SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): April 22, 2014
SIMON PROPERTY GROUP, INC.
(Exact name of registrant as specified in its charter)
Delaware (State or other jurisdiction of incorporation) |
001-14469 (Commission File Number) |
046268599 (IRS Employer Identification No.) |
||
225 WEST WASHINGTON STREET INDIANAPOLIS, INDIANA (Address of principal executive offices) |
46204 (Zip Code) |
|||
Registrant's telephone number, including area code: 317.636.1600 |
||||
Not Applicable (Former name or former address, if changed since last report) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Item 2.02. Results of Operations and Financial Condition
On April 22, 2014, Simon Property Group, Inc. issued a press release containing information on earnings for the quarter ended March 31, 2014 and other matters. A copy of the press release is furnished with this report as Exhibit 99.1, and is incorporated by reference into this report.
Item 7.01. Regulation FD Disclosure
Exhibit 99.1 also includes supplemental financial and operating information for the quarter ended March 31, 2014.
Item 9.01. Financial Statements and Exhibits
Financial Statements:
None
Exhibits:
Exhibit No. | Description | |
---|---|---|
99.1 | Earnings Release dated April 22, 2014 and supplemental information |
The exhibit filed with this report contains measures of financial or operating performance that are not specifically defined by generally accepted accounting principles ("GAAP") in the United States, including funds from operations ("FFO"), diluted FFO per share, funds available for distribution, net operating income ("NOI"), and comparable property NOI. FFO and NOI are performance measures that are standard in the REIT business. We believe FFO and NOI provide investors with additional information concerning our operating performance and a basis to compare our performance with the performance of other REITs. We also use these measures internally to monitor the operating performance of our portfolio. Our computation of these non-GAAP measures may not be the same as similar measures reported by other REITs.
These non-GAAP financial measures should not be considered as alternatives to net income as a measure of our operating performance or to cash flows computed in accordance with GAAP as a measure of liquidity nor are they indicative of cash flows from operating and financial activities.
Reconciliations of each of these non-GAAP measures to the most-directly comparable GAAP measure are included in the exhibit.
The information in this report and the exhibit filed herewith is being furnished, not filed, for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and pursuant to Items 2.02 and 7.01 of Form 8-K, will not be incorporated by reference into any filing under the Securities Act of 1933, as amended.
2 |
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Dated: April 22, 2014
SIMON PROPERTY GROUP, INC. | ||||
By: |
/s/ STEPHEN E. STERRETT Stephen E. Sterrett, Senior Executive Vice President and Chief Financial Officer |
3 |
Use these links to rapidly review the document
TABLE OF CONTENTS
SIMON PROPERTY GROUP
EARNINGS RELEASE & SUPPLEMENTAL INFORMATION
UNAUDITED FIRST QUARTER 2014
1Q 2014 SUPPLEMENTAL | 1 |
CONTACTS: | ||
Liz Zale | 212.745.9623 Investors | |
Les Morris | 317.263.7711 Media |
FOR IMMEDIATE RELEASE
SIMON PROPERTY GROUP REPORTS FIRST QUARTER RESULTS AND
RAISES QUARTERLY DIVIDEND
INDIANAPOLIS, April 22, 2014 - Simon Property Group, Inc. (NYSE:SPG) today reported results for the quarter ended March 31, 2014.
RESULTS FOR THE QUARTER
"We are off to an outstanding start in 2014, reporting strong financial and operating results led by a 16.1% growth in FFO per diluted share," said David Simon, Chairman and CEO. "The increase in comparable property net operating income of 3.7% was driven by strong releasing spreads and occupancy gains, and demonstrates our ability to continue to increase our cash flow. We are increasing our full-year 2014 guidance and raising our dividend due to our strong first quarter performance and expectations for continued growth."
1Q 2014 SUPPLEMENTAL | 2 |
EARNINGS RELEASE
U.S. MALLS AND PREMIUM OUTLETS OPERATING STATISTICS
|
AS OF MARCH 31, | |
||||||
---|---|---|---|---|---|---|---|---|
|
2014 |
2013 |
YEAR-OVER-YEAR CHANGE |
|||||
Occupancy (1) |
95.5% | 94.7% | +80 basis points | |||||
Total Sales per sq. ft. (2) |
$ | 576 | $ | 575 | +0.2% | |||
Base Minimum Rent per sq. ft. (1) |
$ | 42.77 | $ | 41.05 | +4.2% | |||
Releasing Spread per sq. ft. (1)(3) |
$ | 9.90 | $ | 7.00 | +$2.90 | |||
Releasing Spread (percentage change) (1)(3) |
19.5% | 13.4% | +610 basis points |
DIVIDENDS
Today the Company announced that the Board of Directors declared a quarterly common stock dividend of $1.30 per share. This is an increase of $0.05 from the previous quarter, and a year-over-year increase of 13%. The dividend will be payable on May 30, 2014 to stockholders of record on May 16, 2014.
The Company also declared the quarterly dividend on its 83/8% Series J Cumulative Redeemable Preferred Stock (NYSE:SPGPrJ) of $1.046875 per share, payable on June 30, 2014 to stockholders of record on June 16, 2014.
DEVELOPMENT ACTIVITY
During the first quarter, we started construction on three significant redevelopment and expansion projects:
Redevelopment and expansion projects, including the addition of new anchors, are underway at 29 properties in the U.S., Asia and Mexico.
Construction continues on four new Premium Outlets opening in 2014 and 2015:
1Q 2014 SUPPLEMENTAL | 3 |
EARNINGS RELEASE
The Company's share of the costs of all development and redevelopment projects currently under construction is approximately $1.5 billion.
ACQUISITIONS AND DISPOSITIONS
As previously announced in January 2014, we acquired our joint venture partners' remaining interest in Kravco Simon Investments, an owner of interests in a portfolio of 10 assets. This transaction included the remaining interest in King of Prussia Mall, bringing our ownership of that asset to 100%.
In January, we completed the acquisition of our joint venture partner's interest in Arizona Mills, as well as land in Oyster Bay, Long Island for future development. We now own 100% of Arizona Mills.
FINANCING ACTIVITY
In January, 2014, Simon Property Group, L.P., completed a $1.2 billion senior unsecured notes offering with a weighted average duration of 7.5 years and an average coupon rate of 2.975%. The offering was comprised of $600 million of 2.20% five-year senior notes and $600 million of 3.75% ten-year senior notes. Net proceeds from the public offering were used to repay debt and for general corporate purposes.
On April 7th, the Company announced that it had amended and extended its $4.0 billion unsecured multi-currency revolving credit facility. The newly refinanced facility, which can be increased to $5.0 billion during its term, will initially mature on June 30, 2018 and can be extended for an additional year to June 30, 2019 at the Company's sole option. The interest rate on the amended revolver is reduced to LIBOR plus 80 basis points from LIBOR plus 95 basis points. The Company has a combined $6.0 billion of total revolving credit capacity.
WASHINGTON PRIME GROUP INC. SPIN-OFF
Activities continue related to the announced spin-off transaction of our strip centers and smaller enclosed malls. During the first quarter, we announced the senior management team and Board of Directors for Washington Prime Group Inc. We continue to expect the transaction will be completed in the second quarter of 2014.
2014 GUIDANCE
Today the Company increased its FFO guidance by $0.10 to a range of $9.60 to $9.70 per diluted share for the year ending December 31, 2014, and net income to a range of $4.55 to $4.65 per diluted share. This guidance does not take into consideration any impact from the previously mentioned spin-off of Washington Prime Group. The Company plans to update guidance once the spin-off transaction is completed.
1Q 2014 SUPPLEMENTAL | 4 |
EARNINGS RELEASE
The following table provides the reconciliation for the expected range of estimated net income available to common stockholders per diluted share to estimated FFO per diluted share:
For the year ending December 31, 2014
|
LOW END | HIGH END | |||||
---|---|---|---|---|---|---|---|
Estimated net income available to common stockholders per diluted share |
$ | 4.55 | $ | 4.65 | |||
Depreciation and amortization including the Company's share of unconsolidated entities |
5.06 | 5.06 | |||||
Gain upon acquisition of controlling interests, sale or disposal of assets and interests in unconsolidated entities, net |
(0.01 | ) | (0.01 | ) | |||
| | | | | | | |
Estimated FFO per diluted share |
$ | 9.60 | $ | 9.70 | |||
| | | | | | | |
| | | | | | | |
CONFERENCE CALL
Simon Property Group will hold a conference call to discuss the quarterly financial results today at 11:00 a.m. Eastern Time, Tuesday, April 22, 2014. Live streaming audio of the conference call will be accessible at investors.simon.com. An online replay will be available until May 6, 2014 at investors.simon.com.
SUPPLEMENTAL MATERIALS AND WEBSITE
Supplemental information on our first quarter 2014 performance is available at investors.simon.com. This information has also been furnished to the SEC in a current report on Form 8-K.
We routinely post important information online at our investor relations website, investors.simon.com. We use this website, press releases, SEC filings, quarterly conference calls, presentations and webcasts to disclose material, non-public information in accordance with Regulation FD. We encourage members of the investment community to monitor these distribution channels for material disclosures. Any information accessed through our website is not incorporated by reference into, and is not a part of, this document.
NON-GAAP FINANCIAL MEASURES
This press release includes FFO and comparable property net operating income growth, which are financial performance measures not defined by generally accepted accounting principles in the United States ("GAAP"). Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures are included in this press release and in the Company's supplemental information for the quarter. FFO and comparable property net operating income growth are financial performance measures widely used in the REIT industry. Our definitions of these non-GAAP measures may not be the same as similar measures reported by other REITs.
1Q 2014 SUPPLEMENTAL | 5 |
EARNINGS RELEASE
FORWARD-LOOKING STATEMENTS
Certain statements made in this press release may be deemed "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Although the Company believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, the Company can give no assurance that its expectations will be attained, and it is possible that actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks, uncertainties and other factors. Such factors include, but are not limited to: the Company's ability to meet debt service requirements, the availability and terms of financing, changes in the Company's credit rating, changes in market rates of interest and foreign exchange rates for foreign currencies, changes in value of investments in foreign entities, the ability to hedge interest rate and currency risk, risks associated with the acquisition, development, expansion, leasing and management of properties, general risks related to retail real estate, the liquidity of real estate investments, environmental liabilities, international, national, regional and local economic conditions, changes in market rental rates, 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, and the intensely competitive market environment in the retail industry, risks related to international activities, insurance costs and coverage, terrorist activities, changes in economic and market conditions and maintenance of our status as a real estate investment trust. The Company discusses these and other risks and uncertainties under the heading "Risk Factors" in our annual and quarterly reports filed with the SEC. 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 unless required by law.
ABOUT SIMON PROPERTY GROUP
Simon Property Group, Inc. (NYSE:SPG) is an S&P 100 company and a global leader in the retail real estate industry. We currently own or have an interest in more than 325 retail real estate properties in North America, Asia and Europe comprising approximately 242 million square feet. We are headquartered in Indianapolis, Indiana and employ approximately 5,500 people in the U.S. For more information, visit simon.com.
1Q 2014 SUPPLEMENTAL | 6 |
Simon Property Group, Inc. and Subsidiaries
Unaudited Consolidated Statements of Operations
(Dollars in thousands, except per share amounts)
|
FOR THE THREE MONTHS ENDED MARCH 31, |
||||||
---|---|---|---|---|---|---|---|
|
2014 |
2013 |
|||||
REVENUE: |
|||||||
Minimum rent |
$ | 828,920 | $ | 777,907 | |||
Overage rent |
33,784 | 37,699 | |||||
Tenant reimbursements |
372,639 | 338,969 | |||||
Management fees and other revenues |
30,607 | 29,729 | |||||
Other income |
49,041 | 30,754 | |||||
| | | | | | | |
Total revenue |
1,314,991 | 1,215,058 | |||||
| | | | | | | |
EXPENSES: |
|||||||
Property operating |
121,087 | 109,910 | |||||
Depreciation and amortization |
326,461 | 316,633 | |||||
Real estate taxes |
114,252 | 109,705 | |||||
Repairs and maintenance |
36,916 | 29,725 | |||||
Advertising and promotion |
24,571 | 21,259 | |||||
Provision for credit losses |
5,209 | 2,734 | |||||
Home and regional office costs |
35,288 | 34,894 | |||||
General and administrative |
14,855 | 14,509 | |||||
Other |
20,480 | 18,000 | |||||
| | | | | | | |
Total operating expenses |
699,119 | 657,369 | |||||
| | | | | | | |
OPERATING INCOME |
615,872 | 557,689 | |||||
Interest expense |
(268,151) | (285,026) | |||||
Income and other taxes |
(6,938) | (13,193) | |||||
Income from unconsolidated entities |
57,423 | 54,231 | |||||
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
2,897 | 20,767 | |||||
| | | | | | | |
CONSOLIDATED NET INCOME |
401,103 | 334,468 | |||||
Net income attributable to noncontrolling interests |
58,621 | 50,496 | |||||
Preferred dividends |
834 | 834 | |||||
| | | | | | | |
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ | 341,648 | $ | 283,138 | |||
| | | | | | | |
| | | | | | | |
BASIC EARNINGS PER COMMON SHARE: |
|||||||
Net income attributable to common stockholders |
$ | 1.10 | $ | 0.91 | |||
| | | | | | | |
| | | | | | | |
DILUTED EARNINGS PER COMMON SHARE: |
|||||||
Net income attributable to common stockholders |
$ | 1.10 | $ | 0.91 | |||
| | | | | | | |
| | | | | | | |
1Q 2014 SUPPLEMENTAL | 7 |
Simon Property Group, Inc. and Subsidiaries
Unaudited Consolidated Balance Sheets
(Dollars in thousands, except share amounts)
|
MARCH 31, 2014 |
DECEMBER 31, 2013 |
|||||
---|---|---|---|---|---|---|---|
ASSETS: |
|||||||
Investment properties at cost |
$ | 35,598,458 | $ | 35,126,344 | |||
Less - accumulated depreciation |
10,309,988 | 10,067,743 | |||||
| | | | | | | |
|
25,288,470 | 25,058,601 | |||||
Cash and cash equivalents |
1,013,368 | 1,716,863 | |||||
Tenant receivables and accrued revenue, net |
530,479 | 581,482 | |||||
Investment in unconsolidated entities, at equity |
2,347,523 | 2,433,399 | |||||
Investment in Klépierre, at equity |
2,010,771 | 2,014,415 | |||||
Deferred costs and other assets |
1,564,988 | 1,519,814 | |||||
| | | | | | | |
Total assets |
$ | 32,755,599 | $ | 33,324,574 | |||
| | | | | | | |
| | | | | | | |
LIABILITIES: |
|||||||
Mortgages and unsecured indebtedness |
$ | 23,186,610 | $ | 23,588,531 | |||
Accounts payable, accrued expenses, intangibles, and deferred revenues |
1,259,452 | 1,374,113 | |||||
Cash distributions and losses in partnerships and joint ventures, at equity |
1,139,034 | 1,091,591 | |||||
Other liabilities |
198,610 | 257,222 | |||||
| | | | | | | |
Total liabilities |
25,783,706 | 26,311,457 | |||||
| | | | | | | |
Commitments and contingencies |
|||||||
Limited partners' preferred interest in the Operating Partnership and noncontrolling redeemable interests in properties |
107,612 | 190,485 | |||||
EQUITY: |
|||||||
Stockholders' Equity |
|||||||
Capital stock (850,000,000 total shares authorized, $0.0001 par value, 238,000,000 shares of excess common stock, 100,000,000 authorized shares of preferred stock): |
|||||||
Series J 8 3/8% cumulative redeemable preferred stock, 1,000,000 shares authorized, 796,948 issued and outstanding with a liquidation value of $39,847 |
44,308 |
44,390 |
|||||
Common stock, $0.0001 par value, 511,990,000 shares authorized, 314,299,970 and 314,251,245 issued and outstanding, respectively |
31 |
31 |
|||||
Class B common stock, $0.0001 par value, 10,000 shares authorized, 8,000 issued and outstanding |
|
|
|||||
Capital in excess of par value |
9,288,321 |
9,217,363 |
|||||
Accumulated deficit |
(3,273,092) | (3,218,686) | |||||
Accumulated other comprehensive loss |
(67,579) | (75,795) | |||||
Common stock held in treasury at cost, 3,649,434 and 3,650,680 shares, respectively |
(117,696) | (117,897) | |||||
| | | | | | | |
Total stockholders' equity |
5,874,293 | 5,849,406 | |||||
Noncontrolling interests |
989,988 | 973,226 | |||||
| | | | | | | |
Total equity |
6,864,281 | 6,822,632 | |||||
| | | | | | | |
Total liabilities and equity |
$ | 32,755,599 | $ | 33,324,574 | |||
| | | | | | | |
| | | | | | | |
1Q 2014 SUPPLEMENTAL | 8 |
Simon Property Group, Inc. and Subsidiaries
Unaudited Joint Venture Statements of Operations
(Dollars in thousands)
|
FOR THE THREE MONTHS ENDED MARCH 31, |
||||||
---|---|---|---|---|---|---|---|
|
2014 |
2013 |
|||||
Revenue: |
|||||||
Minimum rent |
$ | 436,519 | $ | 394,153 | |||
Overage rent |
48,932 | 47,767 | |||||
Tenant reimbursements |
197,452 | 184,399 | |||||
Other income |
112,908 | 42,074 | |||||
| | | | | | | |
Total revenue |
795,811 | 668,393 | |||||
Operating Expenses: |
|||||||
Property operating |
164,150 | 115,869 | |||||
Depreciation and amortization |
156,077 | 127,686 | |||||
Real estate taxes |
56,812 | 54,706 | |||||
Repairs and maintenance |
20,614 | 16,164 | |||||
Advertising and promotion |
19,088 | 15,921 | |||||
Provision for credit losses |
3,230 | 1,245 | |||||
Other |
53,060 | 35,682 | |||||
| | | | | | | |
Total operating expenses |
473,031 | 367,273 | |||||
| | | | | | | |
Operating Income |
322,780 | 301,120 | |||||
Interest expense |
(155,199) |
(147,486) |
|||||
| | | | | | | |
Income from Continuing Operations |
167,581 | 153,634 | |||||
Loss from operations of discontinued joint venture interests |
|
(320) |
|||||
| | | | | | | |
Net Income |
$ | 167,581 | $ | 153,314 | |||
| | | | | | | |
| | | | | | | |
Third-party investors' share of net income |
$ | 89,313 | $ | 83,766 | |||
| | | | | | | |
| | | | | | | |
Our share of net income |
78,268 | 69,548 | |||||
Amortization of Excess Investment (A) |
(25,598) | (24,829) | |||||
| | | | | | | |
Income from Unconsolidated Entities (B) |
$ | 52,670 | $ | 44,719 | |||
| | | | | | | |
| | | | | | | |
1Q 2014 SUPPLEMENTAL | 9 |
Simon Property Group, Inc. and Subsidiaries
Unaudited Joint Venture Balance Sheets
(Dollars in thousands)
|
MARCH 31, 2014 |
DECEMBER 31, 2013 |
|||||
---|---|---|---|---|---|---|---|
Assets: |
|||||||
Investment properties, at cost |
$ | 16,019,083 | $ | 15,824,689 | |||
Less - accumulated depreciation |
5,339,813 | 5,294,578 | |||||
| | | | | | | |
|
10,679,270 | 10,530,111 | |||||
Cash and cash equivalents |
747,103 | 792,751 | |||||
Tenant receivables and accrued revenue, net |
287,777 | 310,320 | |||||
Investment in unconsolidated entities, at equity |
28,832 | 38,352 | |||||
Deferred costs and other assets |
520,058 | 586,622 | |||||
| | | | | | | |
Total assets |
$ | 12,263,040 | $ | 12,258,156 | |||
| | | | | | | |
| | | | | | | |
Liabilities and Partners' Deficit: |
|||||||
Mortgages |
$ | 13,013,998 | $ | 13,024,257 | |||
Accounts payable, accrued expenses, intangibles, and deferred revenue |
977,038 | 849,107 | |||||
Other liabilities |
542,950 | 514,822 | |||||
| | | | | | | |
Total liabilities |
14,533,986 | 14,388,186 | |||||
Preferred units |
67,450 |
67,450 |
|||||
Partners' deficit |
(2,338,396) | (2,197,480) | |||||
| | | | | | | |
Total liabilities and partners' deficit |
$ | 12,263,040 | $ | 12,258,156 | |||
| | | | | | | |
| | | | | | | |
Our Share of: |
|||||||
Partners' deficit |
$ | (763,064) | $ | (717,776) | |||
Add: Excess Investment (A) |
1,971,553 | 2,059,584 | |||||
| | | | | | | |
Our net Investment in Joint Ventures |
$ | 1,208,489 | $ | 1,341,808 | |||
| | | | | | | |
| | | | | | | |
1Q 2014 SUPPLEMENTAL | 10 |
Simon Property Group, Inc. and Subsidiaries
Unaudited Reconciliation of Non-GAAP Financial Measures (C)
(Amounts in thousands, except per share
amounts)
|
RECONCILIATION OF CONSOLIDATED NET INCOME TO FFO |
|
|
|
||||||
---|---|---|---|---|---|---|---|---|---|---|
|
|
FOR THE THREE MONTHS ENDED MARCH 31, |
|
|||||||
|
|
2014 |
2013 |
|
||||||
|
Consolidated Net Income (D) |
$ | 401,103 | $ | 334,468 | |||||
|
Adjustments to Arrive at FFO: |
|||||||||
|
Depreciation and amortization from consolidated properties |
322,604 | 312,585 | |||||||
|
Our share of depreciation and amortization from unconsolidated entities, including Klépierre |
147,256 | 121,549 | |||||||
|
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
(2,897) | (20,767) | |||||||
|
Net income attributable to noncontrolling interest holders in properties |
(523) | (2,461) | |||||||
|
Noncontrolling interests portion of depreciation and amortization |
(897) | (2,173) | |||||||
|
Preferred distributions and dividends |
(1,313) | (1,313) | |||||||
| | | | | | | | | | |
|
FFO of the Operating Partnership |
$ | 865,333 | $ | 741,888 | |||||
| | | | | | | | | | |
| | | | | | | | | | |
|
Diluted Net Income Per Share to Diluted FFO Per Share Reconciliation: |
|||||||||
|
Diluted net income per share |
$ | 1.10 | $ | 0.91 | |||||
|
Depreciation and amortization from consolidated properties and our share of depreciation and amortization from unconsolidated entities, including Klépierre, net of noncontrolling interests portion of depreciation and amortization |
1.29 | 1.20 | |||||||
|
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
(0.01) | (0.06) | |||||||
| | | | | | | | | | |
|
Diluted FFO per share |
$ | 2.38 | $ | 2.05 | |||||
| | | | | | | | | | |
| | | | | | | | | | |
|
|
|||||||||
|
Details for per share calculations: |
|||||||||
|
FFO of the Operating Partnership |
$ | 865,333 | $ | 741,888 | |||||
|
Diluted FFO allocable to unitholders |
(124,878) | (106,687) | |||||||
| | | | | | | | | | |
|
Diluted FFO allocable to common stockholders |
$ | 740,455 | $ | 635,201 | |||||
| | | | | | | | | | |
| | | | | | | | | | |
|
Basic and Diluted weighted average shares outstanding |
310,623 | 309,987 | |||||||
|
Weighted average limited partnership units outstanding |
52,386 | 52,065 | |||||||
| | | | | | | | | | |
|
Basic and Diluted weighted average shares and units outstanding |
363,009 | 362,052 | |||||||
| | | | | | | | | | |
| | | | | | | | | | |
|
Basic and Diluted FFO per Share |
$ | 2.38 | $ | 2.05 | |||||
|
Percent Change |
16.1% |
1Q 2014 SUPPLEMENTAL | 11 |
Simon Property Group, Inc. and Subsidiaries
Footnotes to Unaudited Reconciliation of Non-GAAP Financial Measures
NOTES:
We determine FFO based upon the definition set forth by the National Association of Real Estate Investment Trusts ("NAREIT"). We determine FFO to be our share of consolidated net income computed in accordance with GAAP, excluding real estate related depreciation and amortization, excluding gains and losses from extraordinary items, excluding gains and losses from the sales or disposals of, or any impairment charges related to, previously depreciated retail operating properties, plus the allocable portion of FFO of unconsolidated joint ventures based upon economic ownership interest, and all determined on a consistent basis in accordance with GAAP.
