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 2, 2007
SIMON PROPERTY GROUP, INC.
(Exact name of registrant as specified in its charter)
Delaware |
|
001-14469 |
|
046268599 |
(State or other jurisdiction |
|
(Commission |
|
(IRS Employer |
of incorporation) |
|
File Number) |
|
Identification No.) |
225 WEST WASHINGTON STREET |
|
46204 |
(Address of principal executive offices) |
|
(Zip Code) |
Registrants telephone number, including area code: 317.636.1600
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02. Results of Operation and Financial Condition
On February 2, 2007, Simon Property Group, Inc. (the Registrant) issued a press release containing information on earnings for the quarter and year ended December 31, 2006 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 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 page 73 furnished herewith in Exhibit 99.2. Reconciliations of net income to NOI on an estimated and historical basis are provided on page 14 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 2, 2007, 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, 2006, 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:
|
|
|
Page Number in |
|
Exhibit No. |
|
Description |
|
This Filing |
99.1 |
|
Supplemental Information as of December 31, 2006 |
|
5 |
99.2 |
|
Earnings Release for the quarter ended December 31, 2006 |
|
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 2, 2007
SIMON pROPERTY gROUP, iNC. |
||
|
By: |
/s/ STEPHEN E. STERRETT |
|
|
Stephen E.
Sterrett, |
3
SIMON PROPERTY GROUP
Table of Contents
As of December 31, 2006
Description |
|
|
|
|
|
Page |
|
|
|
|
|
||||
|
|
Company Overview |
|
|
|
||
|
|
Overview (reporting calendar, stock information, and corporate ratings) |
|
5-6 |
|
||
|
|
|
7 |
|
|||
|
|
|
8 |
|
|||
|
|
Financial Data |
|
|
|
||
|
|
|
9 |
|
|||
|
|
|
11-12 |
|
|||
|
|
|
13 |
|
|||
|
|
|
14 |
|
|||
|
|
|
15 |
|
|||
|
|
|
16 |
|
|||
|
|
Operational Data |
|
|
|
||
|
|
|
17 |
|
|||
|
|
|
18 |
|
|||
|
|
|
19 |
|
|||
|
|
|
20 |
|
|||
|
|
|
21-23 |
|
|||
|
|
|
24-28 |
|
|||
|
|
|
29 |
|
|||
|
|
|
30 |
|
|||
|
|
|
31 |
|
|||
|
|
|
32 |
|
|||
|
|
|
33 |
|
|||
|
|
|
34 |
|
|||
|
|
|
35 |
|
|||
|
|
|
36-37 |
|
|||
|
|
|
38 |
|
|||
|
|
|
39-41 |
|
|||
|
|
Development Activity |
|
|
|
||
|
|
|
42 |
|
|||
|
|
|
43-45 |
|
|||
|
|
|
46 |
|
|||
|
|
Balance Sheet Information |
|
|
|
||
|
|
The Companys Share of Total Debt Amortization and Maturities by Year |
|
47 |
|
||
|
|
|
48 |
|
|||
|
|
|
49-55 |
|
|||
|
|
|
56-60 |
|
|||
|
|
|
61 |
|
|||
|
|
Quarterly Earnings Announcement |
|
|
|
||
|
|
62-74 |
|
4
SIMON PROPERTY GROUP
Overview
The Company
Simon Property Group, Inc. (the Company or Simon Property) (NYSE:SPG) is a self-administered and self-managed real estate investment trust (REIT). Simon Property Group, L.P. (the Operating Partnership) is a subsidiary partnership of the Company. The Company and the Operating Partnership (collectively, Simon Group) are engaged primarily in the ownership, development and management of retail real estate properties, primarily regional malls, Premium Outlet Centers® and community/lifestyle centers.
At December 31, 2006, the Company owned or had an interest in 286 properties in the United States containing an aggregate of 201 million square feet of gross leasable area (GLA) in 38 states plus Puerto Rico. The Company also holds interests in 53 European shopping centers in France, Italy and Poland; 5 Premium Outlet centers in Japan; and one Premium Outlet center in Mexico.
This package was prepared to provide (1) ownership information, (2) certain operational information, and (3) balance sheet information as of December 31, 2006, 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 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 and uncertainties. Those risks and uncertainties include, but are not limited to: the Companys ability to meet debt service requirements, the availability of financing, changes in the Companys credit rating, changes in market rates of interest and foreign exchange rates for foreign currencies, the ability to hedge interest rate risk, risks associated with the acquisition, development and expansion 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, impact of terrorist activities, inflation and maintenance of REIT status. The Company discusses these and other risks and uncertainties under the heading Risk Factors in its most recent Annual Report on Form 10-K that could cause the Companys actual results to differ materially from the forward-looking statements that the Company makes. The Company may update that discussion in subsequent quarterly 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.
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
5
SIMON PROPERTY GROUP
Overview
Reporting Calendar
Results for the next three quarters will be announced according to the following approximate schedule:
First Quarter 2007 |
|
Late April 2007 |
|
Second Quarter 2007 |
|
Late July 2007 |
|
Third Quarter 2007 |
|
Late October 2007 |
|
Stock Information
Simon Property common stock and three issues of preferred stock are traded on the New York Stock Exchange under the following symbols:
Common Stock |
|
SPG |
|
7.89% Series G Cumulative Preferred |
|
SPGPrG |
|
6% Series I Convertible Perpetual Preferred |
|
SPGPrI |
|
8.375% Series J Cumulative Redeemable Preferred |
|
SPGPrJ |
|
All outstanding shares of 8.75% Series F Cumulative Preferred stock (SPGPrF) were redeemed on October 4, 2006.
Credit Ratings
Standard & Poors(1) |
|
|
|
|
|
Corporate |
|
A- |
|
(Stable Outlook) |
|
Senior Unsecured |
|
A- |
|
(Stable Outlook) |
|
Preferred Stock |
|
BBB+ |
|
(Stable Outlook) |
|
Moodys(2) |
|
|
|
|
|
Senior Unsecured |
|
A3 |
|
(Stable Outlook) |
|
Preferred Stock |
|
Baa1 |
|
(Stable Outlook) |
|
(1) On March 31, 2006, Standard & Poors upgraded its rating on Simon Groups corporate and senior unsecured debt to A- from BBB+ and upgraded its rating on Simon Groups preferred stock to BBB+ from BBB.
(2) On November 1, 2006, Moodys upgraded its rating on Simon Groups senior unsecured debt to A3 from Baa1 and upgraded its rating on Simon Groups preferred stock to Baa1 from Baa2.
6
Simon
Property Group Ownership Structure(1)
December 31, 2006
(1) Schedule excludes preferred stock (see Preferred Stock/Units Outstanding) and units not convertible into common stock.
(2) Consists of Melvin Simon, Herbert Simon, David Simon, and/or trusts established for the benefit of members of the Simon family and Melvin Simon & Associates, Inc.
(3) Holders of Class B common stock are entitled to elect 4 of the 13 members of the Board of Directors and also have voting rights with common stock.
(4) Consists of NID Corporation, directly or indirectly, members of the DeBartolo family, including Edward J. DeBartolo, Jr. and M. Denise DeBartolo York, or trusts established for the benefit of members of the DeBartolo family or entities in which the foregoing persons hold interests.
(5) Holders of Class C common stock are entitled to elect 2 of the 13 members of the Board of Directors and also have voting rights with common stock.
(6) Other executives includes directors and executive officers of Simon Property, other than Simon and DeBartolo family members.
7
SIMON PROPERTY
GROUP
Changes in Common Shares and Unit Ownership
For the Period from December 31, 2005 through December 31, 2006
|
|
Operating |
|
Company |
|
Number Outstanding at December 31, 2005 |
|
58,522,624 |
|
220,361,581 |
|
Activity During the First Nine Months of 2006: |
|
|
|
|
|
Issuance of Stock for Stock Option Exercises |
|
|
|
308,259 |
|
Conversion of Preferred Stock into Common Stock |
|
|
|
187,593 |
|
Conversion of Units into Common Stock |
|
(86,800 |
) |
86,800 |
|
Conversion of Units into Cash |
|
(150,686 |
) |
|
|
Conversion of Preferred Units into Units |
|
31,519 |
|
|
|
Shares Retired |
|
|
|
(70,000 |
) |
Restricted Stock Awards (Stock Incentive Program), Net |
|
|
|
415,910 |
|
Number Outstanding at September 30, 2006 |
|
58,316,657 |
|
221,290,143 |
|
Activity During the Fourth Quarter of 2006: |
|
|
|
|
|
Issuance of Stock for Stock Option Exercises |
|
|
|
106,400 |
|
Conversion of Preferred Stock into Common Stock |
|
|
|
35,340 |
|
Conversion of Units into Cash |
|
(41,252 |
) |
|
|
Conversion of Preferred Units into Units |
|
838,033 |
|
|
|
Restricted Stock Awards (Stock Incentive Program), Net |
|
|
|
(812 |
) |
Number Outstanding at December 31, 2006 |
|
59,113,438 |
|
221,431,071 |
|
Details for Diluted Common Shares Outstanding(5): |
|
|
|
|
|
Company Common Shares Outstanding at December 31, 2006 |
|
|
|
221,431,071 |
|
Number of Common Shares Issuable Assuming Conversion of: |
|
|
|
|
|
Series I 6% Convertible Perpetual Preferred Stock(3) |
|
|
|
10,852,441 |
|
Series C 7% Cumulative Convertible Preferred Units(3) |
|
|
|
198,031 |
|
Series I 6% Convertible Perpetual Preferred Units(3) |
|
|
|
3,098,745 |
|
Net Number of Common Shares Issuable Assuming Exercise of Stock Options(4) |
|
|
|
867,834 |
|
Diluted Common Shares Outstanding at December 31, 2006(5) |
|
|
|
236,448,122 |
|
(1) Excludes units owned by the Company (shown here as Company Common Shares) and units not convertible into common shares.
(2) Excludes preferred units relating to preferred stock outstanding (see Schedule of Preferred Stock Outstanding on page 61).
(3) Conversion terms provided on page 61 of this document.
(4) Based upon the weighted average stock price for the quarter ended December 31, 2006.
(5) For FFO purposes.
8
SIMON PROPERTY GROUP
Selected Financial and Equity Information
As of December 31, 2006
Unaudited
(In thousands, except as noted)
|
|
As of or for the |
|
As of or for the |
|
||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
|
||||||||
|
|
December 31, |
|
December 31, |
|
||||||||
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
||||
Financial Highlights of the Company |
|
|
|
|
|
|
|
|
|
||||
Total RevenueConsolidated Properties |
|
$ |
927,031 |
|
$ |
889,790 |
|
$ |
3,332,154 |
|
$ |
3,166,853 |
|
Net Income Available to Common Stockholders |
|
$ |
204,668 |
|
$ |
115,659 |
|
$ |
486,145 |
|
$ |
401,895 |
|
Basic Earnings per Common Share (EPS) |
|
$ |
0.93 |
|
$ |
0.52 |
|
$ |
2.20 |
|
$ |
1.82 |
|
Diluted Earnings per Common Share (EPS) |
|
$ |
0.92 |
|
$ |
0.52 |
|
$ |
2.19 |
|
$ |
1.82 |
|
FFO of the Simon Portfolio |
|
$ |
450,420 |
|
$ |
418,957 |
|
$ |
1,537,223 |
|
$ |
1,411,368 |
|
Diluted FFO of the Simon Portfolio |
|
$ |
464,108 |
|
$ |
433,204 |
|
$ |
1,593,318 |
|
$ |
1,468,239 |
|
Basic FFO per Share (FFOPS) |
|
$ |
1.61 |
|
$ |
1.50 |
|
$ |
5.50 |
|
$ |
5.04 |
|
Diluted FFO per Share (FFOPS) |
|
$ |
1.57 |
|
$ |
1.47 |
|
$ |
5.39 |
|
$ |
4.96 |
|
Distributions per Share |
|
$ |
0.76 |
|
$ |
0.70 |
|
$ |
3.04 |
|
$ |
2.80 |
|
|
|
December 31, |
|
December 31, |
|
||
|
|
2006 |
|
2005 |
|
||
Stockholders Equity Information |
|
|
|
|
|
||
Limited Partner Units Outstanding at End of Period |
|
59,114 |
|
58,523 |
|
||
Common Shares Outstanding at End of Period |
|
221,431 |
|
220,361 |
|
||
Total Common Shares and Units Outstanding at End of Period |
|
280,545 |
|
278,884 |
|
||
Weighted Average Limited Partnership Units Outstanding |
|
58,543 |
|
59,566 |
|
||
Weighted Average Common Shares Outstanding: |
|
|
|
|
|
||
Basicfor purposes of EPS and FFOPS |
|
221,024 |
|
220,259 |
|
||
Dilutedfor purposes of EPS |
|
221,927 |
|
221,130 |
|
||
Dilutedfor purposes of (FFOPS) |
|
236,885 |
|
236,321 |
|
||
Debt Information |
|
|
|
|
|
||
Simon Groups Share of Consolidated Debt |
|
$ |
15,203,980 |
|
$ |
13,912,933 |
|
Simon Groups Share of Joint Venture Debt |
|
$ |
3,472,228 |
|
$ |
3,169,662 |
|
Market Capitalization |
|
|
|
|
|
||
Common Stock Price at End of Period |
|
$ |
101.29 |
|
$ |
76.63 |
|
Equity Market Capitalization(1) |
|
$ |
30,103,637 |
|
$ |
23,070,738 |
|
Total CapitalizationIncluding Simon Groups Share of JV Debt |
|
$ |
48,779,845 |
|
$ |
40,153,333 |
|
|
|
As of or for the |
|
||||
|
|
Twelve Months Ended |
|
||||
|
|
December 31, |
|
||||
|
|
2006 |
|
2005 |
|
||
Miscellaneous Balance Sheet Data |
|
|
|
|
|
||
Interest Capitalized during the Period: |
|
|
|
|
|
||
Consolidated Properties |
|
$ |
29,519 |
|
$ |
18,056 |
|
Joint Venture Properties |
|
$ |
9,260 |
|
$ |
3,402 |
|
Simon Groups Share of Joint Venture Properties |
|
$ |
4,338 |
|
$ |
1,566 |
|
(1) Market value of Common Stock, Units and all issues of Preferred Stock of the Company.
9
On the next three pages, we present balance sheet and income statement data on a pro-rata basis reflecting the Companys proportionate economic ownership of each asset in the Simon Group portfolio.
Basis of Presentation: The consolidated amounts shown are prepared on a consistent basis with the consolidated financial statements prepared by the Company. The Companys 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.
10
SIMON PROPERTY GROUP
Unaudited Pro-Rata Statement of Operations
For The Three Months Ended December 31, 2006
|
Consolidated |
|
Minority |
|
The Companys |
|
The Companys |
|
Total |
|
||||||||||||||||
REVENUE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Minimum rent |
|
|
$ |
546,353 |
|
|
|
$ |
(9,315 |
) |
|
|
$ |
537,038 |
|
|
|
$ |
129,044 |
|
|
|
$ |
666,082 |
|
|
Overage rent |
|
|
42,480 |
|
|
|
(416 |
) |
|
|
42,064 |
|
|
|
15,827 |
|
|
|
57,891 |
|
|
|||||
Tenant reimbursements |
|
|
265,464 |
|
|
|
(5,920 |
) |
|
|
259,544 |
|
|
|
65,369 |
|
|
|
324,913 |
|
|
|||||
Management fees and other revenues |
|
|
21,940 |
|
|
|
|
|
|
|
21,940 |
|
|
|
|
|
|
|
21,940 |
|
|
|||||
Other income |
|
|
50,794 |
|
|
|
(546 |
) |
|
|
50,248 |
|
|
|
19,043 |
|
|
|
69,291 |
|
|
|||||
Total revenue |
|
|
927,031 |
|
|
|
(16,197 |
) |
|
|
910,834 |
|
|
|
229,283 |
|
|
|
1,140,117 |
|
|
|||||
EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Property operating |
|
|
109,814 |
|
|
|
(3,110 |
) |
|
|
106,704 |
|
|
|
42,401 |
|
|
|
149,105 |
|
|
|||||
Depreciation and amortization |
|
|
224,002 |
|
|
|
(2,623 |
) |
|
|
221,379 |
|
|
|
56,581 |
|
|
|
277,960 |
|
|
|||||
Real estate taxes |
|
|
74,538 |
|
|
|
(1,349 |
) |
|
|
73,189 |
|
|
|
12,598 |
|
|
|
85,787 |
|
|
|||||
Repairs and maintenance |
|
|
31,279 |
|
|
|
(788 |
) |
|
|
30,491 |
|
|
|
9,873 |
|
|
|
40,364 |
|
|
|||||
Advertising and promotion |
|
|
32,819 |
|
|
|
(529 |
) |
|
|
32,290 |
|
|
|
7,551 |
|
|
|
39,841 |
|
|
|||||
Provision for credit losses |
|
|
4,647 |
|
|
|
(140 |
) |
|
|
4,507 |
|
|
|
589 |
|
|
|
5,096 |
|
|
|||||
Home and regional office costs |
|
|
33,643 |
|
|
|
|
|
|
|
33,643 |
|
|
|
|
|
|
|
33,643 |
|
|
|||||
General & administrative |
|
|
2,732 |
|
|
|
|
|
|
|
2,732 |
|
|
|
|
|
|
|
2,732 |
|
|
|||||
Other |
|
|
23,905 |
|
|
|
(683 |
) |
|
|
23,222 |
|
|
|
17,595 |
|
|
|
40,817 |
|
|
|||||
Total operating expenses |
|
|
537,379 |
|
|
|
(9,222 |
) |
|
|
528,157 |
|
|
|
147,188 |
|
|
|
675,345 |
|
|
|||||
OPERATING INCOME |
|
|
389,652 |
|
|
|
(6,975 |
) |
|
|
382,677 |
|
|
|
82,095 |
|
|
|
464,772 |
|
|
|||||
Interest expense |
|
|
(210,848 |
) |
|
|
2,963 |
|
|
|
(207,885 |
) |
|
|
(47,275 |
) |
|
|
(255,160 |
) |
|
|||||
Minority interest in income of consolidated entities |
|
|
(4,012 |
) |
|
|
4,012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Income tax expense of taxable REIT subsidiaries |
|
|
(3,975 |
) |
|
|
|
|
|
|
(3,975 |
) |
|
|
|
|
|
|
(3,975 |
) |
|
|||||
Income from unconsolidated entities and beneficial interests, net |
|
|
35,116 |
|
|
|
|
|
|
|
35,116 |
|
|
|
(34,820 |
) |
|
|
296 |
(A) |
|
|||||
Gain on sales of assets and interests in unconsolidated entities, net |
|
|
81,381 |
|
|
|
|
|
|
|
81,381 |
|
|
|
|
|
|
|
81,381 |
|
|
|||||
Limited partners interest in Operating Partnership |
|
|
(54,232 |
) |
|
|
|
|
|
|
(54,232 |
) |
|
|
|
|
|
|
(54,232 |
) |
|
|||||
Preferred distributions of Operating Partnership |
|
|
(6,332 |
) |
|
|
|
|
|
|
(6,332 |
) |
|
|
|
|
|
|
(6,332 |
) |
|
|||||
Income from continuing operations |
|
|
226,750 |
|
|
|
|
|
|
|
226,750 |
|
|
|
|
|
|
|
226,750 |
|
|
|||||
Discontinued operations, net of limited partners interest |
|
|
242 |
|
|
|
|
|
|
|
242 |
|
|
|
|
|
|
|
242 |
|
|
|||||
Gain on sale of discontinued operations, net of limited partners interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
NET INCOME |
|
|
226,992 |
|
|
|
|
|
|
|
226,992 |
|
|
|
|
|
|
|
226,992 |
|
|
|||||
Preferred dividends |
|
|
(22,324 |
) |
|
|
|
|
|
|
(22,324 |
) |
|
|
|
|
|
|
(22,324 |
) |
|
|||||
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS |
|
|
$ |
204,668 |
|
|
|
$ |
|
|
|
|
$ |
204,668 |
|
|
|
$ |
|
|
|
|
$ |
204,668 |
|
|
RECONCILIATION OF NET INCOME TO FFO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net Income |
|
|
|
|
|
|
|
|
|
|
$ |
226,992 |
|
|
|
$ |
|
|
|
|
$ |
226,992 |
|
|
||
Adjustments to Net Income to Arrive at FFO: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Limited partners interest in the Operating Partnership and preferred distributions of the Operating Partnership |
|
|
|
|
|
|
|
|
|
|
60,564 |
|
|
|
|
|
|
|
60,564 |
|
|
|||||
Limited partners interest in results of operations from discontinued operations |
|
|
|
|
|
|
|
|
|
|
65 |
|
|
|
|
|
|
|
65 |
|
|
|||||
Depreciation and amortization from consolidated properties, beneficial interests, and discontinued operations |
|
|
|
|
|
|
|
|
|
|
221,381 |
|
|
|
|
|
|
|
221,381 |
|
|
|||||
Simons share of depreciation and amortization from unconsolidated entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
53,872 |
|
|
|
53,872 |
|
|
|||||
Income from unconsolidated entities |
|
|
|
|
|
|
|
|
|
|
(34,820 |
) |
|
|
34,820 |
|
|
|
|
|
|
|||||
(Gain) on sales of interests in other assets and unconsolidated entities, net of limited partners interest |
|
|
|
|
|
|
|
|
|
|
(81,381 |
) |
|
|
|
|
|
|
(81,381 |
) |
|
|||||
Minority interest portion of depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
(2,417 |
) |
|
|
|
|
|
|
(2,417 |
) |
|
|||||
Preferred distributions and dividends |
|
|
|
|
|
|
|
|
|
|
(28,656 |
) |
|
|
|
|
|
|
(28,656 |
) |
|
|||||
FFO of the Simon Portfolio |
|
|
|
|
|
|
|
|
|
|
$ |
361,728 |
|
|
|
$ |
88,692 |
|
|
|
$ |
450,420 |
|
|
||
Percentage of FFO of the Simon Portfolio |
|
|
|
|
|
|
|
|
|
|
80.31 |
% |
|
|
19.69 |
% |
|
|
100.00 |
% |
|
(A) Represents beneficial interest in earnings from a mall for a portion of the fourth quarter of 2006 attributable to a transfer from a Simon family affiliate of rights to receive certain cash flow distributions, capital transaction proceeds and related profits and losses. On November 3, 2006, the Company received proceeds from a capital transaction related to this beneficial interest.
11
SIMON PROPERTY GROUP
Unaudited Pro-Rata Statement of Operations
For The Twelve Months Ended December 31, 2006
|
|
Consolidated |
|
Minority |
|
The Companys |
|
The Companys |
|
Total |
|
|||||||||||||||
REVENUE: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Minimum rent |
|
|
$ |
2,020,856 |
|
|
|
$ |
(34,246 |
) |
|
|
$ |
1,986,610 |
|
|
|
$ |
484,401 |
|
|
|
$ |
2,471,011 |
|
|
Overage rent |
|
|
95,767 |
|
|
|
(792 |
) |
|
|
94,975 |
|
|
|
36,696 |
|
|
|
131,671 |
|
|
|||||
Tenant reimbursements |
|
|
946,554 |
|
|
|
(22,538 |
) |
|
|
924,016 |
|
|
|
230,992 |
|
|
|
1,155,008 |
|
|
|||||
Management fees and other revenues |
|
|
82,288 |
|
|
|
|
|
|
|
82,288 |
|
|
|
|
|
|
|
82,288 |
|
|
|||||
Other income |
|
|
186,689 |
|
|
|
(1,695 |
) |
|
|
184,994 |
|
|
|
70,078 |
|
|
|
255,072 |
|
|
|||||
Total revenue |
|
|
3,332,154 |
|
|
|
(59,271 |
) |
|
|
3,272,883 |
|
|
|
822,167 |
|
|
|
4,095,050 |
|
|
|||||
EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Property operating |
|
|
441,203 |
|
|
|
(12,199 |
) |
|
|
429,004 |
|
|
|
159,130 |
|
|
|
588,134 |
|
|
|||||
Depreciation and amortization |
|
|
856,202 |
|
|
|
(9,113 |
) |
|
|
847,089 |
|
|
|
215,584 |
|
|
|
1,062,673 |
|
|
|||||
Real estate taxes |
|
|
300,174 |
|
|
|
(8,517 |
) |
|
|
291,657 |
|
|
|
53,302 |
|
|
|
344,959 |
|
|
|||||
Repairs and maintenance |
|
|
105,983 |
|
|
|
(2,680 |
) |
|
|
103,303 |
|
|
|
35,590 |
|
|
|
138,893 |
|
|
|||||
Advertising and promotion |
|
|
88,480 |
|
|
|
(1,444 |
) |
|
|
87,036 |
|
|
|
18,503 |
|
|
|
105,539 |
|
|
|||||
Provision for credit losses |
|
|
9,500 |
|
|
|
(473 |
) |
|
|
9,027 |
|
|
|
2,428 |
|
|
|
11,455 |
|
|
|||||
Home and regional office costs |
|
|
129,334 |
|
|
|
|
|
|
|
129,334 |
|
|
|
|
|
|
|
129,334 |
|
|
|||||
General & administrative |
|
|
16,652 |
|
|
|
|
|
|
|
16,652 |
|
|
|
|
|
|
|
16,652 |
|
|
|||||
Other |
|
|
64,397 |
|
|
|
(2,171 |
) |
|
|
62,226 |
|
|
|
58,687 |
|
|
|
120,913 |
|
|
|||||
Total operating expenses |
|
|
2,011,925 |
|
|
|
(36,597 |
) |
|
|
1,975,328 |
|
|
|
543,224 |
|
|
|
2,518,552 |
|
|
|||||
OPERATING INCOME |
|
|
1,320,229 |
|
|
|
(22,674 |
) |
|
|
1,297,555 |
|
|
|
278,943 |
|
|
|
1,576,498 |
|
|
|||||
Interest expense |
|
|
(821,858 |
) |
|
|
11,150 |
|
|
|
(810,708 |
) |
|
|
(183,729 |
) |
|
|
(994,437 |
) |
|
|||||
Minority interest in income of consolidated entities |
|
|
(11,524 |
) |
|
|
11,524 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|||||
Income tax expense of taxable REIT subsidiaries |
|
|
(11,370 |
) |
|
|
|
|
|
|
(11,370 |
) |
|
|
|
|
|
|
(11,370 |
) |
|
|||||
Income from unconsolidated entities and beneficial interests, net |
|
|
110,819 |
|
|
|
|
|
|
|
110,819 |
|
|
|
(95,214 |
) |
|
|
15,605 |
(A) |
|
|||||
Gain on sales of assets and interests in unconsolidated entities, net |
|
|
132,787 |
|
|
|
|
|
|
|
132,787 |
|
|
|
|
|
|
|
132,787 |
|
|
|||||
Limited partners interest in Operating Partnership |
|
|
(128,661 |
) |
|
|
|
|
|
|
(128,661 |
) |
|
|
|
|
|
|
(128,661 |
) |
|
|||||
Preferred distributions of Operating Partnership |
|
|
(26,979 |
) |
|
|
|
|
|
|
(26,979 |
) |
|
|
|
|
|
|
(26,979 |
) |
|
|||||
Income from continuing operations |
|
|
563,443 |
|
|
|
|
|
|
|
563,443 |
|
|
|
|
|
|
|
563,443 |
|
|
|||||
Discontinued operations, net of limited partners interest |
|
|
331 |
|
|
|
|
|
|
|
331 |
|
|
|
|
|
|
|
331 |
|
|
|||||
Gain on sale of discontinued operations, net of limited partners interest |
|
|
66 |
|
|
|
|
|
|
|
66 |
|
|
|
|
|
|
|
66 |
|
|
|||||
NET INCOME |
|
|
563,840 |
|
|
|
|
|
|
|
563,840 |
|
|
|
|
|
|
|
563,840 |
|
|
|||||
Preferred dividends |
|
|
(77,695 |
) |
|
|
|
|
|
|
(77,695 |
) |
|
|
|
|
|
|
(77,695 |
) |
|
|||||
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS |
|
|
$ |
486,145 |
|
|
|
$ |
|
|
|
|
$ |
486,145 |
|
|
|
$ |
|
|
|
|
$ |
486,145 |
|
|
RECONCILIATION OF NET INCOME TO FFO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net Income |
|
|
|
|
|
|
|
|
|
|
$ |
563,840 |
|
|
|
$ |
|
|
|
|
$ |
563,840 |
|
|
||
Adjustments to Net Income to Arrive at FFO: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Limited partners interest in the Operating Partnership and preferred distributions of the Operating Partnership |
|
|
|
|
|
|
|
|
|
|
155,640 |
|
|
|
|
|
|
|
155,640 |
|
|
|||||
Limited partners interest in results of operations from discontinued operations |
|
|
|
|
|
|
|
|
|
|
87 |
|
|
|
|
|
|
|
87 |
|
|
|||||
Depreciation and amortization from consolidated properties, beneficial interests, and discontinued operations |
|
|
|
|
|
|
|
|
|
|
854,394 |
|
|
|
|
|
|
|
854,394 |
|
|
|||||
Simons share of depreciation and amortization from unconsolidated entities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
209,428 |
|
|
|
209,428 |
|
|
|||||
Income from unconsolidated entities |
|
|
|
|
|
|
|
|
|
|
(95,214 |
) |
|
|
95,214 |
|
|
|
|
|
|
|||||
(Gain) on sales of interests in other assets and unconsolidated entities, net of limited partners interest |
|
|
|
|
|
|
|
|
|
|
(132,853 |
) |
|
|
|
|
|
|
(132,853 |
) |
|
|||||
Minority interest portion of depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
(8,639 |
) |
|
|
|
|
|
|
(8,639 |
) |
|
|||||
Preferred distributions and dividends |
|
|
|
|
|
|
|
|
|
|
(104,674 |
) |
|
|
|
|
|
|
(104,674 |
) |
|
|||||
FFO of the Simon Portfolio |
|
|
|
|
|
|
|
|
|
|
$ |
1,232,581 |
|
|
|
$ |
304,642 |
|
|
|
$ |
1,537,223 |
|
|
||
Percentage of FFO of the Simon Portfolio |
|
|
|
|
|
|
|
|
|
|
80.18 |
% |
|
|
19.82 |
% |
|
|
100.00 |
% |
|
(A) Represents beneficial interest in earnings from a mall for the period from August 2004 through and including a portion of the fourth quarter of 2006 attributable to a transfer from a Simon family affiliate of rights to receive certain cash flow distributions, capital transaction proceeds and related profits and losses. On November 3, 2006, the Company received proceeds from a capital transaction related to this beneficial interest.
12
SIMON PROPERTY GROUP
Unaudited Pro-Rata Balance Sheet
As of December 31, 2006
|
Consolidated |
|
Minority |
|
The Companys |
|
The Companys |
|
Total |
|
||||||||||||
ASSETS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Investment properties, at cost |
|
|
$ |
22,863,963 |
|
|
$ |
(191,623 |
) |
|
$ |
22,672,340 |
|
|
|
$ |
5,523,197 |
|
|
$ |
28,195,537 |
|
Lessaccumulated depreciation |
|
|
4,606,130 |
|
|
(64,918 |
) |
|
4,541,212 |
|
|
|
841,456 |
|
|
5,382,668 |
|
|||||
|
|
|
18,257,833 |
|
|
(126,705 |
) |
|
18,131,128 |
|
|
|
4,681,741 |
|
|
22,812,869 |
|
|||||
Cash and cash equivalents |
|
|
929,360 |
|
|
(5,752 |
) |
|
923,608 |
|
|
|
145,996 |
|
|
1,069,604 |
|
|||||
Tenant receivables and accrued revenue, |
|
|
380,128 |
|
|
(5,110 |
) |
|
375,018 |
|
|
|
105,995 |
|
|
481,013 |
|
|||||
Investment in unconsolidated entities, at |
|
|
1,526,235 |
|
|
|
|
|
1,526,235 |
|
|
|
(1,526,235 |
) |
|
|
|
|||||
Deferred costs and other assets |
|
|
990,899 |
|
|
(86,782 |
) |
|
904,117 |
|
|
|
129,063 |
|
|
1,033,180 |
|
|||||
Total assets |
|
|
$ |
22,084,455 |
|
|
$ |
(224,349 |
) |
|
$ |
21,860,106 |
|
|
|
$ |
3,536,560 |
|
|
$ |
25,396,666 |
|
LIABILITIES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Mortgages and other indebtedness |
|
|
$ |
15,394,489 |
|
|
$ |
(190,509 |
) |
|
$ |
15,203,980 |
|
|
|
$ |
3,472,228 |
|
|
$ |
18,676,208 |
|
Accounts payable, accrued expenses, intangibles, and deferred revenues |
|
|
1,109,190 |
|
|
(8,870 |
) |
|
1,100,320 |
|
|
|
222,410 |
|
|
1,322,730 |
|
|||||
Cash distributions and losses in partnerships and joint ventures, at equity |
|
|
227,588 |
|
|
|
|
|
227,588 |
|
|
|
(227,588 |
) |
|
|
|
|||||
Other liabilities, minority interest and accrued dividends |
|
|
178,250 |
|
|
(24,970 |
) |
|
153,280 |
|
|
|
69,510 |
|
|
222,790 |
|
|||||
Total liabilities |
|
|
16,909,517 |
|
|
(224,349 |
) |
|
16,685,168 |
|
|
|
3,536,560 |
|
|
20,221,728 |
|
|||||
LIMITED PARTNERS INTEREST IN THE OPERATING PARTNERSHIP |
|
|
837,836 |
|
|
|
|
|
837,836 |
|
|
|
|
|
|
837,836 |
|
|||||
LIMITED PARTNERS PREFERRED INTEREST IN THE OPERATING PARTNERSHIP |
|
|
357,460 |
|
|
|
|
|
357,460 |
|
|
|
|
|
|
357,460 |
|
|||||
STOCKHOLDERS EQUITY: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
CAPITAL STOCK OF SIMON PROPERTY GROUP,
INC. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
All series of preferred stock,
100,000,000 shares authorized, 17,578,701 issued and
outstanding, with a liquidation value |
|
|
884,620 |
|
|
|
|
|
884,620 |
|
|
|
|
|
|
884,620 |
|
|||||
Common stock, $.0001 par value, 400,000,000 shares authorized, 225,797,566 issued and outstanding |
|
|
23 |
|
|
|
|
|
23 |
|
|
|
|
|
|
23 |
|
|||||
Class B common stock, $.0001 par value, 12,000,000 shares authorized, 8,000 issued and outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Class C common stock, $.0001 par value, 4,000 shares authorized, issued and outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Capital in excess of par value |
|
|
5,010,256 |
|
|
|
|
|
5,010,256 |
|
|
|
|
|
|
5,010,256 |
|
|||||
Accumulated deficit |
|
|
(1,740,897 |
) |
|
|
|
|
(1,740,897 |
) |
|
|
|
|
|
(1,740,897 |
) |
|||||
Accumulated other comprehensive income |
|
|
19,239 |
|
|
|
|
|
19,239 |
|
|
|
|
|
|
19,239 |
|
|||||
Common stock held in treasury at cost, 4,378,495 shares |
|
|
(193,599 |
) |
|
|
|
|
(193,599 |
) |
|
|
|
|
|
(193,599 |
) |
|||||
Total stockholders equity |
|
|
3,979,642 |
|
|
|
|
|
3,979,642 |
|
|
|
|
|
|
3,979,642 |
|
|||||
|
|
|
$ |
22,084,455 |
|
|
$ |
(224,349 |
) |
|
$ |
21,860,106 |
|
|
|
$ |
3,536,560 |
|
|
$ |
25,396,666 |
|
13
SIMON PROPERTY
GROUP
Reconciliation of Net Income to NOI
As of December 31, 2006
(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:
· 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,
· is not an alternative to cash flows as a measure of liquidity, and
· is not indicative of cash flows from operating, investing and financing activities.
