QuickLinks -- Click here to rapidly navigate through this document

 

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): April 26, 2016

LOGO

SIMON PROPERTY GROUP, INC.
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation)
  001-14469
(Commission
File Number)
  04-6268599
(IRS Employer
Identification No.)

225 WEST WASHINGTON STREET
INDIANAPOLIS, INDIANA
(Address of principal executive offices)

 

46204
(Zip Code)

Registrant's telephone number, including area code: 317.636.1600

Not Applicable
(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

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

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

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

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


Item 2.02.    Results of Operations and Financial Condition

On 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:

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



SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Dated: April 26, 2016

    SIMON PROPERTY GROUP, INC.

 

 

By:

 

/s/ ANDREW JUSTER

Andrew Juster,
Executive Vice President and
Chief Financial Officer

3




QuickLinks

SIGNATURES

Use these links to rapidly review the document
TABLE OF CONTENTS

Table of Contents

Exhibit 99.1

SIMON PROPERTY GROUP




EARNINGS RELEASE & SUPPLEMENTAL INFORMATION
UNAUDITED FIRST QUARTER 2016

GRAPHIC


Table of Contents

TABLE OF CONTENTS

EARNINGS RELEASE AND SUPPLEMENTAL INFORMATION
FOR THE QUARTER ENDED MARCH 31, 2016


 
PAGE  

 

       

Earnings Release (1)

    2-13  

Overview

       

The Company and Reporting Calendar

    14  

Stock Information, Credit Ratings and Senior Unsecured Debt Covenants

    15  

Financial Data

   
 
 

Selected Financial and Equity Information

    16  

Non-GAAP Pro Rata Statements of Operations and Balance Sheets

    17  

Non-GAAP Pro-Rata Statements of Operations

    18  

Non-GAAP Pro-Rata Balance Sheets

    19  

Net Operating Income (NOI) Composition

    20  

Net Operating Income Overview

    21  

Reconciliations of Non-GAAP Financial Measures

    22  

Consolidated Net Income to NOI

    22  

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

    23  

Other Income, Other Expense and Capitalized Interest

    24  

Operational Data

   
 
 

U.S. Malls and Premium Outlets Operating Information

    25  

The Mills and International Operating Information

    26  

U.S. Malls and Premium Outlets Lease Expirations

    27  

U.S. Malls and Premium Outlets Top Tenants

    28  

Development Activity

   
 
 

Capital Expenditures

    29  

Development Activity Summary

    30  

Development Activity Report

    31-32  

U.S. Anchor/Big Box Openings

    33-34  

Balance Sheet Information

   
 
 

Common and Preferred Stock Information

       

Changes in Common Share and Limited Partnership Unit Ownership

    35  

Preferred Stock/Units Outstanding

    35  

Credit Profile

    36  

Summary of Indebtedness

    37  

Total Debt Amortization and Maturities by Year (Our Share)

    38  

Property and Debt Information

   
39-48
 
(1)
Includes reconciliation of consolidated net income to funds from operations.
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 1

Table of Contents

EARNINGS RELEASE

LOGO

Contacts:   FOR IMMEDIATE RELEASE
Tom Ward   317-685-7330 Investors    
Les Morris   317-263-7711 Media    


SIMON PROPERTY GROUP REPORTS 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.

RESULTS FOR THE QUARTER

Funds from Operations ("FFO") was $951.8 million, or $2.63 per diluted share, as compared to $830.7 million, or $2.28 per diluted share, in the prior year period, an increase of 15.4%.

Net income attributable to common stockholders was $481.0 million, or $1.55 per diluted share, as compared to $539.1 million, or $1.73 per diluted share, in the prior year period. Net income attributable to common stockholders in the prior year period included a non-cash gain of $206.9 million, or $0.57 per diluted share, solely related to Klépierre's issuance of additional shares of its common stock to complete its acquisition of Corio N.V.

"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 1Q 2016 SUPPLEMENTAL 2

Table of Contents

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
(1)
Represents mall stores in Malls and all owned square footage in Premium Outlets.

