SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): January 29, 2016
SIMON PROPERTY GROUP, INC.
(Exact name of registrant as specified in its charter)
Delaware (State or other jurisdiction of incorporation) |
001-14469 (Commission File Number) |
04-6268599 (IRS Employer Identification No.) |
||
225 WEST WASHINGTON STREET INDIANAPOLIS, INDIANA (Address of principal executive offices) |
46204 (Zip Code) |
|||
Registrant's telephone number, including area code: 317.636.1600 |
||||
Not Applicable (Former name or former address, if changed since last report) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Item 2.02. Results of Operations and Financial Condition
On January 29, 2016, Simon Property Group, Inc. issued a press release containing information on earnings for the quarter ended December 31, 2015 and other matters. A copy of the press release is furnished with this report as Exhibit 99.1, and is incorporated by reference into this report.
Item 7.01. Regulation FD Disclosure
Exhibit 99.1 also includes supplemental financial and operating information for the quarter ended December 31, 2015.
Item 9.01. Financial Statements and Exhibits
Financial Statements:
None
Exhibits:
Exhibit No. | Description | |
---|---|---|
99.1 | Earnings Release dated January 29, 2016 and supplemental information |
The exhibit filed with this report contains measures of financial or operating performance that are not specifically defined by generally accepted accounting principles ("GAAP") in the United States, including funds from operations ("FFO"), diluted FFO per share, comparable FFO per share, comparable earnings per share, funds available for distribution, net operating income ("NOI"), and comparable property NOI. FFO and NOI are performance measures that are standard in the REIT business. We believe FFO and NOI provide investors with additional information concerning our operating performance and a basis to compare our performance with the performance of other REITs. We also use these measures internally to monitor the operating performance of our portfolio. Our computation of these non-GAAP measures may not be the same as similar measures reported by other REITs.
These non-GAAP financial measures should not be considered as alternatives to net income as a measure of our operating performance or to cash flows computed in accordance with GAAP as a measure of liquidity nor are they indicative of cash flows from operating and financial activities.
Reconciliations of each of these non-GAAP measures to the most-directly comparable GAAP measure are included in the exhibit.
The information in this report and the exhibit filed herewith is being furnished, not filed, for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and pursuant to Items 2.02 and 7.01 of Form 8-K, will not be incorporated by reference into any filing under the Securities Act of 1933, as amended.
4Q 2015 SUPPLEMENTAL | 2 |
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Dated: January 29, 2016
SIMON PROPERTY GROUP, INC. | ||||
By: |
/s/ ANDREW JUSTER Andrew Juster, Executive Vice President and Chief Financial Officer |
4Q 2015 SUPPLEMENTAL | 3 |
Use these links to rapidly review the document
TABLE OF CONTENTS
Exhibit 99.1
SIMON PROPERTY GROUP
EARNINGS RELEASE & SUPPLEMENTAL INFORMATION
UNAUDITED FOURTH QUARTER 2015
4Q 2015 SUPPLEMENTAL | 1 |
Contacts: | FOR IMMEDIATE RELEASE | |||
Tom Ward | 317-685-7330 Investors | |||
Les Morris | 317-263-7711 Media |
SIMON PROPERTY GROUP REPORTS FOURTH QUARTER AND FULL YEAR 2015 RESULTS
INDIANAPOLIS, January 29, 2016 - Simon, a leading global retail real estate company, today reported results for the quarter and twelve months ended December 31, 2015.
4Q 2015 SUPPLEMENTAL | 2 |
EARNINGS RELEASE
"I am very pleased to report another year of industry-leading growth with record earnings and dividends for our company," said David Simon, Chairman and Chief Executive Officer. "Over the last five years, our FFO and dividends per share have achieved compound annual growth rates of 14% and 18%, respectively. We expect to achieve industry-leading growth again in 2016, driven by our unparalleled execution, irreplaceable assets and fortress balance sheet."
U.S. MALLS AND PREMIUM OUTLETS OPERATING STATISTICS
|
AS OF DECEMBER 31, |
|
||||||
---|---|---|---|---|---|---|---|---|
|
YEAR-OVER-YEAR CHANGE |
|||||||
|
2015 | 2014 | ||||||
Occupancy (1) |
96.1% | 97.1% | 100 bps | |||||
Base Minimum Rent per sq. ft. (1) |
$ | 48.96 | $ | 47.01 | +4.1% | |||
Releasing Spread per sq. ft. (1)(2) |
$ | 10.62 | $ | 9.59 | +$1.03 | |||
Releasing Spread (percentage change) (1)(2) |
18.0% | 16.6% | +140 bps | |||||
Total Sales per sq. ft. (3) |
$ | 620 | $ | 619 | +0.1% |
COMPARABLE PROPERTY NET OPERATING INCOME ("NOI")
Comparable property NOI growth for the twelve months ended December 31, 2015 was 3.7%. The growth for the three months ended December 31, 2015 was 3.4%. Comparable properties include U.S. Malls, Premium Outlets and The Mills. Comparable property NOI in the fourth quarter was affected by a year-over-year decrease in overage rent due to the effect the stronger dollar had on tenant sales at the Company's tourist-oriented centers.
Today Simon's Board of Directors declared a quarterly common stock dividend of $1.60 per share. This is a 14.3% increase year-over-year. The dividend will be payable on February 29, 2016 to stockholders of record on February 12, 2016.
Simon's Board of Directors also declared the quarterly dividend on its 83/8% Series J Cumulative Redeemable Preferred Stock (NYSE: SPGPrJ) of $1.046875 per share, payable on March 31, 2016 to stockholders of record on March 17, 2016.
4Q 2015 SUPPLEMENTAL | 3 |
EARNINGS RELEASE
During the fourth quarter, we opened two new Premium Outlets and completed two significant expansions.
Construction continues on other significant expansion projects including Roosevelt Field, King of Prussia, Stanford Shopping Center, The Galleria in Houston, and Woodbury Common Premium Outlets.
During the fourth quarter, construction started on a transformational redevelopment of The Shops at Riverside to offer a complete luxury shopping, dining and entertainment experience that will further establish this landmark property as the luxury hub in Bergen County, New Jersey. Construction also started on Siheung Premium Outlets, a 399,000 square foot center in Siheung (Seoul), South Korea scheduled to open in April 2017. Simon owns 50% of this project.
At quarter-end, redevelopment and expansion projects, including the addition of new anchors, were underway at 29 properties in the U.S. and Europe. Simon's share of the costs of all new development and redevelopment projects under construction at quarter-end was approximately $2.1 billion.
The Company was active in both the unsecured and secured credit markets in 2015 continuing to lower our effective borrowing costs and extend our maturity profile.
The Company completed two senior notes offerings, one in U.S. dollars and the other in Euros, totaling $1.9 billion (U.S. dollar equivalent), with a weighted average coupon rate of 2.34% and weighted average term of 7.5 years. During the year, we redeemed four series of senior notes comprising approximately $1.7 billion at a weighted average coupon rate of 6.00%. The two new notes offerings were approximately 370 basis points lower in rate than the notes we redeemed during the year.
The Company also amended and extended its $2.0 billion revolving credit facility, increasing its capacity to $2.75 billion, and reducing its pricing to LIBOR plus 80 basis points and the facility fee down to 10 basis points while extending the term to June 30, 2020.
With regard to secured debt activity, we completed 23 new loans totaling approximately $4.3 billion (U.S. dollar equivalent), of which Simon's share is $2.8 billion. The weighted average interest rate and term on these loans is 3.28% and 8.5 years, respectively.
4Q 2015 SUPPLEMENTAL | 4 |
EARNINGS RELEASE
As of year-end, and prior to the January notes offering, Simon had approximately $5.5 billion of liquidity consisting of cash on hand, including its share of joint venture cash, and available capacity under its revolving credit facilities.
In addition, on January 8, 2016, Simon issued $1.35 billion of senior notes consisting of $550 million of 2.50% notes due 2021 and $800 million of 3.30% notes due 2026. Combined, the issuance has a weighted average term of 8.2 years and a weighted average coupon rate of 2.97%.
The Company currently estimates that FFO will be within a range of $10.70 to $10.80 per diluted share for the year ending December 31, 2016, with net income to be within a range of $5.95 to $6.05 per diluted share.
The following table provides the reconciliation for the expected range of estimated net income available to common stockholders per diluted share to estimated FFO per diluted share:
For the year ending December 31, 2016
|
LOW END | HIGH END | |||||
---|---|---|---|---|---|---|---|
Estimated net income available to common stockholders per diluted share |
$ | 5.95 | $ | 6.05 | |||
Depreciation and amortization including Simon's share of unconsolidated entities |
4.75 | 4.75 | |||||
| | | | | | | |
Estimated FFO per diluted share |
$ | 10.70 | $ | 10.80 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
Simon will hold a conference call to discuss the quarterly financial results today at 11:00 a.m. Eastern Time, Friday, January 29, 2016. A live webcast of the conference call will be accessible in listen-only mode at investors.simon.com. An audio replay of the conference call will be available until February 5, 2016. To access the audio replay, dial 1-888-286-8010 (international 617-801-6888) passcode 82875834.
SUPPLEMENTAL MATERIALS AND WEBSITE
Supplemental information on our fourth quarter 2015 performance is available at investors.simon.com. This information has also been furnished to the SEC in a current report on Form 8-K.
We routinely post important information online at our investor relations website, investors.simon.com. We use this website, press releases, SEC filings, quarterly conference calls, presentations and webcasts to disclose material, non-public information in accordance with Regulation FD. We encourage members of the investment community to monitor these distribution channels for material disclosures. Any information accessed through our website is not incorporated by reference into, and is not a part of, this document.
4Q 2015 SUPPLEMENTAL | 5 |
EARNINGS RELEASE
This press release includes FFO, FFO per share, comparable FFO per share, comparable earnings per share and comparable property net operating income growth, which are financial performance measures not defined by generally accepted accounting principles in the United States ("GAAP"). Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures are included in this press release and in Simon's supplemental information for the quarter. FFO and comparable property net operating income growth are financial performance measures widely used in the REIT industry. Our definitions of these non-GAAP measures may not be the same as similar measures reported by other REITs.
Certain statements made in this press release may be deemed "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Although the Company believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, the Company can give no assurance that its expectations will be attained, and it is possible that the Company's actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks, uncertainties and other factors. Such factors include, but are not limited to: the Company's ability to meet debt service requirements, the availability and terms of financing, changes in the Company's credit rating, changes in market rates of interest and foreign exchange rates for foreign currencies, changes in value of investments in foreign entities, the ability to hedge interest rate and currency risk, risks associated with the acquisition, development, expansion, leasing and management of properties, general risks related to retail real estate, the liquidity of real estate investments, environmental liabilities, international, national, regional and local economic conditions, changes in market rental rates, security breaches that could compromise our information technology or infrastructure or personally identifiable data of customers of our retail properties, trends in the retail industry, relationships with anchor tenants, the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise, risks relating to joint venture properties, the intensely competitive market environment in the retail industry, costs of common area maintenance, risks related to international activities, insurance costs and coverage, the loss of key management personnel, terrorist activities, changes in economic and market conditions and maintenance of our status as a real estate investment trust. The Company discusses these and other risks and uncertainties under the heading "Risk Factors" in its annual and quarterly periodic reports filed with the SEC. The Company may update that discussion in its periodic reports, but except as required by law, the Company undertakes no duty or obligation to update or revise these forward-looking statements, whether as a result of new information, future developments, or otherwise.
Simon is a global leader in retail real estate ownership, management and development and a S&P100 company (Simon Property Group) (NYSE:SPG). Our industry-leading retail properties and investments across North America, Europe and Asia provide shopping experiences for millions of consumers every day and generate billions in annual retail sales. For more information, visit simon.com.
4Q 2015 SUPPLEMENTAL | 6 |
Simon Property Group, Inc. and Subsidiaries
Unaudited Consolidated Statements of Operations
(Dollars in thousands, except per share amounts)
|
FOR THE THREE MONTHS ENDED DECEMBER 31, |
FOR THE TWELVE MONTHS ENDED DECEMBER 31, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2015 | 2014 | 2015 | 2014 | |||||||||
REVENUE: |
|||||||||||||
Minimum rent |
$ | 832,396 | $ | 771,312 | $ | 3,142,347 | $ | 2,962,295 | |||||
Overage rent |
70,651 | 83,769 | 194,070 | 207,104 | |||||||||
Tenant reimbursements |
367,921 | 344,096 | 1,445,623 | 1,362,412 | |||||||||
Management fees and other revenues |
44,792 | 37,081 | 158,466 | 138,226 | |||||||||
Other income |
64,861 | 60,862 | 325,597 | 200,781 | |||||||||
| | | | | | | | | | | | | |
Total revenue |
1,380,621 | 1,297,120 | 5,266,103 | 4,870,818 | |||||||||
| | | | | | | | | | | | | |
EXPENSES: |
|||||||||||||
Property operating |
110,564 | 104,280 | 425,983 | 398,598 | |||||||||
Depreciation and amortization |
304,325 | 294,458 | 1,177,568 | 1,143,827 | |||||||||
Real estate taxes |
105,321 | 93,131 | 432,840 | 384,189 | |||||||||
Repairs and maintenance |
27,770 | 27,178 | 101,369 | 100,016 | |||||||||
Advertising and promotion |
36,127 | 37,528 | 134,854 | 136,656 | |||||||||
Provision for credit losses |
463 | 3,366 | 6,635 | 12,001 | |||||||||
Home and regional office costs |
42,362 | 37,577 | 154,816 | 158,576 | |||||||||
General and administrative |
15,147 | 15,116 | 60,329 | 59,958 | |||||||||
Other |
28,812 | 29,198 | 102,836 | 91,655 | |||||||||
| | | | | | | | | | | | | |
Total operating expenses |
670,891 | 641,832 | 2,597,230 | 2,485,476 | |||||||||
| | | | | | | | | | | | | |
OPERATING INCOME |
709,730 | 655,288 | 2,668,873 | 2,385,342 | |||||||||
Interest expense |
(230,896) | (233,655) | (923,697) | (992,601) | |||||||||
Loss on extinguishment of debt |
(120,953) | | (120,953) | (127,573) | |||||||||
Income and other taxes |
(6,731) | (8,008) | (20,170) | (28,085) | |||||||||
Income from unconsolidated entities |
81,517 | 58,301 | 284,806 | 226,774 | |||||||||
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
27,250 | 4,066 | 250,516 | 158,308 | |||||||||
| | | | | | | | | | | | | |
Consolidated income from continuing operations |
459,917 | 475,992 | 2,139,375 | 1,622,165 | |||||||||
Discontinued operations and gain on disposal |
| | | 67,524 | |||||||||
Discontinued operations transaction expenses |
| | | (38,163) | |||||||||
| | | | | | | | | | | | | |
CONSOLIDATED NET INCOME |
459,917 | 475,992 | 2,139,375 | 1,651,526 | |||||||||
Net income attributable to noncontrolling interests |
66,786 | 70,110 | 311,655 | 242,938 | |||||||||
Preferred dividends |
834 | 834 | 3,337 | 3,337 | |||||||||
| | | | | | | | | | | | | |
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ | 392,297 | $ | 405,048 | $ | 1,824,383 | $ | 1,405,251 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
BASIC AND DILUTED EARNINGS PER COMMON SHARE: |
|||||||||||||
Income from continuing operations |
$ | 1.27 | $ | 1.30 | $ | 5.88 | $ | 4.44 | |||||
Discontinued operations |
| | | 0.08 | |||||||||
| | | | | | | | | | | | | |
Net income attributable to common stockholders |
$ | 1.27 | $ | 1.30 | $ | 5.88 | $ | 4.52 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
4Q 2015 SUPPLEMENTAL | 7 |
Simon Property Group, Inc. and Subsidiaries
Consolidated Balance Sheets
(Dollars in thousands, except share amounts)
|