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 increase in NOI of regional malls and Premium Outlet Centers that are comparable properties for the quarter and twelve months ended December 31, 2006.
|
|
For the Three Months Ended |
|
For the Twelve Months Ended |
|
||||||||||||||||
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
||||||||||||
Reconciliation of NOI of consolidated Properties: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net Income |
|
|
$ |
226,992 |
|
|
|
$ |
134,184 |
|
|
|
$ |
563,840 |
|
|
|
$ |
475,749 |
|
|
Preferred distributions of the Operating Partnership |
|
|
6,332 |
|
|
|
6,924 |
|
|
|
26,979 |
|
|
|
28,080 |
|
|
||||
Limited partners interest in the Operating Partnership |
|
|
54,232 |
|
|
|
26,755 |
|
|
|
128,661 |
|
|
|
75,841 |
|
|
||||
Discontinued operationsResults of operations and (gain) loss on disposal or sale, net of limited partners interest |
|
|
(242 |
) |
|
|
(17,302 |
) |
|
|
(397 |
) |
|
|
(122,342 |
) |
|
||||
Income tax expense of taxable REIT subsidiaries |
|
|
3,975 |
|
|
|
5,013 |
|
|
|
11,370 |
|
|
|
16,229 |
|
|
||||
Minority interest in income of consolidated entities |
|
|
4,012 |
|
|
|
5,009 |
|
|
|
11,524 |
|
|
|
13,743 |
|
|
||||
Interest expense |
|
|
210,848 |
|
|
|
204,956 |
|
|
|
821,858 |
|
|
|
799,092 |
|
|
||||
Income from unconsolidated entities and beneficial interests, net |
|
|
(35,116 |
) |
|
|
(30,762 |
) |
|
|
(110,819 |
) |
|
|
(81,807 |
) |
|
||||
(Gain) loss on sales of interest in unconsolidated entities |
|
|
(81,381 |
) |
|
|
13,390 |
|
|
|
(132,787 |
) |
|
|
838 |
|
|
||||
Operating Income |
|
|
389,652 |
|
|
|
348,167 |
|
|
|
1,320,229 |
|
|
|
1,205,423 |
|
|
||||
Depreciation and amortization |
|
|
224,002 |
|
|
|
232,097 |
|
|
|
856,202 |
|
|
|
849,911 |
|
|
||||
NOI of consolidated Properties |
|
|
$ |
613,654 |
|
|
|
$ |
580,264 |
|
|
|
$ |
2,176,431 |
|
|
|
$ |
2,055,334 |
|
|
Reconciliation of NOI of unconsolidated entities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net Income |
|
|
$ |
119,320 |
|
|
|
$ |
82,119 |
|
|
|
$ |
387,834 |
|
|
|
$ |
405,360 |
|
|
Discontinued operationsResults of operations and (gain) loss on disposal or sale, net |
|
|
(437 |
) |
|
|
33,150 |
|
|
|
(22,023 |
) |
|
|
(65,644 |
) |
|
||||
Interest expense |
|
|
112,474 |
|
|
|
100,108 |
|
|
|
432,190 |
|
|
|
387,027 |
|
|
||||
Income from unconsolidated entities |
|
|
(485 |
) |
|
|
|
|
|
|
(1,204 |
) |
|
|
1,892 |
|
|
||||
Gain on sale of asset |
|
|
100 |
|
|
|
(1,423 |
) |
|
|
6 |
|
|
|
(1,423 |
) |
|
||||
Operating Income |
|
|
230,972 |
|
|
|
213,954 |
|
|
|
796,803 |
|
|
|
727,212 |
|
|
||||
Depreciation and amortization |
|
|
89,956 |
|
|
|
83,610 |
|
|
|
324,042 |
|
|
|
317,339 |
|
|
||||
NOI of unconsolidated entities |
|
|
$ |
320,928 |
|
|
|
$ |
297,564 |
|
|
|
$ |
1,120,845 |
|
|
|
$ |
1,044,551 |
|
|
Total consolidated and unconsolidated NOI from continuing operations |
|
|
$ |
934,582 |
|
|
|
$ |
877,828 |
|
|
|
$ |
3,297,276 |
|
|
|
$ |
3,099,885 |
|
|
Adjustments to NOI: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
NOI of discontinued consolidated and unconsolidated Properties |
|
|
2,875 |
|
|
|
9,680 |
|
|
|
24,166 |
|
|
|
56,487 |
|
|
||||
Total NOI of the Simon Group Portfolio |
|
|
$ |
937,457 |
|
|
|
$ |
887,508 |
|
|
|
$ |
3,321,442 |
|
|
|
$ |
3,156,372 |
|
|
Increase in NOI from prior period |
|
|
5.6 |
% |
|
|
9.7 |
% |
|
|
5.2 |
% |
|
|
16.7 |
% |
|
||||
Less: Joint venture partners share of NOI |
|
|
194,419 |
|
|
|
186,563 |
|
|
|
681,853 |
|
|
|
649,534 |
|
|
||||
Simon Groups Share of NOI |
|
|
$ |
743,038 |
|
|
|
$ |
700,945 |
|
|
|
$ |
2,639,589 |
|
|
|
$ |
2,506,838 |
|
|
Increase in Simon Groups Share of NOI from prior period |
|
|
6.0 |
% |
|
|
8.8 |
% |
|
|
5.3 |
% |
|
|
20.8 |
% |
|
||||
NOI of Regional Malls that are Comparable Properties(1) |
|
|
$ |
732,796 |
|
|
|
$ |
685,650 |
|
|
|
$ |
2,560,666 |
|
|
|
$ |
2,438,305 |
|
|
Increase in NOI of Regional Malls that are Comparable Properties(1) |
|
|
6.9 |
% |
|
|
|
|
|
|
5.0 |
% |
|
|
|
|
|
||||
NOI of Premium Outlet Centers that are Comparable Properties(1) |
|
|
$ |
99,279 |
|
|
|
$ |
93,878 |
|
|
|
$ |
341,287 |
|
|
|
$ |
324,751 |
|
|
Increase in NOI of Premium Outlet Centers that are Comparable Properties(1) |
|
|
5.8 |
% |
|
|
|
|
|
|
5.1 |
% |
|
|
|
|
|
(1) Properties that were owned in both of the periods under comparison are referred to as comparable properties.
14
SIMON PROPERTY GROUP
NOI Composition(1)
For the Twelve Months Ended December 31, 2006
U.S.
Portfolio NOI by Geographic
Diversification(2)
NOI by Asset Type(3)
(1) Based on Total NOI of the Simon Group portfolio.
(2) U.S. regions:
NortheastPA, NY, VT, NH, ME, MA, NJ, CT and RI |
|
West North CentralND, SD, NE, KS, MN, IA and MO |
MideastKY, WV, MD, DE, VA, NC and SC |
|
East North CentralWI, MI, OH, IN and IL |
SoutheastTN, MS, AL, GA, FL and Puerto Rico |
|
MountainNV, AZ, NM, UT, CO, ID, MT and WY |
SouthwestTX, OK, LA and AR |
|
PacificCA, OR, WA and HI |
(3) International includes five Premium Outlet Centers in Japan and one Premium Outlet Center in Mexico.
15
SIMON PROPERTY
GROUP
Analysis of Other Income and Other Expense
As of December 31, 2006
(In thousands)
|
|
For the Three Months |
|
For the Twelve Months |
|
||||||||
|
|
Ended December 31, |
|
Ended December 31, |
|
||||||||
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
||||
Consolidated Properties |
|
|
|
|
|
|
|
|
|
||||
Other Income |
|
|
|
|
|
|
|
|
|
||||
Interest Income |
|
$ |
8,057 |
|
$ |
6,481 |
|
$ |
27,103 |
|
$ |
20,275 |
|
Lease Settlement Income |
|
1,863 |
|
1,197 |
|
15,689 |
|
8,165 |
|
||||
Gains on Land Sales |
|
5,364 |
|
2,935 |
|
31,078 |
|
19,191 |
|
||||
Simon Brand
Ventures/ |
|
28,592 |
|
27,609 |
|
78,436 |
|
85,586 |
|
||||
Other |
|
6,918 |
|
12,302 |
|
34,383 |
|
35,776 |
|
||||
Totals |
|
$ |
50,794 |
|
$ |
50,524 |
|
$ |
186,689 |
|
$ |
168,993 |
|
Other Expense |
|
|
|
|
|
|
|
|
|
||||
Ground Rent |
|
$ |
7,765 |
|
$ |
6,175 |
|
$ |
29,322 |
|
$ |
25,471 |
|
Professional Fees |
|
9,430 |
|
10,291 |
|
19,190 |
|
18,576 |
|
||||
Other |
|
6,710 |
|
6,921 |
|
15,885 |
|
13,715 |
|
||||
Totals |
|
$ |
23,905 |
|
$ |
23,387 |
|
$ |
64,397 |
|
$ |
57,762 |
|
(1) Additional Simon Brand Ventures and Simon Business Network revenues are recorded in minimum rent.
16
SIMON PROPERTY GROUP
U.S. Portfolio GLA
As of December 31, 2006
Type of Property |
|
|
|
GLA-Sq. Ft. |
|
Total |
|
% of |
|
||
Regional Malls |
|
|
|
|
|
|
|
|
|
||
Anchor |
|
100,739,129 |
|
28,155,845 |
|
|
23.4 |
% |
|
||
Specialty Store |
|
59,412,342 |
|
59,185,373 |
|
|
49.3 |
% |
|
||
Freestanding |
|
4,373,457 |
|
2,138,992 |
|
|
1.8 |
% |
|
||
Subtotal |
|
63,785,799 |
|
61,324,365 |
|
|
51.1 |
% |
|
||
Regional Mall Total |
|
164,524,928 |
|
89,480,210 |
|
|
74.5 |
% |
|
||
Premium Outlet |
|
13,925,335 |
|
13,925,335 |
|
|
11.6 |
% |
|
||
Community/Lifestyle Centers |
|
|
|
|
|
|
|
|
|
||
Anchor |
|
13,152,921 |
|
8,056,638 |
|
|
6.7 |
% |
|
||
Specialty Store |
|
4,984,274 |
|
4,934,106 |
|
|
4.1 |
% |
|
||
Freestanding |
|
984,182 |
|
345,001 |
|
|
0.3 |
% |
|
||
Community/Lifestyle |
|
19,121,377 |
|
13,335,745 |
|
|
11.1 |
% |
|
||
Office Portion of Retail |
|
1,851,823 |
|
1,851,823 |
|
|
1.5 |
% |
|
||
Other(1) |
|
1,591,675 |
|
1,591,675 |
|
|
1.3 |
% |
|
||
Total U.S. Properties |
|
201,015,138 |
|
120,184,788 |
|
|
100.0 |
% |
|
(1) Other assets include 10 other properties that contribute 0.2% of Simon Groups NOI.
17
SIMON PROPERTY
GROUP
U.S. Regional Mall Operational Information
As of December 31, 2006
|
|
As of or for the |
|
||||
|
|
Twelve Months |
|
||||
|
|
December 31, |
|
||||
|
|
2006 |
|
2005 |
|
||
Total Number of Regional Malls |
|
171 |
|
171 |
|
||
Total Regional Mall GLA (in millions of square feet;
includes office |
|
166.4 |
|
166.4 |
|
||
Occupancy(1) |
|
|
|
|
|
||
Consolidated Assets |
|
93.0 |
% |
93.3 |
% |
||
Unconsolidated Assets |
|
93.5 |
% |
92.7 |
% |
||
Total Portfolio |
|
93.2 |
% |
93.1 |
% |
||
Comparable sales per square foot(2) |
|
|
|
|
|
||
Consolidated Assets |
|
$ |
462 |
|
$ |
435 |
|
Unconsolidated Assets |
|
$ |
505 |
|
$ |
478 |
|
Total Portfolio |
|
$ |
476 |
|
$ |
450 |
|
Average rent per square foot(1) |
|
|
|
|
|
||
Consolidated Assets |
|
$ |
34.79 |
|
$ |
34.05 |
|
Unconsolidated Assets |
|
$ |
36.47 |
|
$ |
35.30 |
|
Total Portfolio |
|
$ |
35.38 |
|
$ |
34.49 |
|
|
|
Mall & |
|
|
|
|||||||
|
|
Freestanding |
|
% |
|
|||||||
Average Base Rent Per Square Foot(1) |
|
|
|
Stores |
|
Change |
|
|||||
12/31/06 |
|
|
$ |
35.38 |
|
|
|
2.6 |
% |
|
||
12/31/05 |
|
|
34.49 |
|
|
|
3.0 |
% |
|
|||
12/31/04 |
|
|
33.50 |
|
|
|
3.8 |
% |
|
|||
12/31/03 |
|
|
32.26 |
|
|
|
5.1 |
% |
|
|||
12/31/02 |
|
|
30.70 |
|
|
|
4.8 |
% |
|
|||
Leasing Activity During the Period(1):
|
|
Average Base Rent(3) |
|
Amount of Change |
|
|||||||||||
|
|
Lease |
|
Store Closings/ |
|
(Referred to as |
|
|||||||||
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 |
% |
|||
2003 |
|
|
41.28 |
|
|
|
32.99 |
|
|
8.29 |
|
25.1 |
% |
|||
2002 |
|
|
40.35 |
|
|
|
32.58 |
|
|
7.77 |
|
23.8 |
% |
(1) Includes mall and freestanding stores
(2) Based upon the standard definition of sales for regional malls adopted by the International Council of Shopping Centers which includes only mall and freestanding stores less than 10,000 square feet.
(3) Represents the average base rent in effect during the period for those tenants who signed leases as compared to the average base rent in effect during the period for those tenants whose leases terminated or expired.
18
SIMON PROPERTY
GROUP
U.S. Regional Mall Lease Expirations(1)
As of December 31, 2006
|
|
|
|
|
|
Avg. Base Rent |
|
|||||||
|
|
Number of |
|
Square |
|
per Square Foot |
|
|||||||
Year |
|
|
|
Leases Expiring |
|
Feet |
|
at 12/31/06 |
|
|||||
Mall Stores & Freestanding |
|
|
|
|
|
|
|
|
|
|
|
|||
Month to Month Leases |
|
|
691 |
|
|
1,762,782 |
|
|
$ |
33.22 |
|
|
||
2007 |
|
|
2,084 |
|
|
5,262,035 |
|
|
$ |
36.33 |
|
|
||
2008 |
|
|
2,213 |
|
|
5,749,923 |
|
|
$ |
36.15 |
|
|
||
2009 |
|
|
1,984 |
|
|
5,547,072 |
|
|
$ |
35.22 |
|
|
||
2010 |
|
|
1,885 |
|
|
5,533,723 |
|
|
$ |
37.40 |
|
|
||
2011 |
|
|
2,002 |
|
|
5,038,538 |
|
|
$ |
35.50 |
|
|
||
2012 |
|
|
1,280 |
|
|
4,615,030 |
|
|
$ |
35.27 |
|
|
||
2013 |
|
|
1,158 |
|
|
3,676,550 |
|
|
$ |
40.00 |
|
|
||
2014 |
|
|
1,235 |
|
|
3,779,951 |
|
|
$ |
40.63 |
|
|
||
2015 |
|
|
1,215 |
|
|
4,029,482 |
|
|
$ |
41.51 |
|
|
||
2016 |
|
|
1,328 |
|
|
3,968,502 |
|
|
$ |
39.66 |
|
|
||
2017 |
|
|
532 |
|
|
2,286,668 |
|
|
$ |
35.22 |
|
|
||
2018 and Thereafter |
|
|
223 |
|
|
2,106,690 |
|
|
$ |
25.73 |
|
|
||
Specialty Leasing Agreements w/ terms in excess of 12 months |
|
|
1,230 |
|
|
3,305,581 |
|
|
$ |
13.92 |
|
|
||
Anchor Tenants |
|
|
|
|
|
|
|
|
|
|
|
|||
Month to Month Leases |
|
|
3 |
|
|
271,988 |
|
|
$ |
2.97 |
|
|
||
2007 |
|
|
8 |
|
|
834,001 |
|
|
$ |
2.47 |
|
|
||
2008 |
|
|
24 |
|
|
2,695,025 |
|
|
$ |
3.87 |
|
|
||
2009 |
|
|
31 |
|
|
3,279,500 |
|
|
$ |
3.40 |
|
|
||
2010 |
|
|
35 |
|
|
4,092,491 |
|
|
$ |
2.83 |
|
|
||
2011 |
|
|
20 |
|
|
2,217,206 |
|
|
$ |
3.97 |
|
|
||
2012 |
|
|
24 |
|
|
2,646,713 |
|
|
$ |
4.15 |
|
|
||
2013 |
|
|
11 |
|
|
1,677,252 |
|
|
$ |
6.31 |
|
|
||
2014 |
|
|
13 |
|
|
1,207,089 |
|
|
$ |
7.58 |
|
|
||
2015 |
|
|
11 |
|
|
1,007,256 |
|
|
$ |
6.82 |
|
|
||
2016 |
|
|
11 |
|
|
1,122,349 |
|
|
$ |
7.79 |
|
|
||
2017 |
|
|
5 |
|
|
736,723 |
|
|
$ |
2.80 |
|
|
||
2018 and Thereafter |
|
|
32 |
|
|
3,436,682 |
|
|
$ |
5.93 |
|
|
||
(1) Does not consider the impact of options to renew that may be contained in leases.
19
SIMON PROPERTY
GROUP
U.S. Regional Mall Top Tenants
As of December 31, 2006
Top In-Line Retail Tenants (sorted by percentage of total Simon Group base minimum rent)
Tenant |
|
|
|
Number |
|
Square |
|
Percent of |
|
Percent of |
|
||||||||
Limited |
|
|
512 |
|
|
|
3,296 |
|
|
|
1.6 |
% |
|
|
3.8 |
% |
|
||
Gap |
|
|
327 |
|
|
|
3,544 |
|
|
|
1.8 |
% |
|
|
2.6 |
% |
|
||
Foot Locker |
|
|
436 |
|
|
|
1,749 |
|
|
|
0.9 |
% |
|
|
2.0 |
% |
|
||
Abercrombie & Fitch Co. |
|
|
187 |
|
|
|
1,330 |
|
|
|
0.7 |
% |
|
|
1.6 |
% |
|
||
Zale Corporation |
|
|
392 |
|
|
|
444 |
|
|
|
0.2 |
% |
|
|
1.5 |
% |
|
||
Luxottica Group S.P.A |
|
|
363 |
|
|
|
733 |
|
|
|
0.4 |
% |
|
|
1.2 |
% |
|
||
Sterling Jewelers, Inc. |
|
|
208 |
|
|
|
301 |
|
|
|
0.1 |
% |
|
|
1.0 |
% |
|
||
Childrens Place Retail Stores |
|
|
186 |
|
|
|
823 |
|
|
|
0.4 |
% |
|
|
1.0 |
% |
|
||
American Eagle Outfitters |
|
|
134 |
|
|
|
759 |
|
|
|
0.4 |
% |
|
|
0.9 |
% |
|
||
Genesco, Inc. |
|
|
342 |
|
|
|
444 |
|
|
|
0.2 |
% |
|
|
0.9 |
% |
|
Top Anchors (sorted by percentage of total Simon Group square footage)(1)
Tenant |
|
|
|
Number |
|
Square |
|
Percent of |
|
Percent of |
|
||||||
Federated Department Stores |
|
|
164 |
|
|
28,867 |
|
|
14.4 |
% |
|
|
0.6 |
% |
|
||
Sears Roebuck & Co. |
|
|
128 |
|
|
19,598 |
|
|
9.7 |
% |
|
|
0.4 |
% |
|
||
J.C. Penney Co., Inc. |
|
|
117 |
|
|
17,011 |
|
|
8.5 |
% |
|
|
0.9 |
% |
|
||
Dillards Dept. Stores |
|
|
81 |
|
|
12,273 |
|
|
6.1 |
% |
|
|
0.1 |
% |
|
||
Nordstrom, Inc. |
|
|
21 |
|
|
3,722 |
|
|
1.9 |
% |
|
|
0.0 |
% |
|
||
Belk, Inc. |
|
|
27 |
|
|
3,217 |
|
|
1.6 |
% |
|
|
0.4 |
% |
|
||
The Bon-Ton Stores, Inc. |
|
|
22 |
|
|
2,202 |
|
|
1.1 |
% |
|
|
0.3 |
% |
|
||
Target Corporation |
|
|
15 |
|
|
1,974 |
|
|
1.0 |
% |
|
|
0.0 |
% |
|
||
Boscovs Department Stores |
|
|
7 |
|
|
1,279 |
|
|
0.6 |
% |
|
|
0.1 |
% |
|
||
Saks Incorporated |
|
|
10 |
|
|
1,153 |
|
|
0.6 |
% |
|
|
0.3 |
% |
|
||
The Neiman Marcus Group, Inc. |
|
|
9 |
|
|
1,133 |
|
|
0.6 |
% |
|
|
0.1 |
% |
|
(1) Includes space leased and owned by the anchor.
20
SIMON
PROPERTY GROUP
U.S. Regional Mall Anchor/Big Box Openings
2006-2010
Property Name |
|
|
|
|
Location |
|
|
|
New Tenant |
|
|
|
Former Tenant |
|
2006 Openings |
|
|
|
|
|
|
||||||||
Cielo Vista Mall |
|
El Paso, TX |
|
Cinemark Theater |
|
N/A |
||||||||
College Mall |
|
Bloomington, IN |
|
Bed Bath & Beyond |
|
Target (relocated) |
||||||||
Copley Place |
|
Boston, MA |
|
Barneys New York |
|
Lowes Theatre |
||||||||
Crossroads Mall |
|
Omaha, NE |
|
Target |
|
Younkers |
||||||||
Fashion Valley Mall |
|
San Diego, CA |
|
Bloomingdales |
|
Robinsons-May |
||||||||
Firewheel Town Center |
|
Garland, TX |
|
Cost Plus World Market |
|
N/A |
||||||||
Galleria, The |
|
Houston, TX |
|
Kona Grill, Borders |
|
Lord & Taylor |
||||||||
Lehigh Valley Mall |
|
Whitehall, PA |
|
Boscovs |
|
Strawbridges |
||||||||
Liberty Tree Mall |
|
Danvers, MA |
|
K&G Menswear |
|
N/A |
||||||||
Mall at Chestnut Hill |
|
Chestnut Hill, MA |
|
Bloomingdales |
|
Filenes |
||||||||
Mall at The Source, The |
|
Westbury, NY |
|
Golf Galaxy |
|
N/A |
||||||||
Mall of Georgia |
|
Buford, GA |
|
Belk |
|
Lord & Taylor |
||||||||
Melbourne Square |
|
Melbourne, FL |
|
Dicks Sporting Goods |
|
Belk |
||||||||
|
|
|
|
Circuit City |
|
Belk |
||||||||
Menlo Park Mall |
|
Edison, NJ |
|
Steve & Barrys |
|
N/A |
||||||||
Montgomery Mall |
|
Montgomeryville, PA |
|
Boscovs |
|
Strawbridges |
||||||||
Muncie Mall |
|
Muncie, IN |
|
Books-A-Million |
|
N/A |
||||||||
Oxford Valley Mall |
|
Langhorne, PA |
|
Boscovs |
|
Strawbridges |
||||||||
Penn Square |
|
Oklahoma City, OK |
|
Cheesecake Factory |
|
N/A |
||||||||
Richmond Town Square |
|
Richmond Heights (Cleveland), OH |
|
Steve & Barrys |
|
N/A |
||||||||
Ross Park Mall |
|
Pittsburgh, PA |
|
Cheesecake Factory |
|
N/A |
||||||||
Smith Haven Mall |
|
Lake Grove, NY |
|
Cheesecake Factory |
|
Sterns |
||||||||
South Hills Village |
|
Pittsburgh, PA |
|
Boscovs |
|
Kaufmanns |
||||||||
SouthPark |
|
Charlotte, NC |
|
Neiman Marcus |
|
N/A |
||||||||
Town Center at Aurora |
|
Aurora, CO |
|
Dillards |
|
Foleys (relocated) |
||||||||
Town Center at Boca Raton |
|
Boca Raton, FL |
|
Grand Lux |
|
N/A |
||||||||
Valle Vista Mall |
|
Harlingen, TX |
|
Steve & Barrys |
|
N/A |
||||||||
Washington Square |
|
Indianapolis, IN |
|
Steve & Barrys |
|
N/A |
21
SIMON PROPERTY GROUP
U.S. Regional Mall Anchor/Big Box Openings
2006-2010
Property Name |
|
|
|
|
Location |
|
|
|
New Tenant |
|
|
|
Former Tenant |
|
Openings Projected in 2007 |
|
|
|
|
|
|
||||||||
Avenues, The |
|
Jacksonville, FL |
|
Belk |
|
Parisian |
||||||||
Boynton Beach Mall |
|
Boynton Beach, FL |
|
Muvico Theater |
|
Macys |
||||||||
Burlington Mall |
|
Burlington, MA |
|
Crate & Barrel |
|
N/A |
||||||||
Castleton Square |
|
Indianapolis, IN |
|
AMC Theatres |
|
L.S. Ayres |
||||||||
|
|
|
|
Borders |
|
L.S. Ayres |
||||||||
Cordova Mall |
|
Pensacola, FL |
|
Belk |
|
Parisian |
||||||||
Eastland Mall |
|
Evansville, IN |
|
Dillards |
|
L.S. Ayres |
||||||||
Firewheel Town Center |
|
Garland, TX |
|
Ethan Allen |
|
N/A |
||||||||
Greenwood Park Mall |
|
Indianapolis, IN |
|
Barnes & Noble |
|
L.S. Ayres |
||||||||
Gwinnett Place |
|
Duluth, GA |
|
Belk |
|
Parisian |
||||||||
Lake Square Mall |
|
Leesburg, FL |
|
Best Buy |
|
N/A |
||||||||
Lakeline Mall |
|
Austin, TX |
|
Dillards |
|
Mervyns |
||||||||
Lehigh Valley Mall |
|
Whitehall, PA |
|
Barnes & Noble |
|
N/A |
||||||||
|
|
|
|
Bonefish Grill |
|
N/A |
||||||||
|
|
|
|
Bravo |
|
N/A |
||||||||
Lenox Square |
|
Atlanta, GA |
|
Neiman Marcus expansion |
|
N/A |
||||||||
North East Mall |
|
Hurst, TX |
|
Dicks Sporting Goods |
|
Saks Fifth Avenue |
||||||||
Northgate Mall |
|
Seattle, WA |
|
Barnes & Noble |
|
N/A |
||||||||
|
|
|
|
Bed Bath & Beyond |
|
Gottschalks |
||||||||
|
|
|
|
DSW |
|
Gottschalks |
||||||||
Orange Park Mall |
|
Jacksonville, FL |
|
Dicks Sporting Goods |
|
N/A |
||||||||
Phipps Plaza |
|
Atlanta, GA |
|
Belk |
|
Parisian |
||||||||
Plaza Carolina |
|
San Juan, PR |
|
Office Depot |
|
Casa Febus |
||||||||
Smith Haven Mall |
|
Lake Grove, NY |
|
California Pizza Kitchen |
|
Sterns |
||||||||
|
|
|
|
Barnes & Noble |
|
Sterns |
||||||||
|
|
|
|
Dicks Sporting Goods |
|
Sterns |
||||||||
|
|
|
|
Macys Furniture |
|
N/A |
||||||||
South Shore Plaza |
|
Braintree, MA |
|
Cheesecake Factory |
|
N/A |
||||||||
Square One Mall |
|
Saugus, MA |
|
Dicks Sporting Goods |
|
N/A |
||||||||
Town Center at Boca Raton |
|
Boca Raton, FL |
|
Crate & Barrel |
|
N/A |
||||||||
Town Center at Cobb |
|
Kennesaw, GA |
|
Belk |
|
Parisian |
||||||||
West Town Mall |
|
Knoxville, TN |
|
Belk |
|
Parisian |
||||||||
Westminster Mall |
|
Westminster, CA |
|
Target |
|
Macys |
22
SIMON
PROPERTY GROUP
U.S. Regional Mall Anchor/Big Box Openings
2006-2010
Property Name |
|
|
|
|
Location |
|
|
|
New Tenant |
|
|
|
Former Tenant |
|
Openings Projected in 2008 |
|
|
|
|
|
|
||||||||
Anderson Mall |
|
Anderson, SC |
|
Dillards |
|
Belk Mens |
||||||||
Aventura Mall |
|
Miami Beach, FL |
|
Nordstrom |
|
Lord & Taylor |
||||||||
Burlington Mall |
|
Burlington (Boston), MA |
|
Nordstrom |
|
Filenes |
||||||||
Fashion Mall at Keystone |
|
Indianapolis, IN |
|
Nordstrom |
|
Parisian |
||||||||
Livingston Mall |
|
Livingston, NJ |
|
Barnes & Noble |
|
N/A |
||||||||
Montgomery Mall |
|
Montgomeryville, PA |
|
Dicks Sporting Goods |
|
N/A |
||||||||
Ross Park Mall |
|
Pittsburgh, PA |
|
Nordstrom |
|
Macys |
||||||||
Springfield Mall |
|
Springfield, PA |
|
Target |
|
Macys |
||||||||
West Ridge Mall |
|
Topeka, KS |
|
Burlington |
|
Montgomery Ward |
||||||||
Openings Projected in 2009 |
|
|
|
|
|
|
||||||||
Northshore Mall |
|
Peabody (Boston), MA |
|
Nordstrom |
|
Macys |
||||||||
Tacoma Mall |
|
Seattle, WA |
|
Nordstrom (relocated) |
|
Mervyns |
||||||||
Openings Projected in 2010 |
|
|
|
|
|
|
||||||||
Quaker Bridge Mall |
|
Lawrenceville, NJ |
|
Neiman Marcus |
|
N/A |
||||||||
|
|
|
|
Nordstrom |
|
N/A |
||||||||
South Shore Plaza |
|
Braintree (Boston), MA |
|
Nordstrom |
|
Macys |
23
SIMON
PROPERTY GROUP
U.S. Regional Mall Property Listing
|
|
|
|
|
|
|
|
|
|
Gross Leasable Area |
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
Legal |
|
|
|
Mall & |
|
|
|
|
|||||||||||
|
|
|
Property Name |
|
|
State |
|
City (Metropolitan area) |
|
Ownership |
|
Anchor |
|
Freestanding |
|
Total |
|
|
|||||||||
1. |
|
McCain Mall |
|
|
AR |
|
|
N. Little Rock |
|
|
100.0 |
% |
|
554,156 |
|
|
221,474 |
|
|
775,630 |
|
||||||
2. |
|
University Mall |
|
|
AR |
|
|
Little Rock |
|
|
100.0 |
% |
|
364,992 |
|
|
153,534 |
|
|
518,526 |
|
||||||
3. |
|
Brea Mall |
|
|
CA |
|
|
Brea (Orange County) |
|
|
100.0 |
% |
|
874,802 |
|
|
443,789 |
|
|
1,318,591 |
|
||||||
4. |
|
Coddingtown Mall |
|
|
CA |
|
|
Santa Rosa |
|
|
50.0 |
% |
|
547,090 |
|
|
309,812 |
|
|
856,902 |
|
||||||
5. |
|
Fashion Valley Mall |
|
|
CA |
|
|
San Diego |
|
|
50.0 |
% |
|
1,053,305 |
|
|
655,681 |
|
|
1,708,986 |
|
||||||
6. |
|
Laguna Hills Mall |
|
|
CA |
|
|
Laguna Hills (Orange County) |
|
|
100.0 |
% |
|
536,500 |
|
|
329,260 |
|
|
865,760 |
|
||||||
7. |
|
Santa Rosa Plaza |
|
|
CA |
|
|
Santa Rosa |
|
|
100.0 |
% |
|
428,258 |
|
|
270,565 |
|
|
698,823 |
|
||||||
8. |
|
Shops at Mission Viejo, The |
|
|
CA |
|
|
Mission Viejo (Orange County) |
|
|
100.0 |
% |
|
677,215 |
|
|
472,585 |
|
|
1,149,800 |
|
||||||
9. |
|
Stanford Shopping Center |
|
|
CA |
|
|
Palo Alto (San Francisco) |
|
|
100.0 |
% |
|
849,153 |
|
|
528,750 |
(6) |
|
1,377,903 |
|
||||||
10. |
|
Westminster Mall |
|
|
CA |
|
|
Westminster (Orange County) |
|
|
100.0 |
% |
|
716,939 |
|
|
496,376 |
|
|
1,213,315 |
|
||||||
11. |
|
Mesa Mall(1) |
|
|
CO |
|
|
Grand Junction |
|
|
50.0 |
% |
|
441,208 |
|
|
443,015 |
|
|
884,223 |
|
||||||
12. |
|
Town Center at Aurora |
|
|
CO |
|
|
Aurora (Denver) |
|
|
100.0 |
% |
|
676,637 |
|
|
401,903 |
|
|
1,078,540 |
|
||||||
13. |
