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): February 10, 2005

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)
  046268599
(IRS Employer
Identification No.)

115 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:

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

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

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

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





Item 2.02. Results of Operation and Financial Condition

        On February 10, 2005, the Registrant issued a press release containing information on earnings for the quarter and year ended December 31, 2004 and other matters. A copy of the press release is included as an exhibit to this filing.

        The exhibits furnished herewith use the non-GAAP financial measures Funds from Operations ("FFO") and Net Operating Income ("NOI"). The Company considers FFO and NOI key measures of its operating performance that are not specifically defined by accounting principles generally accepted in the United States ("GAAP"). The Company believes that FFO and NOI are helpful to investors because they are widely recognized measures of the performance of real estate investment trusts and provide relevant bases for comparison among REITs. The Company also uses FFO and NOI internally to measure the operating performance of its portfolio. The reconciliation of GAAP reported net income to FFO is provided on page 70 furnished herewith in Exhibit 99.2. The reconciliation of GAAP reported net income to NOI is provided on page 15 furnished herewith in Exhibit 99.1.

        The exhibits included with this filing are being furnished pursuant to Item 2.02 and Item 7.01 of Form 8-K.


Item 7.01. Regulation FD Disclosure

        On February 10, 2005, the Registrant made available additional ownership and operational information concerning the Registrant, Simon Property Group, L.P., and properties owned or managed as of December 31, 2004, in the form of a Supplemental Information package, a copy of which is included as an exhibit to this filing. The Supplemental Information package is also available upon request as specified therein.


Item 9.01. Financial Statements and Exhibits

        Financial Statements:

        Exhibits:

Exhibit No.

  Description
  Page Number in
This Filing

99.1   Supplemental Information as of December 31, 2004   5

99.2

 

Earnings Release for the quarter ended December 31, 2004

 

62

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: February 10, 2005      

 

SIMON PROPERTY GROUP, INC.

 

By:

 

/s/  
STEPHEN E. STERRETT      
Stephen E. Sterrett,
Executive Vice President and
Chief Financial Officer

3


SIMON PROPERTY GROUP

Table of Contents

As of December 31, 2004

Description

   
  Page
Exhibit 99.1   Supplemental Information    

 

 

Company Overview

 

 
    Overview (reporting calendar, stock information, and corporate ratings)   5-6
    Ownership Structure   7
    Changes in Common Shares and Unit Ownership   8

 

 

Financial Data

 

 
    Selected Financial and Equity Information   9
    Unaudited Pro-Rata Balance Sheet   10-11
    Unaudited Pro-Rata Statements of Operations   12-13
    Reconciliation of NOI to Net Income   14-15
    Computation of Comparable Property NOI Growth   16
    Analysis of Other Income and Other Expense   17
    NOI Composition   18

 

 

Operational Data

 

 
    U.S. Portfolio GLA, Occupancy & Rent Data   19
    Regional Mall Operational Information   20
    Regional Mall Lease Expirations   21
    Regional Mall Top Tenants   22
    Regional Mall Anchor/Big Box Openings, 2004 - 2006   23-24
    Regional Mall Property Listing   25-29
    U.S. Premium Outlet Centers Operational Information   30
    U.S. Premium Outlet Centers Lease Expirations   31
    U.S. Premium Outlet Centers Top Tenants   32
    U.S. Premium Outlet Centers Property Listing   33
    Community Centers Operational Information   34
    Community Centers Lease Expirations   35
    Community Centers Top Tenants   36
    Community Centers Property Listing   37-38
    International Operational Information   39
    International Property Listing   40-41

 

 

Development Activity

 

 
    Capital Expenditures   42
    U.S. Development Activity Report   43-45
    International Development Activity Report   46

 

 

Balance Sheet Information

 

 
    Debt Amortization and Maturities by Year   47
    Summary of Indebtedness   48
    Summary of Indebtedness by Maturity   49-56
    Unencumbered Assets   57-60
    Preferred Stock/Units Outstanding   61

 

 

Quarterly Earnings Announcement

 

 

Exhibit 99.2

 

Press Release

 

62-74

4




QuickLinks

SIGNATURES
Table of Contents

QuickLinks -- Click here to rapidly navigate through this document


Exhibit 99.1


SIMON PROPERTY GROUP

Overview

The Company

        Simon Property Group, Inc. (the "Company" or "Simon Property") (NYSE:SPG) is a self-administered and self-managed real estate investment trust ("REIT"). Simon Property Group, L.P. (the "Operating Partnership") is a subsidiary partnership of the Company. The Company and the Operating Partnership (collectively the "Simon Group") are engaged primarily in the ownership, operation, management, leasing, acquisition, expansion and development of real estate properties, primarily regional malls, Premium Outlet® centers and community shopping centers.

        At December 31, 2004, the Company, directly or through the Operating Partnership, owned or had an interest in 297 properties which consisted primarily of regional malls, Premium Outlet centers, and community shopping centers containing an aggregate of 203 million square feet of gross leasable area (GLA) in 40 states plus Puerto Rico. The Company also holds interests in 51 European shopping centers in France, Italy, Poland and Portugal; 4 Premium Outlet centers in Japan; one Premium Outlet center in Mexico; and one shopping center in Canada.

        On October 14, 2004, the Company completed a $5.2 billion (including the assumption of debt) acquisition of Chelsea Property Group, Inc. ("Chelsea"). Chelsea common shareholders received merger consideration of $36.00 in cash; 0.2936 of a share of Simon common stock; and 0.3000 of a share of Simon 6% Series I convertible perpetual preferred stock for each share of Chelsea common stock. At closing, shares and units were issued as follows:

        Chelsea operates as a division of SPG from its headquarters in Roseland, New Jersey, with David Bloom, chief executive officer of Chelsea Property Group, and the Chelsea management team continuing their leadership. David Bloom has been appointed as an Advisory Director of the Simon Property Group Board of Directors.

        Chelsea Property Group is the leading owner, developer and manager of Premium Outlet centers in the U.S. and Asia. Its portfolio includes 36 Premium Outlet centers (31 in the U.S.; 4 in Japan and one in Mexico) located in major metropolitan markets such as New York, Los Angeles and Boston, and tourist destinations such as Orlando, Las Vegas and Palm Springs. As of December 31, 2004, the 31 domestic Premium Outlet centers were over 99% occupied and generated sales per square foot of $412. Chelsea's four Premium Outlet centers in Japan, located near Tokyo, Osaka and Fukuoka, were fully leased and generated sales per square foot of $821 as of December 31, 2004.

        This package was prepared to provide (1) ownership information, (2) certain operational information, and (3) balance sheet information as of December 31, 2004, for the Company and the Operating Partnership.

        Certain statements contained in this Supplemental Package may constitute "forward-looking statements" made pursuant to the safe harbor provisions of the Private Securities Litigation Reform

5



Act of 1995. Readers are cautioned that forward-looking statements involve risks and uncertainties, which may affect the business and prospects of the Company and the Operating Partnership. We direct you to the Company's various filings with the Securities and Exchange Commission including Form 10-K and Form 10-Q for a detailed discussion of risks and uncertainties.

        We hope you find this Supplemental Package beneficial. Any questions, comments or suggestions should be directed to: Shelly J. Doran, Vice President of Investor Relations-Simon Property Group, P.O. Box 7033, Indianapolis, IN 46207. Telephone: (317) 685-7330; e-mail: sdoran@simon.com

Reporting Calendar

        Results for the next three quarters will be announced according to the following approximate schedule:

First Quarter 2005   April 28, 2005
Second Quarter 2005   July 28, 2005
Third Quarter 2005   October 27, 2005

Stock Information

        Simon Property Group common stock and four issues of preferred stock are traded on the New York Stock Exchange under the following symbols:

Common Stock   SPG
8.75% Series F Cumulative Preferred   SPGPrF
7.89% Series G Cumulative Preferred   SPGPrG
6% Series I Convertible Perpetual Preferred   SPGPrI
8.375% Series J Cumulative Redeemable Preferred   SPGPrJ

Credit Ratings

Standard & Poor's        
  Corporate   BBB+   (Stable)
  Senior Unsecured   BBB+   (Stable)(1)
  Preferred Stock   BBB   (Stable)
Moody's        
  Senior Unsecured   Baa2   (Stable)
  Preferred Stock   Baa3   (Stable)

(1)
Standard & Poor's upgraded its rating on Simon Group's senior unsecured debt from BBB to BBB+ on December 29, 2004.

6


Simon Property Group Ownership Structure(1)
December 31, 2004

GRAPHIC


(1)
Schedule excludes preferred stock (see "Preferred Stock/Units Outstanding") and units not convertible into common stock.

(2)
The number of outstanding shares of common stock of Simon Property exceeds the number of Operating Partnership units owned by Simon Property by 1,670,944. This is the result of the direct ownership of Ocean County Mall by Simon Property, partially offset by units issued to Simon Property in exchange for the contribution of interests in Northshore Mall.

(3)
Consists of Melvin Simon, Herbert Simon, David Simon, and/or trusts established for the benefit of members of the Simon family and Melvin Simon & Associates, Inc.

(4)
Holders of Class B common stock are entitled to elect 4 of the 13 members of the Board of Directors and also have voting rights with regular common stock.

(5)
Consists of NID Corporation, directly or indirectly, members of the DeBartolo family, including Edward J. DeBartolo, Jr. and M. Denise DeBartolo York, or trusts established for the benefit of members of the DeBartolo family or entities in which the foregoing persons hold interests.

(6)
Holders of Class C common stock are entitled to elect 2 of the 13 members of the Board of Directors and also have voting rights with regular common stock.

(7)
Other executives includes directors and executive officers of Simon Property, other than Simon and DeBartolo family members.

7



SIMON PROPERTY GROUP

Changes in Common Shares and Unit Ownership

For the Period from December 31, 2003 through December 31, 2004

 
  Operating
Partnership
Units(1)

  Company
Common
Shares(2)

 
Number Outstanding at December 31, 2003   60,591,896   201,981,997  
Purchase of Simon Property Common Stock in open market     (317,300 )
Issuance of Stock for Stock Option Exercises     392,943  
Issuance of Shares for Chelsea Property Group Acquisition     12,978,795  
Issuance of Units for Chelsea Property Group Acquisition   4,652,232    
Issuance of Units for Gateway Shopping Center Acquisition   120,671    
Issuance of Units for Debt Refinancing   66,796    
Conversion of Units into Common Stock   (4,194,117 ) 4,194,117  
Conversion of Preferred Units into Common Stock     803,341  
Conversion of Preferred Units into Common Units   7,473    
Conversion of Units into Cash   (301,536 )  
Shares Retired     (93,000 )
Restricted Stock Awards (Stock Incentive Program), Net     365,602  
   
 
 
Number Outstanding at December 31, 2004   60,943,415   220,306,495  

Total Common Shares and Units Outstanding at December 31, 2004:
281,249,910(2)

Details for Diluted Common Shares Outstanding(5):    
Company Common Shares Outstanding at December 31, 2004   220,306,495
Number of Common Shares Issuable Assuming Conversion of:    
  Series I 6% Convertible Perpetual Preferred Stock(3)   10,678,569
  Series C 7% Cumulative Convertible Preferred Units(3)   1,157,418
  Series I 6% Convertible Perpetual Preferred Units(3)   3,427,572
Net Number of Common Shares Issuable Assuming Exercise of Stock Options(4)   886,919
       
Diluted Common Shares Outstanding at December 31, 2004   236,456,973

Fully Diluted Common Shares and Units Outstanding(5) at December 31, 2004:
297,400,388


(1)
Excludes units owned by the Company (shown here as Company Common Shares) and units not convertible into common shares.

(2)
Excludes preferred units relating to preferred stock outstanding (see Schedule of Preferred Stock Outstanding on page 61).

(3)
Conversion terms provided on page 61 of this document.

(4)
Based upon the weighted average stock price for the quarter ended December 31, 2004.

(5)
For FFO purposes.

8



SIMON PROPERTY GROUP

Selected Financial and Equity Information

As of December 31, 2004

Unaudited

(In thousands, except as noted)

 
  As of or for the
Three Months Ended
December 31,

  As of or for the
Twelve Months Ended
December 31,

 
  2004
  2003
  2004
  2003
Financial Highlights of the Company                        
Total Revenue—Consolidated Properties   $ 836,062   $ 657,371   $ 2,641,751   $ 2,300,214
Net Income Available to Common Shareholders   $ 107,444   $ 165,424   $ 300,647   $ 313,577
Basic Earnings per Common Share   $ 0.49   $ 0.86   $ 1.45   $ 1.65
Diluted Earnings per Common Share   $ 0.49   $ 0.83   $ 1.44   $ 1.65
FFO of the Simon Portfolio   $ 385,268   $ 333,253   $ 1,181,924   $ 1,041,105
Diluted FFO of the Simon Portfolio   $ 397,577   $ 334,783   $ 1,198,056   $ 1,068,731
Basic FFO per Share   $ 1.38   $ 1.31   $ 4.42   $ 4.16
Diluted FFO per Share   $ 1.36   $ 1.26   $ 4.39   $ 4.04
Distributions per Share   $ 0.65   $ 0.60   $ 2.60   $ 2.40
 
  December 31,
2004

  December 31,
2003

Shareholders' Equity Information            
Limited Partner Units Outstanding at End of Period     60,943     60,592
Shares Outstanding at End of Period     220,307     201,982
   
 
Total Common Shares and Units Outstanding at End of Period     281,250     262,574
   
 
Weighted Average Limited Partnership Units Outstanding     59,086     61,122
Weighted Average Shares Outstanding—Basic(1)     207,990     189,475
Weighted Average Shares Outstanding—Diluted(1)     213,745     203,468

Debt Information

 

 

 

 

 

 
Consolidated Debt   $ 14,586,393   $ 10,266,388
Simon Group's Share of Joint Venture Debt   $ 2,750,327   $ 2,739,630

Market Capitalization

 

 

 

 

 

 
Common Stock Price at End of Period   $ 64.67   $ 46.34
Equity Market Capitalization(2)   $ 19,829,361   $ 12,834,007
Total Capitalization—Including Simon Group's Share of JV Debt   $ 37,166,081   $ 25,840,025

 


 

As of or for the
Twelve Months Ended
December 31,

 
  2004
  2003
Miscellaneous Balance Sheet Data            
Interest Capitalized during the Period:            
  Consolidated Properties   $ 12,933   $ 10,668
  Joint Venture Properties   $ 3,709   $ 1,334
  Simon Group's Share of Joint Venture Properties   $ 1,825   $ 567

(1)
For purposes of computing FFO per share.
(2)
Market value of Common Stock, Units and all issues of Preferred Stock of the Company.

9


        On the next three pages, we present balance sheet and income statement data on a pro rata basis reflecting the Company's proportionate economic ownership of each asset in the Simon Group portfolio.

        Basis of Presentation: The consolidated amounts shown are prepared on a consistent basis with the consolidated financial statements prepared by the Company. The Real Estate Joint Ventures column was derived on a property-by-property basis by applying the same percentage interests used to arrive at our share of net income during the period and applying them to all financial statement line items of each property. A similar calculation was performed for minority interests.

10



SIMON PROPERTY GROUP, INC.
Unaudited Pro-Rata Balance Sheet
As of December 31, 2004

 
  Consolidated
  Minority
Interest

  The
Company's
Consolidated
Share

  The Company's
Share of
Joint Ventures

  Total
Company's
Share

 
ASSETS:                                
  Investment properties, at cost   $ 21,253,761   $ (264,050 ) $ 20,989,711   $ 5,145,365   $ 26,135,076  
  Less—accumulated depreciation     3,162,523     (51,900 )   3,110,623     653,019     3,763,642  
   
 
 
 
 
 
      18,091,238     (212,150 )   17,879,088     4,492,346     22,371,434  
  Cash and cash equivalents     520,084     (19,876 )   500,208     110,965     611,173  
  Tenant receivables and accrued revenue, net     361,590     (6,630 )   354,960     79,411     434,371  
  Investment in unconsolidated entities, at equity     1,920,983         1,920,983     (1,920,983 )    
  Deferred costs, other assets, and minority interest, net     1,176,124     (62,181 )   1,113,943     135,823     1,249,766  
   
 
 
 
 
 
    Total assets   $ 22,070,019   $ (300,837 ) $ 21,769,182   $ 2,897,562   $ 24,666,744  
   
 
 
 
 
 
LIABILITIES:                                
  Mortgages and other indebtedness   $ 14,586,393   $ (242,667 ) $ 14,343,726   $ 2,750,327   $ 17,094,053  
  Accounts payable, accrued expenses and deferred revenues     1,113,645     (22,840 )   1,090,805     147,755     1,238,560  
  Cash distributions and losses in partnerships and joint ventures, at equity     37,739         37,739     (37,739 )    
  Other liabilities, minority interest and accrued dividends     311,592     (35,330 )   276,262     37,219     313,481  
   
 
 
 
 
 
    Total liabilities     16,049,369     (300,837 )   15,748,532     2,897,562     18,646,094  
   
 
 
 
 
 
LIMITED PARTNERS' INTEREST IN THE OPERATING PARTNERSHIP     965,204         965,204         965,204  
LIMITED PARTNERS' PREFERRED INTEREST IN THE OPERATING PARTNERSHIP     412,840         412,840         412,840  
SHAREHOLDERS' EQUITY:                                
  CAPITAL STOCK OF SIMON PROPERTY GROUP, INC. (750,000,000 total shares authorized, $.0001 par value, 237,996,000 shares of excess common stock):                                
  All series of preferred stock, 100,000,000 shares authorized, 25,434,967 and 12,078,013 issued and outstanding, respectively. Liquidation values $1,071,748 and $376,950, respectively     1,062,687         1,062,687         1,062,687  
  Common stock, $.0001 par value, 400,000,000 shares authorized, 222,710,350 and 200,876,552 issued and outstanding, respectively     23         23         23  
  Class B common stock, $.0001 par value, 12,000,000 shares authorized, 8,000 and 3,200,000 issued and outstanding, respectively                      
  Class C common stock, $.0001 par value, 4,000 shares authorized, issued and outstanding                      
Capital in excess of par value     4,993,698         4,993,698         4,993,698  
Accumulated deficit     (1,335,436 )       (1,335,436 )       (1,335,436 )
Accumulated other comprehensive income     16,365         16,365         16,365  
Unamortized restricted stock award     (21,813 )       (21,813 )       (21,813 )
Common stock held in treasury at cost, 2,415,855 shares and 2,098,555 shares, respectively     (72,918 )       (72,918 )       (72,918 )
   
 
 
 
 
 
  Total shareholders' equity     4,642,606         4,642,606         4,642,606  
   
 
 
 
 
 
    $ 22,070,019   $ (300,837 ) $ 21,769,182   $ 2,897,562   $ 24,666,744  
   
 
 
 
 
 

11



SIMON PROPERTY GROUP, INC.
Unaudited Pro-Rata Statement of Operations
For The Three Months Ended December 31, 2004

 
  Consolidated
  Minority
Interest

  The
Company's
Consolidated
Share

  The
Company's
Share of
Joint
Ventures

  Total
Company's
Share

 
REVENUE:                                
  Minimum rent   $ 493,198   $ (8,109 ) $ 485,089   $ 117,777   $ 602,866  
  Overage rent     37,006     (459 )   36,547     12,279     48,826  
  Tenant reimbursements     225,258     (3,839 )   221,419     56,436     277,855  
  Management fees and other revenues     18,402         18,402         18,402  
  Other income     62,198     695     62,893     10,286     73,179  
   
 
 
 
 
 
    Total revenue     836,062     (11,712 )   824,350     196,778     1,021,128  
   
 
 
 
 
 
EXPENSES:                                
  Property operating     100,558     (1,588 )   98,970     38,848     137,818  
  Depreciation and amortization     194,415     (2,018 )   192,397     59,743     252,140  
  Real estate taxes     71,530     (1,103 )   70,427     13,280     83,707  
  Repairs and maintenance     24,621     (832 )   23,789     8,083     31,872  
  Advertising and promotion     32,014     (568 )   31,446     5,945     37,391  
  Provision for credit losses     7,670     (63 )   7,607     2,239     9,846  
  Home and regional office     29,367         29,367         29,367  
  General & administrative     6,145         6,145         6,145  
  Impairment charge     18,000         18,000         18,000  
  Other     15,930     (490 )   15,440     8,465     23,905  
   
 
 
 
 
 
    Total operating expenses     500,250     (6,662 )   493,588     136,603     630,191  
   
 
 
 
 
 
OPERATING INCOME     335,812     (5,050 )   330,762     60,175     390,937  
Interest expense     190,360     (2,253 )   188,107     39,871     227,978  
   
 
 
 
 
 
Income before minority interest     145,452     (2,797 )   142,655     20,304     162,959  
Minority interest     (2,797 )   2,797              
Gain (loss) on sales of assets and other, net                      
Income tax expense of taxable REIT subsidiaries     (932 )       (932 )       (932 )
   
 
 
 
 
 
Income before unconsolidated entities     141,723         141,723     20,304     162,027  
Income from other unconsolidated entities     20,304         20,304     (20,304 )    
   
 
 
 
 
 
Income from continuing operations     162,027         162,027         162,027  
Results of operations from discontinued operations     885           885         885  
Gain (loss) on disposal or sale of discontinued operations     (37 )       (37 )       (37 )
   
 
 
 
 
 
Income before allocation to limited partners     162,875         162,875         162,875  
LESS:                                
  Limited partners' interest in the Operating Partnership     30,079         30,079         30,079  
  Preferred distributions of the Operating Partnership     6,510         6,510         6,510  
   
 
 
 
 
 
NET INCOME     126,286         126,286         126,286  
Preferred dividends     (18,842 )       (18,842 )       (18,842 )
   
 
 
 
 
 
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS   $ 107,444   $   $ 107,444   $   $ 107,444  
   
 
 
 
 
 
RECONCILIATION TO FFO:                                
Net Income               $ 126,286   $   $ 126,286  
  Less:                                
    Joint Venture Net Income                 (20,304 )   20,304      
               
 
 
 
  Net Income                 105,982     20,304     126,286  
  Plus:                                
    Limited Partners' interest in the Operating Partnership and Preferred distributions of the Operating Partnership                 36,589         36,589  
    Depreciation and amortization from combined consolidated properties and discontinued operations                 191,577         191,577  
    Our share of depreciation and amortization from unconsolidated affiliates                     58,655     58,655  
    Loss on sale of real estate and discontinued operations                 37         37  
    Tax provision related to gain on sale                 (503 )       (503 )
  Less:                                
    Minority interest portion of depreciation and amortization                 (2,021 )       (2,021 )
    Preferred distributions (Including those of subdisiaries)                 (25,352 )       (25,352 )
               