DECEMBER 31, 2015 |
DECEMBER 31, 2014 |
|||||
---|---|---|---|---|---|---|---|
ASSETS: |
|||||||
Investment properties at cost |
$ | 33,463,124 | $ | 31,318,532 | |||
Less - accumulated depreciation |
9,915,386 | 8,950,747 | |||||
| | | | | | | |
|
23,547,738 | 22,367,785 | |||||
Cash and cash equivalents |
701,134 | 612,282 | |||||
Tenant receivables and accrued revenue, net |
624,605 | 580,197 | |||||
Investment in unconsolidated entities, at equity |
2,481,574 | 2,378,800 | |||||
Investment in Klepierre, at equity |
1,943,363 | 1,786,477 | |||||
Deferred costs and other assets |
1,352,259 | 1,806,789 | |||||
| | | | | | | |
Total assets |
$ | 30,650,673 | $ | 29,532,330 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
LIABILITIES: |
|||||||
Mortgages and unsecured indebtedness |
$ | 22,502,173 | $ | 20,852,993 | |||
Accounts payable, accrued expenses, intangibles, and deferred revenues |
1,323,801 | 1,259,681 | |||||
Cash distributions and losses in partnerships and joint ventures, at equity |
1,368,544 | 1,167,163 | |||||
Other liabilities |
214,249 | 275,451 | |||||
| | | | | | | |
Total liabilities |
25,408,767 | 23,555,288 | |||||
| | | | | | | |
Commitments and contingencies |
|||||||
Limited partners' preferred interest in the Operating Partnership |
25,537 | 25,537 | |||||
EQUITY: |
|||||||
Stockholders' Equity |
|||||||
Capital stock (850,000,000 total shares authorized, $0.0001 par value, 238,000,000 shares of excess common stock, 100,000,000 authorized shares of preferred stock): |
|||||||
Series J 83/8% cumulative redeemable preferred stock, 1,000,000 shares authorized, 796,948 issued and outstanding with a liquidation value of $39,847 |
43,733 |
44,062 |
|||||
Common stock, $0.0001 par value, 511,990,000 shares authorized, 314,806,914 and 314,320,664 issued and outstanding, respectively |
31 |
31 |
|||||
Class B common stock, $0.0001 par value, 10,000 shares authorized, 8,000 issued and outstanding |
|
|
|||||
Capital in excess of par value |
9,384,450 |
9,422,237 |
|||||
Accumulated deficit |
(4,266,930) | (4,208,183) | |||||
Accumulated other comprehensive loss |
(252,686) | (61,041) | |||||
Common stock held in treasury at cost, 5,394,345 and 3,540,754 shares, respectively |
(437,134) | (103,929) | |||||
| | | | | | | |
Total stockholders' equity |
4,471,464 | 5,093,177 | |||||
Noncontrolling interests |
744,905 | 858,328 | |||||
| | | | | | | |
Total equity |
5,216,369 | 5,951,505 | |||||
| | | | | | | |
Total liabilities and equity |
$ | 30,650,673 | $ | 29,532,330 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
4Q 2015 SUPPLEMENTAL | 8 |
Simon Property Group, Inc. and Subsidiaries
Unaudited Joint Venture Statements of Operations
(Dollars in thousands)
|
FOR THE THREE MONTHS ENDED DECEMBER 31, |
FOR THE YEAR ENDED DECEMBER 31, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2015 | 2014 | 2015 | 2014 | |||||||||
REVENUE: |
|||||||||||||
Minimum rent |
$ | 475,967 | $ | 457,286 | $ | 1,801,023 | $ | 1,746,549 | |||||
Overage rent |
55,058 | 50,332 | 191,249 | 183,478 | |||||||||
Tenant reimbursements |
201,959 | 197,579 | 799,420 | 786,351 | |||||||||
Other income |
66,126 | 64,626 | 236,726 | 293,419 | |||||||||
| | | | | | | | | | | | | |
Total revenue |
799,110 | 769,823 | 3,028,418 | 3,009,797 | |||||||||
OPERATING EXPENSES: |
|||||||||||||
Property operating |
132,270 | 140,559 | 530,798 | 574,706 | |||||||||
Depreciation and amortization |
159,358 | 162,059 | 594,973 | 604,199 | |||||||||
Real estate taxes |
58,336 | 54,222 | 231,154 | 221,745 | |||||||||
Repairs and maintenance |
19,921 | 19,329 | 73,286 | 71,203 | |||||||||
Advertising and promotion |
21,288 | 18,038 | 75,773 | 72,496 | |||||||||
Provision for credit losses |
1,217 | 2,239 | 4,153 | 6,527 | |||||||||
Other |
47,289 | 46,484 | 169,504 | 187,729 | |||||||||
| | | | | | | | | | | | | |
Total operating expenses |
439,679 | 442,930 | 1,679,641 | 1,738,605 | |||||||||
| | | | | | | | | | | | | |
OPERATING INCOME |
359,431 | 326,893 | 1,348,777 | 1,271,192 | |||||||||
Interest expense |
(149,792) | (149,388) | (593,187) | (598,900) | |||||||||
| | | | | | | | | | | | | |
INCOME FROM CONTINUING OPERATIONS |
209,639 | 177,505 | 755,590 | 672,292 | |||||||||
Income from operations of discontinued joint venture interests |
| | | 5,079 | |||||||||
Gain on sale or disposal of assets and interests in unconsolidated entities, net |
31,397 | | 67,176 | | |||||||||
| | | | | | | | | | | | | |
NET INCOME |
$ | 241,036 | $ | 177,505 | $ | 822,766 | $ | 677,371 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
THIRD-PARTY INVESTORS' SHARE OF NET INCOME |
$ | 108,559 | $ | 88,789 | $ | 405,456 | $ | 348,127 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
OUR SHARE OF NET INCOME |
132,477 | 88,716 | 417,310 | 329,244 | |||||||||
AMORTIZATION OF EXCESS INVESTMENT (A) |
(23,407) | (23,295) | (94,828) | (99,463) | |||||||||
OUR SHARE OF LOSS FROM UNCONSOLIDATED DISCONTINUED OPERATIONS |
| | | (652) | |||||||||
OUR SHARE OF GAIN ON SALE OR DISPOSAL OF ASSETS AND INTERESTS IN UNCONSOLIDATED ENTITIES, NET |
(27,250) | | (43,589) | | |||||||||
| | | | | | | | | | | | | |
INCOME FROM UNCONSOLIDATED ENTITIES (B) |
$ | 81,820 | $ | 65,421 | $ | 278,893 | $ | 229,129 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
4Q 2015 SUPPLEMENTAL | 9 |
Simon Property Group, Inc. and Subsidiaries
Unaudited Joint Venture Balance Sheets
(Dollars in thousands)
|
DECEMBER 31, 2015 |
DECEMBER 31, 2014 |
|||||
---|---|---|---|---|---|---|---|
Assets: |
|||||||
Investment properties, at cost |
$ | 17,186,884 | $ | 16,087,282 | |||
Less - accumulated depreciation |
5,780,261 | 5,457,899 | |||||
| | | | | | | |
|
11,406,623 | 10,629,383 | |||||
Cash and cash equivalents |
818,805 | 993,178 | |||||
Tenant receivables and accrued revenue, net |
354,133 | 362,201 | |||||
Investment in unconsolidated entities, at equity |
| 11,386 | |||||
Deferred costs and other assets |
545,850 | 536,600 | |||||
| | | | | | | |
Total assets |
$ |
13,125,411 |
$ |
12,532,748 |
|||
| | | | | | | |
| | | | | | | |
| | | | | | | |
LIABILITIES AND PARTNERS' DEFICIT: |
|||||||
Mortgages |
$ | 13,891,041 | $ | 13,272,557 | |||
Accounts payable, accrued expenses, intangibles, and deferred revenue |
985,159 | 1,015,334 | |||||
Other liabilities |
468,005 | 493,718 | |||||
| | | | | | | |
Total liabilities |
15,344,205 |
14,781,609 |
|||||
Preferred units |
67,450 |
67,450 |
|||||
Partners' deficit |
(2,286,244) | (2,316,311) | |||||
| | | | | | | |
Total liabilities and partners' deficit |
$ |
13,125,411 |
$ |
12,532,748 |
|||
| | | | | | | |
| | | | | | | |
| | | | | | | |
Our Share of: |
|||||||
Partners' deficit |
$ | (854,562) | $ | (663,700) | |||
Add: Excess Investment (A) |
1,788,749 | 1,875,337 | |||||
| | | | | | | |
Our net Investment in unconsolidated entities, at equity |
$ | 934,187 | $ | 1,211,637 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
4Q 2015 SUPPLEMENTAL | 10 |
Simon Property Group, Inc. and Subsidiaries
Unaudited Reconciliation of Non-GAAP Financial Measures (C)
(Amounts in thousands, except per share amounts)
|
Reconciliation of Consolidated Net Income to FFO |
|
|
|
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
FOR THE THREE MONTHS ENDED DECEMBER 31, | FOR THE TWELVE MONTHS ENDED DECEMBER 31, | |
||||||||||||
|
|
2015 |
2014 |
2015 |
2014 |
|
||||||||||
|
Consolidated Net Income (D) |
$ | 459,917 | $ | 475,992 | $ | 2,139,375 | $ | 1,651,526 | |||||||
|
Adjustments to Arrive at FFO: |
|||||||||||||||
|
Depreciation and amortization from consolidated properties |
299,346 | 289,584 | 1,160,916 | 1,204,624 | |||||||||||
|
Our share of depreciation and amortization from unconsolidated entities, including Klépierre |
137,515 | 138,291 | 533,330 | 549,138 | |||||||||||
|
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
(27,250) | (4,066) | (250,516) | (158,550) | |||||||||||
|
Net income attributable to noncontrolling interest holders in properties |
(845) | (772) | (2,984) | (2,491) | |||||||||||
|
Noncontrolling interests portion of depreciation and amortization |
(906) | (968) | (3,632) | (3,697) | |||||||||||
|
Preferred distributions and dividends |
(1,313) | (1,313) | (5,252) | (5,252) | |||||||||||
| | | | | | | | | | | | | | | | |
|
FFO of the Operating Partnership (E) |
$ | 866,464 | $ | 896,748 | $ | 3,571,237 | $ | 3,235,298 | |||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
|
Diluted net income per share to diluted FFO per share reconciliation: |
|||||||||||||||
|
Diluted net income per share |
$ | 1.27 | $ | 1.30 | $ | 5.88 | $ | 4.52 | |||||||
|
Depreciation and amortization from consolidated properties and our share of depreciation and amortization from unconsolidated entities, including Klépierre, net of noncontrolling interests portion of depreciation and amortization |
1.20 | 1.18 | 4.67 | 4.82 | |||||||||||
|
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
(0.07) | (0.01) | (0.69) | (0.44) | |||||||||||
| | | | | | | | | | | | | | | | |
|
Diluted FFO per share (F) |
$ | 2.40 | $ | 2.47 | $ | 9.86 | $ | 8.90 | |||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
|
|
|||||||||||||||
|
Details for per share calculations: |
|||||||||||||||
|
FFO of the Operating Partnership (E) |
$ | 866,464 | $ | 896,748 | $ | 3,571,237 | $ | 3,235,298 | |||||||
|
Diluted FFO allocable to unitholders |
(124,266) | (130,309) | (514,044) | (469,479) | |||||||||||
| | | | | | | | | | | | | | | | |
|
Diluted FFO allocable to common stockholders (G) |
$ | 742,198 | $ | 766,439 | $ | 3,057,193 | $ | 2,765,819 | |||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
|
Basic and Diluted weighted average shares outstanding |
309,419 | 310,784 | 310,103 | 310,731 | |||||||||||
|
Weighted average limited partnership units outstanding |
51,816 | 52,851 | 52,141 | 52,745 | |||||||||||
| | | | | | | | | | | | | | | | |
|
Basic and Diluted weighted average shares and units outstanding |
361,235 | 363,635 | 362,244 | 363,476 | |||||||||||
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
|
Basic and Diluted FFO per Share (F) |
$ | 2.40 | $ | 2.47 | $ | 9.86 | $ | 8.90 | |||||||
|
Percent Change |
2.8% | 10.8% |
4Q 2015 SUPPLEMENTAL | 11 |
Simon Property Group, Inc. and Subsidiaries
Footnotes to Unaudited Reconciliation of Non-GAAP Financial Measures
4Q 2015 SUPPLEMENTAL | 12 |
4Q 2015 SUPPLEMENTAL | 13 |
Simon Property Group, Inc. and Subsidiaries
Footnotes to Unaudited Reconciliation of Non-GAAP Financial Measures
|
THREE MONTHS ENDED DECEMBER 31, |
TWELVE MONTHS ENDED DECEMBER 31, |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2015 | 2014 | 2015 | 2014 | ||||||||
Reported FFO per share |
$ | 2.40 | $ | 2.47 | $ | 9.86 | $ | 8.90 | ||||
Less: Gain upon sale of marketable securities |
| | (0.22) | | ||||||||
Add: Loss on extinguishment of debt |
0.33 | | 0.33 | 0.35 | ||||||||
Add: WPG spin-off transaction expenses |
| | | 0.10 | ||||||||
Less: FFO from WPG properties |
| | | (0.40) | ||||||||
| | | | | | | | | | | | |
Comparable FFO per share |
$ | 2.73 | $ | 2.47 | $ | 9.97 | $ | 8.95 | ||||
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Comparable FFO per share growth |
10.5% | 11.4% |
|
THREE MONTHS ENDED DECEMBER 31, |
TWELVE MONTHS ENDED DECEMBER 31, |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2015 | 2014 | 2015 | 2014 | ||||||||
Reported earnings per share1 |
$ | 1.27 | $ | 1.30 | $ | 5.88 | $ | 4.52 | ||||
Less: Gain upon sale of marketable securities |
| | (0.22) | | ||||||||
Less: Non-cash gain on equity method investment |
| | (0.57) | | ||||||||
Add: Loss on extinguishment of debt |
0.33 | | 0.33 | 0.35 | ||||||||
Add: WPG spin-off transaction expenses |
| | | 0.10 | ||||||||
Less: Earnings per share from WPG properties |
| | | (0.18) | ||||||||
| | | | | | | | | | | | |
Comparable earnings per share |
$ | 1.60 | $ | 1.30 | $ | 5.42 | $ | 4.79 | ||||
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Comparable earnings per share growth |
23.1% | 13.2% |
4Q 2015 SUPPLEMENTAL | 14 |
Simon Property Group, Inc. (NYSE:SPG) is a self-administered and self-managed real estate investment trust ("REIT"). Simon Property Group, L.P., or the Operating Partnership, is our majority-owned partnership subsidiary that owns all of our real estate properties and other assets. In this package, the terms Simon, we, our, or the Company refer to Simon Property Group, Inc., the Operating Partnership, and its subsidiaries. We are engaged primarily in the ownership, development and management of retail real estate properties including Malls, Premium Outlets®, The Mills®, and International Properties. At December 31, 2015, we owned or had an interest in 231 properties comprising 191 million square feet in North America, Asia and Europe. Additionally, at December 31, 2015, we had a 20.3% ownership interest in Klépierre, a publicly traded, Paris-based real estate company, which owns shopping centers in 16 European countries.
This package was prepared to provide operational and balance sheet information as of December 31, 2015 for the Company and the Operating Partnership.
On May 28, 2014, we completed the spin-off of 98 smaller malls and community centers to Washington Prime Group Inc. (WPG), now doing business as WP Glimcher. Results from the properties transferred to WPG (WPG properties) are included in our financial information as discontinued operations through May 28, 2014.
Certain statements made in this Supplemental Package may be deemed "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Although we believe the expectations reflected in any forward-looking statements are based on reasonable assumptions, we can give no assurance that our expectations will be attained, and it is possible that our actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks, uncertainties and other factors. Such factors include, but are not limited to: our ability to meet debt service requirements, the availability and terms of financing, changes in our credit rating, changes in market rates of interest and foreign exchange rates for foreign currencies, changes in value of investments in foreign entities, the ability to hedge interest rate and currency risk, risks associated with the acquisition, development, expansion, leasing and management of properties, general risks related to retail real estate, the liquidity of real estate investments, environmental liabilities, international, national, regional and local economic conditions, changes in market rental rates, security breaches that could compromise our information technology or infrastructure or personally identifiable data of customers of our retail properties, trends in the retail industry, relationships with anchor tenants, the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise, risks relating to joint venture properties, the intensely competitive market environment in the retail industry, costs of common area maintenance, risks related to international activities, insurance costs and coverage, the loss of key management personnel, terrorist activities, changes in economic and market conditions and maintenance of our status as a real estate investment trust. We discuss these and other risks and uncertainties under the heading "Risk Factors" in our annual and quarterly periodic reports filed with the SEC. We may update that discussion in our periodic reports, but except as required by law, we undertake no duty or obligation to update or revise these forward-looking statements, whether as a result of new information, future developments, or otherwise.
Any questions, comments or suggestions regarding this Supplemental Information should be directed to Tom Ward, Vice President of Investor Relations (tom.ward@simon.com or 317.685.7330).
Below is a list of estimated dates for future announcements of results. Dates are subject to change.
First Quarter 2016 |
April 26, 2016 | |
Second Quarter 2016 |
July 27, 2016 | |
Third Quarter 2016 |
October 26, 2016 |
4Q 2015 SUPPLEMENTAL | 15 |
The Company's common stock and one series of preferred stock are traded on the New York Stock Exchange under the following symbols:
|
Common Stock |
SPG | ||||||
|
8.375% Series J Cumulative Redeemable Preferred |
SPGPrJ | ||||||
|
||||||||
|
Standard & Poor's |
|
|
|||||
|
Corporate |
A | (Stable Outlook) | |||||
|
Senior Unsecured |
A | (Stable Outlook) | |||||
|
Preferred Stock |
BBB+ | (Stable Outlook) | |||||
|
Commercial Paper |
A1 | (Stable Outlook) | |||||
|
Moody's |
|
|
|||||
|
Senior Unsecured |
A2 | (Stable Outlook) | |||||
|
Preferred Stock |
A3 | (Stable Outlook) | |||||
|
Commercial Paper |
P1 | (Stable Outlook) |
SENIOR UNSECURED DEBT COVENANTS (1)
|
Required | Actual | Compliance |
|||
| | | | | | |
Total Debt to Total Assets (1) |
£65% | 41% | Yes | |||
Total Secured Debt to Total Assets (1) |
£50% | 18% | Yes | |||
Fixed Charge Coverage Ratio |
>1.5X | 4.5X | Yes | |||
Total Unencumbered Assets to Unsecured Debt |
³125% | 263% | Yes |
Commencing with our periodic filings for the quarter ended March 31, 2016, we anticipate filing quarterly reports on Form 10-Q for Simon Property Group, Inc. and Simon Property Group, L.P. on a combined basis as allowed under SEC rules.