We have adopted NAREIT's clarification of the definition of FFO that requires it to include the effects of nonrecurring items not classified as extraordinary, cumulative effect of accounting changes, or a gain or loss resulting from the sale or disposal of, or any impairment charges relating to, previously depreciated retail operating properties. We include in FFO gains and losses realized from the sale of land, outlot buildings, marketable and non-marketable securities, and investment holdings of non-retail real estate. However, you should understand that FFO does not represent cash flow from operations as defined by GAAP, should not be considered as an alternative to net income determined in accordance with GAAP as a measure of operating performance, and is not an alternative to cash flows as a measure of liquidity.
1Q 2014 SUPPLEMENTAL | 12 |
Simon Property Group, Inc. (NYSE:SPG) is a self-administered and self-managed real estate investment trust ("REIT"). Simon Property Group, L.P., or the Operating Partnership, is our majority-owned partnership subsidiary that owns all of our real estate properties and other assets. In this package, the terms Simon, we, our, or the Company refer to, Simon Property, Inc., the Operating Partnership, and its subsidiaries. We are engaged primarily in the ownership, development and management of retail real estate properties including Malls, Premium Outlets®, The Mills®, Community/Lifestyle Centers and International Properties. At March 31, 2014, we owned or had an interest in 327 properties comprising 242 million square feet in North America, Asia and Europe. Additionally, we have a 28.9% ownership interest in Klépierre, a publicly traded, Paris-based real estate company, which owns shopping centers in 13 European countries.
This package was prepared to provide operational and balance sheet information as of March 31, 2014, for the Company and the Operating Partnership.
On December 13, 2013, we announced a plan to spin off 54 strip centers and 44 smaller enclosed mall properties totaling approximately 53 million square feet into a subsidiary, Washington Prime Group Inc. (WPG). Following the spin-off, WPG is expected to become an independent, publicly traded REIT. The spin-off is expected to be effectuated through a pro rata special distribution of all of the outstanding common shares of WPG to holders of our common stock as of the distribution record date, and is intended to qualify as a tax-free distribution for U.S. federal income tax purposes. At the time of the separation and distribution, WPG will own a percentage of the outstanding units of partnership interest of its operating partnership subsidiary, WPG, L.P., that is equal to the percentage of outstanding units of partnership interest that we own in the Operating Partnership, with the remaining units of WPG, L.P. owned by the limited partners of the Operating Partnership. We expect the transaction will become effective in the second quarter of 2014. The transaction is subject to certain conditions, including declaration by the U.S. Securities and Exchange Commission that WPG's registration statement on Form 10 is effective, filing and approval of WPG's listing application, customary third party consents, and formal approval and declaration of the distribution by our Board of Directors. We may, at any time and for any reason until the proposed transaction is complete, abandon the spin-off or modify or change its terms.
Certain statements made in this Supplemental Package may be deemed "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Although we believe the expectations reflected in any forward-looking statements are based on reasonable assumptions, we can give no assurance that our expectations will be attained, and it is possible that actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks, uncertainties and other factors. Such factors include, but are not limited to: our ability to meet debt service requirements, the availability and terms of financing, changes in our credit rating, changes in market rates of interest and foreign exchange rates for foreign currencies, changes in value of investments in foreign entities, the ability to hedge interest rate and currency risk, risks associated with the acquisition, development, expansion, leasing and management of properties, general risks related to retail real estate, the liquidity of real estate investments, environmental liabilities, international, national, regional and local economic 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, intensely competitive market environment in the retail industry, risks related to international activities, insurance costs and coverage, terrorist activities, changes in economic and market conditions and maintenance of our status as a real estate investment trust. We discuss these and other risks and uncertainties under the heading "Risk Factors" in our annual and quarterly periodic reports filed with the SEC. We may update that discussion in our periodic reports, but except as required by law, otherwise we undertake no duty or obligation to update or revise these forward-looking statements, whether as a result of new information, future developments, or otherwise.
Any questions, comments or suggestions regarding this Supplemental Information should be directed to Liz Zale, Senior Vice President of Corporate Affairs (lzale@simon.com or 212.745.9623) or Tom Ward, Vice President of Investor Relations (tom.ward@simon.com or 317.685.7330).
1Q 2014 SUPPLEMENTAL | 13 |
OVERVIEW
REPORTING CALENDAR
Below is a list of estimated dates for future announcements of results. Dates are subject to change.
Second Quarter 2014 |
July 23, 2014 | |
Third Quarter 2014 |
October 22, 2014 |
The Company's common stock and one issue of preferred stock are traded on the New York Stock Exchange under the following symbols:
Common Stock |
SPG | |||
8.375% Series J Cumulative Redeemable Preferred |
SPGPrJ |
CREDIT RATINGS
Standard & Poor's |
||||
Corporate |
A | (Stable Outlook) | ||
Senior Unsecured |
A | (Stable Outlook) | ||
Preferred Stock |
BBB+ | (Stable Outlook) | ||
Moody's |
|
|
||
Senior Unsecured |
A2 | (Stable Outlook) | ||
Preferred Stock |
A3 | (Stable Outlook) |
SENIOR UNSECURED DEBT COVENANTS (1)
|
Required
|
Actual
|
Compliance
|
|||
---|---|---|---|---|---|---|
Total Debt to Total Assets (1) |
£65% | 41% | Yes | |||
Total Secured Debt to Total Assets (1) |
£50% | 19% | Yes | |||
Fixed Charge Coverage Ratio |
>1.5X | 3.6X | Yes | |||
Total Unencumbered Assets to Unsecured Debt |
³125% | 259% | Yes |
1Q 2014 SUPPLEMENTAL | 14 |
SELECTED FINANCIAL AND EQUITY INFORMATION
(In thousands, except as noted)
|
THREE MONTHS ENDED MARCH 31, |
||||||
---|---|---|---|---|---|---|---|
|
2014 |
2013 |
|||||
Financial Highlights |
|||||||
Total Revenue - Consolidated Properties |
$ | 1,314,991 | $ | 1,215,058 | |||
Consolidated Net Income |
$ |
401,103 |
$ |
334,468 |
|||
Net Income Attributable to Common Stockholders |
$ | 341,648 | $ | 283,138 | |||
Basic Earnings per Common Share (EPS) |
$ | 1.10 | $ | 0.91 | |||
Diluted Earnings per Common Share (EPS) |
$ | 1.10 | $ | 0.91 | |||
Funds from Operations (FFO) of the Operating Partnership |
$ |
865,333 |
$ |
741,888 |
|||
Basic and Diluted FFO per Share (FFOPS) |
$ | 2.38 | $ | 2.05 | |||
Dividends/Distributions per Share/Unit |
$ |
1.25 |
$ |
1.15 |
Stockholders' Equity Information |
AS OF MARCH 31, 2014 |
AS OF DECEMBER 31, 2013 |
|||||
---|---|---|---|---|---|---|---|
Limited Partners' Units Outstanding at end of period |
52,822 | 51,846 | |||||
Common Shares Outstanding at end of period |
310,659 | 310,609 | |||||
| | | | | | | |
Total Common Shares and Limited Partnership Units Outstanding at end of period |
363,481 | 362,455 | |||||
| | | | | | | |
| | | | | | | |
Weighted Average Limited Partnership Units Outstanding |
52,386 | 52,101 | |||||
Weighted Average Common Shares Outstanding: |
|||||||
Basic and Diluted - for purposes of EPS and FFOPS |
310,623 | 310,255 | |||||
Debt Information |
|||||||
Share of Consolidated Debt |
$ | 23,078,925 | $ | 23,425,910 | |||
Share of Joint Venture Debt |
6,115,908 | 6,096,446 | |||||
| | | | | | | |
Share of Total Debt |
$ | 29,194,833 | $ | 29,522,356 | |||
| | | | | | | |
| | | | | | | |
Market Capitalization |
|||||||
Common Stock Price at end of period |
$ | 164.00 | $ | 152.16 | |||
Common Equity Capitalization, including Limited Partnership Units |
$ | 59,610,878 | $ | 55,151,110 | |||
Preferred Equity Capitalization, including Limited Partnership Preferred Units |
76,662 | 73,753 | |||||
| | | | | | | |
Total Equity Market Capitalization |
$ | 59,687,540 | $ | 55,224,863 | |||
| | | | | | | |
| | | | | | | |
Total Market Capitalization - Including Share of Total Debt |
$ | 88,882,373 | $ | 84,747,219 | |||
Debt to Total Market Capitalization |
32.8% | 34.8% |
1Q 2014 SUPPLEMENTAL | 15 |
PRO-RATA STATEMENT OF OPERATIONS
(In thousands)
|
FOR THE THREE MONTHS ENDED MARCH 31, 2014 |
|
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
CONSOLIDATED |
NONCONTROLLING INTERESTS (1) |
OUR CONSOLIDATED SHARE |
OUR SHARE OF JOINT VENTURES |
OUR TOTAL SHARE |
FOR THE THREE MONTHS ENDED MARCH 31, 2013 OUR TOTAL SHARE |
|||||||||||||
REVENUE: |
|||||||||||||||||||
Minimum rent |
$ | 828,920 | $ | (3,297) | $ | 825,623 | $ | 207,970 | $ | 1,033,593 | $ | 952,450 | |||||||
Overage rent |
33,784 | (40) | 33,744 | 20,621 | 54,365 | 57,478 | |||||||||||||
Tenant reimbursements |
372,639 | (2,224) | 370,415 | 92,502 | 462,917 | 419,922 | |||||||||||||
Management fees and other revenues |
30,607 | | 30,607 | | 30,607 | 29,729 | |||||||||||||
Other income |
49,041 | (155) | 48,886 | 55,754 | 104,640 | 49,592 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total revenue |
1,314,991 | (5,716) | 1,309,275 | 376,847 | 1,686,122 | 1,509,171 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
EXPENSES: |
|||||||||||||||||||
Property operating |
121,087 | (1,262) | 119,825 | 74,482 | 194,307 | 157,468 | |||||||||||||
Depreciation and amortization |
326,461 | (897) | 325,564 | 109,368 | 434,932 | 401,676 | |||||||||||||
Real estate taxes |
114,252 | (619) | 113,633 | 26,063 | 139,696 | 133,434 | |||||||||||||
Repairs and maintenance |
36,916 | (240) | 36,676 | 9,727 | 46,403 | 36,795 | |||||||||||||
Advertising and promotion |
24,571 | (92) | 24,479 | 8,532 | 33,011 | 28,240 | |||||||||||||
Provision for credit losses |
5,209 | (62) | 5,147 | 1,557 | 6,704 | 3,477 | |||||||||||||
Home and regional office costs |
35,288 | | 35,288 | | 35,288 | 34,894 | |||||||||||||
General and administrative |
14,855 | | 14,855 | | 14,855 | 14,509 | |||||||||||||
Other |
20,480 | (834) | 19,646 | 23,103 | 42,749 | 31,856 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total operating expenses |
699,119 | (4,006) | 695,113 | 252,832 | 947,945 | 842,349 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
OPERATING INCOME |
615,872 | (1,710) | 614,162 | 124,015 | 738,177 | 666,822 | |||||||||||||
Interest expense |
(268,151) | 1,187 | (266,964) | (71,345) | (338,309) | (351,901) | |||||||||||||
Income and other taxes |
(6,938) | | (6,938) | | (6,938) | (13,193) | |||||||||||||
Income from unconsolidated entities |
57,423 | | 57,423 | (52,670) | 4,753 | (2) | 9,512 | ||||||||||||
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
2,897 | | 2,897 | | 2,897 | 20,767 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
CONSOLIDATED NET INCOME |
401,103 | (523) | 400,580 | | 400,580 | 332,007 | |||||||||||||
Net income attributable to noncontrolling interests |
58,621 | (523) | 58,098 | | 58,098 | (3) | 48,035 | ||||||||||||
Preferred dividends |
834 | | 834 | | 834 | 834 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
$ | 341,648 | $ | | $ | 341,648 | $ | | $ | 341,648 | $ | 283,138 | |||||||
RECONCILIATION OF CONSOLIDATED NET INCOME TO FFO: |
|||||||||||||||||||
Consolidated Net Income |
$ | 401,103 | $ | | $ | 401,103 | $ | 334,468 | |||||||||||
Adjustments to Consolidated Net Income to Arrive at FFO: |
|||||||||||||||||||
Depreciation and amortization from consolidated properties |
322,604 | 322,604 | 312,585 | ||||||||||||||||
Our share of depreciation and amortization from unconsolidated entities, including Klépierre |
147,256 | 147,256 | 121,549 | ||||||||||||||||
Income from unconsolidated entities |
(57,423) | 57,423 | | | |||||||||||||||
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
(2,897) | | (2,897) | (20,767) | |||||||||||||||
Net income attributable to noncontrolling interest holders in properties |
(523) | | (523) | (2,461) | |||||||||||||||
Noncontrolling interests portion of depreciation and amortization |
(897) | | (897) | (2,173) | |||||||||||||||
Preferred distributions and dividends |
(1,313) | | (1,313) | (1,313) | |||||||||||||||
| | | | | | | | | | | | | | | | | | | |
FFO of the Operating Partnership |
$ | 660,654 | $ | 204,679 | $ | 865,333 | $ | 741,888 | |||||||||||
Percentage of FFO of the Operating Partnership |
76.35% | 23.65% | 100.00% | 100.00% |
1Q 2014 SUPPLEMENTAL | 16 |
PRO-RATA BALANCE SHEET
(In thousands)
|
AS OF MARCH 31, 2014 |
|
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
CONSOLIDATED |
NONCONTROLLING INTERESTS |
OUR CONSOLIDATED SHARE |
OUR SHARE OF JOINT VENTURES |
OUR TOTAL SHARE |
AS OF DECEMBER 31, 2013 OUR TOTAL SHARE |
|||||||||||||
ASSETS: |
|||||||||||||||||||
Investment properties, at cost |
$ | 35,598,458 | $ | (150,166) | $ | 35,448,292 | $ | 9,930,625 | $ | 45,378,917 | $ | 44,597,102 | |||||||
Less - accumulated depreciation |
10,309,988 | $ | (50,675) | 10,259,313 | $ | 2,491,651 | 12,750,964 | 12,424,221 | |||||||||||
| | | | | | | | | | | | | | | | | | | |
|
25,288,470 | (99,491) | 25,188,979 | 7,438,974 | 32,627,953 | 32,172,881 | |||||||||||||
Cash and cash equivalents |
1,013,368 | (2,730) | 1,010,638 | 350,235 | 1,360,873 | 2,082,356 | |||||||||||||
Tenant receivables and accrued revenue, net |
530,479 | (2,016) | 528,463 | 138,458 | 666,921 | 723,376 | |||||||||||||
Investment in unconsolidated entities, at equity |
2,347,523 | | 2,347,523 | (2,347,523) | | | |||||||||||||
Investment in Klépierre, at equity |
2,010,771 | | 2,010,771 | | 2,010,771 | 2,014,415 | |||||||||||||
Deferred costs and other assets |
1,564,988 | (7,621) | 1,557,367 | 274,781 | 1,832,148 | 1,822,286 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total assets |
$ | 32,755,599 | $ | (111,858) | $ | 32,643,741 | $ | 5,854,925 | $ | 38,498,666 | $ | 38,815,314 | |||||||
|
|||||||||||||||||||
LIABILITIES: |
|||||||||||||||||||
Mortgages and unsecured indebtedness |
$ | 23,186,610 | $ | (107,685) | $ | 23,078,925 | $ | 6,115,908 | $ | 29,194,833 | $ | 29,522,356 | |||||||
Accounts payable, accrued expenses, intangibles, and deferred revenues |
1,259,452 | (4,030) | 1,255,422 | 592,845 | 1,848,267 | 1,783,313 | |||||||||||||
Cash distributions and losses in partnerships and joint ventures, at equity |
1,139,034 | | 1,139,034 | (1,139,034) | | | |||||||||||||
Other liabilities |
198,610 | (391) | 198,219 | 285,206 | 483,425 | 529,034 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total liabilities |
25,783,706 | (112,106) | 25,671,600 | 5,854,925 | 31,526,525 | 31,834,703 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Commitments and contingencies |
|||||||||||||||||||
Limited partners' preferred interest in the Operating Partnership and noncontrolling redeemable interests in properties |
107,612 | (1,058) | 106,554 | | 106,554 | 162,243 | |||||||||||||
EQUITY: |
|||||||||||||||||||
Stockholders' equity |
|||||||||||||||||||
Capital stock |
|||||||||||||||||||
Series J 83/8% cumulative redeemable preferred stock |
44,308 | | 44,308 | | 44,308 | 44,390 | |||||||||||||
Common stock, $.0001 par value |
31 | | 31 | | 31 | 31 | |||||||||||||
Class B common stock, $.0001 par value |
| | | | | | |||||||||||||
Capital in excess of par value |
9,288,321 | | 9,288,321 | | 9,288,321 | 9,217,363 | |||||||||||||
Accumulated deficit |
(3,273,092) | | (3,273,092) | | (3,273,092) | (3,218,686) | |||||||||||||
Accumulated other comprehensive loss |
(67,579) | | (67,579) | | (67,579) | (75,795) | |||||||||||||
Common stock held in treasury at cost |
(117,696) | | (117,696) | | (117,696) | (117,897) | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total stockholders' equity |
5,874,293 | | 5,874,293 | | 5,874,293 | 5,849,406 | |||||||||||||
Noncontrolling interests |
989,988 | 1,306 | 991,294 | | 991,294 | 968,962 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total equity |
6,864,281 | 1,306 | 6,865,587 | | 6,865,587 | 6,818,368 | |||||||||||||
| | | | | | | | | | | | | | | | | | | |
Total liabilities and equity |
$ | 32,755,599 | $ | (111,858) | $ | 32,643,741 | $ | 5,854,925 | $ | 38,498,666 | $ | 38,815,314 | |||||||
BASIS OF PRESENTATION:
We present balance sheet and income statement data on a pro-rata basis reflecting our proportionate economic ownership of each asset in our portfolio. The consolidated amounts shown are prepared on a consistent basis with our consolidated financial statements. Our Share of Joint Ventures column was derived on a property-by-property basis by applying the same percentage interests used to arrive at Our Total Share on the Pro-Rata Statement of Operations for the three months ended March 31, 2014 and applying them to all financial statement line items of each property. A similar calculation was performed for noncontrolling interests.
