0001063761 false 0001063761 2020-02-04 2020-02-05 0001063761 us-gaap:CommonStockMember 2020-02-04 2020-02-05 0001063761 spg:SeriesJPreferredStockMember 2020-02-04 2020-02-05 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

 

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

 

Date of Report (Date of earliest event reported): February 4, 2020

 

SIMON PROPERTY GROUP, INC.

 

(Exact name of registrant as specified in its charter)

 

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

 

225 WEST WASHINGTON STREET

INDIANAPOLIS, Indiana

46204
(Address of principal executive offices) (Zip Code)

 

Registrant’s telephone number, including area code: 317. 636.1600

 

Not Applicable

 

 (Former name or former address, if changed since last report)

 

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

 

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

 

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

 

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

 

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

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company  ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ¨

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbols   Name of each exchange on which registered
         
Common stock, $0.0001 par value   SPG   New York Stock Exchange
8⅜% Series J Cumulative Redeemable Preferred Stock, $0.0001 par value   SPGJ   New York Stock Exchange

 

  

 

 

Item 2.02.Results of Operations and Financial Condition

 

On February 4, 2020, Simon Property Group, Inc. issued a press release containing information on earnings for the quarter and twelve months ended December 31, 2019 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 and twelve months ended December 31, 2019.

 

Item 9.01.Financial Statements and Exhibits

 

Financial Statements:

 

None

 

Exhibits:

 

Exhibit No.   Description
     
99.1   Earnings Release dated February 4, 2020 and supplemental information
104  

The cover page from this Current Report on Form 8-K formatted in Inline XBRL (included as Exhibit 101)

 

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”), FFO per share, comparable FFO per share, comparable earnings per share, funds available for distribution, net operating income (“NOI”), portfolio NOI, and comparable property NOI. FFO and NOI are performance measures that are standard in the REIT business. We believe FFO and NOI provide investors with additional information concerning our operating performance and a basis to compare our performance with the performance of other REITs. We also use these measures internally to monitor the operating performance of our portfolio. Our computation of these non-GAAP measures may not be the same as similar measures reported by other REITs.

 

These non-GAAP financial measures should not be considered as alternatives to net income as a measure of our operating performance or to cash flows computed in accordance with GAAP as a measure of liquidity nor are they indicative of cash flows from operating and financial activities.

 

Reconciliations of each of these non-GAAP measures to the most-directly comparable GAAP measure are included in the exhibit.

 

The information in this report and the exhibit filed herewith is being furnished, not filed, for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and pursuant to Items 2.02 and 7.01 of Form 8-K, will not be incorporated by reference into any filing under the Securities Act of 1933, as amended.

 

 Page 2 

 

 

SIGNATURES

 

 

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

 

Dated: February 4, 2020

 

 

  SIMON PROPERTY GROUP, INC.
   
   
    By: /s/ BRIAN J. MCDADE
    Brian J. McDade,
    Executive Vice President,
    Chief Financial Officer and Treasurer

 

 Page 3 

 


QuickLinks -- Click here to rapidly navigate through this document

GRAPHIC


TABLE OF CONTENTS

EARNINGS RELEASE AND SUPPLEMENTAL INFORMATION
FOR THE QUARTER ENDED DECEMBER 31, 2019


 
PAGE  

 

       

Earnings Release(1)

    2-13  

Overview

       

The Company

    14  

Stock Information, Credit Ratings and Senior Unsecured Debt Covenants

    15  

Financial Data

       

Selected Financial and Equity Information

    16  

Net Operating Income (NOI) Composition

    17  

Net Operating Income Overview

    18  

Reconciliations of Non-GAAP Financial Measures

    19  

Consolidated Net Income to NOI

    19  

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

    20  

Other Income, Other Expense and Capitalized Interest

    21  

Operational Data

       

U.S. Malls and Premium Outlets Operating Information

    22  

The Mills and International Operating Information

    23  

U.S. Malls and Premium Outlets Lease Expirations

    24  

U.S. Malls and Premium Outlets Top Tenants

    25  

Development Activity

       

Capital Expenditures

    26  

Development Activity Summary

    27-28  

Development Activity Report

    29-30  

Balance Sheet Information

       