 
 
 
  Our FFO               $ 306,309   $ 78,959   $ 385,268  
               
 
 
 
    % of Total FFO:                 79.51 %   20.49 %   100.00 %

12



SIMON PROPERTY GROUP, INC.
Unaudited Pro-Rata Statement of Operations
For The Twelve Months Ended December 31, 2004

 
  Consolidated
  Minority
Interest

  The Company's
Consolidated
Share

  The Company's
Share of
Joint Ventures

  Total
Company's
Share

 
REVENUE:                                
  Minimum rent   $ 1,577,752   $ (27,022 ) $ 1,550,730   $ 431,937   $ 1,982,667  
  Overage rent     66,960     (759 )   66,201     18,650     84,851  
  Tenant reimbursements     766,704     (16,191 )   750,513     206,578     957,091  
  Management fees and other revenues     72,737         72,737         72,737  
  Other income     157,598     (657 )   156,941     34,579     191,520  
   
 
 
 
 
 
    Total revenue     2,641,751     (44,629 )   2,597,122     691,744     3,288,866  
   
 
 
 
 
 
EXPENSES:                                
  Property operating     366,054     (9,121 )   356,933     129,825     486,758  
  Depreciation and amortization     622,581     (6,862 )   615,719     185,197     800,916  
  Real estate taxes     254,977     (4,294 )   250,683     53,026     303,709  
  Repairs and maintenance     91,974     (2,432 )   89,542     27,730     117,272  
  Advertising and promotion     69,059     (1,327 )   67,732     17,207     84,939  
  Provision for credit losses     17,716     (311 )   17,405     4,826     22,231  
  Home and regional office costs     91,178         91,178         91,178  
  General & administrative     16,781         16,781         16,781  
  Impairment charge     18,000         18,000         18,000  
  Other     39,832     (1,736 )   38,096     36,148     74,244  
   
 
 
 
 
 
    Total operating expenses     1,588,152     (26,083 )   1,562,069     453,959     2,016,028  
   
 
 
 
 
 
OPERATING INCOME     1,053,599     (18,546 )   1,035,053     237,785     1,272,838  
Interest expense     662,090     (8,859 )   653,231     156,672     809,903  
   
 
 
 
 
 
Income before minority interest     391,509     (9,687 )   381,822     81,113     462,935  
Minority interest     (9,687 )   9,687              
Gain (loss) on sales of assets and other, net     (760 )       (760 )       (760 )
Income tax expense of taxable REIT subsidiaries     (11,770 )       (11,770 )       (11,770 )
   
 
 
 
 
 
Income before unconsolidated entities     369,292         369,292     81,113     450,405  
Income from other unconsolidated entities     81,113         81,113     (81,113 )    
   
 
 
 
 
 
Income from continuing operations     450,405         450,405         450,405  
Results of operations from discontinued operations     (293 )       (293 )       (293 )
Gain (loss) on disposal or sale of discontinued operations     (252 )       (252 )       (252 )
   
 
 
 
 
 
Income before allocation to limited partners     449,860         449,860         449,860  
LESS:                                
  Limited partners' interest in the Operating Partnership     85,647         85,647         85,647  
  Preferred distributions of the Operating Partnership     21,220         21,220         21,220  
   
 
 
 
 
 
NET INCOME     342,993         342,993         342,993  
Preferred dividends     (42,346 )       (42,346 )       (42,346 )
   
 
 
 
 
 
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS   $ 300,647   $   $ 300,647   $   $ 300,647  
   
 
 
 
 
 
RECONCILIATION TO FFO:                                
Net Income               $ 342,993   $   $ 342,993  
  Less:                                
    Joint Venture Net Income                 (81,113 )   81,113      
               
 
 
 
  Net Income                 261,880     81,113     342,993  
  Plus:                                
    Limited Partners' interest in the Operating Partnership and Preferred distributions of the Operating Partnership                 106,867         106,867  
    Depreciation and amortization from combined consolidated properties and discontinued operations                 615,195         615,195  
    Our share of depreciation and amortization from unconsolidated affiliates                     181,999     181,999  
    Loss on sale of real estate and discontinued operations                 1,012         1,012  
    Tax provision related to gain on sale                 4,281         4,281  
  Less:                                
    Minority interest portion of depreciation and amortization                 (6,857 )       (6,857 )
    Preferred distributions (Including those of subdisiaries)                 (63,566 )       (63,566 )
               
 
 
 
  Our FFO               $ 918,812   $ 263,112   $ 1,181,924  
               
 
 
 
    % of Total FFO:                 77.74 %   22.26 %   100.00 %

13



Simon Property Group
Reconciliation of NOI to Net Income
As of December 31, 2004

        Industry practice is to evaluate real estate properties on an unleveraged basis. NOI is a standard industry performance measure which is defined as operating income plus depreciation and amortization, both calculated in accordance with accounting principles generally accepted in the United States ("GAAP"). We consider NOI to be a key measure of our operating performance that is not specifically defined by GAAP. We believe that NOI is helpful to investors because it is a widely recognized measure of the performance of REITs and provides a relevant basis for comparison among REITs. We also use NOI internally to measure the operating performance of our portfolio.

        However, you should understand that NOI:

14


        The Reconciliation of NOI to Net Income provides "Total NOI of the Simon Group Portfolio" and reconciles the amounts to net income, which we believe is the most directly comparable GAAP financial measure. The Computation of Comparable Property NOI Growth provides the increase in the comparable regional mall NOI for the twelve months ended December 31, 2004.

 
  For the Three Months Ended December 31,
  For the Year Ended December 31,
 
(in thousands)

 
  2004
  2003
  2004
  2003
 
Reconciliation of NOI of consolidated Properties:                          
Net Income   $ 126,286   $ 173,514   $ 342,993   $ 368,715  
Add: Preferred distributions of the Operating Partnership     6,510     3,539     21,220     12,044  
Limited partners' interest in the Operating Partnership     30,079     53,039     85,647     100,956  
Discontinued operations—Results of operations and loss on disposal or sale, net     (848 )   (50,623 )   545     (32,637 )
Income tax expense of taxable REIT subsidiaries     932     1,147     11,770     7,597  
Minority interest     2,797     3,970     9,687     7,277  
Interest Expense     190,360     151,016     662,090     602,509  
Income from unconsolidated entities     (20,304 )   (28,656 )   (81,113 )   (99,645 )
(Gain) Loss on sales of assets and other, net         24     760     5,146  
   
 
 
 
 
Operating Income     335,812     306,970     1,053,599     971,962  
Depreciation and amortization expense     194,415     126,975     622,581     496,297  
   
 
 
 
 
NOI of consolidated Properties   $ 530,227   $ 433,945   $ 1,676,180   $ 1,468,259  
   
 
 
 
 
Reconciliation of NOI of unconsolidated entities:                          
Net Income   $ 91,741   $ 98,312   $ 304,949   $ 316,595  
Add: Minority interest         115         654  
Interest Expense     96,318     86,289     375,884     335,494  
Discontinued operations—Results of operations and loss on disposal or sale, net     (1,100 )   (26,786 )   (30,513 )   (68,225 )
Income from unconsolidated entities     1,294     (1,184 )   5,129     (8,393 )
   
 
 
 
 
Operating Income     188,253     156,746     655,449     576,125  
Depreciation and amortization expense     85,207     64,393     290,256     230,578  
   
 
 
 
 
NOI of unconsolidated entities   $ 273,460   $ 221,139   $ 945,705   $ 806,703  
   
 
 
 
 
Total consolidated and unconsolidated NOI from continuing operations   $ 803,687   $ 655,084   $ 2,621,885   $ 2,274,962  
   
 
 
 
 
Adjustments to NOI:                          
NOI of discontinued consolidated and unconsolidated Properties     5,645     49,845     83,250     164,007  
   
 
 
 
 
Total NOI of the Simon Group Portfolio   $ 809,332   $ 704,929   $ 2,705,135   $ 2,438,969  
   
 
 
 
 
Increase in NOI from prior period     14.8 %   8.9 %   10.9 %   6.3 %
Less: Joint venture partner's share of NOI     165,284     169,552     629,536     569,574  
   
 
 
 
 
Simon Group's Share of NOI   $ 644,048   $ 535,377   $ 2,075,599   $ 1,869,395  
   
 
 
 
 
Increase in Simon Group's Share of NOI from prior period     20.3 %   5.0 %   11.0 %   5.9 %

15



Simon Property Group
Computation of Comparable Property NOI Growth
As of December 31, 2004

 
  For the Three Months Ended December 31,
  For the Year Ended December 31,
 
(in thousands)

 
  2004
  2003
  2004
  2003
 
  Total NOI of the Simon Group Portfolio   $ 809,332   $ 704,929   $ 2,705,135   $ 2,438,969  
  NOI from noncomparable properties     (215,663 )   (71,045 )   (470,565 )   (172,445 )
  NOI from Home and Regional Office cost allocations, Corporate, and Other     13,971     10,903     25,675     13,088  
  NOI from disposition Properties     (2,413 )   (39,229 )   (67,178 )   (125,720 )
  Peripheral land sales at Regional Mall and Mixed-Use Properties     (8,213 )   (6,424 )   (16,418 )   (23,178 )
  Impairment charge     18,000         18,000     0  
   
 
 
 
 
Comparable NOI of Regional Malls and Mixed-Use Properties   $ 615,014   $ 599,134   $ 2,194,649   $ 2,130,714  
   
 
 
 
 
Increase in Comparable Regional Mall and Mixed-Use NOI from prior period     2.7 %         3.0 %      
   
       
       

16



SIMON PROPERTY GROUP
Analysis of Other Income and Other Expense
(In thousands)

 
  For the Three Months
Ended December 31,

  For the Twelve Months
Ended December 31,

 
  2004
  2003
  2004
  2003
Consolidated Properties                        

Other Income

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

$

4,734

 

$

5,091

 

$

12,757

 

$

17,392
Lease Settlement Income     1,300     5,760     11,856     14,636
Gains on Land Sales and Income from the Sale of Net Leases     22,964     20,770     45,160     33,914
Simon Brand Ventures/Simon Business Network Revenues(1)     25,108     24,780     69,708     54,634
Other     8,092     3,908     18,117     15,916
   
 
 
 

Totals

 

$

62,198

 

$

60,309

 

$

157,598

 

$

136,492
   
 
 
 

Other Expense

 

 

 

 

 

 

 

 

 

 

 

 

Ground Rent

 

$

6,296

 

$

5,098

 

$

20,689

 

$

15,781
Professional Fees     2,087     1,764     4,503     4,939
Simon Brand Ventures/Simon Business Network Expenses     4,687     692     6,794     1,375
Other     2,860     2,126     7,846     5,121
   
 
 
 

Totals

 

$

15,930

 

$

9,680

 

$

39,832

 

$

27,216
   
 
 
 

(1)
Additional Simon Brand Ventures and Simon Business Network revenues are recorded in minimum rent.

17



SIMON PROPERTY GROUP
NOI Composition
For the Twelve Months Ended December 31, 2004

Geographic Diversification of U.S. Regional Mall
Portfolio(1)

CHART

Asset Mix of Portfolio(2)

CHART

(1)   U.S. regions:    
    Northeast—PA, NY, VT, NH, ME, MA, NJ, CT and RI   West North Central—ND, SD, NE, KS, MN, IA and MO
    Mideast—KY, WV, MD, DE, VA, NC and SC   East North Central—WI, MI, OH, IN and IL
    Southeast—TN, MS, AL, GA, FL and Puerto Rico   Mountain—NV, AZ, NM, UT, CO, ID, MT and WY
    Southwest—TX, OK, LA and AR   Pacific—CA, OR and WA
(2)   International includes four Premium Outlets in Japan    

18



SIMON PROPERTY GROUP
U.S. Portfolio GLA, Occupancy & Rent Data
As of December 31, 2004

Type of Property

  GLA-Sq. Ft.
  Total
Owned GLA

  % of
Owned GLA

  % of Owned
GLA Which
is Leased

  Average
Base Rent
Per Square Foot

Regional Malls                      
  Anchor   102,703,517   29,188,521   24.0 % 95.2 % $ 4.35
  Mall Store   58,778,036   58,628,769   48.2 % 92.8 % $ 34.25
  Freestanding   4,187,965   2,112,195   1.7 % 89.4 % $ 11.72
   
 
 
         
  Subtotal   62,966,001   60,740,964   49.9 % 92.7 % $ 33.50

Regional Mall Total

 

165,669,518

 

89,929,485

 

73.9

%

 

 

 

 

Premium Outlets

 

 

 

 

 

 

 

 

 

 

 
  Mall Store   11,557,370   11,557,370   9.5 % 99.3 % $ 21.85

Premium Outlets Total

 

11,557,370

 

11,557,370

 

9.5

%

99.3

%

$

21.85

Community Shopping Centers

 

 

 

 

 

 

 

 

 

 

 
  Anchor   12,936,999   8,064,687   6.6 % 91.9 % $ 8.83
  Mall Store   5,027,774   4,944,946   4.1 % 91.5 % $ 14.49
  Freestanding   952,263   455,759   0.4 % 95.6 % $ 7.68
   
 
 
         
Community Ctr. Total   18,917,036   13,465,392   11.1 % 91.9 % $ 10.91

Office Buildings & Office Portion of Retail(1)

 

3,057,166

 

3,057,166

 

2.5

%

75.7

%

$

25.16

Other(2)

 

3,732,326

 

3,732,326

 

3.0

%

 

 

 

 
   
 
 
         
Total U.S. Properties   202,933,416   121,741,739   100.0 %        
   
 
 
         

(1)
Includes two office buildings, O'Hare International Center and Riverway, comprising 494,504 and 819,181 square feet, respectively.

(2)
Other assets include 21 other properties that contribute less than .50% of Simon Group's NOI.

19



SIMON PROPERTY GROUP
Regional Mall Operational Information
As of December 31, 2004
Unaudited

 
  As of or for the Twelve Months Ended December 31,
 
 
  2004
  2003
 
Total Number of Regional Malls     172     176  
Total Regional Mall GLA (in millions of square feet; includes office portion of retail)     167.7     171.0  
Occupancy(1)              
  Consolidated Assets     92.7 %   92.2 %
  Unconsolidated Assets     92.6 %   92.7 %
  Total Portfolio     92.7 %   92.4 %
Comparable sales per square foot(2)              
  Consolidated Assets   $ 411   $ 388  
  Unconsolidated Assets   $ 460   $ 427  
  Total Portfolio   $ 427   $ 402  
Average rent per square foot(1)              
  Consolidated Assets   $ 32.81   $ 31.28  
  Unconsolidated Assets   $ 34.78   $ 33.73  
  Total Portfolio   $ 33.50   $ 32.26  
Average Base Rent Per Square Foot

  Mall &
Freestanding
Stores

  %
Change

 
12/31/04   $ 33.50   3.8 %
12/31/03     32.26   5.1 %
12/31/02     30.70   4.8 %
12/31/01     29.28   3.4 %
12/31/00     28.31   3.6 %

Rental Rates

 
  Average Base Rent(3)
  Amount of Change
 
 
  Lease Signings
During Period

  Store Closings/
Lease Expirations
During Period

  $
Change

  %
Change

 
2004   $ 39.33   $ 33.59   $ 5.74   17.1 %
2003     41.28     32.99     8.29   25.1 %
2002     40.35     32.58     7.77   23.8 %
2001     34.88     29.10     5.78   19.9 %
2000     35.13     29.24     5.89   20.1 %

(1)
Includes mall and freestanding stores

(2)
Based upon the standard definition of sales for regional malls adopted by the International Council of Shopping Centers which includes only mall and freestanding stores less than 10,000 square feet.

(3)
Represents the average base rent in effect during the period for those tenants who signed leases as compared to the average base rent in effect during the period for those tenants whose leases terminated or expired.

20



SIMON PROPERTY GROUP
Regional Mall Lease Expirations(1)
As of December 31, 2004

Year

  Number of
Leases Expiring

  Square
Feet

  Avg. Base Rent
per Square Foot
at 12/31/04

Regional Malls—Mall Stores & Freestanding              

Month to Month Leases

 

702

 

1,568,415

 

$

35.70
2005   2,146   5,418,121   $ 32.06
2006   2,389   5,949,174   $ 32.76
2007   2,405   5,679,422   $ 34.69
2008   1,813   5,279,666   $ 34.67
2009   1,838   5,488,347   $ 32.53
2010   1,619   4,967,232   $ 35.51
2011   1,446   4,330,018   $ 34.59
2012   1,189   3,980,231   $ 35.61
2013   1,197   3,835,302   $ 38.42
2014   1,217   3,765,802   $ 39.40
2015   491   2,049,081   $ 37.27
2016 and Thereafter   133   1,987,960   $ 20.71
Specialty Leasing Agreements w/ terms in excess of 12 months   972   2,489,248   $ 13.09

Anchor Tenants

 

 

 

 

 

 

 

Month to Month Leases

 

2

 

147,273

 

$

2.96
2005   11   1,304,347   $ 2.35
2006   20   2,400,586   $ 2.69
2007   17   1,875,064   $ 2.01
2008   26   3,217,290   $ 3.80
2009   31   3,227,889   $ 3.46
2010   26   2,939,592   $ 2.95
2011   11   928,657   $ 6.44
2012   17   1,955,174   $ 5.11
2013   10   1,638,346   $ 6.86
2014   13   1,207,089   $ 7.71
2015   10   980,585   $ 6.48
2016 and Thereafter   40   4,551,206   $ 5.66

(1)
Does not consider the impact of options to renew that may be contained in leases.

21



SIMON PROPERTY GROUP
Regional Mall Top Tenants
As of December 31, 2004
(Square Feet in 000's)

Top 10 In-Line Retail Tenants (sorted by percentage of total base minimum rent)

Tenant

  Number
of
Stores

  Square
Feet

  Percent of
Total
Sq. Ft.

  Percent of
Total Base
Min. Rent

 
Limited Brands, Inc.   546   3,510   1.7 % 4.0 %
The Gap, Inc.   346   3,576   1.8 % 2.7 %
Foot Locker, Inc.   433   1,783   0.9 % 2.1 %
Zale Corporation   426   487   0.2 % 1.6 %
Luxottica Group S.P.A   536   907   0.4 % 1.6 %
Abercrombie & Fitch Co.   153   1,114   0.5 % 1.3 %
Children's Place Retail Stores   188   836   0.4 % 1.0 %
Sterling Jewelers, Inc.   203   290   0.1 % 1.0 %
American Eagle Outfitters, Inc.   125   671   0.3 % 0.8 %
Genesco, Inc.   312   392   0.2 % 0.8 %

Top 10 Anchors (sorted by percentage of total square footage)(1)

Tenant

  Number
of
Stores

  Square
Feet

  Percent of
Total
Sq. Ft.

  Percent of
Total Base
Min. Rent

 
Sears Roebuck & Co.   131   20,094   9.9 % 0.4 %
Federated Department Stores   93   18,211   9.0 % 0.6 %
J.C. Penney Co., Inc.   118   17,056   8.4 % 0.9 %
The May Department Stores   94   14,152   7.0 % 0.2 %
Dillard's Department Stores   80   11,911   5.9 % 0.1 %
Saks Incorporated   41   4,766   2.3 % 1.0 %
Nordstrom, Inc.   21   3,722   1.8 % 0.0 %
Belk, Inc.   15   1,747   0.9 % 0.1 %
Target Corporation   11   1,368   0.7 % 0.0 %
The Neiman Marcus Group, Inc.   7   926   0.5 % 0.1 %

(1)
Includes space leased and space owned by the anchor

22



SIMON PROPERTY GROUP
Regional Mall Anchor/Big Box Openings
2004-2006

Property Name

  Location
  New
Tenant

  Former
Tenant


Openings in 2004

 

 

Bangor Mall

 

Bangor, ME

 

Dick's Sporting Goods

 

Porteus

Battlefield Mall

 

Springfield, MO

 

Steve & Barry's

 

Battlefield Cinema

Brea Mall

 

Brea, CA

 

Cheesecake Factory

 

N/A

Century III Mall

 

Pittsburgh, PA

 

Dick's Sporting Goods

 

Wickes Furniture

College Mall

 

Bloomington, IN

 

Target

 

JCPenney

Cordova Mall

 

Pensacola, FL

 

Cost Plus World Market

 

Montgomery Ward

Dadeland Mall

 

Miami, FL

 

Nordstrom

 

Lord & Taylor

Emerald Square

 

Attleboro, MA

 

Filene's Home

 

Lord & Taylor

Greenwood Park Mall

 

Greenwood, IN

 

Dick's Sporting Goods

 

Service Merchandise

Gulfview Square

 

New Port Richey, FL

 

Best Buy
Linens 'n Things

 

Dillard's (relocated)
Dillard's (relocated)

Irving Mall

 

Irving, TX

 

Circuit City

 

Food court & small shops

Longview Mall

 

Longview, TX

 

Beall's

 

Service Merchandise

Maplewood Mall

 

St. Paul, MN

 

Barnes & Noble

 

N/A

North East Mall

 

Hurst, TX

 

Rave Theater

 

Montgomery Ward

Prien Lake Mall

 

Lake Charles, LA

 

Cinemark Theater

 

White House

Rolling Oaks

 

San Antonio, TX

 

JCPenney

 

N/A

Roosevelt Field

 

Garden City, NY

 

Bloomingdale's
Furniture and Bedding
Dick's Sporting Goods

 

Stern's
Stern's

Shops at Sunset Place

 

Miami, FL

 

L.A. Fitness

 

IMAX Theatre

Southern Hills Mall

 

Sioux City, IA

 

Barnes & Noble
JCPenney

 

N/A
Target

SouthPark Mall

 

Charlotte, NC

 

Nordstrom
Dick's Sporting Goods

 

N/A
Sears

SouthPark Mall

 

Moline, IL

 

Dillard's

 

Montgomery Ward

Sunland Park Mall

 

El Paso, TX

 

Foley's

 

JCPenney

Tippecanoe Mall

 

Lafayette, IN

 

Dick's Sporting Goods
H.H. Gregg

 

Lazarus
Lazarus

Towne East Square

 

Wichita, KS

 

Steve & Barry's

 

Steinmart

Washington Square

 

Indianapolis, IN

 

Burlington Coat Factory
Dick's Sporting Goods

 

JCPenney
Lazarus
             

23



White Oaks Mall

 

Springfield, IL

 

Dick's Sporting Goods

 

Montgomery Ward

Openings Projected in 2005

 

 

Boynton Beach Mall

 

Boynton Beach, FL

 

Muvico Theater

 

Macy's

Burlington Mall

 

Burlington, MA

 

Cheesecake Factory

 

N/A

Cielo Vista Mall

 

El Paso, TX

 

Cinemark Theater

 

N/A

College Mall

 

Bloomington, IN

 

Dick's Sporting Goods

 

Lazarus

Cordova Mall

 

Pensacola, FL

 

Ross Dress for Less

 

N/A

Emerald Square

 

Attleboro, MA

 

Filene's Men Store

 

Lord & Taylor

Fashion Mall at Keystone

 

Indianapolis, IN

 

Landmark Cinema
Crate & Barrel

 

N/A
N/A

Irving Mall

 

Irving, TX

 

Burlington Coat Factory

 

JCPenney

Livingston Mall

 

Livingston, NJ

 

Steve & Barry's

 

N/A

Mall of New Hampshire

 

Manchester, NH

 

A.C. Moore

 

Kitchen Com Etc.