4Q 2015 SUPPLEMENTAL | 16 |
SELECTED FINANCIAL AND EQUITY INFORMATION
(In thousands, except as noted)
|
|
THREE MONTHS ENDED DECEMBER 31, |
|
TWELVE MONTHS ENDED DECEMBER 31, |
|||||||||
| | | | | | | | | | | | | |
|
|
2015 |
|
2014 |
|
2015 | | 2014 | |||||
Financial Highlights |
|||||||||||||
Total Revenue - Consolidated Properties |
$ | 1,380,621 | $ | 1,297,120 | $ | 5,266,103 | $ | 4,870,818 | |||||
Consolidated Net Income |
$ |
459,917 |
$ |
475,992 |
$ |
2,139,375 |
$ |
1,651,526 |
|||||
Net Income Attributable to Common Stockholders |
$ | 392,297 | $ | 405,048 | $ | 1,824,383 | $ | 1,405,251 | |||||
Basic and Diluted Earnings per Common Share (EPS) |
$ | 1.27 | $ | 1.30 | $ | 5.88 | $ | 4.52 | |||||
Funds from Operations (FFO) of the Operating Partnership(1) |
$ |
866,464 |
$ |
896,748 |
$ |
3,571,237 |
$ |
3,235,298 |
|||||
Basic and Diluted FFO per Share (FFOPS)(2) |
$ | 2.40 | $ | 2.47 | $ | 9.86 | $ | 8.90 | |||||
Dividends/Distributions per Share/Unit |
$ |
1.60 |
$ |
1.30 |
$ |
6.05 |
$ |
5.15 |
Stockholders' Equity Information |
|
AS OF DECEMBER 31, 2015 |
|
AS OF DECEMBER 31, 2014 |
|||
Limited Partners' Units Outstanding at end of period |
51,814 | 52,847 | |||||
Common Shares Outstanding at end of period |
309,421 | 310,788 | |||||
| | | | | | | |
Total Common Shares and Limited Partnership Units Outstanding at end of period |
361,235 | 363,635 | |||||
| | | | | | | |
| | | | | | | |
| | | | | | | |
Weighted Average Limited Partnership Units Outstanding |
52,141 | 52,745 | |||||
Weighted Average Common Shares Outstanding: |
|||||||
Basic and Diluted - for purposes of EPS and FFOPS |
310,103 | 310,731 | |||||
|
|||||||
Debt Information |
|||||||
Share of Consolidated Debt |
$ | 22,411,398 | $ | 20,773,850 | |||
Share of Joint Venture Debt |
6,692,809 | 6,359,882 | |||||
| | | | | | | |
Share of Total Debt |
$ | 29,104,207 | $ | 27,133,732 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
|
|||||||
Market Capitalization |
|||||||
Common Stock Price at end of period |
$ | 194.44 | $ | 182.11 | |||
Common Equity Capitalization, including Limited Partnership Units |
70,238,495 | $ | 66,221,496 | ||||
Preferred Equity Capitalization, including Limited Partnership Preferred Units |
82,918 | 81,236 | |||||
| | | | | | | |
Total Equity Market Capitalization |
$ | 70,321,413 | $ | 66,302,732 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
Total Market Capitalization - Including Share of Total Debt |
$ | 99,425,620 | $ | 93,436,464 | |||
|
|||||||
Debt to Total Market Capitalization |
29.3% | 29.0% |
4Q 2015 SUPPLEMENTAL | 17 |
PRO-RATA STATEMENT OF OPERATIONS
(In thousands)
|
|
FOR THE THREE MONTHS ENDED DECEMBER 31, 2015 |
| FOR THE | |||||||||||||||
| | | | | | | | | | | | | | | | | | | |
|
|
CONSOLIDATED |
|
NONCONTROLLING INTERESTS (1) |
|
OUR CONSOLIDATED SHARE |
|
OUR SHARE OF JOINT VENTURES |
| OUR TOTAL SHARE |
|
THREE MONTHS ENDED DECEMBER 31, 2014 OUR TOTAL SHARE |
|||||||
REVENUE: |
|||||||||||||||||||
Minimum rent |
$ | 832,396 | $ | (3,615) | $ | 828,781 | $ | 225,321 | $ | 1,054,102 | $ | 989,010 | |||||||
Overage rent |
70,651 | (111) | 70,540 | 23,954 | | 94,494 | 106,026 | ||||||||||||
Tenant reimbursements |
367,921 | (1,952) | 365,969 | 93,480 | | 459,449 | 435,546 | ||||||||||||
Management fees and other revenues |
44,792 | | 44,792 | | | 44,792 | 37,081 | ||||||||||||
Other income |
64,861 | (182) | 64,679 | 31,303 | | 95,982 | 91,084 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total revenue |
1,380,621 | (5,860) | 1,374,761 | 374,058 | | 1,748,819 | 1,658,747 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
EXPENSES: |
| | |||||||||||||||||
Property operating |
110,564 | (960) | 109,604 | 57,690 | | 167,294 | 166,874 | ||||||||||||
Depreciation and amortization |
304,325 | (906) | 303,419 | 100,744 | | 404,163 | 397,798 | ||||||||||||
Real estate taxes |
105,321 | (555) | 104,766 | 26,915 | | 131,681 | 118,485 | ||||||||||||
Repairs and maintenance |
27,770 | (196) | 27,574 | 8,999 | | 36,573 | 36,068 | ||||||||||||
Advertising and promotion |
36,127 | (107) | 36,020 | 10,166 | | 46,186 | 46,107 | ||||||||||||
Provision for credit losses |
463 | (7) | 456 | 638 | | 1,094 | 4,404 | ||||||||||||
Home and regional office costs |
42,362 | | 42,362 | | | 42,362 | 37,577 | ||||||||||||
General and administrative |
15,147 | | 15,147 | | | 15,147 | 15,116 | ||||||||||||
Other |
28,812 | (1,077) | 27,735 | 20,959 | | 48,694 | 48,705 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total operating expenses |
670,891 | (3,808) | 667,083 | 226,111 | | 893,194 | 871,134 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
OPERATING INCOME |
709,730 | (2,052) | 707,678 | 147,947 | | 855,625 | 787,613 | ||||||||||||
Interest expense |
(230,896) | 1,207 | (229,689) | (66,127) | | (295,816) | (301,331) | ||||||||||||
Loss on extinguishment of debt |
(120,953) | | (120,953) | | | (120,953) | | ||||||||||||
Income and other taxes |
(6,731) | | (6,731) | | | (6,731) | (8,008) | ||||||||||||
Income from unconsolidated entities |
81,517 | | 81,517 | (81,820) | | (303) | (2) | (7,120) | |||||||||||
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
27,250 | | 27,250 | | | 27,250 | 4,066 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
CONSOLIDATED NET INCOME |
459,917 | (845) | 459,072 | | | 459,072 | 475,220 | ||||||||||||
Net income attributable to noncontrolling interests |
66,786 | (845) | 65,941 | | | 65,941 | (3) | 69,338 | |||||||||||
Preferred dividends |
834 | | 834 | | | 834 | 834 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ | 392,297 | $ | | $ | 392,297 | $ | | $ | 392,297 | $ | 405,048 | |||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
RECONCILIATION OF CONSOLIDATED NET INCOME TO FFO: |
| | |||||||||||||||||
Consolidated Net Income |
$ | 459,917 | $ | | $ | 459,917 | $ | 475,992 | |||||||||||
Adjustments to Consolidated Net Income to Arrive at FFO: |
| ||||||||||||||||||
Depreciation and amortization from consolidated properties |
299,346 | | | 299,346 | 289,584 | ||||||||||||||
Our share of depreciation and amortization from unconsolidated entities, including Klépierre |
| 137,515 | | 137,515 | 138,291 | ||||||||||||||
Income from unconsolidated entities |
(81,517) | 81,517 | | | | ||||||||||||||
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
(27,250) | | | (27,250) | (4,066) | ||||||||||||||
Net income attributable to noncontrolling interest holders in properties |
(845) | | | (845) | (772) | ||||||||||||||
Noncontrolling interests portion of depreciation and amortization |
(906) | | | (906) | (968) | ||||||||||||||
Preferred distributions and dividends |
(1,313) | | | (1,313) | (1,313) | ||||||||||||||
| | | | | | | | | | | | | | | | | | | |
FFO of the Operating Partnership |
$ | 647,432 | $ | 219,032 | $ | 866,464 | $ | 896,748 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Percentage of FFO of the Operating Partnership |
74.72% | 25.28% | | 100.00% | 100.00% |
4Q 2015 SUPPLEMENTAL | 18 |
PRO-RATA STATEMENT OF OPERATIONS
(In thousands)
|
|
FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2015 |
| ||||||||||||||||
| | | | | | | | | | | | | | | | | | | |
|
|
CONSOLIDATED |
|
NONCONTROLLING INTERESTS (1) |
|
OUR CONSOLIDATED SHARE |
|
OUR SHARE OF JOINT VENTURES |
|
OUR TOTAL SHARE |
|
FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2014 OUR TOTAL SHARE |
|||||||
REVENUE: |
|||||||||||||||||||
Minimum rent |
$ | 3,142,347 | $ | (13,553) | $ | 3,128,794 | $ | 859,446 | $ | 3,988,240 | $ | 3,794,582 | |||||||
Overage rent |
194,070 | (222) | 193,848 | 82,426 | | 276,274 | 286,299 | ||||||||||||
Tenant reimbursements |
1,445,623 | (7,915) | 1,437,708 | 372,445 | | 1,810,153 | 1,725,792 | ||||||||||||
Management fees and other revenues |
158,466 | | 158,466 | | | 158,466 | 138,226 | ||||||||||||
Other income |
325,597 | (774) | 324,823 | 112,900 | | 437,723 | 343,611 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total revenue |
5,266,103 | (22,464) | 5,243,639 | 1,427,217 | | 6,670,856 | 6,288,510 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
EXPENSES: |
| | |||||||||||||||||
Property operating |
425,983 | (3,858) | 422,125 | 234,258 | | 656,383 | 653,987 | ||||||||||||
Depreciation and amortization |
1,177,568 | (3,632) | 1,173,936 | 389,254 | | 1,563,190 | 1,552,895 | ||||||||||||
Real estate taxes |
432,840 | (2,273) | 430,567 | 107,403 | | 537,970 | 487,329 | ||||||||||||
Repairs and maintenance |
101,369 | (756) | 100,613 | 34,057 | | 134,670 | 132,995 | ||||||||||||
Advertising and promotion |
134,854 | (385) | 134,469 | 35,457 | | 169,926 | 170,259 | ||||||||||||
Provision for credit losses |
6,635 | 21 | 6,656 | 1,862 | | 8,518 | 15,113 | ||||||||||||
Home and regional office costs |
154,816 | | 154,816 | | | 154,816 | 158,576 | ||||||||||||
General and administrative |
60,329 | (1) | 60,328 | | | 60,328 | 59,958 | ||||||||||||
Other |
102,836 | (3,884) | 98,952 | 76,621 | | 175,573 | 171,886 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total operating expenses |
2,597,230 | (14,768) | 2,582,462 | 878,912 | | 3,461,374 | 3,402,998 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
OPERATING INCOME |
2,668,873 | (7,696) | 2,661,177 | 548,305 | | 3,209,482 | 2,885,512 | ||||||||||||
Interest expense |
(923,697) | 4,712 | (918,985) | (269,412) | | (1,188,397) | (1,266,133) | ||||||||||||
Loss on extinguishment of debt |
(120,953) | | (120,953) | | | (120,953) | (127,573) | ||||||||||||
Income and other taxes |
(20,170) | | (20,170) | | | (20,170) | (28,085) | ||||||||||||
Income from unconsolidated entities |
284,806 | | 284,806 | (278,893) | | 5,913 | (2) | (2,355) | |||||||||||
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
250,516 | | 250,516 | | | 250,516 | 158,308 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Consolidated income from continuing operations |
2,139,375 | (2,984) | 2,136,391 | | | 2,136,391 | 1,619,674 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Discontinued operations and gain on disposal |
| | | | | | 67,524 | ||||||||||||
Discontinued operations transaction expenses |
| | | | | | (38,163) | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
CONSOLIDATED NET INCOME |
2,139,375 | (2,984) | 2,136,391 | | | 2,136,391 | 1,649,035 | ||||||||||||
Net income attributable to noncontrolling interests |
311,655 | (2,984) | 308,671 | | | 308,671 | (3) | 240,447 | |||||||||||
Preferred dividends |
3,337 | | 3,337 | | | 3,337 | 3,337 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ | 1,824,383 | $ | | $ | 1,824,383 | $ | | $ | 1,824,383 | $ | 1,405,251 | |||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
RECONCILIATION OF CONSOLIDATED NET INCOME TO FFO: |
| | |||||||||||||||||
Consolidated Net Income |
$ | 2,139,375 | $ | | $ | 2,139,375 | $ | 1,651,526 | |||||||||||
Adjustments to Consolidated Net Income to Arrive at FFO: |
| ||||||||||||||||||
Depreciation and amortization from consolidated properties |
1,160,916 | | | 1,160,916 | 1,204,624 | ||||||||||||||
Our share of depreciation and amortization from unconsolidated entities, including Klépierre |
| 533,330 | | 533,330 | 549,138 | ||||||||||||||
Income from unconsolidated entities |
(284,806) | 284,806 | | | | ||||||||||||||
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
(250,516) | | | (250,516) | (158,550) | ||||||||||||||
Net income attributable to noncontrolling interest holders in properties |
(2,984) | | | (2,984) | (2,491) | ||||||||||||||
Noncontrolling interests portion of depreciation and amortization |
(3,632) | | | (3,632) | (3,697) | ||||||||||||||
Preferred distributions and dividends |
(5,252) | | | (5,252) | (5,252) | ||||||||||||||
| | | | | | | | | | | | | | | | | | | |
FFO of the Operating Partnership |
$ | 2,753,101 | $ | 818,136 | $ | 3,571,237 | $ | 3,235,298 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Percentage of FFO of the Operating Partnership |
77.09% | 22.91% | | 100.00% | 100.00% |
4Q 2015 SUPPLEMENTAL | 19 |
PRO-RATA BALANCE SHEET
(In thousands)
|
|
AS OF DECEMBER 31, 2015 |
| ||||||||||||||||
| | | | | | | | | | | | | | | | | | | |
|
|
CONSOLIDATED |
|
NONCONTROLLING INTERESTS |
|
OUR CONSOLIDATED SHARE |
|
OUR SHARE OF JOINT VENTURES |
|
OUR TOTAL SHARE |
|
AS OF DECEMBER 31, 2014 OUR TOTAL SHARE |
|||||||
ASSETS: |
|||||||||||||||||||
Investment properties, at cost |
$ | 33,463,124 | $ | (145,696) | $ | 33,317,428 | $ | 10,380,159 | $ | 43,697,587 | $ | 41,213,880 | |||||||
Less - accumulated depreciation |
9,915,386 | (57,232) | 9,858,154 | 2,678,948 | | 12,537,102 | 11,510,665 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
|
23,547,738 | (88,464) | 23,459,274 | 7,701,211 | | 31,160,485 | 29,703,215 | ||||||||||||
Cash and cash equivalents |
701,134 | (3,453) | 697,681 | 385,615 | | 1,083,296 | 1,132,675 | ||||||||||||
Tenant receivables and accrued revenue, net |
624,605 | (2,046) | 622,559 | 168,472 | | 791,031 | 752,565 | ||||||||||||
Investment in unconsolidated entities, at equity |
2,481,574 | | 2,481,574 | (2,481,574) | | | | ||||||||||||
Investment in Klépierre, at equity |
1,943,363 | | 1,943,363 | | | 1,943,363 | 1,786,477 | ||||||||||||
Deferred costs and other assets |
1,352,259 | (5,072) | 1,347,187 | 301,322 | | 1,648,509 | 2,095,776 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total assets |
$ | 30,650,673 | $ | (99,035) | $ | 30,551,638 | $ | 6,075,046 | $ | 36,626,684 | $ | 35,470,708 | |||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
LIABILITIES: |
| | |||||||||||||||||
Mortgages and unsecured indebtedness |
$ | 22,502,173 | $ | (90,775) | $ | 22,411,398 | $ | 6,692,809 | $ | 29,104,207 | $ | 27,133,732 | |||||||
Accounts payable, accrued expenses, intangibles, and deferred revenues |
1,323,801 | (4,556) | 1,319,245 | 550,342 | | 1,869,587 | 1,837,316 | ||||||||||||
Cash distributions and losses in partnerships and joint ventures, at equity |
1,368,544 | | 1,368,544 | (1,368,544) | | | | ||||||||||||
Other liabilities |
214,249 | (248) | 214,001 | 200,439 | | 414,440 | 522,389 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total liabilities |
25,408,767 | (95,579) | 25,313,188 | 6,075,046 | | 31,388,234 | 29,493,437 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Commitments and contingencies |
| | |||||||||||||||||
Limited partners' preferred interest in the Operating Partnership |
25,537 | | 25,537 | | | 25,537 | 25,537 | ||||||||||||
EQUITY: |
| | |||||||||||||||||
Stockholders' equity |
| | |||||||||||||||||
Capital stock |
| | |||||||||||||||||
Series J 83/8% cumulative redeemable preferred stock |
43,733 | | 43,733 | | | 43,733 | 44,062 | ||||||||||||
Common stock, $.0001 par value |
31 | | 31 | | | 31 | 31 | ||||||||||||
Class B common stock, $.0001 par value |
| | | | | | | ||||||||||||
Capital in excess of par value |
9,384,450 | | 9,384,450 | | | 9,384,450 | 9,422,237 | ||||||||||||
Accumulated deficit |
(4,266,930) | | (4,266,930) | | | (4,266,930) | (4,208,183) | ||||||||||||
Accumulated other comprehensive income (loss) |
(252,686) | | (252,686) | | | (252,686) | (61,041) | ||||||||||||
Common stock held in treasury at cost |
(437,134) | | (437,134) | | | (437,134) | (103,929) | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total stockholders' equity |
4,471,464 | | 4,471,464 | | | 4,471,464 | 5,093,177 | ||||||||||||
Noncontrolling interests |
744,905 | (3,456) | 741,449 | | | 741,449 | 858,557 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total equity |
5,216,369 | (3,456) | 5,212,913 | | | 5,212,913 | 5,951,734 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total liabilities and equity |
$ | 30,650,673 | $ | (99,035) | $ | 30,551,638 | $ | 6,075,046 | $ | 36,626,684 | $ | 35,470,708 | |||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
4Q 2015 SUPPLEMENTAL | 20 |
NET OPERATING INCOME (NOI) COMPOSITION (1)
For the Twelve Months Ended December 31, 2015
4Q 2015 SUPPLEMENTAL | 21 |
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
(In thousands, except as noted)
|
|||||||||||||
|
|||||||||||||
|
|
THREE MONTHS ENDED DECEMBER 31, |
|
TWELVE MONTHS ENDED DECEMBER 31, |
|||||||||
| | | | | | | | | | | | | |
|
|
2015 | | 2014 |
|
2015 | | 2014 | |||||
Reconciliation of NOI of consolidated properties: |
| | |||||||||||
Consolidated Net Income |
$ | 459,917 | $ | 475,992 | $ | 2,139,375 | $ | 1,651,526 | |||||
Discontinued operations |
| | | | | (67,524) | |||||||
Discontinued operations transaction expenses |
| | | | | 38,163 | |||||||
Income and other taxes |
| 6,731 | 8,008 | | 20,170 | 28,085 | |||||||
Interest expense |
| 230,896 | 233,655 | | 923,697 | 992,601 | |||||||
Income from unconsolidated entities |
| (81,517) | (58,301) | | (284,806) | (226,774) | |||||||
Loss on extinguishment of debt |
| 120,953 | | | 120,953 | 127,573 | |||||||
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
| (27,250) | (4,066) | | (250,516) | (158,308) | |||||||
| | | | | | | | | | | | | |
Operating Income |
| 709,730 | 655,288 | | 2,668,873 | 2,385,342 | |||||||
Depreciation and amortization |
| 304,325 | 294,458 | | 1,177,568 | 1,143,827 | |||||||
| | | | | | | | | | | | | |
NOI of consolidated properties |
$ | 1,014,055 | $ | 949,746 | $ | 3,846,441 | $ | 3,529,169 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Reconciliation of NOI of unconsolidated entities: |
| | |||||||||||
Net Income |
$ | 241,036 | $ | 177,505 | $ | 822,766 | $ | 677,371 | |||||
Interest expense |
| 149,792 | 149,388 | | 593,187 | 598,900 | |||||||
Gain on sale or disposal of assets and interests in unconsolidated entities |
| (31,397) | | | (67,176) | | |||||||
Income from operations of discontinued joint venture interests |
| | | | | (5,079) | |||||||
| | | | | | | | | | | | | |
Operating Income |
| 359,431 | 326,893 | | 1,348,777 | 1,271,192 | |||||||
Depreciation and amortization |
| 159,358 | 162,059 | | 594,973 | 604,199 | |||||||
| | | | | | | | | | | | | |
NOI of unconsolidated entities |
$ | 518,789 | $ | 488,952 | $ | 1,943,750 | $ | 1,875,391 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Total consolidated and unconsolidated NOI from continuing operations |
$ | 1,532,844 | $ | 1,438,698 | $ | 5,790,191 | $ | 5,404,560 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Change in total NOI from continuing operations from prior period |
| 6.5% | | 7.1% | |||||||||
Adjustments to NOI: |
| | |||||||||||
NOI of discontinued consolidated properties |
| | | | | 169,828 | |||||||
NOI of discontinued unconsolidated properties |
| | | | | 17,445 | |||||||
| | | | | | | | | | | | | |
Total NOI of our portfolio |
$ | 1,532,844 | $ | 1,438,698 | $ | 5,790,191 | $ | 5,591,833 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Add: Our share of NOI from Klépierre |
| 52,804 | 51,507 | | 191,551 | 223,013 | |||||||
Less: Joint venture partners' share of NOI from continuing operations |
| 273,052 | 253,287 | | 1,017,519 | 966,154 | |||||||
Less: Joint venture partners' share of NOI from discontinued operations |
| | | | | 12,998 | |||||||
| | | | | | | | | | | | | |
Our share of NOI |
$ | 1,312,596 | $ | 1,236,918 | $ | 4,964,223 | $ | 4,835,694 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Total NOI of our portfolio |
$ | 1,532,844 | $ | 1,438,698 | $ | 5,790,191 | $ | 5,591,833 | |||||
NOI from non comparable properties (1) |
| 225,590 | 174,186 | | 884,918 | 861,030 | |||||||
| | | | | | | | | | | | | |
Total NOI of comparable properties (2) |
$ | 1,307,254 | $ | 1,264,512 | $ | 4,905,273 | $ | 4,730,803 | |||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Increase in NOI of U.S. Malls, Premium Outlets and The Mills that are comparable properties |
| 3.4% | | 3.7% | |||||||||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
4Q 2015 SUPPLEMENTAL | 22 |
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
(In thousands, except as noted)
|
|
THREE MONTHS ENDED DECEMBER 31, 2015 |
|
TWELVE MONTHS ENDED DECEMBER 31, 2015 |
||||||||||
Deductions: |
||||||||||||||
Straight-line rent |
(17,508) | (65,705) | ||||||||||||
Fair value of debt amortization |
(4,492) | (22,499) | ||||||||||||
Fair market value of lease amortization |
(7,133) | (17,180) | ||||||||||||
Additions: |
||||||||||||||
Stock based compensation expense |
13,204 | 50,651 | ||||||||||||
Mortgage, financing fee and terminated swap amortization expense |
10,496 | 39,856 | ||||||||||||
| | | | | | | | | | | | | | |
|
(5,433) | (14,877) | ||||||||||||
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
This report contains measures of financial or operating performance that are not specifically defined by generally accepted accounting principles (GAAP) in the United States, including FFO, diluted FFO per share, funds available for distribution, net operating income (NOI), and comparable property NOI. FFO and NOI are performance measures that are standard in the REIT business. We believe FFO and NOI provide investors with additional information concerning our operating performance and a basis to compare our performance with the performance of other REITs. We also use these measures internally to monitor the operating performance of our portfolio. Our computation of these non-GAAP measures may not be the same as similar measures reported by other REITs.
