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 5, 2010
SIMON PROPERTY GROUP, INC.
(Exact name of registrant as specified in its charter)
Delaware | 001-14469 | 046268599 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
||
225 WEST WASHINGTON STREET INDIANAPOLIS, INDIANA (Address of principal executive offices) |
46204 (Zip Code) |
Registrant's telephone number, including area code: 317.636.1600
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Item 2.02. Results of Operations and Financial Condition
On February 5, 2010, Simon Property Group, Inc. (the "Registrant") issued a press release containing information on earnings for the quarter ended December 31, 2009 and other matters. A copy of the press release is attached hereto as Exhibit 99.2 and the information in the press release is incorporated by reference into this report.
The press release and Supplemental Information package attached as Exhibit 99.1 use the non-GAAP financial measure of Funds from Operations ("FFO"). The Supplemental Information package also uses the non-GAAP measure of Net Operating Income ("NOI"). The Registrant 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 Registrant believes that FFO and NOI are helpful to investors because they are widely recognized measures of the performance of real estate investment trusts ("REITs") and provide relevant bases for comparison among REITs. The Registrant also uses FFO and NOI internally to measure the operating performance of its portfolio. Reconciliations of net income to FFO on an estimated and historical basis are provided on pages 66 and 73 furnished herewith in Exhibit 99.2. Reconciliations of net income to NOI on a historical basis are provided on page 15 furnished herewith in Exhibit 99.1.
The Registrant is furnishing the information contained herein, including Exhibit 99.2, pursuant to Item 2.02 of Form 8-K promulgated by the Securities and Exchange Commission (the "SEC"). This information shall not be deemed to be "filed" with the SEC or incorporated by reference into any other filing with the SEC.
Item 7.01. Regulation FD Disclosure
On February 5, 2010, 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, 2009 in the form of a Supplemental Information package, a copy of which is attached as Exhibit 99.1. The Supplemental Information package is also available upon request as specified therein.
The Registrant is furnishing the information contained herein, including Exhibit 99.1, pursuant to Item 7.01 of Form 8-K promulgated by the SEC. This information shall not be deemed to be "filed" with the SEC or incorporated by reference into any other filing with the SEC.
Item 9.01. Financial Statements and Exhibits
Financial Statements:
None
Exhibits:
Exhibit No. | Description | Page Number in This Filing |
|||||
---|---|---|---|---|---|---|---|
99.1 | Supplemental Information as of December 31, 2009 | 5 | |||||
99.2 | Earnings Release for the quarter ended December 31, 2009 | 62 |
2
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Dated: February 5, 2010
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, 2009
Description
|
Page | |||
Exhibit 99.1 |
Supplemental Information |
5 | ||
|
Company Overview |
|||
|
Overview (reporting calendar, stock information, and corporate ratings) |
5-6 | ||
|
Ownership Structure |
7 | ||
|
Changes in Company Common Share and Operating Partnership Unit |
8 | ||
|
Financial Data |
|||
|
Selected Financial and Equity Information |
9-10 | ||
|
Unaudited Pro-Rata Statement of Operations |
12-13 | ||
|
Unaudited Pro-Rata Balance Sheet |
14 | ||
|
Reconciliation of Net Income to NOI |
15 | ||
|
NOI Composition |
16 | ||
|
Analysis of Other Income and Other Expense |
17 | ||
|
Operational Data |
|||
|
U.S. Portfolio GLA |
18 | ||
|
U.S. Regional Mall Operational Information |
19 | ||
|
U.S. Regional Mall Lease Expirations |
20 | ||
|
U.S. Regional Mall Top Tenants |
21 | ||
|
U.S. Regional Mall Anchor/Big Box Openings, 2009 - 2010 |
22 | ||
|
U.S. Regional Mall Property Listing |
23-26 | ||
|
U.S. Premium Outlet Centers® Operational Information |
27 | ||
|
U.S. Premium Outlet Centers® Lease Expirations |
28 | ||
|
U.S. Premium Outlet Centers® Top Tenants |
29 | ||
|
U.S. Premium Outlet Centers® Property Listing |
30 | ||
|
U.S. Community/Lifestyle Centers Operational Information |
31 | ||
|
U.S. Community/Lifestyle Centers Lease Expirations |
32 | ||
|
U.S. Community/Lifestyle Centers Top Tenants |
33 | ||
|
U.S. Community/Lifestyle Centers Property Listing |
34-35 | ||
|
U.S. Mills Portfolio Operational Information |
36 | ||
|
U.S. Mills Portfolio Property Listing |
37 | ||
|
International Operational Information |
38 | ||
|
International Property Listing |
39-41 | ||
|
Development Activity |
|||
|
Capital Expenditures |
42 | ||
|
U.S. Development Activity Report |
43 | ||
|
International Development Activity Report |
44 | ||
|
Balance Sheet Information |
|||
|
The Company's Share of Total Debt Amortization and Maturities by Year |
45 | ||
|
Summary of Indebtedness |
46 | ||
|
Summary of Indebtedness by Maturity |
47-55 | ||
|
Unencumbered Assets |
56-60 | ||
|
Preferred Stock/Units Outstanding |
61 | ||
|
Quarterly Earnings Announcement |
|||
Exhibit 99.2 |
Press Release |
62-74 |
4
SIMON PROPERTY GROUP
Overview
The Company
Simon Property Group, Inc., ("Simon," "we," "us," "our," or the "Company") (NYSE:SPG) is a self-administered and self-managed real estate investment trust ("REIT"). Simon Property Group, L.P., or the Operating Partnership, is a majority-owned subsidiary partnership of the Company. Together, the Company and the Operating Partnership, or Simon Group, are engaged primarily in the ownership, development and management of retail real estate properties. Simon Group operates from five retail real estate platforms: regional malls, Premium Outlet Centers®, The Mills®, community/lifestyle centers and international properties. At December 31, 2009, we owned or had an interest in 382 properties comprising 261 million square feet of gross leasable area in North America, Europe and Asia.
On December 8, 2009, the Company announced that it had entered into a definitive agreement to acquire all of the outlet shopping center business of Prime Outlets Acquisition Company and certain of its affiliated entities ("Prime Outlets") in a transaction valued at approximately $2.325 billion, including the assumption of Prime Outlets' existing indebtedness and preferred stock. Prime Outlets is an owner, manager, operator and developer of outlet centers in the U.S. The Prime Outlets portfolio includes 22 outlet centers.
This package was prepared to provide (1) ownership information, (2) certain operational information, and (3) balance sheet information as of December 31, 2009, for the Company and the Operating Partnership.
Certain statements made in this Supplemental Package may be deemed "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Although we believe the expectations reflected in any forward-looking statements are based on reasonable assumptions, we can give no assurance that our expectations will be attained, and it is possible that actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks, uncertainties and other factors. Such factors include, but are not limited to: our ability to meet debt service requirements, the availability and terms of financing, changes in our credit rating, changes in market rates of interest and foreign exchange rates for foreign currencies, changes in value of investments in foreign entities, the ability to hedge interest rate risk, risks associated with the acquisition, development, expansion, leasing and management of properties, general risks related to retail real estate, the liquidity of real estate investments, environmental liabilities, international, national, regional and local economic climates, changes in market rental rates, trends in the retail industry, relationships with anchor tenants, the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise, risks relating to joint venture properties, costs of common area maintenance, competitive market forces, risks related to international activities, insurance costs and coverage, terrorist activities, changes in economic and market conditions and maintenance of our status as a real estate investment trust. We discuss these and other risks and uncertainties under the heading "Risk Factors" in our annual and quarterly periodic reports filed with the SEC. We may update that discussion in our periodic reports, but otherwise we undertake no duty or obligation to update or revise these forward-looking statements, whether as a result of new information, future developments, or otherwise.
5
SIMON PROPERTY GROUP
Overview
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 2010 | April 30, 2010 | |
Second Quarter 2010 | August 2, 2010 | |
Third Quarter 2010 | November 1, 2010 |
Stock Information
The Company's common stock and two issues of preferred stock are traded on the New York Stock Exchange under the following symbols:
Common Stock |
SPG | |
6% Series I Convertible Perpetual Preferred |
SPGPrI | |
8.375% Series J Cumulative Redeemable Preferred |
SPGPrJ |
Credit Ratings
Standard & Poor's |
|||||
Corporate |
A- | (Stable Outlook) | |||
Senior Unsecured |
A- | (Stable Outlook) | |||
Preferred Stock |
BBB | (Stable Outlook) | |||
Moody's |
|||||
Senior Unsecured |
A3 | (Stable Outlook) | |||
Preferred Stock |
Baa1 | (Stable Outlook) | |||
Fitch |
|||||
Senior Unsecured |
A- | (Stable Outlook) | |||
Preferred Stock |
BBB | (Stable Outlook) |
6
Simon Property Group Ownership Structure(1)
December 31, 2009
7
SIMON PROPERTY GROUP
Changes in Company Common Share and Operating Partnership Unit Ownership
For the Period from December 31, 2008 through December 31, 2009
|
Operating Partnership Units(1) |
Company Common Shares(2) |
||||||
---|---|---|---|---|---|---|---|---|
Number Outstanding at December 31, 2008 |
56,368,410 | 231,319,644 | ||||||
Activity During the First Nine Months of 2009: |
||||||||
Issuance of Common Stock for Stock Option Exercises |
| 66,000 | ||||||
Conversion of Operating Partnership Units into Common Stock |
(1,345,567 | ) | 1,345,567 | |||||
Restricted Stock Awards (Stock Incentive Program)(6) |
| 253,957 | ||||||
Common Shares and Operating Partnership Units Issued as Dividends/Distributions |
2,271,360 | 10,074,013 | ||||||
Public Offerings of Common Stock |
| 40,250,000 | ||||||
Conversion of Operating Partnership Preferred Units into Units |
21,213 | | ||||||
Issuance of Common Units in Connection with Redemption of Preferred Units |
644,289 | | ||||||
Number Outstanding at September 30, 2009 |
57,959,705 |
283,309,181 |
||||||
Activity During the Fourth Quarter of 2009: |
||||||||
Issuance of Common Stock for Stock Option Exercises |
| 115,850 | ||||||
Conversion of Operating Partnership Units into Common Stock |
(520,907 | ) | 520,907 | |||||
Restricted Stock Awards (Stock Incentive Program)(6) |
| 270 | ||||||
Common Shares and Operating Partnership Units Issued as Dividends/Distributions |
365,981 | 1,802,063 | ||||||
Number Outstanding at December 31, 2009 |
57,804,779 |
285,748,271 |
||||||
Details for Diluted Common Shares Outstanding(5): |
||||||||
Company Common Shares Outstanding at December 31, 2009 |
285,748,271 |
|||||||
Number of Common Shares Issuable Assuming Conversion of: |
||||||||
Series I 6% Convertible Perpetual Preferred Stock(3) |
6,857,213 | |||||||
Series I 6% Convertible Perpetual Preferred Units(3) |
862,309 | |||||||
Net Number of Common Shares Issuable Assuming Exercise of Stock Options(4) |
365,646 |
|||||||
Diluted Common Shares Outstanding at December 31, 2009(5) |
293,833,439 |
8
SIMON PROPERTY GROUP
Selected Financial and Equity Information
As of December 31, 2009
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, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2009 | 2008 | 2009 | 2008 | |||||||||
Financial Highlights of the Company |
|||||||||||||
Total RevenueConsolidated Properties |
$ | 1,028,180 | $ | 1,029,316 | $ | 3,775,216 | $ | 3,783,155 | |||||
Net Income Attributable to Common Stockholders |
$ | 91,543 | $ | 145,203 | $ | 283,098 | $ | 422,517 | |||||
Basic Earnings per Common Share (EPS) |
$ | 0.32 | $ | 0.64 | $ | 1.06 | $ | 1.88 | |||||
Diluted Earnings per Common Share (EPS) |
$ | 0.32 | $ | 0.64 | $ | 1.05 | $ | 1.87 | |||||
Diluted EPS (as adjusted)(1) |
$ | 0.58 | $ | 0.71 | $ | 1.76 | $ | 1.94 | |||||
FFO of the Operating Partnership |
$ | 485,226 | $ | 540,527 | $ | 1,748,280 | $ | 1,852,331 | |||||
Diluted FFO of the Operating Partnership |
$ | 492,058 | $ | 548,040 | $ | 1,775,724 | $ | 1,895,681 | |||||
Basic FFO per Share (FFOPS) |
$ | 1.42 | $ | 1.90 | $ | 5.39 | $ | 6.56 | |||||
Diluted FFO per Share (FFOPS) |
$ | 1.40 | $ | 1.86 | $ | 5.33 | $ | 6.42 | |||||
Diluted FFOPS (as adjusted)(1) |
$ | 1.66 | $ | 1.93 | $ | 6.01 | $ | 6.49 | |||||
Distributions per Share(2) |
$ | 0.60 | $ | 0.90 | $ | 2.70 | $ | 3.60 |
During the fourth quarter of 2008, a non-cash impairment charge of $21.2 million was recorded related to one operational regional mall and the write-off of certain predevelopment projects that were abandoned. Reconciliations of Diluted EPS (as adjusted) to Diluted EPS and Diluted FFOPS (as adjusted) to Diluted FFOPS are as follows:
|
As of or for the Three Months Ended December 31, | As of or for the Twelve Months Ended December 31, | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2009 | 2008 | 2009 | 2008 | |||||||||
Diluted EPS (as adjusted) to Diluted EPS |
|||||||||||||
Diluted EPS (as adjusted) |
$ | 0.58 | $ | 0.71 | $ | 1.76 | $ | 1.94 | |||||
Impairment charge |
0.26 | 0.07 | 0.71 | 0.07 | |||||||||
Diluted Earnings per Common Share (EPS) |
$ | 0.32 | $ | 0.64 | $ | 1.05 | $ | 1.87 | |||||
Diluted FFOPS (as adjusted) to Diluted FFOPS |
|||||||||||||
Diluted FFOPS (as adjusted) |
$ | 1.66 | $ | 1.93 | $ | 6.01 | $ | 6.49 | |||||
Impairment charge |
0.26 | 0.07 | 0.68 | 0.07 | |||||||||
Diluted FFO per Common Share (FFOPS) |
$ | 1.40 | $ | 1.86 | $ | 5.33 | $ | 6.42 | |||||
9
SIMON PROPERTY GROUP
Selected Financial and Equity Information
As of December 31, 2009
Unaudited
(In thousands, except as noted)
|
December 31, 2009 |
December 31, 2008 |
||||||
---|---|---|---|---|---|---|---|---|
Stockholders' Equity Information |
||||||||
Limited Partner Units Outstanding at End of Period |
57,805 | 56,368 | ||||||
Common Shares Outstanding at End of Period |
285,748 | 231,320 | ||||||
Total Common Shares and Units Outstanding at End of Period |
343,553 | 287,688 | ||||||
Weighted Average Limited Partnership Units Outstanding |
57,292 | 57,175 | ||||||
Weighted Average Common Shares Outstanding: |
||||||||
Basicfor purposes of EPS and FFOPS |
267,055 | 225,333 | ||||||
Dilutedfor purposes of EPS |
268,472 | 225,884 | ||||||
Dilutedfor purposes of FFOPS |
276,100 | 238,263 | ||||||
Simon Group's Debt Information |
||||||||
Share of Consolidated Debt |
$ | 18,354,130 | $ | 17,766,316 | ||||
Share of Joint Venture Debt |
6,552,370 | 6,632,419 | ||||||
Share of Total Debt |
$ | 24,906,500 | $ | 24,398,735 | ||||
Simon Group's Market Capitalization |
||||||||
Common Stock Price at End of Period |
$ | 79.80 | $ | 53.13 | ||||
Common Equity Capitalization, including common operating partnership units |
$ | 27,415,533 | $ | 15,284,866 | ||||
Preferred Equity Capitalization, including preferred operating partnership units |
676,021 | 589,532 | ||||||
Total Equity Market Capitalization |
$ | 28,091,554 | $ | 15,874,398 | ||||
Total CapitalizationIncluding Simon Group's Share of Total Debt |
$ | 52,998,054 | $ | 40,273,133 | ||||
|
As of or for the Twelve Months Ended December 31, |
|||||||
---|---|---|---|---|---|---|---|---|
|
2009 | 2008 | ||||||
Miscellaneous Balance Sheet Data |
||||||||
Interest Capitalized during the Period: |
||||||||
Consolidated Properties |
$ | 14,194 | $ | 27,472 | ||||
Joint Venture Properties |
$ | 1,026 | $ | 4,127 | ||||
Simon Group's Share of Joint Venture Properties |
$ | 555 | $ | 2,019 |
10
On the next three pages, we present balance sheet and income statement data on a pro-rata basis reflecting our 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 our consolidated financial statements. The Company's Share of 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.
11
SIMON PROPERTY GROUP
Unaudited Pro-Rata Statement of Operations
|
For the Three Months Ended December 31, 2009 | |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Three Months Ended December 31, 2008 Our Total Share |
||||||||||||||||||||
|
Consolidated | Minority Interest |
Our Consolidated Share |
Our Share of Joint Ventures |
Our Total Share |
||||||||||||||||
REVENUE: |
|||||||||||||||||||||
Minimum rent |
$ | 607,691 | $ | (9,406 | ) | $ | 598,285 | $ | 208,090 | $ | 806,375 | $ | 806,841 | ||||||||
Overage rent |
39,123 | (215 | ) | 38,908 | 19,311 | 58,219 | 62,812 | ||||||||||||||
Tenant reimbursements |
277,322 | (5,670 | ) | 271,652 | 103,986 | 375,638 | 392,545 | ||||||||||||||
Management fees and other revenues |
33,365 | | 33,365 | | 33,365 | 31,222 | |||||||||||||||
Other income |
70,679 | (415 | ) | 70,264 | 21,449 | 91,713 | 91,887 | ||||||||||||||
Total revenue |
1,028,180 | (15,706 | ) | 1,012,474 | 352,836 | 1,365,310 | 1,385,307 | ||||||||||||||
EXPENSES: |
|||||||||||||||||||||
Property operating |
98,905 | (3,065 | ) | 95,840 | 67,969 | 163,809 | 172,051 | ||||||||||||||
Depreciation and amortization |
239,425 | (2,330 | ) | 237,095 | 99,991 | 337,086 | 373,724 | ||||||||||||||
Real estate taxes |
82,784 | (1,566 | ) | 81,218 | 26,594 | 107,812 | 106,032 | ||||||||||||||
Repairs and maintenance |
29,811 | (787 | ) | 29,024 | 13,699 | 42,723 | 46,574 | ||||||||||||||
Advertising and promotion |
32,010 | (401 | ) | 31,609 | 7,536 | 39,145 | 41,625 | ||||||||||||||
Provision for credit losses |
3,319 | 18 | 3,337 | (858 | ) | 2,479 | 10,349 | ||||||||||||||
Home and regional office costs |
30,316 | | 30,316 | | 30,316 | 36,099 | |||||||||||||||
General and administrative |
4,257 | | 4,257 | | 4,257 | 5,555 | |||||||||||||||
Impairment charge |
56,875 | (5,603 | ) | 51,272 | | 51,272 | 16,489 | ||||||||||||||
Transaction expenses |
5,697 | | 5,697 | | 5,697 | | |||||||||||||||
Other |
19,180 | (872 | ) | 18,308 | 25,437 | 43,745 | 41,487 | ||||||||||||||
Total operating expenses |
602,579 | (14,606 | ) | 587,973 | 240,368 | 828,341 | 849,985 | ||||||||||||||
OPERATING INCOME |
425,601 | (1,100 | ) | 424,501 | 112,468 | 536,969 | 535,322 | ||||||||||||||
Interest expense |
(263,705 | ) | 3,668 | (260,037 | ) | (87,942 | ) | (347,979 | ) | (335,726 | ) | ||||||||||
Loss on extinguishment of debt |
| | | | | | |||||||||||||||
Income tax benefit (expense) of taxable REIT subsidiaries |
2,316 | | 2,316 | | 2,316 | (2,005 | ) | ||||||||||||||
Income from unconsolidated entities |
24,526 | | 24,526 | (24,526 | ) | | | ||||||||||||||
Impairment charge from investments in unconsolidated entities |
(42,697 | ) | | (42,697 | ) | | (42,697 | ) | (4,683 | ) | |||||||||||
Loss on sale of assets and interests in unconsolidated entities |
(30,108 | ) | | (30,108 | ) | | (30,108 | ) | | ||||||||||||
