QuickLinks -- Click here to rapidly navigate through this document


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

LOGO

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:

o
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


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:

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 4Q 2015 SUPPLEMENTAL 2


SIGNATURES

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 4Q 2015 SUPPLEMENTAL 3



QuickLinks

SIGNATURES

Use these links to rapidly review the document
TABLE OF CONTENTS

Table of Contents

Exhibit 99.1

SIMON PROPERTY GROUP




EARNINGS RELEASE & SUPPLEMENTAL INFORMATION
UNAUDITED FOURTH QUARTER 2015

GRAPHIC


TABLE OF CONTENTS

EARNINGS RELEASE AND SUPPLEMENTAL INFORMATION
FOR THE QUARTER ENDED DECEMBER 31, 2015


 
PAGE  

 

       

Earnings Release (1)

    2-14  

Overview

   
 
 

The Company and Reporting Calendar

    15  

Stock Information, Credit Ratings and Senior Unsecured Debt Covenants

    16  

Financial Data

   
 
 

Selected Financial and Equity Information

    17  

Pro-Rata Statements of Operations

    18-19  

Pro-Rata Balance Sheet

    20  

Net Operating Income (NOI) Composition

    21  

Reconciliations of Non-GAAP Financial Measures

    22-23  

Consolidated Net Income to NOI

    22  

FFO of the Operating Partnership to Funds Available for Distribution (Our Share)

    23  

Other Income, Other Expense and Capitalized Interest

    24  

Operational Data

   
 
 

U.S. Malls and Premium Outlets Operating Information

    25  

The Mills and International Operating Information

    26  

U.S. Malls and Premium Outlets Lease Expirations

    27  

U.S. Malls and Premium Outlets Top Tenants

    28  

Development Activity

   
 
 

Capital Expenditures

    29  

Development Activity Summary

    30  

Development Activity Report

    31-32  

U.S. Anchor/Big Box Openings

    33-34  

Balance Sheet Information

   
 
 

Common and Preferred Stock Information

    35  

Changes in Common Share and Limited Partnership Unit Ownership

    35  

Preferred Stock/Units Outstanding

    35  

Credit Profile

    36  

Summary of Indebtedness

    37  

Total Debt Amortization and Maturities by Year (Our Share)

    38  

Property and Debt Information

   
39-48
 
(1)
Includes reconciliation of consolidated net income to funds from operations.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 1

Table of Contents

EARNINGS RELEASE

LOGO

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.

RESULTS FOR THE YEAR

Funds from Operations ("FFO") was $3.571 billion, or $9.86 per diluted share, as compared to $3.235 billion, or $8.90 per diluted share, in the prior year period. Included in the 2015 results is $0.22 per diluted share related to a gain upon sale of marketable securities and $0.33 per diluted share loss related to the redemption of two series of senior notes of Simon Property Group, L.P.

Growth in comparable FFO per diluted share for the twelve months ended December 31, 2015 was 11.4%(1).

Net income attributable to common stockholders was $1.824 billion, or $5.88 per diluted share, as compared to $1.405 billion, or $4.52 per diluted share, in the prior year period.

RESULTS FOR THE QUARTER

Funds from Operations ("FFO") was $866.5 million, or $2.40 per diluted share, as compared to $896.7 million, or $2.47 per diluted share, in the prior year period. The fourth quarter 2015 results include a loss on the extinguishment of debt of $121.0 million, or $0.33 per diluted share.

Growth in comparable FFO per diluted share for the three months ended December 31, 2015 was 10.5%(1).
Net income attributable to common stockholders was $392.3 million, or $1.27 per diluted share, as compared to $405.0 million, or $1.30 per diluted share, in the prior year period.

1
For a reconciliation of FFO and net income per diluted share on a comparable basis, please see Footnote H of the Footnotes to Unaudited Reconciliation of Non-GAAP Financial Measures.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 2

Table of Contents

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%
(1)
Represents mall stores in Malls and all owned square footage in Premium Outlets.
(2)
Same space measure that compares opening and closing rates on individual spaces leased during trailing 12-month period.
(3)
Trailing 12-month sales per square foot for mall stores less than 10,000 square feet in Malls and stores less than 20,000 square feet in Premium Outlets for 2015.

