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): April 26, 2016
SIMON PROPERTY GROUP, INC.
(Exact name of registrant as specified in its charter)
Delaware (State or other jurisdiction of incorporation) |
001-14469 (Commission File Number) |
04-6268599 (IRS Employer Identification No.) |
||
225 WEST WASHINGTON STREET INDIANAPOLIS, INDIANA (Address of principal executive offices) |
46204 (Zip Code) |
|||
Registrant's telephone number, including area code: 317.636.1600 |
||||
Not Applicable (Former name or former address, if changed since last report) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Item 2.02. Results of Operations and Financial Condition
On April 26, 2016, Simon Property Group, Inc. issued a press release containing information on earnings for the quarter ended March 31, 2016 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 March 31, 2016.
Item 9.01. Financial Statements and Exhibits
Financial Statements:
None
Exhibits:
Exhibit No. | Description | |
---|---|---|
99.1 | Earnings Release dated April 26, 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, funds available for distribution, net operating income ("NOI"), portfolio 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.
2
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Dated: April 26, 2016
SIMON PROPERTY GROUP, INC. | ||||
By: |
/s/ ANDREW JUSTER Andrew Juster, Executive Vice President and Chief Financial Officer |
3
Use these links to rapidly review the document
TABLE OF CONTENTS
Exhibit 99.1
SIMON PROPERTY GROUP
EARNINGS RELEASE & SUPPLEMENTAL INFORMATION
UNAUDITED FIRST QUARTER 2016
1Q 2016 SUPPLEMENTAL | 1 |
Contacts: | FOR IMMEDIATE RELEASE | |||
Tom Ward | 317-685-7330 Investors | |||
Les Morris | 317-263-7711 Media |
SIMON PROPERTY GROUP REPORTS FIRST QUARTER 2016 RESULTS
INDIANAPOLIS, April 26, 2016 - Simon, a global leader in retail real estate, today reported results for the quarter ended March 31, 2016.
"We continue to deliver strong results," said David Simon, Chairman and Chief Executive Officer. "FFO per share increased 15.4% over the prior year, driven by growth in operating income from our comparable properties and the accretive impact of our new developments and expansions."
1Q 2016 SUPPLEMENTAL | 2 |
EARNINGS RELEASE
U.S. MALLS AND PREMIUM OUTLETS OPERATING STATISTICS
|
AS OF MARCH 31, |
|||||
---|---|---|---|---|---|---|
|
2016 | 2015 | ||||
Occupancy (1) |
95.6% | 95.8% | ||||
Base Minimum Rent per sq. ft. (1) |
$ | 49.70 | $ | 47.59 | ||
Releasing Spread per sq. ft. (1)(2) |
$ | 10.24 | $ | 11.19 | ||
Releasing Spread (percentage change) (1)(2) |
17.5% | 18.9% | ||||
Total Sales per sq. ft.(3) |
$ | 613 | $ | 621 |
PORTFOLIO NET OPERATING INCOME ("NOI") AND COMPARABLE PROPERTY NOI
Total portfolio NOI growth for the three months ended March 31, 2016 was 7.8%. Total portfolio NOI includes comparable property NOI, NOI from new developments, redevelopments, expansions and acquisitions, NOI from international properties and our share of NOI from investments. Comparable property NOI growth for the three months ended March 31, 2016 was 5.1%.
Today Simon's Board of Directors declared a quarterly common stock dividend of $1.60 per share. This is a 6.7% increase year-over-year. The dividend will be payable on May 31, 2016 to stockholders of record on May 17, 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 June 30, 2016 to stockholders of record on June 16, 2016.
1Q 2016 SUPPLEMENTAL | 3 |
During the quarter, we completed the transformation of Roosevelt Field in Garden City, New York, which included a spectacular new Dining District, a 50,000 square foot expansion and the addition of Long Island's first Neiman Marcus store.
We started construction on a new development project, the Premium Outlet Collection Edmonton International Airport, a 428,000 square foot center in Edmonton, Alberta, Canada scheduled to open in October 2017. Simon owns a 50% interest in this project.
Construction continues on three new development projects scheduled to open in 2016:
Construction also continues on three other new development projects scheduled to open in 2017, including The Shops at Clearfork (Fort Worth, Texas), Siheung Premium Outlets (Siheung (Seoul), South Korea) and Provence Designer Outlet (Miramas, France).
During the first quarter, we started construction on significant redevelopment and expansion projects including a 60,000 square foot expansion at The Outlets at Orange in Orange (Los Angeles), California that will include additional small shops and a Bloomingdale's Outlet.
Construction continues on other significant expansion projects including The Fashion Centre at Pentagon City, King of Prussia, The Galleria in Houston, and Woodbury Common Premium Outlets.
At quarter-end, redevelopment and expansion projects, including the addition of new anchors, were underway at 33 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 $2.0 billion.
1Q 2016 SUPPLEMENTAL | 4 |
In April 2016, we completed the acquisition of The Shops at Crystals in Las Vegas, Nevada in a 50:50 joint venture with Invesco Real Estate. The purchase price was approximately $1.1 billion. Simon will lease and manage the center for the joint venture. During the first quarter, the Company sold two residential assets and one non-core retail asset.
The Company was active in both the unsecured and secured credit markets in the first quarter continuing to lower our effective borrowing costs and extend our maturity profile.
The Company completed a two tranche senior notes offering totaling $1.35 billion with a weighted average coupon rate of 2.97% and weighted average term of 8.2 years.
With regard to secured debt activity, we completed four new loans totaling approximately $600 million, of which Simon's share is $500 million. The weighted average interest rate and term on these loans is 3.58% and 8.4 years, respectively.
As of March 31, 2016, Simon had over $6.0 billion of liquidity consisting of cash on hand, including its share of joint venture cash, and available capacity under its revolving credit facilities.
The Company currently estimates that FFO will be within a range of $10.72 to $10.82 per diluted share for the year ending December 31, 2016, with net income to be within a range of $6.01 to $6.11 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 |
$ | 6.01 | $ | 6.11 | |||
Depreciation and amortization including Simon's share of unconsolidated entities |
4.77 | 4.77 | |||||
Gain upon acquisition of controlling interest, sale or disposal of assets and interests in unconsolidated entities, net |
(0.06 | ) | (0.06 | ) | |||
| | | | | | | |
Estimated FFO per diluted share |
$ | 10.72 | $ | 10.82 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
1Q 2016 SUPPLEMENTAL | 5 |
Simon will hold a conference call to discuss the quarterly financial results today at 11:00 a.m. Eastern Time, Tuesday, April 26, 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 May 3, 2016. To access the audio replay, dial 1-855-859-2056 (international 404-537-3406) passcode 75916181.
SUPPLEMENTAL MATERIALS AND WEBSITE
Supplemental information on our first quarter 2016 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.
This press release includes FFO, FFO per share, portfolio net operating income growth 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.
1Q 2016 SUPPLEMENTAL | 6 |
Certain statements made in this press release may be deemed "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Although the Company believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, the Company can give no assurance that its expectations will be attained, and it is possible that the Company's actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks, uncertainties and other factors. Such factors include, but are not limited to: the Company's ability to meet debt service requirements, the availability and terms of financing, changes in the Company's credit rating, changes in market rates of interest and foreign exchange rates for foreign currencies, changes in value of investments in foreign entities, the ability to hedge interest rate and currency risk, risks associated with the acquisition, development, expansion, leasing and management of properties, general risks related to retail real estate, the liquidity of real estate investments, environmental liabilities, international, national, regional and local economic conditions, changes in market rental rates, security breaches that could compromise our information technology or infrastructure or personally identifiable data of customers of our retail properties, trends in the retail industry, relationships with anchor tenants, the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise, risks relating to joint venture properties, the intensely competitive market environment in the retail industry, costs of common area maintenance, risks related to international activities, insurance costs and coverage, the loss of key management personnel, terrorist activities, changes in economic and market conditions and maintenance of our status as a real estate investment trust. The Company discusses these and other risks and uncertainties under the heading "Risk Factors" in its annual and quarterly periodic reports filed with the SEC. The Company may update that discussion in its periodic reports, but except as required by law, the Company undertakes no duty or obligation to update or revise these forward-looking statements, whether as a result of new information, future developments, or otherwise.
Simon is a global leader in retail real estate ownership, management and development and an 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.
1Q 2016 SUPPLEMENTAL | 7 |
Simon Property Group, Inc. and Subsidiaries
Unaudited Consolidated Statements of Operations
(Dollars in thousands, except per share amounts)
|
FOR THE THREE MONTHS ENDED MARCH 31, |
||||||
---|---|---|---|---|---|---|---|
|
2016 |
2015 |
|||||
REVENUE: |
|||||||
Minimum rent |
$ | 818,536 | $ | 753,445 | |||
Overage rent |
28,916 | 38,957 | |||||
Tenant reimbursements |
371,613 | 340,170 | |||||
Management fees and other revenues |
33,400 | 35,078 | |||||
Other income |
84,250 | 48,585 | |||||
| | | | | | | |
Total revenue |
1,336,715 | 1,216,235 | |||||
| | | | | | | |
EXPENSES: |
|||||||
Property operating |
103,060 | 99,757 | |||||
Depreciation and amortization |
300,614 | 288,106 | |||||
Real estate taxes |
109,423 | 106,888 | |||||
Repairs and maintenance |
26,065 | 29,734 | |||||
Advertising and promotion |
35,038 | 18,756 | |||||
Provision for credit losses |
3,664 | 3,847 | |||||
Home and regional office costs |
38,607 | 35,903 | |||||
General and administrative |
14,864 | 14,999 | |||||
Other |
20,479 | 19,074 | |||||
| | | | | | | |
Total operating expenses |
651,814 | 617,064 | |||||
| | | | | | | |
OPERATING INCOME |
684,901 | 599,171 | |||||
Interest expense |
(219,190) | (232,173) | |||||
Income and other taxes |
(15,186) | (6,362) | |||||
Income from unconsolidated entities |
90,626 | 64,872 | |||||
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
22,688 | 206,927 | |||||
| | | | | | | |
CONSOLIDATED NET INCOME |
563,839 | 632,435 | |||||
Net income attributable to noncontrolling interests |
82,010 | 92,467 | |||||
Preferred dividends |
834 | 834 | |||||
| | | | | | | |
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ | 480,995 | $ | 539,134 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
BASIC AND DILUTED EARNINGS PER COMMON SHARE: |
|||||||
Net income attributable to common stockholders |
$ | 1.55 | $ | 1.73 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
1Q 2016 SUPPLEMENTAL | 8 |
Simon Property Group, Inc. and Subsidiaries
Unaudited Consolidated Balance Sheets
(Dollars in thousands, except share amounts)
|
MARCH 31, 2016 |
DECEMBER 31, 2015 |
|||||
---|---|---|---|---|---|---|---|
ASSETS: |
|||||||
Investment properties at cost |
$ | 34,192,700 | $ | 33,463,124 | |||
Less accumulated depreciation |
10,109,531 | 9,915,386 | |||||
| | | | | | | |
|
24,083,169 | 23,547,738 | |||||
Cash and cash equivalents |
805,076 | 701,134 | |||||
Tenant receivables and accrued revenue, net |
573,255 | 624,605 | |||||
Investment in unconsolidated entities, at equity |
2,442,442 | 2,481,574 | |||||
Investment in Klépierre, at equity |
2,026,942 | 1,943,363 | |||||
Deferred costs and other assets |
1,467,614 | 1,266,768 | |||||
| | | | | | | |
Total assets |
$ | 31,398,498 | $ | 30,565,182 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
LIABILITIES: |
|||||||
Mortgages and unsecured indebtedness |
$ | 22,975,821 | $ | 22,416,682 | |||
Accounts payable, accrued expenses, intangibles, and deferred revenues |
1,167,101 | 1,323,801 | |||||
Cash distributions and losses in partnerships and joint ventures, at equity |
1,371,741 | 1,368,544 | |||||
Other liabilities |
365,764 | 214,249 | |||||
| | | | | | | |
Total liabilities |
25,880,427 | 25,323,276 | |||||
| | | | | | | |
Commitments and contingencies |
|||||||
Limited partners' preferred interest in the Operating Partnership and noncontrolling redeemable interests in properties |
155,530 | 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 |
43,651 |
43,733 |
|||||
Common stock, $0.0001 par value, 511,990,000 shares authorized, 314,807,744 and 314,806,914 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 |
9,391,274 |
9,384,450 |
|||||
Accumulated deficit |
(4,288,650) | (4,266,930) | |||||