|
Crystal Mall |
|
|
CT |
|
|
Waterford ( New London-Norwich) |
|
|
74.6 |
% |
|
442,311 |
|
|
351,861 |
|
|
794,172 |
|
||||||
14. |
|
Aventura Mall(1) |
|
|
FL |
|
|
Miami Beach |
|
|
33.3 |
% |
|
1,257,638 |
|
|
662,622 |
|
|
1,920,260 |
|
||||||
15. |
|
Avenues, The |
|
|
FL |
|
|
Jacksonville |
|
|
25.0 |
%(2) |
|
754,956 |
|
|
362,409 |
|
|
1,117,365 |
|
||||||
16. |
|
Boynton Beach Mall |
|
|
FL |
|
|
Boynton Beach (W. Palm Beach) |
|
|
100.0 |
% |
|
714,210 |
|
|
300,364 |
|
|
1,014,574 |
|
||||||
17. |
|
Coconut Point |
|
|
FL |
|
|
Estero |
|
|
50.0 |
% |
|
424,636 |
|
|
594,758 |
|
|
1,019,394 |
|
||||||
18. |
|
Coral Square |
|
|
FL |
|
|
Coral Springs (Miami-Ft. Lauderdale) |
|
|
97.2 |
% |
|
648,144 |
|
|
296,802 |
|
|
944,946 |
|
||||||
19. |
|
Cordova Mall |
|
|
FL |
|
|
Pensacola |
|
|
100.0 |
% |
|
395,875 |
|
|
463,085 |
|
|
858,960 |
|
||||||
20. |
|
Crystal River Mall |
|
|
FL |
|
|
Crystal River |
|
|
100.0 |
% |
|
302,495 |
|
|
121,844 |
|
|
424,339 |
|
||||||
21. |
|
Dadeland Mall |
|
|
FL |
|
|
Miami |
|
|
50.0 |
% |
|
1,132,072 |
|
|
335,524 |
|
|
1,467,596 |
|
||||||
22. |
|
DeSoto Square |
|
|
FL |
|
|
Bradenton (Sarasota-Bradenton) |
|
|
100.0 |
% |
|
435,467 |
|
|
244,499 |
|
|
679,966 |
|
||||||
23. |
|
Edison Mall |
|
|
FL |
|
|
Fort Myers |
|
|
100.0 |
% |
|
742,667 |
|
|
310,695 |
|
|
1,053,362 |
|
||||||
24. |
|
Florida Mall, The |
|
|
FL |
|
|
Orlando |
|
|
50.0 |
% |
|
1,232,416 |
|
|
615,288 |
|
|
1,847,704 |
|
||||||
25. |
|
Gulf View Square |
|
|
FL |
|
|
Port Richey (Tampa-St. Pete) |
|
|
100.0 |
% |
|
461,852 |
|
|
292,028 |
|
|
753,880 |
|
||||||
26. |
|
Indian River Mall |
|
|
FL |
|
|
Vero Beach |
|
|
50.0 |
% |
|
445,552 |
|
|
302,881 |
|
|
748,433 |
|
||||||
27. |
|
Lake Square Mall |
|
|
FL |
|
|
Leesburg (Orlando) |
|
|
50.0 |
% |
|
296,037 |
|
|
264,953 |
|
|
560,990 |
|
||||||
28. |
|
Melbourne Square |
|
|
FL |
|
|
Melbourne |
|
|
100.0 |
% |
|
416,167 |
|
|
294,373 |
|
|
710,540 |
|
||||||
29. |
|
Miami International Mall |
|
|
FL |
|
|
South Miami |
|
|
47.8 |
% |
|
778,784 |
|
|
294,825 |
|
|
1,073,609 |
|
||||||
30. |
|
Orange Park Mall |
|
|
FL |
|
|
Orange Park (Jacksonville) |
|
|
100.0 |
% |
|
528,551 |
|
|
381,658 |
|
|
910,209 |
|
||||||
31. |
|
Paddock Mall |
|
|
FL |
|
|
Ocala |
|
|
100.0 |
% |
|
387,378 |
|
|
167,723 |
|
|
555,101 |
|
||||||
32. |
|
Palm Beach Mall |
|
|
FL |
|
|
West Palm Beach |
|
|
100.0 |
% |
|
749,288 |
|
|
335,086 |
|
|
1,084,374 |
|
||||||
33. |
|
Port Charlotte Town Center |
|
|
FL |
|
|
Port Charlotte (Punta Gorda) |
|
|
80.0 |
%(3) |
|
458,251 |
|
|
323,692 |
|
|
781,943 |
|
||||||
34. |
|
Seminole Towne Center |
|
|
FL |
|
|
Sanford (Orlando) |
|
|
45.0 |
%(2) |
|
768,798 |
|
|
367,781 |
|
|
1,136,579 |
|
||||||
35. |
|
Shops at Sunset Place, The |
|
|
FL |
|
|
Miami |
|
|
37.5 |
%(2) |
|
0 |
|
|
510,056 |
|
|
510,056 |
|
||||||
36. |
|
St. Johns Town Center |
|
|
FL |
|
|
Jacksonville |
|
|
50.0 |
% |
|
653,291 |
|
|
379,212 |
|
|
1,032,503 |
|
||||||
37. |
|
Town Center at Boca Raton |
|
|
FL |
|
|
Boca Raton (W. Palm Beach) |
|
|
100.0 |
% |
|
1,085,312 |
|
|
493,628 |
|
|
1,578,940 |
|
||||||
38. |
|
Treasure Coast Square |
|
|
FL |
|
|
Jensen Beach (Ft. Pierce) |
|
|
100.0 |
% |
|
511,372 |
|
|
350,369 |
|
|
861,741 |
|
||||||
39. |
|
Tyrone Square |
|
|
FL |
|
|
St. Petersburg (Tampa-St. Pete) |
|
|
100.0 |
% |
|
748,269 |
|
|
372,971 |
|
|
1,121,240 |
|
||||||
40. |
|
University Mall |
|
|
FL |
|
|
Pensacola |
|
|
100.0 |
% |
|
478,449 |
|
|
230,952 |
|
|
709,401 |
|
||||||
41. |
|
Gwinnett Place |
|
|
GA |
|
|
Duluth (Atlanta) |
|
|
50.0 |
% |
|
843,609 |
|
|
434,254 |
|
|
1,277,863 |
|
||||||
42. |
|
Lenox Square |
|
|
GA |
|
|
Atlanta |
|
|
100.0 |
% |
|
821,356 |
|
|
628,752 |
(6) |
|
1,450,108 |
|
||||||
24
SIMON
PROPERTY GROUP
U.S. Regional Mall Property Listing
|
|
|
|
|
|
|
|
|
|
Gross Leasable Area |
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
Legal |
|
|
|
Mall & |
|
|
|
|
||||||||||||||
|
|
|
Property Name |
|
|
State |
|
City (Metropolitan area) |
|
Ownership |
|
Anchor |
|
Freestanding |
|
Total |
|
|
||||||||||||
43. |
|
Mall of Georgia |
|
|
GA |
|
|
Mill Creek (Atlanta) |
|
|
100.0 |
% |
|
1,069,590 |
|
|
716,341 |
|
|
1,785,931 |
|
|||||||||
44. |
|
Northlake Mall |
|
|
GA |
|
|
Atlanta |
|
|
100.0 |
% |
|
665,745 |
|
|
296,626 |
|
|
962,371 |
|
|||||||||
45. |
|
Phipps Plaza |
|
|
GA |
|
|
Atlanta |
|
|
100.0 |
% |
|
472,385 |
|
|
347,202 |
|
|
819,587 |
|
|||||||||
46. |
|
Town Center at Cobb |
|
|
GA |
|
|
Kennesaw (Atlanta) |
|
|
50.0 |
% |
|
866,381 |
|
|
406,050 |
|
|
1,272,431 |
|
|||||||||
47. |
|
Lindale Mall(1) |
|
|
IA |
|
|
Cedar Rapids |
|
|
50.0 |
% |
|
305,563 |
|
|
388,024 |
|
|
693,587 |
|
|||||||||
48. |
|
NorthPark Mall |
|
|
IA |
|
|
Davenport |
|
|
50.0 |
% |
|
650,456 |
|
|
423,484 |
|
|
1,073,940 |
|
|||||||||
49. |
|
Southern Hills Mall(1) |
|
|
IA |
|
|
Sioux City |
|
|
50.0 |
% |
|
372,937 |
|
|
431,916 |
|
|
804,853 |
|
|||||||||
50. |
|
SouthRidge Mall(1) |
|
|
IA |
|
|
Des Moines |
|
|
50.0 |
% |
|
388,752 |
|
|
523,443 |
|
|
912,195 |
|
|||||||||
51. |
|
Alton Square |
|
|
IL |
|
|
Alton (St. Louis) |
|
|
100.0 |
% |
|
426,315 |
|
|
211,655 |
|
|
637,970 |
|
|||||||||
52. |
|
Lincolnwood Town Center |
|
|
IL |
|
|
Lincolnwood (Chicago) |
|
|
100.0 |
% |
|
220,830 |
|
|
201,110 |
|
|
421,940 |
|
|||||||||
53. |
|
Northfield Square Mall |
|
|
IL |
|
|
Bourbonnais (Chicago) |
|
|
31.6 |
%(3) |
|
310,994 |
|
|
246,672 |
|
|
557,666 |
|
|||||||||
54. |
|
Northwoods Mall |
|
|
IL |
|
|
Peoria |
|
|
100.0 |
% |
|
472,969 |
|
|
221,068 |
|
|
694,037 |
|
|||||||||
55. |
|
Orland Square |
|
|
IL |
|
|
Orland Park (Chicago) |
|
|
100.0 |
% |
|
773,295 |
|
|
437,045 |
|
|
1,210,340 |
|
|||||||||
56. |
|
River Oaks Center |
|
|
IL |
|
|
Calumet City (Chicago) |
|
|
100.0 |
% |
|
834,588 |
|
|
533,914 |
(6) |
|
1,368,502 |
|
|||||||||
57. |
|
SouthPark Mall |
|
|
IL |
|
|
Moline (Davenport-Moline) |
|
|
50.0 |
% |
|
578,056 |
|
|
447,804 |
|
|
1,025,860 |
|
|||||||||
58. |
|
White Oaks Mall |
|
|
IL |
|
|
Springfield |
|
|
77.5 |
% |
|
556,831 |
|
|
379,688 |
|
|
936,519 |
|
|||||||||
59. |
|
Castleton Square |
|
|
IN |
|
|
Indianapolis |
|
|
100.0 |
% |
|
908,481 |
|
|
352,398 |
|
|
1,260,879 |
|
|||||||||
60. |
|
Circle Centre |
|
|
IN |
|
|
Indianapolis |
|
|
14.7 |
% |
|
350,000 |
|
|
435,963 |
(6) |
|
785,963 |
|
|||||||||
61. |
|
College Mall |
|
|
IN |
|
|
Bloomington |
|
|
100.0 |
% |
|
356,887 |
|
|
286,028 |
|
|
642,915 |
|
|||||||||
62. |
|
Eastland Mall |
|
|
IN |
|
|
Evansville |
|
|
50.0 |
% |
|
489,144 |
|
|
375,307 |
|
|
864,451 |
|
|||||||||
63. |
|
Fashion Mall at Keystone |
|
|
IN |
|
|
Indianapolis |
|
|
100.0 |
% |
|
249,721 |
|
|
433,601 |
(6) |
|
683,322 |
|
|||||||||
64. |
|
Greenwood Park Mall |
|
|
IN |
|
|
Greenwood (Indianapolis) |
|
|
100.0 |
% |
|
754,928 |
|
|
408,820 |
|
|
1,163,748 |
|
|||||||||
65. |
|
Lafayette Square |
|
|
IN |
|
|
Indianapolis |
|
|
100.0 |
% |
|
937,223 |
|
|
269,504 |
|
|
1,206,727 |
|
|||||||||
66. |
|
Markland Mall |
|
|
IN |
|
|
Kokomo |
|
|
100.0 |
% |
|
273,094 |
|
|
141,692 |
|
|
414,786 |
|
|||||||||
67. |
|
Muncie Mall |
|
|
IN |
|
|
Muncie |
|
|
100.0 |
% |
|
435,756 |
|
|
204,894 |
|
|
640,650 |
|
|||||||||
68. |
|
Tippecanoe Mall |
|
|
IN |
|
|
Lafayette |
|
|
100.0 |
% |
|
537,790 |
|
|
322,694 |
|
|
860,484 |
|
|||||||||
69. |
|
University Park Mall |
|
|
IN |
|
|
Mishawaka (South Bend) |
|
|
60.0 |
% |
|
499,876 |
|
|
319,620 |
|
|
819,496 |
|
|||||||||
70. |
|
Washington Square |
|
|
IN |
|
|
Indianapolis |
|
|
100.0 |
% |
|
616,109 |
|
|
348,781 |
|
|
964,890 |
|
|||||||||
71. |
|
Towne East Square |
|
|
KS |
|
|
Wichita |
|
|
100.0 |
% |
|
779,490 |
|
|
358,838 |
|
|
1,138,328 |
|
|||||||||
72. |
|
Towne West Square |
|
|
KS |
|
|
Wichita |
|
|
100.0 |
% |
|
619,269 |
|
|
332,287 |
|
|
951,556 |
|
|||||||||
73. |
|
West Ridge Mall |
|
|
KS |
|
|
Topeka |
|
|
100.0 |
% |
|
716,811 |
|
|
281,646 |
|
|
998,457 |
|
|||||||||
74. |
|
Prien Lake Mall |
|
|
LA |
|
|
Lake Charles |
|
|
100.0 |
% |
|
644,124 |
|
|
177,626 |
|
|
821,750 |
|
|||||||||
75. |
|
Arsenal Mall |
|
|
MA |
|
|
Watertown (Boston) |
|
|
100.0 |
% |
|
191,395 |
|
|
310,130 |
(6) |
|
501,525 |
|
|||||||||
76. |
|
Atrium Mall |
|
|
MA |
|
|
Chestnut Hill (Boston) |
|
|
49.1 |
% |
|
0 |
|
|
205,751 |
|
|
205,751 |
|
|||||||||
77. |
|
Auburn Mall |
|
|
MA |
|
|
Auburn (Boston) |
|
|
49.1 |
% |
|
417,620 |
|
|
174,350 |
|
|
591,970 |
|
|||||||||
78. |
|
Burlington Mall |
|
|
MA |
|
|
Burlington (Boston) |
|
|
100.0 |
% |
|
642,411 |
|
|
432,201 |
|
|
1,074,612 |
|
|||||||||
79. |
|
Cape Cod Mall |
|
|
MA |
|
|
Hyannis (Barnstable-Yarmouth) |
|
|
49.1 |
% |
|
420,199 |
|
|
303,618 |
|
|
723,817 |
|
|||||||||
80. |
|
Copley Place |
|
|
MA |
|
|
Boston |
|
|
98.1 |
% |
|
150,847 |
|
|
1,080,822 |
(6) |
|
1,231,669 |
|
|||||||||
81. |
|
Emerald Square |
|
|
MA |
|
|
North Attleboro (Providence-Fall River) |
|
|
49.1 |
% |
|
647,372 |
|
|
375,125 |
|
|
1,022,497 |
|
|||||||||
82. |
|
Greendale Mall |
|
|
MA |
|
|
Worcester (Boston) |
|
|
49.1 |
% |
|
132,634 |
|
|
298,732 |
(6) |
|
431,366 |
|
|||||||||
83. |
|
Liberty Tree Mall |
|
|
MA |
|
|
Danvers (Boston) |
|
|
49.1 |
% |
|
498,000 |
|
|
359,251 |
|
|
857,251 |
|
|||||||||
84. |
|
Mall at Chestnut Hill |
|
|
MA |
|
|
Newton (Boston) |
|
|
47.2 |
% |
|
297,253 |
|
|
180,109 |
|
|
477,362 |
|
|||||||||
85. |
|
Northshore Mall |
|
|
MA |
|
|
Peabody (Boston) |
|
|
49.1 |
% |
|
677,433 |
|
|
688,876 |
|
|
1,366,309 |
|
|||||||||
86. |
|
Solomon Pond Mall |
|
|
MA |
|
|
Marlborough (Boston) |
|
|
49.1 |
% |
|
538,843 |
|
|
371,326 |
|
|
910,169 |
|
|||||||||
87. |
|
South Shore Plaza |
|
|
MA |
|
|
Braintree (Boston) |
|
|
100.0 |
% |
|
547,287 |
|
|
613,809 |
|
|
1,161,096 |
|
|||||||||
88. |
|
Square One Mall |
|
|
MA |
|
|
Saugus (Boston) |
|
|
49.1 |
% |
|
608,601 |
|
|
324,669 |
|
|
933,270 |
|
|||||||||
25
SIMON
PROPERTY GROUP
U.S. Regional Mall Property Listing
|
|
|
|
|
|
|
|
|
|
Gross Leasable Area |
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
Legal |
|
|
|
Mall & |
|
|
|
|
||||||||||||||
|
|
|
Property Name |
|
|
State |
|
City (Metropolitan area) |
|
Ownership |
|
Anchor |
|
Freestanding |
|
Total |
|
|
||||||||||||
89. |
|
Bowie Town Center |
|
|
MD |
|
|
Bowie (Washington, D.C.) |
|
|
100.0 |
% |
|
355,557 |
|
|
328,588 |
|
|
684,145 |
|
|||||||||
90. |
|
St. Charles Towne Center |
|
|
MD |
|
|
Waldorf (Washington, D.C.) |
|
|
100.0 |
% |
|
631,602 |
|
|
350,574 |
|
|
982,176 |
|
|||||||||
91. |
|
Bangor Mall |
|
|
ME |
|
|
Bangor |
|
|
66.4 |
%(5) |
|
416,582 |
|
|
237,494 |
|
|
654,076 |
|
|||||||||
92. |
|
Maplewood Mall |
|
|
MN |
|
|
Minneapolis |
|
|
100.0 |
% |
|
588,822 |
|
|
341,972 |
|
|
930,794 |
|
|||||||||
93. |
|
Miller Hill Mall |
|
|
MN |
|
|
Duluth |
|
|
100.0 |
% |
|
429,508 |
|
|
379,884 |
|
|
809,392 |
|
|||||||||
94. |
|
Battlefield Mall |
|
|
MO |
|
|
Springfield |
|
|
100.0 |
% |
|
770,111 |
|
|
433,482 |
|
|
1,203,593 |
|
|||||||||
95. |
|
Independence Center |
|
|
MO |
|
|
Independence (Kansas City) |
|
|
100.0 |
% |
|
499,284 |
|
|
526,154 |
|
|
1,025,438 |
|
|||||||||
96. |
|
SouthPark |
|
|
NC |
|
|
Charlotte |
|
|
100.0 |
% |
|
1,044,742 |
|
|
530,839 |
|
|
1,575,581 |
|
|||||||||
97. |
|
Crossroads Mall |
|
|
NE |
|
|
Omaha |
|
|
100.0 |
% |
|
522,119 |
|
|
231,298 |
|
|
753,417 |
|
|||||||||
98. |
|
Mall at Rockingham Park, The |
|
|
NH |
|
|
Salem (Boston) |
|
|
24.6 |
% |
|
638,111 |
|
|
381,676 |
|
|
1,019,787 |
|
|||||||||
99. |
|
Mall of New Hampshire |
|
|
NH |
|
|
Manchester (Boston) |
|
|
49.1 |
% |
|
444,889 |
|
|
362,807 |
|
|
807,696 |
|
|||||||||
100. |
|
Pheasant Lane Mall |
|
|
NH |
|
|
Nashua (Boston) |
|
|
|
(4) |
|
675,759 |
|
|
313,615 |
|
|
989,374 |
|
|||||||||
101. |
|
Brunswick Square |
|
|
NJ |
|
|
East Brunswick (New York) |
|
|
100.0 |
% |
|
467,626 |
|
|
299,792 |
|
|
767,418 |
|
|||||||||
102. |
|
Livingston Mall |
|
|
NJ |
|
|
Livingston (New York) |
|
|
100.0 |
% |
|
616,128 |
|
|
363,871 |
|
|
979,999 |
|
|||||||||
103. |
|
Menlo Park Mall |
|
|
NJ |
|
|
Edison (New York) |
|
|
100.0 |
% |
|
527,591 |
|
|
756,358 |
(6) |
|
1,283,949 |
|
|||||||||
104. |
|
Ocean County Mall |
|
|
NJ |
|
|
Toms River (New York) |
|
|
100.0 |
% |
|
616,443 |
|
|
274,856 |
|
|
891,299 |
|
|||||||||
105. |
|
Quaker Bridge Mall |
|
|
NJ |
|
|
Lawrenceville |
|
|
38.0 |
%(5) |
|
686,760 |
|
|
412,636 |
|
|
1,099,396 |
|
|||||||||
106. |
|
Rockaway Townsquare |
|
|
NJ |
|
|
Rockaway (New York) |
|
|
100.0 |
% |
|
786,626 |
|
|
462,038 |
|
|
1,248,664 |
|
|||||||||
107. |
|
Cottonwood Mall |
|
|
NM |
|
|
Albuquerque |
|
|
100.0 |
% |
|
631,556 |
|
|
409,278 |
|
|
1,040,834 |
|
|||||||||
108. |
|
Forum Shops at Caesars, The |
|
|
NV |
|
|
Las Vegas |
|
|
100.0 |
% |
|
0 |
|
|
635,939 |
|
|
635,939 |
|
|||||||||
109. |
|
Chautauqua Mall |
|
|
NY |
|
|
Lakewood (Jamestown) |
|
|
100.0 |
% |
|
213,320 |
|
|
218,858 |
|
|
432,178 |
|
|||||||||
110. |
|
Jefferson Valley Mall |
|
|
NY |
|
|
Yorktown Heights (New York) |
|
|
100.0 |
% |
|
310,095 |
|
|
278,290 |
|
|
588,385 |
|
|||||||||
111. |
|
Mall at The Source, The |
|
|
NY |
|
|
Westbury (New York) |
|
|
25.5 |
%(2) |
|
210,798 |
|
|
515,250 |
|
|
726,048 |
|
|||||||||
112. |
|
Nanuet Mall |
|
|
NY |
|
|
Nanuet (New York) |
|
|
100.0 |
% |
|
583,711 |
|
|
331,764 |
|
|
915,475 |
|
|||||||||
113. |
|
Roosevelt Field |
|
|
NY |
|
|
Garden City (New York) |
|
|
100.0 |
% |
|
1,430,425 |
|
|
778,656 |
(6) |
|
2,209,081 |
|
|||||||||
114. |
|
Smith Haven Mall |
|
|
NY |
|
|
Lake Grove (New York) |
|
|
25.0 |
% |
|
666,283 |
|
|
416,035 |
|
|
1,082,318 |
|
|||||||||
115. |
|
Walt Whitman Mall |
|
|
NY |
|
|
Huntington Station (New York) |
|
|
100.0 |
% |
|
742,214 |
|
|
294,140 |
|
|
1,036,354 |
|
|||||||||
116. |
|
Westchester, The |
|
|
NY |
|
|
White Plains (New York) |
|
|
40.0 |
% |
|
349,393 |
|
|
478,254 |
(6) |
|
827,647 |
|
|||||||||
117. |
|
Great Lakes Mall |
|
|
OH |
|
|
Mentor (Cleveland) |
|
|
100.0 |
% |
|
879,300 |
|
|
378,525 |
|
|
1,257,825 |
|
|||||||||
118. |
|
Lima Mall |
|
|
OH |
|
|
Lima |
|
|
100.0 |
% |
|
541,861 |
|
|
203,770 |
|
|
745,631 |
|
|||||||||
119. |
|
Richmond Town Square |
|
|
OH |
|
|
Richmond Heights (Cleveland) |
|
|
100.0 |
% |
|
685,251 |
|
|
331,663 |
|
|
1,016,914 |
|
|||||||||
120. |
|
Southern Park Mall |
|
|
OH |
|
|
Boardman (Youngstown) |
|
|
100.0 |
% |
|
811,858 |
|
|
383,660 |
|
|
1,195,518 |
|
|||||||||
121. |
|
Summit Mall |
|
|
OH |
|
|
Akron |
|
|
100.0 |
% |
|
432,936 |
|
|
330,976 |
|
|
763,912 |
|
|||||||||
122. |
|
Upper Valley Mall |
|
|
OH |
|
|
Springfield (Dayton-Springfield) |
|
|
100.0 |
% |
|
479,418 |
|
|
262,978 |
|
|
742,396 |
|
|||||||||
123. |
|
Penn Square Mall |
|
|
OK |
|
|
Oklahoma City |
|
|
94.5 |
% |
|
588,137 |
|
|
462,542 |
|
|
1,050,679 |
|
|||||||||
124. |
|
Woodland Hills Mall |
|
|
OK |
|
|
Tulsa |
|
|
94.5 |
% |
|
706,159 |
|
|
382,115 |
|
|
1,088,274 |
|
|||||||||
125. |
|
Century III Mall |
|
|
PA |
|
|
West Mifflin (Pittsburgh) |
|
|
100.0 |
% |
|
831,439 |
|
|
459,191 |
(6) |
|
1,290,630 |
|
|||||||||
126. |
|
Granite Run Mall |
|
|
PA |
|
|
Media (Philadelphia) |
|
|
50.0 |
% |
|
500,809 |
|
|
535,456 |
|
|
1,036,265 |
|
|||||||||
127. |
|
King of Prussia Mall |
|
|
PA |
|
|
King of Prussia (Philadelphia) |
|
|
12.4 |
%(5) |
|
1,545,812 |
|
|
1,065,157 |
(6) |
|
2,610,969 |
|
|||||||||
128. |
|
Lehigh Valley Mall |
|
|
PA |
|
|
Whitehall (Allentown-Bethlehem) |
|
|
37.6 |
%(5) |
|
564,353 |
|
|
482,855 |
(6) |
|
1,047,208 |
|
|||||||||
26
SIMON
PROPERTY GROUP
U.S. Regional Mall Property Listing
|
|
|
|
|
|
|
|
|
|
Gross Leasable Area |
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
Legal |
|
|
|
Mall & |
|
|
|
|
||||||||||||||||
|
|
|
Property Name |
|
|
State |
|
City (Metropolitan area) |
|
Ownership |
|
Anchor |
|
Freestanding |
|
Total |
|
|
||||||||||||||
129. |
|
Montgomery Mall |
|
|
PA |
|
|
Montgomeryville (Philadelphia) |
|
|
53.5 |
%(5) |
|
684,855 |
|
|
434,306 |
|
|
1,119,161 |
|
|||||||||||
130. |
|
Oxford Valley Mall |
|
|
PA |
|
|
Langhorne (Philadelphia) |
|
|
63.2 |
%(5) |
|
762,558 |
|
|
558,957 |
(6) |
|
1,321,515 |
|
|||||||||||
131. |
|
Ross Park Mall |
|
|
PA |
|
|
Pittsburgh |
|
|
100.0 |
% |
|
622,215 |
|
|
406,902 |
|
|
1,029,117 |
|
|||||||||||
132. |
|
South Hills Village |
|
|
PA |
|
|
Pittsburgh |
|
|
100.0 |
% |
|
655,987 |
|
|
485,604 |
|
|
1,141,591 |
|
|||||||||||
133. |
|
Springfield Mall(1) |
|
|
PA |
|
|
Springfield (Philadelphia) |
|
|
38.0 |
%(5) |
|
367,176 |
|
|
221,489 |
|
|
588,665 |
|
|||||||||||
134. |
|
Plaza Carolina |
|
|
PR |
|
|
Carolina (San Juan) |
|
|
100.0 |
% |
|
504,796 |
|
|
609,476 |
(6) |
|
1,114,272 |
|
|||||||||||
135. |
|
Anderson Mall |
|
|
SC |
|
|
Anderson (Greenville) |
|
|
100.0 |
% |
|
404,394 |
|
|
229,988 |
|
|
634,382 |
|
|||||||||||
136. |
|
Haywood Mall |
|
|
SC |
|
|
Greenville |
|
|
100.0 |
% |
|
902,400 |
|
|
328,159 |
|
|
1,230,559 |
|
|||||||||||
137. |
|
Empire Mall(1) |
|
|
SD |
|
|
Sioux Falls |
|
|
50.0 |
% |
|
497,341 |
|
|
548,004 |
|
|
1,045,345 |
|
|||||||||||
138. |
|
Rushmore Mall(1) |
|
|
SD |
|
|
Rapid City |
|
|
50.0 |
% |
|
470,660 |
|
|
362,653 |
|
|
833,313 |
|
|||||||||||
139. |
|
Knoxville Center |
|
|
TN |
|
|
Knoxville |
|
|
100.0 |
% |
|
597,028 |
|
|
384,086 |
|
|
981,114 |
|
|||||||||||
140. |
|
Oak Court Mall |
|
|
TN |
|
|
Memphis |
|
|
100.0 |
% |
|
532,817 |
|
|
314,264 |
(6) |
|
847,081 |
|
|||||||||||
141. |
|
Raleigh Springs Mall |
|
|
TN |
|
|
Memphis |
|
|
100.0 |
% |
|
691,230 |
|
|
226,100 |
|
|
917,330 |
|
|||||||||||
142. |
|
West Town Mall |
|
|
TN |
|
|
Knoxville |
|
|
50.0 |
% |
|
878,311 |
|
|
451,465 |
|
|
1,329,776 |
|
|||||||||||
143. |
|
Wolfchase Galleria |
|
|
TN |
|
|
Memphis |
|
|
94.5 |
% |
|
761,648 |
|
|
505,461 |
|
|
1,267,109 |
|
|||||||||||
144. |
|
Barton Creek Square |
|
|
TX |
|
|
Austin |
|
|
100.0 |
% |
|
922,266 |
|
|
508,229 |
|
|
1,430,495 |
|
|||||||||||
145. |
|
Broadway Square |
|
|
TX |
|
|
Tyler |
|
|
100.0 |
% |
|
427,730 |
|
|
200,966 |
|
|
628,696 |
|
|||||||||||
146. |
|
Cielo Vista Mall |
|
|
TX |
|
|
El Paso |
|
|
100.0 |
% |
|
793,716 |
|
|
443,825 |
|
|
1,237,541 |
|
|||||||||||
147. |
|
Firewheel Town Center |
|
|
TX |
|
|
Garland |
|
|
100.0 |
% |
|
298,857 |
|
|
618,845 |
(6) |
|
917,702 |
|
|||||||||||
148. |
|
Galleria, The |
|
|
TX |
|
|
Houston |
|
|
31.5 |
% |
|
1,164,982 |
|
|
1,185,561 |
|
|
2,350,543 |
|
|||||||||||
149. |
|
Highland Mall(1) |
|
|
TX |
|
|
Austin |
|
|
50.0 |
% |
|
732,000 |
|
|
359,126 |
|
|
1,091,126 |
|
|||||||||||
150. |
|
Ingram Park Mall |
|
|
TX |
|
|
San Antonio |
|
|
100.0 |
% |
|
750,888 |
|
|
375,484 |
|
|
1,126,372 |
|
|||||||||||
151. |
|
Irving Mall |
|
|
TX |
|
|
Irving (Dallas-Ft. Worth) |
|
|
100.0 |
% |
|
637,415 |
|
|
406,712 |
|
|
1,044,127 |
|
|||||||||||
152. |
|
La Plaza Mall |
|
|
TX |
|
|
McAllen |
|
|
100.0 |
% |
|
776,397 |
|
|
427,124 |
|
|
1,203,521 |
|
|||||||||||
153. |
|
Lakeline Mall |
|
|
TX |
|
|
Austin |
|
|
100.0 |
% |
|
745,179 |
|
|
355,783 |
|
|
1,100,962 |
|
|||||||||||
154. |
|
Longview Mall |
|
|
TX |
|
|
Longview |
|
|
100.0 |
% |
|
402,843 |
|
|
209,472 |
|
|
612,315 |
|
|||||||||||
155. |
|
Midland Park Mall |
|
|
TX |
|
|
Midland |
|
|
100.0 |
% |
|
339,113 |
|
|
279,430 |
|
|
618,543 |
|
|||||||||||
156. |
|
North East Mall |
|
|
TX |
|
|
Hurst (Dallas-Ft. Worth) |
|
|
100.0 |
% |
|
1,194,589 |
|
|
452,659 |
|
|
1,647,248 |
|
|||||||||||
157. |
|
Richardson Square Mall |
|
|
TX |
|
|
Richardson (Dallas-Ft. Worth) |
|
|
100.0 |
% |
|
460,055 |
|
|
284,240 |
|
|
744,295 |
|
|||||||||||
158. |
|
Rolling Oaks Mall |
|
|
TX |
|
|
San Antonio |
|
|
100.0 |
% |
|
596,308 |
|
|
288,109 |
|
|
884,417 |
|
|||||||||||
159. |
|
Sunland Park Mall |
|
|
TX |
|
|
El Paso |
|
|
100.0 |
% |
|
575,837 |
|
|
342,234 |
|
|
918,071 |
|
|||||||||||
160. |
|
Valle Vista Mall |
|
|
TX |
|
|
Harlingen |
|
|
100.0 |
% |
|
389,781 |
|
|
265,886 |
|
|
655,667 |
|
|||||||||||
161. |
|
Apple Blossom Mall |
|
|
VA |
|
|
Winchester |
|
|
49.1 |
% |
|
229,011 |
|
|
213,619 |
|
|
442,630 |
|
|||||||||||
162. |
|
Charlottesville Fashion Square |
|
|
VA |
|
|
Charlottesville |
|
|
100.0 |
% |
|
381,153 |
|
|
190,533 |
|
|
571,686 |
|
|||||||||||
163. |
|
Chesapeake Square |
|
|
VA |
|
|
Chesapeake (Norfolk- VA Beach) |
|
|
75.0 |
%(3) |
|
534,760 |
|
|
271,842 |
|
|
806,602 |
|
|||||||||||
164. |
|
Fashion Centre at Pentagon City, The |
|
|
VA |
|
|
Arlington (Washington, DC) |
|
|
42.5 |
% |
|
472,729 |
|
|
517,384 |
(6) |
|
990,113 |
|
|||||||||||
165. |
|
Valley Mall |
|
|
VA |
|
|
Harrisonburg |
|
|
50.0 |
% |
|
315,078 |
|
|
190,648 |
|
|
505,726 |
|
|||||||||||
166. |
|
Virginia Center Commons |
|
|
VA |
|
|
Glen Allen (Richmond) |
|
|
100.0 |
% |
|
506,639 |
|
|
280,817 |
|
|
787,456 |
|
|||||||||||
167. |
|
Columbia Center |
|
|
WA |
|
|
Kennewick |
|
|
100.0 |
% |
|
408,052 |
|
|
346,895 |
|
|
754,947 |
|
|||||||||||
168. |
|
Northgate Mall |
|
|
WA |
|
|
Seattle |
|
|
100.0 |
% |
|
688,391 |
|
|
291,003 |
|
|
979,394 |
|
|||||||||||
169. |
|
Tacoma Mall |
|
|
WA |
|
|
Tacoma |
|
|
100.0 |
% |
|
924,045 |
|
|
407,010 |
|
|
1,331,055 |
|
|||||||||||
170. |
|
Bay Park Square |
|
|
WI |
|
|
Green Bay |
|
|
100.0 |
% |
|
447,508 |
|
|
267,756 |
|
|
715,264 |
|
|||||||||||
171. |
|
Forest Mall |
|
|
WI |
|
|
Fond Du Lac |
|
|
100.0 |
% |
|
327,260 |
|
|
174,031 |
|
|
501,291 |
|
|||||||||||
|
|
Total Regional Mall GLA |
|
|
|
|
|
|
|
|
|
|
|
100,739,129 |
|
|
65,637,622 |
|
|
166,376,751 |
|
|||||||||||
27
FOOTNOTES:
(1) This Property is managed by a third party.