Common and Preferred Stock Information

    31  

Changes in Common Share and Limited Partnership Unit Ownership

    31  

Preferred Stock/Units Outstanding

    31  

Credit Profile

    32  

Summary of Indebtedness

    33  

Total Debt Amortization and Maturities by Year (Our Share)

    34  

Property and Debt Information

   
35-44
 

Other

       

Non-GAAP Pro-Rata Financial Information

    45-48  
(1)
Includes reconciliation of consolidated net income to funds from operations.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 1

EARNINGS RELEASE

LOGO

Contacts:   FOR IMMEDIATE RELEASE
Tom Ward   317-685-7330 Investors    
Ali Slocum   317-264-3079 Media    


SIMON PROPERTY GROUP REPORTS FOURTH QUARTER AND FULL YEAR 2019 RESULTS

INDIANAPOLIS, February 4, 2020 - Simon, a global leader in premier shopping, dining, entertainment and mixed-use destinations, today reported results for the quarter and twelve months ended December 31, 2019.

RESULTS FOR THE YEAR1

Net income attributable to common stockholders was $2.098 billion, or $6.81 per diluted share, as compared to $2.437 billion, or $7.87 per diluted share in 2018. Results for 2019 include $116.3 million, or $0.33 per diluted share, for a loss on extinguishment of debt related to the redemption of certain senior notes of Simon Property Group, L.P. The prior year period also included net gains of $324.4 million, or $0.91 per diluted share, primarily related to disposition activity.

Funds from Operations ("FFO") was $4.272 billion, or $12.04 per diluted share, as compared to $4.325 billion, or $12.13 per diluted share, in the prior year period. The 2019 results included the $0.33 per diluted share loss on the extinguishment of debt. FFO per diluted share, before this $0.33 debt charge, was $12.37, at the high end of the Company's original guidance for 2019.

Growth in Comparable FFO per diluted share for the twelve months ended December 31, 2019 was 4.4%.

RESULTS FOR THE QUARTER(1)

Net income attributable to common stockholders was $510.2 million, or $1.66 per diluted share, as compared to $712.8 million, or $2.30 per diluted share in 2018. Results for the fourth quarter of 2019 include the aforementioned loss on extinguishment of debt of $0.33 per diluted share. The prior year period included gains of $143.9 million, or $0.40 per diluted share.

FFO was $1.045 billion, or $2.96 per diluted share, as compared to $1.151 billion, or $3.23 per diluted share, in the prior year period. The fourth quarter 2019 results included the $0.33 per diluted share loss on the extinguishment of debt. Comparable FFO per diluted share was $3.29 in the fourth quarter 2019 compared to $3.20 in the prior year period, growth of 2.8%.

   

(1)
For a reconciliation of FFO and net income per diluted share on a comparable basis, please see Footnote E of the Footnotes to Unaudited Financial Information.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 2

EARNINGS RELEASE

"I am pleased with our fourth quarter results, concluding another successful and productive year for our company," said David Simon, Chairman, Chief Executive Officer and President. "In 2019, we opened one new shopping destination; delivered six international expansions; completed four redevelopments of former department stores and started construction on nine additional projects; and made several strategic investments in companies focused on enhancing our consumer experience. During 2019, we returned approximately $3.3 billion to shareholders, including approximately $3.0 billion in dividends paid. We continue to strengthen our portfolio through our innovative and disciplined investment activities that will allow us to continue to deliver long-term cash flow, FFO and dividends per share growth."

U.S. MALLS AND PREMIUM OUTLETS OPERATING STATISTICS

Reported retailer sales per square foot was $693, an increase of 4.8%, for the trailing 12 months ended December 31, 2019.

Occupancy was 95.1% at December 31, 2019.

Base minimum rent per square foot was $54.59 at December 31, 2019.

Leasing spread per square foot for the trailing 12 months ended December 31, 2019 was $7.83, an increase of 14.4%.

COMPARABLE PROPERTY NET OPERATING INCOME ("NOI") AND PORTFOLIO NOI

Comparable property NOI growth for the full year 2019, including international comparable properties on a constant currency basis, was 1.7%. Comparable property NOI growth for North American properties was 1.4%. Total portfolio NOI growth for the full year 2019 was 1.7%. Total portfolio NOI includes NOI from comparable properties, new developments, redevelopments, expansions, acquisitions and our share of NOI from investments.