The non-GAAP financial measures used in this report should not be considered as alternatives to net income as a measure of our operating performance or to cash flows computed in accordance with GAAP as a measure of liquidity nor are they indicative of cash flows from operating and financial activities. Reconciliations of other non-GAAP measures used in this report to the most-directly comparable GAAP measure are included in the tables on pages 18-19, 22 and 23 and in the Earnings Release for the latest period.
4Q 2015 SUPPLEMENTAL | 23 |
OTHER INCOME, OTHER EXPENSE AND CAPITALIZED INTEREST
(In thousands)
|
|
THREE MONTHS ENDED DECEMBER 31, |
|
TWELVE MONTHS ENDED DECEMBER 31, |
||||||||
| | | | | | | | | | | | |
|
|
2015 |
|
2014 |
|
2015 | | 2014 | ||||
Consolidated Properties |
||||||||||||
Other Income (1) |
||||||||||||
Interest and dividend income |
$ | 10,191 | $ | 7,843 | $ | 27,174 | $ | 19,096 | ||||
Lease settlement income |
2,623 | 2,042 | 47,991 | 22,085 | ||||||||
Gains on land sales |
1,153 | 1,035 | 6,479 | 15,262 | ||||||||
Realized gains on sale of marketable securities |
| | 80,187 | | ||||||||
Other (2) |
50,894 | 49,942 | 163,766 | 144,338 | ||||||||
| | | | | | | | | | | | |
Totals |
$ | 64,861 | $ | 60,862 | $ | 325,597 | $ | 200,781 | ||||
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
|
||||||||||||
Other Expense (1) |
||||||||||||
Ground leases |
$ | 10,100 | $ | 10,419 | $ | 39,033 | $ | 39,934 | ||||
Professional fees and other |
18,712 | 18,779 | 63,803 | 51,721 | ||||||||
| | | | | | | | | | | | |
Totals |
$ | 28,812 | $ | 29,198 | $ | 102,836 | $ | 91,655 | ||||
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
|
||||||||||||
| | | | | | | | | | | | |
Capitalized Interest (1) |
|
THREE MONTHS ENDED DECEMBER 31, |
|
TWELVE MONTHS ENDED DECEMBER 31, |
||||||||
| | | | | | | | | | | | |
|
|
2015 |
|
2014 |
|
2015 | | 2014 | ||||
Interest Capitalized during the Period: |
||||||||||||
Our Share of Consolidated Properties |
$ | 8,006 | $ | 5,902 | $ | 32,637 | $ | 16,485 | ||||
Our Share of Joint Venture Properties |
$ | 748 | $ | 1,015 | $ | 3,164 | $ | 1,456 |
4Q 2015 SUPPLEMENTAL | 24 |
U.S. MALLS AND PREMIUM OUTLETS OPERATING INFORMATION (1)
|
| AS OF DECEMBER 31, | ||||
| | | | | | |
|
|
2015 | | 2014 (1) | ||
Total Number of Properties |
| 179 | 177 | |||
Total Square Footage of Properties (in millions) |
|
153.3 |
151.5 |
|||
Ending Occupancy (2): |
|
|||||
Consolidated Assets |
| 96.4% | 97.3% | |||
Unconsolidated Assets |
| 95.3% | 96.4% | |||
Total Portfolio |
| 96.1% | 97.1% | |||
Total Sales per Square Foot (PSF) (3): |
|
|||||
Consolidated Assets |
$ | 607 | $ | 603 | ||
Unconsolidated Assets |
$ | 665 | $ | 679 | ||
Total Portfolio |
$ | 620 | $ | 619 | ||
Base Minimum Rent PSF (4): |
|
|||||
Consolidated Assets |
$ | 47.39 | $ | 45.34 | ||
Unconsolidated Assets |
$ | 53.64 | $ | 51.89 | ||
Total Portfolio |
$ | 48.96 | $ | 47.01 |
Releasing Activity for the Trailing Twelve Month Period Ended:
|
| | TOTAL RENT PSF | | | ||||||||||
| | | | | | | | | | | | | | | |
|
|
SQUARE FOOTAGE OF OPENINGS |
|
OPENING RATE PSF (5) |
|
CLOSING RATE PSF (5) |
|
RELEASING SPREAD (5) |
|||||||
12/31/15 |
| 7,384,864 | $ | 69.64 | $ | 59.02 | $ | 10.62 | | 18.0% | |||||
9/30/15 |
7,469,197 | $ | 70.78 | $ | 59.78 | $ | 11.00 | 18.4% | |||||||
6/30/15 |
| 7,323,872 | $ | 69.90 | $ | 59.03 | $ | 10.87 | | 18.4% | |||||
3/31/15 |
7,378,694 | $ | 70.54 | $ | 59.35 | $ | 11.19 | 18.9% | |||||||
12/31/14 |
| 7,560,601 | $ | 67.51 | $ | 57.92 | $ | 9.59 | | 16.6% | |||||
Occupancy Cost as a Percentage of Sales (6): |
|||||||||||||||
12/31/15 |
12.3% | ||||||||||||||
9/30/15 |
| 12.1% | |||||||||||||
6/30/15 |
11.9% | ||||||||||||||
3/31/15 |
| 11.7% | |||||||||||||
12/31/14 |
11.7% |
4Q 2015 SUPPLEMENTAL | 25 |
THE MILLS AND INTERNATIONAL OPERATING INFORMATION
|
|
AS OF DECEMBER 31, | ||||
| | | | | | |
|
|
2015 | | 2014 | ||
The Mills |
| |||||
Total Number of Properties |
|
14 |
13 |
|||
Total Square Footage of Properties (in millions) |
|
20.9 |
19.6 |
|||
Ending Occupancy (1) |
|
98.5% |
98.4% |
|||
Total Sales PSF (2) |
$ |
568 |
$ |
541 |
||
Base Minimum Rent PSF (3) |
$ |
27.14 |
$ |
25.43 |
||
Releasing Spread PSF (4) |
$ |
10.73 |
$ |
13.05 |
||
Releasing Spread (Percentage Change) (4) |
|
27.8% |
39.9% |
|||
|
| |||||
International Properties |
| |||||
Premium Outlets |
|
|||||
Total Number of Properties |
|
16 |
16 |
|||
Total Square Footage of Properties (in millions) |
|
5.9 |
5.5 |
|||
Designer Outlets |
|
|||||
Total Number of Properties |
|
6 |
5 |
|||
Total Square Footage of Properties (in millions) |
|
1.3 |
1.0 |
|||
Statistics for Premium Outlets in Japan (5) |
|
|||||
Ending Occupancy |
|
99.8% |
99.1% |
|||
Total Sales PSF |
|
¥ 101,574 |
¥ 94,933 |
|||
Base Minimum Rent PSF |
|
¥ 4,967 |
¥ 4,910 |
4Q 2015 SUPPLEMENTAL | 26 |
U.S. MALLS AND PREMIUM OUTLETS LEASE EXPIRATIONS (1)
YEAR |
|
NUMBER OF LEASES EXPIRING |
|
SQUARE FEET |
|
AVG. BASE MINIMUM RENT PSF AT 12/31/15 |
| PERCENTAGE OF GROSS ANNUAL RENTAL REVENUES (2) | ||||
Inline Stores and Freestanding |
||||||||||||
Month to Month Leases |
445 |
1,222,938 |
$ |
52.63 |
1.3% |
|||||||
2016 |
2,170 | 7,096,525 | $ | 43.78 | 6.1% | |||||||
2017 |
2,588 | 8,667,329 | $ | 45.95 | 7.8% | |||||||
2018 |
2,404 | 8,629,006 | $ | 48.53 | 8.2% | |||||||
2019 |
1,894 | 7,256,147 | $ | 46.96 | 6.7% | |||||||
2020 |
1,696 | 6,306,093 | $ | 48.16 | 5.9% | |||||||
2021 |
1,356 | 5,615,580 | $ | 47.66 | 5.3% | |||||||
2022 |
1,490 | 5,667,409 | $ | 50.94 | 5.7% | |||||||
2023 |
1,699 | 6,478,381 | $ | 52.93 | 6.8% | |||||||
2024 |
1,529 | 5,885,487 | $ | 55.17 | 6.3% | |||||||
2025 |
1,492 | 5,463,717 | $ | 59.63 | 6.3% | |||||||
2026 and Thereafter |
622 | 3,314,870 | $ | 43.42 | 2.9% | |||||||
Specialty Leasing Agreements w/ terms in excess of 12 months |
921 | 2,385,008 | $ | 19.73 | 0.9% | |||||||
|
||||||||||||
Anchors |
||||||||||||
2016 |
2 |
191,285 |
$ |
1.80 |
0.0% |
|||||||
2017 |
19 | 2,590,032 | $ | 3.04 | 0.1% | |||||||
2018 |
17 | 2,177,984 | $ | 4.60 | 0.2% | |||||||
2019 |
20 | 2,203,190 | $ | 5.14 | 0.2% | |||||||
2020 |
24 | 2,835,524 | $ | 4.77 | 0.3% | |||||||
2021 |
14 | 1,611,894 | $ | 5.19 | 0.2% | |||||||
2022 |
8 | 957,917 | $ | 9.67 | 0.2% | |||||||
2023 |
9 | 1,119,371 | $ | 10.29 | 0.2% | |||||||
2024 |
12 | 703,770 | $ | 11.67 | 0.2% | |||||||
2025 |
18 | 2,095,999 | $ | 9.56 | 0.4% | |||||||
2026 and Thereafter |
21 | 2,652,151 | $ | 5.52 | 0.3% |
4Q 2015 SUPPLEMENTAL | 27 |
U.S. MALLS AND PREMIUM OUTLETS TOP TENANTS
TOP INLINE STORE TENANTS (sorted by percentage of total base minimum rent for U.S. properties)
TENANT |
|
NUMBER OF STORES |
|
SQUARE FEET (000's) |
|
PERCENT OF TOTAL SQ. FT. IN U.S. PROPERTIES |
|
PERCENT OF TOTAL BASE MINIMUM RENT FOR U.S. PROPERTIES |
||||
|
||||||||||||
The Gap, Inc. |
377 | 3,832 | 2.1% | 3.4% | ||||||||
Ascena Retail Group Inc |
499 | 2,794 | 1.5% | 2.1% | ||||||||
L Brands, Inc. |
298 | 1,786 | 1.0% | 2.1% | ||||||||
Signet Jewelers, Ltd. |
410 | 607 | 0.3% | 1.6% | ||||||||
PVH Corporation |
243 | 1,480 | 0.8% | 1.5% | ||||||||
Abercrombie & Fitch Co. |
181 | 1,293 | 0.7% | 1.4% | ||||||||
Forever 21, Inc. |
82 | 1,332 | 0.7% | 1.3% | ||||||||
VF Corporation |
256 | 1,286 | 0.7% | 1.3% | ||||||||
Foot Locker, Inc. |
256 | 1,064 | 0.6% | 1.2% | ||||||||
Luxottica Group SPA |
393 | 708 | 0.4% | 1.2% |
TOP ANCHORS (sorted by percentage of total square footage in U.S. properties) (1)
TENANT |
|
NUMBER OF STORES |
|
SQUARE FEET (000's) |
|
PERCENT OF TOTAL SQ. FT. IN U.S. PROPERTIES |
|
PERCENT OF TOTAL BASE MINIMUM RENT FOR U.S. PROPERTIES |
||||
|
||||||||||||
Macy's Inc. |
122 | 23,283 | 12.6% | 0.4% | ||||||||
Sears Holdings Corporation (2) |
71 | 11,922 | 6.5% | 0.5% | ||||||||
J.C. Penney Co., Inc. |
70 | 11,370 | 6.2% | 0.4% | ||||||||
Dillard's, Inc. |
38 | 6,839 | 3.7% | * | ||||||||
Nordstrom, Inc. |
28 | 4,679 | 2.5% | 0.1% | ||||||||
Hudson's Bay Company |
15 | 2,004 | 1.1% | 0.1% | ||||||||
Dick's Sporting Goods, Inc. |
26 | 1,773 | 1.0% | 0.4% | ||||||||
Belk, Inc. |
10 | 1,674 | 0.9% | 0.1% | ||||||||
The Neiman Marcus Group, Inc. |
10 | 1,265 | 0.7% | * | ||||||||
Target Corporation |
7 | 1,091 | 0.6% | * | ||||||||
The Bon-Ton Stores, Inc. |
8 | 1,081 | 0.6% | * |
4Q 2015 SUPPLEMENTAL | 28 |
CAPITAL EXPENDITURES
(In thousands)
|
|
|
UNCONSOLIDATED PROPERTIES |
||||||
| | | | | | | | | |
|
|
CONSOLIDATED PROPERTIES |
|
TOTAL |
|
OUR SHARE |
|||
New development projects |
$ | 149,667 | $ | 745,320 | $ | 266,700 | |||
Redevelopment projects with incremental square footage and/or anchor replacement |
622,202 |
347,211 |
170,226 |
||||||
Redevelopment projects with no incremental square footage |
81,085 |
70,275 |
33,178 |
||||||
| | | | | | | | | |
|
|||||||||
Subtotal new development and redevelopment projects |
| 852,954 | | 1,162,806 | | 470,104 | |||
Tenant allowances |
100,562 |
57,169 |
27,962 |
||||||
Operational capital expenditures at properties: |
|||||||||
CAM expenditures (1) |
82,679 | 58,413 | 26,359 | ||||||
Non-CAM expenditures |
16,442 | 17,367 | 7,258 | ||||||
| | | | | | | | | |
|
|||||||||
Totals |
$ | 1,052,637 | $ | 1,295,755 | $ | 531,683 | |||
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Conversion from accrual to cash basis |
(31,713) |
(136,098) |
(55,845) |
||||||
| | | | | | | | | |
|
|||||||||
Capital Expenditures for the Twelve Months Ended 12/31/15 (2) |
$ | 1,020,924 | $ | 1,159,657 | $ | 475,838 | |||
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
|
|||||||||
Capital Expenditures for the Twelve Months Ended 12/31/14 (2) |
$ | 796,736 | $ | 740,967 | $ | 353,903 | |||
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
4Q 2015 SUPPLEMENTAL | 29 |
DEVELOPMENT ACTIVITY SUMMARY (1)
As of December 31, 2015
(in millions, except percent)
|
PLATFORM |
|
|
PROJECTED GROSS COST (2) |
|
|
PROJECTED NET COST (3) |
|
|
OUR SHARE OF NET COST |
|
|
EXPECTED STABILIZED RATE OF RETURN |
|
|
TOTAL CONSTRUCTION IN PROGRESS |
|
|
OUR SHARE OF TOTAL CONSTRUCTION IN PROGRESS |
| ||||||||||||||
|
Malls |
| | | | | | | | | | | | | | | | | | | ||||||||||||||
|
New Developments |
$ | 685 | $ | 657 | $ | 212 | 7% | $ | 531 | $ | 141 | ||||||||||||||||||||||
|
Redevelopments |
$ | 1,436 | $ | 1,383 | $ | 1,128 | 7% | $ | 886 | $ | 744 | ||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||
|
Premium Outlets |
| | | | | | | | | | | | | | | | | | | ||||||||||||||
|
New Developments |
$ | 659 | $ | 621 | $ | 391 | 10% | $ | 219 | $ | 133 | ||||||||||||||||||||||
|
Redevelopments |
$ | 462 | $ | 429 | $ | 354 | 10% | $ | 281 | $ | 271 | ||||||||||||||||||||||
|
The Mills |
| | | | | | | | | | | | | | | | | | | ||||||||||||||
|
Redevelopments |
$ | 130 | $ | 50 | $ | 35 | 12% | $ | 35 | $ | 29 | ||||||||||||||||||||||
|
Totals |
| $ | 3,372 | | $ | 3,140 | | $ | 2,120 | | | 8% | | $ | 1,952 | | $ | 1,318 | | ||||||||||||||
4Q 2015 SUPPLEMENTAL | 30 |
DEVELOPMENT ACTIVITY REPORT (1)
As of December 31, 2015
PROPERTY/ LOCATION |
PROJECT DESCRIPTION |
ACTUAL/ PROJECTED OPENING |
COMPANY'S OWNERSHIP PERCENTAGE |
|||
Malls - New Developments | ||||||
Brickell City Centre - Miami, FL |
500,000 SF retail development |
9/16 |
25% |
|||
The Shops at Clearfork - Fort Worth, TX |
545,000 SF retail/office development |
2/17 |
45% |
|||
Malls - Redevelopments | ||||||
Independence Center - Independence (Kansas City), MO |
Dick's Sporting Goods |
2/16 |
100% |
|||
Roosevelt Field - Garden City (New York), NY |
Redevelopment (opened 11/15) and 50,000 SF small shop expansion and addition of Neiman Marcus (2/16) |
2/16 |
100% |
|||
Copley Place Office - Boston, MA |
Wayfair expansion Phase II |
4/16 |
94% |
|||
Dadeland Mall - Miami, FL |
Dining pavilion redevelopment |
4/16 |
50% |
|||
Montgomery Mall - North Wales (Philadelphia), PA |
Redevelopment of the Wegmans wing |
4/16 |
79% |
|||
Stanford Shopping Center - Palo Alto (San Jose), CA |
Relocation of Bloomingdale's (opened 10/14), redevelopment and 120,000 SF small shop expansion (4/16) |
4/16 |
100% |
|||
Tyrone Square - St. Petersburg, FL |
Cobb 10 Luxury Theatre |
4/16 |
100% |
|||
Woodland Hills Mall - Tulsa, OK |
Texas de Brazil |
4/16 |
95% |
|||
Fashion Centre at Pentagon City, The - Arlington, VA |
Redevelopment (opened 12/15) and 50,000 SF expansion (6/16) |
6/16 |
43% |
|||
Haywood Mall - Greenville, SC |
The Cheesecake Factory |
6/16 |
100% |
|||
Phipps Plaza Hotel - Atlanta, GA |
166 room AC Hotel by Marriott |
6/16 |
50% |
|||
Del Amo Fashion Center - Torrance (Los Angeles), CA |
Phase III includes the redevelopment of the two-level and single level south mall |
7/16 |
50% |
|||
Phipps Plaza - Atlanta, GA |
319 residential units |
7/16 |
50% |
|||
King of Prussia - King of Prussia (Philadelphia), PA |
150,000 SF small shop expansion including restaurants to connect The Plaza and The Court |