(2) The Operating Partnerships direct and indirect interests in some of the Properties held as joint venture interests are subject to preferences on distributions in favor of other partners or the Operating Partnership.
(3) The Operating Partnership receives substantially all the economic benefit of the Property due to a preference, advance, or other partnership arrangement.
(4) The Operating Partnership owns a mortgage note that encumbers Pheasant Lane Mall that entitles it to 100% of the economics of this Property.
(5) The Operating Partnerships indirect ownership interest is through an approximately 76% ownership interest in Kravco Simon Investments or an affiliate of Kravco Simon Investments.
(6) Mall &
Freestanding GLA includes office space as follows:
Arsenal Mall105,807 sq. ft.
Century III Mall35,929 sq. ft.
Circle Centre Mall9,123 sq. ft.
Copley Place856,586 sq. ft.
Fashion Centre at Pentagon City, The169,089 sq. ft.
Fashion Mall at Keystone, The10,927 sq. ft.
Firewheel Town Center75,000 sq. ft.
Greendale Mall119,860 sq. ft.
King of Prussia Mall13,627 sq. ft.
Lehigh Valley Mall11,754 sq. ft.
Lenox Square2,674 sq. ft.
Menlo Park Mall50,615 sq. ft.
Oak Court Mall126,319 sq. ft.
Oxford Valley Mall109,832 sq. ft.
Plaza Carolina28,192 sq. ft.
River Oaks Center118,311 sq. ft.
Roosevelt Field1,610 sq. ft.
Stanford Shopping Center5,748 sq. ft.
The Westchester820 sq. ft.
28
SIMON
PROPERTY GROUP
U.S. Premium Outlet Centers Operational Information
As of December 31, 2006
|
|
As of or for the |
|
||||||||
|
|
Twelve Months Ended |
|
||||||||
|
|
December 31, |
|
||||||||
|
|
2006 |
|
2005 |
|
||||||
Total Number of U.S. Premium Outlet Centers |
|
|
36 |
|
|
|
33 |
|
|
||
Total U.S. Premium Outlet Centers GLA (in millions of square feet) |
|
|
13.9 |
|
|
|
12.6 |
|
|
||
Occupancy(1) |
|
|
99.4 |
% |
|
|
99.6 |
% |
|
||
Comparable sales per square foot(1) |
|
|
$ |
471 |
|
|
|
$ |
444 |
|
|
Average base rent per square foot(1) |
|
|
$ |
24.23 |
|
|
|
$ |
23.16 |
|
|
|
|
Total |
|
% |
|
|||||
Average Base Rent Per Square Foot(1) |
|
|
|
Center |
|
Change |
|
|||
12/31/06 |
|
$ |
24.23 |
|
|
4.6 |
% |
|
||
12/31/05 |
|
23.16 |
|
|
6.0 |
% |
|
|||
12/31/04 |
|
21.85 |
|
|
7.3 |
% |
|
|||
12/31/03 |
|
20.36 |
|
|
n/a |
|
|
|||
Leasing Activity During the Period(1):
|
|
Average Base Rent(2) |
|
Amount of Change |
|
|||||||||||
|
|
Lease |
|
Store Closings/ |
|
(Referred to as |
|
|||||||||
|
|
Signings |
|
Lease Expirations |
|
Leasing Spread) |
|
|||||||||
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% |
|
|||
2003 |
|
|
25.41 |
|
|
|
22.62 |
|
|
2.79 |
|
12.3% |
|
(1) For all owned gross leasable area.
(2) Represents the average base rent for tenants who signed leases compared to the average base rent in effect for tenants whose leases terminated or expired in the same space.
29
SIMON
PROPERTY GROUP
U.S. Premium Outlet Centers Lease Expirations(1)
As of December 31, 2006
|
|
|
|
|
|
Weighted |
|
|||||||
|
|
|
|
|
|
Avg. Base Rent |
|
|||||||
|
|
Number of |
|
Square |
|
per Square Foot |
|
|||||||
Year |
|
|
|
Leases Expiring |
|
Feet |
|
at 12/31/06 |
|
|||||
2007 |
|
|
352 |
|
|
1,220,273 |
|
|
$ |
19.92 |
|
|
||
2008 |
|
|
406 |
|
|
1,642,635 |
|
|
$ |
24.24 |
|
|
||
2009 |
|
|
401 |
|
|
1,675,181 |
|
|
$ |
22.48 |
|
|
||
2010 |
|
|
507 |
|
|
2,256,517 |
|
|
$ |
23.81 |
|
|
||
2011 |
|
|
452 |
|
|
1,983,776 |
|
|
$ |
24.12 |
|
|
||
2012 |
|
|
319 |
|
|
1,322,331 |
|
|
$ |
25.64 |
|
|
||
2013 |
|
|
239 |
|
|
1,053,094 |
|
|
$ |
26.25 |
|
|
||
2014 |
|
|
204 |
|
|
668,530 |
|
|
$ |
29.31 |
|
|
||
2015 |
|
|
193 |
|
|
653,571 |
|
|
$ |
31.18 |
|
|
||
2016 |
|
|
228 |
|
|
704,501 |
|
|
$ |
36.31 |
|
|
||
2017 |
|
|
149 |
|
|
508,552 |
|
|
$ |
33.55 |
|
|
||
2018 and Thereafter |
|
|
30 |
|
|
112,405 |
|
|
$ |
16.42 |
|
|
||
(1) Does not consider the impact of options to renew that may be contained in leases.
30
SIMON PROPERTY
GROUP
U.S. Premium Outlet Centers Top Tenants
As of December 31, 2006
(Sorted by percentage of total Simon Group base minimum rent)
|
|
|
|
|
|
Percent of |
|
Percent of |
|
||||||||||
|
|
Number |
|
Square |
|
Total |
|
Total Simon |
|
||||||||||
|
|
of |
|
Feet |
|
Simon Group |
|
Group Base |
|
||||||||||
Tenant |
|
|
|
Stores |
|
(000s) |
|
Sq. Ft. |
|
Min. Rent |
|
||||||||
PhillipsVan Heusen Corporation |
|
|
170 |
|
|
|
803 |
|
|
|
0.4 |
% |
|
|
0.8 |
% |
|
||
Jones Retail Corporation |
|
|
153 |
|
|
|
513 |
|
|
|
0.3 |
% |
|
|
0.5 |
% |
|
||
Adidas Promotional Retail Operations, Inc. |
|
|
53 |
|
|
|
438 |
|
|
|
0.2 |
% |
|
|
0.4 |
% |
|
||
The Gap, Inc. |
|
|
70 |
|
|
|
637 |
|
|
|
0.3 |
% |
|
|
0.4 |
% |
|
||
Nike Retail Services, Inc. |
|
|
50 |
|
|
|
486 |
|
|
|
0.2 |
% |
|
|
0.3 |
% |
|
||
The William Carter Company, Inc. |
|
|
66 |
|
|
|
323 |
|
|
|
0.2 |
% |
|
|
0.3 |
% |
|
||
Brown Group Retail, Inc. |
|
|
66 |
|
|
|
284 |
|
|
|
0.1 |
% |
|
|
0.3 |
% |
|
||
LCI Holdings, Inc. |
|
|
57 |
|
|
|
405 |
|
|
|
0.2 |
% |
|
|
0.3 |
% |
|
||
VF Outlet |
|
|
60 |
|
|
|
369 |
|
|
|
0.2 |
% |
|
|
0.2 |
% |
|
||
Tommy Hilfiger Retail Operations, Inc. |
|
|
38 |
|
|
|
241 |
|
|
|
0.1 |
% |
|
|
0.2 |
% |
|
||
31
SIMON
PROPERTY GROUP
U.S. Premium Outlet Centers Property Listing
|
|
|
Property Name |
|
|
State |
|
City (Metropolitan area) |
|
Legal |
|
Total |
1. |
|
Camarillo Premium Outlets |
|
CA |
|
Camarillo (Los Angeles) |
|
100.0% |
|
454,089 |
||
2. |
|
Carlsbad Premium Outlets |
|
CA |
|
Carlsbad |
|
100.0% |
|
287,936 |
||
3. |
|
Desert Hills Premium Outlets |
|
CA |
|
Cabazon (Palm Springs-Los Angeles) |
|
100.0% |
|
498,837 |
||
4. |
|
Folsom Premium Outlets |
|
CA |
|
Folsom (Sacramento) |
|
100.0% |
|
299,351 |
||
5. |
|
Gilroy Premium Outlets |
|
CA |
|
Gilroy (San Jose) |
|
100.0% |
|
577,305 |
||
6. |
|
Napa Premium Outlets |
|
CA |
|
Napa (Napa Valley) |
|
100.0% |
|
179,348 |
||
7. |
|
Petaluma Village Premium Outlets |
|
CA |
|
Petaluma (San Francisco) |
|
100.0% |
|
195,837 |
||
8. |
|
Vacaville Premium Outlets |
|
CA |
|
Vacaville |
|
100.0% |
|
444,252 |
||
9. |
|
Clinton Crossing Premium Outlets |
|
CT |
|
Clinton (Hartford) |
|
100.0% |
|
276,163 |
||
10. |
|
Orlando Premium Outlets |
|
FL |
|
Orlando |
|
100.0% |
|
435,695 |
||
11. |
|
St. Augustine Premium Outlets |
|
FL |
|
St. Augustine (Jacksonsville) |
|
100.0% |
|
328,489 |
||
12. |
|
North Georgia Premium Outlets |
|
GA |
|
Dawsonville (Atlanta) |
|
100.0% |
|
539,757 |
||
13. |
|
Waikele Premium Outlets |
|
HI |
|
Waipahu (Honolulu) |
|
100.0% |
|
209,846 |
||
14. |
|
Chicago Premium Outlets |
|
IL |
|
Aurora (Chicago) |
|
100.0% |
|
437,800 |
||
15. |
|
Edinburgh Premium Outlets |
|
IN |
|
Edinburgh (Indianapolis) |
|
100.0% |
|
377,717 |
||
16. |
|
Lighthouse Place Premium Outlets |
|
IN |
|
Michigan City (Chicago) |
|
100.0% |
|
456,466 |
||
17. |
|
Wrentham Village Premium Outlets |
|
MA |
|
Wrentham (Boston) |
|
100.0% |
|
615,713 |
||
18. |
|
Kittery Premium Outlets |
|
ME |
|
Kittery (Boston) |
|
100.0% |
|
150,491 |
||
19. |
|
Albertville Premium Outlets |
|
MN |
|
Albertville (Minneapolis/St. Paul) |
|
100.0% |
|
429,534 |
||
20. |
|
Osage Beach Premium Outlets |
|
MO |
|
Osage Beach |
|
100.0% |
|
391,381 |
||
21. |
|
Carolina Premium Outlets |
|
NC |
|
Smithfield (Raleigh-Durham-Chapel Hill) |
|
100.0% |
|
439,445 |
||
22. |
|
Liberty Village Premium Outlets |
|
NJ |
|
Flemington (New York-Philadelphia) |
|
100.0% |
|
173,067 |
||
23. |
|
Jackson Premium Outlets |
|
NJ |
|
Jackson |
|
100.0% |
|
285,775 |
||
24. |
|
Las Vegas Outlet Center |
|
NV |
|
Las Vegas |
|
100.0% |
|
477,002 |
||
25. |
|
Las Vegas Premium Outlets |
|
NV |
|
Las Vegas |
|
100.0% |
|
434,978 |
||
26. |
|
Waterloo Premium Outlets |
|
NY |
|
Waterloo |
|
100.0% |
|
417,577 |
||
27. |
|
Woodbury Common Premium Outlets |
|
NY |
|
Central Valley (New York City) |
|
100.0% |
|
844,553 |
||
28. |
|
Aurora Farms Premium Outlets |
|
OH |
|
Aurora (Cleveland) |
|
100.0% |
|
300,181 |
||
29. |
|
Columbia Gorge Premium Outlets |
|
OR |
|
Troutdale (Portland-Vancouver) |
|
100.0% |
|
163,815 |
||
30. |
|
The Crossings Premium Outlets |
|
PA |
|
Tannersville |
|
100.0% |
|
411,774 |
||
31. |
|
Allen Premium Outlets |
|
TX |
|
Allen (Dallas) |
|
100.0% |
|
412,792 |
||
32. |
|
Rio Grande Valley Premium Outlets |
|
TX |
|
Mercedes |
|
100.0% |
|
403,207 |
||
33. |
|
Round Rock Premium Outlets |
|
TX |
|
Round Rock (Austin) |
|
100.0% |
|
431,621 |
||
34. |
|
Leesburg Corner Premium Outlets |
|
VA |
|
Leesburg (Washington DC) |
|
100.0% |
|
463,288 |
||
35. |
|
Seattle Premium Outlets |
|
WA |
|
Seattle |
|
100.0% |
|
402,668 |
||
36. |
|
Johnson Creek Premium Outlets |
|
WI |
|
Johnson Creek |
|
100.0% |
|
277,585 |
||
|
|
Total U.S. Premium Outlet Centers GLA |
|
|
|
|
|
13,925,335 |
32
SIMON
PROPERTY GROUP
U.S. Community/Lifestyle Centers Operational Information
As of December 31, 2006
|
|
As of or for the |
|
||||||||
|
|
2006 |
|
2005 |
|
||||||
Total Number of Community/Lifestyle Centers |
|
|
69 |
|
|
|
71 |
|
|
||
Total Community/Lifestyle Center GLA (in millions of square feet) |
|
|
19.1 |
|
|
|
19.4 |
|
|
||
Occupancy(1) |
|
|
|
|
|
|
|
|
|
||
Consolidated Assets |
|
|
91.5 |
% |
|
|
89.5 |
% |
|
||
Unconsolidated Assets |
|
|
96.5 |
% |
|
|
96.1 |
% |
|
||
Total Portfolio |
|
|
93.2 |
% |
|
|
91.6 |
% |
|
||
Comparable sales per square foot(1) |
|
|
|
|
|
|
|
|
|
||
Consolidated Assets |
|
|
$ |
233 |
|
|
|
$ |
228 |
|
|
Unconsolidated Assets |
|
|
$ |
202 |
|
|
|
$ |
204 |
|
|
Total Portfolio |
|
|
$ |
222 |
|
|
|
$ |
220 |
|
|
Average rent per square foot(1) |
|
|
|
|
|
|
|
|
|
||
Consolidated Assets |
|
|
$ |
11.90 |
|
|
|
$ |
11.70 |
|
|
Unconsolidated Assets |
|
|
$ |
11.68 |
|
|
|
$ |
10.81 |
|
|
Total Portfolio |
|
|
$ |
11.82 |
|
|
|
$ |
11.41 |
|
|
Average Base Rent Per Square Foot(1)
|
|
Total |
|
% |
|
|||
|
|
Center |
|
Change |
|
|||
12/31/06 |
|
$ |
11.82 |
|
|
3.6 |
% |
|
12/31/05 |
|
11.41 |
|
|
4.6 |
% |
|
|
12/31/04 |
|
10.91 |
|
|
3.0 |
% |
|
|
12/31/03 |
|
10.59 |
|
|
4.6 |
% |
|
|
12/31/02 |
|
10.12 |
|
|
3.0 |
% |
|
|
Leasing Activity During the Period(1):
|
|
Average Base Rent(2) |
|
|
|
|
|
|||||||||||||
|
|
Lease |
|
Store Closings/ |
|
Amount of Change |
|
|||||||||||||
|
|
Signings |
|
Lease Expirations |
|
(Referred to as Leasing Spread) |
|
|||||||||||||
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 |
% |
|
|||
2003 |
|
|
12.38 |
|
|
|
10.48 |
|
|
|
1.90 |
|
|
|
18.1 |
% |
|
|||
2002 |
|
|
10.19 |
|
|
|
8.39 |
|
|
|
1.80 |
|
|
|
21.5 |
% |
|
(1) For all owned gross leasable area.
(2) Represents the average base rent in effect during the period for those tenants who signed leases as compared to the average base rent in effect during the period for those tenants whose leases terminated or expired.
33
SIMON
PROPERTY GROUP
U.S. Community/Lifestyle Centers Lease Expirations(1)
As of December 31, 2006
|
|
|
|
|
|
Avg. Base Rent |
|
|||||||
|
|
Number of |
|
Square |
|
per Square Foot |
|
|||||||
Year |
|
|
|
Leases Expiring |
|
Feet |
|
at 12/31/06 |
|
|||||
Mall Stores & Freestanding |
|
|
|
|
|
|
|
|
|
|
|
|||
Month to Month Leases |
|
|
36 |
|
|
107,923 |
|
|
$ |
15.79 |
|
|
||
2007 |
|
|
143 |
|
|
485,593 |
|
|
$ |
14.46 |
|
|
||
2008 |
|
|
210 |
|
|
782,732 |
|
|
$ |
14.18 |
|
|
||
2009 |
|
|
172 |
|
|
583,079 |
|
|
$ |
14.19 |
|
|
||
2010 |
|
|
218 |
|
|
896,575 |
|
|
$ |
16.62 |
|
|
||
2011 |
|
|
187 |
|
|
739,336 |
|
|
$ |
16.67 |
|
|
||
2012 |
|
|
57 |
|
|
268,759 |
|
|
$ |
15.31 |
|
|
||
2013 |
|
|
20 |
|
|
124,119 |
|
|
$ |
14.06 |
|
|
||
2014 |
|
|
30 |
|
|
188,400 |
|
|
$ |
18.64 |
|
|
||
2015 |
|
|
56 |
|
|
299,094 |
|
|
$ |
19.18 |
|
|
||
2016 |
|
|
37 |
|
|
187,290 |
|
|
$ |
19.69 |
|
|
||
2017 |
|
|
14 |
|
|
90,761 |
|
|
$ |
17.29 |
|
|
||
2018 and Thereafter |
|
|
47 |
|
|
190,588 |
|
|
$ |
20.70 |
|
|
||
Specialty Leasing Agreements w/ terms in excess of 12 months |
|
|
6 |
|
|
58,274 |
|
|
$ |
3.86 |
|
|
||
Anchor Tenants |
|
|
|
|
|
|
|
|
|
|
|
|||
Month to Month Leases |
|
|
3 |
|
|
68,732 |
|
|
$ |
7.70 |
|
|
||
2007 |
|
|
11 |
|
|
371,496 |
|
|
$ |
6.35 |
|
|
||
2008 |
|
|
16 |
|
|
415,757 |
|
|
$ |
9.95 |
|
|
||
2009 |
|
|
22 |
|
|
768,432 |
|
|
$ |
7.35 |
|
|
||
2010 |
|
|
23 |
|
|
714,729 |
|
|
$ |
12.33 |
|
|
||
2011 |
|
|
20 |
|
|
819,598 |
|
|
$ |
7.13 |
|
|
||
2012 |
|
|
10 |
|
|
372,211 |
|
|
$ |
8.78 |
|
|
||
2013 |
|
|
14 |
|
|
440,539 |
|
|
$ |
7.79 |
|
|
||
2014 |
|
|
11 |
|
|
438,088 |
|
|
$ |
9.32 |
|
|
||
2015 |
|
|
18 |
|
|
635,271 |
|
|
$ |
11.14 |
|
|
||
2016 |
|
|
24 |
|
|
800,772 |
|
|
$ |
9.67 |
|
|
||
2017 |
|
|
15 |
|
|
653,207 |
|
|
$ |
8.47 |
|
|
||
2018 and Thereafter |
|
|
29 |
|
|
1,369,900 |
|
|
$ |
11.09 |
|
|
||
Specialty Leasing Agreements w/ terms in excess of 12 months |
|
|
4 |
|
|
156,999 |
|
|
$ |
0.87 |
|
|
||
(1) Does not consider the impact of options to renew that may be contained in leases.
34
SIMON PROPERTY
GROUP
U.S. Community/Lifestyle Centers Top Tenants
As of December 31, 2006
(Sorted by percentage of total Simon Group square footage)(1)
|
|
|
|
|
|
Percent of |
|
Percent of |
|
||||||||||
|
|
Number |
|
Square |
|
Total |
|
Total Simon |
|
||||||||||
|
|
of |
|
Feet |
|
Simon Group |
|
Group Base |
|
||||||||||
Tenant |
|
|
|
Stores |
|
(000s) |
|
Sq. Ft. |
|
Min. Rent |
|
||||||||
Target Corporation |
|
|
12 |
|
|
|
1,518 |
|
|
|
0.8 |
% |
|
|
0.0 |
% |
|
||
Wal-Mart Stores, Inc. |
|
|
9 |
|
|
|
1,009 |
|
|
|
0.5 |
% |
|
|
0.0 |
% |
|
||
Kohls Department Stores, Inc. |
|
|
10 |
|
|
|
913 |
|
|
|
0.5 |
% |
|
|
0.2 |
% |
|
||
Best Buy Company, Inc. |
|
|
18 |
|
|
|
738 |
|
|
|
0.4 |
% |
|
|
0.3 |
% |
|
||
TJX Companies, Inc. |
|
|
22 |
|
|
|
690 |
|
|
|
0.3 |
% |
|
|
0.2 |
% |
|
||
Burlington Coat Factory |
|
|
7 |
|
|
|
441 |
|
|
|
0.2 |
% |
|
|
0.1 |
% |
|
||
Bed Bath & Beyond, Inc. |
|
|
13 |
|
|
|
398 |
|
|
|
0.2 |
% |
|
|
0.2 |
% |
|
||
Office Max, Inc. |
|
|
13 |
|
|
|
336 |
|
|
|
0.2 |
% |
|
|
0.1 |
% |
|
||
Jo-Ann Stores, Inc. |
|
|
12 |
|
|
|
320 |
|
|
|
0.2 |
% |
|
|
0.1 |
% |
|
||
Retail Ventures, Inc. |
|
|
8 |
|
|
|
315 |
|
|
|
0.2 |
% |
|
|
0.1 |
% |
|
||
(1) Includes space leased and owned by the anchor.
35
SIMON
PROPERTY GROUP
U.S. Community/Lifestyle Centers Property Listing
|
|
|
|
|
|
|
|
|
|
Gross Leasable Area |
|
||||||||||||||
|
|
|
|
|
|
|
|
Legal |
|
|
|
Mall & |
|
|
|
||||||||||
|
|
|
Property Name |
|
|
State |
|
City (Metropolitan area) |
|
|
|
Ownership |
|
Anchor |
|
Freestanding |
|
Total |
|
||||||
1. |
|
Plaza at Buckland Hills, The |
|
|
CT |
|
|
Manchester |
|
|
35.0 |
%(2) |
|
252,179 |
|
|
82,348 |
|
|
334,527 |
|
||||
2. |
|
Gaitway Plaza |
|
|
FL |
|
|
Ocala |
|
|
23.3 |
%(2) |
|
123,027 |
|
|
85,713 |
|
|
208,740 |
|
||||
3. |
|
Highland Lakes Center |
|
|
FL |
|
|
Orlando |
|
|
100.0 |
% |
|
352,405 |
|
|
140,862 |
|
|
493,267 |
|
||||
4. |
|
Indian River Commons |
|
|
FL |
|
|
Vero Beach |
|
|
50.0 |
% |
|
233,358 |
|
|
19,396 |
|
|
252,754 |
|
||||
5. |
|
Royal Eagle Plaza |
|
|
FL |
|
|
Coral Springs (Miami-Ft. Lauderale) |
|
|
35.0 |
%(2) |
|
124,479 |
|
|
77,624 |
|
|
202,103 |
|
||||
6. |
|
Terrace at the Florida Mall |
|
|
FL |
|
|
Orlando |
|
|
100.0 |
% |
|
289,252 |
|
|
42,731 |
|
|
331,983 |
|
||||
7. |
|
Waterford Lakes Town Center |
|
|
FL |
|
|
Orlando |
|
|
100.0 |
% |
|
622,244 |
|
|
329,446 |
|
|
951,690 |
|
||||
8. |
|
West Town Corners |
|
|
FL |
|
|
Altamonte Springs |
|
|
23.3 |
%(2) |
|
263,782 |
|
|
121,477 |
|
|
385,259 |
|
||||
9. |
|
Westland Park Plaza |
|
|
FL |
|
|
Orange Park |
|
|
23.3 |
%(2) |
|
123,548 |
|
|
39,606 |
|
|
163,154 |
|
||||
10. |
|
Mall of Georgia Crossing |
|
|
GA |
|
|
Buford (Atlanta) |
|
|
100.0 |
% |
|
341,503 |
|
|
99,109 |
|
|
440,612 |
|
||||
11. |
|
Bloomingdale Court |
|
|
IL |
|
|
Bloomingdale |
|
|
100.0 |
% |
|
467,513 |
|
|
162,846 |
|
|
630,359 |
|
||||
12. |
|
Countryside Plaza |
|
|
IL |
|
|
Countryside |
|
|
100.0 |
% |
|
308,489 |
|
|
95,267 |
|
|
403,756 |
|
||||
13. |
|
Crystal Court |
|
|
IL |
|
|
Crystal Lake |
|
|
35.0 |
%(2) |
|
201,993 |
|
|
76,977 |
|
|
278,970 |
|
||||
14. |
|
Forest Plaza |
|
|
IL |
|
|
Rockford |
|
|
100.0 |
% |
|
324,794 |
|
|
100,584 |
|
|
425,378 |
|
||||
15. |
|
Lake Plaza |
|
|
IL |
|
|
Waukegan |
|
|
100.0 |
% |
|
170,789 |
|
|
44,673 |
|
|
215,462 |
|
||||
16. |
|
Lake View Plaza |
|
|
IL |
|
|
Orland Park (Chicago) |
|
|
100.0 |
% |
|
261,856 |
|
|
109,396 |
|
|
371,252 |
|
||||
17. |
|
Lincoln Crossing |
|
|
IL |
|
|
OFallon |
|
|
100.0 |
% |
|
229,820 |
|
|
13,446 |
|
|
243,266 |
|
||||
18. |
|
Matteson Plaza |
|
|
IL |
|
|
Matteson |
|
|
100.0 |
% |
|
230,885 |
|
|
40,070 |
|
|
270,955 |
|
||||
19. |
|
North Ridge Plaza |
|
|
IL |
|
|
Joliet |
|
|
100.0 |
% |
|
190,323 |
|
|
114,747 |
|
|
305,070 |
|
||||
20. |
|
White Oaks Plaza |
|
|
IL |
|
|
Springfield |
|
|
100.0 |
% |
|
275,703 |
|
|
115,723 |
|
|
391,426 |
|
||||
21. |
|
Willow Knolls Court |
|
|
IL |
|
|
Peoria |
|
|
35.0 |
%(2) |
|
309,440 |
|
|
72,937 |
|
|
382,377 |
|
||||
22. |
|
Brightwood Plaza |
|
|
IN |
|
|
Indianapolis |
|
|
100.0 |
% |
|
0 |
|
|
38,493 |
|
|
38,493 |
|
||||
23. |
|
Clay Terrace |
|
|
IN |
|
|
Carmel (Indianapolis) |
|
|
50.0 |
% |
|
161,281 |
|
|
336,375 |
|
|
497,656 |
|
||||
24. |
|
Eastland Convenience Center |
|
|
IN |
|
|
Evansville |
|
|
50.0 |
% |
|
126,699 |
|
|
48,940 |
|
|
175,639 |
|
||||
25. |
|
Greenwood Plus |
|
|
IN |
|
|
Greenwood |
|
|
100.0 |
% |
|
134,141 |
|
|
21,178 |
|
|
155,319 |
|
||||
26. |
|
Griffith Park Plaza |
|
|
IN |
|
|
Griffith |
|
|
100.0 |
% |
|
175,595 |
|
|
88,455 |
|
|
264,050 |
|
||||
27. |
|
Keystone Shoppes |
|
|
IN |
|
|
Indianapolis |
|
|
100.0 |
% |
|
0 |
|
|
29,140 |
|
|
29,140 |
|
||||
28. |
|
Markland Plaza |
|
|
IN |
|
|
Kokomo |
|
|
100.0 |
% |
|
49,051 |
|
|
41,476 |
|
|
90,527 |
|
||||
29. |
|
Muncie Plaza |
|
|
IN |
|
|
Muncie |
|
|
100.0 |
% |
|
271,626 |
|
|
27,195 |
|
|
298,821 |
|
||||
30. |
|
New Castle Plaza |
|
|
IN |
|
|
New Castle |
|
|
100.0 |
% |
|
24,912 |
|
|
66,736 |
|
|
91,648 |
|
||||
31. |
|
Northwood Plaza |
|
|
IN |
|
|
Fort Wayne |
|
|
100.0 |
% |
|
136,404 |
|
|
71,841 |
|
|
208,245 |
|
||||
32. |
|
Teal Plaza |
|
|
IN |
|
|
Lafayette |
|
|
100.0 |
% |
|
98,337 |
|
|
2,750 |
|
|
101,087 |
|
||||
33. |
|
Tippecanoe Plaza |
|
|
IN |
|
|
Lafayette |
|
|
100.0 |
% |
|
85,811 |
|
|
4,711 |
|
|
90,522 |
|
||||
34. |
|
University Center |
|
|
IN |
|
|
Mishawaka |
|
|
60.0 |
% |
|
104,347 |
|
|
46,177 |
|
|
150,524 |
|
||||
35. |
|
Village Park Plaza |
|
|
IN |
|
|
Carmel (Indianapolis) |
|
|
35.0 |
%(2) |
|
414,593 |
|
|
134,923 |
|
|
549,516 |
|
||||
36. |
|
Washington Plaza |
|
|
IN |
|
|
Indianapolis |
|
|
100.0 |
% |
|
21,500 |
|
|
28,607 |
|
|
50,107 |
|
||||
37. |
|
West Ridge Plaza |
|
|
KS |
|
|
Topeka |
|
|
100.0 |
% |
|
182,161 |
|
|
59,226 |
|
|
241,387 |
|
||||
38. |
|
Park Plaza |
|
|
KY |
|
|
Hopkinsville |
|
|
100.0 |
% |
|
82,398 |
|
|
32,526 |
|
|
114,924 |
|
||||
39. |
|
St. Charles Towne Plaza |
|
|
MD |
|
|
Waldorf (Washington, D.C.) |
|
|
100.0 |
% |
|
286,081 |
|
|
108,690 |
|
|
394,771 |
|
||||
40. |
|
Regency Plaza |
|
|
MO |
|
|
St. Charles |
|
|
100.0 |
% |
|
210,627 |
|
|
76,846 |
|
|
287,473 |
|
||||
41. |
|
Ridgewood Court |
|
|
MS |
|
|
Jackson |
|
|
35.0 |
%(2) |
|
185,939 |
|
|
54,732 |
|
|
240,671 |
|
||||
42. |
|
Dare Centre |
|
|
NC |
|
|
Kill Devil Hills |
|
|
100.0 |
% |
|
127,172 |
|
|
41,391 |
|
|
168,563 |
|
||||
43. |
|
MacGregor Village |
|
|
NC |
|
|
Cary |
|
|
100.0 |
% |
|
0 |
|
|
143,563 |
|
|
143,563 |
|
||||
44. |
|
North Ridge Shopping Center |
|
|
NC |
|
|
Raleigh |
|
|
100.0 |
% |
|
43,247 |
|
|
122,906 |
|
|
166,153 |
|
||||
45. |
|
Rockaway Convenience Center |
|
|
NJ |
|
|
Rockaway (New York) |
|
|
100.0 |
% |
|
44,518 |
|
|
104,393 |
|
|
148,911 |
|
||||
46. |
|
Rockaway Town Plaza |
|
|
NJ |
|
|
Rockaway (New York) |
|
|
100.0 |
% |
|
407,501 |
|
|
51,316 |
|
|
458,817 |
|
||||
47. |
|
Cobblestone Court |
|
|
NY |
|
|
Victor |
|
|
35.0 |
%(2) |
|
206,680 |
|
|
58,781 |
|
|
265,461 |
|
||||
36
|
|
|
|
|
|
|
|
|
|
Gross Leasable Area |
|
||||||||||||||
|
|
|
|
|
|
|
|
Legal |
|
|
|
Mall & |
|
|
|
||||||||||
|
|
|
Property Name |
|
|
State |
|
City (Metropolitan area) |
|
|
|
Ownership |
|
Anchor |
|
Freestanding |
|
Total |
|
||||||
48. |
|
Boardman Plaza |
|
|
OH |
|
|
Youngstown |
|
|
100.0 |
% |
|
365,507 |
|
|
240,730 |
|
|
606,237 |
|
||||
49. |
|
Great Lakes Plaza |
|
|
OH |
|
|
Mentor (Cleveland) |
|
|
100.0 |
% |
|
142,229 |
|
|
21,875 |
|
|
164,104 |
|
||||
50. |
|
Lima Center |
|
|
OH |
|
|
Lima |
|
|
100.0 |
% |
|
189,584 |
|
|
47,294 |
|
|
236,878 |
|
||||
51. |
|
Eastland Plaza |
|
|
OK |
|
|
Tulsa |
|
|
100.0 |
% |
|
152,451 |
|
|
33,623 |
|
|
186,074 |
|
||||
52. |
|
DeKalb Plaza |
|
|
PA |
|
|
King of Prussia |
|
|
50.3 |
%(3) |
|
81,368 |
|
|
20,374 |
|
|
101,742 |
|
||||
53. |
|
Henderson Square |
|
|
PA |
|
|
King of Prussia |
|
|
76.0 |
%(3) |
|
72,683 |
|
|
34,690 |
|
|
107,373 |
|
||||
54. |
|
Lincoln Plaza |
|
|
PA |
|
|
King of Prussia |
|
|
63.2 |
%(3) |
|
143,649 |
|
|
123,582 |
|
|
267,231 |
|
||||
55. |
|
Whitehall Mall |
|
|
PA |
|
|
Whitehall |
|
|
38.0 |
%(3) |
|
444,916 |
|
|
143,168 |
|
|
588,084 |
|
||||
56. |
|
Charles Towne Square |
|
|
SC |
|
|
Charleston |
|
|
100.0 |
% |
|
71,794 |
|
|
0 |
|
|
71,794 |
|
||||
57. |
|
Empire East(1) |
|
|
SD |
|
|
Sioux Falls |
|
|
50.0 |
% |
|
248,181 |
|
|
49,097 |
|
|
297,278 |
|
||||
58. |
|
Knoxville Commons |
|
|
TN |
|
|
Knoxville |
|
|
100.0 |
% |
|
91,483 |
|
|
88,980 |
|
|
180,463 |
|
||||
59. |
|
Arboretum at Great Hills |
|
|
TX |
|
|
Austin |
|
|
100.0 |
% |
|
35,773 |
|
|
167,628 |
|
|
203,401 |
|
||||
60. |
|
Celina Plaza |
|
|
TX |
|
|
El Paso |
|
|
100.0 |
% |
|
0 |
|
|
8,695 |
|
|
8,695 |
|
||||
61. |
|
Gateway Shopping Centers |
|
|
TX |
|
|
Austin |
|
|
95.0 |
% |
|
329,576 |
|
|
182,790 |
|
|
512,366 |
|
||||
62. |
|
Ingram Plaza |
|
|
TX |
|
|
San Antonio |
|
|
100.0 |
% |
|
0 |
|
|
111,518 |
|
|
111,518 |
|
||||
63. |
|
Lakeline Plaza |
|
|
TX |
|
|
Austin |
|
|
100.0 |
% |
|
275,754 |
|
|
111,709 |
|
|
387,463 |
|
||||
64. |
|
Shops at Arbor Walk |
|
|
TX |
|
|
Austin |
|
|
100.0 |
% |
|
126,610 |
|
|
223,298 |
|
|
349,908 |
|
||||
65. |
|
Shops at North East Mall, The |
|
|
TX |
|
|
Hurst |
|
|
100.0 |
% |
|
265,595 |
|
|
99,148 |
|
|
364,743 |
|
||||
66. |
|
Wolf Ranch |
|
|
TX |
|
|
Georgetown (Austin) |
|
|
100.0 |
% |
|
395,071 |
|
|
218,908 |
|
|
613,979 |
|
||||
67. |
|
Chesapeake Center |
|
|
VA |
|
|
Chesapeake |
|
|
100.0 |
% |
|
213,651 |
|
|
92,284 |
|
|
305,935 |
|
||||
68. |
|
Fairfax Court |
|
|
VA |
|
|
Fairfax |
|
|
26.3 |
%(2) |
|
169,043 |
|
|
80,615 |
|
|
249,658 |
|
||||
69. |
|
Martinsville Plaza |
|
|
VA |
|
|
Martinsville |
|
|
100.0 |
% |
|
60,000 |
|
|
42,105 |
|
|
102,105 |
|
||||
|
|
Total Community/Lifestyle Center GLA |
|
|
|
|
|
|
|
|
|
|
|
13,152,921 |
|
|
5,968,456 |
|
|
19,121,377 |
|
||||
(1) This Property is managed by a third party.