DIVIDENDS

During 2019, the Company paid $8.30 per share in dividends, an increase of 5.1% compared to the prior year. Today, Simon's Board of Directors declared a common stock dividend of $2.10 per share for the first quarter of 2020. This is a 2.4% increase year-over-year. The dividend will be payable on February 28, 2020 to shareholders of record on February 14, 2020. The Company has paid more than $31 billion of dividends since its initial public offering.

Simon's Board of Directors also declared the quarterly dividend on its 83/8% Series J Cumulative Redeemable Preferred Stock (NYSE: SPGPrJ) of $1.046875 per share, payable on March 31, 2020 to shareholders of record on March 17, 2020.

 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 3

EARNINGS RELEASE

DEVELOPMENT ACTIVITY

Construction continues on five new outlet development projects: one in the U.S. and four internationally. Three projects are scheduled to open in 2020, including Malaga Designer Outlet (Malaga, Spain), Siam Premium Outlets Bangkok (Bangkok, Thailand) and West Midlands Designer Outlet (Cannock, England) and two are scheduled to open in 2021, including Tulsa Premium Outlets (Jenks (Tulsa), Oklahoma) and Paris-Giverny Designer Outlet (Vernon (Normandy), France).

There are currently 15 redevelopment projects of former department store spaces under construction that will add compelling retail, entertainment and mixed-uses to centers such as Burlington Mall (Burlington (Boston), MA), Phipps Plaza (Atlanta, GA) and Northgate (Seattle, WA).

Construction also continues on other significant redevelopment and expansion projects including The Shops at Riverside (Hackensack, NJ), Sawgrass Mills (Miami, FL), Gotemba Premium Outlets (Gotemba, Japan) and Rinku Premium Outlets (Izumisano (Osaka), Japan).

At quarter-end, redevelopment and expansion projects, including the redevelopment of former department store spaces, were underway at more than 30 properties in the U.S., Asia and Europe. Simon's share of the costs of all new development and redevelopment projects under construction at quarter-end was approximately $1.8 billion.

BALANCE SHEET ACTIVITY

The Company was active in the debt markets in 2019, continuing to lower our effective borrowing costs and extend our maturity profile.

During the year, the Company completed a three tranche senior notes offering totaling $3.5 billion with a weighted average coupon rate of 2.61% and weighted average term of 15.9 years.

The Company also retired all, or a portion of, four series of senior notes totaling approximately $2.6 billion (USD equivalent) with a combined weighted average coupon rate of 3.76%. The new notes offering had a weighted average coupon rate of approximately 115 basis points lower than the notes that were retired.

As of December 31, 2019, Simon had more than $7.1 billion of liquidity consisting of cash on hand, including its share of joint venture cash, and available capacity under its revolving credit facilities, net of outstanding U.S. and Euro commercial paper.

 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 4

EARNINGS RELEASE

2020 GUIDANCE

The Company currently estimates net income to be within a range of $7.15 to $7.30 per diluted share for the year ending December 31, 2020 and that FFO will be within a range of $12.25 to $12.40 per diluted share.

The following table provides the reconciliation for the expected range of estimated net income attributable to common stockholders per diluted share to estimated FFO per diluted share:

For the year ending December 31, 2020

 
  LOW END   HIGH END  

Estimated net income attributable to common stockholders per diluted share

  $ 7.15   $ 7.30  

Depreciation and amortization including Simon's share of unconsolidated entities

    5.10     5.10  

Estimated FFO per diluted share

  $ 12.25   $ 12.40  

CONFERENCE CALL

Simon will hold a conference call to discuss the quarterly financial results today at 8:30 a.m. Eastern Time, Tuesday, February 4, 2020. A live webcast of the conference call will be accessible in listen-only mode at investors.simon.com. An audio replay of the conference call will be available until February 11, 2020. To access the audio replay, dial 1-855-859-2056 (international 404-537-3406) passcode 9776639.

SUPPLEMENTAL MATERIALS AND WEBSITE

Supplemental information on our fourth quarter 2019 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 on 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.