(2)
Same space measure that compares opening and closing rates on individual spaces leased during trailing 12-month period.

(3)
Trailing 12-month sales per square foot for mall stores less than 10,000 square feet in Malls and stores less than 20,000 square feet in Premium Outlets for 2016.

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%.

DIVIDENDS

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 1Q 2016 SUPPLEMENTAL 3

Table of Contents

EARNINGS RELEASE

DEVELOPMENT ACTIVITY

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:

The 500,000 square foot retail component to Brickell City Centre in Miami, Florida scheduled to open in the fall of 2016. Simon owns a 25% interest in this project.

A 355,000 square foot outlet center located in Columbus, Ohio scheduled to open in June of 2016. Simon owns a 50% interest in this project.

Clarksburg Premium Outlets, a 392,000 square foot center in Clarksburg, Maryland scheduled to open in October of 2016. Simon owns a 66% interest in this project.

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 1Q 2016 SUPPLEMENTAL 4

Table of Contents

EARNINGS RELEASE

ACQUISITIONS AND DISPOSITIONS

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.

FINANCING ACTIVITY

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.

2016 GUIDANCE

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 1Q 2016 SUPPLEMENTAL 5

Table of Contents

EARNINGS RELEASE

CONFERENCE CALL

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.

NON-GAAP FINANCIAL MEASURES

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 1Q 2016 SUPPLEMENTAL 6

Table of Contents

EARNINGS RELEASE

FORWARD-LOOKING STATEMENTS

Certain statements made in this press release may be deemed "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Although the Company believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, the Company can give no assurance that its expectations will be attained, and it is possible that the Company's actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks, uncertainties and other factors. Such factors include, but are not limited to: the Company's ability to meet debt service requirements, the availability and terms of financing, changes in the Company's credit rating, changes in market rates of interest and foreign exchange rates for foreign currencies, changes in value of investments in foreign entities, the ability to hedge interest rate and currency risk, risks associated with the acquisition, development, expansion, leasing and management of properties, general risks related to retail real estate, the liquidity of real estate investments, environmental liabilities, international, national, regional and local economic conditions, changes in market rental rates, security breaches that could compromise our information technology or infrastructure or personally identifiable data of customers of our retail properties, trends in the retail industry, relationships with anchor tenants, the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise, risks relating to joint venture properties, the intensely competitive market environment in the retail industry, costs of common area maintenance, risks related to international activities, insurance costs and coverage, the loss of key management personnel, terrorist activities, changes in economic and market conditions and maintenance of our status as a real estate investment trust. The Company discusses these and other risks and uncertainties under the heading "Risk Factors" in its annual and quarterly periodic reports filed with the SEC. The Company may update that discussion in its periodic reports, but except as required by law, the Company undertakes no duty or obligation to update or revise these forward-looking statements, whether as a result of new information, future developments, or otherwise.

ABOUT SIMON

Simon is a global leader in retail real estate ownership, management and development and 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 1Q 2016 SUPPLEMENTAL 7

Table of Contents

EARNINGS RELEASE

Simon Property Group, Inc. and Subsidiaries
Unaudited Consolidated Statements of Operations
(Dollars in thousands, except per share amounts)

 
  FOR THE THREE MONTHS
ENDED 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 1Q 2016 SUPPLEMENTAL 8

Table of Contents

EARNINGS RELEASE

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 1Q 2016 SUPPLEMENTAL 9

Table of Contents

EARNINGS RELEASE

Simon Property Group, Inc. and Subsidiaries
Unaudited Joint Venture Statements of Operations
(Dollars in thousands)

 
  FOR THE THREE MONTHS
ENDED 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  

Note:
The above financial presentation does not include any information related to our investments in Klépierre S.A.
("Klépierre") and HBS Global Properties ("HBS"). For additional information, see footnote B.
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 10