Maplewood Mall

 

St. Paul, MN

 

JCPenney

 

Mervyn's

Melbourne Square

 

Melbourne, FL

 

Circuit City
Dick's Sporting Goods

 

Belk's
Belk's

Phipps Plaza

 

Atlanta, GA

 

Nordstrom

 

Lord & Taylor

South Hills Village

 

Pittsburgh, PA

 

Barnes & Noble

 

N/A

SouthPark Mall

 

Charlotte, NC

 

Joseph Beth Booksellers

 

Sears

The Source

 

Westbury, NY

 

David's Bridal

 

N/A

Town Center at Boca Raton

 

Boca Raton, FL

 

Neiman Marcus

 

Lord & Taylor

Valley Mall

 

Harrisonburg, VA

 

Target

 

Wal-Mart

Washington Square

 

Indianapolis, IN

 

Kerasotes Theatre

 

N/A

White Oaks Mall

 

Springfield, MO

 

Linens 'n Things
Cost Plus World Market

 

Montgomery Ward
Montgomery Ward

Openings Projected in 2006

 

 

Aurora Mall(1)

 

Aurora, CO

 

Dillard's
Foley's (renov & expan)

 

Foley's (relocated)
N/A

College Mall

 

Bloomington, IN

 

Linens 'n Things
David's Bridal
Pier One

 

Target
Target
Target

Crossroads Mall

 

Omaha, NE

 

Target

 

Younkers

SouthPark Mall

 

Charlotte, NC

 

Neiman Marcus

 

N/A

Square One Mall

 

Saugus, MA

 

Dick's Sporting Goods

 

N/A

(1)
Aurora Mall redevelopment will consolidate two Foley's locations into one and add Dillard's.

24



SIMON PROPERTY GROUP, INC.
Regional Mall Property Listing
U.S. Properties

 
   
   
   
   
  Gross Leasable Area
 
  Property Name
  State
  City (Metropolitan area)

  Legal
Ownership

  Anchor
  Mall &
Freestanding

  Total
1.   McCain Mall   AR   N. Little Rock   100.0 % 554,156   222,340   776,496
2.   University Mall   AR   Little Rock   100.0 % 369,015   153,009   522,024

3.

 

Metrocenter(8)

 

AZ

 

Phoenix

 

50.0

%

876,027

 

515,946

 

1,391,973
4.   Southgate Mall   AZ   Yuma   100.0 % 252,264   68,850   321,114

5.

 

Brea Mall

 

CA

 

Brea (Orange County)

 

100.0

%

874,802

 

442,557

 

1,317,359
6.   Fashion Valley Mall   CA   San Diego   50.0 % 1,053,305   654,697   1,708,002
7.   Laguna Hills Mall   CA   Laguna Hills (Orange County)   100.0 % 536,500   330,736   867,236
8.   Santa Rosa Plaza   CA   Santa Rosa   100.0 % 428,258   269,950   698,208
9.   Shops at Mission Viejo Mall, The   CA   Mission Viejo (Orange County)   100.0 % 677,215   472,409   1,149,624
10.   Stanford Shopping Center   CA   Palo Alto (San Francisco)   100.0 % 849,153   530,563 (1) 1,379,716
11.   Westminster Mall   CA   Westminster (Orange County)   100.0 % 716,939   502,347   1,219,286

12.

 

Aurora Mall

 

CO

 

Aurora (Denver)

 

100.0

%

611,637

 

418,551

 

1,030,188
13.   Mesa Mall(2)   CO   Grand Junction   50.0 % 425,817   440,141   865,958

14.

 

Crystal Mall

 

CT

 

Waterford (New London-Norwich)

 

74.6

%

442,311

 

351,515

 

793,826

15.

 

Aventura Mall(2)

 

FL

 

Miami Beach

 

33.3

%

1,242,098

 

662,423

 

1,904,521
16.   Avenues, The   FL   Jacksonville   25.0% (3) 754,956   362,554   1,117,510
17.   Boynton Beach Mall   FL   Boynton Beach (W. Palm Beach)   100.0 % 883,720   299,843   1,183,563
18.   Coral Square   FL   Coral Springs (Miami-Ft. Lauderdale)   97.2 % 648,144   296,873   945,017
19.   Cordova Mall   FL   Pensacola   100.0 % 437,477   395,875   833,352
20.   Crystal River Mall   FL   Crystal River   100.0 % 302,495   121,847   424,342
21.   Dadeland Mall   FL   N. Miami Beach   50.0 % 1,132,072   335,565   1,467,637
22.   DeSoto Square   FL   Bradenton (Sarasota-Bradenton)   100.0 % 435,467   254,786   690,253
23.   Edison Mall   FL   Fort Myers   100.0 % 742,667   299,622   1,042,289
24.   Florida Mall, The   FL   Orlando   50.0 % 1,232,416   615,508   1,847,924
25.   Gulf View Square   FL   Port Richey (Tampa-St. Pete)   100.0 % 461,852   292,059   753,911
26.   Indian River Mall   FL   Vero Beach   50.0 % 445,552   302,456   748,008
27.   Lake Square Mall   FL   Leesburg (Orlando)   50.0 % 296,037   264,777   560,814
28.   Melbourne Square   FL   Melbourne   100.0 % 471,173   258,729   729,902
29.   Miami International Mall   FL   South Miami   47.8 % 783,308   293,366   1,076,674
30.   Orange Park Mall   FL   Orange Park (Jacksonville)   100.0 % 534,180   389,232   923,412
31.   Paddock Mall   FL   Ocala   100.0 % 387,378   166,851   554,229
32.   Palm Beach Mall   FL   West Palm Beach   100.0 % 749,288   334,919   1,084,207
33.   Port Charlotte Town Center   FL   Port Charlotte (Punta Gorda)   80.0% (4) 458,554   321,871   780,425
34.   Seminole Towne Center   FL   Sanford (Orlando)   45.0% (3) 768,798   384,803   1,153,601
35.   Shops at Sunset Place, The   FL   Miami   37.5 %   514,974   514,974
36.   Town Center at Boca Raton   FL   Boca Raton (W. Palm Beach)   100.0 % 1,067,197   493,062   1,560,259
37.   Treasure Coast Square   FL   Jensen Beach (Ft. Pierce)   100.0 % 511,372   357,982   869,354
38.   Tyrone Square   FL   St. Petersburg (Tampa-St. Pete)   100.0 % 748,269   376,337   1,124,606
39.   University Mall   FL   Pensacola   100.0 % 478,449   230,542   708,991
                             

25



40.

 

Gwinnett Place

 

GA

 

Duluth (Atlanta)

 

50.0

%

843,609

 

434,067

 

1,277,676
41.   Lenox Square   GA   Atlanta   100.0 % 821,356   663,328   1,484,684
42.   Mall of Georgia   GA   Mill Creek (Atlanta)   50.0 % 1,069,590   715,774   1,785,364
43.   Northlake Mall   GA   Atlanta   100.0 % 665,745   297,027   962,772
44.   Phipps Plaza   GA   Atlanta   100.0 % 472,385   346,801   819,186
45.   Town Center at Cobb   GA   Kennesaw (Atlanta)   50.0 % 851,346   422,138   1,273,484

46.

 

Lindale Mall(2)

 

IA

 

Cedar Rapids

 

50.0

%

305,563

 

386,975

 

692,538
47.   NorthPark Mall   IA   Davenport   50.0 % 651,533   425,218   1,076,751
48.   Southern Hills Mall(2)   IA   Sioux City   50.0 % 372,937   431,254   804,191
49.   SouthRidge Mall(2)   IA   Des Moines   50.0 % 497,806   504,332   1,002,138

50.

 

Alton Square

 

IL

 

Alton (St. Louis)

 

100.0

%

426,315

 

212,897

 

639,212
51.   Lincolnwood Town Center   IL   Lincolnwood (Chicago)   100.0 % 220,830   200,632   421,462
52.   Northfield Square Mall   IL   Bourbonnais (Chicago)   31.6% (5) 310,994   247,535   558,529
53.   Northwoods Mall   IL   Peoria   100.0 % 472,969   223,816   696,785
54.   Orland Square   IL   Orland Park (Chicago)   100.0 % 773,295   436,343   1,209,638
55.   River Oaks Center   IL   Calumet City (Chicago)   100.0 % 834,588   545,236 (1) 1,379,824
56.   Southpark Mall   IL   Moline (Davenport-Moline)   50.0 % 578,056   447,879   1,025,935
57.   White Oaks Mall   IL   Springfield   77.5 % 724,147   361,878   1,086,025

58.

 

Castleton Square

 

IN

 

Indianapolis

 

100.0

%

1,105,913

 

363,264

 

1,469,177
59.   Circle Centre   IN   Indianapolis   14.7 % 350,000   441,037 (1) 791,037
60.   College Mall   IN   Bloomington   100.0 % 356,887   235,197   592,084
61.   Eastland Mall   IN   Evansville   50.0 % 532,955   365,956   898,911
62.   Fashion Mall at Keystone, The   IN   Indianapolis   100.0 % 249,721   398,403 (1) 648,124
63.   Greenwood Park Mall   IN   Greenwood (Indianapolis)   100.0 % 909,928   414,737   1,324,665
64.   Lafayette Square   IN   Indianapolis   100.0 % 937,223   270,158   1,207,381
65.   Markland Mall   IN   Kokomo   100.0 % 273,094   142,149   415,243
66.   Muncie Mall   IN   Muncie   100.0 % 435,756   214,360   650,116
67.   Tippecanoe Mall   IN   Lafayette   100.0 % 537,790   322,291   860,081
68.   University Park Mall   IN   Mishawaka (South Bend)   60.0 % 622,508   320,014   942,522
69.   Washington Square   IN   Indianapolis   100.0 % 616,109   307,462   923,571

70.

 

Towne East Square

 

KS

 

Wichita

 

100.0

%

779,490

 

389,676

 

1,169,166
71.   Towne West Square   KS   Wichita   100.0 % 619,269   335,778   955,047
72.   West Ridge Mall   KS   Topeka   100.0 % 716,811   303,464   1,020,275

73.

 

Prien Lake Mall

 

LA

 

Lake Charles

 

100.0

%

644,124

 

178,697

 

822,821

74.

 

Arsenal Mall

 

MA

 

Watertown (Boston)

 

100.0

%

191,395

 

310,546

(1)

501,941
75.   Atrium Mall   MA   Chestnut Hill (Boston)   49.1 %   206,591   206,591
76.   Auburn Mall   MA   Auburn (Boston)   49.1 % 417,620   174,366   591,986
77.   Burlington Mall   MA   Burlington (Boston)   100.0 % 836,236   410,439   1,246,675
78.   Cape Cod Mall   MA   Hyannis (Barnstable-Yarmouth)   49.1 % 420,199   303,966   724,165
79.   Copley Place   MA   Boston   98.1 % 104,332   1,108,133 (1) 1,212,465
80.   Emerald Square   MA   North Attleboro (Providence-Fall River)   49.1 % 647,372   374,011   1,021,383
81.   Greendale Mall   MA   Worcester (Boston)   49.1 % 132,634   298,703 (1) 431,337
82.   Liberty Tree Mall   MA   Danvers (Boston)   49.1 % 498,000   359,075   857,075
83.   Mall at Chestnut Hill, The   MA   Newton (Boston)   47.2 % 297,253   180,946   478,199
84.   Northshore Mall   MA   Peabody (Boston)   49.1 % 989,277   697,782   1,687,059
85.   Solomon Pond Mall   MA   Marlborough (Boston)   49.1 % 538,843   371,338   910,181
86.   South Shore Plaza   MA   Braintree (Boston)   100.0 % 847,603   615,019   1,462,622
87.   Square One Mall   MA   Saugus (Boston)   49.1 % 540,101   324,558   864,659

88.

 

Bowie Town Center

 

MD

 

Bowie (Washington, D.C.)

 

100.0

%

338,567

 

328,698

 

667,265
89.   St. Charles Towne Center   MD   Waldorf (Washington, D.C.)   100.0 % 631,602   353,951   985,553
                             

26



90.

 

Bangor Mall

 

ME

 

Bangor

 

66.4%

(6)

416,582

 

236,753

 

653,335

91.

 

Maplewood Mall

 

MN

 

Minneapolis

 

100.0

%

588,822

 

339,302

 

928,124
92.   Miller Hill Mall   MN   Duluth   100.0 % 429,508   379,651   809,159

93.

 

Battlefield Mall

 

MO

 

Springfield

 

100.0

%

770,111

 

423,399

 

1,193,510
94.   Independence Center   MO   Independence (Kansas City)   100.0 % 499,284   521,445   1,020,729

95.

 

Biltmore Square

 

NC

 

Asheville

 

100.0

%

242,576

 

251,285

 

493,861
96.   SouthPark Mall   NC   Charlotte   100.0 % 964,742   456,171   1,420,913

97.

 

Crossroads Mall

 

NE

 

Omaha

 

100.0

%

609,669

 

248,841

 

858,510

98.

 

Mall at Rockingham Park

 

NH

 

Salem (Boston)

 

24.6

%

638,111

 

382,046

 

1,020,157
99.   Mall of New Hampshire   NH   Manchester (Boston)   49.1 % 444,889   362,010   806,899
100.   Pheasant Lane Mall   NH   Nashua (Boston)   100.0% (7) 675,759   313,478   989,237

101.

 

Brunswick Square

 

NJ

 

East Brunswick (New York)

 

100.0

%

467,626

 

301,415

 

769,041
102.   Livingston Mall   NJ   Livingston (New York)   100.0 % 616,128   363,898   980,026
103.   Menlo Park Mall   NJ   Edison (New York)   100.0 % 527,591   755,332 (1) 1,282,923
104.   Ocean County Mall   NJ   Toms River (New York)   100.0 % 616,443   276,126   892,569
105.   Quaker Bridge Mall   NJ   Lawrenceville   38.0% (6) 686,760   415,230   1,101,990
106.   Rockaway Townsquare   NJ   Rockaway (New York)   100.0 % 786,626   462,881   1,249,587

107.

 

Cottonwood Mall

 

NM

 

Albuquerque

 

100.0

%

631,556

 

410,124

 

1,041,680

108.

 

Forum Shops at Caesars, The

 

NV

 

Las Vegas

 

100.0

%


 

635,741

 

635,741

109.

 

Chautauqua Mall

 

NY

 

Lakewood (Jamestown)

 

100.0

%

213,320

 

218,646

 

431,966
110.   Jefferson Valley Mall   NY   Yorktown Heights (New York)   100.0 % 310,095   276,709   586,804
111.   Nanuet Mall   NY   Nanuet (New York)   100.0 % 583,711   332,903   916,614
112.   Roosevelt Field   NY   Garden City (New York)   100.0 % 1,430,425   759,516   2,189,941
113.   Smith Haven Mall   NY   Lake Grove (New York)   25.0 % 902,595   455,084   1,357,679
114.   Source, The   NY   Westbury (New York)   25.5 % 210,798   516,283   727,081
115.   Walt Whitman Mall   NY   Huntington Station (New York)   100.0 % 742,214   292,494   1,034,708
116.   Westchester, The   NY   White Plains (New York)   40.0 % 349,393   477,816   827,209

117.

 

Great Lakes Mall

 

OH

 

Mentor (Cleveland)

 

100.0

%

879,300

 

422,727

 

1,302,027
118.   Lima Mall   OH   Lima   100.0 % 541,861   204,014   745,875
119.   Richmond Town Square   OH   Richmond Heights (Cleveland)   100.0 % 685,251   331,752   1,017,003
120.   Southern Park Mall   OH   Boardman (Youngstown)   100.0 % 811,858   386,481   1,198,339
121.   Summit Mall   OH   Akron   100.0 % 432,936   331,302   764,238
122.   Upper Valley Mall   OH   Springfield (Dayton-Springfield)   100.0 % 479,418   263,246   742,664

123.

 

Eastland Mall

 

OK

 

Tulsa

 

100.0

%

435,843

 

264,841

 

700,684
124.   Penn Square Mall   OK   Oklahoma City   94.5 % 588,137   443,798   1,031,935
125.   Woodland Hills Mall   OK   Tulsa   94.5 % 709,447   382,808   1,092,255

126.

 

Century III Mall

 

PA

 

West Mifflin (Pittsburgh)

 

100.0

%

831,439

 

454,993

(1)

1,286,432
127.   Cheltenham Square   PA   Philadelphia   100.0 % 368,266   271,394   639,660
128.   Granite Run Mall   PA   Media (Philadelphia)   50.0 % 500,809   546,249   1,047,058
129.   The Plaza & Court at King of Prussia Mall   PA   King of Prussia (Philadelphia)   12.4% (6) 1,545,812   1,074,658 (1) 2,620,470
130.   Lehigh Valley Mall   PA   Whitehall (Allentown-Bethlehem)   37.6 % 564,353   494,641 (1) 1,058,994
131.   Montgomery Mall   PA   Montgomeryville (Philadelphia)   53.5% (6) 684,855   435,540   1,120,395
132.   Oxford Valley Mall   PA   Langhorne (Philadelphia)   63.2% (6) 762,558   503,488 (1) 1,266,046
                             

27


133.   Ross Park Mall   PA   Pittsburgh   100.0 % 827,015   406,764   1,233,779
134.   South Hills Village   PA   Pittsburgh   100.0 % 655,987   457,939   1,113,926

135.

 

Plaza Carolina

 

PR

 

Carolina (San Juan)

 

100.0

%

504,796

 

608,089

(1)

1,112,885

136.

 

Anderson Mall

 

SC

 

Anderson (Greenville)

 

100.0

%

404,394

 

212,667

 

617,061
137.   Haywood Mall   SC   Greenville   100.0 % 902,400   330,255   1,232,655

138.

 

Empire Mall(2)

 

SD

 

Sioux Falls

 

50.0

%

497,341

 

551,245

 

1,048,586
139.   Rushmore Mall(5)   SD   Rapid City   50.0 % 470,660   364,948   835,608

140.

 

Knoxville Center

 

TN

 

Knoxville

 

100.0

%

597,028

 

383,830

 

980,858
141.   Oak Court Mall   TN   Memphis   100.0 % 535,000   318,098 (1) 853,098
142.   Raleigh Springs Mall   TN   Memphis   100.0 % 691,230   226,323   917,553
143.   West Town Mall   TN   Knoxville   50.1 % 878,311   448,873   1,327,184
144.   Wolfchase Galleria   TN   Memphis   94.5 % 761,648   506,451   1,268,099

145.

 

Barton Creek Square

 

TX

 

Austin

 

100.0

%

922,266

 

507,906

 

1,430,172
146.   Broadway Square   TX   Tyler   100.0 % 427,730   189,388   617,118
147.   Cielo Vista Mall   TX   El Paso   100.0 % 793,716   399,387   1,193,103
148.   Galleria, The   TX   Houston   31.5 % 1,300,466   1,102,436   2,402,902
149.   Highland Mall(2)   TX   Austin   50.0 % 732,000   359,671   1,091,671
150.   Ingram Park Mall   TX   San Antonio   100.0 % 751,704   378,284   1,129,988
151.   Irving Mall   TX   Irving (Dallas-Ft. Worth)   100.0 % 722,049   408,688   1,130,737
152.   La Plaza Mall   TX   McAllen   100.0 % 776,397   426,765   1,203,162
153.   Lakeline Mall   TX   Austin   100.0 % 745,179   355,463   1,100,642
154.   Longview Mall   TX   Longview   100.0 % 402,843   209,983   612,826
155.   Midland Park Mall   TX   Midland   100.0 % 339,113   278,980   618,093
156.   North East Mall   TX   Hurst (Dallas-Ft. Worth)   100.0 % 1,194,589   467,610   1,662,199
157.   Richardson Square Mall   TX   Richardson (Dallas-Ft. Worth)   100.0 % 471,436   284,000   755,436
158.   Rolling Oaks Mall   TX   San Antonio   100.0 % 596,984   292,917   889,901
159.   Sunland Park Mall   TX   El Paso   100.0 % 575,837   342,052   917,889
160.   Valle Vista Mall   TX   Harlingen   100.0 % 389,781   265,109   654,890

161.

 

Trolley Square

 

UT

 

Salt Lake City

 

90.0

%


 

225,735

 

225,735

162.

 

Apple Blossom Mall

 

VA

 

Winchester

 

49.1

%

229,011

 

213,381

 

442,392
163.   Charlottesville Fashion Square   VA   Charlottesville   100.0 % 381,153   191,236   572,389
164.   Chesapeake Square   VA   Chesapeake (Norfolk-VA Beach)   75.0% (5) 537,279   271,291   808,570
165.   Fashion Centre at Pentagon City, The   VA   Arlington (Washington, DC)   42.5 % 472,729   518,046 (1) 990,775
166.   Valley Mall   VA   Harrisonburg   50.0 % 191,343   179,631   370,974
167.   Virginia Center Commons   VA   Glen Allen (Richmond)   100.0 % 506,639   280,577   787,216

168.

 

Columbia Center

 

WA

 

Kennewick

 

100.0

%

408,052

 

333,727

 

741,779
169.   Northgate Mall   WA   Seattle   100.0 % 688,391   297,324   985,715
170.   Tacoma Mall   WA   Tacoma   100.0 % 924,045   415,754   1,339,799

171.