Accumulated other comprehensive loss |
(117,717) | (252,686) | |||||
Common stock held in treasury at cost, 5,398,908 and 5,394,345 shares, respectively |
(438,005) | (437,134) | |||||
| | | | | | | |
Total stockholders' equity |
4,590,584 | 4,471,464 | |||||
Noncontrolling interests |
771,957 | 744,905 | |||||
| | | | | | | |
Total equity |
5,362,541 | 5,216,369 | |||||
| | | | | | | |
Total liabilities and equity |
$ | 31,398,498 | $ | 30,565,182 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
1Q 2016 SUPPLEMENTAL | 9 |
Simon Property Group, Inc. and Subsidiaries
Unaudited Joint Venture Statements of Operations
(Dollars in thousands)
|
FOR THE THREE MONTHS ENDED MARCH 31, |
||||||
---|---|---|---|---|---|---|---|
|
2016 |
2015 |
|||||
REVENUE: |
|||||||
Minimum rent |
$ | 438,847 | $ | 433,781 | |||
Overage rent |
49,624 | 51,180 | |||||
Tenant reimbursements |
210,941 | 194,487 | |||||
Other income |
58,680 | 53,995 | |||||
| | | | | | | |
Total revenue |
758,092 | 733,443 | |||||
OPERATING EXPENSES: |
|||||||
Property operating |
131,081 | 130,804 | |||||
Depreciation and amortization |
131,480 | 141,659 | |||||
Real estate taxes |
61,509 | 58,574 | |||||
Repairs and maintenance |
19,754 | 20,361 | |||||
Advertising and promotion |
22,529 | 16,702 | |||||
Provision for credit losses |
2,690 | 1,853 | |||||
Other |
45,053 | 44,428 | |||||
| | | | | | | |
Total operating expenses |
414,096 | 414,381 | |||||
| | | | | | | |
OPERATING INCOME |
343,996 |
319,062 |
|||||
Interest expense |
(143,758) | (147,020) | |||||
Gain on sale or disposal of assets and interests in unconsolidated entities |
54,473 | | |||||
| | | | | | | |
NET INCOME |
$ | 254,711 | $ | 172,042 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
THIRD-PARTY INVESTORS' SHARE OF NET INCOME |
$ | 118,809 | $ | 89,114 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
OUR SHARE OF NET INCOME |
135,902 | 82,928 | |||||
AMORTIZATION OF EXCESS INVESTMENT (A) |
(23,213) | (24,154) | |||||
OUR SHARE OF GAIN ON SALE OR DISPOSAL OF ASSETS AND INTERESTS |
(36,153) | | |||||
| | | | | | | |
INCOME FROM UNCONSOLIDATED ENTITIES (B) |
$ | 76,536 | $ | 58,774 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
1Q 2016 SUPPLEMENTAL | 10 |
Simon Property Group, Inc. and Subsidiaries
Unaudited Joint Venture Balance Sheets
(Dollars in thousands)
|
MARCH 31, 2016 |
DECEMBER 31, 2015 |
|||||
---|---|---|---|---|---|---|---|
ASSETS: |
|||||||
Investment properties, at cost |
$ | 16,642,365 | $ | 17,186,884 | |||
Less accumulated depreciation |
5,819,381 | 5,780,261 | |||||
| | | | | | | |
|
10,822,984 | 11,406,623 | |||||
Cash and cash equivalents |
759,262 |
818,805 |
|||||
Tenant receivables and accrued revenue, net |
319,204 | 354,133 | |||||
Investment in unconsolidated entities, at equity |
| | |||||
Deferred costs and other assets |
332,540 | 482,024 | |||||
| | | | | | | |
Total assets |
$ | 12,233,990 | $ | 13,061,585 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
LIABILITIES AND PARTNERS' DEFICIT: |
|||||||
Mortgages |
$ | 13,526,185 | $ | 13,827,215 | |||
Accounts payable, accrued expenses, intangibles, and deferred revenue |
736,613 | 985,159 | |||||
Other liabilities |
464,432 | 468,005 | |||||
| | | | | | | |
Total liabilities |
14,727,230 | 15,280,379 | |||||
Preferred units |
67,450 |
67,450 |
|||||
Partners' deficit |
(2,560,690) | (2,286,244) | |||||
| | | | | | | |
Total liabilities and partners' deficit |
$ | 12,233,990 | $ | 13,061,585 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
OUR SHARE OF: |
|||||||
Partners' deficit |
$ | (1,136,585) | $ | (854,562) | |||
Add: Excess Investment (A) |
2,026,390 | 1,788,749 | |||||
| | | | | | | |
Our net Investment in unconsolidated entities, at equity |
$ | 889,805 | $ | 934,187 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
1Q 2016 SUPPLEMENTAL | 11 |
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 MARCH 31, |
|
|||||||
|
|
2016 |
2015 |
|
||||||
|
Consolidated Net Income (D) |
$ | 563,839 | $ | 632,435 | |||||
|
Adjustments to Arrive at FFO: |
|||||||||
|
Depreciation and amortization from consolidated properties |
297,196 | 284,227 | |||||||
|
Our share of depreciation and amortization from unconsolidated entities, including Klépierre and HBS |
118,242 | 123,884 | |||||||
|
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
(22,688) | (206,927) | |||||||
|
Net income attributable to noncontrolling interest holders in properties |
(729) | (690) | |||||||
|
Noncontrolling interests portion of depreciation and amortization |
(2,714) | (885) | |||||||
|
Preferred distributions and dividends |
(1,313) | (1,313) | |||||||
| | | | | | | | | | |
|
FFO of the Operating Partnership |
$ | 951,833 | $ | 830,731 | |||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
|
Diluted net income per share to diluted FFO per share reconciliation: |
|||||||||
|
Diluted net income per share |
$ | 1.55 | $ | 1.73 | |||||
|
Depreciation and amortization from consolidated properties and our share of depreciation and amortization from unconsolidated entities, including Klépierre and HBS, net of noncontrolling interests portion of depreciation and amortization |
1.14 | 1.12 | |||||||
|
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
(0.06) | (0.57) | |||||||
| | | | | | | | | | |
|
Diluted FFO per share |
$ | 2.63 | $ | 2.28 | |||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
|
|
|||||||||
|
Details for per share calculations: |
|||||||||
|
FFO of the Operating Partnership |
$ | 951,833 | $ | 830,731 | |||||
|
Diluted FFO allocable to unitholders |
(136,899) | (120,305) | |||||||
| | | | | | | | | | |
|
Diluted FFO allocable to common stockholders |
$ | 814,934 | $ | 710,426 | |||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
|
Basic and Diluted weighted average shares outstanding |
309,416 | 311,101 | |||||||
|
Weighted average limited partnership units outstanding |
51,979 | 52,683 | |||||||
| | | | | | | | | | |
|
Basic and Diluted weighted average shares and units outstanding |
361,395 | 363,784 | |||||||
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
|
Basic and Diluted FFO per Share |
$ | 2.63 | $ | 2.28 | |||||
|
Percent Change |
15.4% |
1Q 2016 SUPPLEMENTAL | 12 |
Simon Property Group, Inc. and Subsidiaries
Footnotes to Unaudited Reconciliation of Non-GAAP Financial Measures
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.
1Q 2016 SUPPLEMENTAL | 13 |
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 March 31, 2016, we owned or had an interest in 231 properties comprising 191 million square feet in North America, Asia and Europe. Additionally, at March 31, 2016, 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 March 31, 2016 for the Company and the Operating Partnership.
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, Senior Vice President of Investor Relations (tom.ward@simon.com or 317.685.7330).
Below is a list of estimated dates for future announcements of results. Dates are subject to change.
Second Quarter 2016 |
July 27, 2016 | |
Third Quarter 2016 |
October 26, 2016 | |
Fourth Quarter 2016 |
January 31, 2017 |
1Q 2016 SUPPLEMENTAL | 14 |
The Company's common stock and one series of preferred stock are traded on the New York Stock Exchange under the following symbols:
|
Common Stock |
SPG | ||||||
|
8.375% Series J Cumulative Redeemable Preferred |
SPGPrJ | ||||||
|
||||||||
|
Standard & Poor's |
|
|
|||||
|
Corporate |
A | (Stable Outlook) | |||||
|
Senior Unsecured |
A | (Stable Outlook) | |||||
|
Preferred Stock |
BBB+ | (Stable Outlook) | |||||
|
Commercial Paper |
A1 | (Stable Outlook) | |||||
|
Moody's |
|
|
|||||
|
Senior Unsecured |
A2 | (Stable Outlook) | |||||
|
Preferred Stock |
A3 | (Stable Outlook) | |||||
|
Commercial Paper |
P1 | (Stable Outlook) |
SENIOR UNSECURED DEBT COVENANTS(1)
|
Required | Actual | Compliance |
|||
| | | | | | |
Total Debt to Total Assets (1) |
£65% | 40% | Yes | |||
Total Secured Debt to Total Assets (1) |
£50% | 18% | Yes | |||
Fixed Charge Coverage Ratio |
>1.5X | 4.7X | Yes | |||
Total Unencumbered Assets to Unsecured Debt |
³125% | 274% | Yes |
Commencing with our periodic filings for the quarter ended March 31, 2016, we anticipate filing quarterly reports on Form 10-Q for Simon Property Group, Inc. and Simon Property Group, L.P. on a combined basis as allowed under SEC rules.
1Q 2016 SUPPLEMENTAL | 15 |
SELECTED FINANCIAL AND EQUITY INFORMATION
(In thousands, except as noted)
|
|
THREE MONTHS ENDED MARCH 31, |
|||||
| | | | | | | |
|
|
2016 | | 2015 | |||
Financial Highlights |
|||||||
Total Revenue - Consolidated Properties |
$ | 1,336,715 | $ | 1,216,235 | |||
Consolidated Net Income |
$ |
563,839 |
$ |
632,435 |
|||
Net Income Attributable to Common Stockholders |
$ | 480,995 | $ | 539,134 | |||
Basic and Diluted Earnings per Common Share (EPS) |
$ | 1.55 | $ | 1.73 | |||
Funds from Operations (FFO) of the Operating Partnership |
$ |
951,833 |
$ |
830,731 |
|||
Basic and Diluted FFO per Share (FFOPS) |
$ | 2.63 | $ | 2.28 | |||
Dividends/Distributions per Share/Unit |
$ |
1.60 |
$ |
1.40 |
Stockholders' Equity Information |
|
AS OF MARCH 31, 2016 |
|
AS OF DECEMBER 31, 2015 |
|||
Limited Partners' Units Outstanding at end of period |
52,296 | 51,814 | |||||
Common Shares Outstanding at end of period |
309,417 | 309,421 | |||||
| | | | | | | |
Total Common Shares and Limited Partnership Units Outstanding at end of period |
361,713 | 361,235 | |||||
| | | | | | | |
| | | | | | | |
| | | | | | | |
Weighted Average Limited Partnership Units Outstanding |
51,979 | 52,141 | |||||
Weighted Average Common Shares Outstanding: |
|||||||
Basic and Diluted - for purposes of EPS and FFOPS |
309,416 | 310,103 | |||||
|
|||||||
Debt Information |
|||||||
Share of Consolidated Debt |
$ | 22,854,736 | $ | 22,411,398 | |||
Share of Joint Venture Debt |
6,403,921 | 6,692,809 | |||||
| | | | | | | |
Share of Total Debt |
$ | 29,258,657 | $ | 29,104,207 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
|
|||||||
Market Capitalization |
|||||||
Common Stock Price at end of period |
$ | 207.69 | $ | 194.44 | |||
Common Equity Capitalization, including Limited Partnership Units |
$ | 75,124,122 | $ | 70,238,495 | |||
Preferred Equity Capitalization, including Limited Partnership Preferred Units |
82,718 | 82,918 | |||||
| | | | | | | |
Total Equity Market Capitalization |
$ | 75,206,840 | $ | 70,321,413 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
Total Market Capitalization - Including Share of Total Debt |
$ | 104,465,497 | $ | 99,425,620 | |||
|
|||||||
Debt to Total Market Capitalization |
28.0% | 29.3% |
1Q 2016 SUPPLEMENTAL | 16 |
NON-GAAP PRO RATA STATEMENTS OF OPERATIONS AND BALANCE SHEETS
The following pro-rata financial information is not, and is not intended to be, a presentation in accordance with GAAP. The Pro-Rata Statements of Operations and Balance Sheets reflect our proportionate economic ownership of each asset in our property portfolio that we do not wholly own. The amounts shown in the column labeled "Consolidated" reflect the amounts contained in the Company's consolidated financial statements as filed with the SEC on the most recent Form 10-Q or 10-K, as applicable. The amounts in the column labeled "Our Share of Joint Ventures" were derived on a property-by-property basis by applying to each financial statement line item the ownership percentage interest used to arrive at our share of net income or loss during the period when applying the equity method of accounting to each of our unconsolidated joint ventures. A similar calculation was performed for the amounts in the column labeled "Noncontrolling Interests," which represents the share of consolidated assets attributable to noncontrolling interests.
We do not control the unconsolidated joint ventures and the presentations of the assets and liabilities and revenues and expenses do not represent our legal claim to such items. The operating agreements of the unconsolidated joint ventures generally provide that partners may receive cash distributions (1) to the extent there is available cash from operations, (2) upon a capital event, such as a refinancing or sale or (3) upon liquidation of the venture. The amount of cash each partner receives is based upon specific provisions of each operating agreement and varies depending on factors including the amount of capital contributed by each partner and whether any contributions are entitled to priority distributions. Upon liquidation of the joint venture and after all liabilities, priority distributions and initial equity contributions have been repaid, the partners generally would be entitled to any residual cash remaining based on their respective legal ownership percentages.
We provide pro rata statements of operations and balance sheets information because we believe it assists investors and analysts in estimating our economic interest in our unconsolidated joint ventures when read in conjunction with the Company's reported results under GAAP. The presentation of pro rata financial statements has limitations as an analytical tool. Some of these limitations include:
Because of these limitations, the pro rata statements of operations and balance sheets should not be considered in isolation or as a substitute for our financial statements as reported under GAAP. We compensate for these limitations by relying primarily on our GAAP results and using the pro rata statements of operations and balance sheets only supplementally.