1Q 2014 SUPPLEMENTAL | 17 |
NET OPERATING INCOME (NOI) COMPOSITION (1)
For the Three Months Ended March 31, 2014
NOI BY ASSET TYPE | U.S. PORTFOLIO NOI BY STATE | ||
1Q 2014 SUPPLEMENTAL | 18 |
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
(In thousands, except as noted)
RECONCILIATION OF NET INCOME TO NOI |
|||||||
The following schedule reconciles net income to NOI and provides our calculation of comparable property NOI. |
|||||||
|
|||||||
|
THREE MONTHS ENDED MARCH 31, |
||||||
---|---|---|---|---|---|---|---|
|
2014 |
2013 |
|||||
Reconciliation of NOI of consolidated properties: |
|||||||
Consolidated Net Income |
$ | 401,103 | $ | 334,468 | |||
Income and other taxes |
6,938 | 13,193 | |||||
Interest expense |
268,151 | 285,026 | |||||
Income from unconsolidated entities |
(57,423) | (54,231) | |||||
Gain upon acquisition of controlling interests and sale or disposal of assets and interests in unconsolidated entities, net |
(2,897) | (20,767) | |||||
| | | | | | | |
Operating Income |
615,872 | 557,689 | |||||
Depreciation and amortization |
326,461 | 316,633 | |||||
| | | | | | | |
NOI of consolidated properties |
$ | 942,333 | $ | 874,322 | |||
| | | | | | | |
| | | | | | | |
Reconciliation of NOI of unconsolidated entities: |
|||||||
Net Income |
$ | 167,581 | $ | 153,314 | |||
Interest expense |
155,199 | 147,486 | |||||
Loss from operations of discontinued joint venture interests |
| 320 | |||||
| | | | | | | |
Operating Income |
322,780 | 301,120 | |||||
Depreciation and amortization |
156,077 | 127,685 | |||||
| | | | | | | |
NOI of unconsolidated entities |
$ | 478,857 | $ | 428,805 | |||
| | | | | | | |
| | | | | | | |
Total consolidated and unconsolidated NOI from continuing operations |
$ | 1,421,190 | $ | 1,303,127 | |||
| | | | | | | |
| | | | | | | |
Adjustments to NOI: |
|||||||
NOI of discontinued unconsolidated properties |
| (320) | |||||
| | | | | | | |
Total NOI of our portfolio |
$ | 1,421,190 | $ | 1,302,807 | |||
| | | | | | | |
| | | | | | | |
Change in NOI from prior period |
9.1% | 5.7% | |||||
Add: Our share of NOI from Klépierre |
66,876 | 67,563 | |||||
Less: Joint venture partners' share of NOI |
248,081 | 234,309 | |||||
| | | | | | | |
Our share of NOI |
$ | 1,239,985 | $ | 1,136,061 | |||
| | | | | | | |
| | | | | | | |
Increase in our share of NOI from prior period |
9.1% | 15.3% | |||||
Total NOI of our portfolio |
$ | 1,421,190 | $ | 1,302,807 | |||
NOI from non comparable properties (1) |
374,984 | 293,747 | |||||
| | | | | | | |
Total NOI of comparable properties (2) |
$ | 1,046,206 | $ | 1,009,060 | |||
| | | | | | | |
| | | | | | | |
Increase in NOI of U.S. Malls and Premium Outlets that are comparable properties |
3.7% | ||||||
| | | | | | | |
| | | | | | | |
1Q 2014 SUPPLEMENTAL | 19 |
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
(In thousands, except as noted)
RECONCILIATION OF FFO TO FUNDS AVAILABLE FOR DISTRIBUTION (OUR SHARE) |
|||||||
|
|||||||
|
THREE MONTHS ENDED MARCH 31, 2014 |
PER SHARE AMOUNT |
|||||
---|---|---|---|---|---|---|---|
FFO |
$ | 865,333 | $ | 2.38 | |||
Non-cash impacts to FFO (1) |
(5,263 | ) | (0.01 | ) | |||
| | | | | | | |
FFO excluding non-cash impacts |
860,070 | $ | 2.37 | ||||
Tenant allowances |
(40,063 |
) |
(0.11 |
) |
|||
Operational capital expenditures |
(6,959 | ) | (0.02 | ) | |||
| | | | | | | |
Funds available for distribution |
$ | 813,048 | $ | 2.24 | |||
| | | | | | | |
| | | | | | | |
|
THREE MONTHS ENDED MARCH 31, 2014 |
|
||||||
---|---|---|---|---|---|---|---|---|
Deductions: |
||||||||
Straight-line rent |
(14,048 | ) | ||||||
Fair value of debt amortization |
(16,135 | ) | ||||||
Fair market value of lease amortization |
(5,448 | ) | ||||||
Additions: |
||||||||
Stock based compensation expense |
18,206 | |||||||
Mortgage, financing fee and terminated swap amortization expense |
12,162 | |||||||
| | | | | | | ||
|
(5,263 | ) | ||||||
| | | | | | | ||
| | | | | | | ||
This report contains measures of financial or operating performance that are not specifically defined by generally accepted accounting principles (GAAP) in the United States, including FFO, diluted FFO per share, funds available for distribution, net operating income (NOI), and comparable property NOI. FFO and NOI are performance measures that are standard in the REIT business. We believe FFO and NOI provide investors with additional information concerning our operating performance and a basis to compare our performance with the performance of other REITs. We also use these measures internally to monitor the operating performance of our portfolio. Our computation of these non-GAAP measures may not be the same as similar measures reported by other REITs.
The non-GAAP financial measures used in this report should not be considered as alternatives to net income as a measure of our operating performance or to cash flows computed in accordance with GAAP as a measure of liquidity nor are they indicative of cash flows from operating and financial activities. Reconciliations of non-GAAP measures used in this report to the most-directly comparable GAAP measure are included in the tables on pages 19 and 20 and in the Earnings Release for the latest period.
1Q 2014 SUPPLEMENTAL | 20 |
OTHER INCOME, OTHER EXPENSE AND CAPITALIZED INTEREST
(In thousands)
|
THREE MONTHS ENDED MARCH 31, |
||||||
---|---|---|---|---|---|---|---|
|
2014 |
2013 |
|||||
Consolidated Properties |
|||||||
Other Income |
|||||||
Interest and dividend income |
$ | 2,553 | $ | 1,812 | |||
Lease settlement income |
11,102 | 1,735 | |||||
Gains on land sales |
7,972 | 440 | |||||
Other (1) |
27,414 | 26,767 | |||||
| | | | | | | |
Totals |
$ | 49,041 | $ | 30,754 | |||
| | | | | | | |
| | | | | | | |
Other Expense |
|||||||
Ground rent |
$ | 9,689 | $ | 10,853 | |||
Professional fees and other |
10,791 | 7,147 | |||||
| | | | | | | |
Totals |
$ | 20,480 | $ | 18,000 | |||
| | | | | | | |
| | | | | | | |
|
|||||||
Capitalized Interest |
THREE MONTHS ENDED MARCH 31, |
||||||
---|---|---|---|---|---|---|---|
|
2014 |
2013 |
|||||
Interest Capitalized during the Period: |
|||||||
Our Share of Consolidated Properties |
$ | 3,423 | $ | 3,948 | |||
Our Share of Joint Venture Properties |
$ | 72 | $ | 274 |
1Q 2014 SUPPLEMENTAL | 21 |
U.S. MALLS AND PREMIUM OUTLETS OPERATING INFORMATION
|
AS OF MARCH 31, | ||||||
---|---|---|---|---|---|---|---|
|
2014 |
2013 |
|||||
Total Number of Properties |
222 | 223 | |||||
Total Square Footage of Properties (in millions) |
189.2 |
190.1 |
|||||
Ending Occupancy (1): |
|||||||
Consolidated Assets |
95.6% | 94.6% | |||||
Unconsolidated Assets |
95.1% | 95.3% | |||||
Total Portfolio |
95.5% | 94.7% | |||||
Total Sales per Square Foot (PSF) (2): |
|||||||
Consolidated Assets |
$ 556 | $ 556 | |||||
Unconsolidated Assets |
$ 660 | $ 658 | |||||
Total Portfolio |
$ 576 | $ 575 | |||||
Base Minimum Rent PSF (3): |
|||||||
Consolidated Assets |
$40.63 | $38.84 | |||||
Unconsolidated Assets |
$50.23 | $49.00 | |||||
Total Portfolio |
$42.77 | $41.05 |
Releasing Activity for the Trailing Twelve Month Period Ended:
|
TOTAL RENT PSF |
|
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
SQUARE FOOTAGE OF OPENINGS |
OPENING RATE PSF (4) |
CLOSING RATE PSF (4) |
RELEASING SPREAD (4) |
||||||||||||
3/31/14 |
7,801,289 | $ | 60.79 | $ | 50.89 | $ | 9.90 | 19.5% | ||||||||
12/31/13 |
7,852,103 | $ | 62.19 | $ | 53.25 | $ | 8.94 | 16.8% | ||||||||
9/30/13 |
7,748,887 | $ | 61.07 | $ | 53.02 | $ | 8.05 | 15.2% | ||||||||
6/30/13 |
7,436,001 | $ | 60.62 | $ | 53.13 | $ | 7.49 | 14.1% | ||||||||
3/31/13 |
7,419,367 | $ | 59.11 | $ | 52.11 | $ | 7.00 | 13.4% |
Occupancy Cost as a Percentage of Sales (5): |
||||||||||||||||
3/31/14 |
11.6% | |||||||||||||||
12/31/13 |
11.5% | |||||||||||||||
9/30/13 |
11.4% | |||||||||||||||
6/30/13 |
11.3% | |||||||||||||||
3/31/13 |
11.3% |
1Q 2014 SUPPLEMENTAL | 22 |
THE MILLS, COMMUNITY/LIFESTYLE CENTERS AND
INTERNATIONAL OPERATING INFORMATION
|
AS OF MARCH 31, | ||||||
---|---|---|---|---|---|---|---|
|
2014 |
2013 |
|||||
The Mills |
|||||||
Total Number of Properties |
13 |
13 |
|||||
Total Square Footage of Properties (in millions) |
19.3 |
18.9 |
|||||
Ending Occupancy (1) |
97.7% |
97.3% |
|||||
Total Sales PSF (2) |
$ |
530 |
$ |
516 |
|||
Base Minimum Rent PSF (3) |
$ |
24.51 |
$ |
22.81 |
|||
Community/Lifestyle Centers |
|||||||
Total Number of Properties |
61 |
64 |
|||||
Total Square Footage of Properties (in millions) |
19.3 |
19.7 |
|||||
Ending Occupancy (1) |
94.5% |
93.9% |
|||||
Base Minimum Rent PSF (3) |
$ |
14.72 |
$ |
14.33 |
|||
International Properties |
|||||||
Premium Outlets |
|||||||
Total Number of Properties |
15 |
12 |
|||||
Total Square Footage of Properties (in millions) |
5.0 |
3.9 |
|||||
Designer Outlets |
|||||||
Total Number of Properties |
5 |
N/A |
|||||
Total Square Footage of Properties (in millions) |
1.0 |
N/A |
|||||
Statistics for Premium Outlets in Japan (4) |
|||||||
Ending Occupancy |
99.3% |
99.4% |
|||||
Total Sales PSF |
¥ |
92,198 |
¥ |
88,643 |
|||
Base Minimum Rent PSF |
¥ |
4,883 |
¥ |
4,808 |
1Q 2014 SUPPLEMENTAL | 23 |
U.S. MALLS AND PREMIUM OUTLETS LEASE EXPIRATIONS (1)
YEAR |
NUMBER OF LEASES EXPIRING |
SQUARE FEET |
AVG. BASE MINIMUM RENT PSF AT 3/31/14 |
PERCENTAGE OF GROSS ANNUAL RENTAL REVENUES (2) |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Inline Stores and Freestanding |
|||||||||||||
Month to Month Leases |
1,097 |
3,499,438 |
$ |
40.87 |
2.8% |
||||||||
2014 (4/1/14 - 12/31/14) |
1,133 | 3,033,349 | $ | 42.78 | 2.6% | ||||||||
2015 |
2,992 | 9,700,493 | $ | 39.87 | 7.6% | ||||||||
2016 |
2,848 | 9,591,580 | $ | 39.19 | 7.4% | ||||||||
2017 |
2,673 | 9,449,817 | $ | 41.70 | 7.8% | ||||||||
2018 |
2,491 | 9,155,278 | $ | 44.74 | 8.1% | ||||||||
2019 |
1,746 | 7,070,737 | $ | 43.39 | 6.1% | ||||||||
2020 |
1,259 | 4,685,445 | $ | 48.31 | 4.5% | ||||||||
2021 |
1,292 | 5,251,366 | $ | 46.78 | 4.9% | ||||||||
2022 |
1,569 | 6,077,388 | $ | 46.25 | 5.7% | ||||||||
2023 |
1,913 | 7,397,990 | $ | 46.67 | 6.9% | ||||||||
2024 |
735 | 3,210,195 | $ | 45.64 | 2.9% | ||||||||
2025 and Thereafter |
428 | 2,240,083 | $ | 37.93 | 1.7% | ||||||||
Specialty Leasing Agreements w/ terms in excess of 12 months |
1,326 | 3,032,126 | $ | 16.22 | 1.0% | ||||||||
Anchor Tenants |
|||||||||||||
2014 (4/1/14 - 12/31/14) |
3 | 223,093 | $ | 9.41 | | ||||||||
2015 |
29 | 2,982,718 | $ | 3.76 | 0.2% | ||||||||
2016 |
22 | 2,626,562 | $ | 3.17 | 0.2% | ||||||||
2017 |
25 | 3,445,642 | $ | 2.58 | 0.2% | ||||||||
2018 |
27 | 3,184,642 | $ | 4.65 | 0.3% | ||||||||
2019 |
29 | 3,152,039 | $ | 4.60 | 0.3% | ||||||||
2020 |
18 | 1,902,109 | $ | 5.48 | 0.2% | ||||||||
2021 |
12 | 1,055,228 | $ | 7.80 | 0.1% | ||||||||
2022 |
8 | 962,861 | $ | 9.52 | 0.2% | ||||||||
2023 |
14 | 1,523,762 | $ | 10.07 | 0.3% | ||||||||
2024 |
12 | 762,282 | $ | 10.85 | 0.2% | ||||||||
2025 and Thereafter |
28 | 3,212,067 | $ | 5.53 | 0.4% |
1Q 2014 SUPPLEMENTAL | 24 |
U.S. MALLS AND PREMIUM OUTLETS TOP TENANTS
TOP INLINE STORE TENANTS (sorted by percentage of total base minimum rent for U.S. properties)
TENANT |
NUMBER OF STORES |
SQUARE FEET (000's) |
PERCENT OF TOTAL SQ. FT. IN U.S. PROPERTIES |
PERCENT OF TOTAL BASE MINIMUM RENT FOR U.S. PROPERTIES |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|||||||||||||
The Gap, Inc. |
381 | 3,972 | 1.7% | 3.2% | |||||||||
L Brands, Inc. |
383 | 2,186 | 0.9% | 2.2% | |||||||||
Abercrombie & Fitch Co. |
209 | 1,484 | 0.6% | 1.5% | |||||||||
PVH Corporation |
271 | 1,470 | 0.6% | 1.3% | |||||||||
Forever 21, Inc. |
87 | 1,355 | 0.6% | 1.3% | |||||||||
Foot Locker, Inc. |
353 | 1,404 | 0.6% | 1.3% | |||||||||
American Eagle Outfitters, Inc. |
213 | 1,320 | 0.6% | 1.2% | |||||||||
Luxottica Group S.P.A |
446 | 859 | 0.4% | 1.2% | |||||||||
Ascena Retail Group, Inc. |
323 | 1,707 | 0.7% | 1.1% | |||||||||
Ann, Inc. |
214 | 1,300 | 0.5% | 1.0% |
TOP ANCHORS (sorted by percentage of total square footage in U.S. properties) (1)
TENANT |
NUMBER OF STORES |
SQUARE FEET (000's) |
PERCENT OF TOTAL SQ. FT. IN U.S. PROPERTIES |
PERCENT OF TOTAL BASE MINIMUM RENT FOR U.S. PROPERTIES |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|||||||||||||
Macy's, Inc. |
155 | 28,873 | 12.2% | 0.5% | |||||||||
Sears Holdings Corporation |
116 | 18,254 | 7.7% | 0.2% | |||||||||
J.C. Penney Co., Inc. |
108 | 16,030 | 6.8% | 0.5% | |||||||||
Dillard's, Inc. |
65 | 10,493 | 4.4% | 0.1% | |||||||||
Nordstrom, Inc. |
28 | 4,745 | 2.0% | 0.1% | |||||||||
Belk, Inc. |
17 | 2,385 | 1.0% | 0.1% | |||||||||
Hudson's Bay Company |
17 | 2,217 | 0.9% | 0.2% | |||||||||
The Bon-Ton Stores, Inc. |
19 | 2,085 | 0.9% | 0.1% | |||||||||
Dick's Sporting Goods, Inc. |
26 | 1,696 | 0.7% | 0.5% | |||||||||
Target Corporation |
11 | 1,552 | 0.7% | | |||||||||
The Neiman Marcus Group, Inc. |
10 | 1,265 | 0.5% | | |||||||||
Kohl's Corporation |
12 | 1,028 | 0.4% | 0.1% | |||||||||
Boscov's Department Store LLC |
3 | 547 | 0.2% | |
1Q 2014 SUPPLEMENTAL | 25 |
CAPITAL EXPENDITURES
(In thousands)
|
|
UNCONSOLIDATED PROPERTIES | ||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
CONSOLIDATED PROPERTIES |
TOTAL |
OUR SHARE |
|||||||
|
||||||||||
New development projects |
$ | 3,605 | $ | 45,224 | $ | 21,702 | ||||