 

Bay Park Square

 

WI

 

Green Bay

 

100.0

%

447,508

 

268,378

 

715,886
172.   Forest Mall   WI   Fond Du Lac   100.0 % 327,260   173,393   500,653
                   
 
 
    Total Mall GLA               102,810,781   64,853,467   167,664,248

(1)
Office space included as follows:
Arsenal Mall—approx. 106,000 sq. ft.
Century III Mall—approx. 32,000 sq. ft.
Circle Centre Mall—approx. 9,000 sq. ft.
Copley Place—approx. 847,000 sq. ft.
Fashion Centre at Pentagon City, The—approx. 169,000 sq. ft.

28


(2)
This property is managed by a third party.

(3)
Outside partner receives substantially all the economic benefits of the property due to a partner preference.

(4)
The Operating Partnership receives substantially all the economic benefit of this property due to a partner preference or advances.

(5)
The Operating Partnership receives substantially all the economic benefits of the property.

(6)
The Company's indirect ownership interest, evidenced through an approximately 80% ownership interest in Kravco Simon Investments.

(7)
The Operating Partnership owns a mortgage note that encumbers Pheasant Lane Mall that entitles it to 100% of the economics of this property.

(8)
Asset was sold on January 11, 2005.

29



SIMON PROPERTY GROUP
U.S. Premium Outlet Centers Operational Information
As of December 31, 2004
Unaudited

 
  As of or for the Twelve Months Ended December 31,
 
 
  2004
  2003
 
Total Number of U.S. Premium Outlet Centers     31     28  
Total U.S. Premium Outlet Centers GLA (in millions of square feet)     11.6     9.8  
Occupancy     99.3 %   99.0 %
Comparable sales per square foot   $ 412   $ 385  
Average rent per square feet   $ 21.85   $ 20.36  

Rental Rates

 
  Average Base Rent(1)
  Amount of Change
 
 
  Lease Signings
During Period

  Store Closings/
Lease Expirations
During Period

  $
Change

  %
Change

 
2004   $ 22.78   $ 20.02   $ 2.76   13.8 %
2003     25.41     22.62     2.79   12.3 %

(1)
Represents the average base rent for tenants who signed leases compared to the average base rent in effect for tenants whose leases terminated or expired in the same space.

30



SIMON PROPERTY GROUP
U.S. Premium Outlet Centers Lease Expirations(1)
As of December 31, 2004
(Square Feet in 000's)

Year

  Number of
Leases Expiring

  Square
Feet

  Weighted
Avg. Base Rent
per Square Foot
at 12/31/04

2005   315   1,068   $ 19.77
2006   358   1,330   $ 21.55
2007   364   1,367   $ 21.40
2008   374   1,485   $ 24.37
2009   354   1,518   $ 21.56
2010   316   1,466   $ 22.48
2011   151   722   $ 23.42
2012   143   583   $ 27.13
2013   181   791   $ 24.72
2014   187   600   $ 29.50
2015   78   294   $ 23.52
2016 and Thereafter   25   152   $ 15.45

(1)
Does not consider the impact of options to renew that may be contained in leases.

31



SIMON PROPERTY GROUP
U.S. Premium Outlet Centers Top Tenants
As of December 31, 2004
(Square Feet in 000's)

Tenant

  Number
of
Stores

  Square
Feet

  Percent of
Total
Sq. Ft.

  Percent of Total Base Min. Rent
 
Phillips—Van Heusen Corporation   139   665   0.3 % 0.6 %
Jones Retail Corporation   130   454   0.2 % 0.5 %
Retail Brand Alliance, Inc.   55   331   0.2 % 0.3 %
The GAP, Inc.   49   435   0.2 % 0.2 %
LCI Holdings, Inc.   47   343   0.2 % 0.2 %
Nike Retail Services, Inc   28   273   0.1 % 0.2 %
Brown Group Retail, Inc.   47   219   0.1 % 0.2 %
VF Outlet   50   303   0.1 % 0.2 %
Reebok International LTD   28   206   0.1 % 0.2 %
Tommy Hilfiger Retail, LLC   31   190   0.1 % 0.2 %

32



SIMON PROPERTY GROUP, INC.
U.S. Premium Outlet Centers Property Listing

Property Name

  State
  City (Metropolitan area)

  Legal
Ownership

  Total
Gross
Leasable
Area

1.   Camarillo Premium Outlets   CA   Camarillo (Los Angeles)   100.0 % 454,070
2.   Carlsbad Premium Outlets   CA   Carlsbad   100.0 % 287,936
3.   Desert Hills Premium Outlets   CA   Cabazon (Palm Springs-Los Angeles)   100.0 % 498,516
4.   Folsom Premium Outlets   CA   Folsom (Sacramento)   100.0 % 299,270
5.   Gilroy Premium Outlets   CA   Gilroy (San Jose)   100.0 % 577,265
6.   Napa Premium Outlets   CA   Napa (Napa Valley)   100.0 % 179,348
7.   Petaluma Village Premium Outlets   CA   Petaluma (Santa Rosa)   100.0 % 195,837
8.   Vacaville Premium Outlets   CA   Vacaville   100.0 % 447,512

9.

 

Clinton Crossings Premium Outlets

 

CT

 

Clinton (Hartford)

 

100.0

%

272,351

10.

 

St. Augustine Premium Outlets

 

FL

 

St. Augustine (Jacksonsville)

 

100.0

%

329,003
11.   Orlando Premium Outlets   FL   Orlando   100.0 % 427,743

12.

 

North Georgia Premium Outlets

 

GA

 

Dawsonville

 

100.0

%

539,757

13.

 

Waikele Premium Outlets

 

HI

 

Waipahu (Honolulu)

 

100.0

%

209,846

14.

 

Chicago Premium Outlets

 

IL

 

Aurora (Chicago)

 

100.0

%

437,775

15.

 

Edinburgh Premium Outlets

 

IN

 

Edinburgh (Indianapolis)

 

100.0

%

305,475
16.   Lighthouse Place Premium Outlets   IN   Michigan City   100.0 % 475,806

17.

 

Wrentham Village Premium Outlets

 

MA

 

Wrentham (Boston)

 

100.0

%

600,621

18.

 

Kittery Premium Outlets

 

ME

 

Kittery

 

100.0

%

150,564

19.

 

Albertville Premium Outlets

 

MN

 

Albertville (Minneapolis/St. Paul)

 

100.0

%

429,701

20.

 

Osage Beach Premium Outlets

 

MO

 

Osage Beach

 

100.0

%

391,381

21.

 

Carolina Premium Outlets

 

NC

 

Smithfield (Raleigh-Durham-Chapel Hill)

 

100.0

%

439,303

22.

 

Liberty Village Premium Outlets

 

NJ

 

Flemington (Middlesex-Somerset-Hunterdon)

 

100.0

%

173,645

23.

 

Las Vegas Premium Outlets

 

NV

 

Las Vegas

 

100.0

%

434,978

24.

 

Waterloo Premium Outlets

 

NY

 

Waterloo

 

100.0

%

391,519
25.   Woodbury Common Premium Outlets   NY   Central Valley (Newburgh)   100.0 % 844,179

26.

 

Aurora Farms Premium Outlets

 

OH

 

Aurora (Akron)

 

100.0

%

300,181

27.

 

Columbia Gorge Premium Outlets

 

OR

 

Troutdale (Portland-Vancouver)

 

100.0

%

164,039

28.

 

The Crossings Premium Outlets

 

PA

 

Tannersville

 

100.0

%

411,391

29.

 

Allen Premium Outlets

 

TX

 

Allen (Dallas)

 

100.0

%

348,549

30.

 

Leesburg Corner Premium Outlets

 

VA

 

Leesburg (Washington DC)

 

100.0

%

463,288
31.   Patriot Plaza   VA   Williamsburg (Norfolk-VA Beach)   100.0 % 76,521
                   
    Total U.S. Premium Outlet Centers GLA               11,557,370

33



SIMON PROPERTY GROUP
Community Centers Operational Information
As of December 31, 2004
Unaudited

 
  As of or for the Twelve Months Ended December 31,
 
 
  2004
  2003
 
Total Number of Community Centers     71     67  
Total Community Center GLA (in millions of square feet)     18.7     17.9  
Occupancy(1)              
  Consolidated Assets     90.5 %   87.1 %
  Unconsolidated Assets     94.7 %   96.3 %
  Total Portfolio     91.9 %   90.2 %
Comparable sales per square foot(1)              
  Consolidated Assets   $ 222   $ 210  
  Unconsolidated Assets   $ 200   $ 206  
  Total Portfolio   $ 215   $ 209  
Average rent per square foot(1)              
  Consolidated Assets   $ 11.12   $ 11.01  
  Unconsolidated Assets   $ 10.49   $ 9.77  
  Total Portfolio   $ 10.91   $ 10.59  
Average Base Rent Per Square Foot

  Total
Center

  %
Change

 
12/31/04   $ 10.91   3.0 %
12/31/03     10.59   4.6 %
12/31/02     10.12   3.0 %
12/31/01     9.83   5.0 %
12/31/00     9.36   12.0 %

Rental Rates

 
  Average Base Rent(2)
  Amount of Change
 
 
  Lease Signings
During Period

  Store Closings/
Lease Expirations
During Period

  $
Change

  %
Change

 
2004   $ 12.01   $ 11.16   $ 0.85   7.6 %
2003     12.38     10.48     1.90   18.1 %
2002     10.19     8.39     1.80   21.5 %
2001     12.79     9.30     3.49   37.5 %
2000     14.21     11.51     2.70   23.5 %

(1)
For all owned gross leasable area.

(2)
Represents the average base rent in effect during the period for those tenants who signed leases as compared to the average base rent in effect during the period for those tenants whose leases terminated or expired.

34



SIMON PROPERTY GROUP
Community Centers Lease Expirations(1)
As of December 31, 2004

Community Center—Mall Stores & Freestanding              

Month to Month Leases

 

25

 

73,426

 

$

11.98
2005   149   455,115   $ 15.01
2006   239   666,386   $ 14.55
2007   161   626,020   $ 13.32
2008   151   636,488   $ 13.92
2009   114   454,333   $ 14.51
2010   90   499,275   $ 15.14
2011   37   233,954   $ 14.55
2012   21   132,845   $ 15.94
2013   14   110,959   $ 13.48
2014   28   140,884   $ 19.29
2015   27   157,450   $ 18.28
2016 and Thereafter   6   44,960   $ 22.80
Specialty Leasing Agreements w/ terms in excess of
12 months
  9   53,581   $ 1.46

Anchor Tenants

 

 

 

 

 

 

 

Month to Month Leases

 


 


 

 

2005   9   225,203   $ 7.96
2006   16   581,012   $ 6.38
2007   13   490,306   $ 5.57
2008   17   442,757   $ 9.53
2009   22   781,216   $ 7.42
2010   23   770,732   $ 11.29
2011   9   432,127   $ 6.54
2012   8   350,244   $ 8.85
2013   14   450,381   $ 8.23
2014   10   414,570   $ 8.43
2015   9   349,524   $ 13.03
2016 and Thereafter   34   1,936,174   $ 9.66
Specialty Leasing Agreements w/ terms in excess of
12 months
  2   107,915   $ 1.43

(1)
Does not consider the impact of options to renew that may be contained in leases.

35



SIMON PROPERTY GROUP
Community Centers Top Tenants
As of December 31, 2004
(Square Feet in 000's)

Top 10 Tenants (sorted by percentage of total square footage)(1)


Tenant


 

Number
of
Stores


 

Square
Feet


 

Percent of
Total
Sq. Ft.


 

Percent of
Total Base
Min. Rent


 
Target Corporation   9   1,134   0.6 % 0.0 %
Wal-Mart Stores, Inc.   10   1,120   0.6 % 0.0 %
Kohl's Department Stores, Inc.   9   830   0.4 % 0.2 %
Best Buy Company, Inc.   16   679   0.3 % 0.3 %
TJX Companies, Inc.   21   630   0.3 % 0.2 %
Burlington Coat Factory   7   510   0.3 % 0.1 %
Sears Roebuck & Co.   4   469   0.2 % 0.1 %
Kmart Corporation   4   378   0.2 % 0.1 %
Bed Bath & Beyond, Inc.   11   328   0.2 % 0.1 %
Office Max, Inc.   12   316   0.2 % 0.1 %

(1)
Includes space leased and space owned by the anchor

36



SIMON PROPERTY GROUP, INC.
Community Centers Property Listing

 
   
   
   
   
  Gross Leasable Area
Property Name

  State
  City (Metropolitan area)

  Legal
Ownership

  Anchor
  Mall &
Freestanding

  Total

1.

 

Plaza at Buckland Hills, The

 

CT

 

Manchester

 

35.0

%(1)

252,179

 

82,436

 

334,615

2.

 

Gaitway Plaza

 

FL

 

Ocala

 

23.3

%(1)

123,027

 

93,361

 

216,388
3.   Grove at Lakeland Square, The   FL   Lakeland   100.0 % 142,317   73,274   215,591
4.   Highland Lakes Center   FL   Orlando   100.0 % 352,277   140,799   493,076
5.   Indian River Commons   FL   Vero Beach   50.0 % 233,358   27,510   260,868
6.   Royal Eagle Plaza   FL   Coral Springs (Miami-Ft. Lauderale)   35.0 %(1) 124,479   74,676   199,155
7.   Terrace at the Florida Mall   FL   Orlando   100.0 % 281,252   47,531   328,783
8.   Waterford Lakes Town Center   FL   Orlando   100.0 % 622,244   329,427   951,671
9.   West Town Corners   FL   Altamonte Springs   23.3 %(1) 263,782   121,455   385,237
10.   Westland Park Plaza   FL   Orange Park   23.3 %(1) 123,548   39,606   163,154

11.

 

Mall of Georgia Crossing

 

GA

 

Mill Creek (Atlanta)

 

100.0

%

341,503

 

99,109

 

440,612

12.

 

Bloomingdale Court

 

IL

 

Bloomingdale

 

100.0

%

436,255

 

165,120

 

601,375
13.   Countryside Plaza   IL   Countryside   100.0 % 290,216   137,472   427,688
14.   Crystal Court   IL   Crystal Lake   35.0 %(1) 201,993   76,978   278,971
15.   Forest Plaza   IL   Rockford   100.0 % 325,170   100,588   425,758
16.   Lake Plaza   IL   Waukegan   100.0 % 170,789   44,673   215,462
17.   Lake View Plaza   IL   Orland Park (Chicago)   100.0 % 262,341   109,022   371,363
18.   Lincoln Crossing   IL   O'Fallon   100.0 % 229,820   13,446   243,266
19.   Matteson Plaza   IL   Matteson   100.0 % 230,959   44,570   275,529
20.   North Ridge Plaza   IL   Joliet   100.0 % 190,323   114,747   305,070
21.   White Oaks Plaza   IL   Springfield   100.0 % 275,703   115,723   391,426
22.   Willow Knolls Court   IL   Peoria   35.0 %(1) 309,440   72,937   382,377

23.

 

Brightwood Plaza

 

IN

 

Indianapolis

 

100.0

%


 

38,493

 

38,493
24.   Clay Terrace   IN   Carmel (Indianapolis)   50.0 % 161,281   280,464   441,745
25.   Eastland Convenience Center   IN   Evansville   50.0 % 48,940   126,699   175,639
26.   Greenwood Plus   IN   Greenwood   100.0 % 134,141   25,790   159,931
27.   Griffith Park Plaza   IN   Griffith   100.0 % 175,595   94,073   269,668
28.   Keystone Shoppes   IN   Indianapolis   100.0 %   29,140   29,140
29.   Markland Plaza   IN   Kokomo   100.0 % 49,051   41,675   90,726
30.   Muncie Plaza   IN   Muncie   100.0 % 271,656   27,195   298,851
31.   New Castle Plaza   IN   New Castle   100.0 % 24,912   66,736   91,648
32.   Northwood Plaza   IN   Fort Wayne   100.0 % 136,404   71,841   208,245
33.   Teal Plaza   IN   Lafayette   100.0 % 98,337   2,750   101,087
34.   Tippecanoe Plaza   IN   Lafayette   100.0 % 85,811   4,711   90,522
35.   University Center   IN   Mishawaka   60.0 % 104,347   46,177   150,524
36.   Village Park Plaza   IN   Carmel (Indianapolis)   35.0 %(1) 430,368   112,407   542,775
37.   Wabash Village   IN   West Lafayette   100.0 % 109,388   15,148   124,536
38.   Washington Plaza   IN   Indianapolis   100.0 % 21,500   28,607   50,107

39.

 

West Ridge Plaza

 

KS

 

Topeka

 

100.0

%

182,161

 

55,622

 

237,783

40.

 

Park Plaza

 

KY

 

Hopkinsville

 

100.0

%

82,398

 

32,626

 

115,024

41.

 

St. Charles Towne Plaza

 

MD

 

Waldorf (Washington, D.C.)

 

100.0

%

285,586

 

117,801

 

403,387

42.

 

Regency Plaza

 

MO

 

St. Charles

 

100.0

%

210,627

 

76,846

 

287,473

43.

 

Ridgewood Court

 

MS

 

Jackson

 

35.0

%(1)

185,939

 

54,723

 

240,662

44.

 

Dare Centre

 

NC

 

Kill Devil Hills

 

100.0

%


 

115,288

 

115,288
45.   MacGregor Village   NC   Cary   100.0 %   145,579   145,579
                             

37


46.   North Ridge Shopping Center   NC   Raleigh   100.0 %   166,006   166,006

47.

 

Rockaway Convenience Center

 

NJ

 

Rockaway (New York)

 

100.0

%

131,438

 

103,934

 

235,372
48.   Rockaway Plaza   NJ   Rockaway (New York)   100.0 % 153,282     153,282

49.

 

Cobblestone Court

 

NY

 

Victor

 

35.0

%(1)

206,680

 

58,819

 

265,499

50.

 

Boardman Plaza

 

OH

 

Youngstown

 

100.0

%

366,992

 

266,744

 

633,736
51.   Great Lakes Plaza   OH   Mentor (Cleveland)   100.0 % 142,229   21,875   164,104
52.   Lima Center   OH   Lima   100.0 % 159,584   47,294   206,878
53.   Northland Plaza   OH   Columbus   100.0 % 118,304   91,230   209,534

54.

 

Eastland Plaza

 

OK

 

Tulsa

 

100.0

%

152,451

 

33,695

 

186,146

55.

 

DeKalb Plaza

 

PA

 

King of Prussia

 

50.3

%(2)

81,368

 

20,345

 

101,713
56.   Great Northeast Plaza   PA   Philadelphia   50.0 % 237,151   57,600   294,751
57.   Henderson Square   PA   King of Prussia   76.0% (2) 72,683   34,661   107,344
58.   Lincoln Plaza   PA   King of Prussia   63.2 %(2) 143,649   123,582   267,231
59.   Whitehall Mall   PA   Whitehall   38.0 %(2) 378,642   174,933   553,575

60.

 

Charles Towne Square

 

SC

 

Charleston

 

100.0

%

71,794

 


 

71,794

61.

 

Empire East(3)

 

SD

 

Sioux Falls

 

50.0

%

253,388

 

48,580

 

301,968

62.

 

Knoxville Commons

 

TN

 

Knoxville

 

100.0

%

91,483

 

88,980

 

180,463

63.

 

Arboretum, The

 

TX

 

Austin

 

100.0

%

35,773

 

169,253

 

205,026
64.   Celina Plaza   TX   El Paso   100.0 %   8,695   8,695
65.   Gateway Shopping Center   TX   Austin   95.0 % 396,494   116,057   512,551
66.   Ingram Plaza   TX   San Antonio   100.0 %   111,518   111,518
67.   Lakeline Plaza   TX   Austin   100.0 % 310,529   79,446   389,975
68.   Shops at North East Mall, The   TX   Hurst   100.0 % 265,595   98,989   364,584

69.

 

Chesapeake Center

 

VA

 

Chesapeake

 

100.0

%

213,609

 

92,284

 

305,893
70.   Fairfax Court   VA   Fairfax   26.3 %(1) 169,043   80,614   249,657
71.   Martinsville Plaza   VA   Martinsville   100.0 % 60,000   42,105   102,105
                   
 
 
Total Community Center GLA               12,793,578   5,872,090   18,665,668
                   
 
 

(1)
Outside partner receives substantially all the economic benefits of the property due to a partner preference.

(2)
The Company's indirect ownership interest, evidenced through an approximately 80% ownership interest in Kravco Simon Investments.

(3)
This property is managed by a third party.

38



SIMON PROPERTY GROUP
International Operational Information(1)
As of December 31, 2004
Unaudited

 
  As of or for the
Twelve Months Ended
December 31,

 
 
  2004
  2003
 
International Premium Outlets (Japan)            
Total Number of Premium Outlets     4   3  
Total GLA (in millions of square feet)     1.13   0.82  
Occupancy     100.0 % 100.0 %
Comparable sales per square foot     821   768  
Average rent per square foot     82   83  

European Shopping Centers

 

 

 

 

 

 
Total Number of Shopping Centers     51   47  
Total GLA (in millions of square feet)     10.90   8.90  
Occupancy     96.0 % 99.3 %
Comparable sales per square foot(2)   $ 526.25   n/a  
Average rent per square foot(2)     34.11   n/a  

(1)
Does not include Punta Norte Premium Outlets in Mexico, which opened December 2004, or Montreal Forum in Canada.

(2)
Based upon a conversion factor of 1.3644.