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.

DIVIDENDS

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 4Q 2015 SUPPLEMENTAL 3

Table of Contents

EARNINGS RELEASE

DEVELOPMENT ACTIVITY

During the fourth quarter, we opened two new Premium Outlets and completed two significant expansions.

On October 1st, we opened Tucson Premium Outlets, a 367,000 square foot center with more than 90 retailers featuring high-quality designer and name brands. Simon owns 100% of this center.

On October 9th, we completed a new two-level, 260,000 square foot 'Fashion Wing' expansion at Del Amo Fashion Center, anchored by a new Nordstrom store. Simon owns a 50% interest in this center.

On October 29th, Tampa Premium Outlets opened with 441,000 square feet of high-quality, name brand stores. Simon owns 100% of this center.

In December, we completed a 56,000 square foot expansion of The Colonnade at Sawgrass Mills. Simon owns 100% of this center.

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.

FINANCING ACTIVITY

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 4Q 2015 SUPPLEMENTAL 4

Table of Contents

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%.

2016 GUIDANCE

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  

CONFERENCE CALL

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 4Q 2015 SUPPLEMENTAL 5

Table of Contents

EARNINGS RELEASE

NON-GAAP FINANCIAL MEASURES

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.

FORWARD-LOOKING STATEMENTS

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.

ABOUT SIMON

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 4Q 2015 SUPPLEMENTAL 6

Table of Contents

EARNINGS RELEASE

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 4Q 2015 SUPPLEMENTAL 7

Table of Contents

EARNINGS RELEASE

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 4Q 2015 SUPPLEMENTAL 8

Table of Contents

EARNINGS RELEASE

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  
Note:
The above financial presentation does not include any information related to our investment in Klépierre S.A.
("Klépierre"). For additional information, see footnote B.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 9

Table of Contents

EARNINGS RELEASE

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  

Note:
The above financial presentation does not include any information related to our investment in Klépierre. For additional information, see footnote B attached hereto.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 10

Table of Contents

EARNINGS RELEASE

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 4Q 2015 SUPPLEMENTAL 11

Table of Contents

EARNINGS RELEASE

Simon Property Group, Inc. and Subsidiaries
Footnotes to Unaudited Reconciliation of Non-GAAP Financial Measures

Notes:

(A)
Excess investment represents the unamortized difference of our investment over equity in the underlying net assets of the related partnerships and joint ventures shown therein. The Company generally amortizes excess investment over the life of the related properties.

(B)
The Unaudited Joint Venture Statements of Operations do not include any operations or our share of net income or excess investment amortization related to our investment in Klépierre. Amounts included in Footnotes D below exclude our share of related activity for our investment in Klépierre. For further information on Klépierre, reference should be made to financial information in Klépierre's public filings and additional discussion and analysis in our Form 10-K and our Form 10-Q/As for the periods ending March 31, 2015, June 30, 2015 and September 30, 2015.

(C)
This report contains measures of financial or operating performance that are not specifically defined by GAAP, including FFO, FFO per share, comparable FFO per share and comparable EPS. FFO is a performance measure that is standard in the REIT business. We believe FFO provides investors with additional information concerning our operating performance and a basis to compare our performance with those 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.


We determine FFO based upon the definition set forth by the National Association of Real Estate Investment Trusts ("NAREIT"). We determine FFO to be our share of consolidated net income computed in accordance with GAAP, excluding real estate related depreciation and amortization, excluding gains and losses from extraordinary items, excluding gains and losses from the sales or disposals of, or any impairment charges related to, previously depreciated retail operating properties, plus the allocable portion of FFO of unconsolidated joint ventures based upon economic ownership interest, and all determined on a consistent basis in accordance with GAAP.