Redevelopment projects with incremental square footage and/or anchor replacement |
95,287 |
37,237 |
16,749 |
|||||||
Redevelopment projects with no incremental square footage |
6,287 |
3,126 |
1,395 |
|||||||
| | | | | | | | | | |
Subtotal new development and redevelopment projects |
105,179 | 85,587 | 39,846 | |||||||
Tenant allowances |
33,958 |
12,888 |
6,105 |
|||||||
Operational capital expenditures at properties: |
||||||||||
CAM expenditures (1) |
3,020 | 3,319 | 1,563 | |||||||
Non-CAM expenditures |
2,241 | 261 | 135 | |||||||
| | | | | | | | | | |
Totals |
$ | 144,398 | $ | 102,055 | $ | 47,649 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
Conversion from accrual to cash basis |
63,257 |
20,944 |
9,779 |
|||||||
| | | | | | | | | | |
Capital Expenditures for the Three Months Ended 3/31/14 (2) |
$ | 207,655 | $ | 122,999 | $ | 57,428 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
|
||||||||||
Capital Expenditures for the Three Months Ended 3/31/13 (2) |
$ | 199,906 | $ | 144,529 | $ | 70,197 | ||||
| | | | | | | | | | |
| | | | | | | | | | |
1Q 2014 SUPPLEMENTAL | 26 |
DEVELOPMENT ACTIVITY SUMMARY
As of March 31, 2014
(in millions, except percent)
|
||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
PLATFORM PROJECT TYPE |
|
PROJECTED GROSS COST |
|
PROJECTED NET COST |
|
OUR SHARE OF NET COST |
|
BLENDED STABILIZED RATE OF RETURN |
|
TOTAL CONSTRUCTION IN PROGRESS |
|
OUR SHARE OF TOTAL CONSTRUCTION IN PROGRESS |
|
||||||||||||||||||||
|
Malls |
|||||||||||||||||||||||||||||||||
|
Redevelopments |
$ | 1,195 | $ | 1,151 | $ | 822 | 8% | $ | 201 | $ | 160 | ||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||
|
Premium Outlets |
|||||||||||||||||||||||||||||||||
|
New Developments |
$ | 480 | $ | 473 | $ | 213 | 10% | $ | 183 | $ | 81 | ||||||||||||||||||||||
|
Redevelopments |
$ | 592 | $ | 588 | $ | 484 | 11% | $ | 163 | $ | 158 | ||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||
|
The Mills |
|||||||||||||||||||||||||||||||||
|
Redevelopments |
$ | 21 | $ | 21 | $ | 19 | 14% | $ | 6 | $ | 6 | ||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||
|
Community/Lifestyle Centers |
|||||||||||||||||||||||||||||||||
|
Redevelopments |
$ | 7 | $ | 7 | $ | 5 | 11% | $ | 2 | $ | 2 | ||||||||||||||||||||||
|
Totals |
$ | 2,295 | $ | 2,240 | $ | 1,543 | 9% | $ | 555 | $ | 407 |
NOTES:
1Q 2014 SUPPLEMENTAL | 27 |
DEVELOPMENT ACTIVITY REPORT (1)
As of March 31, 2014
PROPERTY/ LOCATION |
PROJECT DESCRIPTION |
ACTUAL/ PROJECTED OPENING |
COMPANY'S OWNERSHIP PERCENTAGE |
|||
---|---|---|---|---|---|---|
Malls - Redevelopments |
||||||
Lenox Square - Atlanta, GA |
Redevelopment |
5/14 |
100% |
|||
Great Lakes Mall - Mentor (Cleveland), OH |
Dick's Sporting Goods |
6/14 |
100% |
|||
Gulf View Square - Port Richey, FL |
Ulta |
6/14 |
100% |
|||
Circle Centre Mall - Indianapolis, IN |
Indianapolis Star |
7/14 |
12% |
|||
Del Amo Fashion Center - Torrance (Los Angeles), CA |
Phase I redevelopment including common area renovation and new dining pavilion (11/13), addition of small shops in former food court space (7/14) |
7/14 |
50% |
|||
Woodfield Mall - Schaumburg, IL |
Arhaus Furniture |
7/14 |
50% |
|||
Domain, The - Austin, TX |
Punch Bowl Social |
8/14 |
100% |
|||
Domain, The - Austin, TX |
Common area enhancements |
9/14 |
100% |
|||
South Hills Village - Pittsburgh, PA |
DSW and Ulta |
9/14 |
100% |
|||
Southdale Center Residential - Edina, MN |
230 Residential Units |
9/14 |
50% |
|||
Coddingtown Mall - Santa Rosa, CA |
Target |
10/14 |
50% |
|||
St. Johns Town Center - Jacksonville, FL |
Addition of Nordstrom and 34,000 SF small shop expansion |
10/14 |
50% |
|||
Briarwood Mall - Ann Arbor, MI |
PF Chang's and Bravo |
11/14 |
50% |
|||
Florida Mall - Orlando, FL |
Addition of American Girl and relocation of Zara |
11/14 |
50% |
|||
University Park Mall - Mishawaka, IN |
Redevelopment |
11/14 |
100% |
|||
South Hills Village - Pittsburgh, PA |
Redevelopment |
12/14 |
100% |
|||
Montgomery Mall - North Wales, PA |
Redevelopment of the Wegmans wing |
5/15 |
79% |
|||
Del Amo Fashion Center - Torrance (Los Angeles), CA |
Phase II includes 260,000 SF small shop expansion and addition of Nordstrom |
10/15 |
50% |
|||
Roosevelt Field Mall - Garden City, NY |
Redevelopment and 50,000 SF small shop expansion and addition of Neiman Marcus |
2/16 |
100% |
|||
Stanford Shopping Center - Palo Alto, CA |
Relocation of Bloomingdale's (10/14), redevelopment and 120,000 SF small shop expansion |
3/16 |
100% |
|||
Houston Galleria - Houston, TX |
Relocation of Saks Fifth Avenue, redevelopment and 105,000 SF small shop expansion |
6/17 |
50% |
1Q 2014 SUPPLEMENTAL | 28 |
DEVELOPMENT ACTIVITY REPORT (1)
As of March 31, 2014
PROPERTY/ LOCATION |
PROJECT DESCRIPTION |
ACTUAL/ PROJECTED OPENING |
COMPANY'S OWNERSHIP PERCENTAGE |
|||
---|---|---|---|---|---|---|
Premium Outlets - New Developments |
||||||
Charlotte Premium Outlets - Charlotte, NC |
400,000 SF upscale Premium Outlet Center |
7/14 |
50% |
|||
Twin Cities Premium Outlets - Eagan (Minneapolis-St. Paul), MN |
410,000 SF upscale Premium Outlet Center |
8/14 |
35% |
|||
Montreal Premium Outlets - Mirabel, Quebec, Canada |
360,000 SF upscale Premium Outlet Center |
10/14 |
50% |
|||
Vancouver Designer Outlet - Vancouver, British Columbia, Canada |
242,000 SF Designer Outlet Center |
4/15 |
45% |
|||
Premium Outlets - Redevelopments |
||||||
Desert Hills Premium Outlets - Cabazon (Palm Springs), CA |
147,000 SF expansion, redevelopment and parking deck |
4/14 |
100% |
|||
Premium Outlets Punta Norte - Mexico City, Mexico |
55,000 SF expansion |
11/14 |
50% |
|||
Toki Premium Outlets - Gifu, Japan |
77,000 square foot expansion |
11/14 |
40% |
|||
Waikele Premium Outlets - Waipahu, HI |
Redevelopment and 5,000 square foot expansion |
1/15 |
100% |
|||
Yeoju Premium Outlets - Gyeonggi Province, South Korea |
259,000 square foot expansion |
3/15 |
50% |
|||
Las Vegas Premium Outlets-North - Las Vegas, NV |
140,000 SF expansion |
5/15 |
100% |
|||
Woodbury Common Premium Outlets - Central Valley (New York), NY |
Redevelopment and 63,000 square foot expansion |
3/16 |
100% |
1Q 2014 SUPPLEMENTAL | 29 |
DEVELOPMENT ACTIVITY REPORT (1)
As of March 31, 2014
PROPERTY/ LOCATION |
PROJECT DESCRIPTION |
ACTUAL/ PROJECTED OPENING |
COMPANY'S OWNERSHIP PERCENTAGE |
|||
---|---|---|---|---|---|---|
The Mills - Redevelopments |
||||||
Potomac Mills - Woodbridge (Washington, DC), VA |
Relocation of Saks Fifth Avenue OFF 5TH (10/13) and addition of Buy Buy Baby/and That! (5/14) |
5/14 |
100% |
|||
Katy Mills - Katy, TX |
H&M |
6/14 |
25% |
|||
Great Mall - Milpitas, CA |
Redevelopment to create 36,000 square feet of small shops |
11/14 |
100% |
|||
Community/Lifestyle Centers - Redevelopments |
||||||
Pier Park - Panama City Beach, FL |
Dave & Buster's |
6/14 |
66% |
1Q 2014 SUPPLEMENTAL | 30 |
PROPERTY NAME/LOCATION |
PROPERTY TYPE |
NEW TENANT |
FORMER TENANT |
|||
---|---|---|---|---|---|---|
Openings during the First Three Months of 2014 |
||||||
Concord Mills - Concord (Charlotte), NC |
Mills |
Sea Life |
Nascar Speed Park |
|||
Cottonwood Mall - Albuquerque, NM |
Mall |
Conn's Electronic & Appliance |
Mervyn's |
|||
Gaitway Plaza - Ocala, FL |
Community/Lifestyle |
Michaels |
Books-A-Million |
|||
Gateway Centers - Austin, TX |
Community/Lifestyle |
Tile Shop |
Star Furniture |
|||
Katy Mills - Katy (Houston), TX |
Mills |
Ross Dress for Less |
Circuit City |
|||
King of Prussia Mall - King of Prussia (Philadelphia), PA |
Mall |
Container Store |
N/A |
|||
Plaza Carolina - Carolina (San Juan), PR |
Mall |
Sports Authority |
N/A |
|||
Square One Mall - Saugus (Boston), MA |
Mall |
T.J. Maxx |
N/A |
|||
Virginia Center Commons - Glen Allen, VA |
Mall |
American Family Fitness |
Dillard's |
|||
Openings Projected for the Remainder of 2014 |
||||||
Briarwood Mall - Ann Arbor, MI |
Mall |
PF Chang's and Bravo |
N/A |
|||
Circle Centre - Indianapolis, IN |
Mall |
Indianapolis Star |
Nordstrom |
|||
Coddingtown Mall - Santa Rosa, CA |
Mall |
Target |
Gottschalks |
|||
Domain, The - Austin, TX |
Mall |
Punch Bowl Social |
N/A |
|||
Florida Mall, The - Orlando, FL |
Mall |
American Girl |
N/A |
|||
|
Zara (2) | N/A | ||||
Great Lakes Mall - Mentor (Cleveland), OH |
Mall |
Dick's Sporting Goods |
N/A |
|||
Gulf View Square - Port Richey (Tampa), FL |
Mall |
Ulta |
N/A |
|||
Katy Mills - Katy (Houston), TX |
Mills |
H&M |
Old Navy |
|||
Melbourne Square - Melbourne, FL |
Mall |
L.A. Fitness |
Circuit City |
|||
Pier Park - Panama City Beach, FL |
Community/Lifestyle |
Dave & Buster's |
N/A |
|||
Potomac Mills - Woodbridge (Washington, D.C.), VA |
Mills |
Buy Buy Baby/and That! |
N/A |
|||
Royal Eagle Plaza - Coral Springs (Miami), FL |
Community/Lifestyle |
Hobby Lobby |
Stein Mart |
|||
South Hills Village - Pittsburgh, PA |
Mall |
DSW |
Dick's Sporting Goods (1) |
|||
|
Ulta | Dick's Sporting Goods (1) | ||||
St. Johns Town Center - Jacksonville, FL |
Mall |
Nordstrom |
N/A |
|||
Stanford Shopping Center - Palo Alto, CA |
Mall |
Bloomingdale's (2) |
N/A |
1Q 2014 SUPPLEMENTAL | 31 |
U.S. ANCHOR/BIG BOX OPENINGS
PROPERTY NAME/LOCATION |
PROPERTY TYPE |
NEW TENANT |
FORMER TENANT |
|||
---|---|---|---|---|---|---|
Openings Projected for the Remainder of 2014 |
||||||
Waterford Lakes Town Center - Orlando, FL |
Community/Lifestyle |
Cooper's Hawk |
N/A |
|||
Westland Park Plaza - Orange Park (Jacksonville), FL |
Community/Lifestyle |
Guitar Center |
PetSmart |
|||
Woodfield Mall - Schaumburg (Chicago), IL |
Mall |
Arhaus Furniture |
N/A |
|||
Openings Projected for 2015 and Beyond |
||||||
Del Amo Fashion Center - Los Angeles, CA |
Mall |
Nordstrom |
N/A |
|||
Houston Galleria - Houston, TX |
Mall |
Saks Fifth Avenue (2) |
N/A |
|||
Prien Lake Mall - Lake Charles, LA |
Mall |
Ulta |
N/A |
|||
Roosevelt Field - Garden City (New York), NY |
Mall |
Neiman Marcus |
N/A |
|||
Walt Whitman Shops - Huntington Station (New York), NY |
Mall |
Zara |
N/A |
1Q 2014 SUPPLEMENTAL | 32 |
COMMON AND PREFERRED STOCK INFORMATION
CHANGES IN COMMON SHARE AND LIMITED
PARTNERSHIP
UNIT OWNERSHIP
For the Period December 31, 2013 through March 31, 2014
|
COMMON SHARES (1) |
LIMITED PARTNERSHIP UNITS (2) |
|||||
---|---|---|---|---|---|---|---|
Number Outstanding at December 31, 2013 |
310,608,565 | 51,846,157 | |||||
Activity During the First Three Months of 2014: |
|||||||
Exchange of Limited Partnership Units for Common Stock |
48,725 |
(48,725 |
) |
||||
Issuance of Limited Partnership Units |
|
555,150 |
|||||
Restricted Stock Awards and Long-Term Incentive Performance (LTIP) Units Earned (3) |
1,246 |
469,848 |
|||||
| | | | | | | |
Number Outstanding at March 31, 2014 |
310,658,536 | 52,822,430 | |||||
Number of Limited Partnership Units and Common Shares at March 31, 2014 |
363,480,966 | ||||||
PREFERRED STOCK/UNITS OUTSTANDING AS OF MARCH 31,
2014
($ in 000's, except per share amounts)
ISSUER |
DESCRIPTION |
NUMBER OF SHARES/UNITS |
PER SHARE LIQUIDATION PREFERENCE |
AGGREGATE LIQUIDATION PREFERENCE |
TICKER SYMBOL |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Preferred Stock: |
|||||||||||||||
Simon Property Group, Inc. |
Series J 8.375% Cumulative Redeemable (4) |
796,948 |
$ |
50.00 |
$ |
39,847 |
SPGPrJ |
||||||||
Preferred Units: |
|
||||||||||||||
Simon Property Group, L.P. |
7.50% Cumulative Redeemable (5) |
255,373 |
$ |
100.00 |
$ |
25,537 |
N/A |
1Q 2014 SUPPLEMENTAL | 33 |
CREDIT PROFILE
(As of March 31, unless otherwise indicated)
1Q 2014 SUPPLEMENTAL | 34 |
SUMMARY OF INDEBTEDNESS
As of March 31, 2014
(In thousands)
|
TOTAL INDEBTEDNESS |
OUR SHARE OF INDEBTEDNESS |
WEIGHTED AVERAGE END OF PERIOD INTEREST RATE |
WEIGHTED AVERAGE YEARS TO MATURITY |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Consolidated Indebtedness |
|||||||||||||
Mortgage Debt |
|||||||||||||
Fixed Rate |
$ | 7,249,525 | $ | 7,141,840 | 5.51% | 4.9 | |||||||
Variable Rate Debt |
350,000 | 350,000 | 1.50% | 3.5 | |||||||||
| | | | | | | | | | | | | |
Total Mortgage Debt |
7,599,525 | 7,491,840 | 5.32% | 4.9 | |||||||||
Unsecured Debt |
|||||||||||||
Fixed Rate |
14,449,837 | 14,449,837 | 4.64% | 6.6 | |||||||||
Revolving Credit Facility Euro Currency |
657,350 | 657,350 | 1.19% | 2.6 | |||||||||
Supplemental Credit Facility Yen Currency |
216,394 | 216,394 | 1.05% | 3.2 | |||||||||
| | | | | | | | | | | | | |
Total Revolving Credit Facilities |
873,744 | 873,744 | 1.15% | 2.7 | |||||||||
Unsecured Term Loan |
240,000 | 240,000 | 1.25% | 3.9 | |||||||||
| | | | | | | | | | | | | |
Total Unsecured Debt |
15,563,581 | 15,563,581 | 4.39% | 6.3 | |||||||||
Premium |
66,720 | 66,720 | |||||||||||
Discount |
(43,216 | ) | (43,216 | ) | |||||||||
| | | | | | | | | | | | | |
|
|||||||||||||
Consolidated Mortgages and Unsecured Indebtedness (1) |
$ | 23,186,610 | $ | 23,078,925 | 4.70% | 5.8 | |||||||
Joint Venture Indebtedness |
|||||||||||||
Mortgage Debt |
|||||||||||||
Fixed Rate |
$ | 10,642,509 | $ | 4,963,652 | 4.80% | 6.3 | |||||||
Variable Rate Debt |
1,630,458 | 838,732 | 2.25% | 4.0 | |||||||||
Mills Limited Partnership Debt (2) |
730,388 | 305,890 | | | |||||||||
| | | | | | | | | | | | | |
Total Mortgage Debt |
13,003,355 | 6,108,274 | 4.43% | 5.9 | |||||||||
Premium |
10,643 | 7,634 | |||||||||||
| | | | | | | | | | | | | |
|
|||||||||||||