1Q 2016 SUPPLEMENTAL | 17 |
NON-GAAP PRO-RATA STATEMENTS OF OPERATIONS
(In thousands)
|
|
FOR THE THREE MONTHS ENDED MARCH 31, 2016 |
| ||||||||||||||||
| | | | | | | | | | | | | | ||||||
| | | | | | | | | | | | | | | | | | | |
|
|
CONSOLIDATED |
|
NONCONTROLLING INTERESTS (1) |
|
OUR CONSOLIDATED SHARE |
|
OUR SHARE OF JOINT VENTURES |
|
NON-GAAP PRO-RATA OUR TOTAL SHARE |
|
THREE MONTHS ENDED MARCH 31, 2015 NON-GAAP PRO-RATA OUR TOTAL SHARE |
|||||||
REVENUE: |
|||||||||||||||||||
Minimum rent |
$ | 818,536 | $ | (4,798) | $ | 813,738 | $ | 205,329 | $ | 1,019,067 | $ | 958,392 | |||||||
Overage rent |
28,916 | (31) | 28,885 | 21,003 | | 49,888 | 60,592 | ||||||||||||
Tenant reimbursements |
371,613 | (2,324) | 369,289 | 98,610 | | 467,899 | 429,458 | ||||||||||||
Management fees and other revenues |
33,400 | | 33,400 | | | 33,400 | 35,078 | ||||||||||||
Other income |
84,250 | (230) | 84,020 | 27,957 | | 111,977 | 74,472 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total revenue |
1,336,715 | (7,383) | 1,329,332 | 352,899 | | 1,682,231 | 1,557,992 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
EXPENSES: |
| ||||||||||||||||||
Property operating |
103,060 | (1,206) | 101,854 | 57,172 | | 159,026 | 157,283 | ||||||||||||
Depreciation and amortization |
300,614 | (2,183) | 298,431 | 84,074 | | 382,505 | 382,951 | ||||||||||||
Real estate taxes |
109,423 | (572) | 108,851 | 28,302 | | 137,153 | 133,520 | ||||||||||||
Repairs and maintenance |
26,065 | (254) | 25,811 | 9,230 | | 35,041 | 39,335 | ||||||||||||
Advertising and promotion |
35,038 | (200) | 34,838 | 10,890 | | 45,728 | 26,348 | ||||||||||||
Provision for credit losses |
3,664 | (41) | 3,623 | 1,341 | | 4,964 | 4,718 | ||||||||||||
Home and regional office costs |
38,607 | | 38,607 | | | 38,607 | 35,903 | ||||||||||||
General and administrative |
14,864 | | 14,864 | | | 14,864 | 14,998 | ||||||||||||
Other |
20,479 | (1,066) | 19,413 | 20,285 | | 39,698 | 39,212 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total operating expenses |
651,814 | (5,522) | 646,292 | 211,294 | | 857,586 | 834,268 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
OPERATING INCOME |
684,901 | (1,861) | 683,040 | 141,605 | | 824,645 | 723,724 | ||||||||||||
Interest expense |
(219,190) | 1,294 | (217,896) | (65,231) | | (283,127) | (298,642) | ||||||||||||
Income and other taxes |
(15,186) | | (15,186) | | | (15,186) | (6,362) | ||||||||||||
Income from unconsolidated entities |
90,626 | (162) | 90,464 | (76,374) | | 14,090 | (2) | 6,098 | |||||||||||
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
22,688 | | 22,688 | | | 22,688 | | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
CONSOLIDATED NET INCOME |
563,839 | (729) | 563,110 | | | 563,110 | 424,818 | ||||||||||||
Net income attributable to noncontrolling interests |
82,010 | (729) | 81,281 | | | 81,281 | (3) | 61,810 | |||||||||||
Preferred dividends |
834 | | 834 | | | 834 | 834 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ | 480,995 | $ | | $ | 480,995 | $ | | $ | 480,995 | $ | 362,174 | |||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
RECONCILIATION OF CONSOLIDATED NET INCOME TO FFO: |
| ||||||||||||||||||
Consolidated Net Income |
$ |
563,839 |
$ |
|
$ |
563,839 |
$ |
425,508 |
|||||||||||
Adjustments to Consolidated Net Income to Arrive at FFO: |
| ||||||||||||||||||
Depreciation and amortization from consolidated properties |
297,196 | | 297,196 | 284,227 | |||||||||||||||
Our share of depreciation and amortization from unconsolidated entities, including Klépierre and HBS |
118,242 | | 118,242 | 123,884 | |||||||||||||||
Income from unconsolidated entities |
(90,626) | 90,626 | | | | ||||||||||||||
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
(22,688) | | (22,688) | | |||||||||||||||
Net income attributable to noncontrolling interest holders in properties |
(729) | | (729) | (690) | |||||||||||||||
Noncontrolling interests portion of depreciation and amortization |
(2,714) | | (2,714) | (885) | |||||||||||||||
Preferred distributions and dividends |
(1,313) | | (1,313) | (1,313) | |||||||||||||||
| | | | | | | | | | | | | | | | | | | |
FFO of the Operating Partnership |
$ | 742,965 | $ | 208,868 | $ | 951,833 | $ | 830,731 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Percentage of FFO of the Operating Partnership |
78.06% | 21.94% | | 100.00% | 100.00% |
1Q 2016 SUPPLEMENTAL | 18 |
NON-GAAP PRO-RATA BALANCE SHEETS
(In thousands)
|
|
AS OF MARCH 31, 2016 |
| ||||||||||||||||
| | | | | | | | | | | | | | ||||||
| | | | | | | | | | | | | | | | | | | |
|
|
CONSOLIDATED |
|
NONCONTROLLING INTERESTS |
|
OUR CONSOLIDATED SHARE |
|
OUR SHARE OF JOINT VENTURES |
|
NON-GAAP PRO-RATA OUR TOTAL SHARE |
|
AS OF DECEMBER 31, 2015 OUR TOTAL SHARE |
|||||||
ASSETS: |
|||||||||||||||||||
Investment properties, at cost |
$ | 34,192,700 | $ | (259,211) | $ | 33,933,489 | $ | 10,010,991 | $ | 43,944,480 | $ | 43,697,587 | |||||||
Less - accumulated depreciation |
10,109,531 | (63,108) | 10,046,423 | 2,682,664 | | 12,729,087 | 12,537,102 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
|
24,083,169 | (196,103) | 23,887,066 | 7,328,327 | | 31,215,393 | 31,160,485 | ||||||||||||
Cash and cash equivalents |
805,076 | (7,202) | 797,874 | 353,085 | | 1,150,959 | 1,083,296 | ||||||||||||
Tenant receivables and accrued revenue, net |
573,255 | (3,428) | 569,827 | 150,802 | | 720,629 | 791,031 | ||||||||||||
Investment in unconsolidated entities, at equity |
2,442,442 | (47,719) | 2,394,723 | (2,394,723) | | | | ||||||||||||
Investment in Klépierre, at equity |
2,026,942 | | 2,026,942 | | | 2,026,942 | 1,943,363 | ||||||||||||
Deferred costs and other assets |
1,467,614 | (33,529) | 1,434,085 | 142,960 | | 1,577,045 | 1,534,276 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total assets |
$ | 31,398,498 | $ | (287,981) | $ | 31,110,517 | $ | 5,580,451 | $ | 36,690,968 | $ | 36,512,451 | |||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
LIABILITIES: |
| | |||||||||||||||||
Mortgages and unsecured indebtedness |
$ | 22,975,821 | $ | (121,085) | $ | 22,854,736 | $ | 6,403,921 | $ | 29,258,657 | $ | 28,989,974 | |||||||
Accounts payable, accrued expenses, intangibles, and deferred revenues |
1,167,101 | (7,263) | 1,159,838 | 344,692 | | 1,504,530 | 1,869,587 | ||||||||||||
Cash distributions and losses in partnerships and joint ventures, at equity |
1,371,741 | | 1,371,741 | (1,371,741) | | | | ||||||||||||
Other liabilities |
365,764 | (26,181) | 339,583 | 203,579 | | 543,162 | 414,440 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total liabilities |
25,880,427 | (154,529) | 25,725,898 | 5,580,451 | | 31,306,349 | 31,274,001 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Commitments and contingencies |
| ||||||||||||||||||
Limited partners' preferred interest in the Operating Partnership |
155,530 | (129,993) | 25,537 | | | 25,537 | 25,537 | ||||||||||||
EQUITY: |
| | |||||||||||||||||
Stockholders' equity |
| | |||||||||||||||||
Capital stock |
| | |||||||||||||||||
Series J 83/8% cumulative redeemable preferred stock |
43,651 | | 43,651 | | | 43,651 | 43,733 | ||||||||||||
Common stock, $.0001 par value |
31 | | 31 | | | 31 | 31 | ||||||||||||
Class B common stock, $.0001 par value |
| | | | | | | ||||||||||||
Capital in excess of par value |
9,391,274 | | 9,391,274 | | | 9,391,274 | 9,384,450 | ||||||||||||
Accumulated deficit |
(4,288,650) | | (4,288,650) | | | (4,288,650) | (4,266,930) | ||||||||||||
Accumulated other comprehensive income (loss) |
(117,717) | | (117,717) | | | (117,717) | (252,686) | ||||||||||||
Common stock held in treasury at cost |
(438,005) | | (438,005) | | | (438,005) | (437,134) | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total stockholders' equity |
4,590,584 | | 4,590,584 | | | 4,590,584 | 4,471,464 | ||||||||||||
Noncontrolling interests |
771,957 | (3,459) | 768,498 | | | 768,498 | 741,449 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total equity |
5,362,541 | (3,459) | 5,359,082 | | | 5,359,082 | 5,212,913 | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total liabilities and equity |
$ | 31,398,498 | $ | (287,981) | $ | 31,110,517 | $ | 5,580,451 | $ | 36,690,968 | $ | 36,512,451 | |||||||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
1Q 2016 SUPPLEMENTAL | 19 |
NET OPERATING INCOME (NOI) COMPOSITION (1)
For the Three Months Ended March 31, 2016
1Q 2016 SUPPLEMENTAL | 20 |
NET OPERATING INCOME OVERVIEW (1)
(In thousands)
|
|
FOR THE THREE MONTHS ENDED MARCH 31, |
% GROWTH | |||||
| | | | | | | | |
|
|
2016 | | 2015 | ||||
Comparable Property NOI (2) |
$ | 1,256,433 | $ | 1,196,008 | 5.1% | |||
NOI from New Development, Redevelopment, Expansion and Acquisitions (3) |
42,530 |
16,793 |
||||||
International Properties (4) |
90,723 | 83,548 | ||||||
Our share of NOI from Investments (5) |
54,711 | 43,297 | ||||||
|
||||||||
Portfolio NOI |
$ | 1,444,397 | $ | 1,339,646 | 7.8% | |||
Corporate and Other NOI Sources (6) |
71,305 |
51,649 |
||||||
| | | | | | | | |
Total Simon NOI See reconciliation on following page |
$ | 1,515,702 | $ | 1,391,295 | ||||
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Less: Joint Venture Partners' Share of NOI |
253,841 |
241,323 |
||||||
| | | | | | | | |
Our Share of Total NOI |
$ | 1,261,861 | $ | 1,149,972 | ||||
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
1Q 2016 SUPPLEMENTAL | 21 |
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
(In thousands, except as noted)
|
|||||||
|
|
THREE MONTHS ENDED MARCH 31, |
|||||
| | | | | | | |
|
|
2016 | | 2015 | |||
Reconciliation of NOI of consolidated entities: |
| ||||||
Consolidated Net Income |
$ | 563,839 | $ | 632,435 | |||
Income and other taxes |
| 15,186 | 6,362 | ||||
Interest expense |
| 219,190 | 232,173 | ||||
Income from unconsolidated entities |
| (90,626) | (64,872) | ||||
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
| (22,688) | (206,927) | ||||
| | | | | | | |
Operating Income |
| 684,901 | 599,171 | ||||
Depreciation and amortization |
| 300,614 | 288,106 | ||||
| | | | | | | |
NOI of consolidated properties |
$ | 985,515 | $ | 887,277 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
Reconciliation of NOI of unconsolidated entities: |
| ||||||
Net Income |
$ | 254,711 | $ | 172,042 | |||
Interest expense |
| 143,758 | 147,020 | ||||
Gain on sale or disposal of assets and interests in unconsolidated entities |
| (54,473) | | ||||
| | | | | | | |
Operating Income |
| 343,996 | 319,062 | ||||
Depreciation and amortization |
| 131,480 | 141,659 | ||||
| | | | | | | |
NOI of unconsolidated entities |
$ | 475,476 | $ | 460,721 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
Add: Our share of NOI from Klépierre and HBS |
| 54,711 | 43,297 | ||||
| | | | | | | |
Total Simon NOI |
$ | 1,515,702 | $ | 1,391,295 | |||
| | | | | | | |
| | | | | | | |
| | | | | | | |
|
| 8.9% | |||||
| | | | | | | |
| | | | | | | |
| | | | | | | |
1Q 2016 SUPPLEMENTAL | 22 |
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
(In thousands, except as noted)
|
|
THREE MONTHS ENDED MARCH 31, 2016 |
||||||
Deductions: |
||||||||
Straight-line rent |
$ | (15,115) | ||||||
Fair value of debt amortization |
(4,176) | |||||||
Fair market value of lease amortization |
(2,627) | |||||||
Additions: |
||||||||
Stock based compensation expense |
12,666 | |||||||
Mortgage, financing fee and terminated swap amortization expense |
10,684 | |||||||
| | | | | | | | |
|
$ | 1,432 | ||||||
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
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), portfolio 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.