39



SIMON PROPERTY GROUP, INC.
International Property Listing

 
   
   
   
  Gross Leasable Area(1)
 
  Property Name

  City (Metropolitan area)

  SPG
Ownership

  Hypermarket/
Anchor(4)

  Mall &
Freestanding

  Total
    FRANCE                    
1.   Bay 2   Torcy (Paris)   34.7 % 132,400   408,900   541,300
2.   Bay 1   Torcy (Paris)   34.7 %   336,300   336,300
3.   Bel'Est   Bagnolet (Paris)   12.1 % 150,700   63,000   213,700
4.   Villabé A6   Villabé (Paris)   5.2 % 102,300   104,500   206,800
               
 
 
        Subtotal France           385,400   912,700   1,298,100

 

 

ITALY

 

 

 

 

 

 

 

 

 

 
5.   Ancona—Senigallia   Senigallia (Ancona)   49.0 % 41,200   41,600   82,800
6.   Ascoli Piceno—Grottammare   Grottammare (Ascoli Piceno)   49.0 % 38,900   55,900   94,800
7.   Ascoli Piceno—Porto Sant'Elpidio   Porto Sant'Elpidio (Ascoli Piceno)   49.0 % 48,000   114,300   162,300
8.   Bari—Casamassima   Casamassima (Bari)   49.0 % 159,000   388,800   547,800
9.   Bari—Modugno(5)   Modugno (Bari)   49.0 % 96,900   46,600   143,500
10.   Brescia—Mazzano   Mazzano (Brescia)   49.0 %(2) 103,300   127,400   230,700
11.   Brindisi-Mesagne   Mesagne (Brindisi)   49.0 % 88,000   140,600   228,600
12.   Cagliari—Santa Gilla   Cagliari   49.0 %(2) 75,900   114,800   190,700
13.   Catania—La Rena   Catania   49.0 % 124,100   22,100   146,200
14.   Cuneo   Cuneo (Torino)   49.0 % 80,700   201,500   282,200
15.   Milano—Rescaldina   Rescaldina (Milano)   49.0 % 165,100   212,000   377,100
16.   Milano—Vimodrone   Vimodrone (Milano)   49.0 % 110,400   80,200   190,600
17.   Napoli—Pompei   Pompei (Napoli)   49.0 % 74,300   17,100   91,400
18.   Padova   Padova   49.0 % 73,300   32,500   105,800
19.   Palermo   Palermo   49.0 % 73,100   9,800   82,900
20.   Pesaro—Fano   Fano (Pesaro)   49.0 % 56,300   56,000   112,300
21.   Pescara   Pescara   49.0 % 96,300   65,200   161,500
22.   Pescara—Cepagatti   Cepagatti (Pescara)   49.0 % 80,200   189,600   269,800
23.   Piacenza—San Rocco al Porto   San Rocco al Porto (Piacenza)   49.0 % 104,500   74,700   179,200
24.   Roma—Collatina   Collatina (Roma)   49.0 % 59,500   4,100   63,600
25.   Sassari—Predda Niedda   Predda Niedda (Sassari)   49.0 %(2) 79,500   154,200   233,700
26.   Taranto   Taranto   49.0 % 75,200   126,500   201,700
27.   Torino   Torino   49.0 % 105,100   66,700   171,800
28.   Torino—Venaria   Venaria (Torino)   49.0 % 101,600   64,000   165,600
29.   Venezia—Mestre   Mestre (Venezia)   49.0 % 114,100   132,600   246,700
30.   Vicenza   Vicenza   49.0 % 78,400   20,100   98,500
31.   Ancona   Ancona   49.0 %(3) 82,900   82,300   165,200
32.   Bergamo   Bergamo   49.0 %(3) 103,000   16,900   119,900
33.   Brescia—Concesio   Concesio (Brescia)   49.0 %(3) 89,900   27,600   117,500
34.   Cagliari—Marconi   Cagliari   49.0 %(3) 83,500   109,900   193,400
35.   Catania—Misterbianco   Misterbianco (Catania)   49.0 %(3) 83,300   16,000   99,300
36.   Merate—Lecco   Merate (Lecco)   49.0 %(3) 73,500   88,500   162,000
37.   Milano—Cinisello-Balsamo   Cinisello-Balsamo (Milano)   49.0 %(3) 68,400   18,600   87,000
38.   Milano—Nerviano   Nerviano (Milano)   49.0 %(3) 83,800   27,800   111,600
39.   Napoli—Mugnano di Napoli   Mugnano di Napoli   49.0 %(3) 98,000   94,900   192,900
40.   Olbia   Olbia   49.0 %(3) 49,000   48,800   97,800
41.   Roma—Casalbertone   Roma   49.0 %(3) 62,700   84,900   147,600
42.   Sassari—Centro Azuni   Sassari   49.0 %(3)   35,600   35,600
43.   Torino—Rivoli   Rivoli (Torino)   49.0 %(3) 61,800   32,300   94,100
44.   Verona—Bussolengo   Bussolengo (Verona)   49.0 %(3) 89,300   75,300   164,600
               
 
 
        Subtotal Italy           3,332,000   3,318,300   6,650,300
                         

40



 

 

POLAND

 

 

 

 

 

 

 

 

 

 
45.   Arkadia Shopping Center   Warsaw   34.7 % 202,100   902,400   1,104,500
46.   Borek Shopping Center   Wroclaw   34.7 % 119,900   129,300   249,200
47.   Dabrowka Shopping Center   Katowice   34.7 % 121,000   172,900   293,900
48.   Turzyn Shopping Center   Szczecin   34.7 % 87,200   120,900   208,100
49.   Wilenska Station Shopping Center   Warsaw   34.7 % 92,700   215,900   308,600
50.   Zakopianka Shopping Center   Krakow   34.7 % 120,200   425,400   545,600
               
 
 
        Subtotal Poland           743,100   1,966,800   2,709,900

 

 

PORTUGAL

 

 

 

 

 

 

 

 

 

 
51.   Minho center   Braga (Porto)   34.7 %(3) 120,000   99,100   219,100
               
 
 
                120,000   99,100   219,100

 

 

JAPAN

 

 

 

 

 

 

 

 

 

 
52.   Gotemba Premium Outlets   Gotemba City (Tokyo)   40.0 %   390,000   390,000
53.   Rinku Premium Outlets   Izumisano (Osaka)   40.0 %   321,000   321,000
54.   Sano Premium Outlets   Sano (Tokyo)   40.0 %   228,766   228,766
55.   Tosu Premium Outlets   Fukuoka (Kyushu)   40.0 %   187,000   187,000
               
 
 
        Subtotal Japan             1,126,766   1,126,766

 

 

MEXICO

 

 

 

 

 

 

 

 

 

 
56.   Punta Norte Premium Outlets   Mexico City   50.0 %   232,000   232,000
               
 
 
        Subtotal Mexico             232,000   232,000

 

 

CANADA

 

 

 

 

 

 

 

 

 

 
57.   Forum Entertainment Centre   Montreal   38.1 %   247,000   247,000
               
 
 
        TOTAL INTERNATIONAL ASSETS   4,580,500   7,902,666   12,483,166
               
 
 

FOOTNOTES:

(1)
All gross leasable area listed in square feet.

(2)
This property is held partially in fee and partially encumbered by a leasehold on the premise which entitles the lessor to the majority of the economics of the portion of the property subject to the leasehold.

(3)
This property is encumbered by a leasehold on the entire premises which entitles the lessor the majority of the economics of the property.

(4)
Represents the sales area of the anchor and excludes any warehouse/storage areas.

(5)
Gallerie Commerciali Italia, in which the Company has a 49% joint venture interest, has been notified by an Italian appellate court that the center which opened in February 2004, though properly permitted, was not in accordance with the Modugno master plan. The joint venture is appealing the decision of the appellate court and is otherwise working to resolve the issue. The center remains open. The joint venture partner has indemnified the Company for the amount of its allocated investment in the project.

41



SIMON PROPERTY GROUP
Capital Expenditures in the U.S. Portfoliop
For the Twelve Months Ended December 31, 2004
(In millions)

 
   
  Unconsolidated Entities
 
  Consolidated
Properties

  Total
  Simon
Group's
Share

New development projects   $ 255.2   $ 141.0   $ 69.9
Redevelopment projects with incremental GLA and/or Anchor Replacement     239.1     35.9     13.3
Renovations with no incremental GLA     13.0     6.8     1.1
Tenant allowances     70.2     33.4     13.4
Operational capital expenditures at properties:                  
  CAM expenditures(1)     44.8     22.8     8.6
  Non-CAM expenditures     17.1     29.3     6.5
   
 
 
Totals   $ 639.4   $ 269.2   $ 112.8
               
Plus (Less): Conversion from accrual to cash basis     (105.0 )   3.0      
   
 
     
Capital expenditures(2)   $ 534.4   $ 272.2      
   
 
     

(1)
Expenditure included in the pool of expenses allocated to tenants as common area maintenance or 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 as this is not required by the SEC or GAAP; however, the above reconciliation was completed in the same manner as the reconciliation for the consolidated properties.

42



SIMON PROPERTY GROUP
U.S. Development Activity Report*
Project Overview, Construction-in-Progress and Land Held for Development
As of December 31, 2004

 
   
   
   
   
   
   
   
  Construction-in-Progress
 
   
   
   
   
   
   
   
   
  Unconsolidated Entities
 
   
  The Company's Ownership Percentage
   
   
   
   
   
   
Mall/ Location
  Project Description
  Opening
  Projected Gross Cost(1) (in millions)
  Projected Net Cost (in millions)
  The Company's Share of Net Cost
  Stabilized Rate of Return
  Consolidated Properties
  Total
  The Company's Share
Projects Recently Opened:                                        
Clay Terrace
Carmel, IN (Indianapolis)
  570,000 sf lifestyle center featuring Dick's Sporting Goods, Wild Oats, DSW Shoe Warehouse and Circuit City   50 % 10/04   $ 108   $ 100   $ 50   11 %     $ 3.2 (2) $ 1.6
New Development Projects:                                        
St. Johns Town Center
Jacksonville, FL
  1.5 million sf open-air retail center comprised of a village component and community center. The village will be anchored by Dillard's, Barnes & Noble and Dick's Sporting Goods. Target, Ross Dress for Less, Old Navy, Staples, DSW Shoe Warehouse, JoAnn Fabrics, Pier One and PetsMart will anchor the community center.   85 % 3/05   $ 158   $ 126 (3) $ 107   10 %     $ 120.3   $ 102.3
Seattle Premium Outlets
Tulalip, WA
  383,000 square foot upscale outlet center   100 % 5/05   $ 58   $ 58   $ 58   12 % $ 37.0        
Wolf Ranch
Georgetown, TX (Austin)
  670,000 sf open-air retail shopping complex featuring Kohls, Target, Linens 'n Things, Office Depot, Best Buy, T.J. Maxx, Michaels, Old Navy, Pier One and PetsMart   100 % 7/05   $ 98   $ 62   $ 62   10 % $ 45.1        
Firewheel Town Center
Garland, TX
  785,000 sf open-air regional shopping center featuring Foley's, Dillard's, AMC Theater, Barnes & Noble, Circuit City, Linens 'n Things, Old Navy, Pier One, DSW Shoe Warehouse and Sports Authority   100 % 10/05   $ 132   $ 98   $ 98   12 % $ 54.6        
Rockaway Plaza
Rockaway, NJ
  250,000 sf community center featuring Dick's Sporting Goods, Target, Loews Cineplex and PetsMart   100 % 7/04
(Target)
11/05
(Petsmart and shops)
3/06
(Dick's & Loews)
  $ 39   $ 8   $ 8   21 % $ 7.4 (4)      
The Town Center at Coconut Point
Estero/Bonita Springs, FL
  1.2 million square foot open-air retail center complex with a village component anchored by Dillard's, Muvico Theatres, and Barnes & Noble and a community center component anchored by Bed Bath & Beyond, Best Buy, DSW Shoe Warehouse, Office Max, Old Navy, PetsMart, Pier One, Ross Dress for Less, Ulta Cosmetics, Golfsmith, Sports Authority and Party City   50 % 3/06
(Phase I)
9/06
(Phase II)
  $ 242   $ 189   $ 95   10 %     $ 59.8   $ 29.9

43



SIMON PROPERTY GROUP
U.S. Development Activity Report*
Project Overview, Construction-in-Progress and Land Held for Development
As of December 31, 2004

 
   
   
   
   
   
   
   
  Construction-in-Progress
 
   
   
   
   
   
   
   
   
  Unconsolidated Entities
 
   
  The Company's Ownership Percentage
   
   
   
   
   
   
Mall/ Location
  Project Description
  Opening
  Projected Gross Cost(1) (in millions)
  Projected Net Cost (in millions)
  The Company's Share of Net Cost
  Stabilized Rate of Return
  Consolidated Properties
  Total
  The Company's Share
Significant Redevelopment Projects with Incremental GLA                                        
Aurora Mall
Aurora, CO
  Consolidate Foley's two locations into one state-of-the-art store, addition of Dillard's; mall renovation and new food court   100 % 8/05
(Foley's & renov)
9/06
(Dillard's)
  $ 62   $ 45   $ 45   10 % $ 16.6        
SouthPark
Charlotte, NC
  Phase II—Demolition of Sears building and addition of Dick's Sporting Goods, small shops, food court, Joseph Beth Booksellers, McCormick & Schmick and Morton's   100 % 10/04
2nd Qtr. 2005 (Joseph Beth & Restaurants)
  $ 39   $ 31   $ 31   10 % $ 26.1        
Other Redevelopment Projects with Incremental GLA                                        
Broadway Square
Tyler, TX
  Lifestyle addition   100 % 5/05                                        
College Mall
Bloomington, IN
  Demolition of Lazarus and Kerasotes buildings for addition of small shop space, pad for T.G.I. Friday's and Dick's Sporting Goods   100 % 4/05                                        
Cordova Mall
Pensacola, FL
  Lifestyle addition   100 % 4th Qtr. 2005                                        
    Subtotal Other Redevelopment Projects with Incremental GLA           $ 21   $ 21   $ 21   8 % $ 9.1   $ 0.0   $ 0.0
Renovations                                        
The Avenues
Jacksonville, FL
  Mall renovation   25 % 3/05                                        
Cielo Vista Mall
El Paso, TX
  Mall renovation and new Cinemark Theatre   100 % 11/05                                        
Haywood Mall
Greenville, SC
  Mall renovation   100 % 10/05                                        
Northwoods Mall
Peoria, IL
  Mall renovation and creation of food cluster   100 % 11/05                                        

44



SIMON PROPERTY GROUP
U.S. Development Activity Report*
Project Overview, Construction-in-Progress and Land Held for Development
As of December 31, 2004

 
   
   
   
   
   
   
   
  Construction-in-Progress
 
   
   
   
   
   
   
   
   
  Unconsolidated Entities
 
   
  The Company's Ownership Percentage
   
   
   
   
   
   
Mall/ Location
  Project Description
  Opening
  Projected Gross Cost(1) (in millions)
  Projected Net Cost (in millions)
  The Company's Share of Net Cost
  Stabilized Rate of Return
  Consolidated Properties
  Total
  The Company's Share
Treasure Coast Square
Jensen Beach, FL
  Mall and food court renovation   100 % 6/05                                        
    Subtotal Renovations           $ 53   $ 46   $ 41   8 % $ 1.1   $ 6.2   $ 1.6
Anchor/Big Box/Theater Activity                                        
Boynton Beach Mall
Boynton Beach, FL
  Addition of Muvico Theater   100 % 4th Qtr. 2005                                        
Fashion Mall at Keystone, The
Indianapolis, IN
  Addition of Landmark Cinema and Crate & Barrel   100 % 4th Qtr. 2005                                        
Phipps Plaza
Atlanta, GA
  Nordstrom in former Lord & Taylor space   100 % 3/05                                        
South Hills Village
Pittsburgh, PA
  Addition of Barnes & Noble   100 % 5/05                                        
The Source
Westbury, NY
  Addition of David's Bridal and small shops   26 % 7/05                                        
Town Center at Boca Raton
Boca Raton, FL
  Neiman Marcus in former Lord & Taylor space   100 % 11/05                                        
Valley Mall
Harrisonburg, VA
  Addition of Target   50 % 10/05                                        
Washington Square Indianapolis, IN   Burlington Coat Factory in former JCPenney location; demolition of former Lazarus replaced by new Dick's Sporting Goods and Kerasotes Theatre on an outparcel   100 % 3/04
(Burlington)
11/04
(Dick's)
3/05
(Kerasotes)
                                       
White Oaks Mall Springfield, IL   Cost Plus World Market and Linens 'N Things in former Montgomery Ward location   77 % 5/05                                        
    Subtotal Anchor/Big Box/Theater Activity           $ 128   $ 114   $ 98   12 % $ 26.3   $ 4.9   $ 2.4
Other Miscellaneous                                     $ 7.9   $ 2.3   $ 0.8
Total Construction in Progress(5)                                     $ 231.2   $ 196.7   $ 138.6
Land Held for Development                                     $ 135.7   $ 21.5   $ 10.7

*
Cost and return are based upon current budget assumptions. Actual results may vary.
(1)
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.
(2)
Development costs were transferred from Construction-in-Progress to the fixed asset accounts for Clay Terrace (Total = $86.2 million and SPG's share = $43.1 million).
(3)
Due to our preference in the joint venture partnership, the Company is contributing 85% of the project costs.
(4)
Development costs were transferred from Construction-in-Progress to the fixed asset accounts for Rockaway Plaza (Total and SPG's share = $3.8 million).
(5)
Does not include the Company's European Retail Enterprises B.V. ("E.R.E.") and GCI initiatives.

45



SIMON PROPERTY GROUP
International Development Activity Report*
Project Overview, Construction-in-Progress
As of December 31, 2004

 
   
   
   
   
   
   
  Construction-
in-Progress

Shopping center/
Location
(Metropolitan area)

  Project
Description

  Anchors
  The Company's
Ownership
Percentage

  Anticipated
Opening

  Projected
Net Cost
(in millions)

  The Company's
Share of
Net Cost

  Total
  The Company's
Share


New Development Projects (Under Construction):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Toki Premium Outlets—Nagoya, Japan

 

178,000 square foot single level outdoor outlet center

 

Adidas, Brooks Brothers, Bruno Magli, Coach, Eddie Bauer, Furla, Nautica, Nike, Timberland, Versace

 

40.0

%

March 2005

 

$

44

(1)

$

18

 

$

15

 

$

6

Porta di Roma—Roma, Italy

 

Approx. 1.7 million of total GLA including a hypermarket, department store and do-it-yourself centers.

 

Auchan, LeRoy Merlin, Ikea, La Rinascente

 

19.6

%

Fall 2006

 


200

(2)


39

 


34

 


7

Napoli Nola—Nola, Italy (Napoli)

 

Approx. 1.3 million of total GLA including a hypermarket and department store.

 

Auchan, Coin, La Rinascente, Holiday Inn, Mediaworld

 

22.1

%

Summer 2006

 


142

(2)


31

 


55

 


12

Napoli Guigliano—Guigliano, Italy (Napoli)

 

Approx. 0.9 million of total GLA anchored by a hypermarket and includes a retail park.

 

Auchan, Leroy Merlin, Decathlon

 

19.6

%

Summer 2006

 


79

(2)


15

 


44

 


9

Other projects
(1 leasehold development)

 

 

 

 

 

 

 

 

 


1

 

 


 

 


 

 


*
Cost and return are based upon current budget assumptions. Actual results may vary.
(1)
Japan construction payments are made twice—halfway and at completion. The center was actually 80% complete as of December 31, 2004.
(2)
Amounts do not include estimated cost of capital.

46



SIMON PROPERTY GROUP
The Company's Share of Total Debt Amortization and Maturities by Year
As of December 31, 2004
(In thousands)

Year

  The Company's
Share of
Secured
Consolidated
Debt

  The Company's
Share of
Unsecured
Consolidated
Debt

  The Company's
Share of
Unconsolidated
Joint Venture
Debt

  The Company's
Share of Total
Debt

 
2005   $ 217,627   $ 1,321,845   $ 181,099   $ 1,720,571  
2006     324,924     2,443,695     465,464     3,234,083  
2007     561,457     1,317,514     205,900     2,084,871  
2008     630,251     350,000     348,510     1,328,761  
2009     740,830     900,000     201,462     1,842,292  
2010     729,782     760,475     249,475     1,739,732  
2011     442,314     350,000     475,211     1,267,525  
2012     359,431     450,000     214,132     1,023,563  
2013     199,983     425,000     234,582     859,565  
2014     468,845     700,000     163,099     1,331,944  
Thereafter     72,249     450,000     11,093     533,342  
   
 
 
 
 
Subtotal Face Amounts   $ 4,747,693   $ 9,468,529   $ 2,750,027   $ 16,966,249  
Premiums (Discounts) on Indebtedness, Net     66,066     65,885     300     132,251  
Fair Value Interest Rate Swaps         (4,447 )       (4,447 )
   
 
 
 
 
The Company's Share of Total Indebtedness   $ 4,813,759   $ 9,529,967   $ 2,750,327   $ 17,094,053  
   
 
 
 
 

47



SIMON PROPERTY GROUP
Summary of Indebtedness
As of December 31, 2004
(In thousands)

 
  Total
Indebtedness

  The Company's
Share of
Indebtedness

  Weighted
Average
Interest Rate

  Weighted
Average Years
to Maturity

Consolidated Indebtedness                    
  Mortgage Debt                    
    Fixed Rate   $ 4,230,908   $ 4,051,121   6.50 % 6.0
    Floating Rate Debt (Hedged)(1)     209,209     209,209   3.43 % 3.0
    Floating Rate Debt     547,562     487,363   3.47 % 2.2
   
 
 
 
  Total Mortgage Debt     4,987,679     4,747,693   6.05 % 5.6
 
Unsecured Debt

 

 

 

 

 

 

 

 

 

 
    Fixed Rate     6,400,475     6,400,475   6.47 % 5.1
    Floating Rate Debt     2,643,054     2,643,054   2.95 % 1.8
   
 
 
 
  Subtotal     9,043,529     9,043,529   5.33 % 4.2
   
Revolving Corporate Credit Facility

 

 

376,950

 

 

376,950

 

3.05

%

1.3
    Revolving Corporate Credit Facility (Hedged)(1)     48,050     48,050   3.05 % 1.3
   
 
 
 
  Subtotal     425,000     425,000   3.05 % 1.3
 
Total Unsecured Debt

 

 

9,468,529

 

 

9,468,529

 

5.33

%

4.2
 
Premium

 

 

161,827

 

 

159,103

 

N/A

 

N/A
  Discount     (27,195 )   (27,152 ) N/A   N/A
  Fair Value Interest Rate Swaps     (4,447 )   (4,447 ) N/A   N/A
   
 
 
 
Consolidated Mortgages and Other Indebtedness(2)   $ 14,586,393   $ 14,343,726   5.57 % 4.6
   
 
 
 
Joint Venture Indebtedness                    
  Mortgage Debt                    
    Fixed Rate   $ 5,355,506   $ 2,319,625   6.20 % 5.4
    Floating Rate Debt (Hedged)(1)     476,176     219,304   2.92 % 2.6
    Floating Rate Debt     548,911     202,674   3.84 % 5.1
   
 
 
 
  Total Mortgage Debt     6,380,593     2,741,603   5.76 % 5.2
 
Premium

 

 

4,664

 

 

2,332

 

N/A

 

N/A
  Discount     (4,136 )   (2,032 ) N/A   N/A
   
 
 
 
Joint Venture Mortgages and Other Indebtedness   $ 6,398,312   $ 2,750,327   5.76 % 5.2
   
 
 
 
The Company's Share of Total Indebtedness         $ 17,094,053   5.63 % 4.7
         
 
 

(1)
These debt obligations are hedged by interest rate cap agreements.