Table of Contents

EARNINGS RELEASE

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  
Note:
The above financial presentation does not include any information related to our investments in Klépierre and
HBS Global Properties. For additional information, see footnote B attached hereto.
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 11

Table of Contents

EARNINGS RELEASE

Simon Property Group, Inc. and Subsidiaries
Unaudited Reconciliation of Non-GAAP Financial Measures (C)
(Amounts in thousands, except per share amounts)

 
  Reconciliation of Consolidated Net Income to FFO
   
   
   
 
   
  FOR THE THREE MONTHS
ENDED 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 1Q 2016 SUPPLEMENTAL 12

Table of Contents

EARNINGS RELEASE

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

Notes:

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

(B)
The Unaudited Joint Venture Statements of Operations do not include any operations or our share of net income or excess investment amortization related to our investments in Klépierre and HBS Global Properties. Amounts included in Footnotes D below exclude our share of related activity for our investments in Klépierre and HBS Global Properties. For further information on Klépierre, reference should be made to financial information in Klépierre's public filings and additional discussion and analysis in our Form 10-Q.

(C)
This report contains measures of financial or operating performance that are not specifically defined by GAAP, including FFO and FFO per share. FFO is a performance measure that is standard in the REIT business. We believe FFO provides investors with additional information concerning our operating performance and a basis to compare our performance with those of other REITs. We also use these measures internally to monitor the operating performance of our portfolio. Our computation of these non-GAAP measures may not be the same as similar measures reported by other REITs.

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

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

(D)
Includes our share of:

-
Gains on land sales of $1.6 million and $0.1 million for the three months ended March 31, 2016 and 2015, respectively.

-
Straight-line adjustments to minimum rent of $15.1 million and $16.4 million for the three months ended March 31, 2016 and 2015, respectively.

-
Amortization of fair market value of leases from acquisitions of $2.6 million and $3.4 million for the three months ended March 31, 2016 and 2015, respectively.

-
Debt premium amortization of $4.2 million and $7.2 million for the three months ended March 31, 2016 and 2015, respectively.
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 13

Table of Contents

OVERVIEW

THE COMPANY

Simon Property Group, Inc. (NYSE:SPG) is a self-administered and self-managed real estate investment trust ("REIT"). Simon Property Group, L.P., or the Operating Partnership, is our majority-owned partnership subsidiary that owns all of our real estate properties and other assets. In this package, the terms Simon, we, our, or the Company refer to Simon Property Group, Inc., the Operating Partnership, and its subsidiaries. We are engaged primarily in the ownership, development and management of retail real estate properties including Malls, Premium Outlets®, The Mills®, and International Properties. At 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).

REPORTING CALENDAR

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 1Q 2016 SUPPLEMENTAL 14

Table of Contents

OVERVIEW

STOCK INFORMATION

The Company's common stock and one series of preferred stock are traded on the New York Stock Exchange under the following symbols:

 

Common Stock

  SPG                                   

 

8.375% Series J Cumulative Redeemable Preferred

  SPGPrJ        


CREDIT RATINGS

 

Standard & Poor's

 

 

 

 

 
 

 

Corporate

  A   (Stable Outlook)    

 

Senior Unsecured

  A   (Stable Outlook)    

 

Preferred Stock

  BBB+   (Stable Outlook)    

 

Commercial Paper

  A1   (Stable Outlook)    

 

Moody's

 

 

 

 

 
 

 

Senior Unsecured

  A2   (Stable Outlook)    

 

Preferred Stock

  A3   (Stable Outlook)    

 

Commercial Paper

  P1   (Stable Outlook)    

SENIOR UNSECURED DEBT COVENANTS(1)

  Required   Actual   Compliance

Total Debt to Total Assets (1)

  £65%   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
(1)
Covenants for indentures dated June 7, 2005 and later. Total Assets are calculated in accordance with the indenture and essentially represent net operating income (NOI) divided by a 7.0% capitalization rate plus the value of other assets at cost.