1Q 2016 SUPPLEMENTAL | 23 |
OTHER INCOME, OTHER EXPENSE AND CAPITALIZED INTEREST
(In thousands)
|
|
THREE MONTHS ENDED MARCH 31, |
||||
| | | | | | |
|
|
2016 | | 2015 | ||
Consolidated Properties |
||||||
Other Income |
||||||
Interest and dividend income |
$ | 3,128 | $ | 6,665 | ||
Lease settlement income |
6,590 | 3,785 | ||||
Gains on land sales |
1,669 | 726 | ||||
Other (1) |
72,863 | 37,409 | ||||
| | | | | | |
Totals |
$ | 84,250 | $ | 48,585 | ||
| | | | | | |
| | | | | | |
| | | | | | |
|
||||||
Other Expense |
||||||
Ground leases |
$ | 9,601 | $ | 9,117 | ||
Professional fees and other |
10,878 | 9,957 | ||||
| | | | | | |
Totals |
$ | 20,479 | $ | 19,074 | ||
| | | | | | |
| | | | | | |
| | | | | | |
|
||||||
| | | | | | |
Capitalized Interest |
|
THREE MONTHS ENDED MARCH 31, |
||||
| | | | | | |
|
|
2016 | | 2015 | ||
Interest Capitalized during the Period: |
||||||
Our Share of Consolidated Properties |
$ | 6,946 | $ | 7,076 | ||
Our Share of Joint Venture Properties |
$ | 648 | $ | 559 |
1Q 2016 SUPPLEMENTAL | 24 |
U.S. MALLS AND PREMIUM OUTLETS OPERATING INFORMATION (1)
|
|
AS OF MARCH 31, |
||||
| | | | | | |
|
|
2016 | | 2015 | ||
Total Number of Properties |
| 177 | 178 | |||
Total Square Footage of Properties (in millions) |
|
152.2 |
151.6 |
|||
Ending Occupancy (1): |
|
|
||||
Consolidated Assets |
| 95.9% | 96.1% | |||
Unconsolidated Assets |
| 94.6% | 94.9% | |||
Total Portfolio |
| 95.6% | 95.8% | |||
Total Sales per Square Foot (PSF) (2): |
|
|||||
Consolidated Assets |
$ | 600 | $ | 607 | ||
Unconsolidated Assets |
$ | 655 | $ | 670 | ||
Total Portfolio |
$ | 613 | $ | 621 | ||
Base Minimum Rent PSF (3): |
|
|||||
Consolidated Assets |
$ | 48.16 | $ | 45.87 | ||
Unconsolidated Assets |
$ | 54.34 | $ | 52.64 | ||
Total Portfolio |
$ | 49.70 | $ | 47.59 |
Releasing Activity for the Trailing Twelve Month Period Ended:
|
|
|
TOTAL RENT PSF |
| | ||||||||||
| | | | | | | | | | | | | | | |
|
|
SQUARE FOOTAGE OF OPENINGS |
|
OPENING RATE PSF (4) |
|
CLOSING RATE PSF (4) |
|
RELEASING SPREAD (4) |
|||||||
3/31/16 |
| 8,037,800 | $ | 68.84 | $ | 58.60 | $ | 10.24 | | 17.5% | |||||
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 (5): |
|||||||||||||||
3/31/16 |
12.5% |
||||||||||||||
12/31/15 |
| 12.3% | |||||||||||||
9/30/15 |
12.1% | ||||||||||||||
6/30/15 |
| 11.9% | |||||||||||||
3/31/15 |
11.7% |
1Q 2016 SUPPLEMENTAL | 25 |
THE MILLS AND INTERNATIONAL OPERATING INFORMATION
|
|
AS OF MARCH 31, | ||||
| | | | | | |
|
|
2016 | | 2015 | ||
The Mills |
| |||||
Total Number of Properties |
|
14 |
14 |
|||
Total Square Footage of Properties (in millions) |
|
20.9 |
20.9 |
|||
Ending Occupancy (1) |
|
98.4% |
98.0% |
|||
Total Sales PSF (2) |
$ |
566 |
$ |
570 |
||
Base Minimum Rent PSF (3) |
$ |
27.76 |
$ |
26.18 |
||
Releasing Spread PSF (4) |
$ |
10.34 |
$ |
10.57 |
||
Releasing Spread (Percentage Change) (4) |
|
26.3% |
30.3% |
|||
|
| |||||
International Properties |
| |||||
Premium Outlets |
|
|||||
Total Number of Properties |
|
16 |
16 |
|||
Total Square Footage of Properties (in millions) |
|
5.9 |
5.8 |
|||
Designer Outlets |
|
|||||
Total Number of Properties |
|
7 |
5 |
|||
Total Square Footage of Properties (in millions) |
|
1.5 |
1.0 |
|||
Statistics for Premium Outlets in Japan (5) |
|
|||||
Ending Occupancy |
|
99.8% |
99.2% |
|||
Total Sales PSF |
|
¥ 101,885 |
¥ 96,311 |
|||
Base Minimum Rent PSF |
|
¥ 4,978 |
¥ 4,938 |
1Q 2016 SUPPLEMENTAL | 26 |
U.S. MALLS AND PREMIUM OUTLETS LEASE EXPIRATIONS (1)
YEAR |
|
NUMBER OF LEASES EXPIRING |
|
SQUARE FEET |
|
AVG. BASE MINIMUM RENT PSF AT 3/31/16 |
|
PERCENTAGE OF GROSS ANNUAL RENTAL REVENUES (2) |
||||
Inline Stores and Freestanding |
||||||||||||
Month to Month Leases |
732 |
2,257,173 |
$ |
47.05 |
2.1% |
|||||||
2016 (4/1/16 - 12/31/16) |
973 | 2,870,198 | $ | 46.42 | 2.5% | |||||||
2017 |
2,653 | 8,833,753 | $ | 46.47 | 8.1% | |||||||
2018 |
2,510 | 8,971,387 | $ | 48.53 | 8.5% | |||||||
2019 |
1,954 | 7,462,407 | $ | 46.98 | 6.9% | |||||||
2020 |
1,707 | 6,357,316 | $ | 48.81 | 6.0% | |||||||
2021 |
1,500 | 6,218,396 | $ | 47.64 | 5.8% | |||||||
2022 |
1,479 | 5,695,056 | $ | 50.92 | 5.7% | |||||||
2023 |
1,696 | 6,454,861 | $ | 53.73 | 6.9% | |||||||
2024 |
1,511 | 5,844,221 | $ | 55.44 | 6.4% | |||||||
2025 |
1,509 | 5,540,247 | $ | 60.08 | 6.5% | |||||||
2026 |
652 | 2,725,447 | $ | 52.47 | 2.8% | |||||||
2027 and Thereafter |
380 | 1,871,193 | $ | 46.00 | 1.7% | |||||||
Specialty Leasing Agreements w/ terms in excess of 12 months |
911 | 2,408,089 | $ | 18.95 | 0.9% | |||||||
|
||||||||||||
Anchors |
||||||||||||
2016 (4/1/16 - 12/31/16) |
1 |
103,785 |
$ |
1.20 |
0.0% |
|||||||
2017 |
16 | 2,105,404 | $ | 2.82 | 0.1% | |||||||
2018 |
17 | 2,177,984 | $ | 4.60 | 0.2% | |||||||
2019 |
19 | 2,156,292 | $ | 5.03 | 0.2% | |||||||
2020 |
24 | 2,835,524 | $ | 4.77 | 0.3% | |||||||
2021 |
14 | 1,611,894 | $ | 5.24 | 0.2% | |||||||
2022 |
11 | 1,442,545 | $ | 7.76 | 0.2% | |||||||
2023 |
8 | 1,085,762 | $ | 9.90 | 0.2% | |||||||
2024 |
11 | 659,968 | $ | 11.82 | 0.2% | |||||||
2025 |
18 | 2,095,999 | $ | 9.56 | 0.4% | |||||||
2026 |
4 | 413,455 | $ | 5.95 | 0.1% | |||||||
2027 and Thereafter |
18 | 2,289,300 | $ | 5.66 | 0.3% |
1Q 2016 SUPPLEMENTAL | 27 |
U.S. MALLS AND PREMIUM OUTLETS TOP TENANTS
Top Inline Store Tenants (sorted by percentage of total base minimum rent for U.S. properties)
TENANT |
|
NUMBER OF STORES |
|
SQUARE FEET (000's) |
|
PERCENT OF TOTAL SQ. FT. IN U.S. PROPERTIES |
|
PERCENT OF TOTAL BASE MINIMUM RENT FOR U.S. PROPERTIES |
||||
|
||||||||||||
The Gap, Inc. |
362 | 3,652 | 2.0% | 3.5% | ||||||||
Ascena Retail Group Inc |
493 | 2,763 | 1.5% | 2.1% | ||||||||
L Brands, Inc. |
298 | 1,783 | 1.0% | 2.1% | ||||||||
Signet Jewelers, Ltd. |
410 | 609 | 0.3% | 1.6% | ||||||||
PVH Corporation |
234 | 1,445 | 0.8% | 1.5% | ||||||||
Abercrombie & Fitch Co. |
175 | 1,254 | 0.7% | 1.4% | ||||||||
Forever 21, Inc. |
82 | 1,332 | 0.7% | 1.3% | ||||||||
VF Corporation |
256 | 1,296 | 0.7% | 1.3% | ||||||||
Foot Locker, Inc. |
253 | 1,066 | 0.6% | 1.2% | ||||||||
Luxottica Group SPA |
392 | 713 | 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 | 23,250 | 12.6% | 0.4% | ||||||||
Sears Holdings Corporation (2) |
72 | 11,954 | 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. |
27 | 1,825 | 1.0% | 0.5% | ||||||||
Belk, Inc. |
10 | 1,674 | 0.9% | 0.1% | ||||||||
The Neiman Marcus Group, Inc. |
11 | 1,365 | 0.7% | * | ||||||||
The Bon-Ton Stores, Inc. |
8 | 1,081 | 0.6% | * | ||||||||
Target Corporation |
6 | 895 | 0.5% | * |
1Q 2016 SUPPLEMENTAL | 28 |
CAPITAL EXPENDITURES
(In thousands)
|
|
|
UNCONSOLIDATED PROPERTIES |
||||||
| | | | | | | | | |
|
|
CONSOLIDATED PROPERTIES |
|
TOTAL |
|
OUR SHARE |
|||
New development projects |
$ | 29,414 | $ | 168,955 | $ | 64,312 | |||
Redevelopment projects with incremental square footage and/or anchor replacement |
40,979 |
26,720 |
13,107 |
||||||
Redevelopment projects with no incremental square footage |
20,578 |
13,424 |
6,391 |
||||||
| | | | | | | | | |
|
|||||||||
Subtotal new development and redevelopment projects |
| 90,971 | | 209,099 | | 83,810 | |||
Tenant allowances |
30,688 |
7,716 |
3,729 |
||||||
Operational capital expenditures at properties: |
|||||||||
CAM expenditures (1) |
4,742 | 7,194 | 3,095 | ||||||
Non-CAM expenditures |
2,915 | 20,102 | 6,783 | ||||||
| | | | | | | | | |
|
|||||||||
Totals |
$ | 129,316 | $ | 244,111 | $ | 97,417 | |||
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Conversion from accrual to cash basis |
59,716 |
55,386 |
22,103 |
||||||
| | | | | | | | | |
|
|||||||||
Capital Expenditures for the Three Months Ended 3/31/16 (2) |
$ | 189,032 | $ | 299,497 | $ | 119,520 | |||
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
|
|||||||||
Capital Expenditures for the Three Months Ended 3/31/15 (2) |
$ | 229,228 | $ | 154,922 | $ | 76,507 | |||
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
1Q 2016 SUPPLEMENTAL | 29 |
DEVELOPMENT ACTIVITY SUMMARY (1)
As of March 31, 2016
(in millions, except percent)
|
PLATFORM |
|
|
PROJECTED GROSS COST (2) |
|
|
PROJECTED NET COST (3) |
|
|
OUR SHARE OF NET COST (4) |
|
|
EXPECTED STABILIZED RATE OF RETURN (4) |
|
|
TOTAL CONSTRUCTION IN PROGRESS |
|
|
OUR SHARE OF TOTAL CONSTRUCTION IN PROGRESS |
| ||||||||||||||
|
Malls |
| | | | | | | | | | | | | | | | | | | ||||||||||||||
|
New Developments |
$ | 685 | $ | 657 | $ | 212 | 7% | $ | 522 | $ | 152 | ||||||||||||||||||||||
|
Redevelopments |
$ | 1,373 | $ | 1,296 | $ | 892 | 7% | $ | 679 | $ | 502 | ||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||
|
Premium Outlets |
| | | | | | | | | | | | | | | | | | | ||||||||||||||
|
New Developments |
$ | 842 | $ | 803 | $ | 485 | 9% | $ | 267 | $ | 161 | ||||||||||||||||||||||
|
Redevelopments |
$ | 483 | $ | 448 | $ | 371 | 10% | $ | 294 | $ | 282 | ||||||||||||||||||||||
|
The Mills |
| | | | | | | | | | | | | | | | | | | ||||||||||||||
|
Redevelopments |
$ | 142 | $ | 75 | $ | 53 | 8% | $ | 31 | $ | 23 | ||||||||||||||||||||||
|
Totals |
| $ | 3,525 | | $ | 3,279 | | $ | 2,013 | | | 8% | | $ | 1,793 | | $ | 1,120 | | ||||||||||||||
1Q 2016 SUPPLEMENTAL | 30 |
DEVELOPMENT ACTIVITY REPORT (1)
As of March 31, 2016
PROPERTY/ LOCATION |
PROJECT DESCRIPTION |
ACTUAL/ PROJECTED OPENING |
COMPANY'S OWNERSHIP PERCENTAGE |
|||
Malls - New Developments | ||||||
Brickell City Centre - Miami, FL |
500,000 SF retail development |
Fall 2016 |
25% |
|||
The Shops at Clearfork - Fort Worth, TX |
545,000 SF retail/office development |
2/17 |
45% |
|||
Malls - Redevelopments | ||||||
Copley Place Office - Boston, MA |
Wayfair expansion Phase II |
4/16 |
94% |
|||
Dadeland Mall - Miami, FL |
Dining pavilion redevelopment |
4/16 |
50% |
|||
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% |
|||
Haywood Mall - Greenville, SC |
The Cheesecake Factory |
5/16 |
100% |
|||
Woodland Hills Mall - Tulsa, OK |
Texas de Brazil |
5/16 |
95% |
|||
Phipps Plaza - 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% |
|||
Fashion Centre at Pentagon City, The - Arlington, VA |
Redevelopment (opened 12/15) and 50,000 SF expansion (7/16) |
7/16 |
43% |
|||
Montgomery Mall - North Wales (Philadelphia), PA |
Redevelopment of the Wegmans wing |
7/16 |
79% |
|||
Phipps Plaza - Atlanta, GA |
319 residential units |
7/16 |
50% |
|||
Rockaway Townsquare - Rockaway (New York), NJ |
Maggie McFly's |
7/16 |
100% |
|||
Columbia Center - Kennewick, WA |
Home Goods |
8/16 |
100% |
|||
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% |
|||
Mall of Georgia - Buford (Atlanta), GA |
Von Maur |
9/16 |
100% |
|||
Copley Place - Boston, MA |
Southwest corridor redevelopment |
10/16 |
94% |
|||
Galleria, The - Houston, TX |
The Webster (opened 1/16) and Yauatcha Restaurant (10/16) |
10/16 |
50% |
|||
Galleria, The - Houston, TX |