 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 5

EARNINGS RELEASE

NON-GAAP FINANCIAL MEASURES

This press release includes FFO, FFO per share, comparable FFO per share, comparable earnings per share, portfolio net operating income growth and comparable property net operating income growth, which are financial performance measures not defined by generally accepted accounting principles in the United States ("GAAP"). Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures are included in this press release and in Simon's supplemental information for the quarter. FFO and comparable property net operating income growth are financial performance measures widely used in the REIT industry. Our definitions of these non-GAAP measures may not be the same as similar measures reported by other REITs.

FORWARD-LOOKING STATEMENTS

Certain statements made in this press release may be deemed "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Although the Company believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, the Company can give no assurance that its expectations will be attained, and it is possible that the Company's actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks, uncertainties and other factors. Such factors include, but are not limited to: changes in economic and market conditions that may adversely affect the general retail environment; the potential loss of anchor stores or major tenants; the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise; decreases in market rental rates; the intensely competitive market environment in the retail industry; the inability to lease newly developed properties and renew leases and relet space at existing properties on favorable terms; risks related to international activities, including, without limitation, the impact, if any, of the United Kingdom's exit from the European Union; changes to applicable laws or regulations or the interpretation thereof; risks associated with the acquisition, development, redevelopment, expansion, leasing and management of properties; general risks related to real estate investments, including the illiquidity of real estate investments; the impact of our substantial indebtedness on our future operations; any disruption in the financial markets that may adversely affect our ability to access capital for growth and satisfy our ongoing debt service requirements; any change in our credit rating; changes in market rates of interest and foreign exchange rates for foreign currencies; changes in the value of our investments in foreign entities; our ability to hedge interest rate and currency risk; our continued ability to maintain our status as a REIT; changes in tax laws or regulations that result in adverse tax consequences; risks relating to our joint venture properties; environmental liabilities; changes in insurance costs, the availability of comprehensive insurance coverage; security breaches that could compromise our information technology or infrastructure; natural disasters; the potential for terrorist activities; the loss of key management personnel and the transition of LIBOR to an alternative reference rate. The Company discusses these and other risks and uncertainties under the heading "Risk Factors" in its annual and quarterly periodic reports filed with the SEC. The Company may update that discussion in subsequent other periodic reports, but except as required by law, the Company undertakes no duty or obligation to update or revise these forward-looking statements, whether as a result of new information, future developments, or otherwise.

ABOUT SIMON

Simon is a global leader in the ownership of premier shopping, dining, entertainment and mixed-use destinations and an S&P 100 company (Simon Property Group, NYSE:SPG). Our properties across North America, Europe and Asia provide community gathering places for millions of people every day and generate billions in annual sales. For more information, visit simon.com.

 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 6

EARNINGS RELEASE

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

 
  FOR THE THREE MONTHS
ENDED DECEMBER 31,
  FOR THE TWELVE MONTHS
ENDED DECEMBER 31,
 
 
 
2019
 
2018
   
2019
   
2018
 

REVENUE:

                         

Lease income

  $ 1,356,238   $ 1,347,155   $ 5,243,771   $ 5,158,420  

Management fees and other revenues

    29,174     30,780     112,942     116,286  

Other income

    103,203     84,092     398,476     370,582  

Total revenue

    1,488,615     1,462,027     5,755,189     5,645,288  

EXPENSES:

                         

Property operating

    113,741     115,216     453,145     450,636  

Depreciation and amortization

    324,310     329,145     1,340,503     1,282,454  

Real estate taxes

    118,600     112,790     468,004     457,740  

Repairs and maintenance

    26,743     26,081     100,495     99,588  

Advertising and promotion

    41,216     43,262     150,344     151,241  

Home and regional office costs

    45,217     30,584     190,109     136,677  

General and administrative

    7,333     10,830     34,860     46,543  

Other

    34,579     23,607     109,898     94,110  

Total operating expenses

    711,739     691,515     2,847,358     2,718,989  

OPERATING INCOME BEFORE OTHER ITEMS

    776,876     770,512     2,907,831     2,926,299  

Interest expense

    (189,813)     (204,341)     (789,353)     (815,923)  