OTHER INFORMATION

Commencing with our periodic filings for the quarter ended March 31, 2016, we anticipate filing quarterly reports on Form 10-Q for Simon Property Group, Inc. and Simon Property Group, L.P. on a combined basis as allowed under SEC rules.

 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 15

Table of Contents

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 1Q 2016 SUPPLEMENTAL 16

Table of Contents

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:

The amounts shown on the individual line items were derived by applying our overall economic ownership interest percentage determined when applying the equity method of accounting and do not necessarily represent our legal claim to the assets and liabilities, or the revenues and expenses; and

Other companies in our industry may calculate their pro rata interest differently than we do, limiting the usefulness as a comparative measure.

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 1Q 2016 SUPPLEMENTAL 17

Table of Contents

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%  
(1)
Represents our venture partners' share of operations from consolidated properties.
(2)
Our Total Share of income from unconsolidated entities represents our share of net results related to our investment in Klépierre and HBS Global Properties (HBS).
(3)
Represents limited partners' interest in the Operating Partnership.
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 18

Table of Contents

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 1Q 2016 SUPPLEMENTAL 19

Table of Contents

NET OPERATING INCOME (NOI) COMPOSITION (1)
For the Three Months Ended March 31, 2016

 

GRAPHIC

(1)
Based on our share of total NOI and does not reflect any property, entity or corporate-level debt.
(2)
Includes Klépierre, international Premium Outlets and international Designer Outlets.
(3)
Includes Lifestyle Centers.
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 20

Table of Contents

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    
(1)
All amounts are presented at gross values unless otherwise indicated as our share.
(2)
Includes Malls, Premium Outlets, The Mills and Lifestyle Centers held as of the beginning of the prior year.
(3)
Includes total property NOI for properties undergoing redevelopment as well as incremental NOI for expansion properties not yet included in comparable properties.
(4)
Includes International Premium Outlets and International Designer Outlets.
(5)
Includes our share of NOI of Klépierre and HBS.
(6)
Includes income components excluded from Portfolio NOI and Comparable NOI (domestic lease termination income, interest income, land sale gains, straight line rent, above/below market lease adjustments), gains on sale of marketable securities, Simon management company operations, and our TMLP interests and other assets.
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 21

Table of Contents

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

RECONCILIATION OF NET INCOME TO NOI

 

    

             

 

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 1Q 2016 SUPPLEMENTAL 22

Table of Contents

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

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

             

    

             

 

THREE
MONTHS ENDED
MARCH 31, 2016
 
PER SHARE
AMOUNT
 

FFO of the Operating Partnership

  $ 951,833   $ 2.63  

Non-cash impacts to FFO (1)

    1,432     0.01  

FFO of the Operating Partnership excluding non-cash impacts

    953,265   $ 2.64  

Tenant allowances

    (34,417)     (0.10)  

Operational capital expenditures

    (17,535)     (0.05)  

Funds available for distribution

  $ 901,313   $ 2.49  
   
   
   
(1)
Non-cash impacts to FFO of the Operating Partnership include:

 

 

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 1Q 2016 SUPPLEMENTAL 23

Table of Contents

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
(1)
Includes ancillary property revenues, gift cards, marketing, media, parking and sponsorship revenues and other miscellaneous income items.
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 24