(2) Outside partner receives substantially all of the economic benefit due to a partner preference.
(3) The Operating Partnerships indirect ownership interest is through an approximately 76% ownership interest in Kravco Simon Investments.
37
SIMON
PROPERTY GROUP
International Operational Information(1)
As of December 31, 2006
|
|
As of or for the |
|
||||
|
|
2006 |
|
2005 |
|
||
International Premium Outlets (Japan) |
|
|
|
|
|
||
Total Number of Premium Outlets |
|
5 |
|
5 |
|
||
Total GLA (in millions of square feet) |
|
1.4 |
|
1.3 |
|
||
Occupancy |
|
100 |
% |
100 |
% |
||
Comparable sales per square foot |
|
JPY 89,238 |
|
JPY 84,791 |
|
||
Average base rent per square foot |
|
JPY 4,646 |
|
JPY 4,512 |
|
||
European Shopping Centers |
|
|
|
|
|
||
Total Number of Shopping Centers |
|
53 |
|
51 |
|
||
Total GLA (in millions of square feet) |
|
12.2 |
|
11.1 |
|
||
Occupancy |
|
97.1 |
% |
98.1 |
% |
||
Comparable sales per square foot |
|
|
391 |
|
|
380 |
|
Average rent per square foot |
|
|
26.29 |
|
|
25.72 |
|
(1) Does not include Premium Outlets Punta Norte in Mexico.
38
SIMON
PROPERTY GROUP
International Property Listing
|
|
|
|
|
|
SPG |
|
Gross Leasable Area(1) |
|
||||||||||||||
|
|
|
|
|
|
Effective |
|
Hypermarket/ |
|
Mall & |
|
|
|
||||||||||
|
|
Property Name |
|
|
|
City (Metropolitan area) |
|
|
|
Ownership(5) |
|
Anchor(4) |
|
Freestanding |
|
Total |
|
||||||
|
|
FRANCE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
1. |
|
Bay 2 |
|
Torcy (Paris) |
|
|
50.0 |
% |
|
|
132,400 |
|
|
|
408,900 |
|
|
541,300 |
|
||||
2. |
|
Bay 1 |
|
Torcy (Paris) |
|
|
50.0 |
% |
|
|
|
|
|
|
336,300 |
|
|
336,300 |
|
||||
3. |
|
BelEst |
|
Bagnolet (Paris) |
|
|
17.5 |
% |
|
|
150,700 |
|
|
|
63,000 |
|
|
213,700 |
|
||||
4. |
|
Villabé A6 |
|
Villabé (Paris) |
|
|
7.5 |
% |
|
|
102,300 |
|
|
|
104,500 |
|
|
206,800 |
|
||||
5. |
|
Wasquehal |
|
Wasquehal (Lille) |
|
|
50.0 |
% |
|
|
129,200 |
|
|
|
102,100 |
|
|
231,300 |
|
||||
|
|
Subtotal France |
|
|
|
|
|
|
|
|
514,600 |
|
|
|
1,014,800 |
|
|
1,529,400 |
|
||||
|
|
ITALY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Ancona: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
6. |
|
Ancona |
|
Ancona |
|
|
49.0 |
%(3) |
|
|
82,900 |
|
|
|
82,300 |
|
|
165,200 |
|
||||
7. |
|
Senigallia |
|
Senigallia (Ancona) |
|
|
49.0 |
% |
|
|
41,200 |
|
|
|
41,600 |
|
|
82,800 |
|
||||
|
|
Ascoli Piceno: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
8. |
|
Grottammare |
|
Grottammare (Ascoli Piceno) |
|
|
49.0 |
% |
|
|
38,900 |
|
|
|
55,900 |
|
|
94,800 |
|
||||
9. |
|
Porto SantElpidio |
|
Porto SantElpidio (Ascoli Piceno) |
|
|
49.0 |
% |
|
|
48,000 |
|
|
|
114,300 |
|
|
162,300 |
|
||||
|
|
Bari: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
10. |
|
Casamassima |
|
Casamassima (Bari) |
|
|
49.0 |
% |
|
|
159,000 |
|
|
|
388,800 |
|
|
547,800 |
|
||||
11. |
|
Modugno(5) |
|
Modugno (Bari) |
|
|
49.0 |
% |
|
|
96,900 |
|
|
|
46,600 |
|
|
143,500 |
|
||||
|
|
Bergamo: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
12. |
|
Bergamo |
|
Bergamo |
|
|
49.0 |
%(3) |
|
|
103,000 |
|
|
|
16,900 |
|
|
119,900 |
|
||||
|
|
Brescia: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
13. |
|
Concesio |
|
Concesio (Brescia) |
|
|
49.0 |
%(3) |
|
|
89,900 |
|
|
|
27,600 |
|
|
117,500 |
|
||||
14. |
|
Mazzano |
|
Mazzano (Brescia) |
|
|
49.0 |
%(2) |
|
|
103,300 |
|
|
|
127,400 |
|
|
230,700 |
|
||||
|
|
Brindisi: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
15. |
|
Mesagne |
|
Mesagne (Brindisi) |
|
|
49.0 |
% |
|
|
88,000 |
|
|
|
140,600 |
|
|
228,600 |
|
||||
|
|
Cagliari: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
16. |
|
Marconi |
|
Marconi (Cagliari) |
|
|
49.0 |
%(3) |
|
|
83,500 |
|
|
|
109,900 |
|
|
193,400 |
|
||||
17. |
|
Santa Gilla |
|
Santa Gilla (Cagliari) |
|
|
49.0 |
%(2) |
|
|
75,900 |
|
|
|
114,800 |
|
|
190,700 |
|
||||
|
|
Catania: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
18. |
|
La Rena |
|
La Rena (Catania) |
|
|
49.0 |
% |
|
|
124,100 |
|
|
|
22,100 |
|
|
146,200 |
|
||||
19. |
|
Misterbianco |
|
Misterbianco (Catania) |
|
|
49.0 |
%(3) |
|
|
83,300 |
|
|
|
16,000 |
|
|
99,300 |
|
||||
|
|
Lecco: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
20. |
|
Merate |
|
Merate (Lecco) |
|
|
49.0 |
%(3) |
|
|
73,500 |
|
|
|
88,500 |
|
|
162,000 |
|
||||
|
|
Milan (Milano): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
21. |
|
Cesano Boscone |
|
Cescano Boscone (Milano) |
|
|
49.0 |
%(3) |
|
|
163,800 |
|
|
|
120,100 |
|
|
283,900 |
|
||||
22. |
|
Nerviano |
|
Nerviano (Milano) |
|
|
49.0 |
%(3) |
|
|
83,800 |
|
|
|
27,800 |
|
|
111,600 |
|
||||
23. |
|
Rescaldina |
|
Rescaldina (Milano) |
|
|
49.0 |
% |
|
|
165,100 |
|
|
|
212,000 |
|
|
377,100 |
|
||||
24. |
|
Vimodrone |
|
Vimodrone (Milano) |
|
|
49.0 |
% |
|
|
110,400 |
|
|
|
80,200 |
|
|
190,600 |
|
||||
|
|
Naples (Napoli): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
25. |
|
Giugliano |
|
Giugliano (Napoli) |
|
|
19.6 |
% |
|
|
130,000 |
|
|
|
618,300 |
|
|
748,300 |
|
||||
26. |
|
Mugnano di Napoli |
|
Mugnano (Napoli) |
|
|
49.0 |
%(3) |
|
|
98,000 |
|
|
|
94,900 |
|
|
192,900 |
|
||||
27. |
|
Pompei |
|
Pompei (Napoli) |
|
|
49.0 |
% |
|
|
74,300 |
|
|
|
17,100 |
|
|
91,400 |
|
||||
|
|
Olbia: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
28. |
|
Olbia |
|
Olbia |
|
|
49.0 |
%(3) |
|
|
49,000 |
|
|
|
48,800 |
|
|
97,800 |
|
||||
|
|
Padova: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
29. |
|
Padova |
|
Padova |
|
|
49.0 |
% |
|
|
73,300 |
|
|
|
32,500 |
|
|
105,800 |
|
||||
39
SIMON
PROPERTY GROUP
International Property Listing
|
|
|
|
|
|
SPG |
|
Gross Leasable Area(1) |
|
||||||||||||||
|
|
|
|
|
|
Effective |
|
Hypermarket/ |
|
Mall & |
|
|
|
||||||||||
|
|
Property Name |
|
|
|
City (Metropolitan area) |
|
|
|
Ownership(5) |
|
Anchor(4) |
|
Freestanding |
|
Total |
|
||||||
|
|
Palermo: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
30. |
|
Palermo |
|
Palermo |
|
|
49.0 |
% |
|
|
73,100 |
|
|
|
9,800 |
|
|
82,900 |
|
||||
|
|
Pesaro: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
31. |
|
Fano |
|
Fano (Pesaro) |
|
|
49.0 |
% |
|
|
56,300 |
|
|
|
56,000 |
|
|
112,300 |
|
||||
|
|
Pescara: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
32. |
|
Cepagatti |
|
Cepagatti (Pescara) |
|
|
49.0 |
% |
|
|
80,200 |
|
|
|
189,600 |
|
|
269,800 |
|
||||
33. |
|
Pescara |
|
Pescara |
|
|
49.0 |
% |
|
|
96,300 |
|
|
|
65,200 |
|
|
161,500 |
|
||||
|
|
Piacenza: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
34. |
|
San Rocco al Porto |
|
San Rocco al Porto (Piacenza) |
|
|
49.0 |
% |
|
|
104,500 |
|
|
|
74,700 |
|
|
179,200 |
|
||||
|
|
Rome (Roma): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
35. |
|
Casalbertone |
|
Roma |
|
|
49.0 |
%(3) |
|
|
62,700 |
|
|
|
84,900 |
|
|
147,600 |
|
||||
36. |
|
Collatina |
|
Collatina (Roma) |
|
|
49.0 |
% |
|
|
59,500 |
|
|
|
4,100 |
|
|
63,600 |
|
||||
|
|
Sassari: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
37. |
|
Centro Azuni |
|
Sassari |
|
|
49.0 |
%(3) |
|
|
|
|
|
|
35,600 |
|
|
35,600 |
|
||||
38. |
|
Predda Niedda |
|
Predda Niedda (Sassari) |
|
|
49.0 |
%(2) |
|
|
79,500 |
|
|
|
154,200 |
|
|
233,700 |
|
||||
|
|
Taranto: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
39. |
|
Taranto |
|
Taranto |
|
|
49.0 |
% |
|
|
75,200 |
|
|
|
126,500 |
|
|
201,700 |
|
||||
|
|
Turin (Torino): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
40. |
|
Cuneo |
|
Cuneo (Torino) |
|
|
49.0 |
% |
|
|
80,700 |
|
|
|
201,500 |
|
|
282,200 |
|
||||
41. |
|
Rivoli |
|
Rivoli (Torino) |
|
|
49.0 |
%(3) |
|
|
61,800 |
|
|
|
32,300 |
|
|
94,100 |
|
||||
42. |
|
Torino |
|
Torino |
|
|
49.0 |
% |
|
|
105,100 |
|
|
|
66,700 |
|
|
171,800 |
|
||||
43. |
|
Venaria |
|
Venaria (Torino) |
|
|
49.0 |
% |
|
|
101,600 |
|
|
|
64,000 |
|
|
165,600 |
|
||||
|
|
Venice (Venezia): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
44. |
|
VeneziaMestre |
|
Mestre (Venezia) |
|
|
49.0 |
% |
|
|
114,100 |
|
|
|
132,600 |
|
|
246,700 |
|
||||
|
|
Verona: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
45. |
|
Bussolengo |
|
Bussolengo (Verona) |
|
|
49.0 |
%(3) |
|
|
89,300 |
|
|
|
75,300 |
|
|
164,600 |
|
||||
|
|
Vicenza: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
46. |
|
Vicenza |
|
Vicenza |
|
|
49.0 |
% |
|
|
78,400 |
|
|
|
20,100 |
|
|
98,500 |
|
||||
|
|
Subtotal Italy |
|
|
|
|
|
|
|
|
3,557,400 |
|
|
|
4,038,100 |
|
|
7,595,500 |
|
||||
|
|
POLAND |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
47. |
|
Arkadia Shopping Center |
|
Warsaw |
|
|
50.0 |
% |
|
|
202,100 |
|
|
|
902,200 |
|
|
1,104,300 |
|
||||
48. |
|
Borek Shopping Center |
|
Wroclaw |
|
|
50.0 |
% |
|
|
119,900 |
|
|
|
129,300 |
|
|
249,200 |
|
||||
49. |
|
Dabrowka Shopping Center |
|
Katowice |
|
|
50.0 |
% |
|
|
121,000 |
|
|
|
172,900 |
|
|
293,900 |
|
||||
50. |
|
Gliwice Shopping Center |
|
Gliwice |
|
|
50.0 |
% |
|
|
140,700 |
|
|
|
239,000 |
|
|
379,700 |
|
||||
51. |
|
Turzyn Shopping Center |
|
Szczecin |
|
|
50.0 |
% |
|
|
87,200 |
|
|
|
121,900 |
|
|
209,100 |
|
||||
52. |
|
Wilenska Station Shopping Center |
|
Warsaw |
|
|
50.0 |
% |
|
|
92,700 |
|
|
|
215,900 |
|
|
308,600 |
|
||||
53. |
|
Zakopianka Shopping Center |
|
Krakow |
|
|
50.0 |
% |
|
|
120,200 |
|
|
|
425,400 |
|
|
545,600 |
|
||||
|
|
Subtotal Poland |
|
|
|
|
|
|
|
|
883,800 |
|
|
|
2,206,600 |
|
|
3,090,400 |
|
||||
|
|
JAPAN |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
54. |
|
Gotemba Premium Outlets |
|
Gotemba City (Tokyo) |
|
|
40.0 |
% |
|
|
|
|
|
|
390,000 |
|
|
390,000 |
|
||||
55. |
|
Rinku Premium Outlets |
|
Izumisano (Osaka) |
|
|
40.0 |
% |
|
|
|
|
|
|
321,000 |
|
|
321,000 |
|
||||
56. |
|
Sano Premium Outlets |
|
Sano (Tokyo) |
|
|
40.0 |
% |
|
|
|
|
|
|
318,200 |
|
|
318,200 |
|
||||
57. |
|
Toki Premium Outlets |
|
Toki (Nagoya) |
|
|
40.0 |
% |
|
|
|
|
|
|
231,200 |
|
|
231,200 |
|
||||
58. |
|
Tosu Premium Outlets |
|
Fukuoka (Kyushu) |
|
|
40.0 |
% |
|
|
|
|
|
|
187,000 |
|
|
187,000 |
|
||||
|
|
Subtotal Japan |
|
|
|
|
|
|
|
|
|
|
|
|
1,447,400 |
|
|
1,447,400 |
|
||||
40
SIMON
PROPERTY GROUP
International Property Listing
|
|
|
|
|
|
SPG |
|
Gross Leasable Area(1) |
|
||||||||||||||
|
|
|
|
|
|
Effective |
|
Hypermarket/ |
|
Mall & |
|
|
|
||||||||||
|
|
Property Name |
|
|
|
City (Metropolitan area) |
|
|
|
Ownership(5) |
|
Anchor(4) |
|
Freestanding |
|
Total |
|
||||||
|
|
MEXICO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
59. |
|
Premium Outlets Punta Norte |
|
Mexico City |
|
|
50.0 |
% |
|
|
|
|
|
|
232,000 |
|
|
232,000 |
|
||||
|
|
Subtotal Mexico |
|
|
|
|
|
|
|
|
|
|
|
|
232,000 |
|
|
232,000 |
|
||||
|
|
TOTAL INTERNATIONAL ASSETS |
|
|
|
|
|
|
|
|
4,955,800 |
|
|
|
8,938,900 |
|
|
13,894,700 |
|
||||
FOOTNOTES:
(1) All gross leasable area listed in square feet.
(2) This property is held partially in fee and partially encumbered by a leasehold on the premise which entitles the lessor to the majority of the economics of the portion of the property subject to the leasehold.
(3) This property is encumbered by a leasehold on the entire premises which entitles the lessor the majority of the economics of the property.
(4) Represents the sales area of the anchor and excludes any warehouse/storage areas.
(5) We own our interest in the assets in France and Poland through our shareholdings in Simon Ivanhoe S.a.r.l. Our interest in the Italian assets is owned through Gallerie Commerciali Italia S.p.A., while our interest in the assets in Japan is owned through Chelsea Japan Co., Ltd. We own our interest in Mexico through Fideicomiso Trust No. F/315-5.
41
SIMON PROPERTY GROUP
Capital Expenditures in the U.S. Portfolio
For the Twelve Months Ended December 31, 2006
(In thousands)
|
|
|
|
Unconsolidated Entities |
|
|||||||
|
|
Consolidated |
|
Total |
|
Simon |
|
|||||
New development projects(1) |
|
|
$ |
343,690 |
|
|
$ |
305,852 |
|
$ |
147,452 |
|
Redevelopment
projects with incremental |
|
|
265,108 |
|
|
91,586 |
|
31,603 |
|
|||
Renovations with no incremental GLA |
|
|
30,924 |
|
|
28,196 |
|
10,226 |
|
|||
Tenant allowances: |
|
|
|
|
|
|
|
|
|
|||
Retail |
|
|
46,937 |
|
|
39,376 |
|
14,799 |
|
|||
Office portion of retail |
|
|
1,502 |
|
|
|
|
|
|
|||
Operational capital expenditures at properties: |
|
|
|
|
|
|
|
|
|
|||
CAM expenditures(2) |
|
|
86,220 |
|
|
34,468 |
|
13,440 |
|
|||
Non-CAM expenditures |
|
|
24,223 |
|
|
13,873 |
|
5,306 |
|
|||
Totals |
|
|
$ |
798,604 |
|
|
$ |
513,351 |
|
$ |
222,826 |
|
Plus (Less): Conversion from accrual to cash basis |
|
|
(30,894 |
) |
|
18,158 |
|
|
|
|||
Capital Expenditures for the Twelve Months Ended 12/31/06(3) |
|
|
$ |
767,710 |
|
|
$ |
531,509 |
|
|
|
|
Capital Expenditures for the Twelve Months Ended 12/31/05(3) |
|
|
$ |
726,386 |
|
|
$ |
186,284 |
|
|
|
(1) Includes $26.9 million relating to Simons new headquarters.
(2) Expenditure included in the pool of expenses allocated to tenants as common area maintenance or CAM.
(3) Agrees with the line item Capital expenditures on the Combined Statements of Cash Flows for the consolidated properties. No statement of cash flows is prepared for the joint venture properties as this is not required by the SEC or GAAP; however, the above reconciliation was completed in the same manner as the reconciliation for the consolidated properties.
42
SIMON PROPERTY GROUP
U.S. Development Activity Report*
Project Overview, Construction-in-Progress and Land Held for Development
As of December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction-in-Progress |
|
||||||||||||||||||||
|
|
|
|
The |
|
|
|
|
|
|
|
The |
|
|
|
|
|
Unconsolidated |
|
||||||||||||||||||
|
|
|
|
Companys |
|
|
|
Projected |
|
Projected |
|
Companys |
|
Stabilized |
|
|
|
|
|
The |
|
||||||||||||||||
Property/Location |
|
Project Description |
|
Ownership |
|
Projected |
|
Gross Cost(1) |
|
Net Cost |
|
Share of |
|
Rate of |
|
Consolidated |
|
Total |
|
Companys |
|
||||||||||||||||
New Development Projects: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Domain,
The |
|
700,000 square foot open-air town center anchored by |
. |
|
100% |
|
|
3/07 |
|
|
$ |
245 |
|
|
|
$ |
195 |
|
|
|
$ |
195 |
|
|
|
10% |
|
|
|
$ |
179.1 |
|
|
|
|
|
|
|
|
|
|
||
Hamilton
Town Center |
|
950,000 square foot town center with village and
community |
|
|
50% |
|
|
3/08 |
|
|
$ |
132 |
|
|
|
$ |
118 |
|
|
|
$ |
59 |
|
|
|
10% |
|
|
|
|
|
|
|
$ |
14.0 |
|
|
|
$ |
7.0 |
|
|
|
Palms
Crossing |
|
385,000 square foot community center anchored by
Bealls, |
|
|
100% |
|
|
11/07 |
|
|
$ |
76 |
|
|
|
$ |
65 |
|
|
|
$ |
65 |
|
|
|
8% |
|
|
|
$ |
22.3 |
|
|
|
|
|
|
|
|
|
|
||
Philadelphia
Premium Outlets |
|
430,000 square foot upscale outlet center |
|
|
100% |
|
|
11/07 |
|
|
$ |
114 |
|
|
|
$ |
114 |
|
|
|
$ |
114 |
|
|
|
12% |
|
|
|
$ |
33.6 |
|
|
|
|
|
|
|
|
|
|
||
Pier
Park |
|
920,000 square foot hybrid community/lifestyle center
|
|
|
100% |
|
|
10/06 (Target) |
|
|
$ |
155 |
|
|
|
$ |
127 |
|
|
|
$ |
127 |
|
|
|
9% |
|
|
|
$ |
43.0 |
|
|
|
|
|
|
|
|
|
|
||
Village
at SouthPark, The |
|
Street-level retail project comprised of 48,000
square feet of |
. |
|
100% |
|
|
11/06 |
|
|
$ |
33 |
|
|
|
$ |
26 |
|
|
|
$ |
26 |
|
|
|
11% |
|
|
|
$ |
14.5 |
|
|
|
|
|
|
|
|
|
|
||
Significant Redevelopment Projects with Incremental GLA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Burlington
Mall |
|
Acquisition of former Filenes building and addition
of |
|
|
100% |
|
|
9/07 |
|
|
$ |
78 |
|
|
|
$ |
78 |
|
|
|
$ |
78 |
|
|
|
11% |
|
|
|
$ |
32.4 |
|
|
|
|
|
|
|
|
|
|
||
Castleton
Square |
|
Acquisition of former L.S. Ayres building and
addition of |
|
|
100% |
|
|
11/07 |
|
|
$ |
40 |
|
|
|
$ |
40 |
|
|
|
$ |
40 |
|
|
|
8% |
|
|
|
$ |
9.7 |
|
|
|
|
|
|
|
|
|
|
||
Greenwood
Park Mall |
|
Acquisition of former L.S. Ayres building and
addition of |
|
|
100% |
|
|
11/07 |
|
|
$ |
42 |
|
|
|
$ |
42 |
|
|
|
$ |
42 |
|
|
|
7% |
|
|
|
$ |
8.3 |
|
|
|
|
|
|
|
|
|
|
||
Las
Vegas Premium Outlets |
|
104,000 square foot phase II of upscale outlet center,
|
|
|
100% |
|
|
12/07 |
|
|
$ |
56 |
|
|
|
$ |
53 |
|
|
|
$ |
53 |
|
|
|
12% |
|
|
|
$ |
20.6 |
|
|
|
|
|
|
|
|
|
|
||
Lehigh Valley Mall |
|
Addition of a
lifestyle component consisting of Barnes & |
|
|
38% |
|
|
8/07 |
|
|
$ |
43 |
|
|
|
$ |
42 |
|
|
|
$ |
16 |
|
|
|
9% |
|
|
|
|
|
|
|
$ |
3.8 |
|
|
|
$ |
1.4 |
|
|
43
SIMON
PROPERTY GROUP
U.S. Development Activity Report*
Project Overview, Construction-in-Progress and Land Held for Development
As of December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction-in-Progress |
|
||||||||||||||||||||
|
|
|
The Companys |
|
|
|
Projected |
|
Projected |
|
The Companys |
|
Stabilized |
|
|
|
Unconsolidated Entities |
|
|||||||||||||||||||
|
|
|
|
Ownership |
|
Projected |
|
Gross Cost(1) |
|
Net Cost |
|
Share of |
|
Rate of |
|
Consolidated |
|
|
|
The Companys |
|
||||||||||||||||
Property/Location |
|
Project Description |
|
Percentage |
|
Opening |
|
(in millions) |
|
(in millions) |
|
Net Cost |
|
Return |
|
Properties |
|
Total |
|
Share |
|
||||||||||||||||
Significant Redevelopment Projects with Incremental GLA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Lenox Square |
|
Neiman Marcus expansion; addition of second level of |
|
|
100 |
% |
|
10/07 |
|
|
$ |
53 |
|
|
|
$ |
46 |
|
|
|
$ |
46 |
|
|
|
8 |
% |
|
|
$ |
23.1 |
|
|
|
|
|
|
|
|
|
|
||
Northgate Mall |
|
Addition of Barnes & Noble, Panera Bread,
Macaroni |
|
|
100 |
% |
|
8/07 |
|
|
$ |
49 |
|
|
|
$ |
44 |
|
|
|
$ |
44 |
|
|
|
8 |
% |
|
|
$ |
20.1 |
|
|
|
|
|
|
|
|
|
|
||
Smith Haven Mall |
|
Mall renovation and addition of lifestyle component |
|
|
25 |
% |
|
11/06 |
|
|
$ |
72 |
|
|
|
$ |
65 |
|
|
|
$ |
16 |
|
|
|
10 |
% |
|
|
|
|
|
|
$ |
46.7 |
|
|
|
$ |
11.7 |
|
|
|
St. Johns Town Center - |
|
200,000 square foot upscale expansion |
|
|
50 |
% |
|
10/07 |
|
|
$ |
78 |
|
|
|
$ |
75 |
|
|
|
$ |
38 |
|
|
|
10 |
% |
|
|
|
|
|
|
$ |
18.6 |
|
|
|
$ |
9.3 |
|
|
|
Town Center at Boca Raton |
|
Lifestyle addition anchored by Crate & Barrel |
|
|
100 |
% |
|
11/07 |
|
|
$ |
69 |
|
|
|
$ |
69 |
|
|
|
$ |
69 |
|
|
|
7 |
% |
|
|
$ |
2.4 |
|
|
|
|
|
|
|
|
|
|
||
Other Redevelopment Projects with Incremental GLA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Allen Premium Outlets |
|
28,000 square foot expansion adding Neiman Marcus Last Call |
|
|
100 |
% |
|
6/07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Columbia Center |
|
Lifestyle addition |
|
|
100 |
% |
|
11/07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Lakeline Mall |
|
Reconfiguration of center court, add or expand tenant spaces |
|
|
100 |
% |
|
12/07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Livingston Mall |
|
Addition of Barnes & Noble, expansion of Modells and food court addition |
|
|
100 |
% |
|
3/08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Subtotal Other Redevelopment Projects with Incremental GLA |
|
|
|
|
|
|
|
|
$ |
38 |
|
|
|
$ |
37 |
|
|
|
$ |
37 |
|
|
|
7 |
% |
|
|
$ |
7.2 |
|
|
|
|
|
|
|
|
|
|
||
Renovations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Aventura Mall |
|
Mall renovation |
|
|
33 |
% |
|
1/07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Edison Mall |
|
Mall renovation |
|
|
100 |
% |
|
2/07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Orange Park Mall |
|
Mall renovation and addition of Dicks Sporting Goods |
|
|
100 |
% |
|
3/07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Subtotal Renovations |
|
|
|
|
|
|
|
|
$ |
47 |
|
|
|
$ |
45 |
|
|
|
$ |
31 |
|
|
|
8 |
% |
|
|
$ |
12.1 |
|
|
|
$ |
24.8 |
|
|
|
$ |
8.3 |
|
|
44
SIMON PROPERTY
GROUP
U.S. Development Activity Report* Project Overview, Construction-in-Progress
and Land Held for Development
As of December 31, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction-in-Progress |
|
||||||||||||||||||||
|
|
|
|
The Companys |
|
|
|
Projected |
|
Projected |
|
The Companys |
|
Stabilized |
|
|
|
Unconsolidated Entities |
|
||||||||||||||||||
|
|
|
|
Ownership |
|
Projected |
|
Gross Cost(1) |
|
Net Cost |
|
Share of |
|
Rate of |
|
Consolidated |
|
|
|
The Companys |
|
||||||||||||||||
Property/Location |
|
Project Description |
|
Percentage |
|
Opening |
|
(in millions) |
|
(in millions) |
|
Net Cost |
|
Return |
|
Properties |
|
Total |
|
Share |
|
||||||||||||||||
Anchor/Big Box/Theater Activity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Boynton Beach Mall |
|
Addition of Muvico Theater |
|
|
100 |
% |
|
|
5/07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Northgate Mall |
|
Addition of Bed Bath & Beyond and DSW |
|
|
100 |
% |
|
|
10/07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Square One Mall |
|
Addition of Dicks Sporting Goods |
|
|
49 |
% |
|
|
5/07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal Anchor/Big Box/Theater Activity |
|
|
|
|
|
|
|
|
|
|
$ 44 |
|
|
|
$ 38 |
|
|
|
$ 32 |
|
|
|
10 |
% |
|
|
$ 11.3 |
|
|
$ 9.4 |
|
|
$ 4.6 |
|
|
Asset Intensification |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Castleton Square |
|
Self-storage |
|
|
50 |
% |
|
|
9/07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Firewheel Town Center |
|
Residential |
|
|
50 |
% |
|
|
7/07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Domain |
|
Residential |
|
|
50 |
% |
|
|
3/07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
University Mall |
|
Self-storage |
|
|
50 |
% |
|
|
3/07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Village at SouthPark, The |
|
Residential |
|
|
40 |
% |
|
|
6/07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal Asset Intensification |
|
|
|
|
|
|
|
|
|
|
$ 143 |
|
|
|
$ 135 |
|
|
|
$ 60 |
|
|
|
8 |
% |
|
|
|
|
|
$ 77.4 |
|
|
$ 35.3 |
|
|
Miscellaneous |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 13.0 |
|
|
$ 11.7 |
|
|
$ 5.6 |
|
|
Total Construction in Progress (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 452.7 |
|
|
$ 206.4 |
|
|
$ 83.2 |
|
|
Land Held for Development |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 113.3 |
|
|
$ 365.7 |
|
|
$ 148.4 |
|
|
* Cost and return are based upon current budget assumptions. Actual results may vary.
(1) Projected Gross Cost includes soft costs such as architecture and engineering fees, tenant costs (allowances/leasing commissions), development, legal and other fees, marketing costs, cost of capital, and other related costs.
(2) Does not include the Companys international properties.
45
SIMON PROPERTY
GROUP
International Development Activity Report*
Project Overview, Construction-in-Progress
As of December 31, 2006
|
|
|
|
|
|
The Companys |
|
|
|
|
|
||||
|
|
|
|
|
|
Ownership |
|
|
|
Projected |
|
||||
Shopping center/ |
|
|
|
|
|
Percentage |
|
|
|
Net Cost* |
|
||||
Location (Metropolitan area) |
|
Project Description |
|
Anchors/ Major Tenants |
|
of Project |
|
Opening |
|
(in millions) |
|
||||
New Development Projects: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Europe: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
ArgineNapoli, Italy |
|
300,000 square foot center anchored by a hypermarket with approximately 75 shops |
|
Auchan |
|
|
24.0 |
% |
|
Summer 2008 |
|
|
55 |
|
|
CiniselloMilano, Italy |
|
400,000 square foot center anchored by a hypermarket with approximately 100 shops |
|
Auchan |
|
|
49.0 |
% |
|
Fall 2007 |
|
|
127 |
|
|
NolaNapoli, Italy |
|
1.0 million square foot center including a hypermarket and department store |
|
Auchan, Coin, Holiday Inn, Media World |
|
|
22.1 |
% |
|
Fall 2007 |
|
|
165 |
(1) |
|
Porta di RomaRoma, Italy |
|
1.3 million square foot center including a hypermarket, department store and do-it-yourself centers |
|
Auchan, Leroy Merlin, UGC Theatres, Ikea (opened 6/05), Media World, Decathlon |
|
|
19.6 |
% |
|
Summer 2007 |
|
|
224 |
|
|
Asia: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Changshu, China |
|
470,000 square foot center anchored by a hypermarket with approximately 150 shops |
|
Wal-Mart |
|
|
32.5 |
% |
|
Winter (Q1) 2008 |
|
CNY |
517 |
|
|
Hangzhou, China |
|
300,000 square foot center anchored by a hypermarket with approximately 90 shops |
|
Wal-Mart |
|
|
32.5 |
% |
|
Fall (Q3) 2008 |
|
CNY |
430 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Kobe Sanda Premium OutletsKobe, Japan |
|
185,000 square foot upscale outlet center |
|
Banana Republic, GAP, Gucci, Hugo Boss, Lora Piana, Salvatore Ferragamo |
|
|
40.0 |
% |
|
7/07 |
|
JPY |
5,900 |
|
|
Suzhou, China |
|
720,000 square foot center anchored by a hypermarket and
theater with approximately |
|
Wal-Mart |
|
|
32.5 |
% |
|
Fall (Q4) 2008 |
|
CNY |
841 |
|
|
Yeoju Premium OutletsYeoju, South Korea |
|
253,000 square foot upscale outlet center |
|
Armani, Burberry, Dunhill, Ermenegildo Zegna, Salvatore Ferragamo |
|
|
50.0 |
% |
|
Spring 2007 |
|
KRW |
78,680 |
|
|
Zhengzhou, China |
|
440,000 square foot center anchored by a hypermarket and
theater with approximately |
|
Wal-Mart |
|
|
32.5 |
% |
|
Spring 2008 |
|
CNY |
506 |
|
|
Other projects (1 leasehold development, 1 leasehold extension) |
|
|
|
|
|
|
|
|
|
|
1 |
|
|||
* Cost is based upon current budget assumptions. Actual results may vary.