Consolidated income from continuing operations |
115,933 | 2,568 | 118,501 | | 118,501 | 192,908 | |||||||||||||||
Discontinued operations |
| | | | | (25 | ) | ||||||||||||||
CONSOLIDATED NET INCOME |
115,933 | 2,568 | 118,501 | | 118,501 | 192,883 | |||||||||||||||
Net income attributable to noncontrolling interests |
17,678 | 2,568 | 20,246 | | 20,246 | 40,541 | |||||||||||||||
Preferred dividends |
6,712 | | 6,712 | | 6,712 | 7,139 | |||||||||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ | 91,543 | $ | | $ | 91,543 | $ | | $ | 91,543 | $ | 145,203 | |||||||||
RECONCILIATION OF CONSOLIDATED NET INCOME TO FFO |
|||||||||||||||||||||
Consolidated Net Income |
$ | 115,933 | $ | | $ | 115,933 | $ | 196,423 | |||||||||||||
Adjustments to Consolidated Net Income to Arrive at FFO: |
|||||||||||||||||||||
Depreciation and amortization from consolidated properties and discontinued operations |
235,296 | | 235,296 | 264,465 | |||||||||||||||||
Simon's share of depreciation and amortization from unconsolidated entities |
| 111,608 | 111,608 | 96,361 | |||||||||||||||||
Income from unconsolidated entities |
(24,526 | ) | 24,526 | | | ||||||||||||||||
Loss on sale of real estate and discontinued operations |
30,108 | | 30,108 | | |||||||||||||||||
Net income attributable to noncontrolling interest holders in properties |
2,568 | | 2,568 | (3,540 | ) | ||||||||||||||||
Noncontrolling interests portion of depreciation and amortization |
(2,143 | ) | | (2,143 | ) | (2,112 | ) | ||||||||||||||
Preferred distributions and dividends |
(8,144 | ) | | (8,144 | ) | (11,340 | ) | ||||||||||||||
FFO of the Operating Partnership |
$ | 349,092 | $ | 136,134 | $ | 485,226 | $ | 540,257 | |||||||||||||
Percentage of FFO of the Operating Partnership |
71.94 | % | 28.06 | % | 100.00 | % | 100.00 | % |
12
SIMON PROPERTY GROUP
Unaudited Pro-Rata Statement of Operations
|
For the Twelve Months Ended December 31, 2009 | |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
For the Twelve Months Ended December 31, 2008 Our Total Share |
||||||||||||||||||||
|
Consolidated | Minority Interest |
Our Consolidated Share |
Our Share of Joint Ventures |
Our Total Share |
||||||||||||||||
REVENUE: |
|||||||||||||||||||||
Minimum rent |
$ | 2,316,838 | $ | (35,712 | ) | $ | 2,281,126 | $ | 779,481 | $ | 3,060,607 | $ | 3,034,561 | ||||||||
Overage rent |
84,922 | (330 | ) | 84,592 | 53,359 | 137,951 | 152,304 | ||||||||||||||
Tenant reimbursements |
1,062,227 | (22,254 | ) | 1,039,973 | 381,849 | 1,421,822 | 1,440,887 | ||||||||||||||
Management fees and other revenues |
124,059 | | 124,059 | | 124,059 | 132,471 | |||||||||||||||
Other income |
187,170 | (1,463 | ) | 185,707 | 86,784 | 272,491 | 300,938 | ||||||||||||||
Total revenue |
3,775,216 | (59,759 | ) | 3,715,457 | 1,301,473 | 5,016,930 | 5,061,161 | ||||||||||||||
EXPENSES: |
|||||||||||||||||||||
Property operating |
425,703 | (12,297 | ) | 413,406 | 259,408 | 672,814 | 708,819 | ||||||||||||||
Depreciation and amortization |
997,598 | (8,967 | ) | 988,631 | 400,895 | 1,389,526 | 1,363,545 | ||||||||||||||
Real estate taxes |
333,957 | (5,850 | ) | 328,107 | 97,203 | 425,310 | 429,194 | ||||||||||||||
Repairs and maintenance |
91,736 | (2,276 | ) | 89,460 | 45,180 | 134,640 | 156,970 | ||||||||||||||
Advertising and promotion |
93,565 | (1,273 | ) | 92,292 | 24,821 | 117,113 | 122,045 | ||||||||||||||
Provision for credit losses |
22,655 | (192 | ) | 22,463 | 5,975 | 28,438 | 32,953 | ||||||||||||||
Home and regional office costs |
110,048 | | 110,048 | | 110,048 | 144,865 | |||||||||||||||
General and administrative |
18,124 | | 18,124 | | 18,124 | 20,987 | |||||||||||||||
Impairment charge |
197,353 | (5,603 | ) | 191,750 | | 191,750 | 16,489 | ||||||||||||||
Transaction expenses |
5,697 | | 5,697 | | 5,697 | | |||||||||||||||
Other |
72,088 | (3,167 | ) | 68,921 | 86,023 | 154,944 | 147,390 | ||||||||||||||
Total operating expenses |
2,368,524 | (39,625 | ) | 2,328,899 | 919,505 | 3,248,404 | 3,143,257 | ||||||||||||||
OPERATING INCOME |
1,406,692 | (20,134 | ) | 1,386,558 | 381,968 | 1,768,526 | 1,917,904 | ||||||||||||||
Interest expense |
(992,065 | ) | 14,639 | (977,426 | ) | (341,748 | ) | (1,319,174 | ) | (1,300,841 | ) | ||||||||||
Loss on extinguishment of debt |
| | | | | (20,330 | ) | ||||||||||||||
Income tax benefit (expense) of taxable REIT subsidiaries |
5,220 | | 5,220 | | 5,220 | (3,581 | ) | ||||||||||||||
Income from unconsolidated entities |
40,220 | | 40,220 | (40,220 | ) | | | ||||||||||||||
Impairment charge from investments in unconsolidated entities |
(42,697 | ) | | (42,697 | ) | | (42,697 | ) | (4,683 | ) | |||||||||||
Loss on sale of assets and interests in unconsolidated entities |
(30,108 | ) | | (30,108 | ) | | (30,108 | ) | | ||||||||||||
Consolidated income from continuing operations |
387,262 | (5,495 | ) | 381,767 | | 381,767 | 588,469 | ||||||||||||||
Discontinued operations |
| | | | | (25 | ) | ||||||||||||||
CONSOLIDATED NET INCOME |
387,262 | (5,495 | ) | 381,767 | | 381,767 | 588,444 | ||||||||||||||
Net income attributable to noncontrolling interests |
77,855 | (5,495 | ) | 72,360 | | 72,360 | 124,808 | ||||||||||||||
Preferred dividends |
26,309 | | 26,309 | | 26,309 | 41,119 | |||||||||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ | 283,098 | $ | | 283,098 | $ | | $ | 283,098 | $ | 422,517 | ||||||||||
RECONCILIATION OF CONSOLIDATED NET INCOME TO FFO |
|||||||||||||||||||||
Consolidated Net Income |
$ | 387,262 | $ | | $ | 387,262 | $ | 599,535 | |||||||||||||
Adjustments to Consolidated Net Income to Arrive at FFO: |
|||||||||||||||||||||
Depreciation and amortization from consolidated properties and discontinued operations |
983,487 | | 983,487 | 954,494 | |||||||||||||||||
Simon's share of depreciation and amortization from unconsolidated entities |
| 399,509 | 399,509 | 376,670 | |||||||||||||||||
Income from unconsolidated entities |
(40,220 | ) | 40,220 | | | ||||||||||||||||
Loss on sale of real estate and discontinued operations |
30,108 | | 30,108 | | |||||||||||||||||
Net income attributable to noncontrolling interest holders in properties |
(5,496 | ) | | (5,496 | ) | (11,091 | ) | ||||||||||||||
Noncontrolling interests portion of depreciation and amortization |
(8,396 | ) | | (8,396 | ) | (8,559 | ) | ||||||||||||||
Preferred distributions and dividends |
(38,194 | ) | | (38,194 | ) | (58,718 | ) | ||||||||||||||
FFO of the Operating Partnership |
$ | 1,308,551 | $ | 439,729 | $ | 1,748,280 | $ | 1,852,331 | |||||||||||||
Percentage of FFO of the Operating Partnership |
74.85 | % | 25.15 | % | 100.00 | % | 100.00 | % |
13
SIMON PROPERTY GROUP
Unaudited Pro-Rata Balance Sheet
|
As of December 31, 2009 | |
||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Consolidated | Minority Interest |
Our Consolidated Share |
Our Share of Joint Ventures |
Our Total Share |
As of December 31, 2008 Our Total Share |
||||||||||||||||
ASSETS: |
||||||||||||||||||||||
Investment properties, at cost |
$ | 25,336,189 | $ | (189,579 | ) | $ | 25,146,610 | $ | 9,279,712 | $ | 34,426,322 | $ | 34,322,044 | |||||||||
Lessaccumulated depreciation |
7,004,534 | (87,138 | ) | 6,917,396 | 1,613,618 | 8,531,014 | 7,428,279 | |||||||||||||||
|
18,331,655 | (102,441 | ) | 18,229,214 | 7,666,094 | 25,895,308 | 26,893,765 | |||||||||||||||
Cash and cash equivalents |
3,957,718 | (5,746 | ) | 3,951,972 | 309,229 | 4,261,201 | 1,074,573 | |||||||||||||||
Tenant receivables and accrued revenue, net |
402,729 | (4,896 | ) | 397,833 | 143,980 | 541,813 | 574,871 | |||||||||||||||
Investment in unconsolidated entities, at equity |
1,468,577 | | 1,468,577 | (1,468,577 | ) | | | |||||||||||||||
Deferred costs and other assets |
1,155,587 | (2,878 | ) | 1,152,709 | 189,112 | 1,341,821 | 1,268,031 | |||||||||||||||
Note receivable from related party |
632,000 | | 632,000 | | 632,000 | 520,700 | ||||||||||||||||
Total assets |
$ | 25,948,266 | $ | (115,961 | ) | $ | 25,832,305 | $ | 6,839,838 | $ | 32,672,143 | $ | 30,331,940 | |||||||||
LIABILITIES: |
||||||||||||||||||||||
Mortgages and other indebtedness |
$ | 18,630,302 | $ | (276,172 | ) | $ | 18,354,130 | $ | 6,552,370 | $ | 24,906,500 | $ | 24,398,735 | |||||||||
Accounts payable, accrued expenses, intangibles, and deferred revenues |
987,530 | (9,009 | ) | 978,521 | 345,220 | 1,323,741 | 1,529,790 | |||||||||||||||
Cash distributions and losses in partnerships and joint ventures, at equity |
457,754 | | 457,754 | (457,754 | ) | | | |||||||||||||||
Other liabilities and accrued dividends |
159,345 | (964 | ) | 158,381 | 400,002 | 558,383 | 496,223 | |||||||||||||||
Total liabilities |
20,234,931 | (286,145 | ) | 19,948,786 | 6,839,838 | 26,788,624 | 26,424,748 | |||||||||||||||
Limited partners' preferred interest in the Operating Partnership and noncontrolling redeemable interests in properties |
125,815 | 2,406 | 128,221 | | 128,221 | 274,902 | ||||||||||||||||
Series I 6% convertible perpetual preferred stock, 19,000,000 shares authorized, 8,091,155 and 7,590,264 issued and outstanding, respectively, at liquidation value |
404,558 | | 404,558 | | 404,558 | 379,513 | ||||||||||||||||
EQUITY: |
||||||||||||||||||||||
Stockholders' equity |
||||||||||||||||||||||
Capital Stock (850,000,000 and 750,000,000 total shares authorized, respectively, $.0001 par value, 238,000,000 and 237,996,0000 shares of excess common stock, respectively, 100,000,000 authorized shares of preferred stock): |
||||||||||||||||||||||
Series J 83/8% cumulative redeemable preferred stock, 1,000,000 shares authorized, 796,948 issued and outstanding, with a liquidation value of $39,847 |
45,704 | | 45,704 | | 45,704 | 46,032 | ||||||||||||||||
Common stock, $.0001 par value, 511,990,000 and 400,004,000 shares authorized, respectively, 289,866,711 and 235,691,040 issued and outstanding, respectively |
29 | | 29 | | 29 | 24 | ||||||||||||||||
Class B common stock, $.0001 par value, 10,000 and 12,000,000 shares authorized, 8,000 issued and outstanding |
| | | | | | ||||||||||||||||
Capital in excess of par value |
7,547,959 | | 7,547,959 | | 7,547,959 | 5,410,147 | ||||||||||||||||
Accumulated deficit |
(2,955,671 | ) | | (2,955,671 | ) | | (2,955,671 | ) | (2,491,929 | ) | ||||||||||||
Accumulated other comprehensive loss |
(3,088 | ) | | (3,088 | ) | | (3,088 | ) | (165,066 | ) | ||||||||||||
Common stock held in treasury at cost, 4,126,440 and 4,379,396 shares, respectively |
(176,796 | ) | | (176,796 | ) | | (176,796 | ) | (186,210 | ) | ||||||||||||
Total stockholders' equity |
4,458,137 | | 4,458,137 | | 4,458,137 | 2,612,998 | ||||||||||||||||
Noncontrolling interests |
724,825 | 167,778 | 892,603 | | 892,603 | 639,779 | ||||||||||||||||
Total equity |
5,182,962 | 167,778 | 5,350,740 | | 5,350,740 | 3,252,777 | ||||||||||||||||
Total liabilities and equity |
$ | 25,948,266 | $ | (115,961 | ) | $ | 25,832,305 | $ | 6,839,838 | $ | 32,672,143 | $ | 30,331,940 | |||||||||
14
SIMON PROPERTY GROUP
Reconciliation of Net Income to NOI
As of December 31, 2009
(in thousands, except as noted)
Industry practice is to evaluate real estate properties on an unleveraged basis. Net Operating Income ("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:
The Reconciliation of Net Income to NOI provides net income, which we believe is the most directly comparable GAAP financial measure, and reconciles the amounts to "Total NOI of the Simon Group Portfolio." This schedule also provides the change in NOI of regional malls and Premium Outlet Centers that are comparable properties for the twelve months ended December 31, 2009.
|
For the Twelve Months Ended December 31, |
||||||
---|---|---|---|---|---|---|---|
|
2009 | 2008 | |||||
Reconciliation of NOI of consolidated Properties: |
|||||||
Consolidated Net Income |
$ | 387,262 | $ | 599,535 | |||
Discontinued operations |
| 25 | |||||
Income tax (benefit) expense of taxable REIT subsidiaries |
(5,220 | ) | 3,581 | ||||
Interest expense |
992,065 | 947,140 | |||||
Income from unconsolidated entities |
(40,220 | ) | (32,246 | ) | |||
Loss on extinguishment of debt |
| 20,330 | |||||
Impairment charge from investments in unconsolidated entities |
42,697 | 4,683 | |||||
Loss on sale of assets and interest in unconsolidated entities |
30,108 | | |||||
Operating Income |
1,406,692 | 1,543,048 | |||||
Impairment charge |
197,353 | 16,489 | |||||
Depreciation and amortization |
997,598 | 969,477 | |||||
NOI of consolidated Properties |
$ | 2,601,643 | $ | 2,529,014 | |||
Reconciliation of NOI of unconsolidated entities: |
|||||||
Net Income |
$ | 258,572 | $ | 211,337 | |||
Discontinued operations |
| (47 | ) | ||||
Interest expense |
884,539 | 969,420 | |||||
Loss from unconsolidated entities |
4,739 | 5,123 | |||||
Operating Income |
1,147,850 | 1,185,833 | |||||
Impairment charge |
18,249 | | |||||
Depreciation and amortization |
801,618 | 775,887 | |||||
NOI of unconsolidated entities |
$ | 1,967,717 | $ | 1,961,720 | |||
Total consolidated and unconsolidated NOI from continuing operations |
$ | 4,569,360 | $ | 4,490,734 | |||
Adjustments to NOI: |
|||||||
NOI of discontinued consolidated and unconsolidated Properties |
| 22 | |||||
Total NOI of the Simon Group Portfolio |
$ | 4,569,360 | $ | 4,490,756 | |||
Change in NOI from prior period |
1.8 | % | 8.5 | % | |||
Less: Joint venture partner's share of NOI |
1,219,559 | 1,192,843 | |||||
Simon Group's Share of NOI |
$ | 3,349,801 | $ | 3,297,913 | |||
Change in Simon Group's Share of NOI from prior period |
1.6 | % | 7.5 | % | |||
NOI of Regional Malls that are Comparable Properties(1) |
$ | 2,559,474 | $ | 2,552,644 | |||
Change in NOI of Regional Malls that are Comparable Properties(1) |
0.3 | % | |||||
NOI of Premium Outlet Centers that are Comparable Properties(1) |
$ | 466,405 | $ | 441,662 | |||
Increase in NOI of Premium Outlet Centers that are Comparable Properties(1) |
5.6 | % | |||||
15
SIMON PROPERTY GROUP
NOI Composition(1)
For the Twelve Months Ended December 31, 2009
|
Percent of Simon Group's Share of NOI |
|||
---|---|---|---|---|
U.S. Portfolio NOI by State |
||||
Florida |
13.4 | % | ||
Texas |
10.9 | % | ||
California |
10.2 | % | ||
New York |
7.7 | % | ||
Massachusetts |
7.2 | % | ||
Georgia |
5.1 | % | ||
Indiana |
4.8 | % | ||
Nevada |
4.6 | % | ||
New Jersey |
4.6 | % | ||
Pennsylvania |
4.4 | % | ||
Top 10 Contributors by State |
72.9 | % | ||
NOI by Asset Type |
||||
Regional Malls |
67.4 | % | ||
Premium Outlet Centers |
19.7 | % | ||
The Mills |
4.6 | % | ||
International(2) |
4.2 | % | ||
Community/Lifestyle Centers |
3.8 | % | ||
Other |
0.3 | % | ||
Total |
100.0 | % | ||
16
SIMON PROPERTY GROUP
Analysis of Other Income and Other Expense
As of December 31, 2009
(In thousands)
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2009 | 2008 | 2009 | 2008 | |||||||||
Consolidated Properties |
|||||||||||||
Other Income |
|||||||||||||
Interest Income |
$ | 10,268 | $ | 11,239 | $ | 30,805 | $ | 46,884 | |||||
Lease Settlement Income |
4,596 | 1,514 | 21,209 | 15,438 | |||||||||
Gains on Land Sales |
15,451 | 3,581 | 17,794 | 11,285 | |||||||||
Other |
40,364 | 45,930 | 117,362 | 118,979 | |||||||||
Totals |
$ | 70,679 | $ | 62,264 | $ | 187,170 | $ | 192,586 | |||||
Other Expense |
|||||||||||||
Ground Rent |
$ | 8,499 | $ | 8,026 | $ | 32,090 | $ | 30,683 | |||||
Professional Fees |
7,190 | 6,311 | 19,500 | 18,622 | |||||||||
Other |
3,491 | 2,760 | 20,498 | 19,756 | |||||||||
Totals |
$ | 19,180 | $ | 17,097 | $ | 72,088 | $ | 69,061 | |||||
17
SIMON PROPERTY GROUP
U.S. Portfolio GLA
As of December 31, 2009
Type of Property
|
GLA-Sq. Ft. | Total Owned GLA |
% of Owned GLA |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Regional Malls |
|||||||||||
Mall Stores |
58,596,577 | 58,258,266 | 38.2 | % | |||||||
Freestanding |
4,403,548 | 1,853,952 | 1.2 | % | |||||||
Anchors |
95,036,954 | 25,536,366 | 16.8 | % | |||||||
Regional Mall Total |
158,037,079 | 85,648,584 | 56.2 | % | |||||||
Premium Outlet Centers |
17,144,563 | 16,929,941 | 11.1 | % | |||||||
Community/Lifestyle Centers |
20,237,919 | 13,838,093 | 9.1 | % | |||||||
The Mills® |
22,704,012 | 20,188,966 | 13.3 | % | |||||||
Mills Regional Malls |
17,412,204 | 8,581,620 | 5.7 | % | |||||||
Mills Community Centers |
1,014,074 | 962,520 | 0.6 | % | |||||||
Mills Portfolio Total |
41,130,290 | 29,733,106 | 19.6 | % | |||||||
Office Portion of Retail |
2,138,507 | 2,138,507 | 1.4 | % | |||||||
Other(1) |
6,098,065 | 3,983,068 | 2.6 | % | |||||||
Total U.S. Properties |
244,786,423 | 152,271,299 | 100.0 | % | |||||||
18
SIMON PROPERTY GROUP
U.S. Regional Mall Operational Information(1)
As of December 31, 2009
|
As of or for the Twelve Months Ended December 31, |
|||||||
---|---|---|---|---|---|---|---|---|
|
2009 | 2008 | ||||||
Total Number of Regional Malls |
162 | 164 | ||||||
Total Regional Mall GLA (in millions of square feet; includes office portion of retail) |
160.0 |
162.2 |
||||||
Occupancy(2) |
||||||||
Consolidated Assets |
92.4 | % | 92.6 | % | ||||
Unconsolidated Assets |
91.4 | % | 91.9 | % | ||||
Total Portfolio |
92.1 | % | 92.4 | % | ||||
Comparable sales per square foot(3) |
||||||||
Consolidated Assets |
$ | 410 | $ | 445 | ||||
Unconsolidated Assets |
$ | 483 | $ | 523 | ||||
Total Portfolio |
$ | 433 | $ | 470 | ||||
Average rent per square foot(2) |
||||||||
Consolidated Assets |
$ | 38.43 | $ | 38.21 | ||||
Unconsolidated Assets |
$ | 43.19 | $ | 42.03 | ||||
Total Portfolio |
$ | 40.04 | $ | 39.49 |
Average Base Rent Per Square Foot(2)
|
Mall & Freestanding Stores |
% Change |
|||||
---|---|---|---|---|---|---|---|
12/31/09 |
$ | 40.04 | 1.4 | % | |||
12/31/08 |
39.49 | 6.5 | % | ||||
12/31/07 |
37.09 | 4.8 | % | ||||
12/31/06 |
35.38 | 2.6 | % | ||||
12/31/05 |
34.49 | 3.0 | % | ||||
12/31/04 |
33.50 | 3.8 | % |
Leasing Activity During the Period(2):
|
Average Base Rent(4) | Amount of Change (Referred to as "Leasing Spread") |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Lease Openings |
Store Closings/ Lease Expirations |
|||||||||||
2009 |
$ | 44.65 | $ | 40.47 | $ | 4.18 | 10.3 | % | |||||
2008 |
45.74 | 37.72 | 8.02 | 21.3 | % | ||||||||
2007 |
44.76 | 39.12 | 5.64 | 14.4 | % | ||||||||
2006 |
43.21 | 36.73 | 6.48 | 17.6 | % | ||||||||
2005 |
43.18 | 35.78 | 7.40 | 20.7 | % | ||||||||
2004 |
39.33 | 33.59 | 5.74 | 17.1 | % |
19
SIMON PROPERTY GROUP
U.S. Regional Mall Lease Expirations(1)(2)
As of December 31, 2009
Year
|
Number of Leases Expiring |
Square Feet |
Avg. Base Rent per Square Foot at 12/31/09 |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
Mall Stores & Freestanding |
||||||||||
Month to Month Leases |
457 |
1,232,099 |
$ |
36.45 |
||||||
2010 |
1,929 | 5,863,382 | $ | 37.64 | ||||||
2011 |
2,474 | 6,400,838 | $ | 35.45 | ||||||
2012 |
1,918 | 6,161,555 | $ | 36.37 | ||||||
2013 |
1,624 | 4,457,770 | $ | 43.63 | ||||||
2014 |
1,447 | 4,476,190 | $ | 40.62 | ||||||
2015 |
1,245 | 4,385,988 | $ | 42.18 | ||||||
2016 |
1,315 | 3,787,840 | $ | 44.41 | ||||||
2017 |
1,287 | 4,315,473 | $ | 44.23 | ||||||
2018 |
1,170 | 4,458,171 | $ | 46.87 | ||||||
2019 |
939 | 3,682,439 | $ | 46.60 | ||||||
2020 and Thereafter |
399 | 2,585,208 | $ | 35.38 | ||||||