Common area redevelopment |
11/16 |
50% |
|||
Meadowood Mall - Reno, NV |
Redevelopment |
11/16 |
50% |
|||
Northgate Mall - Seattle, WA |
Addition of two-level parking deck |
11/16 |
100% |
|||
Westchester, The - White Plains (New York), NY |
Redevelopment including dining pavilion |
11/16 |
40% |
|||
Forum Shops at Caesars, The - Las Vegas, NV |
Redevelopment |
6/17 |
100% |
|||
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% |
1Q 2016 SUPPLEMENTAL | 31 |
DEVELOPMENT ACTIVITY REPORT (1)
As of March 31, 2016
PROPERTY/ LOCATION |
PROJECT DESCRIPTION |
ACTUAL/ PROJECTED OPENING |
COMPANY'S OWNERSHIP PERCENTAGE |
|||
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 365 by Whole Foods, Ulta and small shops |
10/17 |
100% |
|||
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% |
|||
Aventura Mall - Miami Beach (Miami), FL |
175,000 SF expansion |
11/17 |
33% |
|||
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 |
5/17 |
50% |
|||
Premium Outlet Collection Edmonton IA - Edmonton, Canada |
428,000 SF upscale Premium Outlet Center |
10/17 |
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) |
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 |
11/16 |
60% |
|||
Roermond Designer Outlet - Roermond, Holland |
125,000 SF Phase IV expansion |
4/17 |
29% |
|||
The Mills - Redevelopments | ||||||
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 |
5/16 |
59% |
|||
Ontario Mills - Ontario (Riverside), CA |
Redevelopment including the addition of 80,000 SF of small shops and restaurants |
9/16 |
50% |
|||
The Colonnade at Sawgrass Mills - Sunrise (Miami), FL |
Matchbox Restaurant |
9/16 |
100% |
|||
Outlets at Orange, The - Orange (Los Angeles), CA |
60,000 SF expansion and addition of Bloomingdale's |
11/16 |
50% |
|||
The Oasis at Sawgrass Mills - Sunrise (Miami), FL |
Redevelopment |
12/16 |
100% |
|||
Sawgrass Mills - Sunrise (Miami), FL |
Addition of two parking decks |
5/18 |
100% |
1Q 2016 SUPPLEMENTAL | 32 |
PROPERTY NAME/LOCATION |
PROPERTY TYPE | NEW TENANT | FORMER TENANT | |||
Openings during the First Three Months of 2016 |
||||||
Galleria, The - Houston, TX |
Mall |
The Webster |
N/A |
|||
Independence Center - Independence (Kansas City), MO |
Mall |
Dick's Sporting Goods |
N/A |
|||
Roosevelt Field - Garden City (New York), NY |
Mall |
Neiman Marcus |
N/A |
|||
Potomac Mills - Woodbridge (Washington, DC), VA |
Mills |
Matchbox Restaurant |
N/A |
|||
|
|
|
|
|||
Openings Projected for the Remainder of 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 |
|||
Del Amo Fashion Center - Torrence (Los Angeles), CA |
Mall |
Brio Tuscan Grille |
N/A |
|||
Domain, The - Austin, TX |
Mall |
Grand Lux Café |
Jasper's Restaurant |
|||
Fashion Centre at Pentagon, The - Arlington (Washington, DC), VA |
Mall |
Matchbox Restaurant |
N/A |
|||
|
Shake Shack |
N/A |
||||
|
Zara |
N/A |
||||
Galleria, The - Houston, TX |
Mall |
Yauatcha Restaurant |
N/A |
|||
|
Saks Fifth Avenue (1) |
N/A |
||||
Grapevine Mills - Grapevine (Dallas), TX |
Mills |
Round 1 Entertainment |
Polar Ice House |
|||
Haywood Mall - Greenville, SC |
Mall |
The Cheesecake Factory |
Panera Bread (1) |
|||
Ingram Park Mall - San Antonio, TX |
Mall |
Macy's Backstage (3) |
Macy's (3) |
|||
Mall of Georgia - Buford (Atlanta), GA |
Mall |
Von Maur |
Nordstrom |
|||
Meadowood Mall - Reno, NV |
Mall |
Dick's Sporting Goods |
N/A |
|||
Montgomery Mall - North Wales (Philadelphia), PA |
Mall |
Macy's Backstage (3) |
Macy's (3) |
|||
Oasis at Sawgrass Mills - Sunrise (Miami), FL |
Mills |
Texas de Brazil |
N/A |
1Q 2016 SUPPLEMENTAL | 33 |
PROPERTY NAME/LOCATION |
PROPERTY TYPE | NEW TENANT | FORMER TENANT | |||
Ontario Mills - Ontario (Riverside), CA |
Mills | Uniqlo | JC Five Star | |||
Outlets at Orange, The - Orange (Los Angeles), CA |
Mills |
Bloomingdale's Outlet |
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 |
|||
|
Macy's Backstage (3) |
Macy's (3) |
||||
Sawgrass Mills - Sunrise (Miami), FL |
Mills |
Century 21 Department Store |
VF Outlet |
|||
|
Matchbox Restaurant |
N/A |
||||
Shops at Nanuet, The - Nanuet, NY |
Mall |
Macy's Backstage (3) |
Macy's (3) |
|||
South Hills Village - Pittsburgh, PA |
Mall |
B.J.'s Restaurant & Brewhouse |
N/A |
|||
Tucson Premium Outlets - Marana (Tucson), AZ |
Premium Outlet |
Saks Fifth Avenue Off 5th |
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 |
|||
|
365 by Whole Foods |
Sears |
||||
Del Amo Fashion Center - Torrence (Los Angeles), CA |
Mall |
Dick's Sporting Goods |
Macy's Home Store |
|||
Oasis at Sawgrass Mills - Sunrise (Miami), FL |
Mills |
Yard House |
N/A |
|||
Opry Mills - Nashville, TN |
Mills |
Madame Tussauds |
Barnes & Noble |
|||
Rockaway Townsquare - Rockaway (New York), NY |
Mall |
Raymour & Flanigan |
Sears (2) |
|||
Shops at Riverside, The - Hackensack (New York), NJ |
Mall |
AMC Theatre |
Saks Fifth Avenue |
|||
South Shore Plaza - Braintree (Boston), MA |
Mall |
Primark |
Sears (2) |
|||
Southridge Mall - Greendale (Milwaukee), WI |
Mall |
Marcus Cinema |
N/A |
|||
Tacoma Mall - Tacoma (Seattle), WA |
Mall |
Dick's Sporting Goods |
Forever 21 (1) |
1Q 2016 SUPPLEMENTAL | 34 |
COMMON AND PREFERRED STOCK INFORMATION
CHANGES IN COMMON SHARE AND LIMITED PARTNERSHIP UNIT OWNERSHIP
For the Period December 31, 2015 through March 31, 2016
|
|
COMMON SHARES (1) |
|
LIMITED PARTNERSHIP UNITS (2) |
||
Number Outstanding at December 31, 2015 |
309,420,569 | 51,814,235 | ||||
Activity During the First Three Months of 2016: |
||||||
Exchange of Limited Partnership Units for Common Stock |
1,095 |
(1,095) |
||||
Treasury Shares Acquired Related to Stock Grant Recipients' Tax Obligations and Other |
(4,563) |
|
||||
Restricted Stock Awards and Long-Term Incentive Performance (LTIP) Units Earned (3) |
(265) |
482,779 |
||||
| | | | | | |
Number Outstanding at March 31, 2016 |
309,416,836 |
52,295,919 |
||||
| | | | | | |
| | | | | | |
| | | | | | |
Number of Limited Partnership Units and Common Shares at March 31, 2016 |
361,712,755 |
|||||
| | | | | | |
| | | | | | |
| | | | | | |
PREFERRED STOCK/UNITS OUTSTANDING AS OF MARCH 31, 2016
($ 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 |
1Q 2016 SUPPLEMENTAL | 35 |
CREDIT PROFILE
(As of March 31, unless otherwise indicated)
1Q 2016 SUPPLEMENTAL | 36 |
SUMMARY OF
INDEBTEDNESS
As of March 31, 2016
(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 |
$ | 5,963,492 | $ | 5,841,954 | 4.68% | 5.2 | ||||||||||||||||||||
Variable Rate Debt |
630,000 | 630,000 | 2.30% | 1.1 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Mortgage Debt |
6,593,492 | 6,471,954 | 4.45% | 4.8 | ||||||||||||||||||||||
Unsecured Debt |
||||||||||||||||||||||||||
Fixed Rate |
14,821,909 | 14,821,909 | 3.81% | 7.2 | ||||||||||||||||||||||
Revolving Credit Facility - USD Currency |
190,000 | 190,000 | 1.24% | 3.2 | ||||||||||||||||||||||
Revolving Credit Facility - Euro Currency |
246,526 | 246,526 | 0.80% | 3.2 | ||||||||||||||||||||||
Supplemental Credit Facility - USD Currency |
50,000 | 50,000 | 1.24% | 4.2 | ||||||||||||||||||||||
Revolving Credit Facility - Yen Currency |
198,147 | 198,147 | 0.80% | 3.2 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Revolving Credit Facilities |
684,673 | 684,673 | 0.95% | 3.3 | ||||||||||||||||||||||
Global Commercial Paper - USD |
780,418 | 780,418 | 0.53% | 0.2 | ||||||||||||||||||||||
Global Commercial Paper - Euro |
194,954 | 194,954 | 0.02% | 0.2 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Unsecured Debt |
16,481,954 | 16,481,954 | 3.49% | 6.7 | ||||||||||||||||||||||
Premium |
39,575 | 39,575 | ||||||||||||||||||||||||
Discount |
(48,314) | (48,314) | ||||||||||||||||||||||||
Debt Issue Costs |
(90,886) | (90,433) | ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated Mortgages and Unsecured Indebtedness (1) |
$ | 22,975,821 | | $ | 22,854,736 | | | | 3.76% | | | | 6.1 | | ||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Joint Venture Indebtedness |
||||||||||||||||||||||||||
Mortgage Debt |
||||||||||||||||||||||||||
Fixed Rate |
$ | 11,259,488 | $ | 5,389,652 | 4.43% | 6.1 | ||||||||||||||||||||
Variable Rate Debt |
1,607,033 | 736,518 | 1.96% | 3.6 | ||||||||||||||||||||||
TMLP Debt (2) |
719,138 | 304,703 | | | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Mortgage Debt |
13,585,659 | 6,430,873 | 4.14% | 5.8 | ||||||||||||||||||||||
Premium |
3,754 | 1,875 | ||||||||||||||||||||||||
Discount |
| | ||||||||||||||||||||||||
Debt Issue Costs |
(63,228) | (28,827) | ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Joint Venture Mortgages and Other Indebtedness (1) |
$ | 13,526,185 | | $ | 6,403,921 | | | 4.14% | | | | 5.8 | | |||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Our Share of Total Indebtedness |
| | | $ | 29,258,657 | | | | 3.84% | | | | 6.1 | | ||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
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 |
94.3% | $ | 21,559,489 | 3.89% | 6.4 | |||||||||||||||||||||
Variable |
5.7% | 1,295,247 | 1.60% | 2.2 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
100.0% | 22,854,736 | 3.76% | 6.1 | ||||||||||||||||||||||
Joint Venture |
||||||||||||||||||||||||||
Fixed |
86.4% | $ | 5,531,580 | 4.43% | 6.1 | |||||||||||||||||||||
Variable |
13.6% | 872,341 | 1.96% | 3.4 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
100.0% | 6,403,921 | 4.14% | 5.8 | ||||||||||||||||||||||
Total Debt |
$ |
29,258,657 |
||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Fixed Debt |
| 92.6% | | $ | 27,091,069 | | | 4.00% | | | | 6.3 | | |||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Variable Debt |
| 7.4% | | $ | 2,167,588 | | | 1.72% | | | | 2.6 | | |||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
1Q 2016 SUPPLEMENTAL | 37 |
TOTAL DEBT AMORTIZATION AND MATURITIES BY YEAR (OUR SHARE)
As of March 31, 2016
(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 |
1,339,648 | 1.74% | 842,015 | 4.74% | 602,021 | 6.56% | 2,783,684 | 3.41% | ||||||||||||||||
2017 |
1,307,453 |
2.99% |
1,713,030 |
4.95% |
345,726 |
5.03% |
3,366,209 |
4.17% |
||||||||||||||||
2018 |
750,000 |
1.50% |
35,020 |
|
149,440 |
1.69% |
934,460 |
1.52% |
||||||||||||||||
2019 |
1,884,673 |
4.58% |
119,240 |
7.79% |
306,733 |
2.51% |
2,310,646 |
4.56% |
||||||||||||||||
2020 |
2,650,090 |
3.92% |
585,483 |
4.47% |
1,255,501 |
3.80% |
4,491,074 |
3.96% |
||||||||||||||||
2021 |
2,150,000 |
3.81% |
511,682 |
4.14% |
819,737 |
4.70% |
3,481,419 |
4.08% |
||||||||||||||||
2022 |
1,450,090 |
2.20% |
605,885 |
3.82% |
711,588 |
4.14% |
2,767,563 |
3.10% |
||||||||||||||||
2023 |
500,000 |
2.75% |
700,833 |
3.85% |
392,567 |
3.37% |
1,593,400 |
3.41% |
||||||||||||||||
2024 |
1,500,000 |
3.53% |
85,865 |
4.57% |
1,075,760 |
4.18% |
2,661,625 |
3.83% |
||||||||||||||||
2025 |
600,000 |
3.50% |
557,429 |
4.31% |
748,410 |
3.68% |
1,905,839 |
3.81% |