(1) The Company is not obligated to fund its share of 22 million increase in project costs from 143 million to 165 million.
46
SIMON
PROPERTY GROUP
The Companys Share of Total Debt Amortization and Maturities by Year
As of December 31, 2006
(In thousands)
|
|
The Companys |
|
The Companys |
|
The Companys |
|
|
|
||||||||||
|
|
Share of |
|
Share of |
|
Share of |
|
|
|
||||||||||
|
|
Secured |
|
Unsecured |
|
Unconsolidated |
|
The Companys |
|
||||||||||
|
|
Consolidated |
|
Consolidated |
|
Joint Venture |
|
Share of Total |
|
||||||||||
Year |
|
|
|
Debt |
|
Debt |
|
Debt |
|
Debt |
|
||||||||
2007 |
|
|
589,109 |
|
|
|
1,055,000 |
|
|
|
208,137 |
|
|
|
1,852,246 |
|
|
||
2008 |
|
|
456,867 |
|
|
|
350,000 |
|
|
|
316,460 |
|
|
|
1,123,327 |
|
|
||
2009 |
|
|
742,682 |
|
|
|
900,000 |
|
|
|
183,939 |
|
|
|
1,826,621 |
|
|
||
2010 |
|
|
885,818 |
|
|
|
1,100,000 |
|
|
|
652,019 |
|
|
|
2,637,837 |
|
|
||
2011 |
|
|
520,951 |
|
|
|
1,755,132 |
|
|
|
561,538 |
|
|
|
2,837,621 |
|
|
||
2012 |
|
|
355,679 |
|
|
|
1,450,000 |
|
|
|
283,013 |
|
|
|
2,088,692 |
|
|
||
2013 |
|
|
199,750 |
|
|
|
425,000 |
|
|
|
203,261 |
|
|
|
828,011 |
|
|
||
2014 |
|
|
399,207 |
|
|
|
700,000 |
|
|
|
150,082 |
|
|
|
1,249,289 |
|
|
||
2015 |
|
|
1,697 |
|
|
|
1,200,000 |
|
|
|
431,910 |
|
|
|
1,633,607 |
|
|
||
2016 |
|
|
40,416 |
|
|
|
1,300,000 |
|
|
|
482,417 |
|
|
|
1,822,833 |
|
|
||
2017 |
|
|
1,787 |
|
|
|
500,000 |
|
|
|
241 |
|
|
|
502,028 |
|
|
||
Thereafter |
|
|
22,045 |
|
|
|
200,000 |
|
|
|
0 |
|
|
|
222,045 |
|
|
||
Face Amounts of Indebtedness |
|
|
4,216,008 |
|
|
|
10,935,132 |
|
|
|
3,473,017 |
|
|
|
18,624,157 |
|
|
||
Premiums (Discounts) on Indebtedness, Net |
|
|
40,087 |
|
|
|
22,181 |
|
|
|
(789 |
) |
|
|
61,479 |
|
|
||
Fair Value of Interest Rate Swaps Agreements |
|
|
0 |
|
|
|
(9,428 |
) |
|
|
0 |
|
|
|
(9,428 |
) |
|
||
The Companys Share of Total Indebtedness |
|
|
4,256,095 |
|
|
|
10,947,885 |
|
|
|
3,472,228 |
|
|
|
18,676,208 |
|
|
||
Debt Covenant Compliance Ratios
Senior Unsecured Notes Covenant(1) |
|
|
|
Required |
|
Actual |
|
Compliance |
|
||||||
Total Debt to Total Assets |
|
|
≤65% |
|
|
|
47 |
% |
|
|
Yes |
|
|
||
Total Secured Debt to Total Assets |
|
|
≤50% |
|
|
|
19 |
% |
|
|
Yes |
|
|
||
Fixed Charge Coverage Ratio |
|
|
>1.50X |
|
|
|
2.6X |
|
|
|
Yes |
|
|
||
Total Unencumbered Assets to Unsecured Debt |
|
|
≥125% |
|
|
|
217 |
% |
|
|
Yes |
|
|
(1) Covenants for indentures dated June 7, 2005 and later. Covenants and other provisions of prior supplemental indentures apply to all unsecured debt for as long as any securities issued under prior supplemental indentures remain outstanding or until the covenants in the prior supplemental indentures have been amended. For a complete listing of all debt covenants related to the Companys senior unsecured notes, as well as definitions of the above terms, please refer to Simon Property Group, L.P. filings with the Securities and Exchange Commission.
47
SIMON
PROPERTY GROUP
Summary of Indebtedness
As of December 31, 2006
(In thousands)
|
|
|
The Companys |
|
Weighted |
|
Weighted |
|
|||||||||||
|
|
Total |
|
Share of |
|
Average |
|
Average Years |
|
||||||||||
|
|
Indebtedness |
|
Indebtedness |
|
Interest Rate |
|
to Maturity |
|
||||||||||
Consolidated Indebtedness |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Mortgage Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Fixed Rate |
|
|
$ |
4,154,466 |
|
|
|
$ |
3,965,450 |
|
|
|
6.44 |
% |
|
|
4.0 |
|
|
Floating Rate Debt (Hedged)(1) |
|
|
95,744 |
|
|
|
95,744 |
|
|
|
6.22 |
% |
|
|
2.4 |
|
|
||
Floating Rate Debt |
|
|
154,814 |
|
|
|
154,814 |
|
|
|
5.83 |
% |
|
|
3.3 |
|
|
||
Total Mortgage Debt |
|
|
4,405,024 |
|
|
|
4,216,008 |
|
|
|
6.41 |
% |
|
|
3.9 |
|
|
||
Unsecured Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Fixed Rate |
|
|
10,330,000 |
|
|
|
10,330,000 |
|
|
|
5.86 |
% |
|
|
5.7 |
|
|
||
Floating Rate Debt |
|
|
300,000 |
|
|
|
300,000 |
|
|
|
5.37 |
% |
|
|
2.1 |
|
|
||
|
|
|
10,630,000 |
|
|
|
10,630,000 |
|
|
|
5.79 |
% |
|
|
5.6 |
|
|
||
Revolving Corporate Credit Facility |
|
|
0 |
|
|
|
0 |
|
|
|
5.70 |
% |
|
|
4.0 |
|
|
||
Revolving Credit FacilityYen Currency |
|
|
14,673 |
|
|
|
14,673 |
|
|
|
0.85 |
% |
|
|
4.0 |
|
|
||
Revolving Credit FacilityEuro Currency |
|
|
290,459 |
|
|
|
290,459 |
|
|
|
4.01 |
% |
|
|
4.0 |
|
|
||
|
|
|
305,132 |
|
|
|
305,132 |
|
|
|
3.86 |
% |
|
|
4.0 |
|
|
||
Total Unsecured Debt |
|
|
10,935,133 |
|
|
|
10,935,132 |
|
|
|
5.79 |
% |
|
|
5.6 |
|
|
||
Premium |
|
|
93,732 |
|
|
|
92,226 |
|
|
|
|
|
|
|
|
|
|
||
Discount |
|
|
(29,971 |
) |
|
|
(29,958 |
) |
|
|
|
|
|
|
|
|
|
||
Fair Value Interest Rate Swaps |
|
|
(9,428 |
) |
|
|
(9,428 |
) |
|
|
|
|
|
|
|
|
|
||
Consolidated Mortgages and Other Indebtedness(2) |
|
|
$ |
15,394,489 |
|
|
|
$ |
15,203,980 |
|
|
|
5.96 |
% |
|
|
5.1 |
|
|
Joint Venture Indebtedness |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Mortgage Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Fixed Rate |
|
|
$ |
7,419,338 |
|
|
|
$ |
3,201,021 |
|
|
|
5.89 |
% |
|
|
5.9 |
|
|
Floating Rate Debt (Hedged)(1) |
|
|
200,867 |
|
|
|
82,575 |
|
|
|
6.03 |
% |
|
|
2.5 |
|
|
||
Floating Rate Debt |
|
|
376,127 |
|
|
|
159,468 |
|
|
|
5.39 |
% |
|
|
2.4 |
|
|
||
Total Mortgage Debt |
|
|
7,996,332 |
|
|
|
3,443,064 |
|
|
|
5.86 |
% |
|
|
5.6 |
|
|
||
Unsecured Floating Rate Debt |
|
|
61,129 |
|
|
|
29,953 |
|
|
|
4.28 |
% |
|
|
2.0 |
|
|
||
Total Unsecured Debt |
|
|
61,129 |
|
|
|
29,953 |
|
|
|
4.28 |
% |
|
|
2.0 |
|
|
||
Premium |
|
|
0 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
||
Discount |
|
|
(1,606 |
) |
|
|
(789 |
) |
|
|
|
|
|
|
|
|
|
||
Joint Venture Mortgages and Other Indebtedness |
|
|
$ |
8,055,855 |
|
|
|
$ |
3,472,228 |
|
|
|
5.86 |
% |
|
|
5.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
The Companys Share of Total Indebtedness |
|
|
|
|
|
|
$ |
18,676,208 |
|
|
|
5.91 |
% |
|
|
5.2 |
|
|
|
Summary of the Companys share of Fixed and Variable Rate Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Fixed |
|
|
94.4 |
% |
|
|
14,357,718 |
|
|
|
6.02 |
% |
|
|
5.2 |
|
|
||
Variable |
|
|
5.6 |
% |
|
|
846,262 |
|
|
|
5.01 |
% |
|
|
3.3 |
|
|
||
|
|
|
100.0 |
% |
|
|
15,203,980 |
|
|
|
5.96 |
% |
|
|
5.1 |
|
|
||
Joint Venture |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Fixed |
|
|
92.2 |
% |
|
|
3,200,232 |
|
|
|
5.89 |
% |
|
|
5.9 |
|
|
||
Variable |
|
|
7.8 |
% |
|
|
271,996 |
|
|
|
5.59 |
% |
|
|
2.5 |
|
|
||
|
|
|
100.0 |
% |
|
|
$ |
3,472,228 |
|
|
|
5.86 |
% |
|
|
5.6 |
|
|
|
Total Debt |
|
|
|
|
|
|
18,676,208 |
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Total Fixed Debt |
|
|
94.0 |
% |
|
|
17,557,950 |
|
|
|
5.95 |
% |
|
|
5.3 |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Total Variable Debt |
|
|
6.0 |
% |
|
|
1,118,258 |
|
|
|
5.04 |
% |
|
|
3.0 |
|
|
(1) These debt obligations are hedged by interest rate cap agreements.
(2) Amounts give effect to outstanding derivative instruments as footnoted on the Summary of Indebtedness by Maturity.
48
SIMON
PROPERTY GROUP
Summary of Indebtedness by Maturity
As of December 31, 2006
(In thousands)
|
|
|
|
|
|
Interest |
|
|
|
|
|
The |
|
||||||||||
|
|
Maturity |
|
Interest |
|
Rate |
|
Secured or |
|
Total |
|
Share of |
|
||||||||||
Property Name |
|
|
|
Date |
|
Rate(1) |
|
Type |
|
Unsecured |
|
Indebtedness |
|
Indebtedness |
|
||||||||
Consolidated Indebtedness: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Cielo Vista Mall |
(4) |
|
05/01/07 |
|
|
|
9.38 |
% |
|
Fixed |
|
Secured |
|
|
47,433 |
|
|
|
47,433 |
|
|
||
Lakeline Mall |
|
|
05/01/07 |
|
|
|
7.65 |
% |
|
Fixed |
|
Secured |
|
|
64,999 |
|
|
|
64,999 |
|
|
||
McCain Mall |
(4) |
|
05/01/07 |
|
|
|
9.38 |
% |
|
Fixed |
|
Secured |
|
|
22,148 |
|
|
|
22,148 |
|
|
||
Valle Vista Mall |
(4) |
|
05/01/07 |
|
|
|
9.38 |
% |
|
Fixed |
|
Secured |
|
|
29,335 |
|
|
|
29,335 |
|
|
||
Wolfchase Galleria |
|
|
06/30/07 |
|
|
|
7.80 |
% |
|
Fixed |
|
Secured |
|
|
70,716 |
|
|
|
66,824 |
|
|
||
Keystone at the Crossing |
|
|
07/31/07 |
|
|
|
7.85 |
% |
|
Fixed |
|
Secured |
|
|
57,513 |
|
|
|
57,513 |
|
|
||
Copley Place |
|
|
08/01/07 |
|
|
|
7.44 |
% |
|
Fixed |
|
Secured |
|
|
171,126 |
|
|
|
167,955 |
|
|
||
Simon Property Group, LP |
|
|
09/20/07 |
|
|
|
7.13 |
% |
|
Fixed |
|
Unsecured |
|
|
180,000 |
|
|
|
180,000 |
|
|
||
University Park Mall |
|
|
10/01/07 |
|
|
|
7.43 |
% |
|
Fixed |
|
Secured |
|
|
56,825 |
|
|
|
34,095 |
|
|
||
CPG Partners, LP (Sr. Notes) |
|
|
10/21/07 |
|
|
|
7.25 |
% |
|
Fixed |
|
Unsecured |
|
|
125,000 |
|
|
|
125,000 |
|
|
||
Aventura Mall Credit Facility |
|
|
10/27/07 |
|
|
|
6.32 |
% |
|
Variable |
|
Secured |
|
|
27,369 |
|
|
|
27,369 |
|
|
||
Simon Property Group, LP (Sr. Notes) |
|
|
11/15/07 |
|
|
|
6.38 |
% |
|
Fixed |
|
Unsecured |
|
|
750,000 |
|
|
|
750,000 |
|
|
||
Bangor Mall |
|
|
12/01/07 |
|
|
|
7.06 |
% |
|
Fixed |
|
Secured |
|
|
22,038 |
|
|
|
14,622 |
|
|
||
Simon Property Group, LP (MOPPRS) |
|
|
06/15/08 |
|
|
|
7.00 |
% |
|
Fixed |
|
Unsecured |
|
|
200,000 |
|
|
|
200,000 |
|
|
||
Gilroy Premium Outlets |
(9) |
|
07/11/08 |
|
|
|
6.99 |
% |
|
Fixed |
|
Secured |
|
|
64,144 |
|
|
|
64,144 |
|
|
||
Kittery Premium Outlets |
(9) |
|
07/11/08 |
|
|
|
6.99 |
% |
|
Fixed |
|
Secured |
|
|
10,619 |
|
|
|
10,619 |
|
|
||
Lighthouse Place Premium Outlets |
(9) |
|
07/11/08 |
|
|
|
6.99 |
% |
|
Fixed |
|
Secured |
|
|
44,261 |
|
|
|
44,261 |
|
|
||
Waterloo Premium Outlets |
(9) |
|
07/11/08 |
|
|
|
6.99 |
% |
|
Fixed |
|
Secured |
|
|
35,649 |
|
|
|
35,649 |
|
|
||
Simon Property Group, LP (Sr. Notes) |
|
|
08/28/08 |
|
|
|
5.38 |
% |
|
Fixed |
|
Unsecured |
|
|
150,000 |
|
|
|
150,000 |
|
|
||
Stanford Shopping Center |
|
|
09/11/08 |
(11) |
|
|
3.60 |
% |
|
Fixed |
|
Secured |
|
|
220,000 |
|
|
|
220,000 |
|
|
||
Arsenal Mall1 |
|
|
09/28/08 |
|
|
|
6.75 |
% |
|
Fixed |
|
Secured |
|
|
31,433 |
|
|
|
31,433 |
|
|
||
College Mall1 |
(3) |
|
01/01/09 |
|
|
|
7.00 |
% |
|
Fixed |
|
Secured |
|
|
32,630 |
|
|
|
32,630 |
|
|
||
College Mall2 |
(3) |
|
01/01/09 |
|
|
|
6.76 |
% |
|
Fixed |
|
Secured |
|
|
10,710 |
|
|
|
10,710 |
|
|
||
Greenwood Park Mall1 |
(3) |
|
01/01/09 |
|
|
|
7.00 |
% |
|
Fixed |
|
Secured |
|
|
27,329 |
|
|
|
27,329 |
|
|
||
Greenwood Park Mall2 |
(3) |
|
01/01/09 |
|
|
|
6.76 |
% |
|
Fixed |
|
Secured |
|
|
55,331 |
|
|
|
55,331 |
|
|
||
Towne East Square1 |
|
|
01/01/09 |
|
|
|
7.00 |
% |
|
Fixed |
|
Secured |
|
|
44,339 |
|
|
|
44,339 |
|
|
||
Towne East Square2 |
|
|
01/01/09 |
|
|
|
6.81 |
% |
|
Fixed |
|
Secured |
|
|
22,330 |
|
|
|
22,330 |
|
|
||
Woodland Hills Mall |
|
|
01/01/09 |
|
|
|
7.00 |
% |
|
Fixed |
|
Secured |
|
|
81,586 |
|
|
|
77,072 |
|
|
||
Simon Property Group, LP (Sr. Notes) |
|
|
01/30/09 |
(16) |
|
|
3.75 |
% |
|
Fixed |
|
Unsecured |
|
|
300,000 |
|
|
|
300,000 |
|
|
||
Simon Property Group, LP (Sr. Notes) |
|
|
02/09/09 |
|
|
|
7.13 |
% |
|
Fixed |
|
Unsecured |
|
|
300,000 |
|
|
|
300,000 |
|
|
||
Penn Square Mall |
|
|
03/01/09 |
|
|
|
7.03 |
% |
|
Fixed |
|
Secured |
|
|
68,258 |
|
|
|
64,501 |
|
|
||
CPG Partners, LP (Sr. Notes) |
|
|
03/15/09 |
|
|
|
3.50 |
% |
|
Fixed |
|
Unsecured |
|
|
100,000 |
|
|
|
100,000 |
|
|
||
Plaza CarolinaFixed |
|
|
05/09/09 |
|
|
|
5.10 |
% |
|
Fixed |
|
Secured |
|
|
94,714 |
|
|
|
94,714 |
|
|
||
Plaza CarolinaVariable Capped |
(2) |
|
05/09/09 |
|
|
|
6.22 |
% |
|
Variable |
|
Secured |
|
|
95,744 |
|
|
|
95,744 |
|
|
||
Plaza CarolinaVariable Floating |
(2) |
|
05/09/09 |
|
|
|
6.22 |
% |
|
Variable |
|
Secured |
|
|
57,445 |
|
|
|
57,445 |
|
|
||
Simon Property Group, LP (Sr. Notes) |
|
|
07/15/09 |
|
|
|
7.00 |
% |
|
Fixed |
|
Unsecured |
|
|
150,000 |
|
|
|
150,000 |
|
|
||
CPG Partners, LP (Sr. Notes) |
|
|
08/17/09 |
|
|
|
8.63 |
% |
|
Fixed |
|
Unsecured |
|
|
50,000 |
|
|
|
50,000 |
|
|
||
Bloomingdale Court |
(8) |
|
11/01/09 |
|
|
|
7.78 |
% |
|
Fixed |
|
Secured |
|
|
27,532 |
|
|
|
27,532 |
|
|
||
Forest Plaza |
(8) |
|
11/01/09 |
|
|
|
7.78 |
% |
|
Fixed |
|
Secured |
|
|
15,101 |
|
|
|
15,101 |
|
|
||
Lake View Plaza |
(8) |
|
11/01/09 |
|
|
|
7.78 |
% |
|
Fixed |
|
Secured |
|
|
20,073 |
|
|
|
20,073 |
|
|
||
Lakeline Plaza |
(8) |
|
11/01/09 |
|
|
|
7.78 |
% |
|
Fixed |
|
Secured |
|
|
22,008 |
|
|
|
22,008 |
|
|
||
49
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of December 31, 2006
(In thousands)
|
|
|
|
|
|
Interest |
|
|
|
|
|
The |
|
||||||||||
|
|
Maturity |
|
Interest |
|
Rate |
|
Secured or |
|
Total |
|
Share of |
|
||||||||||
Property Name |
|
|
|
Date |
|
Rate(1) |
|
Type |
|
Unsecured |
|
Indebtedness |
|
Indebtedness |
|
||||||||
Lincoln Crossing |
(8) |
|
11/01/09 |
|
|
|
7.78 |
% |
|
Fixed |
|
Secured |
|
|
3,038 |
|
|
|
3,038 |
|
|
||
Matteson Plaza |
(8) |
|
11/01/09 |
|
|
|
7.78 |
% |
|
Fixed |
|
Secured |
|
|
8,840 |
|
|
|
8,840 |
|
|
||
Muncie Plaza |
(8) |
|
11/01/09 |
|
|
|
7.78 |
% |
|
Fixed |
|
Secured |
|
|
7,643 |
|
|
|
7,643 |
|
|
||
Regency Plaza |
(8) |
|
11/01/09 |
|
|
|
7.78 |
% |
|
Fixed |
|
Secured |
|
|
4,143 |
|
|
|
4,143 |
|
|
||
St. Charles Towne Plaza |
(8) |
|
11/01/09 |
|
|
|
7.78 |
% |
|
Fixed |
|
Secured |
|
|
26,518 |
|
|
|
26,518 |
|
|
||
West Ridge Plaza |
(8) |
|
11/01/09 |
|
|
|
7.78 |
% |
|
Fixed |
|
Secured |
|
|
5,342 |
|
|
|
5,342 |
|
|
||
White Oaks Plaza |
(8) |
|
11/01/09 |
|
|
|
7.78 |
% |
|
Fixed |
|
Secured |
|
|
16,298 |
|
|
|
16,298 |
|
|
||
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 |
|
|
07/01/10 |
|
|
|
7.09 |
% |
|
Fixed |
|
Secured |
|
|
191,520 |
|
|
|
191,520 |
|
|
||
SB Trolley Square Holding |
|
|
08/01/10 |
|
|
|
9.03 |
% |
|
Fixed |
|
Secured |
|
|
28,408 |
|
|
|
28,408 |
|
|
||
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 |
|
|
85,740 |
|
|
|
83,356 |
|
|
||
Crystal River |
|
|
11/11/10 |
|
|
|
7.63 |
% |
|
Fixed |
|
Secured |
|
|
15,341 |
|
|
|
15,341 |
|
|
||
Forum Shops at Caesars, The |
|
|
12/01/10 |
|
|
|
4.78 |
% |
|
Fixed |
|
Secured |
|
|
541,935 |
|
|
|
541,935 |
|
|
||
Port Charlotte Town Center |
|
|
12/11/10 |
|
|
|
7.98 |
% |
|
Fixed |
|
Secured |
|
|
52,007 |
|
|
|
41,606 |
|
|
||
Oxford Valley Mall |
|
|
01/10/11 |
|
|
|
6.76 |
% |
|
Fixed |
|
Secured |
|
|
79,924 |
|
|
|
50,480 |
|
|
||
Revolving Credit Facility-USD |
(2) |
|
01/11/11 |
|
|
|
5.70 |
% |
|
Variable |
|
Unsecured |
|
|
0 |
|
|
|
0 |
|
|
||
Revolving Credit FacilityYen Currency |
(2) |
|
01/11/11 |
|
|
|
0.85 |
% |
|
Variable |
|
Unsecured |
(17) |
|
14,673 |
|
|
|
14,673 |
|
|
||
Revolving Credit FacilityEuro Currency |
(2) |
|
01/11/11 |
|
|
|
4.01 |
% |
|
Variable |
|
Unsecured |
(18) |
|
290,459 |
|
|
|
290,459 |
|
|
||
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 |
|
|
15,063 |
|
|
|
11,443 |
|
|
||
Ingram Park Mall |
(7) |
|
08/11/11 |
|
|
|
6.99 |
% |
|
Fixed |
|
Secured |
|
|
79,499 |
|
|
|
79,499 |
|
|
||
Knoxville Center |
(7) |
|
08/11/11 |
|
|
|
6.99 |
% |
|
Fixed |
|
Secured |
|
|
60,201 |
|
|
|
60,201 |
|
|
||
Northlake Mall |
(7) |
|
08/11/11 |
|
|
|
6.99 |
% |
|
Fixed |
|
Secured |
|
|
69,450 |
|
|
|
69,450 |
|
|
||
Towne West Square |
(7) |
|
08/11/11 |
|
|
|
6.99 |
% |
|
Fixed |
|
Secured |
|
|
52,039 |
|
|
|
52,039 |
|
|
||
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 |
|
|
|
84,213 |
|
|
||
Tacoma Mall |
|
|
10/01/11 |
|
|
|
7.00 |
% |
|
Fixed |
|
Secured |
|
|
126,763 |
|
|
|
126,763 |
|
|
||
Simon Property Group, LP (Sr. Notes) |
|
|
03/01/12 |
|
|
|
5.00 |
% |
|
Fixed |
|
Unsecured |
|
|
600,000 |
|
|
|
600,000 |
|
|
||
Simon Property Group, LP (Sr. Notes) |
|
|
05/01/12 |
|
|
|
5.75 |
% |
|
Fixed |
|
Unsecured |
|
|
400,000 |
|
|
|
400,000 |
|
|
||
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 |
|
|
28,635 |
|
|
|
28,635 |
|
|
||
Century III Mall |
(5) |
|
10/10/12 |
|
|
|
6.20 |
% |
|
Fixed |
|
Secured |
|
|
84,525 |
|
|
|
84,525 |
|
|
||
Crossroads Mall |
|
|
10/10/12 |
|
|
|
6.20 |
% |
|
Fixed |
|
Secured |
|
|
42,451 |
|
|
|
42,451 |
|
|
||
Forest Mall |
(6) |
|
10/10/12 |
|
|
|
6.20 |
% |
|
Fixed |
|
Secured |
|
|
17,000 |
|
|
|
17,000 |
|
|
||
Highland Lakes Center |
(5) |
|
10/10/12 |
|
|
|
6.20 |
% |
|
Fixed |
|
Secured |
|
|
15,670 |
|
|
|
15,670 |
|
|
||
Longview Mall |
(5) |
|
10/10/12 |
|
|
|
6.20 |
% |
|
Fixed |
|
Secured |
|
|
31,814 |
|
|
|
31,814 |
|
|
||
Markland Mall |
(6) |
|
10/10/12 |
|
|
|
6.20 |
% |
|
Fixed |
|
Secured |
|
|
22,509 |
|
|
|
22,509 |
|
|
||
50
SIMON
PROPERTY GROUP
Summary of Indebtedness by Maturity
As of December 31, 2006
(In thousands)
|
|
|
|
|
|
|
|
Interest |
|
|
|
|
|
The |
|
|||||||
|
|
|
|
Maturity |
|
Interest |
|
Rate |
|
Secured or |
|
Total |
|
Share of |
|
|||||||
Property Name |
|
|
|
|
|
Date |
|
Rate(1) |
|
Type |
|
Unsecured |
|
Indebtedness |
|
Indebtedness |
|
|||||
Midwest Park Mall |
|
(6 |
) |
10/10/12 |
|
|
|
6.20 |
% |
|
Fixed |
|
Secured |
|
|
32,860 |
|
|
32,860 |
|
||
Palm Beach Mall |
|
|
|
10/10/12 |
|
|
|
6.20 |
% |
|
Fixed |
|
Secured |
|
|
52,567 |
|
|
52,567 |
|
||
Richmond Towne Square |
|
(6 |
) |
10/10/12 |
|
|
|
6.20 |
% |
|
Fixed |
|
Secured |
|
|
46,156 |
|
|
46,156 |
|
||
CPG Partners, LP (Sr. Notes) |
|
|
|
01/15/13 |
|
|
|
6.00 |
% |
|
Fixed |
|
Unsecured |
|
|
150,000 |
|
|
150,000 |
|
||
Factory Stores of AmericaBoaz |
|
(10 |
) |
03/10/13 |
|
|
|
9.10 |
% |
|
Fixed |
|
Secured |
|
|
2,752 |
|
|
2,752 |
|
||
The Factory Shoppes at Branson Meadows |
|
(10 |
) |
03/10/13 |
|
|
|
9.10 |
% |
|
Fixed |
|
Secured |
|
|
9,409 |
|
|
9,409 |
|
||
MacGregor Village |
|
(10 |
) |
03/10/13 |
|
|
|
9.10 |
% |
|
Fixed |
|
Secured |
|
|
6,775 |
|
|
6,775 |
|
||
Factory Stores of AmericaGeorgetown |
|
(10 |
) |
03/10/13 |
|
|
|
9.10 |
% |
|
Fixed |
|
Secured |
|
|
6,521 |
|
|
6,521 |
|
||
Factory Stores of AmericaGraceville |
|
(10 |
) |
03/10/13 |
|
|
|
9.10 |
% |
|
Fixed |
|
Secured |
|
|
1,937 |
|
|
1,937 |
|
||
Dare Centre |
|
(10 |
) |
03/10/13 |
|
|
|
9.10 |
% |
|
Fixed |
|
Secured |
|
|
1,684 |
|
|
1,684 |
|
||
Factory Stores of AmericaLebanon |
|
(10 |
) |
03/10/13 |
|
|
|
9.10 |
% |
|
Fixed |
|
Secured |
|
|
1,628 |
|
|
1,628 |
|
||
Factory Stores of AmericaNebraska City |
|
(10 |
) |
03/10/13 |
|
|
|
9.10 |
% |
|
Fixed |
|
Secured |
|
|
1,529 |
|
|
1,529 |
|
||
North Ridge Shopping Center |
|
(10 |
) |
03/10/13 |
|
|
|
9.10 |
% |
|
Fixed |
|
Secured |
|
|
8,275 |
|
|
8,275 |
|
||
Factory Stores of AmericaStory City |
|
(10 |
) |
03/10/13 |
|
|
|
9.10 |
% |
|
Fixed |
|
Secured |
|
|
1,891 |
|
|
1,891 |
|
||
Carolina Premium OutletsSmithfield |
|
(10 |
) |
03/10/13 |
|
|
|
9.10 |
% |
|
Fixed |
|
Secured |
|
|
20,231 |
|
|
20,231 |
|
||
The Crossings Premium Outlets |
|
|
|
03/13/13 |
|
|
|
5.85 |
% |
|
Fixed |
|
Secured |
|
|
56,707 |
|
|
56,707 |
|
||
Simon Property Group, LP (Sr. Notes) |
|
|
|
03/15/13 |
|
|
|
5.45 |
% |
|
Fixed |
|
Unsecured |
|
|
200,000 |
|
|
200,000 |
|
||
Battlefield Mall |
|
|
|
07/01/13 |
|
|
|
4.60 |
% |
|
Fixed |
|
Secured |
|
|
97,839 |
|
|
97,839 |
|
||
Retail Property Trust (Sr. Notes) |
|
|
|
09/01/13 |
|
|
|
7.18 |
% |
|
Fixed |
|
Unsecured |
|
|
75,000 |
|
|
75,000 |
|
||
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 |
|
|
30,382 |
|
|
9,601 |
|
||
Montgomery Mall |
|
|
|
05/11/14 |
|
|
|
5.17 |
% |
|
Fixed |
|
Secured |
|
|
92,508 |
|
|
49,464 |
|
||
Boardman Plaza |
|
|
|
07/01/14 |
|
|
|
5.94 |
% |
|
Fixed |
|
Secured |
|
|
23,598 |
|
|
23,598 |
|
||
Desoto Square |
|
|
|
07/01/14 |
|
|
|
5.89 |
% |
|
Fixed |
|
Secured |
|
|
64,153 |
|
|
64,153 |
|
||
Upper Valley Mall |
|
|
|
07/01/14 |
|
|
|
5.89 |
% |
|
Fixed |
|
Secured |
|
|
47,904 |
|
|
47,904 |
|
||
Washington Square |
|
|
|
07/01/14 |
|
|
|
5.94 |
% |
|
Fixed |
|
Secured |
|
|
30,693 |
|
|
30,693 |
|
||
West Ridge Mall |
|
|
|
07/01/14 |
|
|
|
5.89 |
% |
|
Fixed |
|
Secured |
|
|
68,711 |
|
|
68,711 |
|
||
Chesapeake Square |
|
|
|
08/01/14 |
|
|
|
5.84 |
% |
|
Fixed |
|
Secured |
|
|
72,658 |
|
|
54,494 |
|
||
Brunswick Square |
|
|
|
08/11/14 |
|
|
|
5.65 |
% |
|
Fixed |
|
Secured |
|
|
85,659 |
|
|
85,659 |
|
||
Simon Property Group, LP (Sr. Notes) |
|
|
|
08/15/14 |
|
|
|
5.63 |
% |
|
Fixed |
|
Unsecured |
|
|
500,000 |
|
|
500,000 |
|
||
DeKalb Plaza |
|
|
|
01/01/15 |
|
|
|
5.28 |
% |
|
Fixed |
|
Secured |
|
|
3,301 |
|
|
1,661 |
|
||
Simon Property Group, LP (Sr. Notes) |
|
|
|
06/15/15 |
|
|
|
5.10 |
% |
|
Fixed |
|
Unsecured |
|
|
600,000 |
|
|
600,000 |
|
||
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 |
|
||
Simon Property Group, LP (Sr. Notes) |
|
|
|
05/01/16 |
|
|
|
6.10 |
% |
|
Fixed |
|
Unsecured |
|
|
400,000 |
|
|
400,000 |
|
||
Arsenal Mall2 |
|
|
|
05/05/16 |
|
|
|
8.20 |
% |
|
Fixed |
|
Secured |
|
|
1,326 |
|
|
1,326 |
|
||
White Oaks Mall |
|
|
|
11/01/16 |
|
|
|
5.54 |
% |
|
Fixed |
|
Secured |
|
|
50,000 |
|
|
38,730 |
|
||
Simon Property Group, LP (Sr. Notes) |
|
|
|
12/01/16 |
|
|
|
5.25 |
% |
|
Fixed |
|
Unsecured |
|
|
650,000 |
|
|
650,000 |
|
||
Simon Property Group, LP (Sr. Notes) |
|
|
|
03/01/17 |
|
|
|
5.88 |
% |
|
Fixed |
|
Unsecured |
|
|
500,000 |
|
|
500,000 |
|
||
Simon Property Group, LP (Sr. Notes) |
|
|
|
06/15/18 |
|
|
|
7.38 |
% |
|
Fixed |
|
Unsecured |
|
|
200,000 |
|
|
200,000 |
|
||
51
SIMON
PROPERTY GROUP
Summary of Indebtedness by Maturity
As of December 31, 2006
(In thousands)
|
|
|
|
|
|
Interest |
|
|
|
|
|
The Companys |
|
||||||||
|
|
Maturity |
|
Interest |
|
Rate |
|
Secured or |
|
Total |
|
Share of |
|
||||||||
Property Name |
|
|
|
Date |
|
Rate(1) |
|
Type |
|
Unsecured |
|
Indebtedness |
|
Indebtedness |
|
||||||
Sunland Park Mall |
|
01/01/26 |
|
|
8.63 |
% |
|
Fixed |
|
Secured |
|
|
35,315 |
|
|
|
35,315 |
|
|
||
Total Consolidated Indebtedness at Face Value |
|
|
|
|
|
|
|
|
|
|
|
|
15,340,156 |
|
|
|
15,151,140 |
|
|
||
Premium on Fixed-Rate Indebtedness |
|
|
|
|
|
|
|
|
|
|
|
|
93,732 |
|
|
|
92,226 |
|
|
||
Discount on Fixed-Rate Indebtedness |
|
|
|
|
|
|
|
|
|
|
|
|
(29,971 |
) |
|
|
(29,958 |
) |
|
||
Fair Value Interest Rate Swaps |
|
|
|
|
|
|
|
|
|
|
|
|
(9,428 |
) |
|
|
(9,428 |
) |
|
||
Total Consolidated Indebtedness |
|
|
|
|
|
|
|
|
|
|
|
|
15,394,489 |
|
|
|
15,203,980 |
|
|
||
Joint Venture Indebtedness |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
St. Johns Town Center Phase II |
|
02/27/07 |
|
|
6.17 |
% |
|
Variable |
|
Secured |
|
|
17,530 |
|
|
|
8,765 |
|
|
||
Hamilton Town Center |
|
03/31/07 |
|
|
6.32 |
% |
|
Variable |
|
Secured |
|
|
9,398 |
|
|
|
4,699 |
|
|
||
Gwinnett Place1 |
|
04/01/07 |
|
|
7.54 |
% |
|
Fixed |
|
Secured |
|
|
35,621 |
|
|
|
17,811 |
|
|
||
Gwinnett Place2 |
|
04/01/07 |
|
|
7.25 |
% |
|
Fixed |
|
Secured |
|
|
79,239 |
|
|
|
39,620 |
|
|
||
Town Center at Cobb1 |
|
04/01/07 |
|
|
7.54 |
% |
|
Fixed |
|
Secured |
|
|
45,383 |
|
|
|
22,692 |
|
|
||
Town Center at Cobb2 |
|
04/01/07 |
|
|
7.25 |
% |
|
Fixed |
|
Secured |
|
|
60,303 |
|
|
|
30,152 |
|
|
||
Gallerie Commerciali ItaliaCinisello |
|
06/20/07 |
|
|
4.12 |
% |
|
Variable |
|
Secured |
(13) |
|
29,545 |
|
|
|
14,477 |
|
|
||
Coddingtown Mall |
|
07/14/07 |
|
|
6.57 |
% |
|
Variable |
|