Specialty Leasing Agreements w/ terms in excess of 12 months |
1,335 | 3,312,574 | $ | 14.07 | ||||||
Anchor Tenants |
||||||||||
Month to Month Leases |
1 |
103,100 |
$ |
3.50 |
||||||
2010 |
19 | 1,995,874 | $ | 3.35 | ||||||
2011 |
21 | 2,325,032 | $ | 4.04 | ||||||
2012 |
25 | 3,179,826 | $ | 3.83 | ||||||
2013 |
27 | 3,600,625 | $ | 4.63 | ||||||
2014 |
32 | 3,306,934 | $ | 4.79 | ||||||
2015 |
19 | 2,559,580 | $ | 2.94 | ||||||
2016 |
8 | 1,023,007 | $ | 3.70 | ||||||
2017 |
5 | 688,377 | $ | 2.78 | ||||||
2018 |
7 | 687,836 | $ | 7.16 | ||||||
2019 |
11 | 1,384,187 | $ | 4.06 | ||||||
2020 and Thereafter |
28 | 2,737,983 | $ | 5.81 |
20
SIMON PROPERTY GROUP
U.S. Regional Mall Top Tenants(1)
As of December 31, 2009
Top Mall Store Retail Tenants (sorted by percentage of total Simon Group base minimum rent)
Tenant
|
Number of Stores |
Square Feet (000's) |
Percent of Total Simon Group Sq. Ft. |
Percent of Total Simon Group Base Min. Rent |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
The Gap, Inc. |
281 | 3,183 | 1.3 | % | 2.2 | % | |||||||
Limited Brands, Inc. |
321 | 1,828 | 0.7 | % | 2.1 | % | |||||||
Abercrombie & Fitch Co. |
232 | 1,668 | 0.7 | % | 1.7 | % | |||||||
Foot Locker, Inc. |
399 | 1,550 | 0.6 | % | 1.4 | % | |||||||
Zale Corporation |
314 | 302 | 0.1 | % | 1.0 | % | |||||||
Luxottica Group S.P.A |
357 | 725 | 0.3 | % | 1.0 | % | |||||||
American Eagle Outfitters, Inc. |
165 | 933 | 0.4 | % | 0.9 | % | |||||||
Express LLC |
114 | 1,030 | 0.4 | % | 0.9 | % | |||||||
Sterling Jewelers, Inc. |
205 | 316 | 0.1 | % | 0.9 | % | |||||||
Genesco, Inc. |
365 | 513 | 0.2 | % | 0.8 | % |
Top Anchors (sorted by percentage of total Simon Group square footage)(2)
Tenant
|
Number of Stores |
Square Feet (000's) |
Percent of Total Simon Group Sq. Ft. |
Percent of Total Simon Group Base Min. Rent |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Macy's, Inc. |
150 | 26,864 | 11.0 | % | 0.4 | % | |||||||
Sears Roebuck & Co. |
121 | 18,411 | 7.5 | % | 0.2 | % | |||||||
J.C. Penney Co., Inc. |
113 | 16,098 | 6.6 | % | 0.7 | % | |||||||
Dillard's Dept. Stores |
78 | 11,940 | 4.9 | % | 0.1 | % | |||||||
Nordstrom, Inc. |
26 | 4,439 | 1.8 | % | 0.1 | % | |||||||
Belk, Inc. |
22 | 2,792 | 1.1 | % | 0.3 | % | |||||||
The Bon-Ton Stores, Inc. |
22 | 2,180 | 0.9 | % | 0.2 | % | |||||||
Target Corporation |
14 | 1,802 | 0.7 | % | 0.0 | % | |||||||
The Neiman Marcus Group, Inc. |
10 | 1,265 | 0.5 | % | 0.1 | % | |||||||
Dick's Sporting Goods, Inc. |
17 | 1,104 | 0.5 | % | 0.3 | % | |||||||
Boscov's Department Store LLC |
6 | 1,099 | 0.4 | % | 0.0 | % | |||||||
Saks Incorporated |
9 | 1,053 | 0.4 | % | 0.2 | % |
21
SIMON PROPERTY GROUP
U.S. Regional Mall Anchor/Big Box Openings(1)
2009-2010
Property Name
|
Location
|
New Tenant
|
Former Tenant
|
|||
---|---|---|---|---|---|---|
Openings in 2009 | ||||||
Midland Park Mall | Midland, TX | Ulta | Party City | |||
Northshore Mall | Peabody (Boston), MA | Nordstrom | Macy's(2) | |||
Plaza Carolina | Carolina (San Juan), PR | Best Buy | Tiendas Capri | |||
Tiendas Capri (relocated) | N/A | |||||
Prien Lake Mall | Lake Charles, LA | Kohl's | Macy's | |||
University Park Mall | South Bend, IN | Barnes & Noble | Marshall Field's | |||
Springfield Mall | Springfield, PA | Target | Macy's | |||
Town Center at Cobb | Kennesaw (Atlanta), GA | JCPenney expansion | N/A | |||
Valle Vista Mall | Harlingen, TX | Forever 21 | Mervyn's | |||
Valley Mall | Harrisonburg, VA | Books-A-Million | N/A | |||
Openings Projected in 2010 |
||||||
Anderson Mall | Anderson, SC | Books-A-Million | Goody's | |||
Chesapeake Square | Chesapeake, VA | Burlington Coat Factory | Dillard's(3) | |||
Coddingtown Mall | Santa Rosa, CA | Whole Foods | Ralph's Grocery | |||
Gulf View Square | Port Richey (Tampa), FL | T.J. Maxx | Linens 'n Things | |||
South Shore Plaza | Braintree (Boston), MA | Nordstrom | Macy's(2) | |||
Target | N/A | |||||
Tacoma Mall | Tacoma (Seattle), WA | Forever 21 & Specialty Shops | Nordstrom(4) |
22
SIMON PROPERTY GROUP
U.S. Regional Mall Property Listing(1)
|
Property Name | State | City (CBSA) | Legal Ownership |
Total Gross Leasable Area |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1. |
McCain Mall |
AR | N. Little Rock |
100.0 | % | 775,281 | |||||||
2. |
Brea Mall |
CA |
Brea (Los Angeles) |
100.0 |
% |
1,319,678 |
|||||||
3. |
Coddingtown Mall |
CA | Santa Rosa |
50.0 | % | 791,943 | |||||||
4. |
Fashion Valley |
CA | San Diego |
50.0 | % | 1,723,143 | |||||||
5. |
Laguna Hills Mall |
CA | Laguna Hills (Los Angeles) |
100.0 | % | 865,170 | |||||||
6. |
Santa Rosa Plaza |
CA | Santa Rosa |
100.0 | % | 692,275 | |||||||
7. |
Shops at Mission Viejo, The |
CA | Mission Viejo (Los Angeles) |
100.0 | % | 1,148,957 | |||||||
8. |
Stanford Shopping Center |
CA | Palo Alto (San Francisco) |
100.0 | % | 1,364,356 | (7) | ||||||
9. |
Westminster Mall |
CA | Westminster (Los Angeles) |
100.0 | % | 1,186,978 | |||||||
10. |
Mesa Mall(2) |
CO |
Grand Junction |
50.0 |
% |
882,172 |
|||||||
11. |
Town Center at Aurora |
CO | Aurora (Denver) |
100.0 | % | 1,081,725 | |||||||
12. |
Crystal Mall |
CT |
Waterford |
74.6 |
% |
782,829 |
|||||||
13. |
Aventura Mall(2) |
FL |
Miami Beach (Miami) |
33.3 |
% |
2,099,768 |
|||||||
14. |
Avenues, The |
FL | Jacksonville |
25.0 | %(3) | 1,117,396 | |||||||
15. |
Boynton Beach Mall |
FL | Boynton Beach (Miami) |
100.0 | % | 1,100,250 | |||||||
16. |
Coconut Point |
FL | Estero |
50.0 | % | 1,196,150 | (7) | ||||||
17. |
Coral Square |
FL | Coral Springs (Miami) |
97.2 | % | 941,339 | |||||||
18. |
Cordova Mall |
FL | Pensacola |
100.0 | % | 851,563 | |||||||
19. |
Crystal River Mall |
FL | Crystal River |
100.0 | % | 420,109 | |||||||
20. |
Dadeland Mall |
FL | Miami |
50.0 | % | 1,487,689 | |||||||
21. |
DeSoto Square |
FL | Bradenton |
100.0 | % | 678,310 | |||||||
22. |
Edison Mall |
FL | Fort Myers |
100.0 | % | 1,050,922 | |||||||
23. |
Florida Mall, The |
FL | Orlando |
50.0 | % | 1,769,207 | |||||||
24. |
Gulf View Square |
FL | Port Richey (Tampa) |
100.0 | % | 753,572 | |||||||
25. |
Indian River Mall |
FL | Vero Beach |
50.0 | % | 737,007 | |||||||
26. |
Lake Square Mall |
FL | Leesburg (Orlando) |
50.0 | % | 559,088 | |||||||
27. |
Melbourne Square |
FL | Melbourne |
100.0 | % | 665,119 | |||||||
28. |
Miami International Mall |
FL | Miami |
47.8 | % | 1,071,449 | |||||||
29. |
Orange Park Mall |
FL | Orange Park (Jacksonville) |
100.0 | % | 954,994 | |||||||
30. |
Paddock Mall |
FL | Ocala |
100.0 | % | 554,029 | |||||||
31. |
Port Charlotte Town Center |
FL | Port Charlotte |
80.0 | %(4) | 766,723 | |||||||
32. |
Seminole Towne Center |
FL | Sanford (Orlando) |
45.0 | %(3) | 1,125,976 | |||||||
33. |
Shops at Sunset Place, The |
FL | S. Miami |
37.5 | %(3) | 514,429 | |||||||
34. |
St. Johns Town Center |
FL | Jacksonville |
50.0 | % | 1,222,579 | |||||||
35. |
Town Center at Boca Raton |
FL | Boca Raton (Miami) |
100.0 | % | 1,753,585 | |||||||
36. |
Treasure Coast Square |
FL | Jensen Beach |
100.0 | % | 878,213 | |||||||
37. |
Tyrone Square |
FL | St. Petersburg (Tampa) |
100.0 | % | 1,095,029 | |||||||
38. |
Gwinnett Place |
GA |
Duluth (Atlanta) |
75.0 |
% |
1,279,516 |
(7) |
||||||
39. |
Lenox Square |
GA | Atlanta |
100.0 | % | 1,544,793 | |||||||
40. |
Mall of Georgia |
GA | Buford (Atlanta) |
100.0 | % | 1,795,702 | |||||||
41. |
Northlake Mall |
GA | Atlanta |
100.0 | % | 961,104 | |||||||
42. |
Phipps Plaza |
GA | Atlanta |
100.0 | % | 818,137 | |||||||
43. |
Town Center at Cobb |
GA | Kennesaw (Atlanta) |
75.0 | % | 1,275,928 | |||||||
44. |
Lindale Mall(2) |
IA |
Cedar Rapids |
50.0 |
% |
688,593 |
|||||||
45. |
NorthPark Mall |
IA | Davenport |
50.0 | % | 1,073,101 | |||||||
46. |
Southern Hills Mall(2) |
IA | Sioux City |
50.0 | % | 796,680 | |||||||
47. |
SouthRidge Mall(2) |
IA | Des Moines |
50.0 | % | 889,046 | |||||||
48. |
Lincolnwood Town Center |
IL |
Lincolnwood (Chicago) |
100.0 |
% |
421,382 |
|||||||
49. |
Northfield Square Mall |
IL | Bourbonnais |
31.6 | %(4) | 530,011 | |||||||
50. |
Northwoods Mall |
IL | Peoria |
100.0 | % | 693,963 | |||||||
51. |
Orland Square |
IL | Orland Park (Chicago) |
100.0 | % | 1,210,124 |
23
SIMON PROPERTY GROUP
U.S. Regional Mall Property Listing(1)
|
Property Name | State | City (CBSA) | Legal Ownership |
Total Gross Leasable Area |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
52. |
River Oaks Center |
IL | Calumet City (Chicago) |
100.0 | % | 1,356,960 | (7) | ||||||
53. |
SouthPark Mall |
IL | Moline |
50.0 | % | 1,017,116 | |||||||
54. |
White Oaks Mall |
IL | Springfield |
80.7 | % | 919,871 | (7) | ||||||
55. |
Castleton Square |
IN |
Indianapolis |
100.0 |
% |
1,381,405 |
|||||||
56. |
Circle Centre |
IN | Indianapolis |
14.7 | %(3) | 735,922 | |||||||
57. |
College Mall |
IN | Bloomington |
100.0 | % | 636,563 | |||||||
58. |
Eastland Mall |
IN | Evansville |
50.0 | % | 865,310 | |||||||
59. |
Fashion Mall at Keystone, The |
IN | Indianapolis |
100.0 | % | 683,490 | |||||||
60. |
Greenwood Park Mall |
IN | Greenwood (Indianapolis) |
100.0 | % | 1,280,183 | |||||||
61. |
Markland Mall |
IN | Kokomo |
100.0 | % | 416,092 | |||||||
62. |
Muncie Mall |
IN | Muncie |
100.0 | % | 634,997 | |||||||
63. |
Tippecanoe Mall |
IN | Lafayette |
100.0 | % | 862,773 | |||||||
64. |
University Park Mall |
IN | Mishawaka |
100.0 | % | 922,625 | |||||||
65. |
Washington Square |
IN | Indianapolis |
100.0 | % | 963,220 | |||||||
66. |
Towne East Square |
KS |
Wichita |
100.0 |
% |
1,120,581 |
|||||||
67. |
Towne West Square |
KS | Wichita |
100.0 | % | 941,485 | |||||||
68. |
West Ridge Mall |
KS | Topeka |
100.0 | % | 992,403 | |||||||
69. |
Prien Lake Mall |
LA |
Lake Charles |
100.0 |
% |
791,249 |
|||||||
70. |
Arsenal Mall |
MA |
Watertown (Boston) |
100.0 |
% |
504,334 |
(7) |
||||||
71. |
Atrium Mall |
MA | Chestnut Hill (Boston) |
49.1 | % | 205,461 | |||||||
72. |
Auburn Mall |
MA | Auburn |
49.1 | % | 588,330 | |||||||
73. |
Burlington Mall |
MA | Burlington (Boston) |
100.0 | % | 1,317,842 | |||||||
74. |
Cape Cod Mall |
MA | Hyannis |
49.1 | % | 725,595 | |||||||
75. |
Copley Place |
MA | Boston |
98.1 | % | 1,243,500 | (7) | ||||||
76. |
Emerald Square |
MA | North Attleboro (Providence, RI) |
49.1 | % | 1,022,545 | |||||||
77. |
Greendale Mall |
MA | Worcester (Boston) |
49.1 | % | 430,819 | (7) | ||||||
78. |
Liberty Tree Mall |
MA | Danvers (Boston) |
49.1 | % | 858,165 | |||||||
79. |
Mall at Chestnut Hill, The |
MA | Chestnut Hill (Boston) |
47.2 | % | 474,929 | |||||||
80. |
Northshore Mall |
MA | Peabody (Boston) |
49.1 | % | 1,581,213 | (7) | ||||||
81. |
Solomon Pond Mall |
MA | Marlborough (Boston) |
49.1 | % | 886,327 | |||||||
82. |
South Shore Plaza |
MA | Braintree (Boston) |
100.0 | % | 1,160,760 | |||||||
83. |
Square One Mall |
MA | Saugus (Boston) |
49.1 | % | 929,330 | |||||||
84. |
Bowie Town Center |
MD |
Bowie (Washington, D.C.) |
100.0 |
% |
684,297 |
|||||||
85. |
St. Charles Towne Center |
MD | Waldorf (Washington, D.C.) |
100.0 | % | 979,904 | |||||||
86. |
Bangor Mall |
ME |
Bangor |
67.4 |
%(6) |
652,842 |
|||||||
87. |
Maplewood Mall |
MN |
St. Paul (Minneapolis) |
100.0 |
% |
929,788 |
|||||||
88. |
Miller Hill Mall |
MN | Duluth |
100.0 | % | 805,552 | |||||||
89. |
Battlefield Mall |
MO |
Springfield |
100.0 |
% |
1,198,568 |
|||||||
90. |
Independence Center |
MO | Independence (Kansas City) |
100.0 | % | 1,032,630 | |||||||
91. |
SouthPark |
NC |
Charlotte |
100.0 |
% |
1,625,365 |
|||||||
92. |
Crossroads Mall |
NE |
Omaha |
100.0 |
% |
677,320 |
|||||||
93. |
Mall at Rockingham Park, The |
NH |
Salem (Boston) |
24.6 |
% |
1,020,232 |
|||||||
94. |
Mall of New Hampshire, The |
NH | Manchester |
49.1 | % | 811,290 | |||||||
95. |
Pheasant Lane Mall |
NH | Nashua |
(5) | 869,722 | ||||||||
96. |
Brunswick Square |
NJ |
East Brunswick (New York) |
100.0 |
% |
765,149 |
|||||||
97. |
Livingston Mall |
NJ | Livingston (New York) |
100.0 | % | 984,599 | |||||||
98. |
Menlo Park Mall |
NJ | Edison (New York) |
100.0 | % | 1,322,885 | (7) | ||||||
99. |
Ocean County Mall |
NJ | Toms River (New York) |
100.0 | % | 890,133 |
24
SIMON PROPERTY GROUP
U.S. Regional Mall Property Listing(1)
|
Property Name | State | City (CBSA) | Legal Ownership |
Total Gross Leasable Area |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
100. |
Quaker Bridge Mall |
NJ | Lawrenceville |
38.0 | %(6) | 1,098,559 | |||||||
101. |
Rockaway Townsquare |
NJ | Rockaway (New York) |
100.0 | % | 1,243,848 | |||||||
102. |
Cottonwood Mall |
NM |
Albuquerque |
100.0 |
% |
1,040,700 |
|||||||
103. |
Forum Shops at Caesars, The |
NV |
Las Vegas |
100.0 |
% |
620,431 |
|||||||
104. |
Chautauqua Mall |
NY |
Lakewood |
100.0 |
% |
425,291 |
|||||||
105. |
Jefferson Valley Mall |
NY | Yorktown Heights (New York) |
100.0 | % | 580,100 | |||||||
106. |
Roosevelt Field |
NY | Garden City (New York) |
100.0 | % | 2,225,748 | (7) | ||||||
107. |
Smith Haven Mall |
NY | Lake Grove (New York) |
25.0 | % | 1,287,415 | |||||||
108. |
Walt Whitman Mall |
NY | Huntington Station (New York) |
100.0 | % | 1,027,405 | |||||||
109. |
Westchester, The |
NY | White Plains (New York) |
40.0 | % | 827,393 | (7) | ||||||
110. |
Great Lakes Mall |
OH |
Mentor (Cleveland) |
100.0 |
% |
1,234,588 |
(7) |
||||||
111. |
Lima Mall |
OH | Lima |
100.0 | % | 737,679 | |||||||
112. |
Richmond Town Square |
OH | Richmond Heights (Cleveland) |
100.0 | % | 1,016,028 | |||||||
113. |
Southern Park Mall |
OH | Youngstown |
100.0 | % | 1,190,065 | |||||||
114. |
Summit Mall |
OH | Akron |
100.0 | % | 770,221 | |||||||
115. |
Upper Valley Mall |
OH | Springfield |
100.0 | % | 739,469 | |||||||
116. |
Penn Square Mall |
OK |
Oklahoma City |
94.5 |
% |
1,050,684 |
|||||||
117. |
Woodland Hills Mall |
OK | Tulsa |
94.5 | % | 1,092,057 | |||||||
118. |
Century III Mall |
PA |
West Mifflin (Pittsburgh) |
100.0 |
% |
1,225,538 |
(7) |
||||||
119. |
Granite Run Mall |
PA | Media (Philadelphia) |
50.0 | % | 1,032,675 | |||||||
120. |
King of Prussia Mall |
PA | King of Prussia (Philadelphia) |
12.4 | %(6) | 2,615,101 | (7) | ||||||
121. |
Lehigh Valley Mall |
PA | Whitehall |
37.6 | %(6) | 1,169,188 | (7) | ||||||
122. |
Montgomery Mall |
PA | North Wales (Philadelphia) |
60.0 | %(6) | 1,147,480 | |||||||
123. |
Oxford Valley Mall |
PA | Langhorne (Philadelphia) |
65.0 | %(6) | 1,332,202 | (7) | ||||||
124. |
Ross Park Mall |
PA | Pittsburgh |
100.0 | % | 1,208,241 | |||||||
125. |
South Hills Village |
PA | Pittsburgh |
100.0 | % | 1,141,179 | (7) | ||||||
126. |
Springfield Mall(2) |
PA | Springfield (Philadelphia) |
38.0 | %(6) | 589,263 | |||||||
127. |
Plaza Carolina |
PR |
Carolina (San Juan) |
100.0 |
% |
1,077,281 |
(7) |
||||||
128. |
Anderson Mall |
SC |
Anderson |
100.0 |
% |
671,881 |
|||||||
129. |
Haywood Mall |
SC | Greenville |
100.0 | % | 1,231,469 | |||||||
130. |
Empire Mall(2) |
SD |
Sioux Falls |
50.0 |
% |
1,074,085 |
|||||||
131. |
Rushmore Mall(2) |
SD | Rapid City |
50.0 | % | 835,097 | |||||||
132. |
Knoxville Center |
TN |
Knoxville |
100.0 |
% |
978,027 |
(7) |
||||||
133. |
Oak Court Mall |
TN | Memphis |
100.0 | % | 848,974 | (7) | ||||||
134. |
West Town Mall |
TN | Knoxville |
50.0 | % | 1,335,164 | |||||||
135. |
Wolfchase Galleria |
TN | Memphis |
94.5 | % | 1,152,554 | |||||||
136. |
Barton Creek Square |
TX |
Austin |
100.0 |
% |
1,429,623 |
|||||||
137. |
Broadway Square |
TX | Tyler |
100.0 | % | 628,103 | |||||||
138. |
Cielo Vista Mall |
TX | El Paso |
100.0 | % | 1,244,020 | |||||||
139. |
Domain, The |
TX | Austin |
100.0 | % | 674,588 | (7) | ||||||
140. |
Firewheel Town Center |
TX | Garland (Dallas) |
100.0 | % | 1,004,241 | (7) | ||||||
141. |
Galleria, The |
TX | Houston |
31.5 | % | 2,298,144 | |||||||
142. |
Ingram Park Mall |
TX | San Antonio |
100.0 | % | 1,125,708 | |||||||
143. |
Irving Mall |
TX | Irving (Dallas) |
100.0 | % | 1,053,052 | |||||||
144. |
La Plaza Mall |
TX | McAllen |
100.0 | % | 1,199,643 | |||||||
145. |
Lakeline Mall |
TX | Cedar Park (Austin) |
100.0 | % | 1,097,944 | |||||||
146. |
Longview Mall |
TX | Longview |
100.0 | % | 638,605 | |||||||
147. |
Midland Park Mall |
TX | Midland |
100.0 | % | 617,576 |
25
SIMON PROPERTY GROUP
U.S. Regional Mall Property Listing(1)
|
Property Name | State | City (CBSA) | Legal Ownership |
Total Gross Leasable Area |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
148. |
North East Mall |
TX | Hurst (Dallas) |
100.0 | % | 1,670,157 | |||||||
149. |
Rolling Oaks Mall |
TX | San Antonio |
100.0 | % | 883,369 | (7) | ||||||
150. |
Sunland Park Mall |
TX | El Paso |
100.0 | % | 917,642 | |||||||
151. |
Valle Vista Mall |
TX | Harlingen |
100.0 | % | 651,110 | |||||||
152. |
Apple Blossom Mall |
VA |
Winchester |
49.1 |
% |
440,042 |
|||||||
153. |
Charlottesville Fashion Square |
VA | Charlottesville |
100.0 | % | 569,861 | |||||||
154. |
Chesapeake Square |
VA | Chesapeake (Virginia Beach) |
75.0 | %(4) | 792,428 | |||||||
155. |
Fashion Centre at Pentagon City, The |
VA | Arlington (Washington, DC) |
42.5 | % | 988,904 | (7) | ||||||
156. |
Valley Mall |
VA | Harrisonburg |
50.0 | % | 506,333 | |||||||
157. |
Virginia Center Commons |
VA | Glen Allen |
100.0 | % | 784,830 | |||||||
158. |
Columbia Center |
WA |
Kennewick |
100.0 |
% |
768,430 |
|||||||
159. |
Northgate Mall |
WA | Seattle |
100.0 | % | 1,058,542 | |||||||
160. |
Tacoma Mall |
WA | Tacoma (Seattle) |
100.0 | % | 1,248,990 | |||||||
161. |
Bay Park Square |
WI |
Green Bay |
100.0 |
% |
710,973 |
|||||||
162. |
Forest Mall |
WI | Fond Du Lac |
100.0 | % | 500,174 | |||||||
|
Total Regional Mall GLA |
160,034,865 | |||||||||||
FOOTNOTES:
26
SIMON PROPERTY GROUP
U.S. Premium Outlet Centers Operational Information
As of December 31, 2009
|
As of or for the Twelve Months Ended December 31, |
||||||
---|---|---|---|---|---|---|---|
|
2009 | 2008 | |||||
Total Number of U.S. Premium Outlet Centers |
41 | 40 | |||||
Total U.S. Premium Outlet Centers GLA (in millions of square feet) |
17.1 | 16.4 | |||||
Occupancy(1) |
97.9 | % | 98.9 | % | |||
Comparable sales per square foot(1) |
$ | 500 | $ | 509 | |||
Average base rent per square foot(1) |
$ | 33.45 | $ | 27.65 |
Average Base Rent Per Square Foot(1)
|
Total Center |
% Change |
|||||
---|---|---|---|---|---|---|---|
12/31/09 |
$ | 33.45 | 21.0 | % | |||
12/31/08 |
27.65 | 7.7 | % | ||||
12/31/07 |
25.67 | 5.9 | % | ||||
12/31/06 |
24.23 | 4.6 | % | ||||
12/31/05 |
23.16 | 6.0 | % | ||||
12/31/04 |
21.85 | 7.3 | % |
Leasing Activity During the Period(1):
|
Average Base Rent(2) | |
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Lease Openings |
Store Closings/ Lease Expirations |
Amount of Change (Referred to as "Leasing Spread") |
||||||||||
2009 |
$ | 38.41 | $ | 29.59 | $ | 8.82 | 29.8 | % | |||||
2008 |
38.07 | 25.59 | 12.48 | 48.8 | % | ||||||||
2007 |
31.43 | 23.64 | 7.79 | 33.0 | % | ||||||||
2006 |
29.95 | 22.87 | 7.08 | 31.0 | % | ||||||||
2005 |
26.48 | 21.91 | 4.57 | 20.9 | % | ||||||||
2004 |
22.78 | 20.02 | 2.76 | 13.8 | % |
27
SIMON PROPERTY GROUP
U.S. Premium Outlet Centers Lease Expirations(1)
As of December 31, 2009
Year
|
Number of Leases Expiring |
Square Feet |