8/16 |
100% |
|||
Coddingtown Mall - Santa Rosa, CA |
Nordstrom Rack |
9/16 |
50% |
|||
Galleria, The - Houston, TX |
The Webster (opened 1/16) and Yauatcha Restaurant (9/16) |
9/16 |
50% |
|||
Mall of Georgia - Buford (Atlanta), GA |
Von Maur |
9/16 |
100% |
|||
Westchester, The - White Plains (New York), NY |
Redevelopment |
9/16 |
40% |
|||
Copley Place - Boston, MA |
Southwest corridor redevelopment |
10/16 |
94% |
|||
Galleria, The - Houston, TX |
Redevelopment |
11/16 |
50% |
|||
Galleria, The - Houston, TX |
Relocation of Saks Fifth Avenue (4/16), redevelopment (4/16) and 105,000 SF small shop expansion (6/17) |
6/17 |
50% |
|||
Copley Place - Boston, MA |
Redevelopment |
9/17 |
94% |
|||
Shops at Riverside, The - Hackensack (New York), NJ |
Redevelopment of the Saks building to include an AMC Theatre |
9/17 |
100% |
|||
College Mall - Bloomington, IN |
Redevelopment including the addition of Whole Foods, Ulta and small shops |
10/17 |
100% |
4Q 2015 SUPPLEMENTAL | 31 |
DEVELOPMENT ACTIVITY REPORT (1)
As of December 31, 2015
PROPERTY/ LOCATION |
PROJECT DESCRIPTION |
ACTUAL/ PROJECTED OPENING |
COMPANY'S OWNERSHIP PERCENTAGE |
|||
Florida Mall, The - Orlando, FL |
Redevelopment of the Saks building to an indoor/outdoor dining pavilion (opened 6/15) and small shops (11/17) |
11/17 |
50% |
|||
Premium Outlets - New Developments | ||||||
Tanger Outlets - Columbus - Columbus, OH |
355,000 SF upscale Outlet Center |
6/16 |
50% |
|||
Clarksburg Premium Outlets - Clarksburg, MD |
392,000 SF upscale Premium Outlet Center |
10/16 |
66% |
|||
Siheung Premium Outlets - Siheung (Seoul), South Korea |
399,000 SF upscale Premium Outlet Center |
4/17 |
50% |
|||
Designer Outlets - New Developments | ||||||
Provence Designer Outlet - Miramas, France |
269,000 SF Designer Outlet Center |
3/17 |
90% |
|||
Premium Outlets - Redevelopments | ||||||
Chicago Premium Outlets - Aurora (Chicago), IL |
260,000 SF expansion (opened 8/15) and Phase I redevelopment |
6/16 |
100% |
|||
Woodbury Common Premium Outlets - Central Valley (New York), NY |
Redevelopment and 63,000 SF expansion |
12/16 |
100% |
|||
Designer Outlets - Redevelopments | ||||||
Noventa Di Piave Designer Outlet - Venice, Italy |
67,000 SF Phase IV expansion |
3/17 |
60% |
|||
Roermond Designer Outlet - Roermond, Holland |
125,000 SF Phase IV expansion |
4/17 |
29% |
|||
The Mills - Redevelopments | ||||||
Potomac Mills - Woodbridge (Washington, DC), VA |
Matchbox Restaurant |
1/16 |
100% |
|||
Grapevine Mills - Grapevine (Dallas), TX |
Redevelopment |
3/16 |
59% |
|||
Arizona Mills - Tempe (Phoenix), AZ |
Sports Authority relocation (opened 5/15) and addition of Legoland (4/16) |
4/16 |
100% |
|||
Grapevine Mills - Grapevine (Dallas), TX |
Round 1 Entertainment |
4/16 |
59% |
|||
Ontario Mills - Ontario (Riverside), CA |
Redevelopment including the addition of 80,000 SF of small shops and restaurants |
8/16 |
50% |
|||
The Colonnade at Sawgrass Mills - Sunrise (Miami), FL |
Matchbox Restaurant |
8/16 |
100% |
|||
Sawgrass Mills - Sunrise (Miami), FL |
Addition of two parking decks |
5/18 |
100% |
4Q 2015 SUPPLEMENTAL | 32 |
PROPERTY NAME/LOCATION | PROPERTY TYPE | NEW TENANT | FORMER TENANT | |||
Openings during 2015 | ||||||
Arizona Mills - Tempe (Phoenix), AZ |
Mills |
Sports Authority (1) |
Saks Fifth Avenue Off 5th |
|||
Barton Creek Square - Austin, TX |
Mall |
The Cheesecake Factory |
N/A |
|||
Columbia Center - Kennewick, WA |
Mall |
DSW |
N/A |
|||
Del Amo Fashion Center - Los Angeles, CA |
Mall |
Nordstrom |
N/A |
|||
Arhaus |
N/A |
|||||
Domain, The - Austin, TX |
Mall |
Shake Shack |
N/A |
|||
Florida Mall, The - Orlando, FL |
Mall |
Dick's Sporting Goods |
Nordstrom |
|||
Crayola Experience |
Nordstrom |
|||||
King of Prussia - King of Prussia (Philadelphia), PA |
Mall |
Grand Lux Café |
N/A |
|||
King of Prussia - King of Prussia (Philadelphia), PA |
Mall |
Primark |
Sears |
|||
Mall at Rockingham Park, The - Salem (Boston), NH |
Mall |
Dick's Sporting Goods |
Sears (2) |
|||
McCain Mall - N. Little Rock, AR |
Mall |
B.J.'s Restaurant & Brewhouse |
N/A |
|||
Menlo Park Mall - Edison (New York), NJ |
Mall |
Havana Central |
Champps |
|||
Prien Lake Mall - Lake Charles, LA |
Mall |
Ulta |
Piccadilly Cafeteria |
|||
Southdale Center - Edina (Minneapolis), MN |
Mall |
Dave & Buster's |
N/A |
|||
Gordmans |
Marshalls |
|||||
Summit Mall - Akron, OH |
Mall |
B.J.'s Restaurant & Brewhouse |
N/A |
|||
Walt Whitman Shops - Huntington Station (New York), NY |
Mall |
Zara |
N/A |
|||
Wolfchase Galleria - Memphis, TN |
Mall |
The Cheesecake Factory |
N/A |
|||
Openings Projected for 2016 | ||||||
Arizona Mills - Tempe (Phoenix), AZ |
Mills |
Legoland |
Sports Authority (1) |
|||
Burlington Mall - Burlington (Boston), MA |
Mall |
Primark |
Sears (2) |
|||
Coddingtown Mall - Santa Rosa, CA |
Mall |
Nordstrom Rack |
N/A |
|||
Columbia Center - Kennewick, WA |
Mall |
Home Goods |
N/A |
|||
Cordova Mall - Pensacola, FL |
Mall |
B.J.'s Restaurant & Brewhouse |
N/A |
|||
Galleria, The - Houston, TX |
Mall |
The Webster |
N/A |
|||
Yauatcha Restaurant |
N/A |
|||||
Saks Fifth Avenue (1) |
N/A |
4Q 2015 SUPPLEMENTAL | 33 |
PROPERTY NAME/LOCATION | PROPERTY TYPE | NEW TENANT | FORMER TENANT | |||
Grapevine Mills - Grapevine (Dallas), TX | Mills | Round 1 Entertainment | Polar Ice House | |||
Haywood Mall - Greenville, SC |
Mall |
The Cheesecake Factory |
Panera Bread (1) |
|||
Independence Center - Independence (Kansas City), MO |
Mall |
Dick's Sporting Goods |
N/A |
|||
Mall of Georgia - Buford (Atlanta), GA |
Mall |
Von Maur |
Nordstrom |
|||
Meadowood Mall - Reno, NV |
Mall |
Dick's Sporting Goods |
N/A |
|||
Ontario Mills - Ontario (Riverside), CA |
Mills |
Uniqlo |
JC Five Star |
|||
Potomac Mills - Woodbridge (Washington, DC), VA |
Mills |
Matchbox Restaurant |
N/A |
|||
Roosevelt Field - Garden City (New York), NY |
Mall |
Neiman Marcus |
N/A |
|||
Penn Square - Oklahoma City, OK |
Mall |
Texas de Brazil |
Cantina Laredo |
|||
Rockaway Townsquare - Rockaway (New York), NJ |
Mall |
Maggie McFly's |
N/A |
|||
Sawgrass Mills - Sunrise (Miami), FL |
Mills |
Century 21 Department Store |
VF Outlet |
|||
Matchbox Restaurant |
N/A |
|||||
TJMaxx |
American Signature |
|||||
South Shore Plaza - Braintree (Boston), MA |
Mall |
Primark |
Sears (2) |
|||
South Hills Village - Pittsburgh, PA |
Mall |
B.J.'s Restaurant & Brewhouse |
N/A |
|||
Tyrone Square - St. Petersburg (Tampa), FL |
Mall |
Cobb 10 Luxury Theatre |
N/A |
|||
Woodland Hills Mall - Tulsa, OK |
Mall |
Texas de Brazil |
N/A |
|||
Openings Projected for 2017 and Beyond | ||||||
College Mall - Bloomington, IN |
Mall |
Ulta |
Sears |
|||
Whole Foods |
Sears |
|||||
Oasis at Sawgrass Mills - Sunrise (Miami), FL |
Mills |
Texas de Brazil |
N/A |
|||
Yard House |
N/A |
|||||
Rockaway Townsquare - Rockaway (New York), NY |
Mall |
Raymour & Flanigan |
Sears (2) |
|||
Sawgrass Mills - Sunrise (Miami), FL |
Mills |
H&M |
TJMaxx (1) |
|||
Shops at Riverside, The - Hackensack (New York), NJ |
Mall |
AMC Theatre |
Saks Fifth Avenue |
|||
Southridge Mall - Greendale (Milwaukee), WI |
Mall |
Marcus Cinema |
N/A |
|||
Tacoma Mall - Tacoma (Seattle), WA |
Mall |
Dick's Sporting Goods |
Forever 21 (1) |
4Q 2015 SUPPLEMENTAL | 34 |
COMMON AND PREFERRED STOCK INFORMATION
CHANGES IN COMMON SHARE AND LIMITED PARTNERSHIP UNIT OWNERSHIP
For the Period December 31, 2014 through December 31, 2015
|
COMMON SHARES (1) |
LIMITED PARTNERSHIP UNITS (2) |
||
Number Outstanding at December 31, 2014 |
310,787,910 | 52,846,682 | ||
Activity During the First Nine Months of 2015: |
||||
Exchange of Limited Partnership Units for Common Stock |
486,802 |
(486,802) |
||
Treasury Shares Acquired Related to Stock Grant Recipients' Tax Obligations |
(17,030) |
|
||
Restricted Stock Awards and Long-Term Incentive Performance (LTIP) Units Earned (3) |
63,738 |
401,203 |
||
Redemption of Limited Partnership Units |
|
(944,359) |
||
Repurchase of Simon Property Group Common Stock in open market |
(1,903,340) |
|
||
| | | | |
Number Outstanding at September 30, 2015 |
309,418,080 | 51,816,724 | ||
| | | | |
| | | | |
| | | | |
Fourth Quarter Activity: |
||||
Exchange of Limited Partnership Units for Common Stock |
2,489 |
(2,489) |
||
| | | | |
Number Outstanding at December 31, 2015 |
309,420,569 | 51,814,235 | ||
| | | | |
| | | | |
| | | | |
Number of Limited Partnership Units and Common Shares at December 31, 2015 |
361,234,804 | |||
| | | | |
| | | | |
| | | | |
PREFERRED STOCK/UNITS OUTSTANDING AS OF DECEMBER 31, 2015
($ in 000's, except per share amounts)
ISSUER | DESCRIPTION |
|
NUMBER OF SHARES/UNITS |
|
PER SHARE LIQUIDATION PREFERENCE |
|
AGGREGATE LIQUIDATION PREFERENCE |
|
TICKER SYMBOL |
|||||
Preferred Stock: | ||||||||||||||
Simon Property Group, Inc. |
Series J 8.375% Cumulative Redeemable (4) |
796,948 |
$ |
50.00 |
$ |
39,847 |
SPGPrJ |
|||||||
Preferred Units: |
||||||||||||||
Simon Property Group, L.P. |
7.50% Cumulative Redeemable (5) |
255,373 |
$ |
100.00 |
$ |
25,537 |
N/A |
4Q 2015 SUPPLEMENTAL | 35 |
CREDIT PROFILE
(As of December 31, unless otherwise indicated)
|
||||
4Q 2015 SUPPLEMENTAL | 36 |
SUMMARY OF
INDEBTEDNESS
As of December 31, 2015
(In thousands)
|
|
TOTAL INDEBTEDNESS |
|
OUR SHARE OF INDEBTEDNESS |
|
WEIGHTED AVERAGE END OF PERIOD INTEREST RATE |
|
WEIGHTED AVERAGE YEARS TO MATURITY |
||||||||||||||||||
Consolidated Indebtedness |
||||||||||||||||||||||||||
Mortgage Debt |
||||||||||||||||||||||||||
Fixed Rate |
$ | 5,940,833 | $ | 5,850,058 | 5.12% | 4.6 | ||||||||||||||||||||
Variable Rate Debt |
630,000 | 630,000 | 2.29% | 1.3 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Mortgage Debt |
6,570,833 | 6,480,058 | 4.84% | 4.3 | ||||||||||||||||||||||
Unsecured Debt |
||||||||||||||||||||||||||
Fixed Rate |
13,575,125 | 13,575,125 | 3.88% | 7.2 | ||||||||||||||||||||||
Revolving Credit Facility - USD Currency |
815,000 | 815,000 | 1.23% | 3.5 | ||||||||||||||||||||||
Revolving Credit Facility - Euro Currency |
237,814 | 237,814 | 0.80% | 3.5 | ||||||||||||||||||||||
Revolving Credit Facility - Yen Currency |
184,848 | 184,848 | 0.85% | 3.5 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Revolving Credit Facilities |
1,237,662 | 1,237,662 | 1.09% | 3.5 | ||||||||||||||||||||||
Unsecured Term Loan |
240,000 | 240,000 | 1.53% | 2.2 | ||||||||||||||||||||||
Global Commercial Paper - USD |
690,593 | 690,593 | 0.43% | 0.2 | ||||||||||||||||||||||
Global Commercial Paper - Euro |
188,064 | 188,064 | 0.03% | 0.3 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Unsecured Debt |
15,931,444 | 15,931,444 | 3.48% | 6.6 | ||||||||||||||||||||||
Premium |
44,735 | 44,735 | ||||||||||||||||||||||||
Discount |
(44,839) | (44,839) | ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated Mortgages and Unsecured Indebtedness (1) |
$ | 22,502,173 | $ | 22,411,398 | | | 3.87% | | | | 5.9 | | ||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Joint Venture Indebtedness |
||||||||||||||||||||||||||
Mortgage Debt |
||||||||||||||||||||||||||
Fixed Rate |
$ | 11,574,166 | $ | 5,656,536 | 4.32% | 6.3 | ||||||||||||||||||||
Variable Rate Debt |
1,591,945 | 729,370 | 2.00% | 3.8 | ||||||||||||||||||||||
TMLP Debt (2) |
720,969 | 304,897 | | | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Mortgage Debt |
13,887,080 | 6,690,803 | 4.06% | 6.0 | ||||||||||||||||||||||
Premium |
3,961 | 2,006 | ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Joint Venture Mortgages and Other Indebtedness (1) |
$ | 13,891,041 | $ | 6,692,809 | | | 4.06% | | | | 6.0 | | ||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Our Share of Total Indebtedness |
| | $ | 29,104,207 | | | | 3.91% | | | | 5.9 | | |||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
TOTAL INDEBTEDNESS |
|
OUR SHARE OF INDEBTEDNESS |
|
WEIGHTED AVERAGE END OF PERIOD INTEREST RATE |
|
WEIGHTED AVERAGE YEARS TO MATURITY |
||||||||||||||||||
Summary of Our Share of Fixed and Variable Rate Debt |
||||||||||||||||||||||||||
Consolidated |
||||||||||||||||||||||||||
Fixed |
90.6% | $ | 20,303,736 | 4.12% | 6.2 | |||||||||||||||||||||
Variable |
9.4% | 2,107,662 | 1.50% | 2.7 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
100.0% | 22,411,398 | 3.87% | 5.9 | ||||||||||||||||||||||
Joint Venture |
||||||||||||||||||||||||||
Fixed |
87.0% | $ | 5,822,937 | 4.32% | 6.3 | |||||||||||||||||||||
Variable |
13.0% | 869,872 | 2.00% | 3.5 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
100.0% | 6,692,809 | 4.06% | 6.0 | ||||||||||||||||||||||
Total Debt |
$ |
29,104,207 |
||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Fixed Debt |
| 89.8% | $ | 26,126,673 | | | 4.16% | | | | 6.3 | | ||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Variable Debt |