(2)
Amounts give effect to outstanding derivative instruments as footnoted on the Summary of Indebtedness by Maturity.

48



SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of December 31, 2004
(In thousands)

Property Name

 
  Maturity
Date

  Interest
Rate (1)

  Interest
Rate
Type

  Secured or
Unsecured

  Total
Indebtedness

  The Company's
Share of
Indebtedness

 
Consolidated Indebtedness:                                
  CPG Partners, LP (Yen Credit Facility)     04/01/05   1.31%   Variable   Unsecured (19)   11,845     11,845  
  Shopping Center Associates (Bonds)     05/15/05   7.63%   Fixed   Unsecured     110,000     110,000  
  North East Mall     05/20/05   3.78%   Variable   Secured     140,000     140,000  
  Chesapeake Center (10)   06/15/05   8.44%   Fixed   Secured     6,563     6,563  
  Grove at Lakeland Square, The (10)   06/15/05   8.44%   Fixed   Secured     3,750     3,750  
  Terrace at Florida Mall, The (10)   06/15/05   8.44%   Fixed   Secured     4,688     4,688  
  Simon Property Group, LP (Bonds)     06/15/05   6.75%   Fixed   Unsecured     300,000     300,000  
  Simon Property Group, LP (Medium Term Notes)     06/24/05   7.13%   Fixed   Unsecured     100,000     100,000  
  CPG Partners, LP (Bonds)     08/17/05   8.38%   Fixed   Unsecured     50,000     50,000  
  Simon Property Group, LP (Bonds)     10/27/05   6.88%   Fixed   Unsecured     150,000     150,000  
  Raleigh Springs Mall     12/09/05   4.40%   Variable   Secured     10,877     10,877  
  Treasure Coast Square—1     01/01/06   7.13%   Fixed   Secured     50,254     50,254  
  Treasure Coast Square—2     01/01/06   7.77%   Fixed   Secured     11,736     11,736  
  Simon Property Group, LP (Bonds)     01/20/06   7.38%   Fixed   Unsecured     300,000     300,000  
  Revolving Credit Facility (2)   04/16/06   3.05%   Variable   Unsecured     425,000     425,000  
  Mall of Georgia Crossing     06/09/06   4.40%   Variable   Secured     32,575     32,575  
  Gulf View Square     10/01/06   8.25%   Fixed   Secured     33,402     33,402  
  Paddock Mall     10/01/06   8.25%   Fixed   Secured     26,566     26,566  
  Riverway (2)   10/01/06   3.55%   Variable   Secured     110,000     110,000  
  Simon Property Group, LP (Acquisition Facility)     10/14/06   2.95%   Variable   Unsecured     1,800,000     1,800,000  
  Simon Property Group, LP (Bonds)     11/15/06   6.88%   Fixed   Unsecured     250,000     250,000  
  Simon Property Group, LP (Euro Term Loan) (2)   12/16/06   2.73%   Variable   Unsecured (14)   268,695     268,695  
  CPG Partners, LP (Peso Credit Facility)     01/27/07   10.56%   Variable   Unsecured (20)   12,514     12,514  
  Simon Property Group, LP (Term Loan) (2)   04/01/07   3.05%   Variable   Unsecured     250,000     250,000  
  Cielo Vista Mall—1 (4)   05/01/07   9.38%   Fixed   Secured     49,943     49,943  
  Cielo Vista Mall—3 (4)   05/01/07   6.76%   Fixed   Secured     36,033     36,033  
  Lakeline Mall     05/01/07   7.65%   Fixed   Secured     67,455     67,455  
  McCain Mall—1 (4)   05/01/07   9.38%   Fixed   Secured     23,320     23,320  
  McCain Mall—2 (4)   05/01/07   6.76%   Fixed   Secured     16,632     16,632  
  Valle Vista Mall—1 (4)   05/01/07   9.38%   Fixed   Secured     30,887     30,887  
  Valle Vista Mall—2 (4)   05/01/07   6.81%   Fixed   Secured     7,397     7,397  
  Wolfchase Galleria     06/30/07   7.80%   Fixed   Secured     73,292     69,258  
  Copley Place     08/01/07   7.44%   Fixed   Secured     177,677     174,385  
  Simon Property Group, LP (Medium Term Notes)     09/20/07   7.13%   Fixed   Unsecured     180,000     180,000  
  University Park Mall     10/01/07   7.43%   Fixed   Secured     58,189     34,913  
  CPG Partners, LP (Bonds)     10/21/07   7.25%   Fixed   Unsecured     125,000     125,000  
  Simon Property Group, LP (Bonds)     11/15/07   6.38%   Fixed   Unsecured     750,000     750,000  
  Bangor Mall     12/01/07   7.06%   Fixed   Secured     23,427     15,837  
  White Oaks Mall (2)   02/25/08   3.50%   Variable   Secured     48,563     41,125  
                                 

49


  St. Johns Town Center (2)   03/12/08   3.65%   Variable   Secured     100,022     50,011  
  Gateway Shopping Center (2)   03/31/08   3.35%   Variable   Secured     86,000     83,250  
  Simon Property Group, LP (MOPPRS)     06/15/08   7.00%   Fixed   Unsecured     200,000     200,000  
  Gilroy Premium Outlets (11)   07/11/08   6.99%   Fixed   Secured     67,242     67,242  
  Kittery Premium Outlets (11)   07/11/08   6.99%   Fixed   Secured     11,132     11,132  
  Lighthouse Place Premium Outlets (11)   07/11/08   6.99%   Fixed   Secured     46,399     46,399  
  Waterloo Premium Outlets (11)   07/11/08   6.99%   Fixed   Secured     37,370     37,370  
  Simon Property Group, LP (Bonds)     08/28/08   5.38%   Fixed   Unsecured     150,000     150,000  
  Stanford Shopping Center     09/11/08 (13) 3.60%   Fixed   Secured     220,000     220,000  
  Arsenal Mall—1     09/28/08   6.75%   Fixed   Secured     32,501     32,501  
  College Mall—1 (3)   01/01/09   7.00%   Fixed   Secured     35,653     35,653  
  College Mall—2 (3)   01/01/09   6.76%   Fixed   Secured     11,103     11,103  
  Greenwood Park Mall—1 (3)   01/01/09   7.00%   Fixed   Secured     29,861     29,861  
  Greenwood Park Mall—2 (3)   01/01/09   6.76%   Fixed   Secured     57,365     57,365  
  Towne East Square—1     01/01/09   7.00%   Fixed   Secured     47,329     47,329  
  Towne East Square—2     01/01/09   6.81%   Fixed   Secured     23,145     23,145  
  Woodland Hills Mall     01/01/09   7.00%   Fixed   Secured     84,180     79,523  
  Simon Property Group, LP (Bonds)     01/30/09 (23) 3.75%   Fixed   Unsecured     300,000     300,000  
  Simon Property Group, LP (Bonds)     02/09/09   7.13%   Fixed   Unsecured     300,000     300,000  
  Penn Square Mall     03/01/09   7.03%   Fixed   Secured     70,305     66,435  
  CPG Partners, LP (Bonds)     03/15/09   3.50%   Fixed   Unsecured     100,000     100,000  
  Plaza Carolina—Fixed     05/09/09   5.10%   Fixed   Secured     98,996     98,996  
  Plaza Carolina—Variable Capped (2)   05/09/09   3.30%   Variable   Secured     99,209     99,209  
  Plaza Carolina—Variable Floating (2)   05/09/09   3.30%   Variable   Secured     59,525     59,525  
  Simon Property Group, LP (Bonds)     07/15/09   7.00%   Fixed   Unsecured     150,000     150,000  
  CPG Partners, LP (Bonds)     08/17/09   8.63%   Fixed   Unsecured     50,000     50,000  
  Bloomingdale Court (9)   11/01/09   7.78%   Fixed   Secured     28,337     28,337  
  Forest Plaza (9)   11/01/09   7.78%   Fixed   Secured     15,542     15,542  
  Lake View Plaza (9)   11/01/09   7.78%   Fixed   Secured     20,660     20,660  
  Lakeline Plaza (9)   11/01/09   7.78%   Fixed   Secured     22,651     22,651  
  Lincoln Crossing (9)   11/01/09   7.78%   Fixed   Secured     3,127     3,127  
  Matteson Plaza (9)   11/01/09   7.78%   Fixed   Secured     9,098     9,098  
  Muncie Plaza (9)   11/01/09   7.78%   Fixed   Secured     7,866     7,866  
  Regency Plaza (9)   11/01/09   7.78%   Fixed   Secured     4,264     4,264  
  St. Charles Towne Plaza (9)   11/01/09   7.78%   Fixed   Secured     27,294     27,294  
  West Ridge Plaza (9)   11/01/09   7.78%   Fixed   Secured     5,498     5,498  
  White Oaks Plaza (9)   11/01/09   7.78%   Fixed   Secured     16,775     16,775  
  Simon Property Group, LP (Bonds)     03/18/10   4.88%   Fixed   Unsecured     300,000     300,000  
  CPG Partners, LP (Term Loan)     04/27/10 (22) 7.26%   Fixed   Unsecured     60,475     60,475  
  Trolley Square     08/01/10   9.03%   Fixed   Secured     28,918     26,026  
  Simon Property Group, LP (Bonds)     08/15/10   4.88%   Fixed   Unsecured     400,000     400,000  
  Coral Square     10/01/10   8.00%   Fixed   Secured     87,962     85,517  
  Crystal River     11/11/10   7.63%   Fixed   Secured     15,707     15,707  
  Forum Shops at Caesars, The     12/01/10   4.78%   Fixed   Secured     550,000     550,000  
  Biltmore Square     12/11/10   7.95%   Fixed   Secured     26,000     26,000  
  Port Charlotte Town Center     12/11/10   7.98%   Fixed   Secured     52,877     42,302  
                                 

50


  Oxford Valley Mall     01/10/11   6.76%   Fixed   Secured     84,397     55,428  
  Simon Property Group, LP (Bonds)     01/20/11   7.75%   Fixed   Unsecured     200,000     200,000  
  CPG Partners, LP (Bonds)     02/01/11   8.25%   Fixed   Unsecured     150,000     150,000  
  Henderson Square     07/01/11   6.94%   Fixed   Secured     15,453     12,206  
  Ingram Park Mall (8)   08/11/11   6.99%   Fixed   Secured     81,527     81,527  
  Knoxville Center (8)   08/11/11   6.99%   Fixed   Secured     61,737     61,737  
  Northlake Mall (8)   08/11/11   6.99%   Fixed   Secured     71,221     71,221  
  Towne West Square (8)   08/11/11   6.99%   Fixed   Secured     53,366     53,366  
  Tacoma Mall     10/01/11   7.00%   Fixed   Secured     130,308     130,308  
  CPG Partners, LP (Bonds)     06/15/12   6.88%   Fixed   Unsecured     100,000     100,000  
  Simon Property Group, LP (Bonds)     08/28/12   6.35%   Fixed   Unsecured     350,000     350,000  
  Anderson Mall     10/10/12   6.20%   Fixed   Secured     29,413     29,413  
  Century III Mall (6)   10/10/12   6.20%   Fixed   Secured     86,827     86,827  
  Crossroads Mall     10/10/12   6.20%   Fixed   Secured     43,608     43,608  
  Forest Mall (7)   10/10/12   6.20%   Fixed   Secured     17,463     17,463  
  Highland Lakes Center (6)   10/10/12   6.20%   Fixed   Secured     16,097     16,097  
  Longview Mall (6)   10/10/12   6.20%   Fixed   Secured     32,681     32,681  
  Markland Mall (7)   10/10/12   6.20%   Fixed   Secured     23,122     23,122  
  Midland Park Mall (7)   10/10/12   6.20%   Fixed   Secured     33,756     33,756  
  Palm Beach Mall     10/10/12   6.20%   Fixed   Secured     53,999     53,999  
  Richmond Towne Square (7)   10/10/12   6.20%   Fixed   Secured     47,413     47,413  
  Las Vegas Outlet Center     12/10/12   8.12%   Fixed   Secured     21,789     21,789  
  CPG Partners, LP (Bonds)     01/15/13   6.00%   Fixed   Unsecured     150,000     150,000  
  Factory Stores of America—Boaz (12)   03/10/13   9.10%   Fixed   Secured     2,813     2,813  
  The Factory Shoppes at Branson Meadows (12)   03/10/13   9.10%   Fixed   Secured     9,618     9,618  
  MacGregor Village (12)   03/10/13   9.10%   Fixed   Secured     6,926     6,926  
  Factory Stores of America—Georgetown (12)   03/10/13   9.10%   Fixed   Secured     6,666     6,666  
  Factory Stores of America—Graceville (12)   03/10/13   9.10%   Fixed   Secured     1,981     1,981  
  Dare Centre (12)   03/10/13   9.10%   Fixed   Secured     1,722     1,722  
  Factory Stores of America—Lebanon (12)   03/10/13   9.10%   Fixed   Secured     1,664     1,664  
  Factory Stores of America—Nebraska City (12)   03/10/13   9.10%   Fixed   Secured     1,563     1,563  
  North Ridge Shopping Center (12)   03/10/13   9.10%   Fixed   Secured     8,459     8,459  
  Factory Stores of America—Story City (12)   03/10/13   9.10%   Fixed   Secured     1,933     1,933  
  Carolina Premium Outlets—Smithfield (12)   03/10/13   9.10%   Fixed   Secured     20,681     20,681  
  The Crossings Premium Outlets     03/13/13   5.85%   Fixed   Secured     59,127     59,127  
  Simon Property Group, LP (Bonds)     03/15/13   5.45%   Fixed   Unsecured     200,000     200,000  
  Battlefield Mall     07/01/13   4.60%   Fixed   Secured     100,000     100,000  
  Retail Property Trust (Bonds)     09/01/13   7.18%   Fixed   Unsecured     75,000     75,000  
  Simon Property Group, LP (Bonds)     01/30/14   4.90%   Fixed   Unsecured     200,000     200,000  
  Northfield Square     02/11/14   6.05%   Fixed   Secured     31,553     9,971  
  Montgomery Mall     05/11/14   5.17%   Fixed   Secured     95,264     51,824  
                                 

51


  Chesapeake Square     08/01/14   5.84%   Fixed   Secured     73,000     54,750  
  Brunswick Square     08/11/14   5.65%   Fixed   Secured     86,000     86,000  
  Simon Property Group, LP (Bonds)     08/15/14   5.63%   Fixed   Unsecured     500,000     500,000  
  Boardman Plaza     07/01/14   5.94%   Fixed   Secured     23,598     23,598  
  Cheltenham Square     07/01/14   5.89%   Fixed   Secured     54,941     54,941  
  Desoto Square     07/01/14   5.89%   Fixed   Secured     64,153     64,153  
  Upper Valley Mall     07/01/14   5.89%   Fixed   Secured     47,904     47,904  
  Washington Square     07/01/14   5.94%   Fixed   Secured     30,693     30,693  
  West Ridge Mall     07/01/14   5.89%   Fixed   Secured     68,711     68,711  
  DeKalb Plaza     01/01/15   5.28%   Fixed   Secured     3,500     1,832  
  Retail Property Trust (Bonds)     03/15/16   7.88%   Fixed   Unsecured     250,000     250,000  
  Arsenal Mall—2     05/05/16   8.20%   Fixed   Secured     1,652     1,652  
  Simon Property Group, LP (Bonds)     06/15/18   7.38%   Fixed   Unsecured     200,000     200,000  
  Sunland Park Mall     01/01/26   8.63%   Fixed   Secured     36,647     36,647  
  Keystone at the Crossing     07/01/27   7.85%   Fixed   Secured     59,594     59,594  
                     
 
 
  Total Consolidated Indebtedness at Face Value                       14,456,208     14,216,222  
                     
 
 
  Premium on Fixed-Rate Indebtedness                       161,827     159,103  
  Discount on Fixed-Rate Indebtedness                       (27,195 )   (27,152 )
  Fair Value Interest Rate Swaps                       (4,447 )   (4,447 )
                     
 
 
  Total Consolidated Indebtedness                       14,586,393     14,343,726  
                     
 
 
Joint Venture Indebtedness                                
  Westchester, The—1     09/01/05   8.74%   Fixed   Secured     142,640     57,056  
  Westchester, The—2     09/01/05   7.20%   Fixed   Secured     50,376     20,150  
  Houston Galleria—1     12/01/05   7.93%   Fixed   Secured     215,378     67,812  
  Cobblestone Court     01/01/06   7.64%   Fixed   Secured     10,597     3,709  
  Crystal Court     01/01/06   7.64%   Fixed   Secured     2,767     968  
  Fairfax Court     01/01/06   7.64%   Fixed   Secured     12,997     3,412  
  Gaitway Plaza     01/01/06   7.64%   Fixed   Secured     8,997     2,099  
  Plaza at Buckland Hills, The     01/01/06   7.64%   Fixed   Secured     17,072     5,975  
  Ridgewood Court     01/01/06   7.64%   Fixed   Secured     7,447     2,606  
  Village Park Plaza     01/01/06   7.64%   Fixed   Secured     18,377     6,432  
  West Town Corners     01/01/06   7.64%   Fixed   Secured     10,997     2,567  
  Willow Knolls Court     01/01/06   7.64%   Fixed   Secured     10,722     3,753  
  CMBS Loan—Fixed
(encumbers 13 Properties)
(5)   05/15/06   7.52%   Fixed   Secured     357,100     178,550  
  CMBS Loan—1 Floating (encumbers 13 Properties) (5)   05/15/06   2.81%   Variable   Secured     186,500     93,250  
  CMBS Loan—2 Floating (encumbers 13 Properties) (5)   05/15/06   2.77%   Variable   Secured     81,400     40,700  
  Great Northeast Plaza     06/01/06   9.04%   Fixed   Secured     16,511     8,256  
  Smith Haven Mall     06/01/06   7.86%   Fixed   Secured     115,000     28,750  
  Montreal Forum—Canada (2)   08/08/06   5.76%   Variable   Secured (17)   46,278     16,487  
                                 

52


  Lehigh Valley Mall     10/10/06   7.90%   Fixed   Secured     46,091     11,469  
  Greendale Mall     12/10/06   8.23%   Fixed   Secured     40,326     19,815  
  Gwinnett Place—1     04/01/07   7.54%   Fixed   Secured     36,894     18,447  
  Gwinnett Place—2     04/01/07   7.25%   Fixed   Secured     81,550     40,775  
  Town Center at Cobb—1     04/01/07   7.54%   Fixed   Secured     46,948     23,474  
  Town Center at Cobb—2     04/01/07   7.25%   Fixed   Secured     62,001     31,001  
  Gotemba Premium Outlets—Variable     09/30/07   2.10%   Variable   Secured (21)   26,988     10,795  
  Houston Galleria—2 (2)   06/25/07   3.90%   Variable   Secured     84,711     26,671  
  Mall at Rockingham     09/01/07   7.88%   Fixed   Secured     95,748     23,524  
  Clay Terrace Partners (2)   01/20/08   3.90%   Variable   Secured     80,008     40,004  
  Metrocenter     02/28/08   8.45%   Fixed   Secured     28,154     14,077  
  Aventura Mall—A     04/06/08   6.55%   Fixed   Secured     141,000     47,000  
  Aventura Mall—B     04/06/08   6.60%   Fixed   Secured     25,400     8,467  
  Aventura Mall—C     04/06/08   6.89%   Fixed   Secured     33,600     11,200  
  West Town Mall     05/01/08   6.90%   Fixed   Secured     76,000     38,000  
  Mall of New Hampshire—1     10/01/08   6.96%   Fixed   Secured     99,108     48,699  
  Mall of New Hampshire—2     10/01/08   8.53%   Fixed   Secured     8,164     4,012  
  Fashion Valley Mall—1     10/11/08   6.49%   Fixed   Secured     163,936     81,968  
  Fashion Valley Mall—2     10/11/08   6.58%   Fixed   Secured     29,124     14,562  
  Whitehall Mall     11/01/08   6.77%   Fixed   Secured     13,816     5,457  
  Galleria Commerciali Italia—
Facility C
    12/22/08   2.78%   Variable   Unsecured (16)   17,191     8,424  
  Source, The     03/11/09   6.65%   Fixed   Secured     124,000     31,000  
  Shops at Sunset Place, The (2)   05/09/09   3.15%   Variable   Secured     98,276     36,854  
  Seminole Towne Center (2)   06/30/09   3.05%   Variable   Secured     70,000     31,500  
  Fashion Centre Pentagon Office     07/09/09   3.15%   Variable   Secured     40,000     17,000  
  Sano Premium Outlets     08/31/09   2.45%   Fixed   Secured (21)   50,226     20,090  
  Apple Blossom Mall     09/10/09   7.99%   Fixed   Secured     39,159     19,242  
  Auburn Mall     09/10/09   7.99%   Fixed   Secured     45,845     22,527  
  Toki Premium Outlets     10/30/09   1.14%   Variable   Secured (21)   15,590     6,236  
  Mall at Chestnut Hill     02/02/10   8.45%   Fixed   Secured     14,536     6,864  
  Mall of Georgia     07/01/10   7.09%   Fixed   Secured     197,450     98,725  
  Florida Mall, The     12/10/10   7.55%   Fixed   Secured     260,274     130,137  
  Atrium at Chestnut Hill     03/11/11   6.89%   Fixed   Secured     47,264     23,224  
  Cape Cod Mall     03/11/11   6.80%   Fixed   Secured     96,084     47,213  
  Highland Mall     07/11/11   6.83%   Fixed   Secured     68,513     34,257  
  Villabe A6—Bel'Est     08/01/11   3.13%   Variable   Secured (18)   13,790     4,785  
  Fashion Centre Pentagon Retail     09/11/11   6.63%   Fixed   Secured     161,181     68,502  
  Bay 1 (Torcy)     12/01/11   3.93%   Variable   Secured (18)   19,511     6,770  
  Zakopianka Shopping Center     12/01/11   6.82%   Fixed   Secured (15)   18,264     6,338  
  Galleria Commerciali Italia—
Facility A
    12/22/11   3.18%   Fixed   Secured (16)   295,256     144,675  
  Galleria Commerciali Italia—
Facility B
    12/22/11   3.28%   Fixed   Secured (16)   347,922     170,482  
  Borek Shopping Center     02/01/12   6.19%   Fixed   Secured (15)   19,634     6,813  
                                 

53


  Dadeland Mall     02/11/12   6.75%   Fixed   Secured     194,127     97,064  
  Square One     03/11/12   6.73%   Fixed   Secured     92,341     45,374  
  Crystal Mall     09/11/12   5.62%   Fixed   Secured     102,952     76,770  
  Emerald Square Mall     03/01/13   5.13%   Fixed   Secured     141,507     69,533  
  Avenues, The     04/01/13   5.29%   Fixed   Secured     78,100     19,525  
  Circle Centre Mall     04/11/13   5.02%   Fixed   Secured     78,122     11,460  
  Bay 2 (Torcy)     06/01/13   3.33%   Variable   Secured (18)   74,525     25,860  
  Solomon Pond     08/01/13   3.97%   Fixed   Secured     114,000     56,017  
  Tosu Premium Outlets     08/24/13   2.60%   Fixed   Secured (21)   15,975     6,390  
  Miami International Mall     10/01/13   5.35%   Fixed   Secured     97,500     46,582  
  Liberty Tree Mall     10/11/13   5.22%   Fixed   Secured     35,000     17,198  
  Wilenska Station Shopping Center     11/01/13   4.08%   Variable   Secured (18)   44,112     15,307  
  Northshore Mall     03/11/14   5.03%   Fixed   Secured     210,000     103,189  
  Turzyn Shopping Center     06/01/14   6.56%   Fixed   Secured (15)   27,494     9,540  
  Dabrowka Shopping Center     07/01/14   6.22%   Fixed   Secured (15)   5,818     2,019  
  Gotemba Premium Outlets—Fixed     10/25/14   2.00%   Fixed   Secured (21)   12,082     4,833  
  Rinku Premium Outlets     10/25/14   2.33%   Fixed   Secured (21)   45,114     18,046  
  Arkadia Shopping Center     11/01/14   4.28%   Variable   Secured (18)   143,398     49,759  
  Indian River Commons     11/01/14   5.21%   Fixed   Secured     9,645     4,823  
  Indian River Mall     11/01/14   5.21%   Fixed   Secured     65,355     32,678  
  Quaker Bridge Mall     04/01/16   7.03%   Fixed   Secured     23,339     9,218  
  King of Prussia Mall—1     01/01/17   7.49%   Fixed   Secured     183,906     23,607  
  King of Prussia Mall—2     01/01/17   8.53%   Fixed   Secured     12,683     1,628  
                     
 
 
  Total Joint Venture Indebtedness at Face Value                     $ 6,397,784   $ 2,750,027  
                     
 
 
  Premium on JV Fixed-Rate Indebtedness                       4,664     2,332  
  Discount on JV Fixed-Rate Indebtedness                       (4,136 )   (2,032 )
                     
 
 
  Total Joint Venture Indebtedness                     $ 6,398,312   $ 2,750,327  
                     
 
 
  The Company's Share of Total Indebtedness                           $ 17,094,053  
                           
 

(Footnotes on following page)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

54


(Footnotes for preceding pages)

Footnotes:

(1)
Variable rate debt interest rates are based on the following base rates as of December 31, 2004: LIBOR at 2.4%; EURIBOR at 2.13%.