Avg. Base Rent per Square Foot at 12/31/09 |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
Month to Month Leases |
85 | 296,822 | $ | 29.96 | ||||||
2010 |
447 | 1,790,592 | $ | 27.49 | ||||||
2011 |
484 | 2,036,709 | $ | 27.35 | ||||||
2012 |
457 | 1,899,106 | $ | 28.77 | ||||||
2013 |
486 | 2,143,410 | $ | 30.20 | ||||||
2014 |
401 | 1,597,142 | $ | 30.40 | ||||||
2015 |
301 | 1,252,820 | $ | 31.46 | ||||||
2016 |
241 | 831,318 | $ | 37.29 | ||||||
2017 |
272 | 899,037 | $ | 37.99 | ||||||
2018 |
397 | 1,474,596 | $ | 47.10 | ||||||
2019 |
389 | 1,500,843 | $ | 43.50 | ||||||
2020 and Thereafter |
127 | 508,206 | $ | 43.50 | ||||||
Specialty Leasing Agreements w/ terms in excess of 12 months |
87 | 261,303 | $ | 21.89 |
28
SIMON PROPERTY GROUP
U.S. Premium Outlet Centers Top Tenants
As of December 31, 2009
(Sorted by percentage of total Simon Group base minimum rent)
Tenant
|
Number of Stores |
Square Feet (000's) |
Percent of Total Simon Group Sq. Ft. |
Percent of Total Simon Group Base Min. Rent |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
PhillipsVan Heusen Corporation |
173 | 848 | 0.3 | % | 0.7 | % | |||||||
The Gap, Inc. |
93 | 904 | 0.4 | % | 0.7 | % | |||||||
Nike, Inc. |
95 | 724 | 0.3 | % | 0.5 | % | |||||||
Adidas, Inc. |
70 | 578 | 0.2 | % | 0.5 | % | |||||||
Jones Retail Corporation |
157 | 485 | 0.2 | % | 0.4 | % | |||||||
Coach, Inc. |
38 | 193 | 0.1 | % | 0.3 | % | |||||||
The William Carter Company, Inc. |
74 | 354 | 0.1 | % | 0.3 | % | |||||||
Tommy Hilfiger, Inc. |
46 | 330 | 0.1 | % | 0.3 | % | |||||||
Brown Group Retail, Inc. |
74 | 317 | 0.1 | % | 0.3 | % | |||||||
VF Corporation |
70 | 387 | 0.2 | % | 0.3 | % |
29
SIMON PROPERTY GROUP
U.S. Premium Outlet Centers Property Listing
|
Property Name
|
State | City (Metro Area Served)
|
Legal Ownership |
Total Gross Leasable Area |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1. | Camarillo Premium Outlets | CA | Camarillo (Los Angeles) | 100.0 | % | 673,912 | ||||||||
2. | Carlsbad Premium Outlets | CA | Carlsbad (San Diego) | 100.0 | % | 288,029 | ||||||||
3. | Desert Hills Premium Outlets | CA | Cabazon (Palm Springs) | 100.0 | % | 501,771 | ||||||||
4. | Folsom Premium Outlets | CA | Folsom (Sacramento) | 100.0 | % | 296,035 | ||||||||
5. | Gilroy Premium Outlets | CA | Gilroy (San Jose) | 100.0 | % | 577,909 | ||||||||
6. | Las Americas Premium Outlets | CA | San Diego | 100.0 | % | 560,873 | ||||||||
7. | Napa Premium Outlets | CA | Napa | 100.0 | % | 179,386 | ||||||||
8. | Petaluma Village Premium Outlets | CA | Petaluma | 100.0 | % | 195,968 | ||||||||
9. | Vacaville Premium Outlets | CA | Vacaville | 100.0 | % | 437,650 | ||||||||
10. |
Clinton Crossing Premium Outlets |
CT |
Clinton |
100.0 |
% |
276,164 |
||||||||
11. |
Orlando Premium Outlets |
FL |
Orlando |
100.0 |
% |
549,434 |
||||||||
12. | St. Augustine Premium Outlets | FL | St. Augustine (Jacksonsville) | 100.0 | % | 328,557 | ||||||||
13. |
North Georgia Premium Outlets |
GA |
Dawsonville (Atlanta) |
100.0 |
% |
539,982 |
||||||||
14. |
Waikele Premium Outlets |
HI |
Waipahu (Honolulu) |
100.0 |
% |
209,937 |
||||||||
15. |
Chicago Premium Outlets |
IL |
Aurora (Chicago) |
100.0 |
% |
437,342 |
||||||||
16. |
Edinburgh Premium Outlets |
IN |
Edinburgh (Indianapolis) |
100.0 |
% |
377,784 |
||||||||
17. | Lighthouse Place Premium Outlets | IN | Michigan City | 100.0 | % | 454,315 | ||||||||
18. |
Wrentham Village Premium Outlets |
MA |
Wrentham (Boston) |
100.0 |
% |
635,997 |
||||||||
19. |
Kittery Premium Outlets |
ME |
Kittery |
100.0 |
% |
264,771 |
||||||||
20. |
Albertville Premium Outlets |
MN |
Albertville (Minneapolis) |
100.0 |
% |
429,563 |
||||||||
21. |
Osage Beach Premium Outlets |
MO |
Osage Beach |
100.0 |
% |
393,051 |
||||||||
22. |
Carolina Premium Outlets |
NC |
Smithfield |
100.0 |
% |
438,981 |
||||||||
23. |
Jackson Premium Outlets |
NJ |
Jackson (New York) |
100.0 |
% |
285,833 |
||||||||
24. | Jersey Shore Premium Outlets | NJ | Tinton Falls (New York) | 100.0 | % | 434,367 | ||||||||
25. | Liberty Village Premium Outlets | NJ | Flemington (New York) | 100.0 | % | 164,260 | ||||||||
26. |
Las Vegas Outlet Center |
NV |
Las Vegas |
100.0 |
% |
469,046 |
||||||||
27. | Las Vegas Premium Outlets | NV | Las Vegas | 100.0 | % | 538,681 | ||||||||
28. |
Waterloo Premium Outlets |
NY |
Waterloo |
100.0 |
% |
417,549 |
||||||||
29. | Woodbury Common Premium Outlets | NY | Central Valley (New York) | 100.0 | % | 844,734 | ||||||||
30. |
Aurora Farms Premium Outlets |
OH |
Aurora (Cleveland) |
100.0 |
% |
300,383 |
||||||||
31. | Cincinnati Premium Outlets | OH | Monroe (Cincinnati) | 100.0 | % | 338,327 | ||||||||
32. |
Columbia Gorge Premium Outlets |
OR |
Troutdale (Portland) |
100.0 |
% |
163,885 |
||||||||
33. |
Philadelphia Premium Outlets |
PA |
Limerick (Philadelphia) |
100.0 |
% |
549,106 |
||||||||
34. | The Crossings Premium Outlets | PA | Tannersville | 100.0 | % | 411,114 | ||||||||
35. |
Allen Premium Outlets |
TX |
Allen (Dallas) |
100.0 |
% |
441,542 |
||||||||
36. | Houston Premium Outlets | TX | Cypress (Houston) | 100.0 | % | 425,500 | ||||||||
37. | Rio Grande Valley Premium Outlets | TX | Mercedes (McAllen) | 100.0 | % | 584,790 | ||||||||
38. | Round Rock Premium Outlets | TX | Round Rock (Austin) | 100.0 | % | 488,903 | ||||||||
39. |
Leesburg Corner Premium Outlets |
VA |
Leesburg (Washington D.C.) |
100.0 |
% |
517,700 |
||||||||
40. |
Seattle Premium Outlets |
WA |
Tulalip (Seattle) |
100.0 |
% |
443,760 |
||||||||
41. |
Johnson Creek Premium Outlets |
WI |
Johnson Creek |
100.0 |
% |
277,672 |
||||||||
Total U.S. Premium Outlet Centers GLA | 17,144,563 | |||||||||||||
30
SIMON PROPERTY GROUP
U.S. Community/Lifestyle Centers Operational Information(1)
As of December 31, 2009
|
As of or for the Twelve Months Ended December 31, |
||||||
---|---|---|---|---|---|---|---|
|
2009 | 2008 | |||||
Total Number of Community/Lifestyle Centers |
67 | 70 | |||||
Total Community/Lifestyle Center GLA (in millions of square feet) |
20.2 | 20.8 | |||||
Occupancy(2) |
90.7 | % | 90.7 | % | |||
Average rent per square foot(2) |
$ | 13.45 | $ | 13.25 | |||
Average Base Rent Per Square Foot(2) |
Total Center |
% Change |
|||||
12/31/09 |
$ | 13.45 | 1.5 | % | |||
12/31/08 |
13.25 | 6.6 | % | ||||
12/31/07 |
12.43 | 5.2 | % | ||||
12/31/06 |
11.82 | 3.6 | % | ||||
12/31/05 |
11.41 | 4.6 | % | ||||
12/31/04 |
10.91 | 3.0 | % |
Leasing Activity During the Period(2):
|
Average Base Rent(3) | |
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Lease Openings |
Store Closings/ Lease Expirations |
Amount of Change (Referred to as "Leasing Spread") |
||||||||||
2009 |
$ | 14.75 | $ | 16.44 | $ | (1.69 | ) | -10.3 | % | ||||
2008 |
14.77 | 13.10 | 1.67 | 12.7 | % | ||||||||
2007 |
18.43 | 14.56 | 3.87 | 26.6 | % | ||||||||
2006 |
12.47 | 10.49 | 1.98 | 18.9 | % | ||||||||
2005 |
15.89 | 11.44 | 4.45 | 38.9 | % | ||||||||
2004 |
12.01 | 11.16 | 0.85 | 7.6 | % |
31
SIMON PROPERTY GROUP
U.S. Community/Lifestyle Centers Lease Expirations(1)(2)
As of December 31, 2009
Year
|
Number of Leases Expiring |
Square Feet |
Avg. Base Rent per Square Foot at 12/31/09 |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
Month to Month Leases |
28 | 99,226 | $ | 13.13 | ||||||
2010 |
200 | 1,135,025 | $ | 14.39 | ||||||
2011 |
272 | 1,527,105 | $ | 12.92 | ||||||
2012 |
200 | 1,260,681 | $ | 12.63 | ||||||
2013 |
222 | 1,373,866 | $ | 13.86 | ||||||
2014 |
160 | 1,573,715 | $ | 11.78 | ||||||
2015 |
124 | 1,260,424 | $ | 14.59 | ||||||
2016 |
66 | 860,156 | $ | 12.59 | ||||||
2017 |
67 | 1,054,977 | $ | 12.58 | ||||||
2018 |
97 | 1,036,791 | $ | 14.99 | ||||||
2019 |
69 | 746,496 | $ | 17.18 | ||||||
2020 and Thereafter |
65 | 1,047,132 | $ | 13.63 | ||||||
Specialty Leasing Agreements w/ terms in excess of 12 months |
13 | 118,468 | $ | 3.88 |
32
SIMON PROPERTY GROUP
U.S. Community/Lifestyle Centers Top Tenants(1)
As of December 31, 2009
(Sorted by percentage of total Simon Group square footage)(2)
Tenant
|
Number of Stores |
Square Feet (000's) |
Percent of Total Simon Group Sq. Ft. |
Percent of Total Simon Group Base Min. Rent |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Target Corporation |
12 | 1,672 | 0.7 | % | 0.0 | % | |||||||
Wal-Mart Stores, Inc. |
8 | 969 | 0.4 | % | 0.0 | % | |||||||
Kohl's Department Stores, Inc. |
10 | 913 | 0.4 | % | 0.1 | % | |||||||
Best Buy Company, Inc. |
20 | 866 | 0.4 | % | 0.2 | % | |||||||
TJX Companies, Inc. |
19 | 613 | 0.3 | % | 0.2 | % | |||||||
Retail Ventures, Inc. |
12 | 478 | 0.2 | % | 0.1 | % | |||||||
Bed Bath & Beyond, Inc. |
15 | 460 | 0.2 | % | 0.1 | % | |||||||
Dick's Sporting Goods, Inc. |
8 | 389 | 0.2 | % | 0.1 | % | |||||||
Burlington Coat Factory |
6 | 374 | 0.2 | % | 0.1 | % | |||||||
Toys R Us, Inc. |
9 | 350 | 0.1 | % | 0.0 | % |
33
SIMON PROPERTY GROUP
U.S. Community/Lifestyle Centers Property Listing(1)
|
Property Name
|
State | City (CBSA)
|
Legal Ownership |
Total Gross Leasable Area |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1. | Plaza at Buckland Hills, The | CT | Manchester | 41.3 | %(3) | 334,885 | ||||||||
2. |
Gaitway Plaza |
FL |
Ocala |
32.2 |
%(3) |
208,755 |
||||||||
3. | Highland Lakes Center | FL | Orlando | 100.0 | % | 492,321 | ||||||||
4. | Indian River Commons | FL | Vero Beach | 50.0 | % | 255,942 | ||||||||
5. | Pier Park | FL | Panama City Beach | 100.0 | % | 815,670 | ||||||||
6. | Royal Eagle Plaza | FL | Coral Springs (Miami) | 42.0 | %(3) | 199,059 | ||||||||
7. | Terrace at The Florida Mall | FL | Orlando | 100.0 | % | 346,693 | ||||||||
8. | Waterford Lakes Town Center | FL | Orlando | 100.0 | % | 949,678 | ||||||||
9. | West Town Corners | FL | Altamonte Springs (Orlando) | 32.2 | %(3) | 385,643 | ||||||||
10. | Westland Park Plaza | FL | Orange Park (Jacksonville) | 32.2 | %(3) | 163,254 | ||||||||
11. |
Mall of Georgia Crossing |
GA |
Buford (Atlanta) |
100.0 |
% |
440,610 |
||||||||
12. |
Bloomingdale Court |
IL |
Bloomingdale (Chicago) |
100.0 |
% |
630,359 |
||||||||
13. | Countryside Plaza | IL | Countryside (Chicago) | 100.0 | % | 403,756 | ||||||||
14. | Crystal Court | IL | Crystal Lake (Chicago) | 37.9 | %(3) | 278,978 | ||||||||
15. | Forest Plaza | IL | Rockford | 100.0 | % | 428,039 | ||||||||
16. | Lake Plaza | IL | Waukegan (Chicago) | 100.0 | % | 215,568 | ||||||||
17. | Lake View Plaza | IL | Orland Park (Chicago) | 100.0 | % | 367,843 | ||||||||
18. | Lincoln Crossing | IL | O'Fallon (St. Louis) | 100.0 | % | 243,326 | ||||||||
19. | Matteson Plaza | IL | Matteson (Chicago) | 100.0 | % | 270,892 | ||||||||
20. | North Ridge Plaza | IL | Joliet (Chicago) | 100.0 | % | 305,070 | ||||||||
21. | White Oaks Plaza | IL | Springfield | 100.0 | % | 391,474 | ||||||||
22. | Willow Knolls Court | IL | Peoria | 35.7 | %(3) | 382,377 | ||||||||
23. |
Brightwood Plaza |
IN |
Indianapolis |
100.0 |
% |
38,493 |
||||||||
24. | Clay Terrace | IN | Carmel (Indianapolis) | 50.0 | % | 503,704 | ||||||||
25. | Eastland Convenience Center | IN | Evansville | 50.0 | % | 175,639 | ||||||||
26. | Greenwood Plus | IN | Greenwood (Indianapolis) | 100.0 | % | 155,319 | ||||||||
27. | Hamilton Town Center | IN | Noblesville (Indianapolis) | 50.0 | % | 655,490 | ||||||||
28. | Keystone Shoppes | IN | Indianapolis | 100.0 | % | 29,140 | ||||||||
29. | Markland Plaza | IN | Kokomo | 100.0 | % | 90,527 | ||||||||
30. | Muncie Plaza | IN | Muncie | 100.0 | % | 172,621 | ||||||||
31. | New Castle Plaza | IN | New Castle | 100.0 | % | 91,648 | ||||||||
32. | Northwood Plaza | IN | Fort Wayne | 100.0 | % | 208,076 | ||||||||
33. | Teal Plaza | IN | Lafayette | 100.0 | % | 101,087 | ||||||||
34. | Tippecanoe Plaza | IN | Lafayette | 100.0 | % | 90,522 | ||||||||
35. | University Center | IN | Mishawaka | 100.0 | % | 150,524 | ||||||||
36. | Village Park Plaza | IN | Carmel (Indianapolis) | 35.7 | %(3) | 549,623 | ||||||||
37. | Washington Plaza | IN | Indianapolis | 100.0 | % | 50,107 | ||||||||
38. |
West Ridge Plaza |
KS |
Topeka |
100.0 |
% |
254,519 |
||||||||
39. |
St. Charles Towne Plaza |
MD |
Waldorf (Washington, D.C.) |
100.0 |
% |
394,604 |
||||||||
40. |
Regency Plaza |
MO |
St. Charles (St. Louis) |
100.0 |
% |
287,473 |
||||||||
41. |
Ridgewood Court |
MS |
Jackson |
35.7 |
%(3) |
369,500 |
||||||||
42. |
Dare Centre |
NC |
Kill Devil Hills |
100.0 |
% |
168,707 |
||||||||
43. | MacGregor Village | NC | Cary | 100.0 | % | 144,042 | ||||||||
44. | North Ridge Shopping Center | NC | Raleigh | 100.0 | % | 166,667 | ||||||||
45. |
Rockaway Commons |
NJ |
Rockaway (New York) |
100.0 |
% |
149,570 |
||||||||
46. | Rockaway Town Plaza | NJ | Rockaway (New York) | 100.0 | % | 459,241 | ||||||||
47. |
Cobblestone Court |
NY |
Victor |
35.7 |
%(3) |
265,477 |
34
SIMON PROPERTY GROUP
U.S. Community/Lifestyle Centers Property Listing(1)
|
Property Name
|
State | City (CBSA)
|
Legal Ownership |
Total Gross Leasable Area |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
48. | Great Lakes Plaza | OH | Mentor (Cleveland) | 100.0 | % | 164,104 | ||||||||
49. | Lima Center | OH | Lima | 100.0 | % | 236,878 | ||||||||
50. |
DeKalb Plaza |
PA |
King of Prussia (Philadelphia) |
50.3 |
%(4) |
101,742 |
||||||||
51. | Henderson Square | PA | King of Prussia (Philadelphia) | 76.0 | %(4) | 107,383 | ||||||||
52. | Lincoln Plaza | PA | King of Prussia (Philadelphia) | 65.0 | %(4) | 267,965 | ||||||||
53. | Whitehall Mall | PA | Whitehall | 38.0 | %(4) | 588,566 | ||||||||
54. |
Charles Towne Square |
SC |
Charleston |
100.0 |
% |
71,794 |
||||||||
55. |
Empire East(2) |
SD |
Sioux Falls |
50.0 |
% |
297,278 |
||||||||
56. |
Arboretum at Great Hills |
TX |
Austin |
100.0 |
% |
206,827 |
||||||||
57. | Gateway Shopping Center | TX | Austin | 100.0 | % | 513,017 | ||||||||
58. | Ingram Plaza | TX | San Antonio | 100.0 | % | 111,518 | ||||||||
59. | Lakeline Plaza | TX | Cedar Park (Austin) | 100.0 | % | 387,430 | ||||||||
60. | Palms Crossing | TX | McAllen | 100.0 | % | 337,249 | ||||||||
61. | Richardson Square | TX | Richardson (Dallas) | 100.0 | % | 517,265 | ||||||||
62. | Shops at Arbor Walk, The | TX | Austin | 100.0 | % | 442,585 | ||||||||
63. | Shops at North East Mall, The | TX | Hurst (Dallas) | 100.0 | % | 365,008 | ||||||||
64. | Wolf Ranch Town Center | TX | Georgetown (Austin) | 100.0 | % | 626,457 | ||||||||
65. |
Chesapeake Center |
VA |
Chesapeake (Virginia Beach) |
100.0 |
% |
305,935 |
||||||||
66. | Fairfax Court | VA | Fairfax (Washington, D.C.) | 41.3 | %(3) | 254,301 | ||||||||
67. | Martinsville Plaza | VA | Martinsville | 100.0 | % | 102,105 | ||||||||
Total Community/Lifestyle Center GLA | 20,237,919 | |||||||||||||
FOOTNOTES:
35
SIMON PROPERTY GROUP
U.S. Mills Portfolio Operational Information
As of December 31, 2009
|
As of or for the Twelve Months Ended December 31, |
||||||
---|---|---|---|---|---|---|---|
|
2009 | 2008 | |||||
The Mills® |
|||||||
Total Number of The Mills® |
16 | 16 | |||||
Total GLA (in millions of square feet) |
22.7 | 22.8 | |||||
Occupancy(1) |
93.9 | % | 94.5 | % | |||
Comparable sales per square foot(2) |
$ | 369 | $ | 372 | |||
Average base rent per square foot(1) |
$ | 19.62 | $ | 19.51 | |||
Mills Regional Malls(3) |
|||||||
Total Number of Regional Malls |
16 | 16 | |||||
Total GLA (in millions of square feet) |
17.6 | 17.6 | |||||
Occupancy(4) |
89.3 | % | 87.4 | % | |||
Comparable sales per square foot(2) |
$ | 380 | $ | 418 | |||
Average rent per square foot(4) |
$ | 35.41 | $ | 36.99 | |||
Mills Community Centers |
|||||||
Total Number of Community Centers |
4 | 4 | |||||
Total GLA (in millions of square feet) |
1.0 | 1.0 | |||||
Occupancy(1) |
99.1 | % | 96.9 | % | |||
Average rent per square foot(1) |
$ | 11.37 | $ | 11.52 |
36
SIMON PROPERTY GROUP
U.S. Mills Portfolio Property Listing
|
Property Name
|
State | City (CBSA)
|
SPG Share of Legal Ownership |
Total Gross Leasable Area |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
The Mills® | ||||||||||||||
1. | Arizona Mills | AZ | Tempe (Phoenix) | 25.0 | % | 1,244,726 | ||||||||
2. | Arundel Mills | MD | Hanover (Baltimore) | 29.6 | % | 1,293,011 | ||||||||
3. | Colorado Mills | CO | Lakewood (Denver) | 18.8 | %(1) | 1,098,098 | ||||||||
4. | Concord Mills | NC | Concord (Charlotte) | 29.6 | %(1) | 1,333,923 | ||||||||
5. | Discover Mills | GA | Lawrenceville (Atlanta) | 25.0 | %(1) | 1,183,079 | ||||||||
6. | Franklin Mills | PA | Philadelphia | 50.0 | % | 1,719,292 | ||||||||
7. | Grapevine Mills | TX | Grapevine (Dallas) | 29.6 | % | 1,776,870 | ||||||||
8. | Great Mall | CA | Milpitas (San Jose) | 24.5 | %(1) | 1,355,734 | ||||||||
9. | Gurnee Mills | IL | Gurnee (Chicago) | 50.0 | % | 1,810,682 | ||||||||
10. | Katy Mills | TX | Katy (Houston) | 31.3 | %(1) | 1,554,899 | ||||||||
11. | Ontario Mills | CA | Ontario (Riverside) | 25.0 | % | 1,476,974 | ||||||||
12. | Opry Mills | TN | Nashville | 24.5 | %(1) | 1,159,314 | ||||||||
13. | Potomac Mills | VA | Prince William (Washington, D.C.) | 50.0 | % | 1,550,514 | ||||||||
14. | Sawgrass Mills | FL | Sunrise (Miami) | 50.0 | % | 2,251,047 | ||||||||
15. | St. Louis Mills | MO | Hazelwood (St. Louis) | 25.0 | %(1) | 1,174,876 | ||||||||
16. | The Block at Orange | CA | Orange (Los Angeles) | 25.0 | % | 720,973 | ||||||||
Subtotal The Mills® | 22,704,012 | |||||||||||||
Regional Malls(3) |
||||||||||||||
17. | Briarwood Mall | MI | Ann Arbor | 25.0 | % | 970,429 | ||||||||
18. | Del Amo Fashion Center | CA | Torrance (Los Angeles) | 25.0 | %(1) | 2,381,128 | (2) | |||||||
19. | Dover Mall | DE | Dover | 34.1 | % | 885,622 | ||||||||
20. | Esplanade, The | LA | Kenner (New Orleans) | 50.0 | % | 899,407 | ||||||||
21. | Falls, The | FL | Miami | 25.0 | % | 807,255 | ||||||||
22. | Galleria at White Plains, The | NY | White Plains (New York) | 50.0 | % | 863,293 | ||||||||
23. | Hilltop Mall | CA | Richmond (San Francisco) | 25.0 | % | 1,077,326 | ||||||||
24. | Lakeforest Mall | MD | Gaithersburg (Washington, D.C.) | 25.0 | % | 1,045,387 | ||||||||
25. | Mall at Tuttle Crossing, The | OH | Dublin (Columbus) | 25.0 | % | 1,107,706 | ||||||||
26. | Marley Station | MD | Glen Burnie (Baltimore) | 25.0 | % | 1,069,106 | ||||||||
27. | Meadowood Mall | NV | Reno | 25.0 | % | 876,391 | (2) | |||||||
28. | Northpark Mall | MS | Ridgeland | 50.0 | % | 955,735 | ||||||||
29. | Shops at Riverside, The | NJ | Hackensack (New York) | 50.0 | % | 762,197 | ||||||||
30. | Southdale Center | MN | Edina (Minneapolis) | 50.0 | % | 1,338,840 | (2) | |||||||
31. | Southridge Mall | WI | Greendale (Milwaukee) | 50.0 | % | 1,211,830 | ||||||||
32. | Stoneridge Shopping Center | CA | Pleasanton (San Francisco) | 25.0 | % | 1,301,273 | ||||||||
Subtotal Regional Malls | 17,552,925 | |||||||||||||
Community Centers |
||||||||||||||
33. | Denver West Village | CO | Lakewood (Denver) | 18.8 | % | 310,160 | ||||||||
34. | Arundel Mills Marketplace | MD | Hanover (Baltimore) | 29.6 | % | 101,613 | ||||||||
35. | Concord Mills Marketplace | NC | Concord (Charlotte) | 50.0 | % | 230,683 | ||||||||
36. | Liberty Plaza | PA | Philadelphia | 50.0 | % | 371,618 | ||||||||
Subtotal Community Centers | 1,014,074 | |||||||||||||
Total Mills Properties | 41,271,011 | |||||||||||||
Del Amo Fashion Center114,413 sq. ft.