We have adopted NAREIT's clarification of the definition of FFO that requires it to include the effects of nonrecurring items not classified as extraordinary, cumulative effect of accounting changes, or a gain or loss resulting from the sale or disposal of, or any impairment charges relating to, previously depreciated retail operating properties. We include in FFO gains and losses realized from the sale of land, outlot buildings, marketable and non-marketable securities, and investment holdings of non-retail real estate. However, you should understand that FFO does not represent cash flow from operations as defined by GAAP, should not be considered as an alternative to net income determined in accordance with GAAP as a measure of operating performance, and is not an alternative to cash flows as a measure of liquidity.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 12

Table of Contents

(D)
Includes our share of:

-
Gains on land sales of $1.5 million and $1.2 million for the three months ended December 31, 2015 and 2014, respectively, and $6.1 million and $15.6 million for the twelve months ended December 31, 2015 and 2014, respectively.

-
Straight-line adjustments to minimum rent of $17.5 million and $14.2 million for the three months ended December 31, 2015 and 2014, respectively, and $65.7 million and $59.1 million for the twelve months ended December 31, 2015 and 2014, respectively (including $0.3 million related to WPG in 2014).

-
Amortization of fair market value of leases from acquisitions of $7.2 million and $3.7 million for the three months ended December 31, 2015 and 2014, respectively, and $17.2 million and $15.9 million for the twelve months ended December 31, 2015 and 2014, respectively (including $0.3 million related to WPG in 2014).

-
Debt premium amortization of $4.5 million and $4.9 million for the three months ended December 31, 2015 and 2014, respectively, and $22.5 million and $31.5 million for the twelve months ended December 31, 2015 and 2014, respectively (including $0.2 million related to WPG in 2014).

(E)
Includes FFO of the operating partnership related to a loss on the extinguishment of debt of $121.0 million for the three and twelve months ended December 31, 2015 and FFO related to the gain upon sale of marketable securities of $80.2 million for the twelve months ended December 31, 2015. Includes FFO of the operating partnership related to a loss on the extinguishment of debt of $127.6 million and FFO related to WPG of $108.0 million ($146.2 million from operations net of $38.2 million of transaction expenses) for the twelve months ended December 31, 2014.

(F)
Includes Basic and Diluted FFO per share related to a loss on the extinguishment of debt of $0.33 for the three and twelve months ended December 31, 2015 and FFO related to the gain upon sale of marketable securities of $0.22 for the twelve months ended December 31, 2015. Includes Basic and Diluted FFO per share related to a loss on the extinguishment of debt of $0.35 and FFO related to WPG of $0.30 ($0.40 from operations net of $0.10 of transaction expenses) for the twelve months ended December 31, 2014.

(G)
Includes Diluted FFO allocable to common stockholders related to a loss on the extinguishment of debt of $103.6 million for the three and twelve months ended December 31, 2015. Includes Diluted FFO allocable to common stockholders related to a loss on the extinguishment of debt of $109.1 million and FFO related to WPG of $92.4 million for the twelve months ended December 31, 2014.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 13

Table of Contents

EARNINGS RELEASE

Simon Property Group, Inc. and Subsidiaries
Footnotes to Unaudited Reconciliation of Non-GAAP Financial Measures

(H)
Reconciliation of reported earnings per share to comparable earnings per share and FFO per share to comparable FFO per share:

 
  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%      
(1)
Twelve month period ended December 31, 2014 includes a gain on disposition of $0.37 per diluted share related to Klépierre's sale of a portfolio of 126 retail galleries.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 14

Table of Contents

OVERVIEW

THE COMPANY

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).

REPORTING CALENDAR

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 4Q 2015 SUPPLEMENTAL 15

Table of Contents

OVERVIEW

STOCK INFORMATION

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        


CREDIT RATINGS

 

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
(1)
Covenants for indentures dated June 7, 2005 and later. Total Assets are calculated in accordance with the indenture and essentially represent net operating income (NOI) divided by a 7.0% capitalization rate plus the value of other assets at cost.