||||||||||||||||
2026 |
800,000 |
3.30% |
667,776 |
4.06% |
4,024 |
|
1,471,800 |
3.65% |
||||||||||||||||
Thereafter |
1,550,000 |
5.40% |
47,696 |
3.85% |
19,366 |
2.34% |
1,617,062 |
5.23% |
||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | |
Face Amounts of Indebtedness |
$ |
16,481,954 |
3.49% |
$ |
6,471,954 |
4.45% |
$ |
6,430,873 |
4.14% |
$ |
29,384,781 |
3.84% |
||||||||||||
Premiums (Discounts) on Indebtedness, Net |
(48,242) |
39,503 |
1,875 |
(6,864) |
||||||||||||||||||||
Debt Issue Costs |
(77,051) |
(13,382) |
(28,827) |
(119,260) |
||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | |
Our Share of Total Indebtedness |
$ |
16,356,661 |
|
|
$ |
6,498,075 |
|
|
$ |
6,403,921 |
|
|
$ |
29,258,657 |
|
|||||||||
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
1Q 2016 SUPPLEMENTAL | 38 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2016
|
|
|
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 | 38,973 | 21,969 | |||||||||||||||
3. |
Aventura Mall (3) |
FL | Miami Beach (Miami) |
33.3% | 2,094,752 | 12/01/20 | 3.75% | Fixed | 1,200,000 | 400,000 | |||||||||||||||
|
12/30/20 | 2.39% | Variable | 19,322 | 6,440 | ||||||||||||||||||||
4. |
Avenues, The |
FL | Jacksonville |
25.0% | (4) | 1,113,631 | 02/06/23 | 3.60% | Fixed | 110,000 | 27,500 | ||||||||||||||
5. |
Bangor Mall |
ME | Bangor |
87.6% | 652,549 | 10/01/17 | 6.15% | Fixed | 80,000 | 70,087 | |||||||||||||||
6. |
Barton Creek Square |
TX | Austin |
100.0% | 1,429,494 | (2) | |||||||||||||||||||
7. |
Battlefield Mall |
MO | Springfield |
100.0% | 1,201,628 | 09/01/22 | 3.95% | Fixed | 123,928 | 123,928 | |||||||||||||||
8. |
Bay Park Square |
WI | Green Bay |
100.0% | 711,731 | (2) | |||||||||||||||||||
9. |
Brea Mall |
CA | Brea (Los Angeles) |
100.0% | 1,319,519 | (2) | |||||||||||||||||||
10. |
Briarwood Mall |
MI | Ann Arbor |
50.0% | 979,005 | 11/30/16 | (6) | 7.50% | Fixed | 106,745 | 53,372 | ||||||||||||||
11. |
Broadway Square |
TX | Tyler |
100.0% | 627,562 | (2) | |||||||||||||||||||
12. |
Burlington Mall |
MA | Burlington (Boston) |
100.0% | 1,317,294 | (2) | |||||||||||||||||||
13. |
Cape Cod Mall |
MA | Hyannis |
56.4% | 722,297 | 03/06/21 | 5.75% | Fixed | 93,251 | 52,566 | |||||||||||||||
14. |
Castleton Square |
IN | Indianapolis |
100.0% | 1,381,813 | (2) | |||||||||||||||||||
15. |
Cielo Vista Mall |
TX | El Paso |
100.0% | 1,245,912 | (2) | |||||||||||||||||||
16. |
Coconut Point |
FL | Estero |
50.0% | 1,205,015 | 12/10/16 | 5.83% | Fixed | 230,000 | 115,000 | |||||||||||||||
17. |
Coddingtown Mall |
CA | Santa Rosa |
50.0% | 821,397 | 03/01/17 | 2.19% | Variable | 11,100 | 11,100 | |||||||||||||||
18. |
College Mall |
IN | Bloomington |
100.0% | 636,413 | (2) | |||||||||||||||||||
19. |
Columbia Center |
WA | Kennewick |
100.0% | 772,369 | (2) | |||||||||||||||||||
20. |
Copley Place |
MA | Boston |
94.4% | (7) | 1,250,592 | (2) | ||||||||||||||||||
21. |
Coral Square |
FL | Coral Springs (Miami) |
97.2% | 943,791 | (2) | |||||||||||||||||||
22. |
Cordova Mall |
FL | Pensacola |
100.0% | 928,709 | (2) | |||||||||||||||||||
23. |
Crystal Mall |
CT | Waterford |
78.2% | 782,868 | 06/06/22 | 4.46% | Fixed | 92,362 | 72,213 | |||||||||||||||
24. |
Dadeland Mall |
FL | Miami |
50.0% | 1,498,542 | 12/05/21 | 4.50% | Fixed | 433,195 | 216,598 | |||||||||||||||
25. |
Del Amo Fashion Center |
CA | Torrance (Los Angeles) |
50.0% | 2,409,984 | 01/20/20 | (8) | 1.94% | Variable | 510,000 | 255,000 | ||||||||||||||
26. |
Domain, The |
TX | Austin |
100.0% | 1,234,149 | 08/01/21 | 5.44% | Fixed | 194,644 | 194,644 | |||||||||||||||
27. |
Dover Mall |
DE | Dover |
68.1% | 928,121 | 08/06/21 | 5.57% | Fixed | 88,043 | 59,948 | |||||||||||||||
28. |
Emerald Square |
MA | North Attleboro (Providence, RI) |
56.4% | 1,022,435 | 08/11/22 | 4.71% | Fixed | 108,475 | 61,147 | |||||||||||||||
29. |
Empire Mall |
SD | Sioux Falls |
100.0% | 1,125,724 | 12/01/25 | 4.31% | Fixed | 190,000 | 190,000 | |||||||||||||||
30. |
Falls, The |
FL | Miami |
50.0% | 837,996 | 11/30/16 | (6) | 7.50% | Fixed | 103,187 | 51,593 | ||||||||||||||
31. |
Fashion Centre at Pentagon City, The |
VA | Arlington (Washington, DC) |
42.5% | 985,478 | 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% | 712,170 | (2) | |||||||||||||||||||
33. |
Fashion Valley |
CA | San Diego |
50.0% | 1,720,755 | 01/04/21 | 4.30% | Fixed | 456,648 | 228,324 | |||||||||||||||
34. |
Firewheel Town Center |
TX | Garland (Dallas) |
100.0% | 999,492 | (2) | |||||||||||||||||||
35. |
Florida Mall, The |
FL | Orlando |
50.0% | 1,702,527 | 09/05/20 | 5.25% | Fixed | 342,170 | 171,085 | |||||||||||||||
36. |
Forum Shops at Caesars, The |
NV | Las Vegas |
100.0% | 679,664 | (2) | |||||||||||||||||||
37. |
Galleria, The |
TX | Houston |
50.4% | 1,912,497 | 03/01/25 | 3.55% | Fixed | 1,200,000 | 604,440 |
1Q 2016 SUPPLEMENTAL | 39 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2016
|
|
|
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% | 1,288,139 | (2) | |||||||||||||||||||
39. |
Haywood Mall |
SC | Greenville |
100.0% | 1,237,008 | (2) | |||||||||||||||||||
40. |
Independence Center |
MO | Independence (Kansas City) |
100.0% | 881,942 | 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 | 135,080 | 135,080 | |||||||||||||||
42. |
King of Prussia |
PA | King of Prussia (Philadelphia) |
100.0% | 2,466,963 | 01/01/17 | 7.49% | Fixed | 18,523 | 18,523 | |||||||||||||||
|
01/01/17 | 8.53% | Fixed | 1,348 | 1,348 | ||||||||||||||||||||
|
01/01/17 | 4.50% | Fixed | 50,000 | 50,000 | ||||||||||||||||||||
43. |
La Plaza Mall |
TX | McAllen |
100.0% | 1,077,201 | (2) | |||||||||||||||||||
44. |
Lakeline Mall |
TX | Cedar Park (Austin) |
100.0% | 1,097,449 | (2) | |||||||||||||||||||
45. |
Lehigh Valley Mall |
PA | Whitehall |
50.0% | 1,076,615 | 07/05/20 | 5.88% | Fixed | 128,525 | 64,263 | |||||||||||||||
46. |
Lenox Square |
GA | Atlanta |
100.0% | 1,559,866 | (2) | |||||||||||||||||||
47. |
Livingston Mall |
NJ | Livingston (New York) |
100.0% | 969,032 | (2) | |||||||||||||||||||
48. |
Mall at Rockingham Park, The |
NH | Salem (Boston) |
28.2% | 1,025,432 | 03/10/17 | 5.61% | Fixed | 260,000 | 73,282 | |||||||||||||||
49. |
Mall at Tuttle Crossing, The |
OH | Dublin (Columbus) |
50.0% | 1,125,102 | 05/01/23 | 3.56% | Fixed | 125,000 | 62,500 | |||||||||||||||
50. |
Mall of Georgia |
GA | Buford (Atlanta) |
100.0% | 1,818,465 | (2) | |||||||||||||||||||
51. |
Mall of New Hampshire, The |
NH | Manchester |
56.4% | 916,473 | 07/01/25 | 4.11% | Fixed | 150,000 | 84,555 | |||||||||||||||
52. |
McCain Mall |
AR | N. Little Rock |
100.0% | 795,778 | (2) | |||||||||||||||||||
53. |
Meadowood Mall |
NV | Reno |
50.0% | 844,597 | 11/06/21 | 5.82% | Fixed | 117,894 | 58,947 | |||||||||||||||
54. |
Menlo Park Mall |
NJ | Edison (New York) |
100.0% | 1,334,285 | (2) | |||||||||||||||||||
55. |
Miami International Mall |
FL | Miami |
47.8% | 1,082,457 | 02/06/24 | 4.42% | Fixed | 160,000 | 76,442 | |||||||||||||||
56. |
Midland Park Mall |
TX | Midland |
100.0% | 622,016 | 09/06/22 | 4.35% | Fixed | 79,975 | 79,975 | |||||||||||||||
57. |
Miller Hill Mall |
MN | Duluth |
100.0% | 832,524 | (2) | |||||||||||||||||||
58. |
Montgomery Mall |
PA | North Wales (Philadelphia) |
79.4% | 1,103,056 | 05/01/24 | 4.57% | Fixed | 100,000 | 79,351 | |||||||||||||||
59. |
North East Mall |
TX | Hurst (Dallas) |
100.0% | 1,669,001 | (2) | |||||||||||||||||||
60. |
Northgate Mall |
WA | Seattle |
100.0% | 1,045,668 | (2) | |||||||||||||||||||
61. |
Northshore Mall |
MA | Peabody (Boston) |
56.4% | 1,591,266 | 07/05/23 | 3.30% | Fixed | 260,032 | 146,581 | |||||||||||||||
62. |
Ocean County Mall |
NJ | Toms River (New York) |
100.0% | 965,514 | (2) | |||||||||||||||||||
63. |
Orland Square |
IL | Orland Park (Chicago) |
100.0% | 1,231,947 | (2) | |||||||||||||||||||
64. |
Oxford Valley Mall |
PA | Langhorne (Philadelphia) |
85.5% | 1,331,743 | 12/07/20 | 4.77% | Fixed | 64,922 | 55,536 | |||||||||||||||
65. |
Penn Square Mall |
OK | Oklahoma City |
94.5% | 1,063,652 | 01/01/26 | 3.84% | Fixed | 310,000 | 292,938 | |||||||||||||||
66. |
Pheasant Lane Mall |
NH | Nashua |
(10) | 979,381 | (2) | |||||||||||||||||||
67. |
Phipps Plaza |
GA | Atlanta |
100.0% | 829,473 | (2) | |||||||||||||||||||
68. |
Plaza Carolina |
PR | Carolina (San Juan) |
100.0% | 1,157,878 | 09/30/17 | (8) | 1.79% | Variable | 225,000 | 225,000 | ||||||||||||||
69. |
Prien Lake Mall |
LA | Lake Charles |
100.0% | 848,423 | (2) | |||||||||||||||||||
70. |
Quaker Bridge Mall |
NJ | Lawrenceville |
50.0% | 1,083,790 | (2) (34) | |||||||||||||||||||
71. |
Rockaway Townsquare |
NJ | Rockaway (New York) |
100.0% | 1,245,769 | (2) | |||||||||||||||||||
72. |
Roosevelt Field |
NY | Garden City (New York) |
100.0% | 2,366,579 | (2) | |||||||||||||||||||
73. |
Ross Park Mall |
PA | Pittsburgh |
100.0% | 1,232,529 | (2) |
1Q 2016 SUPPLEMENTAL | 40 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2016
|
|
|
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. |
Santa Rosa Plaza |
CA | Santa Rosa |
100.0% | 713,644 | (2) | |||||||||||||||||||
75. |
Shops at Chestnut Hill, The |
MA | Chestnut Hill (Boston) |
94.4% | 470,030 | 11/01/23 | 4.69% | Fixed | 120,000 | 113,328 | |||||||||||||||
76. |
Shops at Mission Viejo, The |
CA | Mission Viejo (Los Angeles) |
51.0% | 1,149,606 | 02/01/23 | 3.61% | Fixed | 295,000 | 150,450 | |||||||||||||||
77. |
Shops at Nanuet, The |
NY | Nanuet |
100.0% | 682,725 | (2) | |||||||||||||||||||
78. |
Shops at Riverside, The |
NJ | Hackensack (New York) |
100.0% | 659,630 | 02/01/23 | 3.37% | Fixed | 130,000 | 130,000 | |||||||||||||||
79. |
Smith Haven Mall |
NY | Lake Grove (New York) |
25.0% | (4) | 1,300,288 | 05/29/20 | (8) | 1.64% | Variable | 180,000 | 45,000 | |||||||||||||
80. |
Solomon Pond Mall |
MA | Marlborough (Boston) |
56.4% | 886,455 | 11/01/22 | 4.01% | Fixed | 103,444 | 58,312 | |||||||||||||||
81. |
South Hills Village |
PA | Pittsburgh |
100.0% | 1,120,615 | (2) | |||||||||||||||||||
82. |
South Shore Plaza |
MA | Braintree (Boston) |
100.0% | 1,588,724 | (2) | |||||||||||||||||||
83. |
Southdale Center |
MN | Edina (Minneapolis) |
100.0% | 1,297,609 | 04/01/23 | 3.84% | Fixed | 152,517 | 152,517 | |||||||||||||||
84. |
SouthPark |
NC | Charlotte |
100.0% | 1,676,219 | (2) | |||||||||||||||||||
85. |
Southridge Mall |
WI | Greendale (Milwaukee) |
100.0% | 1,177,776 | 06/06/23 | 3.85% | Fixed | 123,369 | 123,369 | |||||||||||||||
86. |
Springfield Mall(3) |
PA | Springfield (Philadelphia) |
50.0% | 610,576 | 10/06/25 | 4.45% | Fixed | 64,677 | 32,338 | |||||||||||||||
87. |
Square One Mall |
MA | Saugus (Boston) |
56.4% | 929,844 | 01/06/22 | 5.47% | Fixed | 94,186 | 53,093 | |||||||||||||||
88. |
St. Charles Towne Center |
MD | Waldorf (Washington, DC) |
100.0% | 980,618 | (2) | |||||||||||||||||||
89. |