Meadowood Mall6,013 sq. ft.
Southdale Center20,295 sq. ft.
37
SIMON PROPERTY GROUP
International Operational Information(1)
As of December 31, 2009
|
As of or for the Twelve Months Ended December 31, |
||||||
---|---|---|---|---|---|---|---|
|
2009 | 2008 | |||||
European Shopping Centers |
|||||||
Total Number of Shopping Centers |
51 | 52 | |||||
Total GLA (in millions of square feet) |
13.4 | 13.5 | |||||
Occupancy |
95.9 | % | 98.4 | % | |||
Comparable sales per square foot |
€ | 400 | € | 411 | |||
Average rent per square foot |
€ | 31.41 | € | 30.11 | |||
International Premium OutletsJapan |
|||||||
Total Number of Premium Outlets |
8 | 7 | |||||
Total GLA (in millions of square feet) |
2.4 | 2.0 | |||||
Occupancy |
99.6 | % | 99.9 | % | |||
Comparable sales per square foot |
¥ | 94,468 | ¥ | 92,000 | |||
Average base rent per square foot |
¥ | 4,714 | ¥ | 4,685 |
38
SIMON PROPERTY GROUP
International Property Listing
|
Property Name
|
City (Metropolitan area)
|
SPG Effective Ownership(4) |
Total Gross Leasable Area(1) |
|||||||
---|---|---|---|---|---|---|---|---|---|---|---|
FRANCE | |||||||||||
1. | Bay 2 | Torcy (Paris) | 50.0 | % | 576,800 | ||||||
2. | Bay 1 | Torcy (Paris) | 50.0 | % | 348,900 | ||||||
3. | Bel'Est | Bagnolet (Paris) | 17.5 | % | 173,100 | ||||||
4. | Villabé A6 | Villabé (Paris) | 7.5 | % | 284,300 | ||||||
5. | Wasquehal | Wasquehal (Lille) | 50.0 | % | 254,700 | ||||||
Subtotal France | 1,637,800 | ||||||||||
ITALY |
|||||||||||
Ancona: | |||||||||||
6. | Ancona | Ancona | 49.0 | %(3) | 165,200 | ||||||
7. | Senigallia | Senigallia (Ancona) | 49.0 | % | 82,800 | ||||||
Ascoli Piceno: |
|||||||||||
8. | Grottammare | Grottammare (Ascoli Piceno) | 49.0 | % | 94,800 | ||||||
9. | Porto Sant'Elpidio | Porto Sant'Elpidio (Ascoli Piceno) | 49.0 | % | 162,300 | ||||||
Bari: |
|||||||||||
10. | Casamassima | Casamassima (Bari) | 49.0 | % | 547,800 | ||||||
11. | Modugno | Modugno (Bari) | 49.0 | % | 143,500 | ||||||
Bergamo: |
|||||||||||
12. | Bergamo | Bergamo | 49.0 | %(3) | 119,900 | ||||||
Brescia: |
|||||||||||
13. | Concesio | Concesio (Brescia) | 49.0 | %(3) | 117,500 | ||||||
14. | Mazzano | Mazzano (Brescia) | 49.0 | %(2) | 230,700 | ||||||
Brindisi: |
|||||||||||
15. | Mesagne | Mesagne (Brindisi) | 49.0 | % | 228,600 | ||||||
Cagliari: |
|||||||||||
16. | Marconi | Marconi (Cagliari) | 49.0 | %(3) | 193,400 | ||||||
17. | Santa Gilla | Santa Gilla (Cagliari) | 49.0 | %(2) | 190,700 | ||||||
Catania: |
|||||||||||
18. | La Rena | La Rena (Catania) | 49.0 | % | 146,200 | ||||||
19. | Misterbianco | Misterbianco (Catania) | 49.0 | %(3) | 99,300 | ||||||
Lecco: |
|||||||||||
20. | Merate | Merate (Lecco) | 49.0 | %(3) | 162,000 | ||||||
Milan (Milano): |
|||||||||||
21. | Cesano Boscone | Cescano Boscone (Milano) | 49.0 | %(3) | 283,900 | ||||||
22. | Cinisello | Cinisello (Milano) | 49.0 | % | 375,600 | ||||||
23. | Nerviano | Nerviano (Milano) | 49.0 | %(3) | 111,600 | ||||||
24. | Rescaldina | Rescaldina (Milano) | 49.0 | % | 377,100 | ||||||
25. | Vimodrone | Vimodrone (Milano) | 49.0 | % | 190,600 | ||||||
Monza: |
|||||||||||
26. | Monza | Monza | 49.0 | %(3) | 211,700 |
39
|
Property Name
|
City (Metropolitan area)
|
SPG Effective Ownership(4) |
Total Gross Leasable Area(1) |
|||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Naples (Napoli): |
|||||||||||
27. | Giugliano | Giugliano (Napoli) | 49.0 | %(5) | 754,500 | ||||||
28. | Mugnano di Napoli | Mugnano (Napoli) | 49.0 | %(3) | 192,900 | ||||||
29. | Pompei | Pompei (Napoli) | 49.0 | % | 91,400 | ||||||
30. | Vulcano Buono | Nola (Napoli) | 22.1 | % | 876,000 | ||||||
Olbia: |
|||||||||||
31. | Olbia | Olbia | 49.0 | %(3) | 207,600 | ||||||
Padova: |
|||||||||||
32. | Padova | Padova | 49.0 | % | 105,800 | ||||||
Palermo: |
|||||||||||
33. | Palermo | Palermo | 49.0 | % | 82,900 | ||||||
Pesaro: |
|||||||||||
34. | Fano | Fano (Pesaro) | 49.0 | % | 112,300 | ||||||
Pescara: |
|||||||||||
35. | Cepagatti | Cepagatti (Pescara) | 49.0 | % | 269,800 | ||||||
36. | Pescara | Pescara | 49.0 | % | 161,500 | ||||||
Piacenza: |
|||||||||||
37. | San Rocco al Porto | San Rocco al Porto (Piacenza) | 49.0 | % | 179,200 | ||||||
Rome (Roma): |
|||||||||||
38. | Casalbertone | Roma | 49.0 | %(3) | 147,600 | ||||||
39. | Collatina | Collatina (Roma) | 49.0 | % | 63,600 | ||||||
40. | Porta Di Roma | Roma | 19.6 | % | 1,255,400 | ||||||
Sassari: |
|||||||||||
41. | Predda Niedda | Predda Niedda (Sassari) | 49.0 | %(2) | 233,700 | ||||||
Taranto: |
|||||||||||
42. | Taranto | Taranto | 49.0 | % | 201,700 | ||||||
Turin (Torino): |
|||||||||||
43. | Cuneo | Cuneo (Torino) | 49.0 | % | 282,200 | ||||||
44. | Rivoli | Rivoli (Torino) | 49.0 | %(3) | 94,100 | ||||||
45. | Torino | Torino | 49.0 | % | 171,800 | ||||||
46. | Venaria | Venaria (Torino) | 49.0 | % | 165,600 | ||||||
Venice (Venezia): |
|||||||||||
47. | Mestre | Mestre (Venezia) | 49.0 | % | 246,700 | ||||||
Verona: |
|||||||||||
48. | Bussolengo | Bussolengo (Verona) | 49.0 | %(3) | 164,600 | ||||||
Vicenza: |
|||||||||||
49. | Vicenza | Vicenza | 49.0 | % | 98,500 | ||||||
Subtotal Italy | 10,394,600 |
40
|
Property Name
|
City (Metropolitan area)
|
SPG Effective Ownership(4) |
Total Gross Leasable Area(1) |
|||||||
---|---|---|---|---|---|---|---|---|---|---|---|
POLAND |
|||||||||||
50. | Arkadia Shopping Center | Warsaw | 50.0 | % | 1,103,000 | ||||||
51. | Wilenska Station Shopping Center | Warsaw | 50.0 | % | 308,600 | ||||||
Subtotal Poland | 1,411,600 | ||||||||||
JAPAN |
|||||||||||
52. | Ami Premium Outlets | Ami (Tokyo) | 40.0 | % | 224,500 | ||||||
53. | Gotemba Premium Outlets | Gotemba City (Tokyo) | 40.0 | % | 481,900 | ||||||
54. | Kobe-Sanda Premium Outlets | Kobe (Osaka) | 40.0 | % | 365,300 | ||||||
55. | Rinku Premium Outlets | Izumisano (Osaka) | 40.0 | % | 322,800 | ||||||
56. | Sano Premium Outlets | Sano (Tokyo) | 40.0 | % | 390,700 | ||||||
57. | Sendai-Izumi Premium Outlets | Izumi Park Town (Sendai) | 40.0 | % | 164,200 | ||||||
58. | Toki Premium Outlets | Toki (Nagoya) | 40.0 | % | 231,900 | ||||||
59. | Tosu Premium Outlets | Fukuoka (Kyushu) | 40.0 | % | 239,800 | ||||||
Subtotal Japan | 2,421,100 | ||||||||||
MEXICO |
|||||||||||
60. | Premium Outlets Punta Norte | Mexico City | 50.0 | % | 244,200 | ||||||
Subtotal Mexico | 244,200 | ||||||||||
SOUTH KOREA |
|||||||||||
61. | Yeoju Premium Outlets | Seoul | 50.0 | % | 249,900 | ||||||
Subtotal South Korea | 249,900 | ||||||||||
TOTAL INTERNATIONAL ASSETS |
16,359,200 |
||||||||||
FOOTNOTES:
41
SIMON PROPERTY GROUP
Capital Expenditures
For the Twelve Months Ended December 31, 2009
(In thousands)
|
|
Unconsolidated Properties |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
|
Consolidated Properties |
Total | Simon Group's Share |
||||||||
New development projects |
$ | 144,694 | $ | 225,340 | $ | 95,847 | |||||
Redevelopment projects with incremental |
|||||||||||
GLA and/or anchor replacement |
99,005 | 126,145 | 54,161 | ||||||||
Renovations with no incremental GLA |
17,766 | | | ||||||||
Tenant allowances: |
|||||||||||
Retail |
37,759 | 28,519 | 10,986 | ||||||||
Office |
2,291 | | | ||||||||
Operational capital expenditures at properties: |
|||||||||||
CAM expenditures(1) |
20,584 | 25,388 | 9,294 | ||||||||
Non-CAM expenditures |
7,218 | 21,155 | 9,120 | ||||||||
Totals |
$ | 329,317 | $ | 426,547 | $ | 179,408 | |||||
Plus (Less): Conversion from accrual to cash basis |
46,958 |
(6,617 |
) |
||||||||
Capital Expenditures for the Twelve Months Ended 12/31/09(2) |
$ |
376,275 |
$ |
419,930 |
|||||||
Capital Expenditures for the Twelve Months Ended 12/31/08(2) |
$ |
874,286 |
$ |
966,438 |
|||||||
42
SIMON PROPERTY GROUP
U.S. Development Activity Report(1)(2)
Project Overview and Construction-in-Progress
As of December 31, 2009
|
|
|
|
|
|
|
|
Construction-in-Progress | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
Unconsolidated Entities | ||||||||||||||||||||
|
|
The Company's Ownership Percentage |
|
|
|
The Company's Share of Net Cost |
|
|
|||||||||||||||||||||
Property/Location
|
Project Description | Projected Opening |
Projected Gross Cost(3) (in millions) |
Projected Net Cost (in millions) |
Stabilized Rate of Return |
Consolidated Properties |
Total | The Company's Share |
|||||||||||||||||||||
Domain, The (Phase II) Austin, TX |
600,000 square foot expansion of upscale main street center anchored by Dillard's, Dick's Sporting Goods and Village Road Show Theaters | 100 | % | 10/09 (Dick's) 2/10 (All other) |
$ | 164 | $ | 141 | $ | 141 | 7 | % | $ | 135.0 | | | |||||||||||||
South Shore Plaza Braintree (Boston), MA |
Addition of Nordstrom, Target and 138,000 square feet of small shops | 100 | % | 3/10 (Nord/shops) 10/10 (Target) |
$ | 129 | $ | 129 | $ | 129 | 11 | % | $ | 98.5 | | | |||||||||||||
Domain, The(4) Austin, TX |
Addition of The Westin (340 rooms) |
50 |
% |
3/10 |
$ |
68 |
$ |
68 |
$ |
34 |
10 |
% |
|
$ |
42.3 |
$ |
21.1 |
||||||||||||
Miscellaneous | $ | 5.7 | $ | 16.2 | $ | 8.2 | |||||||||||||||||||||||
Total Construction in Progress(5) | $ | 239.2 | $ | 58.5 | $ | 29.3 | |||||||||||||||||||||||
43
SIMON PROPERTY GROUP
International Development Activity Report*
Project Overview, Construction-In-Progress
As of December 31, 2009
Shopping center/ Location (Metropolitan area) |
Project Description | Anchors/Major Tenants | The Company's Ownership Percentage of Project |
Opening | Projected Net Cost* (in millions) |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
New Development Projects: |
|||||||||||||
Europe: |
|||||||||||||
ArgineNapoli, Italy(1) |
300,000 square foot center anchored by a hypermarket with approximately 75 shops | Auchan | 24.0 | % | March 2010 | € | 64 | ||||||
CataniaSicily, Italy(1) |
642,000 square foot center anchored by a hypermarket with approximately 120 shops | Auchan, Decathlon | 24.0 | % | March 2010 | € | 157 |
44
SIMON PROPERTY GROUP
Total Debt Amortization and Maturities by Year (Our Share)
As of December 31, 2009
(In thousands)
Year
|
Our Share of Secured Consolidated Debt |
Our Share of Unsecured Consolidated Debt(2) |
Our Share of Unconsolidated Joint Venture Debt |
Our Share of Total Debt |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2010 |
1,192,867 | 1,100,000 | 788,956 | 3,081,823 | |||||||||
2011 |
535,851 | 1,450,000 | 726,780 | 2,712,631 | |||||||||
2012 |
1,400,106 | 1,450,000 | 1,204,585 | 4,054,691 | |||||||||
2013 |
920,200 | 1,571,062 | 641,330 | 3,132,592 | |||||||||
2014 |
809,778 | 1,800,000 | 890,114 | 3,499,892 | |||||||||
2015 |
54,072 | 1,200,000 | 659,349 | 1,913,421 | |||||||||
2016 |
680,013 | 1,300,000 | 697,043 | 2,677,056 | |||||||||
2017 |
576,165 | 500,000 | 849,623 | 1,925,788 | |||||||||
2018 |
5,058 | 1,000,000 | 7,735 | 1,012,793 | |||||||||
2019 |
131,526 | 650,000 | 3,718 | 785,244 | |||||||||
Thereafter |
17,975 | | 75,304 | 93,279 | |||||||||
Face Amounts of Indebtedness |
$ | 6,323,611 | $ | 12,021,062 | $ | 6,544,537 | $ | 24,889,210 | |||||
Premiums (Discounts) on Indebtedness, Net |
9,480 | (23 | ) | 7,833 | 17,290 | ||||||||
Fair Value of Interest Rate Swaps Agreements |
| | | 0 | |||||||||
Our Share of Total Indebtedness |
$ | 6,333,091 | $ | 12,021,039 | $ | 6,552,370 | $ | 24,906,500 | |||||
Debt Covenant Compliance Ratios
Senior Unsecured Debt Covenants(1)
|
Required | Actual | Compliance | |||||
---|---|---|---|---|---|---|---|---|
Total Debt to Total Assets |
£65% | 47 | % | Yes | ||||
Total Secured Debt to Total Assets |
£50% | 24 | % | Yes | ||||
Fixed Charge Coverage Ratio |
>1.5X | 2.5x | Yes | |||||
Total Unencumbered Assets to Unsecured Debt |
³125% | 242 | % | Yes |
45
SIMON PROPERTY GROUP
Summary of Indebtedness
As of December 31, 2009
(In thousands)
|
Total Indebtedness |
Our Share of Indebtedness |
Weighted Average End of Period Interest Rate |
Weighted Average Years to Maturity |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Consolidated Indebtedness |
|||||||||||||||||
Mortgage Debt |
|||||||||||||||||
Fixed Rate |
$ | 5,229,506 | $ | 4,957,317 | 6.19 | % | 4.1 | ||||||||||
Floating Rate Debt |
1,370,000 | 1,366,294 | 1.36 | % | 2.2 | ||||||||||||
Total Mortgage Debt |
6,599,506 | 6,323,611 | 5.15 | % | 3.7 | ||||||||||||
Unsecured Debt |
|||||||||||||||||
Fixed Rate |
11,575,000 | 11,575,000 | 6.06 | % | 4.4 | ||||||||||||
Revolving Credit FacilityUS Tranche |
0 | 0 | 0.61 | % | 3.2 | ||||||||||||
Revolving Credit FacilityYen Currency |
238,950 | 238,950 | 0.54 | % | 3.2 | ||||||||||||
Revolving Credit FacilityEuro Currency |
207,112 | 207,112 | 0.83 | % | 3.2 | ||||||||||||
Total Revolving Credit Facility |
446,062 | 446,062 | 0.67 | % | 3.2 | ||||||||||||
Total Unsecured Debt |
12,021,062 | 12,021,062 | 5.86 | % | 4.4 | ||||||||||||
Premium |
47,530 |
47,253 |
|||||||||||||||
Discount |
(37,796 | ) | (37,796 | ) | |||||||||||||
Consolidated Mortgages and Other Indebtedness(2) |
$ | 18,630,302 | $ | 18,354,130 | 5.61 | % | 4.1 | ||||||||||
Joint Venture Indebtedness |
|||||||||||||||||
Mortgage Debt |
|||||||||||||||||
Fixed Rate |
$ | 13,534,187 | $ | 5,379,343 | 5.64 | % | 4.4 | ||||||||||
Floating Rate Debt (Hedged)(1) |
1,045,177 | 362,887 | 2.04 | % | 1.7 | ||||||||||||
Floating Rate Debt |
1,729,633 | 752,307 | 2.00 | % | 3.6 | ||||||||||||
Total Mortgage Debt |
16,308,997 | 6,494,537 | 5.02 | % | 4.2 | ||||||||||||
Unsecured Fixed Rate Debt |
100,000 |
50,000 |
7.38 |
% |
26.2 |
||||||||||||
Premium |
17,872 |
8,625 |
|||||||||||||||
Discount |
(1,593 | ) | (792 | ) | |||||||||||||
Joint Venture Mortgages and Other Indebtedness |
$ | 16,425,276 | $ | 6,552,370 | 5.04 | % | 4.3 | ||||||||||
Our Share of Total Indebtedness |
$ | 24,906,500 | 5.46 | % | 4.2 | ||||||||||||
Summary of our share of Fixed and Variable Rate Debt |
|||||||||||||||||
Consolidated |
|||||||||||||||||
Fixed |
90.1 | % | 16,541,774 | 6.10 | % | 4.3 | |||||||||||
Variable |
9.9 | % | 1,812,356 | 1.19 | % | 2.5 | |||||||||||
|
100.0 | % | 18,354,130 | 5.61 | % | 4.1 | |||||||||||
Joint Venture |
|||||||||||||||||
Fixed |
83.0 | % | 5,437,176 | 5.66 | % | 4.6 | |||||||||||
Variable |
17.0 | % | 1,115,194 | 2.02 | % | 3.0 | |||||||||||
|
100.0 | % | $ | 6,552,370 | 5.04 | % | 4.3 | ||||||||||
Total Debt |
24,906,500 | ||||||||||||||||
Total Fixed Debt |
88.2 | % | 21,978,950 | 5.99 | % | 4.4 | |||||||||||
Total Variable Debt |
11.8 | % | 2,927,550 | 1.51 | % | 2.7 | |||||||||||
46
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of December 31, 2009
(In thousands)
Property Name
|
|
Maturity Date |
Interest Rate(1) |
Interest Rate Type |
Secured or Unsecured |
Total Indebtedness |
Our Share of Indebtedness |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Consolidated Indebtedness: |
||||||||||||||||||||||
Simon Property Group, LP (Sr. Notes) |
03/18/10 |
4.88 |
% |
Fixed |
Unsecured |
300,000 |
300,000 |
|||||||||||||||
Simon Property Group, LP (Sr. Notes) |
06/15/10 | 4.60 | % | Fixed | Unsecured | 400,000 | 400,000 | |||||||||||||||
Mall of Georgia |
(7) | 07/01/10 | 7.09 | % | Fixed | Secured | 181,606 | 181,606 | ||||||||||||||
University Park Mall |
(2)(7) | 07/09/10 | 1.08 | % | Variable | Secured | 100,000 | 100,000 | ||||||||||||||
SB Trolley Square Holding |
08/01/10 | 9.03 | % | Fixed | Secured | 27,453 | 27,453 | |||||||||||||||
Copley Place |
(2) | 08/01/10 | 0.88 | % | Variable | Secured | 200,000 | 196,294 | ||||||||||||||
Simon Property Group, LP (Sr. Notes) |
08/15/10 | 4.88 | % | Fixed | Unsecured | 400,000 | 400,000 | |||||||||||||||
Coral Square |
10/01/10 | 8.00 | % | Fixed | Secured | 81,667 | 79,397 | |||||||||||||||
Crystal River |
11/11/10 | (21) | 7.63 | % | Fixed | Secured | 14,676 | 14,676 | ||||||||||||||
Forum Shops at Caesars, The |
12/01/10 | 4.78 | % | Fixed | Secured | 515,335 | 515,335 | |||||||||||||||
Port Charlotte Town Center |
12/11/10 | (21) | 7.98 | % | Fixed | Secured | 50,423 | 40,338 | ||||||||||||||
Oxford Valley Mall |
01/10/11 |
6.76 |
% |
Fixed |
Secured |
71,975 |
46,777 |
|||||||||||||||
Simon Property Group, LP (Sr. Notes) |
01/20/11 | 7.75 | % | Fixed | Unsecured | 200,000 | 200,000 | |||||||||||||||
CPG Partners, LP (Sr. Notes) |
02/01/11 | 8.25 | % | Fixed | Unsecured | 150,000 | 150,000 | |||||||||||||||
Simon Property Group, LP (Sr. Notes) |
06/01/11 | 5.38 | % | Fixed | Unsecured | 500,000 | 500,000 | |||||||||||||||
Henderson Square |
07/01/11 | 6.94 | % | Fixed | Secured | 14,367 | 10,915 | |||||||||||||||
Ingram Park Mall |
(6) | 08/11/11 | 6.99 | % | Fixed | Secured | 75,884 | 75,884 | ||||||||||||||
Knoxville Center |
(6) | 08/11/11 | 6.99 | % | Fixed | Secured | 57,464 | 57,464 | ||||||||||||||
Northlake Mall |
(6) | 08/11/11 | 6.99 | % | Fixed | Secured | 66,290 | 66,290 | ||||||||||||||
Towne West Square |
(6) | 08/11/11 | 6.99 | % | Fixed | Secured | 49,671 | 49,671 | ||||||||||||||
Simon Property Group, LP (Sr. Notes) |
09/01/11 | 5.60 | % | Fixed | Unsecured | 600,000 | 600,000 | |||||||||||||||
Gateway Shopping Center |
10/01/11 | 5.89 | % | Fixed | Secured | 87,000 | 87,000 | |||||||||||||||
Tacoma Mall |
10/01/11 | 7.00 | % | Fixed | Secured | 120,426 | 120,426 | |||||||||||||||
Simon Property Group, LP (Sr. Notes) |
03/01/12 |
5.00 |
% |
Fixed |
Unsecured |
600,000 |
600,000 |
|||||||||||||||
Secured Term Loan |
(2) | 03/05/12 | 0.93 | % | Variable | Secured | 735,000 | 735,000 | ||||||||||||||
Simon Property Group, LP (Sr. Notes) |
05/01/12 | 5.75 | % | Fixed | Unsecured | 400,000 | 400,000 | |||||||||||||||
Gwinnett Place |
06/08/12 | 5.68 | % | Fixed | Secured | 115,000 | 86,250 | |||||||||||||||
Town Center at Cobb |
06/08/12 | 5.74 | % | Fixed | Secured | 280,000 | 210,000 | |||||||||||||||
CPG Partners, LP (Sr. Notes) |
06/15/12 | 6.88 | % | Fixed | Unsecured | 100,000 | 100,000 | |||||||||||||||
Simon Property Group, LP (Sr. Notes) |