OTHER INFORMATION

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 4Q 2015 SUPPLEMENTAL 16

Table of Contents

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%  
(1)
Includes FFO of the operating partnership related to a loss on the extinguishment of debt of $121.0 million for the three and twelve months ended December 31, 2015 and FFO related to the gain upon sale of marketable securities of $80.2 million for the twelve months ended December 31, 2015. Includes FFO of the operating partnership related to a loss on the extinguishment of debt of $127.6 million and FFO related to WPG of $108.0 million ($146.2 million from operations net of $38.2 million of transaction expenses) for the twelve months ended December 31, 2014.
(2)
Includes Basic and Diluted FFO per share related to a loss on the extinguishment of debt of $0.33 for the three and twelve months ended December 31, 2015 and FFO related to the gain upon sale of marketable securities of $0.22 for the twelve months ended December 31, 2015. Includes Basic and Diluted FFO per share related to a loss on the extinguishment of debt of $0.35 and FFO related to WPG of $0.30 ($0.40 from operations net of $0.10 of transaction expenses) for the twelve months ended December 31, 2014.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 17

Table of Contents

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%  
(1)
Represents our venture partners' share of operations from consolidated properties.
(2)
Our Total Share of income from unconsolidated entities represents our share of net results related to our investment in Klépierre.
(3)
Represents limited partners' interest in the Operating Partnership.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 18

Table of Contents

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%  
(1)
Represents our venture partners' share of operations from consolidated properties.
(2)
Our Total Share of income from unconsolidated entities represents our share of net results related to our investment in Klépierre.
(3)
Represents limited partners' interest in the Operating Partnership.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 19

Table of Contents

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 4Q 2015 SUPPLEMENTAL 20

Table of Contents

NET OPERATING INCOME (NOI) COMPOSITION (1)
For the Twelve Months Ended December 31, 2015

 

  CHART
(1)
Based on our share of total NOI and does not reflect any property, entity or corporate-level debt.
(2)
Includes Klépierre, international Premium Outlets and international Designer Outlets.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 21

Table of Contents

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
(In thousands, except as noted)

RECONCILIATION OF NET INCOME TO NOI

 


The following schedule reconciles net income to NOI and provides our calculation of comparable property NOI.


 

    

                         

 
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%        
(1)
NOI excluded from comparable property NOI relates to WPG properties, international properties, other retail properties, TMLP properties, any of our non-retail holdings and results of our corporate and management company operations, NOI of U.S. Malls, Premium Outlets and The Mills not owned and operated in both periods under comparison and excluded income noted in footnote 2 below.

(2)
Excludes lease termination income, interest income, land sale gains, straight line rent, above/below market rent adjustments, and the impact of significant redevelopment activities.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 22

Table of Contents

RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
(In thousands, except as noted)

RECONCILIATION OF FFO OF THE OPERATING PARTNERSHIP TO FUNDS AVAILABLE FOR DISTRIBUTION (OUR SHARE)

                         

    

                         

 

THREE
MONTHS ENDED
DECEMBER 31, 2015
 
PER SHARE
AMOUNT
 

TWELVE
MONTHS ENDED
DECEMBER 31, 2015
 
PER SHARE
AMOUNT
 

FFO of the Operating Partnership

  $ 866,464   $ 2.40   $ 3,571,237   $ 9.86  

Non-cash impacts to FFO (1)

    (5,433)     (0.01)     (14,877)     (0.04)  

FFO of the Operating Partnership excluding non-cash impacts

    861,031   $ 2.39     3,556,360   $ 9.82  

Tenant allowances

    (22,001)     (0.06)     (128,524)     (0.35)  

Operational capital expenditures

    (59,373)     (0.17)     (132,738)     (0.37)  

Funds available for distribution

  $ 779,657   $ 2.16   $ 3,295,098   $ 9.10  
       
       
       
(1)
Non-cash impacts to FFO of the Operating Partnership include:

 

 

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 4Q 2015 SUPPLEMENTAL 23

Table of Contents

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
(1)
Excludes WPG properties in all periods presented as those items are reported as discontinued operations.
(2)
Includes ancillary property revenues, gift cards, marketing, media, parking and sponsorship revenues and other miscellaneous income items.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 24