Secured |
|
|
10,500 |
|
|
|
10,500 |
|
|
||
Mall at Rockingham |
|
09/01/07 |
|
|
7.88 |
% |
|
Fixed |
|
Secured |
|
|
93,242 |
|
|
|
22,908 |
|
|
||
Gotemba Premium OutletsVariable |
|
09/30/07 |
|
|
2.30 |
% |
|
Variable |
|
Secured |
(15) |
|
16,208 |
|
|
|
6,483 |
|
|
||
Aventura Mall |
|
04/06/08 |
|
|
6.61 |
% |
|
Fixed |
|
Secured |
|
|
200,000 |
|
|
|
66,667 |
|
|
||
West Town Mall |
|
05/01/08 |
|
|
6.90 |
% |
|
Fixed |
|
Secured |
|
|
76,000 |
|
|
|
38,000 |
|
|
||
Mall of New Hampshire1 |
|
10/01/08 |
|
|
6.96 |
% |
|
Fixed |
|
Secured |
|
|
96,202 |
|
|
|
47,271 |
|
|
||
Mall of New Hampshire2 |
|
10/01/08 |
|
|
8.53 |
% |
|
Fixed |
|
Secured |
|
|
7,989 |
|
|
|
3,926 |
|
|
||
Fashion Valley Mall1 |
|
10/11/08 |
|
|
6.49 |
% |
|
Fixed |
|
Secured |
|
|
158,720 |
|
|
|
79,360 |
|
|
||
Fashion Valley Mall2 |
|
10/11/08 |
|
|
6.58 |
% |
|
Fixed |
|
Secured |
|
|
29,124 |
|
|
|
14,562 |
|
|
||
SouthPark Residential |
|
10/31/08 |
|
|
6.72 |
% |
|
Variable |
|
Secured |
|
|
20,319 |
|
|
|
8,128 |
|
|
||
Whitehall Mall |
|
11/01/08 |
|
|
6.77 |
% |
|
Fixed |
|
Secured |
|
|
13,073 |
|
|
|
4,966 |
|
|
||
Gallerie Commerciali ItaliaFacility C |
|
12/22/08 |
|
|
4.28 |
% |
|
Variable |
|
Unsecured |
(13) |
|
61,129 |
|
|
|
29,953 |
|
|
||
Source, The |
|
03/11/09 |
|
|
6.65 |
% |
|
Fixed |
|
Secured |
|
|
124,000 |
|
|
|
31,000 |
|
|
||
Shops at Sunset Place, The |
(2) |
05/09/09 |
|
|
6.07 |
% |
|
Variable |
|
Secured |
|
|
90,867 |
|
|
|
34,075 |
|
|
||
Firewheel Residential |
|
06/20/09 |
|
|
7.17 |
% |
|
Variable |
|
Secured |
|
|
606 |
|
|
|
303 |
|
|
||
Seminole Towne Center |
(2) |
07/09/09 |
|
|
5.97 |
% |
|
Variable |
|
Secured |
|
|
70,000 |
|
|
|
31,500 |
|
|
||
Fashion Centre Pentagon Office |
(2) |
07/09/09 |
|
|
6.07 |
% |
|
Variable |
|
Secured |
|
|
40,000 |
|
|
|
17,000 |
|
|
||
University Storage |
(2) |
07/31/09 |
|
|
7.37 |
% |
|
Variable |
|
Secured |
|
|
2,344 |
|
|
|
1,172 |
|
|
||
Castleton Storage |
(2) |
07/31/09 |
|
|
7.37 |
% |
|
Variable |
|
Secured |
|
|
256 |
|
|
|
128 |
|
|
||
Apple Blossom Mall |
|
09/10/09 |
|
|
7.99 |
% |
|
Fixed |
|
Secured |
|
|
38,219 |
|
|
|
18,780 |
|
|
||
Auburn Mall |
|
09/10/09 |
|
|
7.99 |
% |
|
Fixed |
|
Secured |
|
|
44,744 |
|
|
|
21,986 |
|
|
||
Toki Premium Outlets |
|
10/30/09 |
|
|
1.22 |
% |
|
Variable |
|
Secured |
(15) |
|
21,248 |
|
|
|
8,499 |
|
|
||
52
SIMON
PROPERTY GROUP
Summary of Indebtedness by Maturity
As of December 31, 2006
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
The |
|
||||||||||||
|
|
|
|
|
|
Interest |
|
|
|
|
|
Companys |
|
||||||||||||
|
|
Maturity |
|
Interest |
|
Rate |
|
Secured or |
|
Total |
|
Share of |
|
||||||||||||
Property Name |
|
|
|
Date |
|
Rate(1) |
|
Type |
|
Unsecured |
|
Indebtedness |
|
Indebtedness |
|
||||||||||
Mall at Chestnut Hill |
|
|
02/02/10 |
|
|
|
8.45 |
% |
|
Fixed |
|
|
Secured |
|
|
|
14,172 |
|
|
|
6,692 |
|
|
||
Westchester, The |
|
|
06/01/10 |
|
|
|
4.86 |
% |
|
Fixed |
|
|
Secured |
|
|
|
500,000 |
|
|
|
200,000 |
|
|
||
Lehigh Valley Mall |
|
|
08/09/10 |
|
|
|
5.88 |
% |
|
Variable |
|
|
Secured |
|
|
|
150,000 |
|
|
|
56,415 |
|
|
||
Springfield Mall |
(2) |
|
12/01/10 |
|
|
|
6.42 |
% |
|
Variable |
|
|
Secured |
|
|
|
76,500 |
|
|
|
29,062 |
|
|
||
Florida Mall, The |
|
|
12/10/10 |
|
|
|
7.55 |
% |
|
Fixed |
|
|
Secured |
|
|
|
254,151 |
|
|
|
127,076 |
|
|
||
Surprise Grand Vista |
|
|
12/28/10 |
(19) |
|
|
10.61 |
% |
|
Fixed |
|
|
Secured |
|
|
|
249,306 |
|
|
|
99,722 |
|
|
||
Domain Residential |
(2) |
|
03/03/11 |
|
|
|
6.47 |
% |
|
Variable |
|
|
Secured |
|
|
|
21,673 |
|
|
|
10,837 |
|
|
||
Atrium at Chestnut Hill |
|
|
03/11/11 |
|
|
|
6.89 |
% |
|
Fixed |
|
|
Secured |
|
|
|
46,025 |
|
|
|
22,616 |
|
|
||
Cape Cod Mall |
|
|
03/11/11 |
|
|
|
6.80 |
% |
|
Fixed |
|
|
Secured |
|
|
|
93,520 |
|
|
|
45,953 |
|
|
||
Bay 1 (Torcy) |
|
|
05/31/11 |
|
|
|
4.42 |
% |
|
Fixed |
|
|
Secured |
(14) |
|
|
18,575 |
|
|
|
9,287 |
|
|
||
Bay 2 (Torcy) |
|
|
06/30/11 |
|
|
|
4.42 |
% |
|
Fixed |
|
|
Secured |
(14) |
|
|
69,290 |
|
|
|
34,645 |
|
|
||
Highland Mall |
|
|
07/11/11 |
|
|
|
6.83 |
% |
|
Fixed |
|
|
Secured |
|
|
|
66,744 |
|
|
|
33,372 |
|
|
||
Villabe A6BelEst |
|
|
08/31/11 |
|
|
|
4.72 |
% |
|
Fixed |
|
|
Secured |
(14) |
|
|
11,577 |
|
|
|
5,788 |
|
|
||
Wilenska Station Shopping Center |
|
|
08/31/11 |
|
|
|
5.12 |
% |
|
Fixed |
|
|
Secured |
(14) |
|
|
39,524 |
|
|
|
19,762 |
|
|
||
Fashion Centre Pentagon Retail |
|
|
09/11/11 |
|
|
|
6.63 |
% |
|
Fixed |
|
|
Secured |
|
|
|
156,904 |
|
|
|
66,684 |
|
|
||
Gallerie Commerciali ItaliaFacility A |
|
|
12/22/11 |
|
|
|
4.77 |
% |
|
Fixed |
|
|
Secured |
(13) |
|
|
328,859 |
|
|
|
161,141 |
|
|
||
Gallerie Commerciali ItaliaFacility B |
|
|
12/22/11 |
|
|
|
4.87 |
% |
|
Fixed |
|
|
Secured |
(13) |
|
|
324,885 |
|
|
|
159,194 |
|
|
||
Zakopianka Shopping Center |
|
|
12/28/11 |
|
|
|
6.60 |
% |
|
Fixed |
|
|
Secured |
(12) |
|
|
14,865 |
|
|
|
7,432 |
|
|
||
Borek Shopping Center |
|
|
02/06/12 |
|
|
|
5.93 |
% |
|
Fixed |
|
|
Secured |
(12) |
|
|
16,396 |
|
|
|
8,198 |
|
|
||
Dadeland Mall |
|
|
02/11/12 |
|
|
|
6.75 |
% |
|
Fixed |
|
|
Secured |
|
|
|
189,252 |
|
|
|
94,626 |
|
|
||
Square One |
|
|
03/11/12 |
|
|
|
6.73 |
% |
|
Fixed |
|
|
Secured |
|
|
|
90,038 |
|
|
|
44,242 |
|
|
||
Arkadia Shopping Center |
|
|
05/31/12 |
|
|
|
4.67 |
% |
|
Fixed |
|
|
Secured |
(14) |
|
|
135,062 |
|
|
|
67,531 |
|
|
||
Crystal Mall |
|
|
09/11/12 |
|
|
|
5.62 |
% |
|
Fixed |
|
|
Secured |
|
|
|
99,883 |
|
|
|
74,482 |
|
|
||
Emerald Square Mall |
|
|
03/01/13 |
|
|
|
5.13 |
% |
|
Fixed |
|
|
Secured |
|
|
|
137,050 |
|
|
|
67,343 |
|
|
||
Avenues, The |
|
|
04/01/13 |
|
|
|
5.29 |
% |
|
Fixed |
|
|
Secured |
|
|
|
75,588 |
|
|
|
18,897 |
|
|
||
Circle Centre Mall |
|
|
04/11/13 |
|
|
|
5.02 |
% |
|
Fixed |
|
|
Secured |
|
|
|
75,624 |
|
|
|
11,094 |
|
|
||
Solomon Pond |
|
|
08/01/13 |
|
|
|
3.97 |
% |
|
Fixed |
|
|
Secured |
|
|
|
113,206 |
|
|
|
55,627 |
|
|
||
Tosu Premium Outlets |
|
|
08/24/13 |
|
|
|
2.60 |
% |
|
Fixed |
|
|
Secured |
(15) |
|
|
10,617 |
|
|
|
4,247 |
|
|
||
Miami International Mall |
|
|
10/01/13 |
|
|
|
5.35 |
% |
|
Fixed |
|
|
Secured |
|
|
|
97,198 |
|
|
|
46,437 |
|
|
||
Liberty Tree Mall |
|
|
10/11/13 |
|
|
|
5.22 |
% |
|
Fixed |
|
|
Secured |
|
|
|
35,000 |
|
|
|
17,198 |
|
|
||
Northshore Mall |
|
|
03/11/14 |
|
|
|
5.03 |
% |
|
Fixed |
|
|
Secured |
|
|
|
210,000 |
|
|
|
103,189 |
|
|
||
53
SIMON PROPERTY
GROUP
Summary of Indebtedness by Maturity
As of December 31, 2006
(In thousands)
|
|
|
|
|
|
|
|
Interest |
|
|
|
|
|
The Companys |
|
|||||||||||||
|
|
|
|
Maturity |
|
Interest |
|
Rate |
|
Secured or |
|
Total |
|
Share of |
|
|||||||||||||
Property Name |
|
|
|
Date |
|
Rate(1) |
|
Type |
|
Unsecured |
|
Indebtedness |
|
Indebtedness |
|
|||||||||||||
Turzyn Shopping Center |
|
|
06/06/14 |
|
|
|
6.32 |
% |
|
|
Fixed |
|
|
|
Secured |
(12) |
|
|
24,162 |
|
|
|
12,081 |
|
|
|
||
Dabrowka Shopping Center |
|
|
07/03/14 |
|
|
|
6.04 |
% |
|
|
Fixed |
|
|
|
Secured |
(12) |
|
|
4,978 |
|
|
|
2,489 |
|
|
|
||
Gotemba Premium OutletsFixed |
|
|
10/25/14 |
|
|
|
2.00 |
% |
|
|
Fixed |
|
|
|
Secured |
(15) |
|
|
8,398 |
|
|
|
3,359 |
|
|
|
||
Rinku Premium Outlets |
|
|
10/25/14 |
|
|
|
2.34 |
% |
|
|
Fixed |
|
|
|
Secured |
(15) |
|
|
31,276 |
|
|
|
12,510 |
|
|
|
||
Indian River Commons |
|
|
11/01/14 |
|
|
|
5.21 |
% |
|
|
Fixed |
|
|
|
Secured |
|
|
|
9,645 |
|
|
|
4,823 |
|
|
|
||
Indian River Mall |
|
|
11/01/14 |
|
|
|
5.21 |
% |
|
|
Fixed |
|
|
|
Secured |
|
|
|
65,355 |
|
|
|
32,678 |
|
|
|
||
St. Johns Town Center |
|
|
03/11/15 |
|
|
|
5.06 |
% |
|
|
Fixed |
|
|
|
Secured |
|
|
|
170,000 |
|
|
|
85,000 |
|
|
|
||
Gaitway Plaza |
|
|
07/01/15 |
|
|
|
4.60 |
% |
|
|
Fixed |
|
|
|
Secured |
|
|
|
13,900 |
|
|
|
3,243 |
|
|
|
||
Plaza at Buckland Hills, The |
|
|
07/01/15 |
|
|
|
4.60 |
% |
|
|
Fixed |
|
|
|
Secured |
|
|
|
24,800 |
|
|
|
8,680 |
|
|
|
||
Ridgewood Court |
|
|
07/01/15 |
|
|
|
4.60 |
% |
|
|
Fixed |
|
|
|
Secured |
|
|
|
14,650 |
|
|
|
5,128 |
|
|
|
||
Village Park Plaza |
|
|
07/01/15 |
|
|
|
4.60 |
% |
|
|
Fixed |
|
|
|
Secured |
|
|
|
29,850 |
|
|
|
10,448 |
|
|
|
||
West Town Corners |
|
|
07/01/15 |
|
|
|
4.60 |
% |
|
|
Fixed |
|
|
|
Secured |
|
|
|
18,800 |
|
|
|
4,388 |
|
|
|
||
Clay Terrace |
|
|
10/01/15 |
|
|
|
5.08 |
% |
|
|
Fixed |
|
|
|
Secured |
|
|
|
115,000 |
|
|
|
57,500 |
|
|
|
||
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 |
|
|
|
21,627 |
|
|
|
8,216 |
|
|
|
||
Sano Premium Outlets |
|
|
05/31/16 |
|
|
|
2.39 |
% |
|
|
Fixed |
|
|
|
Secured |
(15) |
|
|
46,214 |
|
|
|
18,486 |
|
|
|
||
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 |
|
|
|
121,189 |
|
|
|
60,595 |
|
|
|
||
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 |
|
|
|
47,184 |
|
|
|
23,592 |
|
|
|
||
Greendale Mall |
|
|
10/01/16 |
|
|
|
6.00 |
% |
|
|
Fixed |
|
|
|
Secured |
|
|
|
45,000 |
|
|
|
22,112 |
|
|
|
||
Coconut Point |
|
|
12/10/16 |
|
|
|
5.83 |
% |
|
|
Fixed |
|
|
|
Secured |
|
|
|
230,000 |
|
|
|
115,000 |
|
|
|
||
King of Prussia Mall1 |
|
|
01/01/17 |
|
|
|
7.49 |
% |
|
|
Fixed |
|
|
|
Secured |
|
|
|
162,777 |
|
|
|
20,103 |
|
|
|
||
King of Prussia Mall2 |
|
|
01/01/17 |
|
|
|
8.53 |
% |
|
|
Fixed |
|
|
|
Secured |
|
|
|
11,314 |
|
|
|
1,397 |
|
|
|
||
Total Joint Venture Indebtedness at Face Value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,057,461 |
|
|
|
3,473,017 |
|
|
|
||
Premium on JV Fixed-Rate Indebtedness |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
|
|
|
0 |
|
|
|
||
Discount on JV Fixed-Rate Indebtedness |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,606 |
) |
|
|
(789 |
) |
|
|
||
Total Joint Venture Indebtedness |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,055,855 |
|
|
|
3,472,228 |
(20) |
|
|
||
The Companys Share of Total Indebtedness |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,676,208 |
|
|
|
(Footnotes on following page)
54
(Footnotes for preceeding pages)
Footnotes:
(1) Variable rate debt interest rates are based on the following base rates as of December 31, 2006: LIBOR at 5.32%; EURIBOR at 3.63%; and YEN LIBOR at .47%.
(2) Includes applicable extensions available at Companys option.
(3) These two Properties are secured by cross-collateralized and cross-defaulted mortgages.
(4) These three Properties are secured by cross-collateralized and cross-defaulted mortgages.
(5) These three Properties are secured by cross-collateralized and cross-defaulted mortgages.
(6) These four Properties are secured by cross-collateralized and cross-defaulted mortgages.
(7) These four Properties are secured by cross-collateralized and cross-defaulted mortgages.
(8) These eleven Properties are secured by cross-collateralized and cross-defaulted mortgages.
(9) These four Properties are secured by cross-collateralized and cross-defaulted mortgages.
(10) These eleven Properties are secured by cross-collateralized and cross-defaulted mortgages.
(11) Simultaneous with the issuance of this loan, the Company entered into a $70 million notional amount variable rate swap agreement which is designated as a hedge against this loan. As of December 31, 2006, after including the impacts of this swap, the terms of the loan are effectively $150 million fixed at 3.60% and $70 million variable rate at 5.37%.
(12) Amounts shown in USD Equivalent. Euro equivalent is 45.8 million.
(13) Amounts shown in USD Equivalent. Euro equivalent is 563.8 million. Associated with Facility A and B are interest rate swap agreements with a total combined 484.0 million euros notional amount that effectively fixes Facility A and B at 4.04%.
(14) Amounts shown in USD Equivalent. Euro equivalent is 207.6 million. Associated with these loans are interest rate swap agreements with a total combined 199.3 million euros notional amount that effectively fix these loans at a combined 4.66%.
(15) Amounts shown in USD Equivalent. Yen equivalent is 15,950.7 million.
(16) The Company has $300 million notional amount variable rate swap agreement which is a designated hedge against this unsecured note effectively converting to a six month LIBOR variable rate.
(17) Amounts shown in USD Equivalent. Balance includes borrowings on multi-currency tranche of Yen 1,746.4 million.
(18) Amounts shown in USD Equivalent. Balance includes borrowings on multi-currency tranche of Euro 220.0 million.
(19) Property debt consists of three components; fixed loans at 9.80% and 13.80% (pay rate of 10.36%), and a variable rate loan at LIBOR plus 500 basis points. The variable component has LIBOR capped at 7.50%, which effectively fixes the three components at a weighted average rate of 10.61%
(20) The Companys share of indebtedness for joint ventures excludes our share of indebtedness of $79.5 million in joint venture entities in which a non-controlling interest is held by Gallerie Commerciali Italia, an entity in which we have a 49% interest.
55
SIMON
PROPERTY GROUP
Unencumbered Assets
As of December 31, 2006
Property Name |
|
|
|
City |
|
|
|
State |
|
|
Regional Malls: |
|
|
|
|
||||||
University Mall |
|
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 |
||||||
Cordova Mall |
|
Pensacola |
|
FL |
||||||
Edison Mall |
|
Fort Meyers |
|
FL |
||||||
Gulf View Square |
|
Port Richey |
|
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 |
||||||
University Mall |
|
Pensacola |
|
FL |
||||||
Lenox Square |
|
Atlanta |
|
GA |
||||||
Phipps Plaza |
|
Atlanta |
|
GA |
||||||
Alton Square |
|
Alton |
|
IL |
||||||
Lincolnwood Town Center |
|
Lincolnwood |
|
IL |
||||||
Northwoods Shopping Center |
|
Peoria |
|
IL |
||||||
Orland Square |
|
Orland Park |
|
IL |
||||||
River Oaks Center |
|
Calumet City |
|
IL |
||||||
Castleton Square Mall |
|
Indianapolis |
|
IN |
||||||
Lafayette Square |
|
Indianapolis |
|
IN |
||||||
Muncie Mall |
|
Muncie |
|
IN |
||||||
Tippecanoe Mall |
|
Lafayette |
|
IN |
||||||
Prien Lake Mall |
|
Lake Charles |
|
LA |
||||||
Burlington Mall |
|
Burlington |
|
MA |
||||||
South Shore Plaza |
|
Braintree |
|
MA |
||||||
Bowie Town Center |
|
Bowie |
|
MD |
||||||
St. Charles Towne Center |
|
Waldorf |
|
MD |
56
SIMON
PROPERTY GROUP
Unencumbered Assets
As of December 31, 2006
Property Name |
|
|
|
City |
|
|
|
State |
|
|
Maplewood Mall |
|
Minneapolis |
|
MN |
||||||
Miller Hill Mall |
|
Duluth |
|
MN |
||||||
Independence Center |
|
Independence |
|
MO |
||||||
SouthPark |
|
Charlotte |
|
NC |
||||||
Pheasant Lane |
|
Nashua |
|
NH |
||||||
Livingston Mall |
|
Livingston |
|
NJ |
||||||
Menlo Park Mall |
|
Edison |
|
NJ |
||||||
Ocean County Mall |
|
Toms River |
|
NJ |
||||||
Rockaway Townsquare |
|
Rockaway |
|
NJ |
||||||
Cottonwood Mall |
|
Albuquerque |
|
NM |
||||||
Chautauqua Mall |
|
Lakewood |
|
NY |
||||||
Nanuet Mall |
|
Nanuet |
|
NY |
||||||
Jefferson Valley Mall |
|
Yorktown Heights |
|
NY |
||||||
Roosevelt Field |
|
Garden City |
|
NY |
||||||
Walt Whitman Mall |
|
Huntington Station |
|
NY |
||||||
Great Lakes Mall |
|
Mentor |
|
OH |
||||||
Lima Mall |
|
Lima |
|
OH |
||||||
Southern Park Mall |
|
Boardman |
|
OH |
||||||
Summit Mall |
|
Akron |
|
OH |
||||||
Ross Park Mall |
|
Pittsburgh |
|
PA |
||||||
South Hills Village |
|
Pittsburgh |
|
PA |
||||||
Haywood Mall |
|
Greenville |
|
SC |
||||||
Oak Court Mall |
|
Memphis |
|
TN |
||||||
Raleigh Springs Mall |
|
Memphis |
|
TN |
||||||
Barton Creek Square |
|
Austin |
|
TX |
||||||
Broadway Square |
|
Tyler |
|
TX |
||||||
Firewheel Town Center |
|
Garland |
|
TX |
||||||
Irving Mall |
|
Irving |
|
TX |
||||||
La Plaza Mall |
|
McAllen |
|
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 |
57
SIMON
PROPERTY GROUP
Unencumbered Assets
As of December 31, 2006
Property Name |
|
|
|
City |
|
|
|
State |
|
|
Columbia Center |
|
Kennewick |
|
WA |
||||||
Northgate Mall |
|
Seattle |
|
WA |
||||||
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 |
||||||
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 |
||||||
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 |
58
SIMON
PROPERTY GROUP
Unencumbered Assets
As of December 31, 2006
Property Name |
|
|
|
City |
|
|
|
State |
|
|
Rio Grande Valley Premium Outlets |
|
Mercedes |
|
TX |
||||||
Round Rock Premium Outlets |
|
Austin |
|
TX |
||||||
Leesburg Corner Premium Outlets |
|
Leesburg |
|
VA |
||||||
Seattle Premium Outlets |
|
Seattle |
|
WA |
||||||
Johnson Creek Premium Outlets |
|
Johnson Creek |
|
WI |
||||||
Community/Lifestyle Centers: |
|
|
|
|
||||||
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 |
||||||
North Ridge Plaza |
|
Joliet |
|
IL |
||||||
Willow Knolls Court |
|
Peoria |
|
IL |
||||||
Brightwood Plaza |
|
Indianapolis |
|
IN |
||||||
Greenwood Plus |
|
Greenwood |
|
IN |
||||||
Griffith Park Plaza |
|
Griffith |
|
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 |
||||||
Cobblestone Court |
|
Victor |
|
NY |
||||||
Great Lakes Plaza |
|
Mentor |
|
OH |
||||||
Lima Center |
|
Lima |
|
OH |
||||||
Eastland Plaza |
|
Tulsa |
|
OK |
59
SIMON
PROPERTY GROUP
Unencumbered Assets
As of December 31, 2006
Property Name |
|
|
|
City |
|
|
|
State |
|
|
Lincoln Plaza |
|
Langhorne |
|
PA |
||||||
Charles Towne Square |
|
Charleston |
|
SC |
||||||
Knoxville Commons |
|
Knoxville |
|
TN |
||||||
The Arboretum |
|
Austin |
|
TX |
||||||
Celina Plaza |
|
El Paso |
|
TX |
||||||
Wolf Ranch Town Center |
|
Georgetown |
|
TX |
||||||
Ingram Plaza |
|
San Antonio |
|
TX |
||||||
Shops at North East Mall |
|
Hurst |
|
TX |
||||||
Chesapeake Center |
|
Chesapeake |
|
VA |
||||||
Fairfax Court |
|
Fairfax |
|
VA |
||||||
Martinsville Plaza |
|
Martinsville |
|
VA |
||||||
Other: |
|
|
|
|
||||||
Factory Merchants Branson |
|
Branson |
|
MO |
||||||
Crossville Outlet Center |
|
Crossville |
|
TN |
||||||
Factory Stores at North Bend |
|
North Bend |
|
WA |
60
SIMON
PROPERTY GROUP
Preferred Stock/Units Outstanding
As of December 31, 2006
($ in 000s, except per share amounts)
Issuer |
|
|
|
Description |
|
Number of |
|
Per Share |
|
Aggregate |
|
Ticker |
|
||||||
Preferred Stock: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Simon Property Group, Inc. |
|
Series G 7.89% |
|
3,000,000 |
|
|
$ |
50 |
|
|
|
$ |
150,000 |
|
|
SPGPrG |
|
||
Simon Property Group, Inc. |
|
Series I 6% |
|
13,781,753 |
|
|
$ |
50 |
|
|
|
$ |
689,088 |
|
|
SPGPrI |
|
||
Simon Property Group, Inc. |
|
Series J 8.375% |
|
796,948 |
|
|
$ |
50 |
|
|
|
$ |
39,847 |
|
|
SPGPrJ |
|
||
Preferred Units: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Simon Property Group, L.P. |
|
Series C 7% |
|
261,683 |
|
|
$ |
28 |
|
|
|
$ |
7,327 |
|
|
N/A |
|
||
Simon Property Group, L.P. |
|
Series D 8% |
|
1,425,573 |
|
|
$ |
30 |
|
|
|
$ |
42,767 |
|
|
N/A |
|
||
Simon Property Group, L.P. |
|
Series I 6% |
|
3,935,165 |
|
|
$ |
50 |
|
|
|
$ |
196,758 |
|
|
N/A |
|
||
Simon Property Group, L.P. |
|
7.50% Cumulative |
|
255,373 |
|
|
$ |
100 |
|
|
|
$ |
25,537 |
|
|
N/A |
|
||
Simon Property Group, L.P. |
|
7.75%/8.00% |
|
850,698 |
|
|
$ |
100 |
|
|
|
$ |
85,070 |
|
|
N/A |
|
(1) The Cumulative Step-Up Premium Rate Preferred Stock was issued at 7.89%. The shares are redeemable after September 30, 2007. Beginning October 1, 2012, the rate increases to 9.89%. The shares are not convertible into any other securities of the Company. The shares are traded on the New York Stock Exchange. The closing price on December 29, 2006 was $51.00 per share.
(2) Each share was convertible into 0.78745 of a share of common stock during the period beginning on October 2, 2006 and ending on December 29, 2006. Each share is convertible into 0.78846 of a share of common stock during the period beginning on January 2, 2007 and ending on March 30, 2007. The shares are redeemable on or after 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 29, 2006 was $81.40 per share.
(3) Each share is redeemable on or after October 15, 2027. The shares are traded on the New York Stock Exchange. The closing price on December 29, 2006 was $69.00 per share.
(4) Each unit is convertible into 0.75676 of a share of common stock. Each unit is redeemable on or after August 27, 2009.
(5) Each unit is redeemable on or after August 27, 2009.
(6) Each unit was convertible into 0.78745 of a share of common stock during the period beginning on October 2, 2006 and ending on December 29, 2006. Each unit is convertible into 0.78846 of a share of common stock during the period beginning on January 2, 2007 and ending on March 30, 2007. Each unit may be exchanged for a share of Series I 6% Convertible Perpetual Preferred stock or cash, at Simon Groups option.
(7) Each unit is redeemable on or after November 10, 2013 or earlier upon the occurrence of certain tax triggering events.
(8) Each unit is redeemable on or after January 1, 2011 or earlier upon the occurrence of certain tax triggering events.
61
CONTACTS: |
|
|
|
|
Shelly Doran |
|
317.685.7330 |
|
Investors |
Les Morris |
|
317.263.7711 |
|
Media |
SIMON
PROPERTY GROUP ANNOUNCES FOURTH QUARTER RESULTS
AND DECLARES 10.5% INCREASE IN COMMON STOCK DIVIDEND
Indianapolis, IndianaFebruary 2, 2007...Simon Property Group, Inc. (the Company or Simon) (NYSE:SPG) today announced results for the quarter and twelve months ended December 31, 2006:
· Funds from operations (FFO) of the Simon portfolio for the quarter increased 7.5% to $450.4 million from $419.0 million in the fourth quarter of 2005. On a diluted per share basis the increase was 6.8% to $1.57 from $1.47 in 2005. FFO of the Simon portfolio for the twelve months increased 8.9% to $1.537 billion from $1.411 billion in 2005. On a diluted per share basis the increase was 8.7% to $5.39 per share from $4.96 per share in 2005. Included in FFO for the quarter and the twelve months was a non-cash charge of $7 million, or two cents per share, related to the redemption of a preferred security.
· Net income available to common stockholders for the quarter increased 76.9% to $204.7 million from $115.7 million in the fourth quarter of 2005. On a diluted per share basis the increase was also 76.9% to $0.92 from $0.52 in 2005. Net income available to common stockholders for the twelve months increased 21.0% to $486.1 million from $401.9 million in 2005. On a diluted per share basis the increase was 20.3% to $2.19 per share from $1.82 per share in 2005.
2006 was a productive year for Simon Property Group, said David Simon, Chief Executive Officer. We generated strong financial results, exceeding the midpoint of our initial guidance range provided in January of 2006 by thirteen cents per share; strengthened our balance sheet; and delivered a total return to our shareholders of 37%. We opened four new retail projects in the U.S. and three abroad, and continued to cultivate a development and redevelopment pipeline of over $5 billion. The strength of our unique retail platforms and our solid balance sheet position us well for 2007. We are also pleased to announce today a 10.5% increase in our common stock dividend.