08/28/12 | 6.35 | % | Fixed | Unsecured | 350,000 | 350,000 | |||||||||||||||
Anderson Mall |
10/10/12 | 6.20 | % | Fixed | Secured | 27,270 | 27,270 | |||||||||||||||
Century III Mall |
(4) | 10/10/12 | 6.20 | % | Fixed | Secured | 80,498 | 80,498 | ||||||||||||||
Crossroads Mall |
10/10/12 | 6.20 | % | Fixed | Secured | 40,617 | 40,617 | |||||||||||||||
Forest Mall |
(5) | 10/10/12 | 6.20 | % | Fixed | Secured | 16,190 | 16,190 | ||||||||||||||
Highland Lakes Center |
(4) | 10/10/12 | 6.20 | % | Fixed | Secured | 14,924 | 14,924 | ||||||||||||||
Longview Mall |
(4) | 10/10/12 | 6.20 | % | Fixed | Secured | 30,300 | 30,300 | ||||||||||||||
Markland Mall |
(5) | 10/10/12 | 6.20 | % | Fixed | Secured | 21,437 | 21,437 | ||||||||||||||
Midland Park Mall |
(5) | 10/10/12 | 6.20 | % | Fixed | Secured | 31,295 | 31,295 | ||||||||||||||
Palm Beach Mall |
10/10/12 | 6.20 | % | Fixed | Secured | 50,725 | 50,725 | |||||||||||||||
Richmond Towne Square |
(5) | 10/10/12 | 6.20 | % | Fixed | Secured | 43,957 | 43,957 |
47
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of December 31, 2009
(In thousands)
Property Name
|
|
Maturity Date |
Interest Rate(1) |
Interest Rate Type |
Secured or Unsecured |
Total Indebtedness |
Our Share of Indebtedness |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
CPG Partners, LP (Sr. Notes) |
01/15/13 | 6.00 | % | Fixed | Unsecured | 150,000 | 150,000 | |||||||||||||||
Factory Stores of AmericaBoaz |
(9) | 03/10/13 | (21) | 9.10 | % | Fixed | Secured | 2,636 | 2,636 | |||||||||||||
The Factory Shoppes at Branson Meadows |
(9) | 03/10/13 | (21) | 9.10 | % | Fixed | Secured | 9,016 | 9,016 | |||||||||||||
MacGregor Village |
(9) | 03/10/13 | (21) | 9.10 | % | Fixed | Secured | 6,492 | 6,492 | |||||||||||||
Factory Stores of AmericaGeorgetown |
(9) | 03/10/13 | (21) | 9.10 | % | Fixed | Secured | 6,249 | 6,249 | |||||||||||||
Factory Stores of AmericaGraceville |
(9) | 03/10/13 | (21) | 9.10 | % | Fixed | Secured | 1,856 | 1,856 | |||||||||||||
Dare Centre |
(9) | 03/10/13 | (21) | 9.10 | % | Fixed | Secured | 1,614 | 1,614 | |||||||||||||
Factory Stores of AmericaLebanon |
(9) | 03/10/13 | (21) | 9.10 | % | Fixed | Secured | 1,561 | 1,561 | |||||||||||||
Factory Stores of AmericaNebraska City |
(9) | 03/10/13 | (21) | 9.10 | % | Fixed | Secured | 1,465 | 1,465 | |||||||||||||
North Ridge Shopping Center |
(9) | 03/10/13 | (21) | 9.10 | % | Fixed | Secured | 7,929 | 7,929 | |||||||||||||
Factory Stores of AmericaStory City |
(9) | 03/10/13 | (21) | 9.10 | % | Fixed | Secured | 1,812 | 1,812 | |||||||||||||
Carolina Premium OutletsSmithfield |
(9) | 03/10/13 | (21) | 9.10 | % | Fixed | Secured | 19,386 | 19,386 | |||||||||||||
The Crossings Premium Outlets |
03/13/13 | 5.85 | % | Fixed | Secured | 52,505 | 52,505 | |||||||||||||||
Simon Property Group, LP (Sr. Notes) |
03/15/13 | 5.45 | % | Fixed | Unsecured | 200,000 | 200,000 | |||||||||||||||
Revolving Credit FacilityUSD |
(15) | 03/31/13 | 0.61 | % | Variable | Unsecured | 0 | 0 | ||||||||||||||
Revolving Credit FacilityYen Currency |
(15) | 03/31/13 | 0.54 | % | Variable | Unsecured | (13) | 238,950 | 238,950 | |||||||||||||
Revolving Credit FacilityEuro Currency |
(15) | 03/31/13 | 0.83 | % | Variable | Unsecured | (14) | 207,112 | 207,112 | |||||||||||||
Simon Property Group, LP (Sr. Notes) |
05/30/13 | 5.30 | % | Fixed | Unsecured | 700,000 | 700,000 | |||||||||||||||
Stanford Shopping Center |
(2) | 07/01/13 | 2.38 | % | Variable | Secured | 240,000 | 240,000 | ||||||||||||||
Battlefield Mall |
07/01/13 | 4.60 | % | Fixed | Secured | 92,750 | 92,750 | |||||||||||||||
Kittery Premium Outlets |
(2)(8) | 07/10/13 | (16) | 5.39 | % | Fixed | Secured | 43,556 | 43,556 | |||||||||||||
Lighthouse Place Premium Outlets |
(2)(8) | 07/10/13 | (16) | 5.39 | % | Fixed | Secured | 88,623 | 88,623 | |||||||||||||
Waterloo Premium Outlets |
(2)(8) | 07/10/13 | (16) | 5.39 | % | Fixed | Secured | 72,822 | 72,822 | |||||||||||||
Retail Property Trust (Sr. Notes) |
09/01/13 | 7.18 | % | Fixed | Unsecured | 75,000 | 75,000 | |||||||||||||||
Texas Lifestyle Center Secured Loan |
(2) | 09/23/13 | (16) | 3.85 | % | Fixed | Secured | 260,000 | 260,000 |
48
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of December 31, 2009
(In thousands)
Property Name
|
|
Maturity Date |
Interest Rate (1) |
Interest Rate Type |
Secured or Unsecured |
Total Indebtedness |
Our Share of Indebtedness |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Simon Property Group, LP (Sr. Notes) |
01/30/14 | 4.90 | % | Fixed | Unsecured | 200,000 | 200,000 | |||||||||||||||
Northfield Square |
02/11/14 | 6.05 | % | Fixed | Secured | 28,344 | 8,957 | |||||||||||||||
Montgomery Mall |
05/11/14 | (21) | 5.17 | % | Fixed | Secured | 87,806 | 52,684 | ||||||||||||||
Simon Property Group, LP (Sr. Notes) |
05/15/14 | 6.75 | % | Fixed | Unsecured | 1,100,000 | 1,100,000 | |||||||||||||||
Plaza CarolinaFixed |
06/01/14 | 7.50 | % | Fixed | Secured | 89,524 | 89,524 | |||||||||||||||
Plaza CarolinaVariable Swapped |
(16) | 06/01/14 | 7.63 | % | Fixed | Secured | 99,050 | 99,050 | ||||||||||||||
SB Boardman Plaza Holdings |
07/01/14 | 5.94 | % | Fixed | Secured | 22,916 | 22,916 | |||||||||||||||
Desoto Square |
07/01/14 | 5.89 | % | Fixed | Secured | 63,799 | 63,799 | |||||||||||||||
Upper Valley Mall |
07/01/14 | 5.89 | % | Fixed | Secured | 47,640 | 47,640 | |||||||||||||||
Washington Square |
07/01/14 | 5.94 | % | Fixed | Secured | 29,777 | 29,777 | |||||||||||||||
West Ridge Mall |
07/01/14 | 5.89 | % | Fixed | Secured | 68,392 | 68,392 | |||||||||||||||
Philadelphia Premium Outlets |
(2)(16) | 07/30/14 | 4.19 | % | Fixed | Secured | 190,000 | 190,000 | ||||||||||||||
Chesapeake Square |
08/01/14 | 5.84 | % | Fixed | Secured | 69,849 | 52,387 | |||||||||||||||
Brunswick Square |
08/11/14 | 5.65 | % | Fixed | Secured | 82,244 | 82,244 | |||||||||||||||
Simon Property Group, LP (Sr. Notes) |
08/15/14 | 5.63 | % | Fixed | Unsecured | 500,000 | 500,000 | |||||||||||||||
Regency Plaza |
(2)(23) | 12/14/14 | (24) | 5.50 | % | Variable | Secured | 4,000 | 4,000 | |||||||||||||
St. Charles Towne Plaza |
(2)(23) | 12/14/14 | (24) | 5.50 | % | Variable | Secured | 26,000 | 26,000 | |||||||||||||
West Ridge Plaza |
(2)(23) | 12/14/14 | (24) | 5.50 | % | Variable | Secured | 5,000 | 5,000 | |||||||||||||
DeKalb Plaza |
01/01/15 |
5.28 |
% |
Fixed |
Secured |
2,946 |
1,483 |
|||||||||||||||
Lake View Plaza |
01/01/15 | 8.00 | % | Fixed | Secured | 16,000 | 16,000 | |||||||||||||||
Simon Property Group, LP (Sr. Notes) |
06/15/15 | 5.10 | % | Fixed | Unsecured | 600,000 | 600,000 | |||||||||||||||
Bloomingdale Court |
11/01/15 | 8.15 | % | Fixed | Secured | 26,573 | 26,573 | |||||||||||||||
Simon Property Group, LP (Sr. Notes) |
12/01/15 | 5.75 | % | Fixed | Unsecured | 600,000 | 600,000 | |||||||||||||||
Retail Property Trust (Sr. Notes) |
03/15/16 |
7.88 |
% |
Fixed |
Unsecured |
250,000 |
250,000 |
|||||||||||||||
Penn Square Mall |
04/01/16 | 7.75 | % | Fixed | Secured | 99,422 | 93,950 | |||||||||||||||
Simon Property Group, LP (Sr. Notes) |
05/01/16 | 6.10 | % | Fixed | Unsecured | 400,000 | 400,000 | |||||||||||||||
Arsenal Mall HCHP Office |
05/05/16 | 8.20 | % | Fixed | Secured | 973 | 973 | |||||||||||||||
Las Americas Premium Outlets |
06/11/16 | 5.84 | % | Fixed | Secured | 180,000 | 180,000 | |||||||||||||||
Greenwood Park Mall |
(22) | 08/01/16 | 8.00 | % | Fixed | Secured | 79,756 | 79,756 | ||||||||||||||
South Park Mall |
(22) | 08/01/16 | 8.00 | % | Fixed | Secured | 197,463 | 197,463 | ||||||||||||||
Walt Whitman Mall |
(22) | 08/01/16 | 8.00 | % | Fixed | Secured | 121,669 | 121,669 | ||||||||||||||
White Oaks Mall |
11/01/16 | 5.54 | % | Fixed | Secured | 50,000 | 40,339 | |||||||||||||||
Simon Property Group, LP (Sr. Notes) |
12/01/16 | 5.25 | % | Fixed | Unsecured | 650,000 | 650,000 |
49
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of December 31, 2009
(In thousands)
Property Name
|
|
Maturity Date |
Interest Rate (1) |
Interest Rate Type |
Secured or Unsecured |
Total Indebtedness |
Our Share of Indebtedness |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Simon Property Group, LP (Sr. Notes) |
03/01/17 | 5.88 | % | Fixed | Unsecured | 500,000 | 500,000 | |||||||||||||||
Wolfchase Galleria |
04/01/17 | 5.64 | % | Fixed | Secured | 225,000 | 212,616 | |||||||||||||||
Valle Vista Mall |
05/10/17 | 5.35 | % | Fixed | Secured | 40,000 | 40,000 | |||||||||||||||
Summit Mall |
06/10/17 | 5.42 | % | Fixed | Secured | 65,000 | 65,000 | |||||||||||||||
Independence Center |
07/10/17 | 5.94 | % | Fixed | Secured | 200,000 | 200,000 | |||||||||||||||
Bangor Mall |
10/01/17 | 6.15 | % | Fixed | Secured | 80,000 | 53,880 | |||||||||||||||
Simon Property Group, LP (Sr. Notes) |
05/30/18 |
6.13 |
% |
Fixed |
Unsecured |
800,000 |
800,000 |
|||||||||||||||
Simon Property Group, LP (Sr. Notes) |
06/15/18 | 7.38 | % | Fixed | Unsecured | 200,000 | 200,000 | |||||||||||||||
Simon Property Group, LP (Sr. Notes) |
04/01/19 |
10.35 |
% |
Fixed |
Unsecured |
650,000 |
650,000 |
|||||||||||||||
Woodland Hills Mall |
04/05/19 | 7.79 | % | Fixed | Secured | 96,941 | 91,578 | |||||||||||||||
Forest Plaza |
(26) | 10/10/19 | 7.50 | % | Fixed | Secured | 18,957 | 18,957 | ||||||||||||||
Lakeline Plaza |
(26) | 10/10/19 | 7.50 | % | Fixed | Secured | 17,759 | 17,759 | ||||||||||||||
Muncie Plaza |
(26) | 10/10/19 | 7.50 | % | Fixed | Secured | 7,383 | 7,383 | ||||||||||||||
White Oaks Plaza |
(26) | 10/10/19 | 7.50 | % | Fixed | Secured | 14,766 | 14,766 | ||||||||||||||
Sunland Park Mall |
01/01/26 |
8.63 |
% |
Fixed |
Secured |
32,835 |
32,835 |
|||||||||||||||
Total Consolidated Indebtedness at Face Value |
18,620,568 | 18,344,673 | ||||||||||||||||||||
Premium on Fixed-Rate Indebtedness |
47,530 | 47,253 | ||||||||||||||||||||
Discount on Fixed-Rate Indebtedness |
(37,796 | ) | (37,796 | ) | ||||||||||||||||||
Total Consolidated Indebtedness |
18,630,302 | 18,354,130 | ||||||||||||||||||||
50
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of December 31, 2009
(In thousands)
Property Name
|
|
Maturity Date |
Interest Rate (1) |
Interest Rate Type |
Secured or Unsecured |
Total Indebtedness |
Our Share of Indebtedness |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Joint Venture Indebtedness |
||||||||||||||||||||||
SouthPark Residential |
(2) |
02/28/10 |
1.63 |
% |
Variable |
Secured |
41,146 |
16,458 |
||||||||||||||
Southdale Center |
04/01/10 | 5.18 | % | Fixed | Secured | 186,550 | 93,275 | |||||||||||||||
Cobblestone Court |
04/16/10 | 1.23 | % | Variable | Secured | 2,628 | (19) | 131 | ||||||||||||||
Shops at Sunset Place, The |
(2) | 05/09/10 | 2.42 | % | Variable | Secured | 80,848 | 30,318 | ||||||||||||||
Westchester, The |
06/01/10 | 4.86 | % | Fixed | Secured | 500,000 | 200,000 | |||||||||||||||
Lakeforest Mall |
07/08/10 | 4.90 | % | Fixed | Secured | 141,050 | 35,263 | |||||||||||||||
Coddingtown Mall |
07/14/10 | 1.38 | % | Variable | Secured | 15,500 | 15,500 | |||||||||||||||
Lehigh Valley Mall |
(2) | 08/09/10 | 0.79 | % | Variable | Secured | 150,000 | 56,415 | ||||||||||||||
Apple Blossom Mall |
09/10/10 | 7.99 | % | Fixed | Secured | 36,071 | 17,724 | |||||||||||||||
Auburn Mall |
09/10/10 | 7.99 | % | Fixed | Secured | 42,221 | 20,746 | |||||||||||||||
Arizona Mills |
10/05/10 | 7.90 | % | Fixed | Secured | 132,072 | 33,018 | |||||||||||||||
Net Leases I |
10/10/10 | 7.96 | % | Fixed | Secured | 26,501 | 13,250 | |||||||||||||||
Springfield Mall |
(2) | 12/01/10 | 1.33 | % | Variable | Secured | 72,300 | 27,467 | ||||||||||||||
Florida Mall, The |
12/10/10 | 7.55 | % | Fixed | Secured | 243,081 | 121,541 | |||||||||||||||
Galleria Commerciali ItaliaCatania |
12/17/10 | 1.43 | % | Variable | Secured | (10) | 89,737 | 43,971 | ||||||||||||||
Atrium at Chestnut Hill |
03/11/11 |
(21) |
6.89 |
% |
Fixed |
Secured |
43,821 |
21,533 |
||||||||||||||
Cape Cod Mall |
03/11/11 | 6.80 | % | Fixed | Secured | 88,969 | 43,717 | |||||||||||||||
Bay 1 (Torcy)Fixed |
05/31/11 | 4.15 | % | Fixed | Secured | (11) | 17,860 | 8,930 | ||||||||||||||
Bay 1 (Torcy)Variable |
05/31/11 | 1.40 | % | Variable | Secured | (11) | 2,303 | 1,152 | ||||||||||||||
Bay 2 (Torcy)Fixed |
06/30/11 | 4.24 | % | Fixed | Secured | (11) | 66,031 | 33,016 | ||||||||||||||
Bay 2 (Torcy)Variable |
06/30/11 | 1.40 | % | Variable | Secured | (11) | 9,195 | 4,598 | ||||||||||||||
Highland Mall |
07/10/11 | 6.83 | % | Fixed | Secured | 63,980 | 31,990 | |||||||||||||||
Seminole Towne Center |
(2) | 08/09/11 | 3.23 | % | Variable | Secured | 69,140 | (19) | 8,988 | |||||||||||||
Villabe A6Bel'EstFixed |
08/31/11 | 6.16 | % | Fixed | Secured | (11) | 10,013 | 5,007 | ||||||||||||||
Villabe A6Bel'EstVariable |
08/31/11 | 1.40 | % | Variable | Secured | (11) | 2,557 | 1,279 | ||||||||||||||
Wilenska Station Shopping CenterFixed |
08/31/11 | 5.05 | % | Fixed | Secured | (11) | 26,781 | 13,391 | ||||||||||||||
Wilenska Station Shopping CenterVariable |
08/31/11 | 2.23 | % | Variable | Secured | (11) | 16,125 | 8,063 | ||||||||||||||
Fashion Centre Pentagon Retail |
09/11/11 | (21) | 6.63 | % | Fixed | Secured | 149,341 | 63,470 | ||||||||||||||
Denver West Village |
10/01/11 | 8.15 | % | Fixed | Secured | 21,826 | 4,092 | |||||||||||||||
Toki Premium OutletsFixed |
10/31/11 | 1.80 | % | Fixed | Secured | (12) | 9,108 | 3,643 | ||||||||||||||
Domain Residential Building P |
(2) | 11/07/11 | 2.23 | % | Variable | Secured | 3,631 | 1,816 | ||||||||||||||
Colorado Mills |
11/12/11 | 2.01 | % | Variable | Secured | 164,308 | (19) | 30,808 | ||||||||||||||
Shops at Riverside, The |
(2) | 11/14/11 | 1.03 | % | Variable | Secured | 138,000 | 69,000 | ||||||||||||||
Discover Mills1 |
12/11/11 | 7.32 | % | Fixed | Secured | 23,700 | (19) | 2,500 | ||||||||||||||
Discover Mills2 |
12/11/11 | 6.08 | % | Fixed | Secured | 135,000 | (19) | 14,243 | ||||||||||||||
Galleria Commerciali ItaliaFacility A |
(2) | 12/22/11 | 5.37 | % | Fixed | Secured | (10) | 333,880 | 163,601 | |||||||||||||
Galleria Commerciali ItaliaFacility B |
12/22/11 | 5.85 | % | Fixed | Secured | (10) | 330,770 | 162,077 |
51
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of December 31, 2009
(In thousands)
Property Name
|
|
Maturity Date |
Interest Rate (1) |
Interest Rate Type |
Secured or Unsecured |
Total Indebtedness |
Our Share of Indebtedness |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
St. Louis Mills |
01/08/12 | 6.39 | % | Fixed | Secured | 90,000 | 35,352 | |||||||||||||||
Meadowood Mall |
01/09/12 | 1.10 | % | Variable | Secured | 150,880 | 37,720 | |||||||||||||||
Tosu Premium OutletsVariable |
01/31/12 | 0.67 | % | Variable | Secured | (12) | 10,409 | 4,164 | ||||||||||||||
Dover Mall & Commons |
(2)(3) | 02/01/12 | 2.18 | % | Variable | Secured | 83,756 | 28,515 | ||||||||||||||
Esplanade, The |
(2)(3) | 02/01/12 | 2.18 | % | Variable | Secured | 75,136 | 37,568 | ||||||||||||||
Galleria at White Plains |
(2)(3) | 02/01/12 | 2.18 | % | Variable | Secured | 125,566 | 62,783 | ||||||||||||||
Northpark MallMills |
(2)(3) | 02/01/12 | 2.18 | % | Variable | Secured | 105,543 | 52,772 | ||||||||||||||
Dadeland Mall |
02/11/12 | (21) | 6.75 | % | Fixed | Secured | 180,609 | 90,305 | ||||||||||||||
Square One |
03/11/12 | 6.73 | % | Fixed | Secured | 85,957 | 42,237 | |||||||||||||||
Southridge Mall |
04/01/12 | 5.23 | % | Fixed | Secured | 124,000 | 62,000 | |||||||||||||||
Hamilton Town Center |
(2) | 05/29/12 | 1.83 | % | Variable | Secured | 95,283 | 47,642 | ||||||||||||||
Arkadia Shopping Center |
05/31/12 | 4.68 | % | Fixed | Secured | (11) | 146,622 | 73,311 | ||||||||||||||
Arkadia Shopping Center2 |
05/31/12 | 6.73 | % | Fixed | Secured | (11) | 168,986 | 84,493 | ||||||||||||||
Gotemba Premium OutletsVariable |
05/31/12 | 0.67 | % | Variable | Secured | (12) | 8,046 | 3,218 | ||||||||||||||
Mills Senior Loan Facility |
(2) | 06/07/12 | 1.48 | % | Variable | Secured | 695,000 | 347,500 | ||||||||||||||
Marley Station |
07/01/12 | 4.89 | % | Fixed | Secured | 114,400 | 28,600 | |||||||||||||||
Hilltop Mall |
07/08/12 | 4.99 | % | Fixed | Secured | 64,350 | 16,088 | |||||||||||||||
Crystal Mall |
09/11/12 | (21) | 5.62 | % | Fixed | Secured | 94,591 | 70,535 | ||||||||||||||
Fashion Centre Pentagon Office |
(2) | 10/01/12 | (25) | 5.50 | % | Variable | Secured | 40,000 | 17,000 | |||||||||||||
Concord Mills Mall |
12/07/12 | 6.13 | % | Fixed | Secured | 163,990 | 32,388 | |||||||||||||||
Katy Mills |
01/09/13 |
6.69 |
% |
Fixed |
Secured |
143,596 |
17,950 |
|||||||||||||||
Del Amo |
(2) | 01/23/13 | 1.73 | % | Variable | Secured | 335,000 | 83,750 | ||||||||||||||
Emerald Square Mall |
03/01/13 | 5.13 | % | Fixed | Secured | 129,453 | 63,610 | |||||||||||||||
Avenues, The |
04/01/13 | 5.29 | % | Fixed | Secured | 71,286 | (19) | 10,693 | ||||||||||||||
Circle Centre Mall |
04/11/13 | 5.02 | % | Fixed | Secured | 71,378 | (19) | 2,855 | ||||||||||||||
Domain Residential Phase II |
(2) | 07/22/13 | 2.23 | % | Variable | Secured | 31,561 | 15,781 | ||||||||||||||
Solomon Pond |
08/01/13 | 3.97 | % | Fixed | Secured | 107,182 | 52,667 | |||||||||||||||
Tosu Premium OutletsFixed |
08/24/13 | 1.50 | % | Fixed | Secured | (12) | 7,603 | 3,041 | ||||||||||||||
Miami International Mall |
10/01/13 | 5.35 | % | Fixed | Secured | 93,113 | 44,486 | |||||||||||||||
Fashion Valley Mall |
10/09/13 | 4.00 | % | Variable | Secured | 350,000 | 175,000 | |||||||||||||||
Liberty Tree Mall |
10/11/13 | 5.22 | % | Fixed | Secured | 35,000 | 17,198 | |||||||||||||||
Domain Westin |
(2) | 10/15/13 | 2.18 | % | Variable | Secured | 22,172 | 11,086 | ||||||||||||||
Galleria Commerciali ItaliaGiugliano A |
10/20/13 | 4.77 | % | Fixed | Secured | (10) | 38,699 | 18,963 | ||||||||||||||
Galleria Commerciali ItaliaGiugliano B |