Table of Contents

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%                        
(1)
Excludes WPG properties.
(2)
Ending Occupancy is the percentage of total owned square footage (GLA) which is leased as of the last day of the reporting period. We include all company owned space except for mall anchors, mall majors, mall freestanding and mall outlots in the calculation.
(3)
Total Sales PSF is defined as total sales of the tenants open and operating in the center during the reporting period divided by the associated company owned and occupied GLA on a trailing 12-month basis. Includes tenant sales activity for all months a tenant is open within the trailing 12-month period. In accordance with the standard definition of sales for regional malls adopted by the International Council of Shopping Centers, stores with less than 10,000 square feet are included for malls and stores with less than 20,000 square feet are included for Premium Outlets for 2015.
(4)
Base Minimum Rent PSF is the average base minimum rent charge in effect for the reporting period for all tenants that would qualify to be included in Ending Occupancy as defined above.
(5)
Releasing Spread is a "same space" measure that compares opening and closing rates on individual spaces, including spaces greater than 10,000 square feet. The Opening Rate is the average of the initial cash Total Rent PSF for spaces leased during the trailing 12-month period, and includes new leases and existing tenant renewals, amendments and relocations (including expansions and downsizings). The Closing Rate is the average of the final cash Total Rent PSF as of the month the tenant terminates or closes. Total Rent PSF includes Base Minimum Rent, common area maintenance (CAM) and base percentage rent. It includes leasing activity on all spaces occupied by tenants that would qualify to be included in Ending Occupancy as defined above as long as the opening and closing dates are within 24 months of one another.
(6)
Occupancy Cost as a Percentage of Sales is the trailing 12-month Base Minimum Rent, plus all applicable ancillary charges, plus overage rent, if applicable (based on last 12 months of sales), divided by the trailing 12-month Total Sales PSF for the same tenants.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 25

Table of Contents

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
(1)
See footnote 2 on page 25 for definition, except Ending Occupancy is calculated on all company owned space.
(2)
See footnote 3 on page 25 for definition; calculation methodology is the same as for malls.
(3)
See footnote 4 on page 25 for definition.
(4)
See footnote 5 on page 25 for definition.
(5)
Information supplied by the managing venture partner; includes 9 properties.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 26

Table of Contents

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%

 

(1)
Does not consider the impact of renewal options that may be contained in leases.
(2)
Annual rental revenues represent domestic 2015 consolidated and joint venture combined base rental revenue excluding WPG properties.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 27

Table of Contents

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%     *
(1)
Includes space leased and owned by anchors in U.S. Malls; does not include Bloomingdale's The Outlet Store, Neiman Marcus Last Call, Nordstrom Rack, and Saks Fifth Avenue Off 5th.
(2)
Includes 10 stores contributed to a joint venture with Seritage.
*
Less than one-tenth of one percent.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 28

Table of Contents

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
(1)
Expenditures included in the pool of expenses allocated to tenants as CAM.

(2)
Agrees with the line item "Capital expenditures" on the Combined Statements of Cash Flows for the consolidated properties. No statement of cash flows is prepared for the joint venture properties; however, the above reconciliation was completed in the same manner as the reconciliation for the consolidated properties.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 29

Table of Contents

DEVELOPMENT ACTIVITY SUMMARY (1)
As of December 31, 2015
(in millions, except percent)

 

 

PLATFORM
    PROJECT TYPE


 
 

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  
                                                                     

Notes:

(1)
Represents projects under construction; new development and redevelopment projects with budgeted gross costs in excess of $5 million; and anchor/big box/restaurant additions with budgeted gross costs in excess of $2 million. Includes both domestic and international properties.
(2)
Projected Gross Cost includes soft costs such as architecture and engineering fees, tenant costs (allowances/leasing commissions), development, legal and other fees, marketing costs, cost of capital, and other related costs.
(3)
Projected Net Cost includes cost recoveries such as land sales, tenant reimbursements, Tax Increment Financing (TIF), CAM, and other such recoveries.
(4)
Costs and returns are based upon current budget assumptions; actual costs may vary and no assurance can be given that expected returns will be achieved.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 30

Table of Contents

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 4Q 2015 SUPPLEMENTAL 31

Table of Contents

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%
(1)
Projects listed represent projects that are under construction; new development and redevelopment projects with budgeted gross costs in excess of $5 million; and anchor/big box/restaurant additions with budgeted gross costs in excess of $2 million.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 32