St. Johns Town Center |
FL | Jacksonville |
50.0% | 1,390,845 | 09/11/24 | 3.82% | Fixed | 350,000 | 175,000 | |||||||||||||||
90. |
Stanford Shopping Center |
CA | Palo Alto (San Jose) |
94.4% | (7) | 1,350,094 | (2) | ||||||||||||||||||
91. |
Stoneridge Shopping Center |
CA | Pleasanton (San Francisco) |
49.9% | 1,299,421 | 11/30/16 | (6) | 7.50% | Fixed | 212,531 | 106,053 | ||||||||||||||
92. |
Summit Mall |
OH | Akron |
100.0% | 777,669 | 06/10/17 | 5.42% | Fixed | 65,000 | 65,000 | |||||||||||||||
93. |
Tacoma Mall |
WA | Tacoma (Seattle) |
100.0% | 1,334,709 | (2) | |||||||||||||||||||
94. |
Tippecanoe Mall |
IN | Lafayette |
100.0% | 862,740 | (2) | |||||||||||||||||||
95. |
Town Center at Boca Raton |
FL | Boca Raton (Miami) |
100.0% | 1,779,353 | (2) | |||||||||||||||||||
96. |
Town Center at Cobb |
GA | Kennesaw (Atlanta) |
100.0% | 1,280,793 | 05/01/22 | 4.76% | Fixed | 194,509 | 194,509 | |||||||||||||||
97. |
Towne East Square |
KS | Wichita |
100.0% | 1,134,926 | (2) | |||||||||||||||||||
98. |
Treasure Coast Square |
FL | Jensen Beach |
100.0% | 876,257 | (2) | |||||||||||||||||||
99. |
Tyrone Square |
FL | St. Petersburg (Tampa) |
100.0% | 1,100,089 | (2) | |||||||||||||||||||
100. |
University Park Mall |
IN | Mishawaka |
100.0% | 917,550 | (2) | |||||||||||||||||||
101. |
Walt Whitman Shops |
NY | Huntington Station (New York) |
100.0% | 1,089,624 | (2) | |||||||||||||||||||
102. |
West Town Mall |
TN | Knoxville |
50.0% | 1,341,519 | 12/01/17 | 6.34% | Fixed | 210,000 | 105,000 | |||||||||||||||
103. |
Westchester, The |
NY | White Plains (New York) |
40.0% | 800,564 | 05/05/20 | 6.00% | Fixed | 343,803 | 137,521 | |||||||||||||||
104. |
White Oaks Mall |
IL | Springfield |
80.7% | 930,057 | 11/01/16 | 5.54% | Fixed | 50,000 | 40,339 | |||||||||||||||
105. |
Wolfchase Galleria |
TN | Memphis |
94.5% | 1,151,350 | 04/01/17 | 5.64% | Fixed | 225,000 | 212,616 | |||||||||||||||
106. |
Woodfield Mall |
IL | Schaumburg (Chicago) |
50.0% | 2,171,474 | 03/05/24 | 4.50% | Fixed | 425,000 | 212,500 | |||||||||||||||
107. |
Woodland Hills Mall |
OK | Tulsa |
94.5% | 1,091,383 | 04/05/19 | 7.79% | Fixed | 90,022 | 85,043 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Mall Square Footage |
| |
| 121,809,333 | | | | | | | | |||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
|
| | ||||||||||||||||||||||
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 | 82,883 | 41,442 | |||||||||||||||
3. |
Pier Park |
FL | Panama City Beach |
65.6% | 895,793 | (2) | |||||||||||||||||||
4. |
University Park Village |
TX | Fort Worth |
100.0% | 160,080 | 05/01/28 | 3.85% | Fixed | 55,000 | 55,000 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
1,958,795 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
1Q 2016 SUPPLEMENTAL | 41 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2016
|
|
|
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% | 441,780 | (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% | 680,756 | 02/06/26 | 4.21% | Fixed | 123,000 | 123,000 | |||||||||||||||
5. |
Calhoun Premium Outlets |
GA | Calhoun |
100.0% | 254,062 | 09/01/16 | (15) | 5.79% | Fixed | 19,242 | 19,242 | ||||||||||||||
6. |
Camarillo Premium Outlets |
CA | Camarillo (Los Angeles) |
100.0% | 675,257 | (2) | |||||||||||||||||||
7. |
Carlsbad Premium Outlets |
CA | Carlsbad (San Diego) |
100.0% | 289,412 | (2) | |||||||||||||||||||
8. |
Carolina Premium Outlets |
NC | Smithfield (Raleigh) |
100.0% | 438,852 | 12/01/22 | 3.36% | Fixed | 47,228 | 47,228 | |||||||||||||||
9. |
Charlotte Premium Outlets |
NC | Charlotte |
50.0% | 398,691 | 11/24/19 | (8) | 1.89% | Variable | 90,000 | 45,000 | ||||||||||||||
10. |
Chicago Premium Outlets |
IL | Aurora (Chicago) |
100.0% | 688,500 | (2) | |||||||||||||||||||
11. |
Cincinnati Premium Outlets |
OH | Monroe (Cincinnati) |
100.0% | 398,717 | (2) | |||||||||||||||||||
12. |
Clinton Crossing Premium Outlets |
CT | Clinton |
100.0% | 276,212 | (2) | |||||||||||||||||||
13. |
Desert Hills Premium Outlets |
CA | Cabazon (Palm Springs) |
100.0% | 651,083 | (2) | |||||||||||||||||||
14. |
Edinburgh Premium Outlets |
IN | Edinburgh (Indianapolis) |
100.0% | 377,734 | (2) | |||||||||||||||||||
15. |
Ellenton Premium Outlets |
FL | Ellenton (Tampa) |
100.0% | 476,506 | 12/01/25 | 4.30% | Fixed | 178,000 | 178,000 | |||||||||||||||
16. |
Folsom Premium Outlets |
CA | Folsom (Sacramento) |
100.0% | 297,726 | (2) | |||||||||||||||||||
17. |
Gaffney Premium Outlets |
SC | Gaffney (Greenville/Charlotte) |
100.0% | 359,877 | 09/01/16 | (15) | 5.79% | Fixed | 34,920 | 34,920 | ||||||||||||||
18. |
Gilroy Premium Outlets |
CA | Gilroy (San Jose) |
100.0% | 578,102 | (2) | |||||||||||||||||||
19. |
Gloucester Premium Outlets |
NJ | Blackwood (Philadelphia) |
50.0% | 369,652 | 06/19/19 | (8) | 1.94% | Variable | 78,606 | 39,304 | ||||||||||||||
20. |
Grand Prairie Premium Outlets |
TX | Grand Prairie (Dallas) |
100.0% | 417,166 | 04/01/23 | 3.66% | Fixed | 120,000 | 120,000 | |||||||||||||||
21. |
Grove City Premium Outlets |
PA | Grove City (Pittsburgh) |
100.0% | 531,293 | 12/01/25 | 4.31% | Fixed | 140,000 | 140,000 | |||||||||||||||
22. |
Gulfport Premium Outlets |
MS | Gulfport |
100.0% | 300,252 | 12/01/25 | 4.35% | Fixed | 50,000 | 50,000 | |||||||||||||||
23. |
Hagerstown Premium Outlets |
MD | Hagerstown (Baltimore/Washington, DC) |
100.0% | 485,046 | 02/06/26 | 4.26% | Fixed | 77,000 | 77,000 | |||||||||||||||
24. |
Houston Premium Outlets |
TX | Cypress (Houston) |
100.0% | 541,832 | (2) | |||||||||||||||||||
25. |
Jackson Premium Outlets |
NJ | Jackson (New York) |
100.0% | 285,498 | (2) | |||||||||||||||||||
26. |
Jersey Shore Premium Outlets |
NJ | Tinton Falls (New York) |
100.0% | 434,400 | (2) | |||||||||||||||||||
27. |
Johnson Creek Premium Outlets |
WI | Johnson Creek |
100.0% | 276,373 | (2) | |||||||||||||||||||
28. |
Kittery Premium Outlets |
ME | Kittery |
100.0% | 259,323 | (2) | |||||||||||||||||||
29. |
Las Americas Premium Outlets |
CA | San Diego |
100.0% | 555,803 | 06/11/16 | (9) | 5.84% | Fixed | 173,657 | 173,657 | ||||||||||||||
30. |
Las Vegas North Premium Outlets |
NV | Las Vegas |
100.0% | 675,616 | (2) | |||||||||||||||||||
31. |
Las Vegas South Premium Outlets |
NV | Las Vegas |
100.0% | 535,407 | (2) | |||||||||||||||||||
32. |
Lebanon Premium Outlets |
TN | Lebanon (Nashville) |
100.0% | 227,289 | (2) | |||||||||||||||||||
33. |
Lee Premium Outlets |
MA | Lee |
100.0% | 224,825 | 09/01/16 | (15) | 5.79% | Fixed | 48,033 | 48,033 | ||||||||||||||
34. |
Leesburg Corner Premium Outlets |
VA | Leesburg (Washington, DC) |
100.0% | 478,217 | (2) | |||||||||||||||||||
35. |
Liberty Village Premium Outlets |
NJ | Flemington (New York) |
100.0% | 162,239 | (2) | |||||||||||||||||||
36. |
Lighthouse Place Premium Outlets |
IN | Michigan City (Chicago, IL) |
100.0% | 454,730 | (2) | |||||||||||||||||||
37. |
Merrimack Premium Outlets |
NH | Merrimack |
100.0% | 408,996 | 07/01/23 | 3.78% | Fixed | 128,478 | 128,478 | |||||||||||||||
38. |
Napa Premium Outlets |
CA | Napa |
100.0% | 179,175 | (2) | |||||||||||||||||||
39. |
North Bend Premium Outlets |
WA | North Bend (Seattle) |
100.0% | 223,560 | (2) |
1Q 2016 SUPPLEMENTAL | 42 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2016
|
|
|
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 Georgia Premium Outlets |
GA | Dawsonville (Atlanta) |
100.0% | 540,428 | (2) | |||||||||||||||||||
41. |
Orlando International Premium Outlets |
FL | Orlando |
100.0% | 773,609 | (2) | |||||||||||||||||||
42. |
Orlando Vineland Premium Outlets |
FL | Orlando |
100.0% | 656,690 | (2) | |||||||||||||||||||
43. |
Osage Beach Premium Outlets |
MO | Osage Beach |
100.0% | 390,127 | (2) | |||||||||||||||||||
44. |
Petaluma Village Premium Outlets |
CA | Petaluma (San Francisco) |
100.0% | 201,781 | (2) | |||||||||||||||||||
45. |
Philadelphia Premium Outlets |
PA | Limerick (Philadelphia) |
100.0% | 549,155 | (2) | |||||||||||||||||||
46. |
Phoenix Premium Outlets |
AZ | Chandler (Phoenix) |
100.0% | 356,498 | (2) | |||||||||||||||||||
47. |
Pismo Beach Premium Outlets |
CA | Pismo Beach |
100.0% | 147,416 | 11/06/16 | (17) | 5.84% | Fixed | 33,850 | 33,850 | ||||||||||||||
48. |
Pleasant Prairie Premium Outlets |
WI | Pleasant Prairie (Chicago, IL/Milwaukee) |
100.0% | 402,537 | 12/01/16 | 6.01% | Fixed | 34,446 | 34,446 | |||||||||||||||
49. |
Puerto Rico Premium Outlets |
PR | Barceloneta |
100.0% | 349,978 | 09/30/17 | (8) | 1.79% | Variable | 125,000 | 125,000 | ||||||||||||||
50. |
Queenstown Premium Outlets |
MD | Queenstown (Baltimore) |
100.0% | 289,547 | 11/06/16 | (17) | 5.84% | Fixed | 66,150 | 66,150 | ||||||||||||||
51. |
Rio Grande Valley Premium Outlets |
TX | Mercedes (McAllen) |
100.0% | 604,105 | (2) | |||||||||||||||||||
52. |
Round Rock Premium Outlets |
TX | Round Rock (Austin) |
100.0% | 488,608 | (2) | |||||||||||||||||||
53. |
San Francisco Premium Outlets |
CA | Livermore (San Francisco) |
100.0% | 696,968 | (2) | |||||||||||||||||||
54. |
San Marcos Premium Outlets |
TX | San Marcos (Austin/San Antonio) |
100.0% | 732,647 | (2) | |||||||||||||||||||
55. |
Seattle Premium Outlets |
WA | Tulalip (Seattle) |
100.0% | 554,814 | (2) | |||||||||||||||||||
56. |
Silver Sands Premium Outlets |
FL | Destin |
50.0% | 451,219 | 06/01/22 | 3.93% | Fixed | 100,000 | 50,000 | |||||||||||||||
57. |
St. Augustine Premium Outlets |
FL | St. Augustine (Jacksonville) |
100.0% | 329,059 | (2) | |||||||||||||||||||
58. |
St. Louis Premium Outlets |
MO | St. Louis (Chesterfield) |
60.0% | 351,513 | 10/06/24 | 4.06% | Fixed | 95,000 | 57,000 | |||||||||||||||
59. |
Tampa Premium Outlets |
FL | Lutz (Tampa) |
100.0% | 441,446 | (2) | |||||||||||||||||||
60. |
Tanger Outlets - Galveston/Houston(3) |
TX | Texas City |
50.0% | 352,705 | 07/01/18 | (8) | 1.94% | Variable | 65,000 | 32,500 | ||||||||||||||
61. |
The Crossings Premium Outlets |
PA | Tannersville |
100.0% | 411,605 | 12/01/22 | 3.41% | Fixed | 114,458 | 114,458 | |||||||||||||||
62. |
Tucson Premium Outlets |
AZ | Marana (Tucson) |
100.0% | 362,222 | (2) | |||||||||||||||||||
63. |
Twin Cities Premium Outlets |
MN | Eagan |
35.0% | 408,944 | 11/06/24 | 4.32% | Fixed | 115,000 | 40,250 | |||||||||||||||
64. |
Vacaville Premium Outlets |
CA | Vacaville |
100.0% | 440,118 | (2) | |||||||||||||||||||
65. |
Waikele Premium Outlets |
HI | Waipahu (Honolulu) |
100.0% | 219,145 | (2) | |||||||||||||||||||
66. |
Waterloo Premium Outlets |
NY | Waterloo |
100.0% | 417,823 | (2) | |||||||||||||||||||
67. |
Williamsburg Premium Outlets |
VA | Williamsburg |
100.0% | 522,225 | 02/06/26 | 4.23% | Fixed | 185,000 | 185,000 | |||||||||||||||
68. |
Woodburn Premium Outlets |
OR | Woodburn (Portland) |
100.0% | 389,717 | (2) | |||||||||||||||||||
69. |
Woodbury Common Premium Outlets |