| 10.2% | $ | 2,977,534 | | | 1.63% | | | | 2.9 | | ||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
4Q 2015 SUPPLEMENTAL | 37 |
TOTAL DEBT AMORTIZATION AND MATURITIES BY YEAR (OUR SHARE)
As of December 31, 2015
(In thousands)
Year |
|
OUR SHARE OF UNSECURED CONSOLIDATED DEBT |
|
WEIGHTED AVERAGE RATE OF MATURING UNSECURED CONSOLIDATED DEBT |
|
OUR SHARE OF SECURED CONSOLIDATED DEBT |
|
WEIGHTED AVERAGE RATE OF MATURING SECURED CONSOLIDATED DEBT |
|
OUR SHARE OF UNCONSOLIDATED JOINT VENTURE DEBT |
|
WEIGHTED AVERAGE RATE OF MATURING UNCONSOLIDATED JOINT VENTURE DEBT |
|
OUR SHARE OF TOTAL DEBT |
|
TOTAL WEIGHTED AVERAGE RATE OF MATURING DEBT |
||||||||
|
||||||||||||||||||||||||
2016 |
1,406,231 | 2.28% | 1,512,418 | 5.81% | 658,878 | 6.20% | 3,577,527 | 4.35% | ||||||||||||||||
2017 |
1,307,453 |
2.99% |
1,713,030 |
4.96% |
346,526 |
5.05% |
3,367,009 |
4.18% |
||||||||||||||||
2018 |
990,000 |
1.51% |
33,971 |
|
153,850 |
1.74% |
1,177,821 |
1.53% |
||||||||||||||||
2019 |
2,487,662 |
3.78% |
114,892 |
7.79% |
297,524 |
2.51% |
2,900,078 |
3.84% |
||||||||||||||||
2020 |
2,570,049 |
3.99% |
580,974 |
4.47% |
1,231,997 |
3.83% |
4,383,020 |
4.01% |
||||||||||||||||
2021 |
1,600,000 |
4.27% |
323,319 |
5.41% |
965,528 |
4.27% |
2,888,847 |
4.40% |
||||||||||||||||
2022 |
1,420,049 |
2.22% |
507,251 |
4.13% |
797,214 |
3.93% |
2,724,514 |
3.12% |
||||||||||||||||
2023 |
500,000 |
2.75% |
695,659 |
3.85% |
392,239 |
3.38% |
1,587,898 |
3.41% |
||||||||||||||||
2024 |
1,500,000 |
3.53% |
80,492 |
4.57% |
1,075,637 |
4.18% |
2,656,129 |
3.83% |
||||||||||||||||
2025 |
600,000 |
3.50% |
576,186 |
4.31% |
748,285 |
3.68% |
1,924,471 |
3.81% |
||||||||||||||||
2026 |
|
|
294,170 |
3.84% |
3,901 |
|
298,071 |
3.84% |
||||||||||||||||
Thereafter |
1,550,000 |
5.40% |
47,696 |
3.85% |
19,224 |
2.43% |
1,616,920 |
5.24% |
||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | |
Face Amounts of Indebtedness |
$ |
15,931,444 |
3.48% |
$ |
6,480,058 |
4.84% |
$ |
6,690,803 |
4.06% |
$ |
29,102,305 |
3.91% |
||||||||||||
Premiums (Discounts) on Indebtedness, Net |
(44,839) |
44,735 |
2,006 |
1,902 |
||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | |
Our Share of Total Indebtedness |
$ |
15,886,605 |
|
|
$ |
6,524,793 |
|
|
$ |
6,692,809 |
|
|
$ |
29,104,207 |
|
|
||||||||
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
4Q 2015 SUPPLEMENTAL | 38 |
PROPERTY AND DEBT INFORMATION
As of December 31, 2015
|
|
|
DEBT INFORMATION | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
LEGAL | TOTAL | MATURITY | INTEREST | | INDEBTEDNESS ($ IN 000's) | |||||||||||||||||
|
PROPERTY NAME |
STATE | CITY (CBSA) |
OWNERSHIP | SQUARE FEET | DATE | | RATE (1) | TYPE |
|
TOTAL | | OUR SHARE | ||||||||||||
|
Malls |
|
| | |||||||||||||||||||||
1. |
Apple Blossom Mall |
VA | Winchester |
49.1% | 473,103 | (2) | |||||||||||||||||||
2. |
Auburn Mall |
MA | Auburn |
56.4% | 586,242 | 09/01/20 | 6.02% | Fixed | 39,136 | 22,061 | |||||||||||||||
3. |
Aventura Mall (3) |
FL | Miami Beach (Miami) |
33.3% | 2,105,023 | 12/01/20 | 3.75% | Fixed | 1,200,000 | 400,000 | |||||||||||||||
|
12/30/20 | 2.38% | Variable | 4,313 | 1,438 | ||||||||||||||||||||
4. |
Avenues, The |
FL | Jacksonville |
25.0% | (4) | 1,113,547 | 02/06/23 | 3.60% | Fixed | 110,000 | 27,500 | ||||||||||||||
5. |
Bangor Mall |
ME | Bangor |
87.6% | 652,622 | 10/01/17 | 6.15% | Fixed | 80,000 | 70,087 | |||||||||||||||
6. |
Barton Creek Square |
TX | Austin |
100.0% | 1,429,521 | (2) | |||||||||||||||||||
7. |
Battlefield Mall |
MO | Springfield |
100.0% | 1,201,628 | 09/01/22 | 3.95% | Fixed | 124,467 | 124,467 | |||||||||||||||
8. |
Bay Park Square |
WI | Green Bay |
100.0% | 711,732 | (2) | |||||||||||||||||||
9. |
Brea Mall |
CA | Brea (Los Angeles) |
100.0% | 1,319,477 | (2) | |||||||||||||||||||
10. |
Briarwood Mall |
MI | Ann Arbor |
50.0% | 979,005 | 11/30/16 | (6) | 7.50% | Fixed | 107,180 | 53,590 | ||||||||||||||
11. |
Broadway Square |
TX | Tyler |
100.0% | 627,562 | (2) | |||||||||||||||||||
12. |
Burlington Mall |
MA | Burlington (Boston) |
100.0% | 1,317,293 | (2) | |||||||||||||||||||
13. |
Cape Cod Mall |
MA | Hyannis |
56.4% | 722,482 | 03/06/21 | 5.75% | Fixed | 93,642 | 52,787 | |||||||||||||||
14. |
Castleton Square |
IN | Indianapolis |
100.0% | 1,381,813 | (2) | |||||||||||||||||||
15. |
Cielo Vista Mall |
TX | El Paso |
100.0% | 1,245,876 | (2) | |||||||||||||||||||
16. |
Coconut Point |
FL | Estero |
50.0% | 1,205,033 | 12/10/16 | 5.83% | Fixed | 230,000 | 115,000 | |||||||||||||||
17. |
Coddingtown Mall |
CA | Santa Rosa |
50.0% | 823,563 | 03/01/17 | (8) | 2.18% | Variable | 11,250 | 11,250 | ||||||||||||||
18. |
College Mall |
IN | Bloomington |
100.0% | 636,593 | (2) | |||||||||||||||||||
19. |
Columbia Center |
WA | Kennewick |
100.0% | 772,469 | (2) | |||||||||||||||||||
20. |
Copley Place |
MA | Boston |
94.4% | (7) | 1,253,074 | (2) | ||||||||||||||||||
21. |
Coral Square |
FL | Coral Springs (Miami) |
97.2% | 943,791 | (2) | |||||||||||||||||||
22. |
Cordova Mall |
FL | Pensacola |
100.0% | 922,209 | (2) | |||||||||||||||||||
23. |
Crystal Mall |
CT | Waterford |
78.2% | 783,502 | 06/06/22 | 4.46% | Fixed | 92,755 | 72,521 | |||||||||||||||
24. |
Dadeland Mall |
FL | Miami |
50.0% | 1,498,534 | 12/05/21 | 4.50% | Fixed | 435,147 | 217,574 | |||||||||||||||
25. |
Del Amo Fashion Center |
CA | Torrance (Los Angeles) |
50.0% | 2,576,164 | 01/20/20 | (8) | 1.93% | Variable | 510,000 | 255,000 | ||||||||||||||
26. |
Domain, The |
TX | Austin |
100.0% | 1,233,550 | 08/01/21 | 5.44% | Fixed | 195,224 | 195,224 | |||||||||||||||
27. |
Dover Mall |
DE | Dover |
68.1% | 928,241 | 08/06/21 | 5.57% | Fixed | 88,413 | 60,201 | |||||||||||||||
28. |
Emerald Square |
MA | North Attleboro (Providence, RI) |
56.4% | 1,022,439 | 08/11/22 | 4.71% | Fixed | 108,970 | 61,427 | |||||||||||||||
29. |
Empire Mall |
SD | Sioux Falls |
100.0% | 1,125,435 | 12/01/25 | 4.31% | Fixed | 190,000 | 190,000 | |||||||||||||||
30. |
Falls, The |
FL | Miami |
50.0% | 837,621 | 11/30/16 | (6) | 7.50% | Fixed | 103,607 | 51,804 | ||||||||||||||
31. |
Fashion Centre at Pentagon City, The |
VA | Arlington (Washington, DC) |
42.5% | 985,407 | 07/01/21 | 5.11% | Fixed | 40,000 | 17,000 | |||||||||||||||
|
07/01/21 | 4.87% | Fixed | 410,000 | 174,250 | ||||||||||||||||||||
32. |
Fashion Mall at Keystone, The |
IN | Indianapolis |
100.0% | 711,985 | (2) | |||||||||||||||||||
33. |
Fashion Valley |
CA | San Diego |
50.0% | 1,720,549 | 01/04/21 | 4.30% | Fixed | 458,069 | 229,032 | |||||||||||||||
34. |
Firewheel Town Center |
TX | Garland (Dallas) |
100.0% | 999,496 | (2) | |||||||||||||||||||
35. |
Florida Mall, The |
FL | Orlando |
50.0% | 1,702,549 | 09/05/20 | 5.25% | Fixed | 343,876 | 171,938 | |||||||||||||||
36. |
Forum Shops at Caesars, The |
NV | Las Vegas |
100.0% | 679,665 | (2) | |||||||||||||||||||
37. |
Galleria, The |
TX | Houston |
50.4% | 1,896,781 | 03/01/25 | 3.55% | Fixed | 1,200,000 | 604,440 |
4Q 2015 SUPPLEMENTAL | 39 |
PROPERTY AND DEBT INFORMATION
As of December 31, 2015
|
|
|
DEBT INFORMATION | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
LEGAL | TOTAL | MATURITY | INTEREST | | INDEBTEDNESS ($ IN 000's) | |||||||||||||||||
|
PROPERTY NAME |
STATE | CITY (CBSA) |
OWNERSHIP | SQUARE FEET | DATE | | RATE (1) | TYPE |
|
TOTAL | | OUR SHARE | ||||||||||||
38. |
Greenwood Park Mall |
IN | Greenwood (Indianapolis) |
100.0% | 1,288,128 | 08/01/16 | (9) | 8.00% | Fixed | 74,710 | 74,710 | ||||||||||||||
39. |
Haywood Mall |
SC | Greenville |
100.0% | 1,237,008 | (2) | |||||||||||||||||||
40. |
Independence Center |
MO | Independence (Kansas City) |
100.0% | 831,338 | 07/10/17 | 5.94% | Fixed | 200,000 | 200,000 | |||||||||||||||
41. |
Ingram Park Mall |
TX | San Antonio |
100.0% | 1,120,324 | 06/01/21 | 5.38% | Fixed | 135,491 | 135,491 | |||||||||||||||
42. |
King of Prussia |
PA | King of Prussia (Philadelphia) |
100.0% | 2,467,133 | 01/01/17 | 7.49% | Fixed | 23,906 | 23,906 | |||||||||||||||
|
01/01/17 | 8.53% | Fixed | 1,735 | 1,735 | ||||||||||||||||||||
|
01/01/17 | 4.50% | Fixed | 50,000 | 50,000 | ||||||||||||||||||||
43. |
La Plaza Mall |
TX | McAllen |
100.0% | 1,224,444 | (2) | |||||||||||||||||||
44. |
Lakeline Mall |
TX | Cedar Park (Austin) |
100.0% | 1,097,549 | (2) | |||||||||||||||||||
45. |
Lehigh Valley Mall |
PA | Whitehall |
50.0% | 1,180,561 | 07/05/20 | 5.88% | Fixed | 129,116 | 64,558 | |||||||||||||||
46. |
Lenox Square |
GA | Atlanta |
100.0% | 1,559,575 | (2) | |||||||||||||||||||
47. |
Liberty Tree Mall |
MA | Danvers (Boston) |
49.1% | 856,043 | 05/06/23 | 3.41% | Fixed | 33,238 | 16,332 | |||||||||||||||
48. |
Livingston Mall |
NJ | Livingston (New York) |
100.0% | 969,192 | (2) | |||||||||||||||||||
49. |
Mall at Rockingham Park, The |
NH | Salem (Boston) |
28.2% | 1,025,432 | 03/10/17 | 5.61% | Fixed | 260,000 | 73,282 | |||||||||||||||
50. |
Mall at Tuttle Crossing, The |
OH | Dublin (Columbus) |
50.0% | 1,125,111 | 05/01/23 | 3.56% | Fixed | 125,000 | 62,500 | |||||||||||||||
51. |
Mall of Georgia |
GA | Buford (Atlanta) |
100.0% | 1,818,410 | (2) | |||||||||||||||||||
52. |
Mall of New Hampshire, The |
NH | Manchester |
56.4% | 812,279 | 07/01/25 | 4.11% | Fixed | 150,000 | 84,555 | |||||||||||||||
53. |
McCain Mall |
AR | N. Little Rock |
100.0% | 795,778 | (2) | |||||||||||||||||||
54. |
Meadowood Mall |
NV | Reno |
50.0% | 844,614 | 11/06/21 | 5.82% | Fixed | 118,360 | 59,180 | |||||||||||||||
55. |
Menlo Park Mall |
NJ | Edison (New York) |
100.0% | 1,334,285 | (2) | |||||||||||||||||||
56. |
Miami International Mall |
FL | Miami |
47.8% | 1,083,419 | 02/06/24 | 4.42% | Fixed | 160,000 | 76,442 | |||||||||||||||
57. |
Midland Park Mall |
TX | Midland |
100.0% | 622,024 | 09/06/22 | 4.35% | Fixed | 80,362 | 80,362 | |||||||||||||||
58. |
Miller Hill Mall |
MN | Duluth |
100.0% | 832,509 | (2) | |||||||||||||||||||
59. |
Montgomery Mall |
PA | North Wales (Philadelphia) |
79.4% | 1,102,982 | 05/01/24 | 4.57% | Fixed | 100,000 | 79,351 | |||||||||||||||
60. |
North East Mall |
TX | Hurst (Dallas) |
100.0% | 1,669,001 | (2) | |||||||||||||||||||
61. |
Northgate Mall |
WA | Seattle |
100.0% | 1,046,088 | (2) | |||||||||||||||||||
62. |
Northshore Mall |
MA | Peabody (Boston) |
56.4% | 1,591,263 | 07/05/23 | 3.30% | Fixed | 261,491 | 147,403 | |||||||||||||||
63. |
Ocean County Mall |
NJ | Toms River (New York) |
100.0% | 898,150 | (2) | |||||||||||||||||||
64. |
Orland Square |
IL | Orland Park (Chicago) |
100.0% | 1,231,807 | (2) | |||||||||||||||||||
65. |
Oxford Valley Mall |
PA | Langhorne (Philadelphia) |
85.5% | 1,331,501 | 12/07/20 | 4.77% | Fixed | 65,249 | 55,815 | |||||||||||||||
66. |
Penn Square Mall |
OK | Oklahoma City |
94.5% | 1,063,417 | 01/01/26 | 3.84% | Fixed | 310,000 | 292,938 | |||||||||||||||
67. |
Pheasant Lane Mall |
NH | Nashua |
(10) | 979,338 | (2) | |||||||||||||||||||
68. |
Phipps Plaza |
GA | Atlanta |
100.0% | 829,430 | (2) | |||||||||||||||||||
69. |
Plaza Carolina |
PR | Carolina (San Juan) |
100.0% | 1,157,878 | 09/30/17 | (8) | 1.78% | Variable | 225,000 | 225,000 | ||||||||||||||
70. |
Prien Lake Mall |
LA | Lake Charles |
100.0% | 848,573 | (2) | |||||||||||||||||||
71. |
Quaker Bridge Mall |
NJ | Lawrenceville |
50.0% | 1,083,990 | 04/01/16 | 7.03% | Fixed | 10,679 | 5,339 | |||||||||||||||
|
04/01/16 | 2.95% | Fixed | 62,000 | 31,000 | ||||||||||||||||||||
72. |
Rockaway Townsquare |
NJ | Rockaway (New York) |
100.0% | 1,245,671 | (2) | |||||||||||||||||||
73. |
Roosevelt Field |
NY | Garden City (New York) |
100.0% | 2,266,455 | (2) |
4Q 2015 SUPPLEMENTAL | 40 |
PROPERTY AND DEBT INFORMATION
As of December 31, 2015
|
|
|
DEBT INFORMATION | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
LEGAL | TOTAL | MATURITY | INTEREST | | INDEBTEDNESS ($ IN 000's) | |||||||||||||||||
|
PROPERTY NAME |
STATE | CITY (CBSA) |
OWNERSHIP | SQUARE FEET | DATE | | RATE (1) | TYPE |
|
TOTAL | | OUR SHARE | ||||||||||||
74. |
Ross Park Mall |
PA | Pittsburgh |
100.0% | 1,245,828 | (2) | |||||||||||||||||||
75. |
Santa Rosa Plaza |
CA | Santa Rosa |
100.0% | 692,405 | (2) | |||||||||||||||||||
76. |
Shops at Chestnut Hill, The |
MA | Chestnut Hill (Boston) |
94.4% | 468,492 | 11/01/23 | 4.69% | Fixed | 120,000 | 113,328 | |||||||||||||||
77. |
Shops at Mission Viejo, The |
CA | Mission Viejo (Los Angeles) |
51.0% | 1,151,720 | 02/01/23 | 3.61% | Fixed | 295,000 | 150,450 | |||||||||||||||
78. |
Shops at Nanuet, The |
NY | Nanuet |
100.0% | 757,928 | (2) | |||||||||||||||||||
79. |
Shops at Riverside, The |
NJ | Hackensack (New York) |
100.0% | 659,665 | 02/01/23 | 3.37% | Fixed | 130,000 | 130,000 | |||||||||||||||
80. |
Smith Haven Mall |
NY | Lake Grove (New York) |
25.0% | (4) | 1,300,230 | 05/29/20 | (8) | 1.63% | Variable | 180,000 | 45,000 | |||||||||||||
81. |
Solomon Pond Mall |