10/20/13 | 4.78 | % | Fixed | Secured | (10) | 36,314 | 17,794 | ||||||||||||||
Galleria Commerciali ItaliaGiugliano C |
10/20/13 | 5.19 | % | Fixed | Secured | (10) | 15,308 | 7,501 | ||||||||||||||
Mall at Tuttle Crossing |
11/05/13 | 5.05 | % | Fixed | Secured | 114,578 | 28,645 | |||||||||||||||
Ontario Mills |
(2)(16) | 12/05/13 | 4.98 | % | Fixed | Secured | 175,000 | 43,750 |
52
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of December 31, 2009
(In thousands)
Property Name
|
|
Maturity Date |
Interest Rate(1) |
Interest Rate Type |
Secured or Unsecured |
Total Indebtedness |
Our Share of Indebtedness |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Arundel Marketplace |
01/01/14 | 5.92 | % | Fixed | Secured | 11,394 | 3,378 | |||||||||||||||
Kobe Sanda Premium OutletsFixed |
01/31/14 | 1.49 | % | Fixed | Secured | (12) | 23,399 | 9,360 | ||||||||||||||
Kobe Sanda Premium OutletsVariable |
01/31/14 | 0.93 | % | Variable | Secured | (12) | 53,781 | 21,512 | ||||||||||||||
Concord Marketplace |
02/01/14 | 5.76 | % | Fixed | Secured | 13,268 | 6,634 | |||||||||||||||
Northshore Mall |
03/11/14 | (21) | 5.03 | % | Fixed | Secured | 201,627 | 99,074 | ||||||||||||||
Sawgrass Mills |
07/01/14 | 5.82 | % | Fixed | Secured | 820,000 | 410,000 | |||||||||||||||
Arundel Mills |
08/01/14 | 6.14 | % | Fixed | Secured | 385,000 | 114,056 | |||||||||||||||
Grapevine Mills |
(2)(16) | 09/22/14 | 5.90 | % | Fixed | Secured | 270,000 | 80,001 | ||||||||||||||
Block at Orange |
10/01/14 | 6.25 | % | Fixed | Secured | 220,000 | 55,000 | |||||||||||||||
Opry Mills |
10/10/14 | 6.16 | % | Fixed | Secured | 280,000 | 68,600 | |||||||||||||||
Gotemba Premium OutletsFixed |
10/25/14 | 1.55 | % | Fixed | Secured | (12) | 67,448 | 26,979 | ||||||||||||||
Indian River Commons |
11/01/14 | 5.21 | % | Fixed | Secured | 9,625 | 4,813 | |||||||||||||||
Indian River Mall |
11/01/14 | 5.21 | % | Fixed | Secured | 65,213 | 32,607 | |||||||||||||||
Rinku Premium Outlets |
11/25/14 | 1.84 | % | Fixed | Secured | (12) | 31,390 | 12,556 | ||||||||||||||
St. Johns Town Center |
03/11/15 |
5.06 |
% |
Fixed |
Secured |
170,000 |
85,000 |
|||||||||||||||
Galleria Commerciali ItaliaCiniselloFixed |
03/31/15 | 5.38 | % | Fixed | Secured | (10) | 107,064 | 52,461 | ||||||||||||||
Galleria Commerciali ItaliaCiniselloVariable |
03/31/15 | 1.45 | % | Variable | Secured | (10) | 74,535 | 36,522 | ||||||||||||||
St. John's Town Center Phase II |
(2)(16) | 05/10/15 | 5.50 | % | Fixed | Secured | 77,500 | 38,750 | ||||||||||||||
Gaitway Plaza |
07/01/15 | 4.60 | % | Fixed | Secured | 13,900 | (19) | 0 | ||||||||||||||
Plaza at Buckland Hills, The |
07/01/15 | 4.60 | % | Fixed | Secured | 24,800 | (19) | 0 | ||||||||||||||
Ridgewood Court |
07/01/15 | 4.60 | % | Fixed | Secured | 14,650 | (19) | 733 | ||||||||||||||
Village Park Plaza |
07/01/15 | 4.60 | % | Fixed | Secured | 29,850 | (19) | 3,582 | ||||||||||||||
West Town Corners |
07/01/15 | 4.60 | % | Fixed | Secured | 18,800 | (19) | 0 | ||||||||||||||
Great Mall of the Bay Area |
(2) | 08/28/15 | 6.01 | % | Fixed | Secured | 270,000 | 66,150 | ||||||||||||||
Clay Terrace |
10/01/15 | 5.08 | % | Fixed | Secured | 115,000 | 57,500 | |||||||||||||||
Mall of New Hampshire |
10/05/15 | 6.23 | % | Fixed | Secured | 134,814 | 66,244 | |||||||||||||||
Houston Galleria1 |
12/01/15 | 5.44 | % | Fixed | Secured | 643,583 | 202,632 | |||||||||||||||
Houston Galleria2 |
12/01/15 | 5.44 | % | Fixed | Secured | 177,417 | 55,860 | |||||||||||||||
Smith Haven Mall |
03/01/16 |
5.16 |
% |
Fixed |
Secured |
180,000 |
45,000 |
|||||||||||||||
Quaker Bridge Mall |
04/01/16 | 7.03 | % | Fixed | Secured | 18,767 | 7,130 | |||||||||||||||
Eastland Mall |
06/01/16 | 5.79 | % | Fixed | Secured | 168,000 | 84,000 | |||||||||||||||
Empire Mall |
06/01/16 | 5.79 | % | Fixed | Secured | 176,300 | 88,150 | |||||||||||||||
Granite Run Mall |
06/01/16 | 5.83 | % | Fixed | Secured | 116,577 | 58,289 | |||||||||||||||
Mesa Mall |
06/01/16 | 5.79 | % | Fixed | Secured | 87,250 | 43,625 | |||||||||||||||
Rushmore Mall |
06/01/16 | 5.79 | % | Fixed | Secured | 94,000 | 47,000 | |||||||||||||||
Southern Hills Mall |
06/01/16 | 5.79 | % | Fixed | Secured | 101,500 | 50,750 | |||||||||||||||
Valley Mall |
06/01/16 | 5.83 | % | Fixed | Secured | 45,340 | 22,670 | |||||||||||||||
Greendale Mall |
10/01/16 | 6.00 | % | Fixed | Secured | 45,000 | 22,112 | |||||||||||||||
Firewheel Residential |
(2) | 11/20/16 | 5.91 | % | Fixed | Secured | 22,949 | 11,475 | ||||||||||||||
Falls, The |
11/30/16 | 7.50 | % | Fixed | Secured | 115,735 | 28,934 | |||||||||||||||
Stoneridge Shopping Center |
11/30/16 | 7.50 | % | Fixed | Secured | 228,659 | 57,165 | |||||||||||||||
Briarwood Mall |
11/30/16 | 7.50 | % | Fixed | Secured | 119,726 | 29,932 | |||||||||||||||
Coconut Point |
12/10/16 | 5.83 | % | Fixed | Secured | 230,000 | 115,000 |
53
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of December 31, 2009
(In thousands)
Property Name
|
|
Maturity Date |
Interest Rate(1) |
Interest Rate Type |
Secured or Unsecured |
Total Indebtedness |
Our Share of Indebtedness |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
King of Prussia Mall1 |
01/01/17 | 7.49 | % | Fixed | Secured | 127,047 | 15,690 | |||||||||||||||
King of Prussia Mall2 |
01/01/17 | 8.53 | % | Fixed | Secured | 8,936 | 1,104 | |||||||||||||||
Mall at Rockingham |
03/10/17 | 5.61 | % | Fixed | Secured | 260,000 | 63,879 | |||||||||||||||
Liberty Plaza |
06/01/17 | 5.68 | % | Fixed | Secured | 43,000 | 21,500 | |||||||||||||||
Franklin Mills |
06/01/17 | 5.65 | % | Fixed | Secured | 290,000 | 145,000 | |||||||||||||||
Gurnee Mills |
07/01/17 | 5.77 | % | Fixed | Secured | 321,000 | 160,500 | |||||||||||||||
Potomac Mills |
07/11/17 | 5.83 | % | Fixed | Secured | 410,000 | 205,000 | |||||||||||||||
West Town Mall |
12/01/17 | 6.34 | % | Fixed | Secured | 210,000 | 105,000 | |||||||||||||||
Aventura Mall |
12/11/17 | 5.91 | % | Fixed | Secured | 430,000 | 143,333 | |||||||||||||||
Sano Premium Outlets |
05/31/18 |
0.56 |
% |
Variable |
Secured |
(12) |
48,641 |
19,456 |
||||||||||||||
Sendai Premium Outlets |
10/31/18 | 0.52 | % | Variable | Secured | (12) | 37,083 | 14,833 | ||||||||||||||
Whitehall Mall |
11/01/18 | 7.00 | % | Fixed | Secured | 12,029 | 4,570 | |||||||||||||||
Net Leases II |
01/10/23 |
9.35 |
% |
Fixed |
Secured |
20,873 |
10,436 |
|||||||||||||||
AMI Premium Outlets |
09/25/23 | 2.09 | % | Fixed | Secured | (12) | 130,116 | 52,048 | ||||||||||||||
TMLP Trust Preferred Unsecured Securities |
03/30/36 |
(18) |
7.38 |
% |
Fixed |
Unsecured |
100,000 |
50,000 |
||||||||||||||
Total Joint Venture Indebtedness at Face Value |
16,408,997 |
6,544,537 |
||||||||||||||||||||
Premium on JV Fixed-Rate Indebtedness |
17,872 | 8,625 | ||||||||||||||||||||
Discount on JV Fixed-Rate Indebtedness |
(1,593 | ) | (792 | ) | ||||||||||||||||||
Total Joint Venture Indebtedness |
16,425,276 | (20) | 6,552,370 | (17) | ||||||||||||||||||
Our Share of Total Indebtedness |
24,906,500 | |||||||||||||||||||||
(Footnotes on following page)
54
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of December 31, 2009
(In thousands)
(Footnotes for preceding pages)
Footnotes:
55
SIMON PROPERTY GROUP
Unencumbered Assets(3)
As of December 31, 2009
Property Name
|
City
|
State
|
||
---|---|---|---|---|
Regional Malls: |
||||
McCain Mall |
N. Little Rock |
AR |
||
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 | ||
Town Center at Aurora |
Aurora |
CO |
||
Boynton Beach Mall |
Boynton Beach |
FL |
||
Coconut Point Hyatt |
Estero |
FL | ||
Cordova Mall |
Pensacola |
FL | ||
Edison Mall |
Fort Meyers |
FL | ||
Gulf View Square |
Port Richey |
FL | ||
Lake Square Mall |
Leesburg |
FL | ||
Melbourne Square |
Melbourne |
FL | ||
Orange Park Mall |
Orange Park |
FL | ||
Paddock Mall |
Ocala |
FL | ||
Town Center at Boca Raton |
Boca Raton |
FL | ||
Treasure Coast Square |
Jensen Beach |
FL | ||
Tyrone Square |
St. Petersburg |
FL | ||
Lenox Square |
Atlanta |
GA |
||
Phipps Plaza |
Atlanta |
GA | ||
Lindale Mall |
Cedar Rapids |
IA |
||
NorthPark Mall |
Davenport |
IA | ||
SouthRidge Mall |
Des Moines |
IA | ||
Lincolnwood Town Center |
Lincolnwood |
IL |
||
Northwoods Shopping Center |
Peoria |
IL | ||
Orland Square |
Orland Park |
IL | ||
River Oaks Center |
Calumet City |
IL | ||
SouthPark Mall |
Moline |
IL | ||
Castleton Square Mall |
Indianapolis |
IN |
||
College Mall |
Bloomington |
IN | ||
Fashion Mall at Keystone, The |
Indianapolis |
IN | ||
Muncie Mall |
Muncie |
IN | ||
Tippecanoe Mall |
Lafayette |
IN | ||
Towne East Square |
Wichita |
KS |
||
Prien Lake Mall |
Lake Charles |
LA |
||
Arsenal Mall |
Watertown |
MA |
||
Burlington Mall |
Burlington |
MA |
56
SIMON PROPERTY GROUP
Unencumbered Assets(3)
As of December 31, 2009
Property Name
|
City
|
State
|
||
---|---|---|---|---|
The Mall at Chestnut Hill |
Chestnut Hill |
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 | ||
Pheasant Lane (1) |
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 |
||
Chautauqua Mall |
Lakewood |
NY |
||
Jefferson Valley Mall |
Yorktown Heights |
NY | ||
Roosevelt Field |
Garden City |
NY | ||
Great Lakes Mall |
Mentor |
OH |
||
Lima Mall |
Lima |
OH | ||
Southern Park Mall |
Boardman |
OH | ||
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 | ||
Cielo Vista |
El Paso |
TX | ||
Firewheel Town Center |
Garland |
TX | ||
Irving Mall |
Irving |
TX | ||
La Plaza Mall |
McAllen |
TX | ||
Lakeline Mall |
Cedar Park |
TX | ||
North East Mall |
Hurst |
TX | ||
Richardson Square Mall |
Richardson |
TX | ||
Rolling Oaks Mall |
San Antonio |
TX | ||
Charlottesville Fashion Square |
Charlottesville |
VA |
||
Virginia Center Commons |
Glen Allen |
VA | ||
Columbia Center |
Kennewick |
WA |
||
Northgate Mall |
Seattle |
WA |
57
SIMON PROPERTY GROUP
Unencumbered Assets(3)
As of December 31, 2009
Property Name
|
City
|
State
|
||
---|---|---|---|---|
Bay Park Square |
Green Bay |
WI | ||
Premium Outlet Centers: |
||||
Camarillo Premium Outlets |
Camarillo |
CA |
||
Carlsbad Premium Outlets |
Carlsbad |
CA | ||
Desert Hills Premium Outlets |
Cabazon |
CA | ||
Folsom Premium Outlets |
Folsom |
CA | ||
Gilroy Premium Outlets |
Gilroy |
CA | ||
Napa Premium Outlets |
Napa |
CA | ||
Petaluma Village Premium Outlets |
Petaluma |
CA | ||
Vacaville Premium Outlets |
Vacaville |
CA | ||
Clinton Crossing 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 Village Premium Outlets |
Wrentham |
MA |
||
Albertville Premium Outlets |
Albertville |
MN |
||
Osage Beach Premium Outlets |
Osage Beach |
MO |
||
Jackson Premium Outlets |
Jackson |
NJ |
||
Jersey Shore Premium Outlets |
Tinton Falls |
NJ | ||
Liberty Village Premium Outlets |
Flemington |
NJ | ||
Las Vegas Outlet Center |
Las Vegas |
NV |
||
Las Vegas Premium Outlets |
Las Vegas |
NV | ||
Woodbury Common Premium Outlets |
Central Valley |
NY |
||
Aurora Farms Premium Outlets |
Aurora |
OH |
||
Columbia Gorge Premium Outlets |
Troutdale |
OR |
||
Allen Premium Outlets |
Allen |
TX |
||
Houston Premium Outlets |
Cypress |
TX | ||
Rio Grande Valley Premium Outlets |
Mercedes |
TX | ||
Round Rock Premium Outlets |
Austin |
TX |
58
SIMON PROPERTY GROUP
Unencumbered Assets(3)
As of December 31, 2009
Property Name
|
City
|
State
|
||
---|---|---|---|---|
Leesburg Corner Premium Outlets |
Leesburg |
VA | ||
Seattle Premium Outlets |
Seattle |
WA |
||
Johnson Creek Premium Outlets |
Johnson Creek |
WI |
||
Community/Lifestyle Centers: |
||||
Pier Park |
Panama City Beach |
FL |
||
Royal Eagle Plaza |
Coral Springs |
FL | ||
Terrace at Florida Mall |
Orlando |
FL | ||
Waterford Lakes Town Center |
Orlando |
FL | ||
Westland Park Plaza |
Orange Park |
FL | ||
Mall of Georgia Crossing |
Atlanta |
GA |
||
Countryside Plaza |
Countryside |
IL |
||
Crystal Court |
Crystal Lake |
IL | ||
Lake Plaza |
Waukegan |
IL | ||
Lincoln Crossing |
O'Fallon |
IL | ||
Matteson Plaza |
Matteson |
IL | ||
North Ridge Plaza |
Joliet |
IL | ||
Willow Knolls Court |
Peoria |
IL | ||
Brightwood Plaza |
Indianapolis |
IN |
||
Eastland Convenience Center |
Evansville |
IN | ||
Greenwood Plus |
Greenwood |
IN | ||
Keystone Shoppes |
Indianapolis |
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 | ||
Washington Plaza |
Indianapolis |
IN | ||
Park Plaza |
Hopkinsville |
KY |
||
Rockaway Convenience Center |
Rockaway |
NJ |
||
Rockaway Town Plaza |
Rockaway |
NJ | ||
Great Lakes Plaza |
Mentor |
OH |
||
Lima Center |
Lima |
OH | ||
Eastland Plaza |
Tulsa |
OK |
||
Lincoln Plaza |
Langhorne |
PA |
||
Charles Towne Square |
Charleston |
SC |
59
SIMON PROPERTY GROUP
Unencumbered Assets(3)
As of December 31, 2009
Property Name
|
City
|
State
|
||
---|---|---|---|---|
Empire East |
Sioux Falls |
SD | ||
Knoxville Commons |
Knoxville |
TN |
||
The Arboretum |
Austin |
TX |
||
Ingram Plaza |
San Antonio |
TX | ||
Shops at North East Mall |
Hurst |
TX | ||
Wolf Ranch Town Center |
Georgetown |
TX | ||
Chesapeake Center |
Chesapeake |
VA |
||
Fairfax Court |
Fairfax |
VA | ||
Martinsville Plaza |
Martinsville |
VA | ||
Other: |
||||
University Mall |
Pensacola |
FL |
||
Factory Merchants Branson |
Branson |
MO |
||
Nanuet Mall |
Nanuet |
NY |
||
Crossville Outlet Center |
Crossville |
TN |
||
Raleigh Springs Mall (2) |
Memphis |
TN | ||
Factory Stores at North Bend |
North Bend |
WA |
60
SIMON PROPERTY GROUP
Preferred Stock/Units Outstanding
As of December 31, 2009
($ 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 I 6% Convertible Perpetual Preferred(1) | 8,091,155 | $ | 50 | $ | 404,558 | SPGPrI | ||||||||
Simon Property Group, Inc. |
Series J 8.375% Cumulative Redeemable(2) | 796,948 | $ | 50 | $ | 39,847 | SPGPrJ | ||||||||
Preferred Units: |
|||||||||||||||
Simon Property Group, L.P. |
Series I 6% Convertible Perpetual(3) | 1,017,480 | $ | 50 | $ | 50,874 | N/A | ||||||||
Simon Property Group, L.P. |
7.50% Cumulative Redeemable(4) | 255,373 | $ | 100 | $ | 25,537 | N/A |
The shares were redeemable beginning on October 14, 2009, in whole or in part, for cash only at a liquidation preference of $50 per share, if the closing price per share of common stock exceeds 130% of the applicable conversion price for 20 trading days within a period of 30 consecutive trading days ending on the trading day before notice of redemption is issued. The shares are traded on the New York Stock Exchange. The closing price on December 31, 2009 was $68.00 per share.
61
CONTACTS: | ||||||
Shelly Doran | 317.685.7330 | Investors | ||||
Les Morris | 317.263.7711 | Media |
FOR IMMEDIATE RELEASE
SIMON PROPERTY GROUP REPORTS FOURTH QUARTER AND FULL YEAR
RESULTS, ANNOUNCES ALL-CASH QUARTERLY DIVIDEND
AND PROVIDES 2010 GUIDANCE
Indianapolis, IndianaFebruary 5, 2010...Simon Property Group, Inc. (the "Company" or "Simon") (NYSE:SPG) today announced results for the quarter and year ended December 31, 2009.
"I am very pleased with our fourth quarter and full year financial and operational performance," said David Simon, Chairman and Chief Executive Officer. "We reported funds from operations as adjusted per share of $1.66 for the quarter and $6.01 for the year. In addition, our regional mall and Premium Outlet Center portfolios generated positive comparable property net operating income growth in 2009. These are significant accomplishments given the state of the U.S. economy and the challenges faced by consumers in 2009."
Results for the Quarter Ended December 31, 2009
Results for the Year Ended December 31, 2009
Per share amounts reflect the impact of the issuance of 52.1 million shares of common stock through public offerings and common stock dividends in 2009. The impact to FFO per share was $0.22 for the quarter and $0.57 for the year and the impact to net income per share was $0.10 for the
62
quarter and $0.21 for the year. Net income per share was also impacted by $0.09 for the quarter and the year as a result of losses on the sale of assets.
U.S. Portfolio Statistics(1)
|
As of December 31, 2009 | As of December 31, 2008 | |||||
---|---|---|---|---|---|---|---|
Occupancy |
|||||||
Regional Malls(2) |
92.1 | % | 92.4 | % | |||
Premium Outlet Centers®(3) |
97.9 | % | 98.9 | % | |||
Comparable Sales per Sq. Ft. |
|||||||
Regional Malls(4) |
$ | 433 | $ | 470 | |||
Premium Outlet Centers(3) |
$ | 500 | $ | 509 | |||
Average Rent per Sq. Ft. |
|||||||
Regional Malls(2) |
$ | 40.04 | $ | 39.49 | |||
Premium Outlet Centers(3) |
$ | 33.45 | $ | 27.65 |
Dividends
Today the Company announced that the Board of Directors approved the declaration of a quarterly common stock dividend of $0.60 per share payable in cash. This dividend is payable on February 26, 2010 to stockholders of record on February 16, 2010.
The Company also declared dividends on its two outstanding public issues of preferred stock:
Acquisition Update
On December 8, 2009, the Company announced that it entered into a definitive agreement to acquire all of the outlet shopping center business of Prime Outlets Acquisition Company and certain of its affiliated entities ("Prime Outlets") in a transaction valued at approximately $2.325 billion, including the assumption of Prime Outlets' existing indebtedness and preferred stock.
Under the terms of the agreement, the owners' interests in Prime Outlets will be acquired for equity consideration of approximately $700 million. The equity consideration to Prime Outlets' owners will generally be comprised of 80% in cash and 20% in common partnership units of the Company's majority-owned partnership subsidiary, Simon Property Group, L.P. ("SPGLP"), which will be based on a ten day trading average of the Company's common stock shortly before closing, subject to a 10% collar.
63
Prime Outlets is an owner, manager, operator and developer of outlet centers in the U.S. The Prime Outlets portfolio includes 22 outlet centers.