U.S. Portfolio Statistics
|
|
As of |
|
As of |
|
|
|
|
Dec. 31, 2006 |
|
Dec. 31, 2005 |
|
Change |
Occupancy |
|
|
|
|
|
|
Regional Malls(1) |
|
93.2% |
|
93.1% |
|
10 basis point increase |
Premium Outlet® Centers(2) |
|
99.4% |
|
99.6% |
|
20 basis point decrease |
Community/Lifestyle Centers(2) |
|
93.2% |
|
91.6% |
|
160 basis point increase |
|
|
|
|
|
|
|
Comparable Sales per Sq. Ft. |
|
|
|
|
|
|
Regional Malls(3) |
|
$476 |
|
$450 |
|
5.8% increase |
Premium Outlet Centers(2) |
|
$471 |
|
$444 |
|
6.1% increase |
Community/Lifestyle Centers(2) |
|
$222 |
|
$220 |
|
0.9% increase |
|
|
|
|
|
|
|
Average Rent per Sq. Ft. |
|
|
|
|
|
|
Regional Malls(1) |
|
$35.38 |
|
$34.49 |
|
2.6% increase |
Premium Outlet Centers(2) |
|
$24.23 |
|
$23.16 |
|
4.6% increase |
Community/Lifestyle Centers(2) |
|
$11.82 |
|
$11.41 |
|
3.6% increase |
62
(1) For mall and freestanding stores.
(2) For all owned gross leasable area (GLA).
(3) For mall and freestanding stores with less than 10,000 square feet.
Today the Company announced a quarterly common stock dividend of $0.84 per share, an increase of 10.5%. This dividend will be paid on February 28, 2007 to stockholders of record on February 14, 2007.
The Company also declared dividends on its three outstanding public issues of preferred stock:
· 7.89% Series G Cumulative Preferred (NYSE:SPGPrG) dividend of $0.98625 per share is payable on March 30, 2007 to stockholders of record on March 16, 2007.
· 6% Series I Convertible Perpetual Preferred (NYSE:SPGPrI) dividend of $0.75 per share is payable on February 28, 2007 to stockholders of record on February 14, 2007.
· 8 3/8% Series J Cumulative Redeemable Preferred (NYSE:SPGPrJ) dividend of $1.046875 per share is payable on March 30, 2007 to stockholders of record on March 16, 2007.
On November 2, 2006, the Company opened Rio Grande Valley Premium Outlets, a 403,000 square foot upscale outlet center in Mercedes, Texas. Located 20 miles east of McAllen and 10 miles from the U.S. border with Mexico, the 100% owned center features 100 designer and name-brand outlet stores including Adidas, Ann Taylor, Anne Klein, Banana Republic, BCBG Max Azria, Brooks Brothers, Burberry, Calvin Klein, Coach, Gap Outlet, Guess, Nike, Tommy Hilfiger and Sony. Rio Grande Valley is 97% leased and sales are exceeding expectations.
On November 10, 2006, the Company opened Coconut Point, a 1.2 million square foot open-air shopping center complex containing village, lakefront and community center components. Located in Estero/Bonita Springs, Florida, Coconut Point, 50% owned by Simon, comprises 135 small shops and restaurants, more than 40 of which are new to the market. Fashion retailers at Coconut Point include bebe, Coldwater Creek, Guess, J. Crew, Lucky Brand Jeans, Marciano, Sigrid Olsen, Talbots and Tommy Bahama. Restaurants include Ruths Chris Steak House, California Pizza Kitchen, Bice Grand Café, Teds Montana Grill, The Grillroom, and Blue Water Bistro. Anchors in the main street village at Coconut Point include Dillards, Muvico and Barnes and Noble. Anchoring the community center portion of the center are Bed Bath & Beyond, Best Buy, DSW Shoe Warehouse, Old Navy, OfficeMax, Party City, PetsMart, Pier 1 Imports, Ross Dress for Less, Sports Authority, T.J. Maxx, Ulta and World Market. Coconut Point is 95% leased and sales are exceeding expectations. The Coconut Point complex will also include residential, hotel and office components.
The Shops at Arbor Walk also opened during November of 2006. Arbor Walk is a 460,000 square foot 100% owned community center in Austin, Texas anchored by Home Depot, Marshalls, DSW Shoe Warehouse, Golf Galaxy, JoAnn Fabrics and Circuit City.
The Company continues construction on:
· The Village at SouthParka mixed-use project comprised of residential and retail components located adjacent to Simons highly successful SouthPark in Charlotte, North Carolina. Crate & Barrel opened in November of 2006, to be followed by the remaining retail in March of 2007 and the residential component of 150 luxury apartments in June of 2007.
63
· The Domaina 700,000 square foot open-air center in Austin, Texas, anchored by Neiman Marcus and Macys and including office, hotel and residential components. The Domain is scheduled to open on March 9, 2007.
· Palms Crossinga community center in McAllen, Texas. The 385,000 square foot first phase of the center is scheduled to open in November of 2007.
· Philadelphia Premium Outletsa 430,000 square foot upscale manufacturers outlet center located in Limerick Township, Pennsylvania, 35 miles northwest of Philadelphia. The center is scheduled to open in November of 2007.
· Hamilton Town Centera 950,000 square foot open-air retail center located in Noblesville, Indiana. The center is scheduled to open in March of 2008.
· Pier Parka 920,000 square foot community/lifestyle center located in Panama City Beach, Florida. Target has already opened at the center and a 16-screen theater is scheduled to open in May of 2007. The remainder of the project is scheduled to open in March of 2008.
On October 26, 2006, Simon Ivanhoe opened the 200,000 square foot expansion of a Carrefour-anchored shopping center in Wasquehal, France. The Company owns 50% of this project.
Development Projects:
· Construction continues on four shopping center projects in Italy, fully or partially owned by GCI, the Italian joint venture in which the Company owns a 49% interest. The shopping centers are located in Argine (Naples), Cinisello (Milan), Nola (Naples) and Porta di Roma (Rome). All are expected to open in 2007, with the exception of Argine which is scheduled to open in 2008.
· Yeoju Premium Outlets is a 253,000 square foot upscale outlet center that will serve the greater Seoul, South Korea market. The Company owns 50% of this project, which is scheduled to open in spring 2007.
· During the fourth quarter of 2006, construction started on the Companys sixth Premium Outlet in Japan - Kobe Sanda Premium Outletslocated in the Kobe/Osaka market, 22 miles north of downtown Kobe. The Company owns 40% of this project which is scheduled to open in July of 2007.
· Construction continues on four projects in ChinaChangshu, Hangzhou, Suzhou, and Zhengzhouall scheduled to open in 2008 and all to be anchored by Wal-Mart. Simon owns 32.5% of these projects through its partnership with Morgan Stanley Real Estate Fund and Shenzhen International Trust and Investment Company CP.
During the fourth quarter of 2006, the Company received proceeds from a capital transaction related to a mall in which it held a beneficial interest, and also sold a community center. The net gain from these transactions was approximately $81 million.
On November 1, 2006, the Company acquired the remaining 50% ownership interest in Mall of Georgia for $252.6 million, including the assumption of debt. Mall of Georgia is a 1.8 million square foot regional mall in Buford, Georgia (north of Atlanta in Gwinnett County) anchored by Nordstrom, Dillards, Belk, JCPenney, Macys, Regal Mall of Georgia 20, IMAX, and Barnes & Noble.
64
On December 12, 2006, the Company announced the completion of an offering of $1.25 billion of senior notes by its operating partnership subsidiary, Simon Property Group, L.P. (the Operating Partnership). The offering consisted of $600 million of 5.00% notes due 2012 and $650 million of 5.25% notes due 2016. The Operating Partnership used the proceeds to pay off the $660 million U.S. dollar balance of its $3 billion unsecured credit facility with the remainder available for general working capital purposes.
On October 4, 2006, the Company announced the completion of the redemption of all 8,000,000 of the outstanding shares of its 8 ¾% Series F Cumulative Redeemable Preferred Stock (NYSE: SPGPrF) (CUSIP 828806604). The Series F Preferred Stock was redeemed at a redemption price of $25.00 per share plus accrued and unpaid distributions to the redemption date, or a total of $25.01823 per share. The Company sold a new issue of preferred stock to an institutional investor in a private transaction and used the proceeds to pay the aggregate redemption price.
A $7.0 million charge to net income related to this redemption was recorded during the fourth quarter of 2006, impacting both diluted earnings and diluted funds from operations by approximately $0.02 per share. The newly issued preferred stock was redeemed at par during December of 2006.
On January 12, 2007, the Company provided guidance that diluted FFO will be within a range of $5.70 to $5.80 per share for the year ending December 31, 2007, and diluted net income per share will be within a range of $1.82 to $1.92.
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.
For the year ending December 31, 2007
|
|
Low |
|
High |
|
||
Estimated diluted net income available to common stockholders per share |
|
$ |
1.82 |
|
$ |
1.92 |
|
Depreciation and amortization including our share of joint ventures |
|
3.99 |
|
3.99 |
|
||
Impact of additional dilutive securities |
|
(0.11 |
) |
(0.11 |
) |
||
Estimated diluted FFO per share |
|
$ |
5.70 |
|
$ |
5.80 |
|
The Company will provide an online simulcast of its quarterly conference call at www.simon.com (Investor Relations section), 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 Standard Time today, February 2, 2007. 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 shortly after completion of the call.
Supplemental Materials
The Company will publish a supplemental information package which will be available at www.simon.com in the Investor Relations 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.
65
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 and uncertainties. Those risks and uncertainties include, but are not limited to: the Companys ability to meet debt service requirements, the availability of financing, changes in the Companys credit rating, changes in market rates of interest and foreign exchange rates for foreign currencies, the ability to hedge interest rate risk, risks associated with the acquisition, development and expansion 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, impact of terrorist activities, inflation and maintenance of REIT status. The Company discusses these and other risks and uncertainties that could cause the Companys actual results to differ materially from the forward-looking statements that the Company makes under the heading Risk Factors in its most recent Annual Report on Form 10-K. The Company may update that discussion in subsequent periodic reports filed with the Securities and Exchange Commission, 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.
The Company considers FFO a key measure of its operating performance that is not specifically defined by accounting principles generally accepted in the United States (GAAP). The Company believes that FFO is helpful to investors because it is a widely recognized measure of the performance of real estate investment trusts (REITs) and provides a relevant basis for comparison among REITs. The Company determines FFO in accordance with the definition set forth by the National Association of Real Estate Investment Trusts (NAREIT).
Simon Property Group, Inc., an S&P 500 company headquartered in Indianapolis, Indiana, is a real estate investment trust engaged in the ownership, development and management of retail real estate, primarily regional malls, Premium OutletCenters® and community/lifestyle centers. The Companys current total market capitalization is approximately $52 billion. Through its subsidiary partnership, it currently owns or has an interest in 286 properties in the United States containing an aggregate of 201 million square feet of gross leasable area in 38 states plus Puerto Rico. Simon also owns interests in 53 European shopping centers in France, Italy, and Poland; 5 Premium Outlet Centers in Japan; and one Premium Outlet Center in Mexico. Additional Simon Property Group information is available at www.simon.com. Simon Property Group, Inc. is publicly traded on the NYSE under the symbol SPG.
66
SIMON
Consolidated Statements of Operations
Unaudited
(In thousands)
|
|
For the Three |
|
For the Twelve |
|
||||||||
|
|
December 31, |
|
December 31, |
|
||||||||
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
||||
REVENUE: |
|
|
|
|
|
|
|
|
|
||||
Minimum rent |
|
$ |
546,353 |
|
$ |
531,196 |
|
$ |
2,020,856 |
|
$ |
1,937,657 |
|
Overage rent |
|
42,480 |
|
39,260 |
|
95,767 |
|
85,536 |
|
||||
Tenant reimbursements |
|
265,464 |
|
247,975 |
|
946,554 |
|
896,901 |
|
||||
Management fees and other revenues |
|
21,940 |
|
20,835 |
|
82,288 |
|
77,766 |
|
||||
Other income |
|
50,794 |
|
50,524 |
|
186,689 |
|
168,993 |
|
||||
Total revenue |
|
927,031 |
|
889,790 |
|
3,332,154 |
|
3,166,853 |
|
||||
EXPENSES: |
|
|
|
|
|
|
|
|
|
||||
Property operating |
|
109,814 |
|
105,749 |
|
441,203 |
|
421,576 |
|
||||
Depreciation and amortization |
|
224,002 |
|
232,097 |
|
856,202 |
|
849,911 |
|
||||
Real estate taxes |
|
74,538 |
|
73,938 |
|
300,174 |
|
291,113 |
|
||||
Repairs and maintenance |
|
31,279 |
|
30,239 |
|
105,983 |
|
105,489 |
|
||||
Advertising and promotion |
|
32,819 |
|
34,641 |
|
88,480 |
|
92,377 |
|
||||
Provision for credit losses |
|
4,647 |
|
4,796 |
|
9,500 |
|
8,127 |
|
||||
Home and regional office costs |
|
33,643 |
|
32,314 |
|
129,334 |
|
117,374 |
|
||||
General and administrative |
|
2,732 |
|
4,462 |
|
16,652 |
|
17,701 |
|
||||
Other |
|
23,905 |
|
23,387 |
|
64,397 |
|
57,762 |
|
||||
Total operating expenses |
|
537,379 |
|
541,623 |
|
2,011,925 |
|
1,961,430 |
|
||||
OPERATING INCOME |
|
389,652 |
|
348,167 |
|
1,320,229 |
|
1,205,423 |
|
||||
Interest expense |
|
(210,848 |
) |
(204,956 |
) |
(821,858 |
) |
(799,092 |
) |
||||
Minority interest in income of consolidated entities |
|
(4,012 |
) |
(5,009 |
) |
(11,524 |
) |
(13,743 |
) |
||||
Income tax expense of taxable REIT subsidiaries |
|
(3,975 |
) |
(5,013 |
) |
(11,370 |
) |
(16,229 |
) |
||||
Income from unconsolidated entities and beneficial interests, net |
|
35,116 |
|
30,762 |
|
110,819 |
|
81,807 |
|
||||
Gain (loss) on sales of assets and interests in unconsolidated entities, net |
|
81,381 |
|
(13,390 |
) |
132,787 |
|
(838 |
) |
||||
Limited partners interest in the Operating Partnership |
|
(54,232 |
) |
(26,755 |
) |
(128,661 |
) |
(75,841 |
) |
||||
Preferred distributions of the Operating Partnership |
|
(6,332 |
) |
(6,924 |
) |
(26,979 |
) |
(28,080 |
) |
||||
Income from continuing operations |
|
226,750 |
|
116,882 |
|
563,443 |
|
353,407 |
|
||||
Discontinued operations, net of Limited Partners interest |
|
242 |
|
117 |
|
331 |
|
6,498 |
|
||||
Gain on sale of discontinued operations, net of Limited Partners interest |
|
|
|
17,185 |
|
66 |
|
115,844 |
|
||||
NET INCOME |
|
226,992 |
|
134,184 |
|
563,840 |
|
475,749 |
|
||||
Preferred dividends |
|
(22,324 |
) |
(18,525 |
) |
(77,695 |
) |
(73,854 |
) |
||||
NET
INCOME AVAILABLE |
|
$ |
204,668 |
|
$ |
115,659 |
|
$ |
486,145 |
|
$ |
401,895 |
|
67
SIMON
Per Share Data
Unaudited
|
|
For the Three |
|
For the Twelve |
|
||||||||
|
|
December 31, |
|
December 31, |
|
||||||||
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
||||
Basic Earnings Per Common Share: |
|
|
|
|
|
|
|
|
|
||||
Income from continuing operations |
|
$ |
0.93 |
|
$ |
0.45 |
|
$ |
2.20 |
|
$ |
1.27 |
|
Discontinued operationsresults of operations and gain on sale, net |
|
|
|
0.07 |
|
|
|
0.55 |
|
||||
Net income available to common stockholders |
|
$ |
0.93 |
|
$ |
0.52 |
|
$ |
2.20 |
|
$ |
1.82 |
|
Percentage Change |
|
78.8 |
% |
|
|
20.9 |
% |
|
|
||||
Diluted Earnings Per Common Share: |
|
|
|
|
|
|
|
|
|
||||
Income from continuing operations |
|
$ |
0.92 |
|
$ |
0.44 |
|
$ |
2.19 |
|
$ |
1.27 |
|
Discontinued operationsresults of operations and gain on sale, net |
|
|
|
0.08 |
|
|
|
0.55 |
|
||||
Net income available to common stockholders |
|
$ |
0.92 |
|
$ |
0.52 |
|
$ |
2.19 |
|
$ |
1.82 |
|
Percentage Change |
|
76.9 |
% |
|
|
20.3 |
% |
|
|
68
SIMON
Consolidated Balance Sheets
Unaudited
(In thousands, except as noted)
|
December 31, |
|
December 31, |
|
|||
|
|
2006 |
|
2005 |
|
||
ASSETS: |
|
|
|
|
|
||
Investment properties, at cost |
|
$ |
22,863,963 |
|
$ |
21,745,309 |
|
Lessaccumulated depreciation |
|
4,606,130 |
|
3,809,293 |
|
||
|
|
18,257,833 |
|
17,936,016 |
|
||
Cash and cash equivalents |
|
929,360 |
|
337,048 |
|
||
Tenant receivables and accrued revenue, net |
|
380,128 |
|
357,079 |
|
||
Investment in unconsolidated entities, at equity |
|
1,526,235 |
|
1,562,595 |
|
||
Deferred costs and other assets |
|
990,899 |
|
938,301 |
|
||
Total assets |
|
$ |
22,084,455 |
|
$ |
21,131,039 |
|
LIABILITIES: |
|
|
|
|
|
||
Mortgages and other indebtedness |
|
$ |
15,394,489 |
|
$ |
14,106,117 |
|
Accounts payable, accrued expenses, intangibles, and deferred revenue |
|
1,109,190 |
|
1,092,334 |
|
||
Cash distributions and losses in partnerships and joint ventures, at equity |
|
227,588 |
|
194,476 |
|
||
Other liabilities, minority interest and accrued dividends |
|
178,250 |
|
163,524 |
|
||
Total liabilities |
|
16,909,517 |
|
15,556,451 |
|
||
COMMITMENTS AND CONTINGENCIES |
|
|
|
|
|
||
LIMITED PARTNERS INTEREST IN THE OPERATING PARTNERSHIP |
|
837,836 |
|
865,565 |
|
||
LIMITED PARTNERS PREFERRED INTEREST IN THE OPERATING PARTNERSHIP |
|
357,460 |
|
401,727 |
|
||
STOCKHOLDERS EQUITY |
|
|
|
|
|
||
CAPITAL STOCK OF SIMON PROPERTY GROUP, INC. (750,000,000 total shares authorized, $.0001 par value, 237,996,000 shares of excess common stock): |
|
|
|
|
|
||
All series of preferred stock, 100,000,000 shares authorized, 17,578,701 and 25,632,122 issued and outstanding, respectively, and with liquidation values of $878,935 and $1,081,606, respectively |
|
884,620 |
|
1,080,022 |
|
||
Common stock, $.0001 par value, 400,000,000 shares authorized, 225,797,566 and 225,165,236 issued and outstanding, respectively |
|
23 |
|
23 |
|
||
Class B common stock, $.0001 par value, 12,000,000 shares authorized, 8,000 issued and outstanding |
|
|
|
|
|
||
Class C common stock, $.0001 par value, 4,000 shares authorized, issued and outstanding |
|
|
|
|
|
||
Capital in excess of par value |
|
5,010,256 |
|
4,998,723 |
|
||
Accumulated deficit |
|
(1,740,897 |
) |
(1,551,179 |
) |
||
Accumulated other comprehensive income |
|
19,239 |
|
9,793 |
|
||
Common stock held in treasury at cost, 4,378,495 and 4,815,655 shares, respectively |
|
(193,599 |
) |
(230,086 |
) |
||
Total stockholders equity |
|
3,979,642 |
|
4,307,296 |
|
||
Total liabilities and stockholders equity |
|
$ |
22,084,455 |
|
$ |
21,131,039 |
|
69
SIMON
Joint Venture Statements of Operations
Unaudited
(In thousands)
|
|
For the Three Months Ended |
|
For the Twelve Months Ended |
|
||||||||
|
|
December 31, |
|
December 31, |
|
||||||||
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
||||
REVENUE: |
|
|
|
|
|
|
|
|
|
||||
Minimum rent |
|
$ |
298,273 |
|
$ |
279,733 |
|
$ |
1,092,514 |
|
$ |
1,035,351 |
|
Overage rent |
|
38,479 |
|
33,554 |
|
90,125 |
|
81,766 |
|
||||
Tenant reimbursements |
|
158,723 |
|
147,963 |
|
556,366 |
|
530,044 |
|
||||
Other income |
|
40,783 |
|
30,453 |
|
150,468 |
|
126,232 |
|
||||
Total revenue |
|
536,258 |
|
491,703 |
|
1,889,473 |
|
1,773,393 |
|
||||
EXPENSES: |
|
|
|
|
|
|
|
|
|
||||
Property operating |
|
100,694 |
|
81,845 |
|
375,546 |
|
348,581 |
|
||||
Depreciation and amortization |
|
89,956 |
|
83,610 |
|
324,042 |
|
317,339 |
|
||||
Real estate taxes |
|
32,780 |
|
34,628 |
|
133,517 |
|
131,571 |
|
||||
Repairs and maintenance |
|
23,193 |
|
24,660 |
|
84,766 |
|
82,369 |
|
||||
Advertising and promotion |
|
18,307 |
|
13,565 |
|
43,968 |
|
36,759 |
|
||||
Provision for credit losses |
|
736 |
|
1,676 |
|
4,659 |
|
9,332 |
|
||||
Other |
|
39,620 |
|
37,765 |
|
126,172 |
|
120,230 |
|
||||
Total operating expenses |
|
305,286 |
|
277,749 |
|
1,092,670 |
|
1,046,181 |
|
||||
OPERATING INCOME |
|
230,972 |
|
213,954 |
|
796,803 |
|
727,212 |
|
||||
Interest expense |
|
(112,474 |
) |
(100,108 |
) |
(432,190 |
) |
(387,027 |
) |
||||
Income (loss) from unconsolidated entities |
|
485 |
|
|
|
1,204 |
|
(1,892 |
) |
||||
Gain (loss) on sale of asset |
|
(100 |
) |
1,423 |
|
(6 |
) |
1,423 |
|
||||
Income from Continuing Operations |
|
118,883 |
|
115,269 |
|
365,811 |
|
339,716 |
|
||||
Income from consolidated joint venture interests(A) |
|
332 |
|
1,175 |
|
912 |
|
2,497 |
|
||||
Income (loss) from discontinued joint venture interests(A) |
|
105 |
(B) |
(1,565 |
)(C) |
736 |
(B) |
(2,452 |
)(C) |
||||
Gain (loss) on disposal or sale of discontinued operations, net |
|
|
|
(32,760 |
)(C) |
20,375 |
(B) |
65,599 |
(C) |
||||
NET INCOME |
|
$ |
119,320 |
|
$ |
82,119 |
|
$ |
387,834 |
|
$ |
405,360 |
|
Third-party investors share of net income |
|
$ |
72,011 |
|
$ |
51,648 |
|
$ |
232,499 |
|
$ |
238,265 |
|
Our share of net income |
|
47,309 |
|
30,471 |
|
155,335 |
|
167,095 |
|
||||
Amortization of excess investment |
|
(12,490 |
) |
(12,197 |
) |
(49,546 |
) |
(48,597 |
) |
||||
Income from Beneficial Interests and Other, net |
|
296 |
|
|
|
15,605 |
(D) |
|
|
||||
Write-off of investment related to properties sold |
|
(4 |
)(B) |
(902 |
)(C) |
(2,846 |
)(B) |
(38,666 |
)(C) |
||||
Our share of net gain related to properties sold |
|
5 |
(B) |
13,390 |
(C) |
(7,729 |
)(B) |
1,975 |
(C) |
||||
Income from unconsolidated entities and beneficial interests, net |
|
$ |
35,116 |
|
$ |
30,762 |
|
$ |
110,819 |
|
$ |
81,807 |
|
70
SIMON
Joint Venture Balance Sheets
Unaudited
(In thousands)
|
|
December 31, |
|
December 31, |
|
||||
|
|
2006 |
|
2005 |
|
||||
ASSETS: |
|
|
|
|
|
|
|
||
Investment properties, at cost |
|
$ |
10,669,967 |
|
|
$ |
9,915,521 |
|
|
Lessaccumulated depreciation |
|
2,206,399 |
|
|
1,951,749 |
|
|
||
|
|
8,463,568 |
|
|
7,963,772 |
|
|
||
Cash and cash equivalents |
|
354,620 |
|
|
334,714 |
|
|
||
Tenant receivables |
|
258,185 |
|
|
207,153 |
|
|
||
Investment in unconsolidated entities |
|
176,400 |
|
|
135,914 |
|
|
||
Deferred costs and other assets |
|
307,468 |
|
|
304,825 |
|
|
||
Total assets |
|
$ |
9,560,241 |
|
|
$ |
8,946,378 |
|
|
LIABILITIES AND PARTNERS EQUITY: |
|
|
|
|
|
|
|
||
Mortgages and other indebtedness |
|
$ |
8,055,855 |
|
|
$ |
7,479,359 |
|
|
Accounts payable, accrued expenses and deferred revenue |
|
513,472 |
|
|
403,390 |
|
|
||
Other liabilities |
|
255,633 |
|
|
189,722 |
|
|
||
Total liabilities |
|
8,824,960 |
|
|
8,072,471 |
|
|
||
Preferred units |
|
67,450 |
|
|
67,450 |
|
|
||
Partners equity |
|
667,831 |
|
|
806,457 |
|
|
||
Total liabilities and partners equity |
|
$ |
9,560,241 |
|
|
$ |
8,946,378 |
|
|
Our Share of: |
|
|
|
|
|
|
|
||
Total assets |
|
$ |
4,113,051 |
|
|
$ |
3,765,258 |
|
|
Partners equity |
|
380,150 |
|
|
429,942 |
|
|
||
Add: Excess Investment(E) |
|
918,497 |
|
|
938,177 |
|
|
||
Our net investment in joint ventures |
|
$ |
1,298,647 |
|
|
$ |
1,368,119 |
|
|
Mortgages and other indebtedness |
|
$ |
3,472,228 |
|
|
$ |
3,169,662 |
|
|
71
SIMON
Footnotes to Financial Statements
Unaudited
(A) Consolidation occurs when the Company acquires an additional ownership interest in a joint venture and, as a result, gains control of the joint venture. These interests have been separated from operational interests to present comparative results of operations for those joint ventures held as of December 31, 2006. Discontinued joint venture interests represent assets and partnership interests that have been sold.
(B) Primarily attributable to the sale of Great Northeast Plaza, a community center, on April 25, 2006.
(C) Primarily attributable to the sale of Metrocenter, a regional mall in Phoenix, Arizona, on January 11, 2005, and the sale of Forum Entertainment Centre, a retail property in Montreal, Canada, on December 22, 2005.
(D) Represents beneficial interest in earnings from a mall for the period from August 2004 through and including a portion of the fourth quarter of 2006 attributable to a transfer from a Simon family affiliate of rights to receive certain cash flow distributions, capital transaction proceeds and related profits and losses. On November 3, 2006, the Company received proceeds from a capital transaction related to this beneficial interest.
(E) Excess investment represents the unamortized difference of the Companys investment over equity in the underlying net assets of the partnerships and joint ventures. The Company generally amortizes excess investment over the life of the related properties, typically no greater than 40 years, and the amortization is included in income from unconsolidated entities.
72
SIMON
Reconciliation of Net Income to FFO(1)
Unaudited
(In thousands, except as noted)
|
|
For the Three |
|
For the Twelve |
|
||||||||
|
|
December 31, |
|
December 31, |
|
||||||||
|
|
2006 |
|
2005 |
|
2006 |
|
2005 |
|
||||
Net Income(2)(3)(4)(5) |
|
$ |
226,992 |
|
$ |
134,184 |
|
$ |
563,840 |
|
$ |
475,749 |
|
Adjustments to Net Income to Arrive at FFO: |
|
|
|
|
|
|
|
|
|
||||
Limited partners interest in the Operating Partnership and preferred distributions of the Operating Partnership |
|
60,564 |
|
33,679 |
|
155,640 |
|
103,921 |
|
||||
Limited partners interest in Discontinued Operations |
|
65 |
|
15 |
|
87 |
|
1,744 |
|
||||
Depreciation and amortization from consolidated properties, beneficial interests and discontinued operations |
|
221,381 |
|
230,922 |
|
854,394 |
|
850,519 |
|
||||
Simons share of depreciation and amortization from unconsolidated entities |
|
53,872 |
|
53,547 |
|
209,428 |
|
205,981 |
|
||||
Tax provision related to sale |
|
|
|
(1,961 |
) |
|
|
(428 |
) |
||||
Gain on sales of assets and interests in unconsolidated entities and discontinued operations, net of limited partners interest |
|
(81,381 |
) |
(3,795 |
) |
(132,853 |
) |
(115,006 |
) |
||||
Minority interest portion of depreciation and amortization |
|
(2,417 |
) |
(2,185 |
) |
(8,639 |
) |
(9,178 |
) |
||||
Preferred distributions and dividends |
|
(28,656 |
) |
(25,449 |
) |
(104,674 |
) |
(101,934 |
) |
||||
FFO of the Simon Portfolio |
|
$ |
450,420 |
|
$ |
418,957 |
|
$ |
1,537,223 |
|
$ |
1,411,368 |
|
Per Share Reconciliation: |
|
|
|
|
|
|
|
|
|
||||
Diluted net income available to common stockholders per share |
|
$ |
0.92 |
|
$ |
0.52 |
|
$ |
2.19 |
|
$ |
1.82 |
|
Adjustments to net income to arrive at FFO: |
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization from consolidated properties and beneficial interests, and Simons share of depreciation and amortization from unconsolidated entities, net of minority interest portion of depreciation and amortization |
|
0.98 |
|
1.01 |
|
3.78 |
|
3.73 |
|
||||
Gain on sales of assets and interests in unconsolidated entities and discontinued operations, net of limited partners interest |
|
(0.29 |
) |
(0.03 |
) |
(0.47 |
) |
(0.52 |
) |
||||
Tax provision related to sale |
|
|
|
(0.01 |
) |
|
|
|
|
||||
Impact of additional dilutive securities for FFO per share |
|
(0.04 |
) |
(0.02 |
) |
(0.11 |
) |
(0.07 |
) |
||||
Diluted FFO per share |
|
$ |
1.57 |
|
$ |
1.47 |
|
$ |
5.39 |
|
$ |
4.96 |
|
|
|
|
|
|
|
|
|
|
|
||||
Details for per share calculations: |
|
|
|
|
|
|
|
|
|
||||
FFO of the Simon Portfolio |
|
$ |
450,420 |
|
$ |
418,957 |
|
$ |
1,537,223 |
|
$ |
1,411,368 |
|
Adjustments for dilution calculation: |
|
|
|
|
|
|
|
|
|
||||
Impact of preferred stock and preferred unit conversions and option exercises(6) |
|
13,688 |
|
14,247 |
|
56,095 |
|
56,871 |
|
||||
Diluted FFO of the Simon Portfolio |
|
464,108 |
|
433,204 |
|
1,593,318 |
|
1,468,239 |
|
||||
Diluted FFO allocable to unitholders |
|
(92,384 |
) |
(86,687 |
) |
(315,739 |
) |
(295,575 |
) |
||||
Diluted FFO allocable to common stockholders |
|
$ |
371,724 |
|
$ |
346,517 |
|
$ |
1,277,579 |
|
$ |
1,172,664 |
|
Basic weighted average shares outstanding |
|
221,317 |
|
219,861 |
|
221,024 |
|
220,259 |
|
||||
Adjustments for dilution calculation: |
|
|
|
|
|
|
|
|
|
||||
Effect of stock options |
|
868 |
|
923 |
|
903 |
|
871 |
|
||||
Impact of Series C preferred unit conversion |
|
502 |
|
1,068 |
|
912 |
|
1,086 |
|
||||
Impact of Series I preferred unit conversion |
|
3,111 |
|
3,293 |
|
3,230 |
|
3,369 |
|
||||
Impact of Series I preferred stock conversion |
|
10,873 |
|
10,812 |
|
10,816 |
|
10,736 |
|
||||
Diluted weighted average shares outstanding |
|
236,671 |
|
235,957 |
|
236,885 |
|
236,321 |
|
||||
Weighted average limited partnership units outstanding |
|
58,819 |
|
59,028 |
|
58,543 |
|
59,566 |
|
||||
Diluted weighted average shares and units outstanding |
|
295,490 |
|
294,985 |
|
295,428 |
|
295,887 |
|
||||
Basic FFO per share |
|
$ |
1.61 |
|
$ |
1.50 |
|
$ |
5.50 |
|
$ |
5.04 |
|
Percent Increase |
|
7.3 |
% |
|
|
9.1 |
% |
|
|
||||
Diluted FFO per share |
|
$ |
1.57 |
|
$ |
1.47 |
|
$ |
5.39 |
|
$ |
4.96 |
|
Percent Increase |
|
6.8 |
% |
|
|
8.7 |
% |
|
|
73
SIMON
Footnotes to Reconciliation of Net Income to FFO
Unaudited
(1) The Company considers FFO a key measure of its operating performance that is not specifically defined by GAAP and believes that FFO 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. The Company also uses this measure internally to measure the operating performance of the portfolio. The Companys computation of FFO may not be comparable to FFO reported by other REITs.
As defined by NAREIT, FFO is 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 real estate, 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 NAREITs clarification of the definition of FFO that requires it to include the effects of nonrecurring items not classified as extraordinary, cumulative effect of accounting change or resulting from the sale of depreciable 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.
(2) Includes the Companys share of gains on land sales of $6.4 million and $6.8 million for the three months ended December 31, 2006 and 2005, respectively, and $41.0 million and $32.1 million for the twelve months ended December 31, 2006 and 2005, respectively.
(3) Includes the Companys share of straight-line adjustments to minimum rent of $5.6 million and $7.2 million for the three months ended December 31, 2006 and 2005, respectively, and $18.7 million and $22.9 million for the twelve months ended December 31, 2006 and 2005, respectively.
(4) Includes the Companys share of the fair market value of leases from acquisitions of $18.1 million and $22.3 million for the three months ended December 31, 2006 and 2005, respectively, and $70.7 million and $63.5 million for the twelve months ended December 31, 2006 and 2005, respectively.
(5) Includes the Companys share of debt premium amortization of $6.6 million and $7.3 million for the three months ended December 31, 2006 and 2005, respectively, and $29.4 million and $30.0 million for the twelve months ended December 31, 2006 and 2005, respectively.
(6) Includes dividends and distributions of Series I preferred stock and Series C and Series I preferred units.
74