(2)
Includes applicable extensions available at Company's option.

(3)
These two Properties are secured by cross-collateralized and cross-defaulted mortgages.

(4)
These three Properties are secured by cross-collateralized and cross-defaulted mortgages.

(5)
These Commercial Mortgage Notes are secured by cross-collateralized mortgages encumbering thirteen of the Properties (Eastland Mall, Southern Hills Mall, Lindale Mall, Southridge Mall, Granite Run Mall, Lake Square Mall, Northpark Mall, Southpark Mall, Valley Mall, Mesa Mall, Empire Mall, Empire East Mall and Rushmore Mall). A weighted average rate is used.

(6)
These three Properties are secured by cross-collateralized and cross-defaulted mortgages.

(7)
These four Properties are secured by cross-collateralized and cross-defaulted mortgages.

(8)
These four Properties are secured by cross-collateralized and cross-defaulted mortgages.

(9)
These eleven Properties are secured by cross-collateralized and cross-defaulted mortgages.

(10)
These three Properties are secured by cross-collateralized and cross-defaulted mortgages.

(11)
These four Properties are secured by cross-collateralized and cross-defaulted mortgages.

(12)
These eleven Properties are secured by cross-collateralized and cross-defaulted mortgages.

(13)
Simultaneous with the issuance of this loan, the Company entered into a $70 million notional amount variable rate swap agreement which is designated as a hedge against this loan. As of December 31, 2004, after including the impacts of this swap, the terms of the loan are effectively $150 million fixed at 3.60% and $70 million variable rate at 2.40%.

(14)
Amounts shown in USD Equivalent. Euro equivalent is 196.9 million.

(15)
Amounts shown in USD Equivalent. Euro equivalent is 52.2 million.

(16)
Amounts shown in USD Equivalent. Euro equivalent is 484.0 million. Associated with these loans are interest rate swap agreements with a total combined 50 million euros notional amount that effectively fixes this pool of loans at 3.81%.

(17)
Amounts shown in USD Equivalent. Canadian Dollar equivalent is 56.0 million.

(18)
Amounts shown in USD Equivalent. Euro equivalent is 216.5 million. Associated with these loans are interest rate swap agreements with a total combined 210.6 million euros notional amount that effectively fix these loans at a combined 5.00%.

(19)
Amounts shown in USD Equivalent. Yen equivalent is 1,215.7 million.

(20)
Amounts shown in USD Equivalent. Peso equivalent is 139.5 million.

(21)
Amounts shown in USD Equivalent. Yen equivalent is 17,033.9 million.

55


(22)
Through an interest rate swap agreement, effectively fixed through January 1, 2006 at the all-in interest rate presented.

(23)
The Company has $300 million notional amount variable rate swap agreement which is a designated hedge against this unsecured note effectively converting to a six month LIBOR variable rate.

56



SIMON PROPERTY GROUP
Unencumbered Assets
As of December 31, 2004

Property Name

  City

  State
Regional Malls:        

University Mall

 

Little Rock

 

AR

Southgate Mall

 

Yuma

 

AZ

Brea Mall

 

Brea

 

CA
Laguna Hills Mall   Laguna Hills   CA
Santa Rosa Plaza   Santa Rosa   CA
Shops at Mission Viejo, The   Mission Viejo   CA
Westminster Mall   Westminster   CA

Aurora Mall

 

Aurora

 

CO

Boynton Beach Mall

 

Boynton Beach

 

FL
Cordova Mall   Pensacola   FL
Edison Mall   Fort Meyers   FL
Melbourne Square   Melbourne   FL
Orange Park Mall   Orange Park   FL
Town Center at Boca Raton   Boca Raton   FL
Tyrone Square   St. Petersburg   FL
University Mall   Pensacola   FL

Lenox Square

 

Atlanta

 

GA
Phipps Plaza   Atlanta   GA

Alton Square

 

Alton

 

IL
Chicago Premium Outlets   Chicago   IL
Lincolnwood Town Center   Lincolnwood   IL
Northwoods Shopping Center   Peoria   IL
Orland Square   Orland Park   IL
River Oaks Center   Calumet City   IL

Castleton Square Mall

 

Indianapolis

 

IN
Lafayette Square   Indianapolis   IN
Muncie Mall   Muncie   IN
Tippecanoe Mall   Lafayette   IN

Prien Lake Mall

 

Lake Charles

 

LA

Burlington Mall

 

Burlington

 

MA
South Shore Plaza   Braintree   MA

Bowie Town Center

 

Bowie

 

MD
St. Charles Towne Center   Waldorf   MD

Maplewood Mall

 

Minneapolis

 

MN
Miller Hill Mall   Duluth   MN
         

57



Independence Center

 

Independence

 

MO

SouthPark Mall

 

Charlotte

 

NC

Pheasant Lane

 

Nashua

 

NH

Livingston Mall

 

Livingston

 

NJ
Menlo Park Mall   Edison   NJ
Ocean County Mall   Toms River   NJ
Rockaway Townsquare   Rockaway   NJ

Cottonwood Mall

 

Albuquerque

 

NM

Las Vegas Premium Outlets

 

Las Vegas

 

NV

Chautauqua Mall

 

Lakewood

 

NY
Nanuet Mall   Nanuet   NY
Jefferson Valley Mall   Yorktown Heights   NY
Roosevelt Field   Garden City   NY
Walt Whitman Mall   Huntington Station   NY

Great Lakes Mall

 

Mentor

 

OH
Lima Mall   Lima   OH
Southern Park Mall   Boardman   OH
Summit Mall   Akron   OH

Eastland Mall

 

Tulsa

 

OK
Heritage Park Mall   Midwest City   OK

Ross Park Mall

 

Pittsburgh

 

PA
South Hills Village   Pittsburgh   PA

Haywood Mall

 

Greenville

 

SC

Oak Court Mall

 

Memphis

 

TN

Barton Creek Square

 

Austin

 

TX
Broadway Square   Tyler   TX
Irving Mall   Irving   TX
La Plaza Mall   McAllen   TX
Richardson Square Mall   Richardson   TX
Rolling Oaks Mall   San Antonio   TX
Shops at North East Mall   Hurst   TX

Charlottesville Fashion Square

 

Charlottesville

 

VA
Virginia Center Commons   Glen Allen   VA

Columbia Center

 

Kennewick

 

WA
Northgate Mall   Seattle   WA

Bay Park Square

 

Green Bay

 

WI

Community Centers:

 

 

 

 

Waterford Lakes Town Center

 

Orlando

 

FL
         

58


Countryside Plaza   Countryside   IL
Lake Plaza   Waukegan   IL
North Ridge Plaza   Joliet   IL

Brightwood Plaza

 

Indianapolis

 

IN
Greenwood Plus   Greenwood   IN
Griffith Park Plaza   Griffith   IN
Markland Plaza   Kokomo   IN
New Castle Plaza   New Castle   IN
Northwood Plaza   Fort Wayne   IN
Teal Plaza   Lafayette   IN
Tippecanoe Plaza   Lafayette   IN
University Center   Mishawaka   IN
Wabash Village   West Lafayette   IN
Washington Plaza   Indianapolis   IN

Park Plaza

 

Hopkinsville

 

KY

Dare Center

 

Kill Devil Hills

 

NC

Rockaway Convenience Center

 

Rockaway

 

NJ

Great Lakes Plaza

 

Mentor

 

OH
Lima Center   Lima   OH
Northland Plaza   Columbus   OH

Eastland Plaza

 

Tulsa

 

OK

Lincoln Plaza

 

Langhorne

 

PA

Charles Towne Square

 

Charleston

 

SC

Knoxville Commons

 

Knoxville

 

TN

The Arboretum

 

Austin

 

TX
Celina Plaza   El Paso   TX
Ingram Plaza   San Antonio   TX

Martinsville Plaza

 

Martinsville

 

VA

Office:

 

 

 

 

O'Hare International Center

 

Rosemont

 

IL

Premium Outlets:

 

 

 

 

Camarillo Premium Outlets

 

Camarillo

 

CA
Carlsbad Premium Outlets   Carlsbad   CA
Desert Hills Premium Outlets   Cabazon   CA
Folsom Premium Outlets   Folsom   CA
Napa Premium Outlets   Napa   CA
Petaluma Village Premium Outlets   Petaluma   CA
Vacaville Premium Outlets   Vacaville   CA
         

59



Clinton Crossings Premium Outlets

 

Clinton

 

CT

Orlando Premium Outlets

 

Orlando

 

FL
St. Augustine Premium Outlets   St. Augustine   FL

North Georgia Premium Outlets

 

Dawsonville

 

GA

Waikele Premium Outlets

 

Waipahu

 

HI

Chicago Premium Outlets

 

Aurora

 

IL

Edinburgh Premium Outlets

 

Edinburgh

 

IN

Wrentham Premium Outlets

 

Wrentham

 

MA

Albertville Premium Outlets

 

Albertville

 

MN

Osage Beach Premium Outlets

 

Osage Beach

 

MO

Liberty Village Premium Outlets

 

Flemington

 

NJ

Santa Fe Premium Outlets

 

Santa Fe

 

NM

Las Vegas Premium Outlets

 

Las Vegas

 

NV

Woodbury Commons Premium Outlets

 

Central Valley

 

NY

Aurora Farms Premium Outlets

 

Aurora

 

OH

Columbia Gorge Premium Outlets

 

Troutdale

 

OR

Allen Premium Outlets

 

Allen

 

TX

Leesburg Corner Premium Outlets

 

Leesburg

 

VA
Patriot Plaza Premium Outlets   Willliamsburg   VA

Other:

 

 

 

 

Factory Stores of America—West Frankfort

 

West Frankfort

 

IL

Factory Stores of America—Hanson

 

Hanson

 

KY

Factory Stores of America—Arcadia

 

Arcadia

 

LA

Factory Stores of America—Tupelo

 

Tupelo

 

MS

Jackson Outlet Village

 

Jackson

 

NJ

Factory Stores of America—Crossville

 

Crossville

 

TN
Factory Stores of America—Tri-Cities   Blountville   TN
Factory Stores of America—Union City   Union City   TN

Factory Stores of America—Draper

 

Draper

 

UT

Factory Stores of North Bend

 

North Bend

 

WA

Johnson Creek Outlet Center

 

Johnson Creek

 

WI

60



SIMON PROPERTY GROUP

Preferred Stock/Units Outstanding

As of December 31, 2004

($ 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 F 8.75% Cumulative Redeemable(1)   8,000,000   $ 25   $ 200,000   SPGPrF
Simon Property Group, Inc.   Series G 7.89% Cumulative Step-Up Premium Rate(2)   3,000,000   $ 50   $ 150,000   SPGPrG
Simon Property Group, Inc.   Series I 6% Convertible Perpetual Preferred(3)   13,638,019   $ 50   $ 681,901   SPGPrI
Simon Property Group, Inc.   Series J 8.375% Cumulative Redeemable(4)   796,948   $ 50   $ 39,847   SPGPrJ

Preferred Units:

 

 

 

 

 

 

 

 

 

 

 

 
Simon Property Group, L.P.   Series C 7% Cumulative Convertible(5)   1,529,439   $ 28   $ 42,824   N/A
Simon Property Group, L.P.   Series D 8% Cumulative Redeemable(6)   1,444,856   $ 30   $ 43,346   N/A
Simon Property Group, L.P.   Series I 6% Convertible Perpetual(3)   4,377,487   $ 50   $ 218,874   N/A
Simon Property Group, L.P.   7.50% Cumulative Redeemable(7)   255,373   $ 100   $ 25,537   N/A
Simon Property Group, L.P.   7.75%/8.00% Cumulative Redeemable   822,588   $ 100   $ 82,259   N/A

(1)
The shares are redeemable on or after September 29, 2006. The shares are not convertible into any other securities of the Company. The shares are traded on the New York Stock Exchange. The closing price on December 31, 2004, was $26.91 per share.

(2)
The Cumulative Step-Up Premium Rate Preferred Stock was issued at 7.89%. The shares are redeemable after September 30, 2007. Beginning October 1, 2012, the rate increases to 9.89%. The shares are not convertible into any other securities of the Company. The shares are traded on the New York Stock Exchange. The closing price on December 31, 2004 was $53.22 per share.

(3)
Each unit/share is convertible into 0.783 of a share of common stock if certain conditions are met.

(4)
Each share is redeemable on or after October 15, 2027.

(5)
Each unit/share is convertible into 0.75676 of a share of common stock on or after August 27, 2004 if certain conditions are met. Each unit/share is not redeemable prior to August 27, 2009.

(6)
Each unit/share is not redeemable prior to August 27, 2009.

(7)
Each unit/share is not redeemable prior to November 10, 2006.

61




QuickLinks

SIMON PROPERTY GROUP Overview
SIMON PROPERTY GROUP Changes in Common Shares and Unit Ownership For the Period from December 31, 2003 through December 31, 2004
SIMON PROPERTY GROUP Selected Financial and Equity Information As of December 31, 2004 Unaudited (In thousands, except as noted)
SIMON PROPERTY GROUP, INC. Unaudited Pro-Rata Balance Sheet As of December 31, 2004
SIMON PROPERTY GROUP, INC. Unaudited Pro-Rata Statement of Operations For The Three Months Ended December 31, 2004
SIMON PROPERTY GROUP, INC. Unaudited Pro-Rata Statement of Operations For The Twelve Months Ended December 31, 2004
Simon Property Group Reconciliation of NOI to Net Income As of December 31, 2004
Simon Property Group Computation of Comparable Property NOI Growth As of December 31, 2004
SIMON PROPERTY GROUP Analysis of Other Income and Other Expense (In thousands)
SIMON PROPERTY GROUP NOI Composition For the Twelve Months Ended December 31, 2004
SIMON PROPERTY GROUP U.S. Portfolio GLA, Occupancy & Rent Data As of December 31, 2004
SIMON PROPERTY GROUP Regional Mall Operational Information As of December 31, 2004 Unaudited
SIMON PROPERTY GROUP Regional Mall Lease Expirations(1) As of December 31, 2004
SIMON PROPERTY GROUP Regional Mall Top Tenants As of December 31, 2004 (Square Feet in 000's)
SIMON PROPERTY GROUP Regional Mall Anchor/Big Box Openings 2004-2006
SIMON PROPERTY GROUP, INC. Regional Mall Property Listing U.S. Properties
SIMON PROPERTY GROUP U.S. Premium Outlet Centers Operational Information As of December 31, 2004 Unaudited
SIMON PROPERTY GROUP U.S. Premium Outlet Centers Lease Expirations(1) As of December 31, 2004 (Square Feet in 000's)
SIMON PROPERTY GROUP U.S. Premium Outlet Centers Top Tenants As of December 31, 2004 (Square Feet in 000's)
SIMON PROPERTY GROUP, INC. U.S. Premium Outlet Centers Property Listing
SIMON PROPERTY GROUP Community Centers Operational Information As of December 31, 2004 Unaudited
SIMON PROPERTY GROUP Community Centers Lease Expirations(1) As of December 31, 2004
SIMON PROPERTY GROUP Community Centers Top Tenants As of December 31, 2004 (Square Feet in 000's)
SIMON PROPERTY GROUP, INC. Community Centers Property Listing
SIMON PROPERTY GROUP International Operational Information(1) As of December 31, 2004 Unaudited
SIMON PROPERTY GROUP, INC. International Property Listing
SIMON PROPERTY GROUP Capital Expenditures in the U.S. Portfoliop For the Twelve Months Ended December 31, 2004 (In millions)
SIMON PROPERTY GROUP U.S. Development Activity Report* Project Overview, Construction-in-Progress and Land Held for Development As of December 31, 2004
SIMON PROPERTY GROUP U.S. Development Activity Report* Project Overview, Construction-in-Progress and Land Held for Development As of December 31, 2004
SIMON PROPERTY GROUP U.S. Development Activity Report* Project Overview, Construction-in-Progress and Land Held for Development As of December 31, 2004
SIMON PROPERTY GROUP International Development Activity Report* Project Overview, Construction-in-Progress As of December 31, 2004
SIMON PROPERTY GROUP The Company's Share of Total Debt Amortization and Maturities by Year As of December 31, 2004 (In thousands)
SIMON PROPERTY GROUP Summary of Indebtedness As of December 31, 2004 (In thousands)
SIMON PROPERTY GROUP Summary of Indebtedness by Maturity As of December 31, 2004 (In thousands)
SIMON PROPERTY GROUP Unencumbered Assets As of December 31, 2004
SIMON PROPERTY GROUP Preferred Stock/Units Outstanding As of December 31, 2004 ($ in 000's, except per share amounts)

QuickLinks -- Click here to rapidly navigate through this document


Exhibit 99.2

         GRAPHIC

CONTACTS:        
Shelly Doran   317.685.7330   Investors
Les Morris   317.263.7711   Media

FOR IMMEDIATE RELEASE

SIMON PROPERTY GROUP ANNOUNCES FOURTH QUARTER RESULTS
AND DECLARES 7.7% INCREASE IN COMMON STOCK DIVIDENDS

        Indianapolis, Indiana—February 10, 2005...Simon Property Group, Inc. (the "Company" or "Simon") (NYSE:SPG) today announced results for the fourth quarter and twelve months ended December 31, 2004:

        The Company considers FFO a key measure of its operating performance that is not specifically defined by accounting principles generally accepted in the United States ("GAAP"). The Company believes that FFO is helpful to investors because it is a widely recognized measure of the performance of real estate investment trusts and provides a relevant basis for comparison among REITs. A reconciliation of GAAP reported net income to FFO is provided in the financial statement section of this press release.

62



        The Company's core fundamentals remain strong as evidenced by growth in operating metrics for its three domestic business platforms:

 
  As of
December 31, 2004

  As of
December 31, 2003

  Increase
Occupancy                
Regional Malls(1)     92.7 %   92.4 % 30 basis points
Premium Outlet® Centers(2)     99.3 %   99.0 %(3) 30 basis points
Community Centers(2)     91.9 %   90.2 % 170 basis points

Comparable Sales per Sq. Ft.

 

 

 

 

 

 

 

 
Regional Malls(4)   $ 427   $ 402   6.2%
Premium Outlet® Centers(5)   $ 412   $ 385 (3) 7.0%
Community Centers(2)   $ 215   $ 209   2.9%

Average Rent per Sq. Ft.

 

 

 

 

 

 

 

 
Regional Malls(1)   $ 33.50   $ 32.26   3.8%
Premium Outlet® Centers(2)   $ 21.85   $ 20.36 (3) 7.3%
Community Centers(2)   $ 10.91   $ 10.59   3.0%

(1)
For mall and freestanding stores

(2)
For all owned gross leasable area (GLA)

(3)
The Company acquired Chelsea Property Group on October 14, 2004. 2003 statistics were calculated based upon the 28 Premium Outlet Centers owned by Chelsea on December 31, 2003.

(4)
For mall and freestanding stores with less than 10,000 square feet

(5)
For all retail stores with less than 50,000 square feet

        "2004 was another productive year for our organization," said David Simon, Chief Executive Officer. "Domestically, we acquired a high quality mall in Puerto Rico and a lifestyle center in Austin, Texas; increased our interests in two existing malls; completed two significant expansion projects; opened two new shopping centers; and at year-end had six new development projects under construction. We also opened four new retail projects outside of the U.S. We capped off the year with the fourth quarter acquisition of Chelsea Property Group, adding a market-leading position in the Premium Outlet® business that will serve as a new growth platform to our Company. Our Company is well-positioned for 2005 and we are pleased to announce today a 7.7% increase in our common stock dividend."

Dividends

        Today the Company announced a quarterly common stock dividend of $0.70 per share, an increase of 7.7%. This dividend will be paid on February 28, 2005 to shareholders of record on February 21, 2005.