Table of Contents

U.S. ANCHOR/BIG BOX OPENINGS

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 4Q 2015 SUPPLEMENTAL 33

Table of Contents

U.S. ANCHOR/BIG BOX OPENINGS

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)
(1)
Tenant has an existing store at this center but will relocate to a new location.
(2)
Tenant to remain in a portion of its existing space.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 34

Table of Contents

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
(1)
Excludes Limited Partnership preferred units relating to preferred stock outstanding.
(2)
Excludes units owned by the Company (shown here as Common Shares) and Limited Partnership Units not exchangeable for common shares.
(3)
Represents restricted stock awards and earned LTIP units issued pursuant to the Operating Partnership's 1998 Stock Incentive Plan, net of forfeitures.
(4)
Each share is redeemable on or after October 15, 2027. The shares are traded on the New York Stock Exchange. The closing price on December 31, 2015 was $72.00 per share.
(5)
Each preferred unit is redeemable upon the occurrence of certain tax triggering events.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 35

Table of Contents

CREDIT PROFILE
(As of December 31, unless otherwise indicated)


CHART
 
CHART
 
CHART


CHART

 


CHART

 


CHART
(1)
Includes WPG properties NOI and FFO through the effective date of the WPG spin-off, net of transaction expenses related to the spin-off of WPG.
(2)
Includes a $0.35 per share charge for loss on extinguishment of debt.
(3)
Includes a $0.33 per share charge for loss on extinguishment of debt and $0.22 per share for gain upon sale of marketable securities.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 36

Table of Contents

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  
                     
                     
                     
(1)
Amounts give effect to outstanding derivative instruments as footnoted in the Property and Debt Information.
(2)
See footnote 23 on the Property and Debt information.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 37

Table of Contents

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 4Q 2015 SUPPLEMENTAL 38

Table of Contents

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 4Q 2015 SUPPLEMENTAL 39

Table of Contents

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 4Q 2015 SUPPLEMENTAL 40

Table of Contents

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 4Q 2015 SUPPLEMENTAL 41

Table of Contents

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 4Q 2015 SUPPLEMENTAL 42

Table of Contents

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)                          

 

                                                 

 

Total U.S. Premium Outlet Square Footage

  30,553,947                              

 

 

 

     

 

                                     

 

Total Mall and U.S. Premium Outlet Square Footage

  153,277,497                              
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 43

Table of Contents

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)                          

 

Total The Mills Square Footage

  20,943,748                              

 

 

 

     

 

                                     

 

Lifestyle Centers

                             

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  

 

Total Lifestyle Centers Square Footage

  1,958,789                              

 

 

 

     

 

                                     

 

TMLP Properties

                             

 

The Esplanade, The Galleria at White Plains, Northpark Mall, Philadelphia Mills, and Sugarloaf Mills

          (23)                 720,969     304,897  

 

Total TMLP Properties Square Footage

  5,748,472                              

 

Other Properties

                             

 

Circle Centre, Florida Keys Outlet Center, Greendale Mall, Huntley Outlet Center, Lincoln Plaza, Naples Outlet Center, and Outlet Marketplace

          (21)                 128,000     52,043  

 

Total Other Properties Square Footage

  2,253,694                              

 

 

 

     

 

                                     

 

TOTAL U.S. SQUARE FOOTAGE (11)(24)

  184,182,200                              
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 44

Table of Contents

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  

 

International Properties

                             

 

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 4Q 2015 SUPPLEMENTAL 45

Table of Contents

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                              

 

 

 

     

 

                                     

 

TOTAL INTERNATIONAL SQUARE FOOTAGE (11)(28)

  7,193,200                              

 

 

 

     

 

                                     

 

TOTAL SQUARE FOOTAGE

  191,375,400                              

 

Other Secured Indebtedness:

             

(30)

           
198,530
   
94,023
 

 

 

 

     

 

                                     

 

TOTAL SECURED INDEBTEDNESS

                                $ 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 4Q 2015 SUPPLEMENTAL 46

Table of Contents

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 4Q 2015 SUPPLEMENTAL 47

Table of Contents

PROPERTY AND DEBT INFORMATION
As of December 31, 2015

FOOTNOTES:
 