Table of Contents

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%                        
(1)
Ending Occupancy is the percentage of total owned square footage (GLA) which is leased as of the last day of the reporting period. We include all company owned space except for mall anchors, mall majors, mall freestanding and mall outlots in the calculation.
(2)
Total Sales PSF is defined as total sales of the tenants open and operating in the center during the reporting period divided by the associated company owned and occupied GLA on a trailing 12-month basis. Includes tenant sales activity for all months a tenant is open within the trailing 12-month period. In accordance with the standard definition of sales for regional malls adopted by the International Council of Shopping Centers, stores with less than 10,000 square feet are included for malls and stores with less than 20,000 square feet are included for Premium Outlets for 2016.
(3)
Base Minimum Rent PSF is the average base minimum rent charge in effect for the reporting period for all tenants that would qualify to be included in Ending Occupancy as defined above.
(4)
Releasing Spread is a "same space" measure that compares opening and closing rates on individual spaces, including spaces greater than 10,000 square feet. The Opening Rate is the average of the initial cash Total Rent PSF for spaces leased during the trailing 12-month period, and includes new leases and existing tenant renewals, amendments and relocations (including expansions and downsizings). The Closing Rate is the average of the final cash Total Rent PSF as of the month the tenant terminates or closes. Total Rent PSF includes Base Minimum Rent, common area maintenance (CAM) and base percentage rent. It includes leasing activity on all spaces occupied by tenants that would qualify to be included in Ending Occupancy as defined above as long as the opening and closing dates are within 24 months of one another.
(5)
Occupancy Cost as a Percentage of Sales is the trailing 12-month Base Minimum Rent, plus all applicable ancillary charges, plus overage rent, if applicable (based on last 12 months of sales), divided by the trailing 12-month Total Sales PSF for the same tenants.
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 25

Table of Contents

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
(1)
See footnote 1 on page 25 for definition, except Ending Occupancy is calculated on all company owned space.
(2)
See footnote 2 on page 25 for definition; calculation methodology is the same as for malls.
(3)
See footnote 3 on page 25 for definition.
(4)
See footnote 4 on page 25 for definition.
(5)
Information supplied by the managing venture partner; includes 9 properties.
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 26

Table of Contents

U.S. MALLS AND PREMIUM OUTLETS LEASE EXPIRATIONS (1)

YEAR

 


NUMBER OF
LEASES
EXPIRING




SQUARE FEET




AVG. BASE
MINIMUM
RENT
PSF AT 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%
(1)
Does not consider the impact of renewal options that may be contained in leases.
(2)
Annual rental revenues represent 2015 consolidated and joint venture combined base rental revenue.
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 27

Table of Contents

U.S. MALLS AND PREMIUM OUTLETS TOP TENANTS

Top Inline Store Tenants (sorted by percentage of total base minimum rent for U.S. properties)

TENANT





NUMBER
OF
STORES






SQUARE
FEET
(000's)






PERCENT OF
TOTAL SQ. FT. IN
U.S. PROPERTIES





PERCENT OF TOTAL
BASE MINIMUM RENT
FOR U.S. PROPERTIES

 

                       

The Gap, Inc.

    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%     *
(1)
Includes space leased and owned by anchors in U.S. Malls; does not include Bloomingdale's The Outlet Store, Neiman Marcus Last Call, Nordstrom Rack, and Saks Fifth Avenue Off 5th.
(2)
Includes 10 stores contributed to a joint venture with Seritage.
*
Less than one-tenth of one percent.
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 28

Table of Contents

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
(1)
Expenditures included in the pool of expenses allocated to tenants as CAM.
(2)
Agrees with the line item "Capital expenditures" on the Combined Statements of Cash Flows for the consolidated properties. No statement of cash flows is prepared for the joint venture properties; however, the above reconciliation was completed in the same manner as the reconciliation for the consolidated properties.
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 29

Table of Contents

DEVELOPMENT ACTIVITY SUMMARY (1)
As of March 31, 2016
(in millions, except percent)

 

 

PLATFORM
    PROJECT TYPE


 
 

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  
                                                                     

Notes:

(1)
Represents projects under construction; new development and redevelopment projects with budgeted gross costs in excess of $5 million; and anchor/big box/restaurant additions with budgeted gross costs in excess of $2 million. Includes both domestic and international properties.
(2)
Projected Gross Cost includes soft costs such as architecture and engineering fees, tenant costs (allowances/leasing commissions), development, legal and other fees, marketing costs, cost of capital, and other related costs.
(3)
Projected Net Cost includes cost recoveries such as land sales, tenant reimbursements, Tax Increment Financing (TIF), CAM, and other such recoveries.
(4)
Costs and returns are based upon current budget assumptions; actual costs may vary and no assurance can be given that expected returns will be achieved.
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 30