MA | Marlborough (Boston) |
56.4% | 886,479 | 11/01/22 | 4.01% | Fixed | 103,803 | 58,514 | |||||||||||||||
82. |
South Hills Village |
PA | Pittsburgh |
100.0% | 1,120,615 | (2) | |||||||||||||||||||
83. |
South Shore Plaza |
MA | Braintree (Boston) |
100.0% | 1,588,916 | (2) | |||||||||||||||||||
84. |
Southdale Center |
MN | Edina (Minneapolis) |
100.0% | 1,297,421 | 04/01/23 | 3.84% | Fixed | 152,990 | 152,990 | |||||||||||||||
85. |
SouthPark |
NC | Charlotte |
100.0% | 1,676,152 | 08/01/16 | (9) | 8.00% | Fixed | 184,908 | 184,908 | ||||||||||||||
86. |
Southridge Mall |
WI | Greendale (Milwaukee) |
100.0% | 1,177,109 | 06/06/23 | 3.85% | Fixed | 123,922 | 123,922 | |||||||||||||||
87. |
Springfield Mall (3) |
PA | Springfield (Philadelphia) |
50.0% | 610,576 | 10/06/25 | 4.45% | Fixed | 64,835 | 32,417 | |||||||||||||||
88. |
Square One Mall |
MA | Saugus (Boston) |
56.4% | 929,848 | 01/06/22 | 5.47% | Fixed | 94,578 | 53,314 | |||||||||||||||
89. |
St. Charles Towne Center |
MD | Waldorf (Washington, DC) |
100.0% | 980,618 | (2) | |||||||||||||||||||
90. |
St. Johns Town Center |
FL | Jacksonville |
50.0% | 1,390,791 | 09/11/24 | 3.82% | Fixed | 350,000 | 175,000 | |||||||||||||||
91. |
Stanford Shopping Center |
CA | Palo Alto (San Jose) |
94.4% | (7) | 1,230,537 | (2) | ||||||||||||||||||
92. |
Stoneridge Shopping Center |
CA | Pleasanton (San Francisco) |
49.9% | 1,299,419 | 11/30/16 | (6) | 7.50% | Fixed | 213,072 | 106,323 | ||||||||||||||
93. |
Summit Mall |
OH | Akron |
100.0% | 777,669 | 06/10/17 | 5.42% | Fixed | 65,000 | 65,000 | |||||||||||||||
94. |
Tacoma Mall |
WA | Tacoma (Seattle) |
100.0% | 1,334,694 | (2) | |||||||||||||||||||
95. |
Tippecanoe Mall |
IN | Lafayette |
100.0% | 862,740 | (2) | |||||||||||||||||||
96. |
Town Center at Boca Raton |
FL | Boca Raton (Miami) |
100.0% | 1,779,736 | (2) | |||||||||||||||||||
97. |
Town Center at Cobb |
GA | Kennesaw (Atlanta) |
100.0% | 1,280,866 | 05/01/22 | 4.76% | Fixed | 195,052 | 195,052 | |||||||||||||||
98. |
Towne East Square |
KS | Wichita |
100.0% | 1,134,758 | (2) | |||||||||||||||||||
99. |
Treasure Coast Square |
FL | Jensen Beach |
100.0% | 876,257 | (2) | |||||||||||||||||||
100. |
Tyrone Square |
FL | St. Petersburg (Tampa) |
100.0% | 1,100,081 | (2) | |||||||||||||||||||
101. |
University Park Mall |
IN | Mishawaka |
100.0% | 918,929 | (2) | |||||||||||||||||||
102. |
Walt Whitman Shops |
NY | Huntington Station (New York) |
100.0% | 1,089,488 | 08/01/16 | (9) | 8.00% | Fixed | 113,933 | 113,933 | ||||||||||||||
103. |
West Town Mall |
TN | Knoxville |
50.0% | 1,341,351 | 12/01/17 | 6.34% | Fixed | 210,000 | 105,000 | |||||||||||||||
104. |
Westchester, The |
NY | White Plains (New York) |
40.0% | 820,643 | 05/05/20 | 6.00% | Fixed | 345,376 | 138,150 | |||||||||||||||
105. |
White Oaks Mall |
IL | Springfield |
80.7% | 930,118 | 11/01/16 | 5.54% | Fixed | 50,000 | 40,339 | |||||||||||||||
106. |
Wolfchase Galleria |
TN | Memphis |
94.5% | 1,151,673 | 04/01/17 | 5.64% | Fixed | 225,000 | 212,616 | |||||||||||||||
107. |
Woodfield Mall |
IL | Schaumburg (Chicago) |
50.0% | 2,172,176 | 03/05/24 | 4.50% | Fixed | 425,000 | 212,500 | |||||||||||||||
108. |
Woodland Hills Mall |
OK | Tulsa |
94.5% | 1,091,346 | 04/05/19 | 7.79% | Fixed | 90,370 | 85,370 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Mall Square Footage |
| |
| 122,723,550 | | | | | | | | |||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
4Q 2015 SUPPLEMENTAL | 41 |
PROPERTY AND DEBT INFORMATION
As of December 31, 2015
|
|
|
DEBT INFORMATION | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
LEGAL | TOTAL | MATURITY | INTEREST | | INDEBTEDNESS ($ IN 000's) | |||||||||||||||||
|
PROPERTY NAME |
STATE | CITY (CBSA) |
OWNERSHIP | SQUARE FEET | DATE | | RATE (1) | TYPE |
|
TOTAL | | OUR SHARE | ||||||||||||
|
Premium Outlets |
|
| | |||||||||||||||||||||
1. |
Albertville Premium Outlets |
MN | Albertville (Minneapolis) |
100.0% | 429,061 | (2) | |||||||||||||||||||
2. |
Allen Premium Outlets |
TX | Allen (Dallas) |
100.0% | 441,781 | (2) | |||||||||||||||||||
3. |
Aurora Farms Premium Outlets |
OH | Aurora (Cleveland) |
100.0% | 285,309 | (2) | |||||||||||||||||||
4. |
Birch Run Premium Outlets |
MI | Birch Run (Detroit) |
100.0% | 680,612 | 04/11/16 | (14)(35) | 5.95% | Fixed | 100,460 | 100,460 | ||||||||||||||
5. |
Calhoun Premium Outlets |
GA | Calhoun |
100.0% | 254,062 | 09/01/16 | (15) | 5.79% | Fixed | 19,309 | 19,309 | ||||||||||||||
6. |
Camarillo Premium Outlets |
CA | Camarillo (Los Angeles) |
100.0% | 675,334 | (2) | |||||||||||||||||||
7. |
Carlsbad Premium Outlets |
CA | Carlsbad (San Diego) |
100.0% | 289,412 | (2) | |||||||||||||||||||
8. |
Carolina Premium Outlets |
NC | Smithfield (Raleigh) |
100.0% | 438,815 | 12/01/22 | 3.36% | Fixed | 47,409 | 47,409 | |||||||||||||||
9. |
Charlotte Premium Outlets |
NC | Charlotte |
50.0% | 398,692 | 11/24/19 | (8) | 1.88% | Variable | 90,000 | 45,000 | ||||||||||||||
10. |
Chicago Premium Outlets |
IL | Aurora (Chicago) |
100.0% | 688,447 | (2) | |||||||||||||||||||
11. |
Cincinnati Premium Outlets |
OH | Monroe (Cincinnati) |
100.0% | 398,729 | (2) | |||||||||||||||||||
12. |
Clinton Crossing Premium Outlets |
CT | Clinton |
100.0% | 276,227 | (2) | |||||||||||||||||||
13. |
Columbia Gorge Premium Outlets (36) |
OR | Troutdale (Portland) |
100.0% | 163,741 | (2) | |||||||||||||||||||
14. |
Desert Hills Premium Outlets |
CA | Cabazon (Palm Springs) |
100.0% | 651,065 | (2) | |||||||||||||||||||
15. |
Edinburgh Premium Outlets |
IN | Edinburgh (Indianapolis) |
100.0% | 377,734 | (2) | |||||||||||||||||||
16. |
Ellenton Premium Outlets |
FL | Ellenton (Tampa) |
100.0% | 476,481 | 12/01/25 | 4.30% | Fixed | 178,000 | 178,000 | |||||||||||||||
17. |
Folsom Premium Outlets |
CA | Folsom (Sacramento) |
100.0% | 297,778 | (2) | |||||||||||||||||||
18. |
Gaffney Premium Outlets |
SC | Gaffney (Greenville/Charlotte) |
100.0% | 359,839 | 09/01/16 | (15) | 5.79% | Fixed | 35,042 | 35,042 | ||||||||||||||
19. |
Gilroy Premium Outlets |
CA | Gilroy (San Jose) |
100.0% | 578,172 | (2) | |||||||||||||||||||
20. |
Gloucester Premium Outlets |
NJ | Blackwood (Philadelphia) |
50.0% | 369,652 | 06/19/19 | (8) | 1.93% | Variable | 72,926 | 36,463 | ||||||||||||||
21. |
Grand Prairie Premium Outlets |
TX | Grand Prairie (Dallas) |
100.0% | 417,177 | 04/01/23 | 3.66% | Fixed | 120,000 | 120,000 | |||||||||||||||
22. |
Grove City Premium Outlets |
PA | Grove City (Pittsburgh) |
100.0% | 531,289 | 12/01/25 | 4.31% | Fixed | 140,000 | 140,000 | |||||||||||||||
23. |
Gulfport Premium Outlets |
MS | Gulfport |
100.0% | 300,238 | 12/01/25 | 4.35% | Fixed | 50,000 | 50,000 | |||||||||||||||
24. |
Hagerstown Premium Outlets |
MD | Hagerstown (Baltimore/Washington, DC) |
100.0% | 485,004 | 04/11/16 | (14)(35) | 5.95% | Fixed | 84,410 | 84,410 | ||||||||||||||
25. |
Houston Premium Outlets |
TX | Cypress (Houston) |
100.0% | 541,832 | (2) | |||||||||||||||||||
26. |
Jackson Premium Outlets |
NJ | Jackson (New York) |
100.0% | 285,498 | (2) | |||||||||||||||||||
27. |
Jersey Shore Premium Outlets |
NJ | Tinton Falls (New York) |
100.0% | 434,389 | (2) | |||||||||||||||||||
28. |
Johnson Creek Premium Outlets |
WI | Johnson Creek |
100.0% | 276,373 | (2) | |||||||||||||||||||
29. |
Kittery Premium Outlets |
ME | Kittery |
100.0% | 259,174 | (2) | |||||||||||||||||||
30. |
Las Americas Premium Outlets |
CA | San Diego |
100.0% | 555,800 | 06/11/16 | 5.84% | Fixed | 174,269 | 174,269 | |||||||||||||||
31. |
Las Vegas North Premium Outlets |
NV | Las Vegas |
100.0% | 675,616 | (2) | |||||||||||||||||||
32. |
Las Vegas South Premium Outlets |
NV | Las Vegas |
100.0% | 535,407 | (2) | |||||||||||||||||||
33. |
Lebanon Premium Outlets |
TN | Lebanon (Nashville) |
100.0% | 227,283 | (2) | |||||||||||||||||||
34. |
Lee Premium Outlets |
MA | Lee |
100.0% | 224,825 | 09/01/16 | (15) | 5.79% | Fixed | 48,201 | 48,201 | ||||||||||||||
35. |
Leesburg Corner Premium Outlets |
VA | Leesburg (Washington, DC) |
100.0% | 478,217 | (2) | |||||||||||||||||||
36. |
Liberty Village Premium Outlets |
NJ | Flemington (New York) |
100.0% | 162,239 | (2) | |||||||||||||||||||
37. |
Lighthouse Place Premium Outlets |
IN | Michigan City (Chicago, IL) |
100.0% | 454,730 | (2) | |||||||||||||||||||
38. |
Merrimack Premium Outlets |
NH | Merrimack |
100.0% | 408,996 | 07/01/23 | 3.78% | Fixed | 128,876 | 128,876 | |||||||||||||||
39. |
Napa Premium Outlets |
CA | Napa |
100.0% | 179,176 | (2) |
4Q 2015 SUPPLEMENTAL | 42 |
PROPERTY AND DEBT INFORMATION
As of December 31, 2015
|
|
|
DEBT INFORMATION | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
LEGAL | TOTAL | MATURITY | INTEREST | | INDEBTEDNESS ($ IN 000's) | |||||||||||||||||
|
PROPERTY NAME |
STATE | CITY (CBSA) |
OWNERSHIP | SQUARE FEET | DATE | | RATE (1) | TYPE |
|
TOTAL | | OUR SHARE | ||||||||||||
40. |
North Bend Premium Outlets |
WA | North Bend (Seattle) |
100.0% | 223,561 | (2) | |||||||||||||||||||
41. |
North Georgia Premium Outlets |
GA | Dawsonville (Atlanta) |
100.0% | 540,310 | (2) | |||||||||||||||||||
42. |
Orlando International Premium Outlets |
FL | Orlando |
100.0% | 773,455 | (2) | |||||||||||||||||||
43. |
Orlando Vineland Premium Outlets |
FL | Orlando |
100.0% | 656,610 | (2) | |||||||||||||||||||
44. |
Osage Beach Premium Outlets |
MO | Osage Beach |
100.0% | 390,311 | (2) | |||||||||||||||||||
45. |
Petaluma Village Premium Outlets |
CA | Petaluma (San Francisco) |
100.0% | 201,666 | (2) | |||||||||||||||||||
46. |
Philadelphia Premium Outlets |
PA | Limerick (Philadelphia) |
100.0% | 549,137 | (2) | |||||||||||||||||||
47. |
Phoenix Premium Outlets |
AZ | Chandler (Phoenix) |
100.0% | 356,497 | (2) | |||||||||||||||||||
48. |
Pismo Beach Premium Outlets |
CA | Pismo Beach |
100.0% | 147,416 | 11/06/16 | (17) | 5.84% | Fixed | 33,850 | 33,850 | ||||||||||||||
49. |
Pleasant Prairie Premium Outlets |
WI | Pleasant Prairie (Chicago, IL/ |
100.0% | 402,537 | 12/01/16 | 6.01% | Fixed | 34,560 | 34,560 | |||||||||||||||
|
Milwaukee) |
||||||||||||||||||||||||
50. |
Puerto Rico Premium Outlets |
PR | Barceloneta |
100.0% | 350,005 | 09/30/17 | (8) | 1.78% | Variable | 125,000 | 125,000 | ||||||||||||||
51. |
Queenstown Premium Outlets |
MD | Queenstown (Baltimore) |
100.0% | 289,547 | 11/06/16 | (17) | 5.84% | Fixed | 66,150 | 66,150 | ||||||||||||||
52. |
Rio Grande Valley Premium Outlets |
TX | Mercedes (McAllen) |
100.0% | 604,105 | (2) | |||||||||||||||||||
53. |
Round Rock Premium Outlets |
TX | Round Rock (Austin) |
100.0% | 488,678 | (2) | |||||||||||||||||||
54. |
San Francisco Premium Outlets |
CA | Livermore (San Francisco) |
100.0% | 696,980 | (2) | |||||||||||||||||||
55. |
San Marcos Premium Outlets |
TX | San Marcos (Austin/San Antonio) |
100.0% | 732,273 | (2) | |||||||||||||||||||
56. |
Seattle Premium Outlets |
WA | Tulalip (Seattle) |
100.0% | 554,809 | (2) | |||||||||||||||||||
57. |
Silver Sands Premium Outlets |
FL | Destin |
50.0% | 451,219 | 06/01/22 | 3.93% | Fixed | 100,000 | 50,000 | |||||||||||||||
58. |
St. Augustine Premium Outlets |
FL | St. Augustine (Jacksonville) |
100.0% | 329,059 | (2) | |||||||||||||||||||
59. |
St. Louis Premium Outlets |
MO | St. Louis (Chesterfield) |
60.0% | 351,513 | 10/06/24 | 4.06% | Fixed | 95,000 | 57,000 | |||||||||||||||
60. |
Tampa Premium Outlets |
FL | Lutz (Tampa) |
100.0% | 441,248 | (2) | |||||||||||||||||||
61. |
Tanger Outlets - Galveston/Houston (3) |
TX | Texas City |
50.0% | 352,705 | 07/01/18 | (8) | 1.93% | Variable | 65,000 | 32,500 | ||||||||||||||
62. |
The Crossings Premium Outlets |
PA | Tannersville |
100.0% | 411,717 | 12/01/22 | 3.41% | Fixed | 114,827 | 114,827 | |||||||||||||||
63. |
Tucson Premium Outlets |
AZ | Marana (Tucson) |
100.0% | 367,192 | (2) | |||||||||||||||||||
64. |
Twin Cities Premium Outlets |
MN | Eagan |
35.0% | 408,944 | 11/06/24 | 4.32% | Fixed | 115,000 | 40,250 | |||||||||||||||
65. |
Vacaville Premium Outlets |
CA | Vacaville |
100.0% | 440,113 | (2) | |||||||||||||||||||
66. |
Waikele Premium Outlets |
HI | Waipahu (Honolulu) |
100.0% | 219,144 | (2) | |||||||||||||||||||
67. |
Waterloo Premium Outlets |
NY | Waterloo |
100.0% | 417,823 | (2) | |||||||||||||||||||
68. |
Williamsburg Premium Outlets |
VA | Williamsburg |
100.0% | 522,201 | 04/11/16 | (14)(35) | 5.95% | Fixed | 97,517 | 97,517 | ||||||||||||||
69. |
Woodburn Premium Outlets |
OR | Woodburn (Portland) |
100.0% | 389,732 | (2) | |||||||||||||||||||
70. |
Woodbury Common Premium Outlets |
NY | Central Valley (New York) |
100.0% | 869,143 | (2) | |||||||||||||||||||
71. |
Wrentham Village Premium Outlets |
MA | Wrentham (Boston) |
100.0% | 660,091 | (2) | |||||||||||||||||||
|
|||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
30,553,947 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