Financing
On December 8, 2009, the Company announced that SPGLP entered into a new unsecured corporate credit facility providing an initial revolving borrowing capacity of $3.565 billion, an increase to the prior $3.5 billion revolver. The new facility contains an accordion feature allowing borrowing capacity to increase to as much as $4.0 billion and will mature on March 31, 2013. The base interest rate on the new facility is LIBOR plus 210 basis points, and it includes a money market competitive bid option program that allows SPGLP to hold auctions at lower pricing for short-term borrowings.
As of December 31, 2009, the Company had approximately $4.3 billion of cash on hand, including its share of joint venture cash, and an additional $3.1 billion of available capacity on SPGLP's corporate credit facility.
During January of 2010, the following capital market activities were completed:
The weighted average duration of the notes offering is 14.4 years and the weighted average coupon is 5.69%.
"This recent capital market activity was well executed," said David Simon. "We believe that it is a testament to our Company's financial strength that we were able to expand the size of our new credit facility while extending the term to 2013, and that we obtained a significant extension of duration of our senior unsecured notes portfolio with no overall increase in our weighted average interest rate through our concurrent tender offer and sale of unsecured notes. With over $7 billion of available liquidity, we are exceptionally well-positioned."
Sale of Simon Ivanhoe
The Company and Ivanhoe Cambridge (50/50 partners in Simon Ivanhoe, one of the Company's two European joint venture investment entities) announced today that they have entered into a definitive agreement to sell their interests in Simon Ivanhoe (which owns seven shopping centers located in France and Poland) to Unibail-Rodamco. Simon and Ivanhoe Cambridge are to receive consideration of €715 million for the assets, subject to customary post-closing adjustments. Simon
64
expects the sale to result in a gain of approximately $300 million. The transaction is scheduled to close during the first half of 2010, subject to customary closing conditions and regulatory approvals.
Simon and Ivanhoe Cambridge have also agreed to venture with Unibail-Rodamco in the development of five retail projects in the Simon Ivanhoe development pipeline. Simon will own a 25% interest in this pipeline.
U.S. New Development and Redevelopment
The Company continues construction on the following development projects:
2010 Guidance
The Company estimates that FFO as adjusted will be within a range of $5.72 to $5.87 per diluted share for the year ending December 31, 2010, and diluted net income will be within a range of $2.58 to $2.73 per share. FFO as adjusted excludes the impact of a $166 million charge ($0.47 per share) in the first quarter related to SPGLP's January tender offer. After giving effect to this charge, the Company expects 2010 FFO per diluted share to be within a range of $5.25 to $5.40.
This guidance is based upon the following assumptions:
This guidance is a forward-looking statement and is subject to the risks and other factors described elsewhere in this release.
The following table provides the reconciliation of the range of estimated diluted net income available to common stockholders per share to estimated diluted FFO per share.
65
For the year ending December 31, 2010
|
Low End | High End | |||||
---|---|---|---|---|---|---|---|
Estimated diluted net income available to common stockholders per share |
$ | 2.58 | $ | 2.73 | |||
Depreciation and amortization including the Company's share of joint ventures |
3.57 | 3.57 | |||||
Sale of interest in Simon Ivanhoe |
(0.85 | ) | (0.85 | ) | |||
Impact of additional dilutive securities |
(0.05 | ) | (0.05 | ) | |||
Estimated diluted FFO per share |
$ | 5.25 | $ | 5.40 | |||
Charge in connection with January 2010 tender offer |
0.47 | 0.47 | |||||
Estimated diluted FFO per share as adjusted |
$ | 5.72 | $ | 5.87 | |||
Conference Call
The Company will provide an online simulcast of its quarterly conference call at www.simon.com (Investors tab), www.earnings.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 11:00 a.m. Eastern Time (New York time) today, February 5, 2010. An online replay will be available for approximately 90 days at www.simon.com, www.earnings.com, and www.streetevents.com. A fully searchable podcast of the conference call will also be available at www.REITcafe.com.
Supplemental Materials and Financial Statements
The Company will publish a supplemental information package which will be available at www.simon.com in the Investors section, Financial Information tab. It will also be furnished to the SEC as part of a current report on Form 8-K. If you wish to receive a copy via mail or email, please call 800-461-3439.
Non-GAAP Financial Measures
This press release includes operating performance measures that are not recognized by or have been adjusted from financial performance measures defined by accounting principles generally accepted in the United States ("GAAP"). Funds from operations ("FFO") is a key non-GAAP measure of the Company's operating performance. Unless the text of the press release expressly discloses the adjust- ments made to a GAAP measure resulting in a non-GAAP measure, reconciliations of these non-GAAP measures to the most directly comparable GAAP measures are included in this press release.
Forward-Looking Statements
Certain statements made in this press release may be deemed "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Although the Company believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, the Company can give no assurance that our expectations will be attained, and it is possible that actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks, uncertainties and other factors. Such factors include, but are not limited to: the Company's ability to meet debt service requirements, the availability and terms of financing, changes in the Company's credit rating, changes in market rates of interest and foreign exchange rates for foreign currencies, changes in value of investments in foreign entities, the ability to hedge interest rate risk, risks associated with the acquisition, development, expansion, leasing and management of properties, general risks related to retail real estate, the liquidity of real estate investments, environmental liabilities, international, national, regional and local economic climates, changes in market rental rates,
66
trends in the retail industry, relationships with anchor tenants, the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise, risks relating to joint venture properties, costs of common area maintenance, competitive market forces, risks related to international activities, insurance costs and coverage, terrorist activities, changes in economic and market conditions and maintenance of our status as a real estate investment trust. The Company discusses these and other risks and uncertainties under the heading "Risk Factors" in its annual and quarterly periodic reports filed with the SEC. The Company may update that discussion in its periodic reports, but otherwise the Company undertakes no duty or obligation to update or revise these forward-looking statements, whether as a result of new information, future developments, or otherwise.
Simon Property Group, Inc. is an S&P 500 company and the largest public U.S. real estate company. Simon is a fully integrated real estate company which operates from five retail real estate platforms: regional malls, Premium Outlet Centers®, The Mills®, community/lifestyle centers and international properties. It currently owns or has an interest in 382 properties comprising 261 million square feet of gross leasable area in North America, Europe and Asia. The Company is headquartered in Indianapolis, Indiana and employs more than 5,000 people worldwide. Simon Property Group, Inc. is publicly traded on the NYSE under the symbol SPG. For further information, visit the Company's website at www.simon.com.
67
SIMON
Consolidated Statements of Operations
Unaudited
(In thousands)
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2009 | 2008 | 2009 | 2008 | ||||||||||
REVENUE: |
||||||||||||||
Minimum rent |
$ | 607,691 | $ | 607,100 | $ | 2,316,838 | $ | 2,291,919 | ||||||
Overage rent |
39,123 | 39,440 | 84,922 | 100,222 | ||||||||||
Tenant reimbursements |
277,322 | 289,290 | 1,062,227 | 1,065,957 | ||||||||||
Management fees and other revenues |
33,365 | 31,222 | 124,059 | 132,471 | ||||||||||
Other income |
70,679 | 62,264 | 187,170 | 192,586 | ||||||||||
Total revenue |
1,028,180 | 1,029,316 | 3,775,216 | 3,783,155 | ||||||||||
EXPENSES: |
||||||||||||||
Property operating |
98,905 | 103,687 | 425,703 | 455,874 | ||||||||||
Depreciation and amortization |
239,425 | 268,902 | 997,598 | 969,477 | ||||||||||
Real estate taxes |
82,784 | 80,586 | 333,957 | 334,657 | ||||||||||
Repairs and maintenance |
29,811 | 32,621 | 91,736 | 107,879 | ||||||||||
Advertising and promotion |
32,010 | 32,729 | 93,565 | 96,783 | ||||||||||
Provision for credit losses |
3,319 | 6,668 | 22,655 | 24,035 | ||||||||||
Home and regional office costs |
30,316 | 36,099 | 110,048 | 144,865 | ||||||||||
General and administrative |
4,257 | 5,555 | 18,124 | 20,987 | ||||||||||
Impairment charge |
56,875 | (A) | 16,489 | (A) | 197,353 | (A) | 16,489 | (A) | ||||||
Transaction expenses |
5,697 | (B) | | 5,697 | (B) | | ||||||||
Other |
19,180 | 17,097 | 72,088 | 69,061 | ||||||||||
Total operating expenses |
602,579 | 600,433 | 2,368,524 | 2,240,107 | ||||||||||
OPERATING INCOME |
425,601 |
428,883 |
1,406,692 |
1,543,048 |
||||||||||
Interest expense |
(263,705 | ) | (244,933 | ) | (992,065 | ) | (947,140 | ) | ||||||
Loss on extinguishment of debt |
| | | (20,330 | ) | |||||||||
Income tax benefit (expense) of taxable REIT subsidiaries |
2,316 | (2,005 | ) | 5,220 | (3,581 | ) | ||||||||
Income from unconsolidated entities |
24,526 | 19,186 | 40,220 | 32,246 | ||||||||||
Impairment charge from investments in unconsolidated entities |
(42,697) | (A) | (4,683) | (A) | (42,697) | (A) | (4,683) | (A) | ||||||
Loss on sale of assets and interests in unconsolidated entities |
(30,108 | ) | | (30,108 | ) | | ||||||||
Income from continuing operations |
115,933 | 196,448 | 387,262 | 599,560 | ||||||||||
Discontinued operations |
| (25 | ) | | (25 | ) | ||||||||
CONSOLIDATED NET INCOME |
115,933 | 196,423 | 387,262 | 599,535 | ||||||||||
Net income attributable to noncontrolling interests |
17,678 | 44,081 | 77,855 | 135,899 | ||||||||||
Preferred dividends |
6,712 | 7,139 | 26,309 | 41,119 | ||||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ | 91,543 | $ | 145,203 | $ | 283,098 | $ | 422,517 | ||||||
Basic Earnings Per Common Share: |
||||||||||||||
Net income attributable to common stockholders |
$ | 0.32 | $ | 0.64 | $ | 1.06 | $ | 1.88 | ||||||
Percentage Change |
-50.0 | % | -43.6 | % | ||||||||||
Diluted Earnings Per Common Share: |
||||||||||||||
Net income attributable to common stockholders |
$ | 0.32 | $ | 0.64 | $ | 1.05 | $ | 1.87 | ||||||
Percentage Change |
-50.0 | % | -43.9 | % |
68
SIMON
Consolidated Balance Sheets
Unaudited
(In thousands, except as noted)
|
December 31, 2009 |
December 31, 2008 |
||||||||
---|---|---|---|---|---|---|---|---|---|---|
ASSETS: |
||||||||||
Investment properties, at cost |
$ | 25,336,189 | $ | 25,205,715 | ||||||
Lessaccumulated depreciation |
7,004,534 | 6,184,285 | ||||||||
|
18,331,655 | 19,021,430 | ||||||||
Cash and cash equivalents |
3,957,718 | 773,544 | ||||||||
Tenant receivables and accrued revenue, net |
402,729 | 414,856 | ||||||||
Investment in unconsolidated entities, at equity |
1,468,577 | 1,663,886 | ||||||||
Deferred costs and other assets |
1,155,587 | 1,028,333 | ||||||||
Note receivable from related party |
632,000 | 520,700 | ||||||||
Total assets |
$ | 25,948,266 | $ | 23,422,749 | ||||||
LIABILITIES: |
||||||||||
Mortgages and other indebtedness |
$ | 18,630,302 | $ | 18,042,532 | ||||||
Accounts payable, accrued expenses, intangibles, and deferred revenues |
987,530 | 1,086,248 | ||||||||
Cash distributions and losses in partnerships and joint ventures, at equity |
457,754 | 380,730 | ||||||||
Other liabilities and accrued dividends |
159,345 | 155,151 | ||||||||
Total liabilities |
20,234,931 | 19,664,661 | ||||||||
Commitments and contingencies |
||||||||||
Limited partners' preferred interest in the Operating Partnership and noncontrolling redeemable interests in properties |
125,815 | 276,608 | ||||||||
Series I 6% convertible perpetual preferred stock, 19,000,000 shares authorized, 8,091,155 and 7,590,264 issued and outstanding, respectively, at liquidation value |
404,558 | 379,513 | ||||||||
EQUITY: |
||||||||||
Stockholders' equity: |
||||||||||
Capital stock (850,000,000 and 750,000,000 total shares authorized, respectively, $.0001 par value, 238,000,000 and 237,996,000 shares of excess common stock, respectively, 100,000,000 authorized shares of preferred stock): |
||||||||||
Series J 83/8% cumulative redeemable preferred stock, 1,000,000 shares authorized, 796,948 issued and outstanding, with a liquidation value of $39,847 |
45,704 | 46,032 | ||||||||
Common stock, $.0001 par value, 511,990,000 and 400,004,000 shares authorized, respectively, 289,866,711 and 235,691,040 issued and outstanding, respectively |
29 | 24 | ||||||||
Class B common stock, $.0001 par value, 10,000 and 12,000,000 shares authorized, respectively, 8,000 issued and outstanding |
| | ||||||||
Capital in excess of par value |
7,547,959 | 5,410,147 | ||||||||
Accumulated deficit |
(2,955,671 | ) | (2,491,929 | ) | ||||||
Accumulated other comprehensive loss |
(3,088 | ) | (165,066 | ) | ||||||
Common stock held in treasury at cost, 4,126,440 and 4,379,396 shares, respectively |
(176,796 | ) | (186,210 | ) | ||||||
Total stockholders' equity |
4,458,137 | 2,612,998 | ||||||||
Noncontrolling interests |
724,825 | 488,969 | ||||||||
Total equity |
5,182,962 | 3,101,967 | ||||||||
Total liabilities and equity |
$ | 25,948,266 | $ | 23,422,749 | ||||||
69
SIMON
Joint Venture Statements of Operations
Unaudited
(In thousands)
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2009 | 2008 | 2009 | 2008 | |||||||||||
Revenue: |
|||||||||||||||
Minimum rent |
$ | 519,947 | $ | 521,062 | $ | 1,965,565 | $ | 1,956,129 | |||||||
Overage rent |
47,119 | 58,110 | 132,260 | 130,549 | |||||||||||
Tenant reimbursements |
267,183 | 275,041 | 987,028 | 1,005,638 | |||||||||||
Other income |
58,665 | 54,394 | 174,611 | 199,774 | |||||||||||
Total revenue |
892,914 | 908,607 | 3,259,464 | 3,292,090 | |||||||||||
Operating Expenses: |
|||||||||||||||
Property operating |
166,783 | 176,770 | 656,399 | 671,268 | |||||||||||
Depreciation and amortization |
221,403 | 203,631 | 801,618 | 775,887 | |||||||||||
Real estate taxes |
71,258 | 67,427 | 261,294 | 263,054 | |||||||||||
Repairs and maintenance |
33,558 | 35,187 | 110,606 | 124,272 | |||||||||||
Advertising and promotion |
20,188 | 25,184 | 65,124 | 70,425 | |||||||||||
(Recovery of) provision for credit losses |
(2,787 | ) | 9,981 | 16,123 | 24,053 | ||||||||||
Impairment charge |
18,249 | (A) | | 18,249 | (A) | | |||||||||
Other |
50,521 | 54,053 | 182,201 | 177,298 | |||||||||||
Total operating expenses |
579,173 | 572,233 | 2,111,614 | 2,106,257 | |||||||||||
Operating Income |
313,741 | 336,374 | 1,147,850 | 1,185,833 | |||||||||||
Interest expense |
(222,953 |
) |
(242,141 |
) |
(884,539 |
) |
(969,420 |
) |
|||||||
Loss from unconsolidated entities |
(2,356 | ) | (1,340 | ) | (4,739 | ) | (5,123 | ) | |||||||
Income from Continuing Operations |
88,432 | 92,893 | 258,572 | 211,290 | |||||||||||
Income from discontinued joint venture interests(C) |
| | | 47 | |||||||||||
Net Income |
$ | 88,432 | $ | 92,893 | $ | 258,572 | $ | 211,337 | |||||||
Third-Party Investors' Share of Net Income |
$ | 57,665 | $ | 60,708 | $ | 170,265 | $ | 132,111 | |||||||
Our Share of Net Income |
30,767 | 32,185 | 88,307 | 79,226 | |||||||||||
Amortization of Excess Investment |
(13,844 | ) | (12,999 | ) | (55,690 | ) | (46,980 | ) | |||||||
Our Share of Impairment Charge from Unconsolidated Entities(D) |
7,603 | (A) | | 7,603 | (A) | | |||||||||
Income from Unconsolidated Entities, Net |
$ | 24,526 | $ | 19,186 | $ | 40,220 | $ | 32,246 | |||||||
70
SIMON
Joint Venture Balance Sheets
Unaudited
(In thousands)
|
December 31, 2009 |
December 31, 2008 |
||||||
---|---|---|---|---|---|---|---|---|
Assets: |
||||||||
Investment properties, at cost |
$ | 21,555,729 | $ | 21,472,490 | ||||
Lessaccumulated depreciation |
4,580,679 | 3,892,956 | ||||||
|
16,975,050 | 17,579,534 | ||||||
Cash and cash equivalents |
771,045 |
805,411 |
||||||
Tenant receivables and accrued revenue, net |
364,968 | 428,322 | ||||||
Investment in unconsolidated entities, at equity |
235,173 | 230,497 | ||||||
Deferred costs and other assets |
477,223 | 594,578 | ||||||
Total assets |
$ | 18,823,459 | $ | 19,638,342 | ||||
Liabilities and Partners' Equity: |
||||||||
Mortgages and other indebtedness |
$ | 16,549,276 | $ | 16,686,701 | ||||
Accounts payable, accrued expenses, intangibles and deferred revenue |
834,668 | 1,070,958 | ||||||
Other liabilities |
920,596 | 982,254 | ||||||
Total liabilities |
18,304,540 | 18,739,913 | ||||||
Preferred units |
67,450 | 67,450 | ||||||
Partners' equity |
451,469 | 830,979 | ||||||
Total liabilities and partners' equity |
$ | 18,823,459 | $ | 19,638,342 | ||||
Our Share of: |
||||||||
Total assets |
$ | 7,799,408 | $ | 8,056,873 | ||||
Partners' equity |
$ | 316,800 | $ | 533,929 | ||||
Add: Excess Investment(E) |
694,023 | 749,227 | ||||||
Our net Investment in Joint Ventures |
1,010,823 | 1,283,156 | ||||||
Mortgages and other indebtedness |
$ | 6,552,370 | $ | 6,632,419 | ||||
71
SIMON
Footnotes to Financial Statements
Unaudited
Notes:
During the fourth quarter of 2008, a non-cash impairment charge of $21.2 million was recorded related to one operational regional mall and the write-off of certain predevelopment projects that were abandoned.
72
SIMON
Reconciliation of Consolidated Net Income to FFO(1)
Unaudited
(In thousands, except as noted)
|
For the Three Months Ended December 31, |
For the Twelve Months Ended December 31, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2009 | 2008 | 2009 | 2008 | ||||||||||
Consolidated Net Income(2)(3)(4)(5) |
$ | 115,933 | $ | 196,423 | $ | 387,262 | $ | 599,535 | ||||||
Adjustments to Consolidated Net Income to Arrive at FFO: |
||||||||||||||
Depreciation and amortization from consolidated properties |
235,296 | 264,465 | 983,487 | 954,494 | ||||||||||
Simon's share of depreciation and amortization from unconsolidated entities |
111,608 | 96,631 | 399,509 | 376,670 | ||||||||||
Loss on sale of assets and interests in unconsolidated entities |
30,108 | | 30,108 | | ||||||||||
Net loss (income) attributable to noncontrolling interest holders in properties |
2,568 | (3,540 | ) | (5,496 | ) | (11,091 | ) | |||||||
Noncontrolling interests portion of depreciation and amortization |
(2,143 | ) | (2,112 | ) | (8,396 | ) | (8,559 | ) | ||||||
Preferred distributions and dividends |
(8,144 | ) | (11,340 | ) | (38,194 | ) | (58,718 | ) | ||||||
FFO of the Operating Partnership |
$ | 485,226 | $ | 540,527 | $ | 1,748,280 | $ | 1,852,331 | ||||||
Per Share Reconciliation: |
||||||||||||||
Diluted net income attributable to common stockholders per share |
$ | 0.32 | $ | 0.64 | $ | 1.05 | $ | 1.87 | ||||||
Adjustments to arrive at FFO: |
||||||||||||||
Depreciation and amortization from consolidated properties and Simon's share of depreciation and amortization from unconsolidated entities, net of noncontrolling interests portion of depreciation and amortization |
1.01 | 1.26 | 4.22 | 4.69 | ||||||||||
Loss on sales of assets and interests in unconsolidated entities |
0.09 | | 0.09 | | ||||||||||
Impact of additional dilutive securities for FFO per share |
(0.02 | ) | (0.04 | ) | (0.03 | ) | (0.14 | ) | ||||||
Diluted FFO per share |
$ | 1.40 | $ | 1.86 | $ | 5.33 | $ | 6.42 | ||||||
Details for per share calculations: |
||||||||||||||
FFO of the Operating Partnership |
$ | 485,226 | $ | 540,527 | $ | 1,748,280 | $ | 1,852,331 | ||||||
Adjustments for dilution calculation: |
||||||||||||||
Impact of preferred stock and preferred unit conversions and option exercises(6) |
6,832 | 7,513 | 27,444 | 43,350 | ||||||||||
Diluted FFO of the Operating Partnership |
492,058 | 548,040 | 1,775,724 | 1,895,681 | ||||||||||
Diluted FFO allocable to unitholders |
(81,132 | ) | (104,845 | ) | (305,150 | ) | (366,868 | ) | ||||||
Diluted FFO allocable to common stockholders |
$ | 410,926 | $ | 443,195 | $ | 1,470,574 | $ | 1,528,813 | ||||||
Basic weighted average shares outstanding |
283,968 | 227,512 | 267,055 | 225,333 | ||||||||||
Adjustments for dilution calculation: |
||||||||||||||
Effect of stock options |
366 | 397 | 316 | 551 | ||||||||||
Effect of contingently issuable shares from stock dividends |
628 | | 1,101 | | ||||||||||
Impact of Series C preferred unit conversion |
| 71 | 46 | 75 | ||||||||||
Impact of Series I preferred unit conversion |
1,155 | 1,254 | 1,228 | 1,531 | ||||||||||
Impact of Series I preferred stock conversion |
6,550 | 9,657 | 6,354 | 10,773 | ||||||||||
Diluted weighted average shares outstanding |
292,667 | 238,891 | 276,100 | 238,263 | ||||||||||
Weighted average limited partnership units outstanding |
57,782 | 56,514 | 57,292 | 57,175 | ||||||||||
Diluted weighted average shares and units outstanding |
350,449 | 295,405 | 333,392 | 295,438 | ||||||||||
Basic FFO per share |
$ | 1.42 | $ | 1.90 | $ | 5.39 | $ | 6.56 | ||||||
Percent Change |
-25.3 | % | -17.8 | % | ||||||||||
Diluted FFO per share |
$ | 1.40 | $ | 1.86 | $ | 5.33 | $ | 6.42 | ||||||
Percent Change |
-24.7 | % | -17.0 | % |
73
SIMON
Footnotes to Reconciliation of Consolidated Net Income to FFO
Unaudited
Notes:
The Company determines FFO based upon the definition set forth by the National Association of Real Estate Investment Trusts ("NAREIT"). The Company determines FFO to be our share of consolidated net income computed in accordance with GAAP, excluding real estate related depreciation and amortization, excluding gains and losses from extraordinary items, excluding gains and losses from the sales of previously depreciated operating properties, plus the allocable portion of FFO of unconsolidated joint ventures based upon economic ownership interest, and all determined on a consistent basis in accordance with GAAP.
The Company has adopted NAREIT's clarification of the definition of FFO that requires it to include the effects of nonrecurring items not classified as extraordinary, cumulative effect of accounting changes, or a gain or loss resulting from the sale of previously depreciated operating properties. We include in FFO gains and losses realized from the sale of land, outlot buildings, marketable and non-marketable securities, and investment holdings of non-retail real estate. However, you should understand that FFO does not represent cash flow from operations as defined by GAAP, should not be considered as an alternative to net income determined in accordance with GAAP as a measure of operating performance, and is not an alternative to cash flows as a measure of liquidity.
74