Joint Venture Mortgages and Other Indebtedness (1) |
$ | 13,013,998 | $ | 6,115,908 | 4.43% | 5.9 | |||||||
|
|||||||||||||
|
|||||||||||||
Our Share of Total Indebtedness (3) |
$ | $29,194,833 | 4.64% | 5.9 | |||||||||
|
|
TOTAL INDEBTEDNESS |
OUR SHARE OF INDEBTEDNESS |
WEIGHTED AVERAGE END OF PERIOD INTEREST RATE |
WEIGHTED AVERAGE YEARS TO MATURITY |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Summary of Our Share of Fixed and Variable Rate Debt |
|||||||||||||
Consolidated |
|||||||||||||
Fixed |
93.7% | $ | 21,615,181 | 4.93% | 6.0 | ||||||||
Variable |
6.3% | 1,463,744 | 1.25% | 3.1 | |||||||||
| | | | | | | | | | | | | |
|
100.0% | 23,078,925 | 4.70% | 5.8 | |||||||||
Joint Venture |
|||||||||||||
Fixed |
84.0% | $ | 5,136,675 | 4.80% | 6.3 | ||||||||
Variable |
16.0% | 979,233 | 2.25% | 4.0 | |||||||||
| | | | | | | | | | | | | |
|
100.0% | 6,115,908 | 4.43% | 5.9 | |||||||||
Total Debt (3) |
$ |
29,194,833 |
|||||||||||
|
|||||||||||||
Total Fixed Debt |
91.6% | $ | 26,751,856 | 4.91% | 6.1 | ||||||||
|
|||||||||||||
|
|||||||||||||
Total Variable Debt |
8.4% | $ | 2,442,977 | 1.62% | 3.4 | ||||||||
1Q 2014 SUPPLEMENTAL | 35 |
TOTAL DEBT AMORTIZATION AND MATURITIES BY YEAR (OUR SHARE)
As of March 31, 2014
(In thousands)
YEAR |
OUR SHARE OF UNSECURED CONSOLIDATED DEBT |
WEIGHTED AVERAGE RATE OF MATURING UNSECURED CONSOLIDATED DEBT |
OUR SHARE OF SECURED CONSOLIDATED DEBT |
WEIGHTED AVERAGE RATE OF MATURING SECURED CONSOLIDATED DEBT |
OUR SHARE OF UNCONSOLIDATED JOINT VENTURE DEBT |
WEIGHTED AVERAGE RATE OF MATURING UNCONSOLIDATED JOINT VENTURE DEBT |
OUR SHARE OF TOTAL DEBT |
TOTAL WEIGHTED AVERAGE RATE OF MATURING DEBT |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|||||||||||||||||||||||||
2014 |
218,430 | 5.63% | 142,477 | 6.29% | 247,069 | 2.82% | 607,976 | 4.63% | |||||||||||||||||
2015 |
1,600,000 |
5.12% |
116,299 |
7.91% |
997,907 |
4.97% |
2,714,206 |
5.10% |
|||||||||||||||||
2016 |
1,957,350 |
(1) |
4.39% |
2,735,219 |
6.13% |
606,729 |
5.94% |
5,299,298 |
5.46% |
||||||||||||||||
2017 |
1,816,394 |
3.22% |
1,770,249 |
4.97% |
416,977 |
5.10% |
4,003,620 |
4.18% |
|||||||||||||||||
2018 |
1,990,000 |
3.92% |
52,312 |
|
306,064 |
1.85% |
2,348,376 |
3.68% |
|||||||||||||||||
2019 |
1,250,000 |
6.44% |
181,028 |
7.68% |
206,074 |
4.08% |
1,637,102 |
6.48% |
|||||||||||||||||
2020 |
2,281,407 |
4.17% |
281,152 |
5.48% |
853,858 |
4.65% |
3,416,418 |
4.39% |
|||||||||||||||||
2021 |
1,600,000 |
4.27% |
567,744 |
5.22% |
805,341 |
4.80% |
2,973,085 |
4.60% |
|||||||||||||||||
2022 |
600,000 |
3.38% |
566,792 |
4.14% |
639,328 |
4.28% |
1,806,120 |
3.95% |
|||||||||||||||||
2023 |
500,000 |
2.75% |
724,623 |
3.87% |
389,661 |
3.34% |
1,614,284 |
3.41% |
|||||||||||||||||
Thereafter |
1,750,000 |
5.09% |
353,945 |
5.03% |
639,266 |
3.98% |
2,743,210 |
4.81% |
|||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
Face Amounts of Indebtedness |
$ | 15,563,581 | 4.39% | $ | 7,491,840 | 5.32% | $ | 6,108,274 | 4.43% | $ | 29,163,695 | 4.64% | |||||||||||||
Premiums (Discounts) on Indebtedness, Net |
(42,613 |
) |
66,117 |
7,634 |
31,138 |
||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
Our Share of Total Indebtedness (2) |
$ | 15,520,968 | $ | 7,557,957 | $ | 6,115,908 | $ | 29,194,833 | |||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
1Q 2014 SUPPLEMENTAL | 36 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2014
|
DEBT INFORMATION | |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
LEGAL |
TOTAL |
MATURITY |
INTEREST |
|
INDEBTEDNESS ($ in 000's) |
||||||||||||||||||||
|
PROPERTY NAME |
STATE |
CITY (CBSA) |
OWNERSHIP |
SQUARE FEET |
DATE |
RATE (1) |
TYPE |
TOTAL |
OUR SHARE |
||||||||||||||||
|
Malls |
|||||||||||||||||||||||||
1. |
Anderson Mall* |
SC | Anderson |
100.0% | 671,311 | 12/01/22 | (41) | 4.61% | Fixed | 20,317 | 20,317 | |||||||||||||||
2. |
Apple Blossom Mall |
VA | Winchester |
49.1% | 471,794 | (2) | ||||||||||||||||||||
3. |
Auburn Mall |
MA | Auburn |
56.4% | 587,452 | 09/01/20 | 6.02% | Fixed | 40,187 | 22,654 | ||||||||||||||||
4. |
Aventura Mall (3) |
FL | Miami Beach (Miami) |
33.3% | 2,105,884 | 12/01/20 | 3.75% | Fixed | 1,200,000 | 400,000 | ||||||||||||||||
5. |
Avenues, The |
FL | Jacksonville |
25.0% | (4) | 1,114,364 | 02/06/23 | 3.60% | Fixed | 110,000 | 27,500 | |||||||||||||||
6. |
Bangor Mall |
ME | Bangor |
87.6% | 652,531 | 10/01/17 | 6.15% | Fixed | 80,000 | 70,087 | ||||||||||||||||
7. |
Barton Creek Square |
TX | Austin |
100.0% | 1,429,765 | (2) | ||||||||||||||||||||
8. |
Battlefield Mall |
MO | Springfield |
100.0% | 1,199,105 | 09/01/22 | 3.95% | Fixed | 125,000 | 125,000 | ||||||||||||||||
9. |
Bay Park Square |
WI | Green Bay |
100.0% | 711,738 | (2) | ||||||||||||||||||||
10. |
Bowie Town Center* |
MD | Bowie (Washington, D.C.) |
100.0% | 684,989 | (2) | ||||||||||||||||||||
11. |
Boynton Beach Mall* |
FL | Boynton Beach (Miami) |
100.0% | 1,094,043 | (2) | ||||||||||||||||||||
12. |
Brea Mall |
CA | Brea (Los Angeles) |
100.0% | 1,319,389 | (2) | ||||||||||||||||||||
13. |
Briarwood Mall |
MI | Ann Arbor |
50.0% | 969,870 | 11/30/16 | (6) | 7.50% | Fixed | 111,626 | 55,813 | |||||||||||||||
14. |
Broadway Square |
TX | Tyler |
100.0% | 627,337 | (2) | ||||||||||||||||||||
15. |
Brunswick Square* |
NJ | East Brunswick (New York) |
100.0% | 760,311 | 03/01/24 | (41) | 4.80% | Fixed | 77,000 | 77,000 | |||||||||||||||
16. |
Burlington Mall |
MA | Burlington (Boston) |
100.0% | 1,317,275 | (2) | ||||||||||||||||||||
17. |
Cape Cod Mall |
MA | Hyannis |
56.4% | 721,330 | 03/06/21 | 5.75% | Fixed | 96,186 | 54,220 | ||||||||||||||||
18. |
Castleton Square |
IN | Indianapolis |
100.0% | 1,383,166 | (2) | ||||||||||||||||||||
19. |
Charlottesville Fashion Square* |
VA | Charlottesville |
100.0% | 576,787 | 04/01/24 | (41) | 4.54% | Fixed | 50,000 | 50,000 | |||||||||||||||
20. |
Chautauqua Mall* |
NY | Lakewood |
100.0% | 427,590 | (2) | ||||||||||||||||||||
21. |
Chesapeake Square* |
VA | Chesapeake (Virginia Beach) |
75.0% | (7) | 759,929 | 08/01/14 | (41) | 5.84% | Fixed | 65,006 | 48,754 | ||||||||||||||
22. |
Cielo Vista Mall |
TX | El Paso |
100.0% | 1,241,491 | (2) | ||||||||||||||||||||
23. |
Circle Centre |
IN | Indianapolis |
14.7% | (4) | 767,518 | 01/28/20 | (8) | 3.05% | Variable | 67,000 | 9,822 | ||||||||||||||
24. |
Coconut Point |
FL | Estero |
50.0% | 1,204,941 | 12/10/16 | 5.83% | Fixed | 230,000 | 115,000 | ||||||||||||||||
25. |
Coddingtown Mall |
CA | Santa Rosa |
50.0% | 673,447 | 03/01/17 | (8) | 1.90% | Variable | 12,300 | 12,300 | |||||||||||||||
26. |
College Mall |
IN | Bloomington |
100.0% | 636,405 | (2) | ||||||||||||||||||||
27. |
Columbia Center |
WA | Kennewick |
100.0% | 770,584 | (2) | ||||||||||||||||||||
28. |
Copley Place |
MA | Boston |
98.1% | 1,241,750 | (2) | ||||||||||||||||||||
29. |
Coral Square |
FL | Coral Springs (Miami) |
97.2% | 943,886 | (2) | ||||||||||||||||||||
30. |
Cordova Mall |
FL | Pensacola |
100.0% | 832,781 | (2) | ||||||||||||||||||||
31. |
Cottonwood Mall* |
NM | Albuquerque |
100.0% | 1,034,341 | 04/06/24 | (41) | 4.82% | Fixed | 105,000 | 105,000 | |||||||||||||||
32. |
Crystal Mall |
CT | Waterford |
78.2% | 783,071 | 06/06/22 | 4.46% | Fixed | 95,000 | 74,276 | ||||||||||||||||
33. |
Dadeland Mall |
FL | Miami |
50.0% | 1,497,033 | 12/05/21 | 4.50% | Fixed | 448,216 | 224,108 | ||||||||||||||||
34. |
Del Amo Fashion Center |
CA | Torrance (Los Angeles) |
50.0% | 2,139,884 | 01/17/18 | (8) | 2.15% | Variable | 310,000 | 155,000 | |||||||||||||||
35. |
Domain, The |
TX | Austin |
100.0% | 1,232,958 | 08/01/21 | 5.44% | Fixed | 200,958 | 200,958 | ||||||||||||||||
36. |
Dover Mall |
DE | Dover |
68.1% | 928,113 | 08/06/21 | 5.57% | Fixed | 90,826 | 61,843 | ||||||||||||||||
37. |
Edison Mall* |
FL | Fort Myers |
100.0% | 1,053,577 | (2) | ||||||||||||||||||||
38. |
Emerald Square |
MA | North Attleboro (Providence, RI) |
56.4% | 1,022,661 | 08/11/22 | 4.71% | Fixed | 112,240 | 63,270 | ||||||||||||||||
39. |
Empire Mall |
SD | Sioux Falls |
100.0% | 1,125,360 | 06/01/16 | 5.79% | Fixed | 176,300 | 176,300 | ||||||||||||||||
40. |
Falls, The |
FL | Miami |
50.0% | 837,824 | 11/30/16 | (6) | 7.50% | Fixed | 107,905 | 53,952 |
1Q 2014 SUPPLEMENTAL | 37 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2014
|
DEBT INFORMATION | |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
LEGAL |
TOTAL |
MATURITY |
INTEREST |
|
INDEBTEDNESS ($ in 000's) |
||||||||||||||||||||
|
PROPERTY NAME |
STATE |
CITY (CBSA) |
OWNERSHIP |
SQUARE FEET |
DATE |
RATE (1) |
TYPE |
TOTAL |
OUR SHARE |
||||||||||||||||
|
|
|
||||||||||||||||||||||||
41. |
Fashion Centre at Pentagon City |
VA | Arlington (Washington, DC) |
42.5% | 990,909 | 07/01/21 | 5.11% | Fixed | 40,000 | 17,000 | ||||||||||||||||
|
07/01/21 | 4.87% | Fixed | 410,000 | 174,250 | |||||||||||||||||||||
42. |
Fashion Mall at Keystone, The |
IN | Indianapolis |
100.0% | 710,460 | (2) | ||||||||||||||||||||
43. |
Fashion Valley |
CA | San Diego |
50.0% | 1,721,389 | 01/04/21 | 4.30% | Fixed | 473,047 | 236,524 | ||||||||||||||||
44. |
Firewheel Town Center |
TX | Garland (Dallas) |
100.0% | 998,129 | (2) | ||||||||||||||||||||
45. |
Florida Mall, The |
FL | Orlando |
50.0% | 1,768,666 | 09/05/20 | 5.25% | Fixed | 355,215 | 177,608 | ||||||||||||||||
46. |
Forest Mall* |
WI | Fond Du Lac |
100.0% | 500,273 | (2) | ||||||||||||||||||||
47. |
Forum Shops at Caesars, The |
NV | Las Vegas |
100.0% | 672,886 | (2) | ||||||||||||||||||||
48. |
Galleria, The |
TX | Houston |
50.4% | 2,148,378 | 12/01/15 | 5.44% | Fixed | 643,583 | 324,173 | ||||||||||||||||
|
12/01/15 | 5.44% | Fixed | 177,417 | 89,365 | |||||||||||||||||||||
49. |
Great Lakes Mall* |
OH | Mentor (Cleveland) |
100.0% | 1,232,358 | (2) | ||||||||||||||||||||
50. |
Greendale Mall |
MA | Worcester (Boston) |
56.4% | 429,710 | 10/01/16 | 6.00% | Fixed | 45,000 | 25,367 | ||||||||||||||||
51. |
Greenwood Park Mall |
IN | Greenwood (Indianapolis) |
100.0% | 1,288,145 | 08/01/16 | (9) | 8.00% | Fixed | 76,448 | 76,448 | |||||||||||||||
52. |
Gulf View Square* |
FL | Port Richey (Tampa) |
100.0% | 754,818 | (2) | ||||||||||||||||||||
53. |
Haywood Mall |
SC | Greenville |
100.0% | 1,229,157 | (2) | ||||||||||||||||||||
54. |
Independence Center |
MO | Independence (Kansas City) |
100.0% | 866,145 | 07/10/17 | 5.94% | Fixed | 200,000 | 200,000 | ||||||||||||||||
55. |
Indian River Mall |
FL | Vero Beach |
50.0% | 736,141 | 11/01/14 | (34) | 5.21% | Fixed | 61,179 | 30,589 | |||||||||||||||
56. |
Ingram Park Mall |
TX | San Antonio |
100.0% | 1,121,024 | 06/01/21 | 5.38% | Fixed | 139,562 | 139,562 | ||||||||||||||||
57. |
Irving Mall* |
TX | Irving (Dallas) |
100.0% | 1,052,457 | (2) | ||||||||||||||||||||
58. |
Jefferson Valley Mall* |
NY | Yorktown Heights (New York) |
100.0% | 555,947 | (2) | ||||||||||||||||||||
59. |
King of Prussia Mall |
PA | King of Prussia (Philadelphia) |
100.0% | 2,499,381 | 01/01/17 | 7.49% | Fixed | 58,879 | 58,879 | ||||||||||||||||
|
01/01/17 | 8.53% | Fixed | 4,225 | 4,225 | |||||||||||||||||||||
|
01/01/17 | 4.50% | Fixed | 50,000 | 50,000 | |||||||||||||||||||||
60. |
Knoxville Center* |
TN | Knoxville |
100.0% | 961,041 | (2) | ||||||||||||||||||||
61. |
La Plaza Mall |
TX | McAllen |
100.0% | 1,221,363 | (2) | ||||||||||||||||||||
62. |
Lakeline Mall |
TX | Cedar Park (Austin) |
100.0% | 1,097,510 | (2) | ||||||||||||||||||||
63. |
Lehigh Valley Mall |
PA | Whitehall |
50.0% | 1,179,931 | 07/05/20 | 5.88% | Fixed | 133,017 | 66,508 | ||||||||||||||||
64. |
Lenox Square |
GA | Atlanta |
100.0% | 1,556,831 | (2) | ||||||||||||||||||||
65. |
Liberty Tree Mall |
MA | Danvers (Boston) |
49.1% | 856,299 | 05/06/23 | 3.41% | Fixed | 34,447 | 16,926 | ||||||||||||||||
66. |
Lima Mall* |
OH | Lima |
100.0% | 743,356 | (2) | ||||||||||||||||||||
67. |
Lincolnwood Town Center* |
IL | Lincolnwood (Chicago) |
100.0% | 421,992 | 04/01/21 | (41) | 4.26% | Fixed | 53,000 | 53,000 | |||||||||||||||
68. |
Lindale Mall* |
IA | Cedar Rapids |
100.0% | 712,657 | (2) | ||||||||||||||||||||
69. |
Livingston Mall |
NJ | Livingston (New York) |
100.0% | 967,952 | (2) | ||||||||||||||||||||
70. |
Longview Mall* |
TX | Longview |
100.0% | 638,520 | (2) | ||||||||||||||||||||
71. |
Mall at Chestnut Hill, The |
MA | Chestnut Hill (Boston) |
94.4% | 468,959 | 11/01/23 | 4.69% | Fixed | 120,000 | 113,328 | ||||||||||||||||
72. |
Mall at Rockingham Park, The |
NH | Salem (Boston) |
28.2% | 1,020,535 | 03/10/17 | 5.61% | Fixed | 260,000 | 73,282 | ||||||||||||||||
73. |
Mall at Tuttle Crossing, The |
OH | Dublin (Columbus) |
50.0% | 1,128,419 | 05/01/23 | 3.56% | Fixed | 125,000 | 62,500 | ||||||||||||||||
74. |
Mall of Georgia |
GA | Buford (Atlanta) |
100.0% | 1,817,351 | (2) | ||||||||||||||||||||
75. |
Mall of New Hampshire, The |
NH | Manchester |
56.4% | 811,544 | 10/05/15 | 6.23% | Fixed | 126,664 | 71,401 | ||||||||||||||||
76. |
Maplewood Mall* |
MN | St. Paul (Minneapolis) |
100.0% | 926,291 | (2) | ||||||||||||||||||||
77. |
Markland Mall* |
IN | Kokomo |
100.0% | 418,193 | (2) |
1Q 2014 SUPPLEMENTAL | 38 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2014
|
DEBT INFORMATION | |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
LEGAL |
TOTAL |
MATURITY |
INTEREST |
|
INDEBTEDNESS ($ in 000's) |
||||||||||||||||||||