        The Company also declared dividends on its four outstanding issues of preferred stock:

63



Chelsea Property Group Acquisition

        On October 14, 2004, the Company completed its $5.2 billion (including the assumption of debt) acquisition of Chelsea. Chelsea common shareholders received merger consideration of $36.00 in cash; 0.2936 of a share of Simon common stock; and 0.3000 of a share of Simon 6% Series I convertible perpetual preferred stock for each share of Chelsea common stock. In connection with the merger transaction, holders of limited partnership common units of CPG Partners, L.P., the operating partnership subsidiary of Chelsea, exchanged their units for common and convertible preferred units of the Simon operating partnership, Simon Property Group, L.P.

        The following shares and units were issued at closing:

        Chelsea operates as a division of Simon from its headquarters in Roseland, New Jersey, with David Bloom and the Chelsea management team continuing their leadership roles. David Bloom has been appointed as an Advisory Director of the Simon Property Group Board of Directors. Chelsea Property Group is the leading owner, developer and manager of Premium Outlet® centers in the U.S. and Asia. Its portfolio includes centers located in major metropolitan markets such as New York, Los Angeles and Boston, and tourist destinations such as Orlando, Las Vegas and Palm Springs. Its four Premium Outlet® centers in Japan are located near Tokyo, Osaka and Fukuoka.

        The Company obtained a two-year senior unsecured term loan facility of $1.8 billion to fund the cash component of the consideration and certain Chelsea debt. The facility closed on October 12, 2004 and was funded by ten key Simon lenders. Interest on the facility is based upon the Company's corporate ratings and is currently LIBOR plus 55 basis points. No origination fee is payable for this facility during the first year.

Development Activities

        During the month of October, the Company opened three development projects:

64


        The Company has six new domestic development projects currently under construction:

65


        The Company also has four new international development projects currently under construction—three shopping centers in Italy and one Premium Outlet® Center in Japan.

Dispositions

        On December 28, 2004, the Company sold Santa Fe Outlets, an outlet center in Santa Fe, New Mexico. On December 30, 2004, the Company sold Heritage Park Mall, a regional mall in Oklahoma City, Oklahoma.

        On January 11, 2005, the Company sold its joint venture interest in Metrocenter, located in Phoenix, Arizona, for approximately $156 million. The Company acquired its 50% interest in Metrocenter in connection with the 1998 acquisition of Corporate Property Investors.

Financing Activity

        On January 11, 2005, the Company closed a three-year refinancing of its existing unsecured, revolving corporate credit facility, expanding the facility from $1.25 to $2.0 billion. The facility, which can be increased to $2.5 billion during its term, now matures in January of 2008 and contains a one-year extension at the Company's sole option. The facility's interest rate was reduced by 10 basis points to LIBOR plus 55 basis points and is based upon the Company's credit ratings. The facility contains a $500 million multi-currency tranche for Euro, Yen or Sterling borrowings and also includes a money market competitive bid option program that allows the Company to hold auctions at lower pricing for short-term funds for up to $1.0 billion.

2005 Guidance

        Today the Company reaffirmed its FFO guidance issued on January 13, 2005, and modified its diluted net income per share guidance for 2005. The Company expects diluted FFO to be within a range of $4.70 to $4.82 per share for the year ending December 31, 2005, and diluted net income per share to be within a range of $1.34 to $1.46.

        The following table provides the reconciliation of estimated diluted net income per share to diluted FFO per share.

For the twelve months ended December 31, 2005

  Low
Range

  High
Range

 
Estimated diluted net income per share, excluding gain/loss on the sale of real estate   $ 1.34   $ 1.46  
Depreciation and amortization including joint ventures     3.41     3.41  
Impact of additional dilutive securities     (0.05 )   (0.05 )
   
 
 
Estimated diluted FFO per share   $ 4.70   $ 4.82  
   
 
 

Forward-Looking Statements

        Estimates of future per share net income and FFO, and other statements regarding future developments and operations, are forward-looking statements within the meaning of the federal securities laws. Forward-looking statements often contain words such as "estimated," "expects," "anticipates," "intends," "plans," "believes," "seeks," or "will." Actual results may differ materially from those indicated by forward-looking statements due to a variety of risks and uncertainties. Those risks and uncertainties include, but are not limited to, the national, regional and local economic climate in the U.S. as well as the foreign markets where the Company does business, competitive market

66



forces, changes in market rental rates, trends in the retail industry, the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise, acquisitions and dispositions, changes in applicable laws, rules and regulations, and changes in market rates of interest, foreign currency and exchange rates. The reader is directed to the Company's various filings with the Securities and Exchange Commission, including quarterly reports on Form 10-Q, reports on Form 8-K and annual reports on Form 10-K for a discussion of such risks and uncertainties. The Company undertakes no obligation to publicly update or revise any forward-looking statements whether as a result of new information, future events or otherwise.

Conference Call

        The Company will provide an online simulcast of its quarterly conference call at www.simon.com (in the About Simon section), www.fulldisclosure.com, and www.streetevents.com. To listen to the live call, please go to any of these websites at least fifteen minutes prior to the call to register, download and install any necessary audio software. The call will begin at 2:00 p.m. Eastern Standard Time (New York) today, February 10, 2005. An online replay will be available for approximately 90 days at www.simon.com.

Supplemental Materials

        The Company will publish a supplemental information package which will be available at www.simon.com in the Investor Relations section, Other Financial Reports tab. It will also be furnished to the SEC as part of our Form 8-K filing. If you wish to receive a copy via mail, please call 800-461-3439.

About Simon

        Simon Property Group, Inc., headquartered in Indianapolis, Indiana, is a real estate investment trust engaged in the ownership, development and management of retail real estate, primarily regional malls, Premium Outlet® centers and community shopping centers. The Company's current total market capitalization is approximately $36 billion. Through its subsidiary partnerships, it currently owns or has an interest in 296 properties in the United States containing an aggregate of 202 million square feet of gross leasable area in 40 states plus Puerto Rico. Simon also holds interests in 51 European shopping centers in France, Italy, Poland and Portugal; 4 Premium Outlet® centers in Japan; one Premium Outlet® center in Mexico; and one shopping center in Canada. Additional Simon Property Group information is available at www.simon.com.

67



SIMON
Statements of Operations
Unaudited
(In thousands, except as noted)

 
  For the Three Months Ended
December 31,

  For the Twelve Months Ended
December 31,

 
 
  2004
  2003
  2004
  2003
 
REVENUE:                          
Minimum rent   $ 493,198   $ 380,082   $ 1,577,752   $ 1,369,042  
Overage rent     37,006     23,369     66,960     47,831  
Tenant reimbursements     225,258     174,521     766,704     672,172  
Management fees and other revenue     18,402     19,090     72,737     74,677  
Other income     62,198     60,309     157,598     136,492  
   
 
 
 
 
  Total revenue     836,062     657,371     2,641,751     2,300,214  

EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 
Property operating     100,558     82,438     366,054     321,006  
Depreciation and amortization     194,415     126,975     622,581     496,297  
Real estate taxes     71,530     52,934     254,977     218,129  
Repairs and maintenance     24,621     23,273     91,974     83,998  
Advertising and promotion     32,014     23,745     69,059     61,523  
Provision for credit losses     7,670     3,763     17,716     14,319  
Home and regional office costs     29,367     23,534     91,178     80,105  
General and administrative     6,145     3,978     16,781     15,078  
Costs related to withdrawn tender offer         81         10,581  
Impairment charge     18,000         18,000      
Other     15,930     9,680     39,832     27,216  
   
 
 
 
 
  Total operating expenses     500,250     350,401     1,588,152     1,328,252  

OPERATING INCOME

 

 

335,812

 

 

306,970

 

 

1,053,599

 

 

971,962

 

Interest expense

 

 

190,360

 

 

151,016

 

 

662,090

 

 

602,509

 
   
 
 
 
 
Income before minority interest     145,452     155,954     391,509     369,453  

Minority interest

 

 

(2,797

)

 

(3,970

)

 

(9,687

)

 

(7,277

)
Loss on sales of assets and other, net         (24 )   (760) (A)   (5,146 )
Income tax expense of taxable REIT subsidiaries     (932 )   (1,147 )   (11,770 )   (7,597 )
   
 
 
 
 
Income before unconsolidated entities     141,723     150,813     369,292     349,433  

Income from other unconsolidated entities

 

 

20,304

 

 

28,656

 

 

81,113

 

 

99,645

 
   
 
 
 
 
Income from continuing operations     162,027     179,469     450,405     449,078  

Results of operations from discontinued operations

 

 

885

 

 

2,537

 

 

(293

)

 

10,243

 
Gain (loss) on disposal or sale of discontinued operations, net     (37 )   48,086     (252 )   22,394  
   
 
 
 
 
Income before allocation to limited partners     162,875     230,092     449,860     481,715  

LESS:

 

 

 

 

 

 

 

 

 

 

 

 

 
Limited partners' interest in the Operating Partnership     30,079     53,039     85,647     100,956  
  Preferred distributions of the Operating Partnership     6,510     3,539     21,220     12,044  
   
 
 
 
 
NET INCOME     126,286     173,514     342,993     368,715  

Preferred dividends

 

 

(18,842

)

 

(8,090

)

 

(42,346

)

 

(55,138

)
   
 
 
 
 
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS   $ 107,444   $ 165,424   $ 300,647   $ 313,577  
   
 
 
 
 

68



SIMON
Per Share Data
Unaudited

 
  Three Months Ended
December 31,

  Twelve Months Ended
December 31,

 
  2004
  2003
  2004
  2003

PER SHARE DATA:

 

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings Per Common Share:

 

 

 

 

 

 

 

 

 

 

 

 
 
Income from continuing operations

 

$

0.49

 

$

0.66

 

$

1.45

 

$

1.52
  Discontinued operations—results of operations and gain on disposal or sale, net         0.20         0.13
   
 
 
 
  Net income available to common shareholders   $ 0.49   $ 0.86   $ 1.45   $ 1.65
   
 
 
 
  Percentage Change     (43.0 )%         (12.1 )%    

Diluted Earnings Per Common Share:

 

 

 

 

 

 

 

 

 

 

 

 
 
Income from continuing operations

 

$

0.49

 

$

0.64

 

$

1.44

 

$

1.52
  Discontinued operations—results of operations and gain on disposal or sale, net         0.19         0.13
   
 
 
 
 
Net income available to common shareholders

 

$

0.49

 

$

0.83

 

$

1.44

 

$

1.65
   
 
 
 
  Percentage Change     (41.0 )%         (12.7 )%    

69



SIMON
Reconciliation of Net Income to FFO(B)
Unaudited
(In thousands, except as noted)

        The Company considers FFO a key measure of its operating performance that is not specifically defined by GAAP. The Company believes that FFO is helpful to investors because it is a widely recognized measure of the performance of REITs and it provides a relevant basis for comparison among REITs. The Company also uses this measure internally to measure the operating performance of the portfolio.

 
  Three Months Ended
December 31,

  Twelve Months Ended
December 31,

 
 
  2004
  2003
  2004
  2003
 
Net Income(C)(D)(E)   $ 126,286   $ 173,514   $ 342,993   $ 368,715  
Plus: Limited partners' interest in the Operating Partnership and preferred distributions of the Operating Partnership     36,589     56,578     106,867     113,000  
Plus: Depreciation and amortization from consolidated properties and discontinued operations     191,577     124,830     615,195     499,737  
Plus: Simon's share of depreciation and amortization from unconsolidated entities     58,655     38,907     181,999     147,629  
Plus: (Gain)/loss on sales of real estate and discontinued operations     37     (48,062 )   1,012     (17,248 )
Plus: Tax provision related to gain on sale     (503 )       4,281      
Less: Minority interest portion of depreciation and amortization     (2,021 )   (885 )   (6,857 )   (3,546 )
Less: Preferred distributions and dividends     (25,352 )   (11,629 )   (63,566 )   (67,182 )
   
 
 
 
 
FFO of the Simon Portfolio   $ 385,268   $ 333,253   $ 1,181,924   $ 1,041,105  
   
 
 
 
 
Per Share Reconciliation:                          

Diluted net income per share

 

$

0.49

 

$

0.83

 

$

1.44

 

$

1.65

 

Plus: Depreciation and amortization from consolidated properties and the Company's share of depreciation and amortization from unconsolidated affiliates, net of minority interest portion of depreciation and amortization

 

 

0.88

 

 

0.61

 

 

2.94

 

 

2.55

 
Plus: (Gain)/loss on sales of real estate and discontinued operations         (0.18 )       (0.07 )
Plus: Tax provision related to gain on sale             0.02      
Less: Impact of additional dilutive securities for FFO per share     (0.01 )       (0.01 )   (0.09 )
   
 
 
 
 
Diluted FFO per share   $ 1.36   $ 1.26   $ 4.39   $ 4.04  
   
 
 
 
 
Details for per share calculations:                          

FFO of the Simon Portfolio

 

$

385,268

 

$

333,253

 

$

1,181,924

 

$

1,041,105

 
Adjustments for dilution calculation:                          
Impact of Series B, C and I preferred stock conversion, Series C and I preferred unit conversion & option exercise(F)     12,309     1,530     16,132     27,626  
   
 
 
 
 
Diluted FFO of the Simon Portfolio     397,577     334,783     1,198,056     1,068,731  
   
 
 
 
 
FFO Allocable to the LP Unitholders     (82,602 )   (76,407 )   (259,688 )   (246,562 )
   
 
 
 
 
Diluted FFO allocable to Common Shareholders   $ 314,975   $ 258,376   $ 938,368   $ 822,169  
   
 
 
 
 
Basic weighted average shares outstanding     218,009     192,533     207,990     189,475  
Adjustments for dilution calculation:                          
Effect of stock options     887     935     867     824  
Impact of Series B preferred 6.5% convertible stock         9,299         11,686  
Impact of Series C cumulative preferred 7% convertible units     1,468     1,968     1,843     1,483  
Impact of Series I preferred 6% Convertible Perpetual stock     9,096         2,286      
Impact of Series I preferred 6% Convertible Perpetual units     3,018         759      
   
 
 
 
 
Diluted weighted average shares outstanding     232,478     204,735     213,745     203,468  
Weighted average limited partnership units outstanding     61,008     60,614     59,086     61,122  
   
 
 
 
 
Diluted weighted average shares and units outstanding     293,486     265,349     272,831     264,590  
   
 
 
 
 
Basic FFO per share   $ 1.38   $ 1.31   $ 4.42   $ 4.16  
  Percent Increase     5.3 %         6.3 %      
Diluted FFO per share   $ 1.36   $ 1.26   $ 4.39   $ 4.04  
  Percent Increase     7.9 %         8.7 %      

70



SIMON
Balance Sheets
Unaudited
(In thousands, except as noted)

 
  December 31,
2004

  December 31,
2003

 
ASSETS:              
  Investment properties, at cost   $ 21,253,761   $ 14,971,823  
  Less—accumulated depreciation     3,162,523     2,556,578  
   
 
 
      18,091,238     12,415,245  
  Cash and cash equivalents     520,084     535,623  
  Tenant receivables and accrued revenue, net     361,590     305,200  
  Investment in unconsolidated entities, at equity     1,920,983     1,811,773  
  Deferred costs, other assets, and minority interest, net     1,176,124     616,880  
   
 
 
    Total assets   $ 22,070,019   $ 15,684,721  
   
 
 
LIABILITIES:              
  Mortgages and other indebtedness   $ 14,586,393   $ 10,266,388  
  Accounts payable, accrued expenses and deferred revenue     1,113,645     667,610  
  Cash distributions and losses in partnerships and joint ventures, at equity     37,739     14,412  
  Other liabilities, minority interest and accrued dividends     311,592     280,414  
   
 
 
   
Total liabilities

 

 

16,049,369

 

 

11,228,824

 
   
 
 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

LIMITED PARTNERS' INTEREST IN THE OPERATING PARTNERSHIP

 

 

965,204

 

 

859,050

 

LIMITED PARTNERS' PREFERRED INTEREST IN THE OPERATING PARTNERSHIP

 

 

412,840

 

 

258,220

 

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 
 
CAPITAL STOCK OF SIMON PROPERTY GROUP, INC. (750,000,000 total shares authorized, $.0001 par value, 237,996,000 shares of excess common stock):

 

 

 

 

 

 

 
   
All series of preferred stock, 100,000,000 shares authorized, 25,434,967 and 12,078,012 issued and outstanding, respectively. Liquidation values $1,071,748 and $376,950, respectively

 

 

1,062,687

 

 

367,483

 
   
Common stock, $.0001 par value, 400,000,000 shares authorized, 222,710,350 and 200,876,552 issued and outstanding, respectively

 

 

23

 

 

20

 
   
Class B common stock, $.0001 par value, 12,000,000 shares authorized, 8,000 and 3,200,000 issued and outstanding, respectively

 

 


 

 

1

 
   
Class C common stock, $.0001 par value, 4,000 shares authorized, issued and outstanding

 

 


 

 


 
Capital in excess of par value     4,993,698     4,121,332  
Accumulated deficit     (1,335,436 )   (1,097,317 )
Accumulated other comprehensive income     16,365     12,586  
Unamortized restricted stock award     (21,813 )   (12,960 )
Common stock held in treasury at cost, 2,415,855 shares and 2,098,555, respectively     (72,918 )   (52,518 )
   
 
 
    Total shareholders' equity     4,642,606     3,338,627  
   
 
 
    $ 22,070,019   $ 15,684,721  
   
 
 

71



SIMON
Joint Venture Statements of Operations
Unaudited
(In thousands, except as noted)

 
  For the Three Months Ended
December 31,

  For the Twelve Months Ended
December 31,

 
 
  2004
  2003
  2004
  2003
 
REVENUE:                          
Minimum rent   $ 266,234   $ 217,808   $ 960,934   $ 795,386  
Overage rent     29,292     15,522     44,494     28,486  
Tenant reimbursements     133,495     109,047     490,023     400,921  
Other income     23,859     16,927     67,233     78,069  
   
 
 
 
 
  Total revenue     452,880     359,304     1,562,684     1,302,862  

EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 
Property operating     90,993     73,367     300,656     229,146  
Depreciation and amortization     85,207     64,393     290,256     230,578  
Real estate taxes     32,510     29,760     128,578     118,193  
Repairs and maintenance     21,468     14,913     71,649     64,247  
Advertising and promotion     14,076     15,006     38,238     37,162  
Provision for credit losses     4,840     (837 )   11,354     7,728  
Other     15,533     5,956     66,504     39,683  
   
 
 
 
 
  Total operating expenses     264,627     202,558     907,235     726,737  

OPERATING INCOME

 

 

188,253

 

 

156,746

 

 

655,449

 

 

576,125

 
Interest expense     96,318     86,289     375,884     335,494  
   
 
 
 
 
Income Before Minority Interest and Unconsolidated Entities     91,935     70,457     279,565     240,631  
(Loss)/income from unconsolidated entities     (1,294 )   1,184     (5,129 )   8,393  
Minority interest         (115 )       (654 )
   
 
 
 
 
Income from Continuing Operations     90,641     71,526     274,436     248,370  
Income from consolidated joint venture interests     1,100     10,772     19,378     23,801  
Income from discontinued joint venture interests(G)         16,014     6,431     44,424  
Gain on disposal or sale of discontinued operations             4,704        
   
 
 
 
 

NET INCOME

 

$

91,741

 

$

98,312

 

$

304,949

 

$

316,595

 
   
 
 
 
 
Third-party investors' share of Net Income   $ 59,257   $ 62,148   $ 193,282   $ 190,535  
   
 
 
 
 
Our share of Net Income     32,484     36,164     111,667     126,060  
Amortization of Excess Investment     12,180     7,508     30,554     26,415  
   
 
 
 
 
Income from Unconsolidated Joint Ventures   $ 20,304   $ 28,656   $ 81,113   $ 99,645  
   
 
 
 
 

72



SIMON
Joint Venture Balance Sheets
Unaudited
(In thousands, except as noted)

 
  December 31,
2004

  December 31,
2003

ASSETS:            
  Investment properties, at cost   $ 9,429,465   $ 8,787,816
  Less—accumulated depreciation     1,745,498     1,427,291
   
 
      7,683,967     7,360,525
 
Cash and cash equivalents

 

 

292,770

 

 

227,921
  Tenant receivables     209,040     236,023
  Investment in unconsolidated entities     167,182     94,853
  Deferred costs and other assets     322,660     176,477
  Assets of Consolidated Joint Venture Interests         474,745
  Assets of Discontinued Joint Venture Interests(G)         764,833
   
 
    Total assets   $ 8,675,619   $ 9,335,377
   
 
LIABILITIES AND PARTNERS' EQUITY:            
  Mortgages and other indebtedness   $ 6,398,312   $ 5,936,104
  Accounts payable, accrued expenses and deferred revenue     373,887     273,704
  Other liabilities     179,443     38,780
  Mortgages and liabilities of Consolidated Joint Venture Interests         229,718
  Mortgages and liabilities of Discontinued Joint Venture Interests(G)         549,142
   
 
    Total liabilities     6,951,642     7,027,448
   
 
  Preferred units     67,450     152,450
  Partners' equity     1,656,527     2,155,479
   
 
    Total liabilities and partners' equity   $ 8,675,619   $ 9,335,377
   
 
 
Our Share of:

 

 

 

 

 

 
  Total assets   $ 3,619,969   $ 3,861,497
   
 
  Partners' equity     779,252     885,149
  Add: Excess Investment, net(H)     1,103,992     912,212
   
 
  Our net investment in joint ventures   $ 1,883,244   $ 1,797,361
   
 
  Mortgages and other indebtedness   $ 2,750,327   $ 2,739,630
   
 

73



SIMON
Footnotes to Financial Statements
Unaudited

Notes:

74




QuickLinks

SIMON PROPERTY GROUP ANNOUNCES FOURTH QUARTER RESULTS AND DECLARES 7.7% INCREASE IN COMMON STOCK DIVIDENDS
SIMON Statements of Operations Unaudited (In thousands, except as noted)
SIMON Per Share Data Unaudited
SIMON Reconciliation of Net Income to FFO(B) Unaudited (In thousands, except as noted)
SIMON Balance Sheets Unaudited (In thousands, except as noted)
SIMON Joint Venture Statements of Operations Unaudited (In thousands, except as noted)
SIMON Joint Venture Balance Sheets Unaudited (In thousands, except as noted)
SIMON Footnotes to Financial Statements Unaudited