(1)
Variable rate debt interest rates are based on the following base rates as of December 31, 2015: 1M LIBOR at .43%; 1M EUR LIBOR at –.20%; 1M EURIBOR at –.21%; 3M EURIBOR at –.13%; 6M EURIBOR at –.04%; 1M YEN LIBOR at .05%; 6M YEN LIBOR at .12%; 1M CDOR at .88%; KLIBOR at 3.41% and 91 Day Korean CD rate at 1.67%.
(2)
Unencumbered asset.
(3)
This property is managed by a third party.
(4)
The Operating Partnership's direct and indirect interests in some joint venture properties are subject to preferences on distributions and/or capital allocation in favor of other partners or the Operating Partnership.
(5)
Amounts shown in USD equivalent; GBP equivalent is 40.0 million.
(6)
These three properties are secured by cross-collateralized and cross-defaulted mortgages.
(7)
The Operating Partnership receives substantially all the economic benefit of the property due to a preference or advance.
(8)
Includes applicable extensions available at our option.
(9)
These three properties are secured by cross-collateralized and cross-defaulted mortgages.
(10)
The Operating Partnership owns a mortgage note that encumbers Pheasant Lane Mall that entitles it to 100% of the economics of this property.
(11)
Does not include any other spaces in joint ventures which are not listed above.
(12)
Amount shown in USD equivalent; Euro equivalent is 172.0 million.
(13)
Amounts shown in USD equivalent; balance includes borrowings on multi-currency tranche of Euro 217.5 million.
(14)
These three properties are secured by cross-collateralized and cross-defaulted mortgages.
(15)
These three properties are secured by cross-collateralized and cross-defaulted mortgages.
(16)
Unsecured note anticipated to be repaid on February 1, 2016 (call at par date).
(17)
These two properties are secured by cross-collateralized and cross-defaulted mortgages.
(18)
Also represents our share of Total Unsecured Indebtedness.
(19)
Amounts shown in USD equivalent; balance includes borrowings on multi-currency tranche of Yen 22.3 billion.
(20)
Amounts shown in USD equivalent; Euro equivalent is 409.9 million.
(21)
Consists of three encumbered properties with interest rates ranging from 3.33% to 6.00% and maturities between 2016 and 2025.
(22)
Amount shown in USD equivalent; Euro equivalent is 750.0 million.
(23)
Includes five properties with interest rates ranging from 4.50% to 7.32% and maturities between 2016 and 2023.
(24)
Includes office space of 1,908,764 square feet including the following centers with more than 20,000 square feet of office space:

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.
(25)
Amounts shown in USD equivalent; Yen equivalent is 30.9 billion.
(26)
Amounts shown in USD equivalent; Won equivalent is 331.9 billion.
(27)
Amounts shown in USD equivalent; Ringgit equivalent is 75.7 million.
(28)
Does not include Klépierre.
(29)
Amount shown in USD equivalent; CAD equivalent is 361.3 million.
(30)
Consists of seven loans with interest rates ranging from 2.18% to 6.53% and maturities between 2016 and 2025.
(31)
Our share of total indebtedness includes a pro rata share of the mortgage debt on joint venture properties, including TMLP. To the extent total indebtedness is secured by a property, it is non-recourse to us, with the exception of approximately $353.7 million of payment guarantees provided by the Operating Partnership (of which $112.8 million is recoverable from our venture partner under the partnership agreement).
(32)
Reflects the latest maturity date and weighted average interest rate of all outstanding tranches of commercial paper at December 31, 2015.
(33)
The entire outstanding balance on the Revolving Credit Facility - USD was repaid on January 14, 2016.
(34)
Amount shown in USD equivalent; Euro equivalent is 750.0 million.
(35)
Loans were refinanced after December 31, 2015. These three properties are no longer secured by cross-collateralized and cross-defaulted mortgages.
(36)
The Operating Partnership sold its interest effective January 7, 2016.
 
4Q 2015 SUPPLEMENTAL 4Q 2015 SUPPLEMENTAL 48