|
PROPERTY NAME |
STATE |
CITY (CBSA) |
OWNERSHIP |
SQUARE FEET |
DATE |
RATE (1) |
TYPE |
TOTAL |
OUR SHARE |
||||||||||||||||
|
|
|
||||||||||||||||||||||||
78. |
McCain Mall |
AR | N. Little Rock |
100.0% | 786,996 | (2) | ||||||||||||||||||||
79. |
Meadowood Mall |
NV | Reno |
50.0% | 883,563 | 11/06/21 | 5.82% | Fixed | 121,383 | 60,691 | ||||||||||||||||
80. |
Melbourne Square* |
FL | Melbourne |
100.0% | 702,021 | (2) | ||||||||||||||||||||
81. |
Menlo Park Mall |
NJ | Edison (New York) |
100.0% | 1,332,612 | (2) | ||||||||||||||||||||
82. |
Mesa Mall* |
CO | Grand Junction |
100.0% | 880,461 | 06/01/16 | (41) | 5.79% | Fixed | 87,250 | 87,250 | |||||||||||||||
83. |
Miami International Mall |
FL | Miami |
47.8% | 1,084,310 | 02/06/24 | 4.42% | Fixed | 160,000 | 76,442 | ||||||||||||||||
84. |
Midland Park Mall |
TX | Midland |
100.0% | 621,710 | 09/06/22 | 4.35% | Fixed | 82,928 | 82,928 | ||||||||||||||||
85. |
Miller Hill Mall |
MN | Duluth |
100.0% | 832,987 | (2) | ||||||||||||||||||||
86. |
Montgomery Mall |
PA | North Wales (Philadelphia) |
79.4% | 1,108,692 | 05/11/34 | 5.17% | Fixed | 79,724 | 63,262 | ||||||||||||||||
87. |
Muncie Mall* |
IN | Muncie |
100.0% | 635,970 | 04/01/21 | (41) | 4.19% | Fixed | 37,000 | 37,000 | |||||||||||||||
88. |
North East Mall |
TX | Hurst (Dallas) |
100.0% | 1,669,001 | (2) | ||||||||||||||||||||
89. |
Northgate Mall |
WA | Seattle |
100.0% | 1,052,955 | (2) | ||||||||||||||||||||
90. |
Northlake Mall* |
GA | Atlanta |
100.0% | 962,987 | (2) | ||||||||||||||||||||
91. |
Northshore Mall |
MA | Peabody (Boston) |
56.4% | 1,592,124 | 07/05/23 | 3.30% | Fixed | 271,380 | 152,978 | ||||||||||||||||
92. |
Northwoods Mall* |
IL | Peoria |
100.0% | 693,664 | (2) | ||||||||||||||||||||
93. |
Oak Court Mall* |
TN | Memphis |
100.0% | 849,789 | 04/01/21 | (41) | 4.76% | Fixed | 40,000 | 40,000 | |||||||||||||||
94. |
Ocean County Mall |
NJ | Toms River (New York) |
100.0% | 898,360 | (2) | ||||||||||||||||||||
95. |
Orange Park Mall* |
FL | Orange Park (Jacksonville) |
100.0% | 959,331 | (2) | ||||||||||||||||||||
96. |
Orland Square |
IL | Orland Park (Chicago) |
100.0% | 1,232,502 | (2) | ||||||||||||||||||||
97. |
Oxford Valley Mall |
PA | Langhorne (Philadelphia) |
85.5% | 1,332,699 | 12/07/20 | 4.77% | Fixed | 67,415 | 57,666 | ||||||||||||||||
98. |
Paddock Mall* |
FL | Ocala |
100.0% | 552,603 | (2) | ||||||||||||||||||||
99. |
Penn Square Mall |
OK | Oklahoma City |
94.5% | 1,063,755 | 04/01/16 | 7.75% | Fixed | 94,951 | 89,725 | ||||||||||||||||
100. |
Pheasant Lane Mall |
NH | Nashua |
(10) | 979,436 | (2) | ||||||||||||||||||||
101. |
Phipps Plaza |
GA | Atlanta |
100.0% | 831,330 | (2) | ||||||||||||||||||||
102. |
Plaza Carolina |
PR | Carolina (San Juan) |
100.0% | 1,154,553 | 09/30/17 | (8) | 1.50% | Variable | 225,000 | 225,000 | |||||||||||||||
103. |
Port Charlotte Town Center* |
FL | Port Charlotte |
80.0% | (7) | 764,789 | 11/01/20 | (41) | 5.30% | Fixed | 46,217 | 36,974 | ||||||||||||||
104. |
Prien Lake Mall |
LA | Lake Charles |
100.0% | 847,919 | (2) | ||||||||||||||||||||
105. |
Quaker Bridge Mall |
NJ | Lawrenceville |
50.0% | 1,083,668 | 04/01/16 | 7.03% | Fixed | 13,398 | 6,699 | ||||||||||||||||
|
04/01/16 | 2.95% | Fixed | 62,000 | 31,000 | |||||||||||||||||||||
106. |
Richmond Town Square* |
OH | Richmond Heights (Cleveland) |
100.0% | 1,011,688 | (2) | ||||||||||||||||||||
107. |
River Oaks Center* |
IL | Calumet City (Chicago) |
100.0% | 1,192,836 | (2) | ||||||||||||||||||||
108. |
Rockaway Townsquare |
NJ | Rockaway (New York) |
100.0% | 1,244,812 | (2) | ||||||||||||||||||||
109. |
Rolling Oaks Mall* |
TX | San Antonio |
100.0% | 882,348 | (2) | ||||||||||||||||||||
110. |
Roosevelt Field |
NY | Garden City (New York) |
100.0% | 2,211,752 | (2) | ||||||||||||||||||||
111. |
Ross Park Mall |
PA | Pittsburgh |
100.0% | 1,243,471 | (2) | ||||||||||||||||||||
112. |
Rushmore Mall* |
SD | Rapid City |
100.0% | 829,234 | 06/01/16 | (41) | 5.79% | Fixed | 94,000 | 94,000 | |||||||||||||||
113. |
Santa Rosa Plaza |
CA | Santa Rosa |
100.0% | 694,072 | (2) | ||||||||||||||||||||
114. |
Seminole Towne Center* |
FL | Sanford (Orlando) |
45.0% | (4) | 1,104,690 | 05/06/21 | (41) | 5.97% | Fixed | 57,943 | 7,533 | ||||||||||||||
115. |
Shops at Mission Viejo, The |
CA | Mission Viejo (Los Angeles) |
51.0% | 1,151,297 | 02/01/23 | 3.61% | Fixed | 295,000 | 150,450 | ||||||||||||||||
116. |
Shops at Nanuet, The |
NY | Nanuet |
100.0% | 750,322 | (2) | ||||||||||||||||||||
117. |
Shops at Riverside, The |
NJ | Hackensack (New York) |
100.0% | 770,795 | 02/01/23 | 3.37% | Fixed | 130,000 | 130,000 | ||||||||||||||||
118. |
Shops at Sunset Place, The |
FL | S. Miami |
37.5% | (4) | 517,964 | 09/01/20 | 5.62% | Fixed | 73,635 | 27,613 | |||||||||||||||
119. |
Smith Haven Mall |
NY | Lake Grove (New York) |
25.0% | (4) | 1,298,569 | 03/01/16 | 5.16% | Fixed | 180,000 | 45,000 | |||||||||||||||
120. |
Solomon Pond Mall |
MA | Marlborough (Boston) |
56.4% | 883,445 | 11/01/22 | 4.01% | Fixed | 107,467 | 60,579 |
1Q 2014 SUPPLEMENTAL | 39 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2014
|
DEBT INFORMATION | |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
LEGAL |
TOTAL |
MATURITY |
INTEREST |
|
INDEBTEDNESS ($ in 000's) |
||||||||||||||||||||
|
PROPERTY NAME |
STATE |
CITY (CBSA) |
OWNERSHIP |
SQUARE FEET |
DATE |
RATE (1) |
TYPE |
TOTAL |
OUR SHARE |
||||||||||||||||
|
|
|
||||||||||||||||||||||||
121. |
South Hills Village |
PA | Pittsburgh |
100.0% | 1,123,594 | (2) | ||||||||||||||||||||
122. |
South Shore Plaza |
MA | Braintree (Boston) |
100.0% | 1,584,990 | (2) | ||||||||||||||||||||
123. |
Southdale Center |
MN | Edina (Minneapolis) |
100.0% | 1,270,143 | 04/01/23 | 3.84% | Fixed | 155,000 | 155,000 | ||||||||||||||||
124. |
Southern Hills Mall* |
IA | Sioux City |
100.0% | 794,245 | 06/01/16 | (41) | 5.79% | Fixed | 101,500 | 101,500 | |||||||||||||||
125. |
Southern Park Mall* |
OH | Youngstown |
100.0% | 1,201,877 | (2) | ||||||||||||||||||||
126. |
SouthPark |
NC | Charlotte |
100.0% | 1,675,732 | 08/01/16 | (9) | 8.00% | Fixed | 189,208 | 189,208 | |||||||||||||||
127. |
Southridge Mall |
WI | Greendale (Milwaukee) |
100.0% | 1,171,431 | 06/06/23 | 3.85% | Fixed | 125,000 | 125,000 | ||||||||||||||||
128. |
Springfield Mall(3) |
PA | Springfield (Philadelphia) |
50.0% | 610,965 | 11/30/15 | (11) | 4.77% | Fixed | 63,597 | 31,798 | |||||||||||||||
129. |
Square One Mall |
MA | Saugus (Boston) |
56.4% | 929,929 | 01/06/22 | 5.47% | Fixed | 97,131 | 54,753 | ||||||||||||||||
130. |
St. Charles Towne Center |
MD | Waldorf (Washington, D.C.) |
100.0% | 980,758 | (2) | ||||||||||||||||||||
131. |
St. Johns Town Center |
FL | Jacksonville |
50.0% | 1,235,037 | 03/11/15 | 5.06% | Fixed | 160,040 | 80,020 | ||||||||||||||||
|
05/10/15 | 1.85% | Variable | 76,915 | 38,457 | |||||||||||||||||||||
|
01/28/16 | (8) | 1.40% | Variable | 10,082 | 5,041 | ||||||||||||||||||||
132. |
Stanford Shopping Center |
CA | Palo Alto (San Jose) |
100.0% | 1,342,530 | (2) | ||||||||||||||||||||
133. |
Stoneridge Shopping Center |
CA | Pleasanton (San Francisco) |
49.9% | 1,300,986 | 11/30/16 | (6) | 7.50% | Fixed | 218,595 | 109,079 | |||||||||||||||
134. |
Summit Mall |
OH | Akron |
100.0% | 769,431 | 06/10/17 | 5.42% | Fixed | 65,000 | 65,000 | ||||||||||||||||
135. |
Sunland Park Mall* |
TX | El Paso |
100.0% | 922,209 | 01/01/26 | (41) | 8.63% | Fixed | 28,025 | 28,025 | |||||||||||||||
136. |
Tacoma Mall |
WA | Tacoma (Seattle) |
100.0% | 1,334,978 | (2) | ||||||||||||||||||||
137. |
Tippecanoe Mall |
IN | Lafayette |
100.0% | 864,239 | (2) | ||||||||||||||||||||
138. |
Town Center at Aurora* |
CO | Aurora (Denver) |
100.0% | 1,082,329 | (2) | ||||||||||||||||||||
139. |
Town Center at Boca Raton |
FL | Boca Raton (Miami) |
100.0% | 1,780,177 | (2) | ||||||||||||||||||||
140. |
Town Center at Cobb |
GA | Kennesaw (Atlanta) |
100.0% | 1,280,944 | 05/01/22 | 4.76% | Fixed | 200,000 | 200,000 | ||||||||||||||||
141. |
Towne East Square |
KS | Wichita |
100.0% | 1,134,172 | (2) | ||||||||||||||||||||
142. |
Towne West Square* |
KS | Wichita |
100.0% | 936,908 | 06/01/21 | (41) | 5.61% | Fixed | 49,172 | 49,172 | |||||||||||||||
143. |
Treasure Coast Square |
FL | Jensen Beach |
100.0% | 876,437 | (2) | ||||||||||||||||||||
144. |
Tyrone Square |
FL | St. Petersburg (Tampa) |
100.0% | 1,094,065 | (2) | ||||||||||||||||||||
145. |
University Park Mall |
IN | Mishawaka |
100.0% | 920,984 | (2) | ||||||||||||||||||||
146. |
Valle Vista Mall* |
TX | Harlingen |
100.0% | 650,634 | 05/10/17 | (41) | 5.35% | Fixed | 40,000 | 40,000 | |||||||||||||||
147. |
Virginia Center Commons* |
VA | Glen Allen |
100.0% | 785,130 | (2) | ||||||||||||||||||||
148. |
Walt Whitman Shops |
NY | Huntington Station (New York) |
100.0% | 1,087,714 | 08/01/16 | (9) | 8.00% | Fixed | 116,583 | 116,583 | |||||||||||||||
149. |
West Ridge Mall* |
KS | Topeka |
100.0% | 995,546 | 03/06/24 | (5)(41) | 5.89% | Fixed | 43,200 | 43,200 | |||||||||||||||
150. |
West Town Mall |
TN | Knoxville |
50.0% | 1,334,657 | 12/01/17 | 6.34% | Fixed | 210,000 | 105,000 | ||||||||||||||||
151. |
Westchester, The |
NY | White Plains (New York) |
40.0% | 826,292 | 05/05/20 | 6.00% | Fixed | 355,746 | 142,298 | ||||||||||||||||
152. |
Westminster Mall* |
CA | Westminster (Los Angeles) |
100.0% | 1,198,805 | 04/01/24 | (41) | 4.65% | Fixed | 85,000 | 85,000 | |||||||||||||||
153. |
White Oaks Mall |
IL | Springfield |
80.7% | 924,919 | 11/01/16 | 5.54% | Fixed | 50,000 | 40,339 | ||||||||||||||||
154. |
Wolfchase Galleria |
TN | Memphis |
94.5% | 1,151,234 | 04/01/17 | 5.64% | Fixed | 225,000 | 212,616 | ||||||||||||||||
155. |
Woodfield Mall |
IL | Schaumburg (Chicago) |
50.0% | 2,174,064 | 03/05/24 | 4.50% | Fixed | 425,000 | 212,500 | ||||||||||||||||
156. |
Woodland Hills Mall |
OK | Tulsa |
94.5% | 1,086,713 | 04/05/19 | 7.79% | Fixed | 92,612 | 87,488 | ||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Mall Square Footage |
161,391,582 | ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
1Q 2014 SUPPLEMENTAL | 40 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2014
|
DEBT INFORMATION | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
LEGAL |
TOTAL |
MATURITY |
|
INTEREST |
|
INDEBTEDNESS ($ in 000's) |
|||||||||||||||||||||
|
PROPERTY NAME |
STATE |
CITY (CBSA) |
OWNERSHIP |
SQUARE FEET |
DATE |
|
RATE (1) |
TYPE |
TOTAL |
OUR SHARE |
|||||||||||||||||
|
Premium Outlets |
|||||||||||||||||||||||||||
1. |
Albertville Premium Outlets |
MN | Albertville (Minneapolis) |
100.0% | 429,555 | (2) | ||||||||||||||||||||||
2. |
Allen Premium Outlets |
TX | Allen (Dallas) |
100.0% | 441,758 | (2) | ||||||||||||||||||||||
3. |
Aurora Farms Premium Outlets |
OH | Aurora (Cleveland) |
100.0% | 285,125 | (2) | ||||||||||||||||||||||
4. |
Birch Run Premium Outlets |
MI | Birch Run (Detroit) |
100.0% | 678,695 | 04/11/16 | (14) | 5.95% | Fixed | 103,770 | 103,770 | |||||||||||||||||
5. |
Calhoun Premium Outlets |
GA | Calhoun |
100.0% | 254,053 | 09/01/16 | (15) | 5.79% | Fixed | 19,972 | 19,972 | |||||||||||||||||
6. |
Camarillo Premium Outlets |
CA | Camarillo (Los Angeles) |
100.0% | 674,741 | (2) | ||||||||||||||||||||||
7. |
Carlsbad Premium Outlets |
CA | Carlsbad (San Diego) |
100.0% | 288,299 | (2) | ||||||||||||||||||||||
8. |
Carolina Premium Outlets |
NC | Smithfield (Raleigh) |
100.0% | 438,870 | 12/01/22 | 3.36% | Fixed | 49,279 | 49,279 | ||||||||||||||||||
9. |
Chicago Premium Outlets |
IL | Aurora (Chicago) |
100.0% | 437,331 | (2) | ||||||||||||||||||||||
10. |
Cincinnati Premium Outlets |
OH | Monroe (Cincinnati) |
100.0% | 398,853 | (2) | ||||||||||||||||||||||
11. |
Clinton Crossing Premium Outlets |
CT | Clinton |
100.0% | 276,198 | (2) | ||||||||||||||||||||||
12. |
Columbia Gorge Premium Outlets |
OR | Troutdale (Portland) |
100.0% | 163,727 | (2) | ||||||||||||||||||||||
13. |
Desert Hills Premium Outlets |
CA | Cabazon (Palm Springs) |
100.0% | 495,738 | (2) | ||||||||||||||||||||||
14. |
Edinburgh Premium Outlets |
IN | Edinburgh (Indianapolis) |
100.0% | 377,817 | (2) | ||||||||||||||||||||||
15. |
Ellenton Premium Outlets |
FL | Ellenton (Tampa) |
100.0% | 476,383 | 01/11/16 | (16) | 5.51% | Fixed | 101,939 | 101,939 | |||||||||||||||||
16. |
Folsom Premium Outlets |
CA | Folsom (Sacramento) |
100.0% | 297,701 | (2) | ||||||||||||||||||||||
17. |
Gaffney Premium Outlets |
SC | Gaffney (Greenville/Charlotte) |
100.0% | 359,753 | 09/01/16 | (15) | 5.79% | Fixed | 36,246 | 36,246 | |||||||||||||||||
18. |
Gilroy Premium Outlets |
CA | Gilroy (San Jose) |
100.0% | 577,875 | (2) | ||||||||||||||||||||||
19. |
Grand Prairie Premium Outlets |
TX | Grand Prairie (Dallas) |
100.0% | 417,415 | 04/01/23 | 3.66% | Fixed | 120,000 | 120,000 | ||||||||||||||||||
20. |
Grove City Premium Outlets |
PA | Grove City (Pittsburgh) |
100.0% | 531,713 | 01/11/16 | (16) | 5.51% | Fixed | 110,046 | 110,046 | |||||||||||||||||
21. |
Gulfport Premium Outlets |
MS | Gulfport |
100.0% | 300,238 | 01/11/16 | (16) | 5.51% | Fixed | 24,553 | 24,553 | |||||||||||||||||
22. |
Hagerstown Premium Outlets |
MD | Hagerstown (Baltimore/ |
100.0% | 485,053 | 04/11/16 | (14) | 5.95% | Fixed | 87,191 | 87,191 | |||||||||||||||||
|
Washington DC) |
|||||||||||||||||||||||||||