Table of Contents

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 1Q 2016 SUPPLEMENTAL 31

Table of Contents

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%
(1)
Projects listed represent projects that are under construction; new development and redevelopment projects with budgeted gross costs in excess of $5 million; and anchor/big box/restaurant additions with budgeted gross costs in excess of $2 million.
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 32

Table of Contents

U.S. ANCHOR/BIG BOX OPENINGS

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 1Q 2016 SUPPLEMENTAL 33

Table of Contents

U.S. ANCHOR/BIG BOX OPENINGS

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)

(1)
Tenant has an existing store at this center but will relocate to a new location.
(2)
Tenant to remain in a portion of its existing space.
(3)
Tenant to operate within the current open and operating Macy's store.
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 34

Table of Contents

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
(1)
Excludes Limited Partnership preferred units relating to preferred stock outstanding.
(2)
Excludes units owned by the Company (shown here as Common Shares) and Limited Partnership Units not exchangeable for common shares.
(3)
Represents restricted stock awards and earned LTIP units issued pursuant to the Operating Partnership's 1998 Stock Incentive Plan, net of forfeitures.
(4)
Each share is redeemable on or after October 15, 2027. The shares are traded on the New York Stock Exchange. The closing price on March 31, 2016 was $71.75 per share.
(5)
Each preferred unit is redeemable upon the occurrence of certain tax triggering events.
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 35

Table of Contents

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

GRAPHIC

(1)
Includes WPG properties NOI and FFO through the effective date of the WPG spin-off, net of transaction expenses related to the spin-off of WPG.
(2)
Includes a $0.35 per share charge for loss on extinguishment of debt.
(3)
Includes a $0.33 per share charge for loss on extinguishment of debt and $0.22 per share for gain upon sale of marketable securities.
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 36

Table of Contents

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  
                     
                     
                     
(1)
Amounts give effect to outstanding derivative instruments as footnoted in the Property and Debt Information.
(2)
See footnote 23 on the Property and Debt information.
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 37

Table of Contents

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 1Q 2016 SUPPLEMENTAL 38

Table of Contents

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 1Q 2016 SUPPLEMENTAL 39

Table of Contents

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 1Q 2016 SUPPLEMENTAL 40

Table of Contents

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                

 

 

 

     

 

                                     

 

Lifestyle Centers

                             

1.

 

ABQ Uptown

  NM  

Albuquerque

  100.0%   230,026   (2)                          

2.

 

Hamilton Town Center

  IN  

Noblesville (Indianapolis)

  50.0%   672,896   04/01/22       4.81%   Fixed     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  

 

Total Lifestyle Centers Square Footage

  1,958,795                              

 

 

 

     

 

                                     
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 41

Table of Contents

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 1Q 2016 SUPPLEMENTAL 42

Table of Contents

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)                          

 

                                                 

 

Total U.S. Premium Outlet Square Footage

  30,383,041                              
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 43

Table of Contents

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)                          

 

Total The Mills Square Footage

  20,869,045                              

 

TMLP Properties

                             

 

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

          (23)                 719,138     304,703  

 

Total TMLP Properties Square Footage

  5,748,020                              

 

Other Properties

                             

 

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  

 

Total Other Properties Square Footage

  3,109,775                              

 

 

 

     

 

                                     

 

TOTAL U.S. SQUARE FOOTAGE (11)(24)

  183,878,009                              
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 44

Table of Contents


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  

 

International Properties

                             

 

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 1Q 2016 SUPPLEMENTAL 45

Table of Contents

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                              

 

 

 

     

 

                                     

 

TOTAL INTERNATIONAL SQUARE FOOTAGE (11)(28)

  7,384,700                              

 

 

 

     

 

                                     

 

TOTAL SQUARE FOOTAGE

  191,262,709                              

 

Other Secured Indebtedness:

             

(30)

           
179,387
   
86,982
 

 

 

 

     

 

                                     

 