|
153,277,497 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
4Q 2015 SUPPLEMENTAL | 43 |
PROPERTY AND DEBT INFORMATION
As of December 31, 2015
|
|
|
DEBT INFORMATION | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
LEGAL | TOTAL | MATURITY | INTEREST | | INDEBTEDNESS ($ IN 000's) | |||||||||||||||||
|
PROPERTY NAME |
STATE | CITY (CBSA) |
OWNERSHIP | SQUARE FEET | DATE | | RATE (1) | TYPE |
|
TOTAL | | OUR SHARE | ||||||||||||
|
The Mills |
|
| | |||||||||||||||||||||
1. |
Arizona Mills |
AZ | Tempe (Phoenix) |
100.0% | 1,239,488 | 07/01/20 | 5.76% | Fixed | 161,834 | 161,834 | |||||||||||||||
2. |
Arundel Mills |
MD | Hanover (Baltimore) |
59.3% | 1,662,860 | 02/06/24 | 4.29% | Fixed | 385,000 | 228,113 | |||||||||||||||
3. |
Colorado Mills |
CO | Lakewood (Denver) |
37.5% | 1,410,712 | 11/01/24 | 4.28% | Fixed | 136,000 | 51,000 | |||||||||||||||
|
07/01/21 | 5.04% | Fixed | 27,445 | 10,292 | ||||||||||||||||||||
4. |
Concord Mills |
NC | Concord (Charlotte) |
59.3% | 1,344,807 | 11/01/22 | 3.84% | Fixed | 235,000 | 139,261 | |||||||||||||||
5. |
Grapevine Mills |
TX | Grapevine (Dallas) |
59.3% | 1,780,928 | 10/01/24 | 3.83% | Fixed | 268,000 | 158,817 | |||||||||||||||
6. |
Great Mall |
CA | Milpitas (San Jose) |
100.0% | 1,365,129 | (2) | |||||||||||||||||||
7. |
Gurnee Mills |
IL | Gurnee (Chicago) |
100.0% | 1,935,843 | 07/01/17 | 5.77% | Fixed | 321,000 | 321,000 | |||||||||||||||
8. |
Katy Mills |
TX | Katy (Houston) |
62.5% | (4) | 1,789,953 | 12/06/22 | 3.49% | Fixed | 140,000 | 35,000 | ||||||||||||||
9. |
Mills at Jersey Gardens, The |
NJ | Elizabeth |
100.0% | 1,304,142 | 11/01/20 | 3.83% | Fixed | 350,000 | 350,000 | |||||||||||||||
10. |
Ontario Mills |
CA | Ontario (Riverside) |
50.0% | 1,366,633 | 03/05/22 | 4.25% | Fixed | 326,521 | 163,260 | |||||||||||||||
11. |
Opry Mills |
TN | Nashville |
100.0% | 1,153,697 | 10/10/16 | 2.93% | Variable | 280,000 | 280,000 | |||||||||||||||
|
10/10/16 | 5.00% | Fixed | 70,800 | 70,800 | ||||||||||||||||||||
12. |
Outlets at Orange, The |
CA | Orange (Los Angeles) |
50.0% | 806,295 | 04/01/24 | 4.22% | Fixed | 215,000 | 107,500 | |||||||||||||||
13. |
Potomac Mills |
VA | Woodbridge (Washington, DC) |
100.0% | 1,530,314 | 07/11/17 | 5.83% | Fixed | 410,000 | 410,000 | |||||||||||||||
14. |
Sawgrass Mills |
FL | Sunrise (Miami) |
100.0% | 2,252,947 | (2) | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
20,943,748 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
|
| | ||||||||||||||||||||||
1. |
ABQ Uptown |
NM | Albuquerque |
100.0% | 230,026 | (2) | |||||||||||||||||||
2. |
Hamilton Town Center |
IN | Noblesville (Indianapolis) |
50.0% | 672,896 | 04/01/22 | 4.81% | Fixed | 83,100 | 41,550 | |||||||||||||||
3. |
Pier Park |
FL | Panama City Beach |
65.6% | 895,790 | (2) | |||||||||||||||||||
4. |
University Park Village |
TX | Fort Worth |
100.0% | 160,077 | 05/01/28 | 3.85% | Fixed | 55,000 | 55,000 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
1,958,789 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
|
| | ||||||||||||||||||||||
|
The Esplanade, The Galleria at White Plains, Northpark Mall, Philadelphia Mills, and Sugarloaf Mills |
(23) | 720,969 | 304,897 | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
5,748,472 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
| | ||||||||||||||||||||||
|
Circle Centre, Florida Keys Outlet Center, Greendale Mall, Huntley Outlet Center, Lincoln Plaza, Naples Outlet Center, and Outlet Marketplace |
(21) | 128,000 | 52,043 | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
2,253,694 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
|
184,182,200 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
4Q 2015 SUPPLEMENTAL | 44 |
PROPERTY AND DEBT INFORMATION
As of December 31, 2015
|
|
|
DEBT INFORMATION | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
LEGAL | TOTAL | MATURITY | INTEREST | | INDEBTEDNESS ($ IN 000's) | |||||||||||||||||
|
PROPERTY NAME |
STATE | CITY (CBSA) |
OWNERSHIP | SQUARE FEET | DATE | | RATE (1) | TYPE |
|
TOTAL | | OUR SHARE | ||||||||||||
|
|
| | ||||||||||||||||||||||
|
AUSTRIA |
||||||||||||||||||||||||
1. |
Parndorf Designer Outlet Phases 3 & 4 |
Vienna | 90.0% | 118,000 | 05/20/22 | (20) | 1.95% | Fixed | 100,593 | 90,533 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Austria Square Footage |
118,000 | |||||||||||||||||||||||
|
CANADA |
|
|
||||||||||||||||||||||
2. |
Premium Outlets Montréal |
Montréal (Quebec) | 50.0% | 365,700 | 09/10/17 | (8)(29) | 2.18% | Variable | 78,359 | 39,180 | |||||||||||||||
3. |
Toronto Premium Outlets |
Toronto (Ontario) | 50.0% | 358,400 | 06/01/22 | (29) | 3.13% | Fixed | 122,549 | 61,275 | |||||||||||||||
4. |
Vancouver Designer Outlet |
Vancouver (British Columbia) | 45.0% | 242,000 | 04/01/18 | (29) | 2.73% | Variable | 59,556 | 26,800 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Canada Square Footage |
966,100 | |||||||||||||||||||||||
|
ITALY |
|
|
||||||||||||||||||||||
5. |
La Reggia Designer Outlet Phases 1 & 2 |
Marcianise (Naples) | 60.0% | 288,000 | 03/31/27 | (20) | 1.31% | Variable | 63,335 | 38,001 | |||||||||||||||
6. |
Noventa Di Piave Designer Outlet |
Venice | 60.0% | 280,000 | 06/30/20 | (20) | 2.00% | Variable | 87,471 | 52,483 | |||||||||||||||
|
Phases 1, 2 & 3 |
||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Italy Square Footage |
568,000 | |||||||||||||||||||||||
|
JAPAN |
|
|
||||||||||||||||||||||
7. |
Ami Premium Outlets |
Ami (Tokyo) | 40.0% | 315,000 | 09/25/23 | (25) | 1.83% | Fixed | 67,385 | 26,955 | |||||||||||||||
8. |
Gotemba Premium Outlets |
Gotemba City (Tokyo) | 40.0% | 481,500 | 02/28/18 | (25) | 0.37% | Variable | 10,896 | 4,358 | |||||||||||||||
9. |
Kobe-Sanda Premium Outlets |
Kobe (Osaka) | 40.0% | 441,000 | 01/31/20 | (25) | 0.44% | Variable | 31,333 | 12,533 | |||||||||||||||
10. |
Rinku Premium Outlets |
Izumisano (Osaka) | 40.0% | 416,500 | 07/31/17 | (25) | 0.39% | Variable | 11,623 | 4,649 | |||||||||||||||
11. |
Sano Premium Outlets |
Sano (Tokyo) | 40.0% | 390,800 | 05/31/18 | (25) | 0.45% | Variable | 4,193 | 1,677 | |||||||||||||||
12. |
Sendai-Izumi Premium Outlets |
Izumi Park Town (Sendai) | 40.0% | 164,200 | 10/31/18 | (25) | 0.41% | Variable | 9,465 | 3,786 | |||||||||||||||
13. |
Shisui Premium Outlets |
Shisui (Chiba) | 40.0% | 365,900 | 05/31/18 | (25) | 0.37% | Variable | 34,870 | 13,948 | |||||||||||||||
|
05/29/22 | (25) | 0.38% | Fixed | 41,511 | 16,604 | |||||||||||||||||||
14. |
Toki Premium Outlets |
Toki (Nagoya) | 40.0% | 367,700 | 05/31/20 | (25) | 0.91% | Variable | 5,166 | 2,066 | |||||||||||||||
|
11/30/19 | (25) | 0.38% | Fixed | 24,907 | 9,963 | |||||||||||||||||||
15. |
Tosu Premium Outlets |
Fukuoka (Kyushu) | 40.0% | 290,400 | 12/31/18 | (25) | 0.42% | Variable | 15,442 | 6,177 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Japan Square Footage |
3,233,000 | |||||||||||||||||||||||
|
KOREA |
|
|
||||||||||||||||||||||
16. |
Busan Premium Outlets |
Busan | 50.0% | 360,200 | 06/20/22 | (26) | 5.44% | Fixed | 68,655 | 34,328 | |||||||||||||||
|
02/13/17 | (26) | 3.96% | Variable | 48,067 | 24,034 | |||||||||||||||||||
17. |
Paju Premium Outlets |
Paju (Seoul) | 50.0% | 442,900 | 11/28/19 | (26) | 4.08% | Fixed | 92,221 | 46,111 | |||||||||||||||
18. |
Yeoju Premium Outlets |
Yeoju (Seoul) | 50.0% | 551,600 | 09/06/20 | (26) | 4.69% | Fixed | 73,423 | 36,712 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal South Korea Square Footage |
1,354,700 | |||||||||||||||||||||||
|
MALAYSIA |
|
|
||||||||||||||||||||||
19. |
Johor Premium Outlets |
Johor (Singapore) | 50.0% | 264,400 | 10/14/20 | (27) | 5.32% | Variable | 17,575 | 8,787 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Malaysia Square Footage |
264,400 |
4Q 2015 SUPPLEMENTAL | 45 |
PROPERTY AND DEBT INFORMATION
As of December 31, 2015
|
|
|
DEBT INFORMATION | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
LEGAL | TOTAL | MATURITY | INTEREST | | INDEBTEDNESS ($ IN 000's) | |||||||||||||||||
|
PROPERTY NAME |
STATE | CITY (CBSA) |
OWNERSHIP | SQUARE FEET | DATE | | RATE (1) | TYPE |
|
TOTAL | | OUR SHARE | ||||||||||||
|
MEXICO |
|
|
||||||||||||||||||||||
20. |
Premium Outlets Punta Norte |
Mexico City | 50.0% | 333,000 | (2) | ||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Mexico Square Footage |
333,000 | |||||||||||||||||||||||
|
NETHERLANDS |
|
|
||||||||||||||||||||||
21. |
Roermond Designer Outlet Phases 2 & 3 |
Roermond | 90.0% | 173,000 | 12/01/21 | (20) | 1.86% | Fixed | 196,812 | 177,131 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Netherlands Square Footage |
173,000 | |||||||||||||||||||||||
|
UNITED KINGDOM |
|
|
||||||||||||||||||||||
22. |
Ashford Designer Outlet |
Kent | 45.0% | 183,000 | 07/31/16 | (5) | 2.68% | Variable | 59,276 | 26,671 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal United Kingdom Square Footage |
183,000 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
|
7,193,200 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
|
191,375,400 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Secured Indebtedness: |
(30) |
198,530 |
94,023 |
|||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
|
$ | 13,170,861 | (31) | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
Our Share of Consolidated Mortgage Debt |
$ | 6,480,058 | ||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
|
Our Share of Joint Venture Mortgage Debt |
$ | 6,690,803 |
4Q 2015 SUPPLEMENTAL | 46 |
PROPERTY AND DEBT INFORMATION
As of December 31, 2015
|
|
DEBT INFORMATION | ||||||||||
| | | | | | | | | | | | |
UNSECURED INDEBTEDNESS: |
|
MATURITY DATE |
|
INTEREST RATE (1) |
TYPE |
|
INDEBTEDNESS ($ IN 000's) TOTAL |
|||||
Global Commercial Paper - USD |
03/24/16 | (32) | 0.43% | Fixed | 690,593 | |||||||
Global Commercial Paper - Euro |
04/18/16 | (12)(32) | 0.03% | Fixed | 188,064 | |||||||
Simon Property Group, LP (Sr. Notes) |
05/01/16 | (16) | 6.10% | Fixed | 163,298 | |||||||
Simon Property Group, LP (Sr. Notes) |
12/01/16 | 5.25% | Fixed | 364,276 | ||||||||
Simon Property Group, LP (Sr. Notes) |
01/30/17 | 2.80% | Fixed | 500,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
03/01/17 | 5.88% | Fixed | 207,453 | ||||||||
Simon Property Group, LP (Sr. Notes) |
09/15/17 | 2.15% | Fixed | 600,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
02/01/18 | 1.50% | Fixed | 750,000 | ||||||||
Unsecured Term Loan |
02/28/18 | (8) | 1.53% | Variable | 240,000 | |||||||
Simon Property Group, LP (Sr. Notes) |
02/01/19 | 2.20% | Fixed | 600,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
04/01/19 | 10.35% | Fixed | 650,000 | ||||||||
Revolving Credit Facility - Euro Currency |
06/30/19 | (8)(13) | 0.80% | Variable | 237,814 | |||||||
Revolving Credit Facility - Yen Currency |
06/30/19 | (8)(19) | 0.85% | Variable | 184,848 | |||||||
Revolving Credit Facility - USD Currency |
06/30/19 | (8)(33) | 1.23% | Variable | 815,000 | |||||||
Simon Property Group, LP (Sr. Notes) |
02/01/20 | 5.65% | Fixed | 1,250,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
09/01/20 | 2.50% | Fixed | 500,000 | ||||||||
Simon Property Group, LP (Euro Sr. Notes) |
10/02/20 | (22) | 2.38% | Fixed | 820,049 | |||||||
Simon Property Group, LP (Sr. Notes) |
03/01/21 | 4.38% | Fixed | 900,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
12/01/21 | 4.13% | Fixed | 700,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
03/15/22 | 3.38% | Fixed | 600,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
11/18/22 | (34) | 1.38% | Fixed | 820,049 | |||||||
Simon Property Group, LP (Sr. Notes) |
02/01/23 | 2.75% | Fixed | 500,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
02/01/24 | 3.75% | Fixed | 600,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
10/01/24 | 3.38% | Fixed | 900,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
09/01/25 | 3.50% | Fixed | 600,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
02/01/40 | 6.75% | Fixed | 600,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
03/15/42 | 4.75% | Fixed | 550,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
10/01/44 | 4.25% | Fixed | 400,000 | ||||||||
| | | | | | | | | | | | |
Total Unsecured Indebtedness |
$ | 15,931,444 | (18) | |||||||||
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
4Q 2015 SUPPLEMENTAL | 47 |
PROPERTY AND DEBT INFORMATION
As of December 31, 2015
Circle Centre - 129,944 sq. ft. | Greendale Mall - 119,860 sq. ft. | |
Copley Place - 884,142 sq. ft. | Menlo Park Mall - 49,481 sq. ft. | |
Domain, The - 156,240 sq. ft. | Oxford Valley Mall - 133,876 sq. ft. | |
Fashion Centre at Pentagon City - 169,089 sq. ft. | Plaza Carolina - 27,398 sq. ft. | |
Firewheel Town Center - 75,303 sq. ft. | Southdale Center - 20,393 sq. ft. |
4Q 2015 SUPPLEMENTAL | 48 |