23. |
Houston Premium Outlets |
TX | Cypress (Houston) |
100.0% | 541,602 | (2) | ||||||||||||||||||||||
24. |
Jackson Premium Outlets |
NJ | Jackson (New York) |
100.0% | 285,608 | (2) | ||||||||||||||||||||||
25. |
Jersey Shore Premium Outlets |
NJ | Tinton Falls (New York) |
100.0% | 434,351 | 01/11/16 | (16) | 5.51% | Fixed | 68,293 | 68,293 | |||||||||||||||||
26. |
Johnson Creek Premium Outlets |
WI | Johnson Creek |
100.0% | 276,364 | (2) | ||||||||||||||||||||||
27. |
Kittery Premium Outlets |
ME | Kittery |
100.0% | 259,403 | (2) | ||||||||||||||||||||||
28. |
Las Americas Premium Outlets |
CA | San Diego |
100.0% | 555,029 | 06/11/16 | 5.84% | Fixed | 178,232 | 178,232 | ||||||||||||||||||
29. |
Las Vegas Premium Outlets- North |
NV | Las Vegas |
100.0% | 538,656 | (2) | ||||||||||||||||||||||
30. |
Las Vegas Premium Outlets- South |
NV | Las Vegas |
100.0% | 535,419 | (2) | ||||||||||||||||||||||
31. |
Lebanon Premium Outlets |
TN | Lebanon (Nashville) |
100.0% | 227,262 | 01/11/16 | (16) | 5.51% | Fixed | 15,095 | 15,095 | |||||||||||||||||
32. |
Lee Premium Outlets |
MA | Lee |
100.0% | 224,709 | 09/01/16 | (15) | 5.79% | Fixed | 49,856 | 49,856 |
1Q 2014 SUPPLEMENTAL | 41 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2014
|
DEBT INFORMATION | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
LEGAL |
TOTAL |
MATURITY |
|
INTEREST |
|
INDEBTEDNESS ($ in 000's) |
|||||||||||||||||||||
|
PROPERTY NAME |
STATE |
CITY (CBSA) |
OWNERSHIP |
SQUARE FEET |
DATE |
|
RATE (1) |
TYPE |
TOTAL |
OUR SHARE |
|||||||||||||||||
|
|
|
||||||||||||||||||||||||||
33. |
Leesburg Corner Premium Outlets |
VA | Leesburg (Washington D.C.) |
100.0% | 517,994 | (2) | ||||||||||||||||||||||
34. |
Liberty Village Premium Outlets |
NJ | Flemington (New York) |
100.0% | 162,189 | (2) | ||||||||||||||||||||||
35. |
Lighthouse Place Premium Outlets |
IN | Michigan City (Chicago, IL) |
100.0% | 454,730 | (2) | ||||||||||||||||||||||
36. |
Livermore Premium Outlets |
CA | Livermore (San Francisco) |
100.0% | 511,647 | (2) | ||||||||||||||||||||||
37. |
Merrimack Premium Outlets |
NH | Merrimack |
100.0% | 408,996 | 07/01/23 | 3.78% | Fixed | 130,000 | 130,000 | ||||||||||||||||||
38. |
Napa Premium Outlets |
CA | Napa |
100.0% | 179,162 | (2) | ||||||||||||||||||||||
39. |
North Bend Premium Outlets |
WA | North Bend (Seattle) |
100.0% | 223,552 | (2) | ||||||||||||||||||||||
40. |
North Georgia Premium Outlets |
GA | Dawsonville (Atlanta) |
100.0% | 540,432 | (2) | ||||||||||||||||||||||
41. |
Orlando Premium Outlets- International Dr |
FL | Orlando |
100.0% | 773,651 | (2) | ||||||||||||||||||||||
42. |
Orlando Premium Outlets- Vineland Ave |
FL | Orlando |
100.0% | 655,004 | (2) | ||||||||||||||||||||||
43. |
Osage Beach Premium Outlets |
MO | Osage Beach |
100.0% | 392,732 | (2) | ||||||||||||||||||||||
44. |
Petaluma Village Premium Outlets |
CA | Petaluma (San Francisco) |
100.0% | 195,566 | (2) | ||||||||||||||||||||||
45. |
Philadelphia Premium Outlets |
PA | Limerick (Philadelphia) |
100.0% | 549,137 | (2) | ||||||||||||||||||||||
46. |
Phoenix Premium Outlets |
AZ | Chandler (Phoenix) |
100.0% | 356,496 | (2) | ||||||||||||||||||||||
47. |
Pismo Beach Premium Outlets |
CA | Pismo Beach |
100.0% | 147,416 | 11/06/16 | (17) | 5.84% | Fixed | 33,850 | 33,850 | |||||||||||||||||
48. |
Pleasant Prairie Premium |
WI | Pleasant Prairie (Chicago, IL/ |
100.0% | 402,533 | 01/11/16 | (16) | 5.51% | Fixed | 58,654 | 58,654 | |||||||||||||||||
|
Outlets |
Milwaukee) |
12/01/16 | 6.01% | Fixed | 35,679 | 35,679 | |||||||||||||||||||||
49. |
Puerto Rico Premium Outlets |
PR | Barceloneta |
100.0% | 341,951 | 09/30/17 | (8) | 1.50% | Variable | 125,000 | 125,000 | |||||||||||||||||
50. |
Queenstown Premium Outlets |
MD | Queenstown (Baltimore) |
100.0% | 289,295 | 11/06/16 | (17) | 5.84% | Fixed | 66,150 | 66,150 | |||||||||||||||||
51. |
Rio Grande Valley Premium Outlets |
TX | Mercedes (McAllen) |
100.0% | 604,105 | (2) | ||||||||||||||||||||||
52. |
Round Rock Premium Outlets |
TX | Round Rock (Austin) |
100.0% | 488,677 | (2) | ||||||||||||||||||||||
53. |
San Marcos Premium Outlets |
TX | San Marcos (Austin/ |
100.0% | 731,824 | 01/11/16 | (16) | 5.51% | Fixed | 139,587 | 139,587 | |||||||||||||||||
|
San Antonio) |
|||||||||||||||||||||||||||
54. |
Seattle Premium Outlets |
WA | Tulalip (Seattle) |
100.0% | 554,582 | (2) | ||||||||||||||||||||||
55. |
Silver Sands Premium Outlets |
FL | Destin |
50.0% | 451,049 | 06/01/22 | 3.93% | Fixed | 100,000 | 50,000 | ||||||||||||||||||
56. |
St. Augustine Premium Outlets |
FL | St. Augustine (Jacksonsville) |
100.0% | 328,645 | (2) | ||||||||||||||||||||||
57. |
St. Louis Premium Outlets |
MO | St. Louis (Chesterfield) |
60.0% | 351,462 | (2) | ||||||||||||||||||||||
58. |
Tanger Outlets - Galveston/Houston (3) |
TX | Texas City |
50.0% | 352,705 | 07/01/18 | (8) | 1.65% | Variable | 65,000 | 32,500 |
1Q 2014 SUPPLEMENTAL | 42 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2014
|
DEBT INFORMATION | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
LEGAL |
TOTAL |
MATURITY |
|
INTEREST |
|
INDEBTEDNESS ($ in 000's) |
|||||||||||||||||||||
|
PROPERTY NAME |
STATE |
CITY (CBSA) |
OWNERSHIP |
SQUARE FEET |
DATE |
|
RATE (1) |
TYPE |
TOTAL |
OUR SHARE |
|||||||||||||||||
|
|
|
||||||||||||||||||||||||||
59. |
The Crossings Premium Outlets |
PA | Tannersville |
100.0% | 411,229 | 12/01/22 | 3.41% | Fixed | 115,000 | 115,000 | ||||||||||||||||||
60. |
Vacaville Premium Outlets |
CA | Vacaville |
100.0% | 437,373 | (2) | ||||||||||||||||||||||
61. |
Waikele Premium Outlets |
HI | Waipahu (Honolulu) |
100.0% | 208,959 | (2) | ||||||||||||||||||||||
62. |
Waterloo Premium Outlets |
NY | Waterloo |
100.0% | 417,752 | (2) | ||||||||||||||||||||||
63. |
Williamsburg Premium Outlets |
VA | Williamsburg |
100.0% | 521,950 | 04/11/16 | (14) | 5.95% | Fixed | 100,731 | 100,731 | |||||||||||||||||
64. |
Woodburn Premium Outlets |
OR | Woodburn (Portland) |
100.0% | 389,761 | (2) | ||||||||||||||||||||||
65. |
Woodbury Common Premium Outlets |
NY | Central Valley (New York) |
100.0% | 837,230 | (2) | ||||||||||||||||||||||
66. |
Wrentham Village Premium Outlets |
MA | Wrentham (Boston) |
100.0% | 660,065 | (2) | ||||||||||||||||||||||
|
Total U.S. Premium Outlet Square Footage |
27,815,145 | ||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Mall and U.S. Premium Outlet Square Footage |
189,206,727 | ||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
The Mills |
|||||||||||||||||||||||||||
1. |
Arizona Mills |
AZ | Tempe (Phoenix) |
100.0% | 1,239,764 | 07/01/20 | 5.76% | Fixed | 166,675 | 166,675 | ||||||||||||||||||
2. |
Arundel Mills |
MD | Hanover (Baltimore) |
59.3% | 1,561,219 | 02/06/24 | (35) | 4.29% | Fixed | 375,500 | 222,484 | |||||||||||||||||
3. |
Colorado Mills |
CO | Lakewood (Denver) |
37.5% | (4) | 1,099,680 | 06/01/15 | 3.90% | Variable | 124,768 | 46,788 | |||||||||||||||||
4. |
Concord Mills |
NC | Concord (Charlotte) |
59.3% | 1,344,615 | 11/01/22 | 3.84% | Fixed | 235,000 | 139,261 | ||||||||||||||||||
5. |
Grapevine Mills |
TX | Grapevine (Dallas) |
59.3% | 1,778,869 | 09/22/14 | 2.30% | Variable | 267,949 | 158,787 | ||||||||||||||||||
6. |
Great Mall |
CA | Milpitas (San Jose) |
100.0% | 1,363,702 | (2) | ||||||||||||||||||||||
7. |
Gurnee Mills |
IL | Gurnee (Chicago) |
100.0% | 1,913,085 | 07/01/17 | 5.77% | Fixed | 321,000 | 321,000 | ||||||||||||||||||
8. |
Katy Mills |
TX | Katy (Houston) |
62.5% | (4) | 1,747,445 | 12/06/22 | 3.49% | Fixed | 140,000 | 35,000 | |||||||||||||||||
9. |
Ontario Mills |
CA | Ontario (Riverside) |
50.0% | 1,469,679 | 03/05/22 | 4.25% | Fixed | 337,943 | 168,972 | ||||||||||||||||||
10. |
Opry Mills |
TN | Nashville |
100.0% | 1,153,536 | 10/10/16 | (8) | 6.16% | Fixed | 280,000 | 280,000 | |||||||||||||||||
|
10/10/16 | (8) | 5.00% | Fixed | 101,390 | 101,390 | ||||||||||||||||||||||
11. |
Outlets at Orange, The |
CA | Orange (Los Angeles) |
50.0% | 804,107 | 04/01/24 | 4.22% | Fixed | 215,000 | 107,500 | ||||||||||||||||||
12. |
Potomac Mills |
VA | Woodbridge (Washington, D.C.) |
100.0% | 1,525,298 | 07/11/17 | 5.83% | Fixed | 410,000 | 410,000 | ||||||||||||||||||
13. |
Sawgrass Mills |
FL | Sunrise (Miami) |
100.0% | 2,305,377 | (2) | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total The Mills Square Footage |
19,306,376 | ||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1Q 2014 SUPPLEMENTAL | 43 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2014
|
DEBT INFORMATION | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
LEGAL |
TOTAL |
MATURITY |
|
INTEREST |
|
INDEBTEDNESS ($ in 000's) |
|||||||||||||||||||||
|
PROPERTY NAME |
STATE |
CITY (CBSA) |
OWNERSHIP |
SQUARE FEET |
DATE |
|
RATE (1) |
TYPE |
TOTAL |
OUR SHARE |
|||||||||||||||||
|
Community/Lifestyle Centers |
|||||||||||||||||||||||||||
1. |
ABQ Uptown |
NM | Albuquerque |
100.0% | 230,066 | (2) | ||||||||||||||||||||||
2. |
Arboretum* |
TX | Austin |
100.0% | 194,972 | (2) | ||||||||||||||||||||||
3. |
Arundel Mills Marketplace |
MD | Hanover (Baltimore) |
59.3% | 101,535 | 02/06/24 | (35) | 4.29% | Fixed | 9,500 | 5,629 | |||||||||||||||||
4. |
Bloomingdale Court* |
IL | Bloomingdale (Chicago) |
100.0% | 687,171 | 11/01/15 | (41) | 8.15% | Fixed | 25,052 | 25,052 | |||||||||||||||||
5. |
Charles Towne Square* |
SC | Charleston |
100.0% | 71,794 | (2) | ||||||||||||||||||||||
6. |
Chesapeake Center* |
VA | Chesapeake (Virginia Beach) |
100.0% | 305,935 | (2) | ||||||||||||||||||||||
7. |
Clay Terrace* |
IN | Carmel (Indianapolis) |
50.0% | 576,787 | 10/01/15 | (41) | 5.08% | Fixed | 115,000 | 57,500 | |||||||||||||||||
8. |
Concord Mills Marketplace* |
NC | Concord (Charlotte) |
100.0% | 230,683 | 11/01/23 | (41) | 4.82% | Fixed | 16,000 | 16,000 | |||||||||||||||||
9. |
Countryside Plaza* |
IL | Countryside (Chicago) |
100.0% | 403,756 | (2) | ||||||||||||||||||||||
10. |
Dare Centre* |
NC | Kill Devil Hills |
100.0% | 168,673 | (2) | ||||||||||||||||||||||
11. |
DeKalb Plaza* |
PA | King of Prussia (Philadelphia) |
100.0% | 101,948 | 01/01/15 | (41) | 5.28% | Fixed | 2,337 | 2,337 | |||||||||||||||||
12. |
Denver West Village |
CO | Lakewood (Denver) |
37.5% | 310,715 | 07/01/21 | 5.04% | Fixed | 28,000 | 10,500 | ||||||||||||||||||
13. |
Empire East* |
SD | Sioux Falls |
100.0% | 287,503 | (2) | ||||||||||||||||||||||
14. |
Fairfax Court* |
VA | Fairfax (Washington, D.C.) |
41.3% | (19) | 249,488 | (2) | |||||||||||||||||||||
15. |
Forest Plaza* |
IL | Rockford |
100.0% | 434,838 | 10/10/19 | (20)(41) | 7.50% | Fixed | 17,644 | 17,644 | |||||||||||||||||
16. |
Gaitway Plaza* |
FL | Ocala |
32.2% | (19) | 208,041 | 07/01/15 | (21)(41) | 4.60% | Fixed | 13,900 | 575 | ||||||||||||||||
17. |
Gateway Centers* |
TX | Austin |
100.0% | 512,664 | (2) | ||||||||||||||||||||||
18. |
Greenwood Plus* |
IN | Greenwood (Indianapolis) |
100.0% | 155,319 | (2) | ||||||||||||||||||||||
19. |
Hamilton Town Center |
IN | Noblesville (Indianapolis) |
50.0% | 666,360 | 04/01/22 | 4.81% | Fixed | 84,000 | 42,000 | ||||||||||||||||||
20. |
Henderson Square* |
PA | King of Prussia (Philadelphia) |
100.0% | 107,371 | 04/01/16 | (41) | 4.43% | Fixed | 13,213 | 13,213 | |||||||||||||||||
21. |
Highland Lakes Center* |
FL | Orlando |
100.0% | 488,921 | (2) | ||||||||||||||||||||||
22. |
Indian River Commons |
FL | Vero Beach |
50.0% | 255,942 | 11/01/14 | (34) | 5.21% | Fixed | 9,029 | 4,515 | |||||||||||||||||
23. |
Keystone Shoppes* |
IN | Indianapolis |
100.0% | 29,080 | (2) | ||||||||||||||||||||||
24. |
Lake Plaza* |
IL | Waukegan (Chicago) |
100.0% | 215,568 | (2) | ||||||||||||||||||||||
25. |
Lake View Plaza* |
IL | Orland Park (Chicago) |
100.0% | 367,423 | 12/31/14 | (41) | 8.00% | Fixed | 15,438 | 15,438 | |||||||||||||||||
26. |
Lakeline Plaza* |
TX | Cedar Park (Austin) |
100.0% | 387,304 | 10/10/19 | (20)(41) | 7.50% | Fixed | 16,530 | 16,530 | |||||||||||||||||
27. |
Lima Center* |
OH | Lima |
100.0% | 233,878 | (2) | ||||||||||||||||||||||
28. |
Lincoln Crossing* |
IL | O'Fallon (St. Louis) |
100.0% | 243,326 | (2) | ||||||||||||||||||||||
29. |
Lincoln Plaza |
PA | King of Prussia (Philadelphia) |
85.5% | 268,086 | (2) | ||||||||||||||||||||||
30. |
MacGregor Village* |
NC | Cary |
100.0% | 144,201 | (2) | ||||||||||||||||||||||
31. |
Mall of Georgia Crossing* |
GA | Buford (Atlanta) |
100.0% | 440,670 | 10/06/22 | (41) | 4.28% | Fixed | 24,419 | 24,419 | |||||||||||||||||
32. |
Markland Plaza* |
IN | Kokomo |
100.0% | 90,527 | (2) | ||||||||||||||||||||||
33. |
Martinsville Plaza* |
VA | Martinsville |
100.0% | 102,105 | (2) | ||||||||||||||||||||||
34. |
Matteson Plaza* |
IL | Matteson (Chicago) |
100.0% | 270,892 | (2) | ||||||||||||||||||||||
35. |
Muncie Towne Plaza* |
IN | Muncie |
100.0% | 172,617 | 10/10/19 | (20)(41) | 7.50% | Fixed | 6,872 | 6,872 | |||||||||||||||||
36. |
Naples Outlet Center |
FL | Naples |
100.0% | 146,032 | 01/11/16 | (16) | 5.51% | Fixed | 15,641 | 15,641 |
1Q 2014 SUPPLEMENTAL | 44 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2014
|
DEBT INFORMATION | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
LEGAL |
TOTAL |
MATURITY |
|
INTEREST |
|
INDEBTEDNESS ($ in 000's) |
|||||||||||||||||||||
|
PROPERTY NAME |
STATE |
CITY (CBSA) |
OWNERSHIP |