NY | Central Valley (New York) |
100.0% | 865,972 | (2) | |||||||||||||||||||
70. |
Wrentham Village Premium Outlets |
MA | Wrentham (Boston) |
100.0% | 660,091 | (2) | |||||||||||||||||||
|
|||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
30,383,041 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
1Q 2016 SUPPLEMENTAL | 43 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2016
|
|
|
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% | 1,238,302 | 07/01/20 | 5.76% | Fixed | 161,342 | 161,342 | |||||||||||||||
2. |
Arundel Mills |
MD | Hanover (Baltimore) |
59.3% | 1,662,985 | 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 | 27,341 | 10,253 | ||||||||||||||||||||
4. |
Concord Mills |
NC | Concord (Charlotte) |
59.3% | 1,344,808 | 11/01/22 | 3.84% | Fixed | 235,000 | 139,261 | |||||||||||||||
5. |
Grapevine Mills |
TX | Grapevine (Dallas) |
59.3% | 1,781,224 | 10/01/24 | 3.83% | Fixed | 268,000 | 158,817 | |||||||||||||||
6. |
Great Mall |
CA | Milpitas (San Jose) |
100.0% | 1,366,165 | (2) | |||||||||||||||||||
7. |
Gurnee Mills |
IL | Gurnee (Chicago) |
100.0% | 1,935,985 | 07/01/17 | 5.77% | Fixed | 321,000 | 321,000 | |||||||||||||||
8. |
Katy Mills |
TX | Katy (Houston) |
62.5% | (4) | 1,790,195 | 12/06/22 | 3.49% | Fixed | 140,000 | 35,000 | ||||||||||||||
9. |
Mills at Jersey Gardens, The |
NJ | Elizabeth |
100.0% | 1,304,033 | 11/01/20 | 3.83% | Fixed | 350,000 | 350,000 | |||||||||||||||
10. |
Ontario Mills |
CA | Ontario (Riverside) |
50.0% | 1,357,415 | 03/05/22 | 4.25% | Fixed | 324,819 | 162,409 | |||||||||||||||
11. |
Opry Mills |
TN | Nashville |
100.0% | 1,153,698 | 10/10/16 | 2.94% | Variable | 280,000 | 280,000 | |||||||||||||||
|
10/10/16 | 5.00% | Fixed | 68,549 | 68,549 | ||||||||||||||||||||
12. |
Outlets at Orange, The |
CA | Orange (Los Angeles) |
50.0% | 806,333 | 04/01/24 | 4.22% | Fixed | 215,000 | 107,500 | |||||||||||||||
13. |
Potomac Mills |
VA | Woodbridge (Washington, DC) |
100.0% | 1,540,403 | 07/11/17 | 5.83% | Fixed | 410,000 | 410,000 | |||||||||||||||
14. |
Sawgrass Mills |
FL | Sunrise (Miami) |
100.0% | 2,176,787 | (2) | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
20,869,045 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
| | ||||||||||||||||||||||
|
The Esplanade, The Galleria at White Plains, Northpark Mall, Philadelphia Mills, and Sugarloaf Mills |
(23) | 719,138 | 304,703 | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
5,748,020 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
| | ||||||||||||||||||||||
|
Circle Centre, Florida Keys Outlet Center, Greendale Mall, Huntley Outlet Center, Liberty Tree Mall, Lincoln Plaza, Naples Outlet Center, and Outlet Marketplace |
(21)(33) | 160,808 | 68,250 | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
3,109,775 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
|
183,878,009 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
1Q 2016 SUPPLEMENTAL | 44 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2016
|
|
|
DEBT INFORMATION | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
LEGAL | TOTAL | MATURITY | INTEREST | | INDEBTEDNESS ($ IN 000's) | |||||||||||||||||
|
PROPERTY NAME |
STATE | CITY (CBSA) |
OWNERSHIP | SQUARE FEET | DATE | | RATE (1) | TYPE |
|
TOTAL | | OUR SHARE | ||||||||||||
|
|
| | ||||||||||||||||||||||
|
AUSTRIA |
||||||||||||||||||||||||
1. |
Parndorf Designer Outlet Phases 3 & 4 |
Vienna | 90.0% | 118,000 | 05/20/22 | (20) | 1.95% | Fixed | 104,278 | 93,850 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Austria Square Footage |
118,000 | |||||||||||||||||||||||
|
CANADA |
|
|
||||||||||||||||||||||
2. |
Premium Outlets Montréal |
Montréal (Quebec) | 50.0% | 365,700 | 09/10/17 | (8)(29) | 2.20% | Variable | 83,766 | 41,883 | |||||||||||||||
3. |
Toronto Premium Outlets |
Toronto (Ontario) | 50.0% | 358,400 | 06/01/22 | (29) | 3.13% | Fixed | 131,005 | 65,503 | |||||||||||||||
4. |
Vancouver Designer Outlet |
Vancouver (British Columbia) | 45.0% | 242,000 | 04/01/18 | (14) | 2.75% | Variable | 73,514 | 33,081 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Canada Square Footage |
966,100 | |||||||||||||||||||||||
|
GERMANY |
|
|
||||||||||||||||||||||
5. |
Ochtrup Designer Outlet |
Ochtrup | 70.5% | 191,500 | 06/30/21 | (20) | 2.49% | Fixed | 49,793 | 35,104 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Germany Square Footage |
191,500 | |||||||||||||||||||||||
|
ITALY |
|
|
||||||||||||||||||||||
6. |
La Reggia Designer Outlet Phases 1 & 2 |
Marcianise (Naples) | 60.0% | 288,000 | 03/31/27 | (20) | 1.22% | Variable | 65,655 | 39,393 | |||||||||||||||
7. |
Noventa Di Piave Designer Outlet Phases 1, 2 & 3 |
Venice | 60.0% | 280,000 | 06/30/20 | (20) | 2.00% | Variable | 90,675 | 54,405 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Italy Square Footage |
568,000 | |||||||||||||||||||||||
|
JAPAN |
|
|
||||||||||||||||||||||
8. |
Ami Premium Outlets |
Ami (Tokyo) | 40.0% | 315,000 | 09/25/23 | (25) | 1.80% | Fixed | 68,421 | 27,368 | |||||||||||||||
9. |
Gotemba Premium Outlets |
Gotemba City (Tokyo) | 40.0% | 481,500 | 02/28/18 | (25) | 0.27% | Variable | 9,344 | 3,738 | |||||||||||||||
10. |
Kobe-Sanda Premium Outlets |
Kobe (Osaka) | 40.0% | 441,000 | 01/31/20 | (25) | 0.35% | Variable | 32,786 | 13,114 | |||||||||||||||
11. |
Rinku Premium Outlets |
Izumisano (Osaka) | 40.0% | 416,500 | 07/31/17 | (25) | 0.30% | Variable | 11,569 | 4,628 | |||||||||||||||
12. |
Sano Premium Outlets |
Sano (Tokyo) | 40.0% | 390,800 | 05/31/18 | (25) | 0.34% | Variable | 4,494 | 1,798 | |||||||||||||||
13. |
Sendai-Izumi Premium Outlets |
Izumi Park Town (Sendai) | 40.0% | 164,200 | 10/31/18 | (25) | 0.31% | Variable | 10,145 | 4,058 | |||||||||||||||
14. |
Shisui Premium Outlets |
Shisui (Chiba) | 40.0% | 365,900 | 05/31/18 | (25) | 0.27% | Variable | 37,379 | 14,952 | |||||||||||||||
|
05/29/22 | (25) | 0.38% | Fixed | 44,497 | 17,799 | |||||||||||||||||||
15. |
Toki Premium Outlets |
Toki (Nagoya) | 40.0% | 367,700 | 05/31/20 | (25) | 0.82% | Variable | 5,538 | 2,215 | |||||||||||||||
|
11/30/19 | (25) | 0.38% | Fixed | 26,699 | 10,680 | |||||||||||||||||||
16. |
Tosu Premium Outlets |
Fukuoka (Kyushu) | 40.0% | 290,400 | 12/31/18 | (25) | 0.31% | Variable | 15,530 | 6,212 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Japan Square Footage |
3,233,000 |
1Q 2016 SUPPLEMENTAL | 45 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2016
|
|
|
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 | ||||||||||||
|
KOREA |
|
|
||||||||||||||||||||||
17. |
Busan Premium Outlets |
Busan | 50.0% | 360,200 | 06/20/22 | (26) | 5.44% | Fixed | 70,775 | 35,388 | |||||||||||||||
|
02/13/17 | (26) | 3.63% | Variable | 34,642 | 17,321 | |||||||||||||||||||
18. |
Paju Premium Outlets |
Paju (Seoul) | 50.0% | 442,900 | 11/28/19 | (26) | 4.08% | Fixed | 95,069 | 47,534 | |||||||||||||||
19. |
Yeoju Premium Outlets |
Yeoju (Seoul) | 50.0% | 551,600 | 09/06/20 | (26) | 4.69% | Fixed | 75,690 | 37,845 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal South Korea Square Footage |
1,354,700 | |||||||||||||||||||||||
|
MALAYSIA |
|
|
||||||||||||||||||||||
20. |
Johor Premium Outlets |
Johor (Singapore) | 50.0% | 264,400 | 10/14/20 | (27) | 5.37% | Variable | 17,632 | 8,816 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Malaysia Square Footage |
264,400 | |||||||||||||||||||||||
|
MEXICO |
|
|
||||||||||||||||||||||
21. |
Premium Outlets Punta Norte |
Mexico City | 50.0% | 333,000 | (2) | ||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Mexico Square Footage |
333,000 | |||||||||||||||||||||||
|
NETHERLANDS |
|
|
||||||||||||||||||||||
22. |
Roermond Designer Outlet Phases 2 & 3 |
Roermond | 90.0% | 173,000 | 12/01/21 | (20) | 1.86% | Fixed | 204,022 | 183,620 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Netherlands Square Footage |
173,000 | |||||||||||||||||||||||
|
UNITED KINGDOM |
|
|
||||||||||||||||||||||
23. |
Ashford Designer Outlet |
Kent | 45.0% | 183,000 | 07/31/16 | (5) | 2.69% | Variable | 57,495 | 25,872 | |||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal United Kingdom Square Footage |
183,000 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
|
7,384,700 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
|
191,262,709 | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Secured Indebtedness: |
(30) |
179,387 |
86,982 |
|||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
|
$ | 12,902,827 | (31) | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|||||||||||||||||||||||
|
Our Share of Consolidated Mortgage Debt |
$ | 6,471,954 | ||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
|
Our Share of Joint Venture Mortgage Debt |
$ | 6,430,873 |
1Q 2016 SUPPLEMENTAL | 46 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2016
|
|
DEBT INFORMATION | ||||||||||
| | | | | | | | | | | | |
UNSECURED INDEBTEDNESS: |
|
MATURITY DATE |
|
INTEREST RATE (1) |
TYPE |
|
INDEBTEDNESS ($ IN 000'S) TOTAL |
|||||
Global Commercial Paper - Euro |
06/10/16 | (12)(32) | 0.02% | Fixed | 194,954 | |||||||
Global Commercial Paper - USD |
06/24/16 | (32) | 0.53% | Fixed | 780,418 | |||||||
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 | ||||||||
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 | 246,526 | |||||||
Revolving Credit Facility - USD Currency |
06/30/19 | (8) | 1.24% | Variable | 190,000 | |||||||
Revolving Credit Facility - Yen Currency |
06/30/19 | (8)(19) | 0.80% | Variable | 198,147 | |||||||
Simon Property Group, LP (Sr. Notes) |
02/01/20 | 5.65% | Fixed | 1,250,000 | ||||||||
Supplemental Credit Facility - USD Currency |
06/30/20 | (8) | 1.24% | Variable | 50,000 | |||||||
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 | 850,090 | |||||||
Simon Property Group, LP (Sr. Notes) |
03/01/21 | 4.38% | Fixed | 900,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
07/15/21 | 2.50% | Fixed | 550,000 | ||||||||
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 (Euro Sr. Notes) |
11/18/22 | (16) | 1.38% | Fixed | 850,090 | |||||||
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) |
01/15/26 | 3.30% | Fixed | 800,000 | ||||||||
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 |
$ | 16,481,954 | (18) | |||||||||
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
1Q 2016 SUPPLEMENTAL | 47 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2016
Circle Centre - 129,944 sq. ft. | Menlo Park Mall - 49,481 sq. ft. | |
Copley Place - 884,209 sq. ft. | Oxford Valley Mall - 134,024 sq. ft. | |
Domain, The - 156,240 sq. ft. | Plaza Carolina - 27,398 sq. ft. | |
Fashion Centre at Pentagon City - 169,089 sq. ft. | Southdale Center - 20,393 sq. ft. | |
Firewheel Town Center - 75,303 sq. ft. | Stanford Shopping Center - 39,474 sq. ft. | |
Greendale Mall - 119,860 sq. ft. |
1Q 2016 SUPPLEMENTAL | 48 |