TOTAL SECURED INDEBTEDNESS

                                $ 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 1Q 2016 SUPPLEMENTAL 46

Table of Contents

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 1Q 2016 SUPPLEMENTAL 47

Table of Contents

PROPERTY AND DEBT INFORMATION
As of March 31, 2016

FOOTNOTES:
 
(1)
Variable rate debt interest rates are based on the following base rates as of March 31, 2016: 1M LIBOR at .44%; 1M EUR LIBOR at -.33%; 1M EURIBOR at -.33%; 3M EURIBOR at -.24%; 6M EURIBOR at -.13%; 1M YEN LIBOR at -.06%; 6M YEN LIBOR at .02%; 1M CDOR at .90%; KLIBOR at 3.37% and 91 Day Korean CD rate at 1.61%.
(2)
Unencumbered asset.
(3)
This property is managed by a third party.
(4)
The Operating Partnership's direct and indirect interests in some joint venture properties are subject to preferences on distributions and/or capital allocation in favor of other partners or the Operating Partnership.
(5)
Amount shown in USD Equivalent; GBP equivalent is 40.0 million.
(6)
These three properties are secured by cross-collateralized and cross-defaulted mortgages.
(7)
The Operating Partnership receives substantially all the economic benefit of the property due to a preference or advance.
(8)
Includes applicable extensions available at our option.
(9)
Mortgage was repaid on April 11, 2016.
(10)
The Operating Partnership owns a mortgage note that encumbers Pheasant Lane Mall that entitles it to 100% of the economics of this property.
(11)
Does not include any other spaces in joint ventures which are not listed above.
(12)
Amount shown in USD Equivalent; Euro equivalent is 172.0 million.
(13)
Amounts shown in USD Equivalent. Balance includes borrowings on multi-currency tranche of Euro 217.5 million.
(14)
Amount shown in USD Equivalent; CAD equivalent is 95.4 million.
(15)
These three properties are secured by cross-collateralized and cross-defaulted mortgages.
(16)
Amount shown in USD equivalent; Euro equivalent is 750.0 million.
(17)
These two properties are secured by cross-collateralized and cross-defaulted mortgages.
(18)
Also represents our share of Total Unsecured Indebtedness.
(19)
Amounts shown in USD Equivalent. Balance includes borrowings on multi-currency tranche of Yen 22.3 billion.
(20)
Amount shown in USD Equivalent; Euro equivalent is 453.9 million.
(21)
Consists of four encumbered properties with interest rates ranging from 3.34% to 6.00% and maturities between 2016 and 2025.
(22)
Amount shown in USD Equivalent; Euro equivalent is 750.0 million.
(23)
Includes five properties with interest rates ranging from 4.50% to 7.32% and maturities between 2016 and 2023.
(24)
Includes office space of 1,931,855 square feet including the following centers with more than 20,000 square feet of office space:

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.    
(25)
Amounts shown in USD Equivalent; Yen equivalent is 29.9 billion.
(26)
Amounts shown in USD Equivalent; Won equivalent is 314.9 billion.
(27)
Amounts shown in USD Equivalent; Ringgit equivalent is 69.3 million.
(28)
Does not include Klépierre.
(29)
Amounts shown in USD Equivalent; CAD equivalent is 278.7 million.
(30)
Consists of seven loans with interest rates ranging from 2.04% to 6.53% and maturities between 2017 and 2035.
(31)
Our share of total indebtedness includes a pro rata share of the mortgage debt on joint venture properties, including TMLP. To the extent total indebtedness is secured by a property, it is non-recourse to us, with the exception of approximately $308.8 million of payment guarantees provided by the Operating Partnership (of which $76.5 million is recoverable from our venture partner under the partnership agreement).
(32)
Reflects the latest maturity date and weighted average interest rate of all outstanding tranches of commercial paper at March 31, 2016.
(33)
Huntley Outlet Center was sold after March 31, 2016.
(34)
Property was encumbered on April 5, 2016.
 
1Q 2016 SUPPLEMENTAL 1Q 2016 SUPPLEMENTAL 48