SQUARE FEET |
DATE |
|
RATE (1) |
TYPE |
TOTAL |
OUR SHARE |
|||||||||||||||||
|
|
|
||||||||||||||||||||||||||
37. |
New Castle Plaza* |
IN | New Castle |
100.0% | 91,648 | (2) | ||||||||||||||||||||||
38. |
North Ridge Shopping Center* |
NC | Raleigh |
100.0% | 169,823 | 12/01/22 | (41) | 3.41% | Fixed | 12,500 | 12,500 | |||||||||||||||||
39. |
Northwood Plaza* |
IN | Fort Wayne |
100.0% | 208,076 | (2) | ||||||||||||||||||||||
40. |
Palms Crossing* |
TX | McAllen |
100.0% | 392,305 | 08/01/21 | (22)(41) | 5.49% | Fixed | 37,077 | 37,077 | |||||||||||||||||
41. |
Pier Park |
FL | Panama City Beach |
65.6% | 842,536 | (2) | ||||||||||||||||||||||
42. |
Plaza at Buckland Hills, The* |
CT | Manchester |
41.3% | (19) | 329,885 | 07/01/15 | (41) | 4.60% | Fixed | 24,800 | 1,026 | ||||||||||||||||
43. |
Richardson Square* |
TX | Richardson (Dallas) |
100.0% | 517,265 | (2) | ||||||||||||||||||||||
44. |
Rockaway Commons* |
NJ | Rockaway (New York) |
100.0% | 149,940 | (2) | ||||||||||||||||||||||
45. |
Rockaway Town Plaza* |
NJ | Rockaway (New York) |
100.0% | 459,301 | (2) | ||||||||||||||||||||||
46. |
Royal Eagle Plaza* |
FL | Coral Springs (Miami) |
42.0% | (19) | 202,921 | (2) | |||||||||||||||||||||
47. |
Shops at Arbor Walk, The* |
TX | Austin |
100.0% | 458,467 | 08/01/21 | (22)(41) | 5.49% | Fixed | 41,905 | 41,905 | |||||||||||||||||
48. |
Shops at North East Mall, The* |
TX | Hurst (Dallas) |
100.0% | 365,044 | (2) | ||||||||||||||||||||||
49. |
St. Charles Towne Plaza* |
MD | Waldorf (Washington, D.C.) |
100.0% | 393,816 | (2) | ||||||||||||||||||||||
50. |
Tippecanoe Plaza* |
IN | Lafayette |
100.0% | 90,522 | (2) | ||||||||||||||||||||||
51. |
University Center* |
IN | Mishawaka |
100.0% | 150,406 | (2) | ||||||||||||||||||||||
52. |
University Town Plaza* |
FL | Pensacola |
100.0% | 579,843 | (2) | ||||||||||||||||||||||
53. |
Village Park Plaza* |
IN | Carmel (Indianapolis) |
35.7% | (19) | 575,576 | 07/01/15 | (41) | 4.60% | Fixed | 29,850 | 1,235 | ||||||||||||||||
54. |
Washington Plaza* |
IN | Indianapolis |
100.0% | 50,107 | (2) | ||||||||||||||||||||||
55. |
Waterford Lakes Town Center* |
FL | Orlando |
100.0% | 949,943 | (2) | ||||||||||||||||||||||
56. |
West Ridge Plaza* |
KS | Topeka |
100.0% | 254,480 | 03/06/24 | (5)(41) | 4.84% | 10,800 | 10,800 | ||||||||||||||||||
57. |
West Town Corners* |
FL | Altamonte Springs (Orlando) |
32.2% | (19) | 385,366 | 07/01/15 | (21)(41) | 4.60% | Fixed | 18,800 | 778 | ||||||||||||||||
58. |
Westland Park Plaza* |
FL | Orange Park (Jacksonville) |
32.2% | (19) | 163,259 | (2) | |||||||||||||||||||||
59. |
White Oaks Plaza* |
IL | Springfield |
100.0% | 387,911 | 10/10/19 | (20)(41) | 7.50% | Fixed | 13,744 | 13,744 | |||||||||||||||||
60. |
Whitehall Mall* |
PA | Whitehall |
50.0% | 612,841 | 11/01/18 | (41) | 7.00% | Fixed | 10,512 | 5,256 | |||||||||||||||||
61. |
Wolf Ranch* |
TX | Georgetown (Austin) |
100.0% | 627,780 | (2) | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Community/Lifestyle Center Square Footage |
19,271,252 | ||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
TMLP Properties |
|||||||||||||||||||||||||||
|
Franklin Mills, The Esplanade, The Galleria at White Plains, Northpark Mall, and Sugarloaf Mills |
(23) | 730,388 | 305,890 | ||||||||||||||||||||||||
|
Total TMLP Properties Square Footage |
5,610,871 | ||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1Q 2014 SUPPLEMENTAL | 45 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2014
|
DEBT INFORMATION | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
LEGAL |
TOTAL |
MATURITY |
|
INTEREST |
|
INDEBTEDNESS ($ in 000's) |
|||||||||||||||||||||
|
PROPERTY NAME |
STATE |
CITY (CBSA) |
OWNERSHIP |
SQUARE FEET |
DATE |
|
RATE (1) |
TYPE |
TOTAL |
OUR SHARE |
|||||||||||||||||
|
Other Properties |
|||||||||||||||||||||||||||
|
Florida Keys Outlet Center, Huntley Outlet Center, Northfield |
(12)(13) | 130,686 | 123,684 | ||||||||||||||||||||||||
|
Square, Outlet Marketplace, Upper Valley Mall, Washington Square |
(16)(36) | ||||||||||||||||||||||||||
|
Total Other Properties Square Footage |
2,921,433 | ||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
TOTAL U.S. SQUARE FOOTAGE (24) |
236,316,659 | ||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
International Properties |
|||||||||||||||||||||||||||
|
AUSTRIA |
|||||||||||||||||||||||||||
1. |
Parndorf Designer Outlets Phases 3 & 4 |
Vienna | 90.0% | 118,000 | 06/30/16 | (37) | 2.45% | Variable | 49,856 | 44,870 | ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Austria Square Footage |
118,000 | ||||||||||||||||||||||||||
|
CANADA |
|||||||||||||||||||||||||||
2. |
Toronto Premium Outlets |
Ontario | 50.0% | 358,200 | 07/09/15 | (29) | 2.38% | Variable | 84,163 | 42,082 | ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Canada Square Footage |
358,200 | ||||||||||||||||||||||||||
|
ITALY |
|
|
|||||||||||||||||||||||||
3. |
La Reggia Designer Outlets Phases 1 & 2 |
Marcianise (Naples) | 60.0% | 288,000 | 03/31/27 | (37) | 1.77% | Variable | 90,704 | 54,422 | ||||||||||||||||||
4. |
Noventa Di Piave Designer |
Venice | 60.0% | 280,000 | 08/29/26 | (37) | 1.37% | Variable | 48,633 | 29,178 | ||||||||||||||||||
|
Outlets Phases 1, 2 & 3 |
06/30/27 | (37) | 2.81% | Variable | 50,731 | 30,439 | |||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Italy Square Footage |
568,000 | ||||||||||||||||||||||||||
|
JAPAN |
|
|
|||||||||||||||||||||||||
5. |
Ami Premium Outlets |
Ami (Tokyo) | 40.0% | 315,000 | 09/25/23 | (25) | 1.81% | Fixed | 95,463 | 38,186 | ||||||||||||||||||
6. |
Gotemba Premium Outlets |
Gotemba City (Tokyo) | 40.0% | 481,500 | 02/28/18 | (25) | 0.55% | Fixed | 21,965 | 8,786 | ||||||||||||||||||
7. |
Kobe-Sanda Premium Outlets |
Kobe (Osaka) | 40.0% | 441,000 | 01/31/20 | (25) | 0.51% | Variable | 39,304 | 15,722 | ||||||||||||||||||
8. |
Rinku Premium Outlets |
Izumisano (Osaka) | 40.0% | 416,500 | 11/25/14 | (25) | 1.84% | Fixed | 4,146 | 1,658 | ||||||||||||||||||
|
07/31/17 | (25) | 0.46% | Variable | 16,522 | 6,609 | ||||||||||||||||||||||
9. |
Sano Premium Outlets |
Sano (Tokyo) | 40.0% | 390,800 | 05/31/18 | (25) | 0.50% | Variable | 11,323 | 4,529 | ||||||||||||||||||
10. |
Sendai-Izumi Premium Outlets |
Izumi Park Town (Sendai) | 40.0% | 164,200 | 10/31/18 | (25) | 0.47% | Variable | 18,466 | 7,386 | ||||||||||||||||||
11. |
Shisui Premium Outlets |
Shisui (Chiba) | 40.0% | 234,800 | 05/31/18 | (25) | 0.44% | Variable | 51,705 | 20,682 | ||||||||||||||||||
12. |
Toki Premium Outlets |
Toki (Nagoya) | 40.0% | 289,600 | 04/30/15 | (25) | 0.98% | Variable | 8,316 | 3,326 | ||||||||||||||||||
13. |
Tosu Premium Outlets |
Fukuoka (Kyushu) | 40.0% | 290,400 | 12/31/18 | (25) | 0.47% | Variable | 21,431 | 8,572 | ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Japan Square Footage |
3,023,800 |
1Q 2014 SUPPLEMENTAL | 46 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2014
|
DEBT INFORMATION | |||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
LEGAL |
TOTAL |
MATURITY |
|
INTEREST |
|
INDEBTEDNESS ($ in 000's) |
|||||||||||||||||||||
|
PROPERTY NAME |
STATE |
CITY (CBSA) |
OWNERSHIP |
SQUARE FEET |
DATE |
|
RATE (1) |
TYPE |
TOTAL |
OUR SHARE |
|||||||||||||||||
|
KOREA |
|||||||||||||||||||||||||||
14. |
Busan Premium Outlets |
Busan | 50.0% | 360,200 | 02/10/17 | (26) | 5.52% | Fixed | 64,225 | 32,113 | ||||||||||||||||||
|
02/13/17 | (26) | 4.94% | Variable | 52,975 | 26,489 | ||||||||||||||||||||||
15. |
Paju Premium Outlets |
Paju (Seoul) | 50.0% | 442,900 | 11/28/19 | (26) | 4.08% | Fixed | 101,635 | 50,818 | ||||||||||||||||||
16. |
Yeoju Premium Outlets |
Yeoju (Seoul) | 50.0% | 286,200 | 09/06/20 | (26) | 4.68% | Fixed | 7,407 | 3,704 | ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal South Korea Square Footage |
1,089,300 | ||||||||||||||||||||||||||
|
MALAYSIA |
|
|
|||||||||||||||||||||||||
17. |
Johor Premium Outlets |
Johor (Singapore) | 50.0% | 280,300 | 10/14/20 | (27) | 4.86% | Variable | 27,210 | 13,605 | ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Malaysia Square Footage |
280,300 | ||||||||||||||||||||||||||
|
MEXICO |
|
|
|||||||||||||||||||||||||
18. |
Premium Outlets Punta Norte |
Mexico City | 50.0% | 278,000 | (2) | |||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Mexico Square Footage |
278,000 | ||||||||||||||||||||||||||
|
NETHERLANDS |
|
|
|||||||||||||||||||||||||
19. |
Roermond Designer Outlets Phases 2 & 3 |
Roermond | 90.0% | 173,000 | 12/01/17 | (37) | 2.64% | Variable | 28,510 | 25,659 | ||||||||||||||||||
|
12/01/17 | (11)(37) | 5.12% | Fixed | 66,524 | 59,872 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal Netherlands Square Footage |
173,000 | ||||||||||||||||||||||||||
|
UNITED KINGDOM |
|
|
|||||||||||||||||||||||||
20. |
Ashford Designer Outlets |
Kent | 22.5% | 183,000 | 07/31/16 | (38) | 2.40% | Variable | 6,658 | 1,498 | ||||||||||||||||||
|
07/31/16 | (11)(38) | 4.27% | Fixed | 59,918 | 13,481 | ||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Subtotal United Kingdom Square Footage |
183,000 | ||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
TOTAL INTERNATIONAL SQUARE FOOTAGE (28) |
6,071,600 | ||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
TOTAL SQUARE FOOTAGE |
242,388,259 | ||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Secured Indebtedness: |
(30) |
165,258 |
75,212 |
||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
TOTAL SECURED INDEBTEDNESS |
$ | 13,600,114 | (31)(42) | ||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Our Share of Consolidated Mortgage Debt |
$ |
7,491,840 |
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||
|
Our Share of Joint Venture Mortgage Debt |
$ | 6,108,274 |
1Q 2014 SUPPLEMENTAL | 47 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2014
|
DEBT INFORMATION | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
UNSECURED INDEBTEDNESS: |
MATURITY DATE |
INTEREST RATE (1) |
TYPE |
INDEBTEDNESS ($ in 000's) TOTAL |
||||||||
Simon Property Group, LP (Sr. Notes) |
08/15/14 | 5.63% | Fixed | 218,430 | ||||||||
Simon Property Group, LP (Sr. Notes) |
02/01/15 | 4.20% | Fixed | 400,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
06/15/15 | 5.10% | Fixed | 600,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
12/01/15 | 5.75% | Fixed | 600,000 | ||||||||
Retail Property Trust (Sr. Notes) |
03/15/16 | 7.88% | Fixed | 250,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
05/01/16 | 6.10% | Fixed | 400,000 | ||||||||
Revolving Credit Facility - USD Currency |
10/30/16 | (8)(40) | 1.12% | Variable | | |||||||
Revolving Credit Facility - Euro Currency |
10/30/16 | (8)(32)(40) | 1.15% | Variable | 657,350 | |||||||
Simon Property Group, LP (Sr. Notes) |
12/01/16 | 5.25% | Fixed | 650,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
01/30/17 | 2.80% | Fixed | 500,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
03/01/17 | 5.88% | Fixed | 500,000 | ||||||||
Supplemental Credit Facility - Yen Currency |
06/30/17 | (8)(33) | 1.06% | Variable | 216,394 | |||||||
Simon Property Group, LP (Sr. Notes) |
09/15/17 | 2.15% | Fixed | 600,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
02/01/18 | 1.50% | Fixed | 750,000 | ||||||||
Unsecured Term Loan |
02/28/18 | (8) | 1.30% | Variable | 240,000 | |||||||
Simon Property Group, LP (Sr. Notes) |
05/30/18 | 6.13% | Fixed | 800,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
06/15/18 | 7.38% | Fixed | 200,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
02/01/19 | 2.20% | Fixed | 600,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
04/01/19 | 10.35% | Fixed | 650,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
02/01/20 | 5.65% | Fixed | 1,250,000 | ||||||||
Simon Property Group, LP (Euro Sr. Notes) |
10/02/20 | (39) | 2.38% | Fixed | 1,031,407 | |||||||
Simon Property Group, LP (Sr. Notes) |
03/01/21 | 4.38% | Fixed | 900,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
12/01/21 | 4.13% | Fixed | 700,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
03/15/22 | 3.38% | Fixed | 600,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
02/01/23 | 2.75% | Fixed | 500,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
02/01/24 | 3.75% | Fixed | 600,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
02/01/40 | 6.75% | Fixed | 600,000 | ||||||||
Simon Property Group, LP (Sr. Notes) |
03/15/42 | 4.75% | Fixed | 550,000 | ||||||||
| | | | | | | | | | | | |
Total Unsecured Indebtedness |
$ | 15,563,581 | (18) | |||||||||
| | | | | | | | | | | | |
| | | | | | | | | | | | |
1Q 2014 SUPPLEMENTAL | 48 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2014
Circle Centre - 129,944 sq. ft. | Greendale Mall - 119,860 sq. ft. | |
Clay Terrace - 75,110 sq. ft. | Menlo Park Mall - 49,481 sq. ft. | |
Copley Place - 868,041 sq. ft. | Oak Court Mall - 126,775 sq. ft. | |
Del Amo Fashion Center - 57,927 sq. ft. | Oxford Valley Mall - 111,539 sq. ft. | |
Domain, The - 154,055 sq. ft. | Plaza Carolina - 27,343 sq. ft. | |
Fashion Centre at Pentagon City - 169,089 sq. ft. | River Oaks Center - 41,494 sq. ft. | |
Firewheel Town Center - 73,906 sq. ft. | Southdale Center - 20,393 sq. ft. |
1Q 2014 SUPPLEMENTAL | 49 |
PROPERTY AND DEBT INFORMATION
As of March 31, 2014
1Q 2014 SUPPLEMENTAL | 50 |