Loss on extinguishment of debt

    (116,256)         (116,256)      

Income and other taxes

    (6,744)     (10,422)     (30,054)     (36,898)  

Income from unconsolidated entities

    127,657     149,987     444,349     475,250  

Unrealized losses in fair value of equity instruments

    (3,365)     (16,423)     (8,212)     (15,212)  

Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net

    2,061     143,879     14,883     288,827  

CONSOLIDATED NET INCOME

    590,416     833,192     2,423,188     2,822,343  

Net income attributable to noncontrolling interests

    79,388     119,562     321,604     382,285  

Preferred dividends

    834     834     3,337     3,337  

NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS

  $ 510,194   $ 712,796   $ 2,098,247   $ 2,436,721  

BASIC AND DILUTED EARNINGS PER COMMON SHARE:

                         

Net income attributable to common stockholders

  $ 1.66   $ 2.30   $ 6.81   $ 7.87  
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 7

EARNINGS RELEASE

Simon Property Group, Inc.
Unaudited Consolidated Balance Sheets
(Dollars in thousands, except share amounts)

 
  DECEMBER 31,
2019
  DECEMBER 31,
2018
 

ASSETS:

             

Investment properties, at cost

  $ 37,804,495   $ 37,092,670  

Less — accumulated depreciation

    13,905,776     12,884,539  

    23,898,719     24,208,131  

Cash and cash equivalents

    669,373     514,335  

Tenant receivables and accrued revenue, net

    832,151     763,815  

Investment in unconsolidated entities, at equity

    2,371,053     2,220,414  

Investment in Klépierre, at equity

    1,731,649     1,769,488  

Right-of-use assets, net

    514,660      

Deferred costs and other assets

    1,214,025     1,210,040  

Total assets

  $ 31,231,630   $ 30,686,223  

LIABILITIES:

             

Mortgages and unsecured indebtedness

  $ 24,163,230   $ 23,305,535  

Accounts payable, accrued expenses, intangibles, and deferred revenues

    1,390,682     1,316,861  

Cash distributions and losses in unconsolidated entities, at equity

    1,566,294     1,536,111  

Lease liabilities

    516,809      

Other liabilities

    464,304     500,597  

Total liabilities

    28,101,319     26,659,104  

Commitments and contingencies

             

Limited partners' preferred interest in the Operating Partnership and noncontrolling redeemable interests in properties

    219,061     230,163  

EQUITY:

   
 
   
 
 

Stockholders' Equity

             

Capital stock (850,000,000 total shares authorized, $0.0001 par value, 238,000,000 shares of excess common stock, 100,000,000 authorized shares of preferred stock):

             

Series J 83/8% cumulative redeemable preferred stock, 1,000,000 shares authorized, 796,948 issued and outstanding with a liquidation value of $39,847

   
42,420
   
42,748
 

             

Common stock, $0.0001 par value, 511,990,000 shares authorized, 320,435,256 and 320,411,571 issued and outstanding, respectively

    32     32  

             

Class B common stock, $0.0001 par value, 10,000 shares authorized, 8,000 issued and outstanding

         

             

Capital in excess of par value

    9,756,073     9,700,418  

Accumulated deficit

    (5,379,952)     (4,893,069)  

Accumulated other comprehensive loss

    (118,604)     (126,017)  

Common stock held in treasury, at cost, 13,574,296 and 11,402,103 shares, respectively

    (1,773,571)     (1,427,431)  

Total stockholders' equity

    2,526,398     3,296,681  

Noncontrolling interests

    384,852     500,275  

Total equity

    2,911,250     3,796,956  

Total liabilities and equity

  $ 31,231,630   $ 30,686,223  
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 8

EARNINGS RELEASE

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

 
  FOR THE THREE MONTHS
ENDED DECEMBER 31,
  FOR THE TWELVE MONTHS
ENDED DECEMBER 31,
 
 
 
2019
 
2018
   
2019
   
2018
 

REVENUE:

                         

Lease income

  $ 802,746   $ 786,217   $ 3,088,594   $ 3,045,668  

Other income

    88,060     93,828     322,398     326,575  

Total revenue

    890,806     880,045     3,410,992     3,372,243  

OPERATING EXPENSES:

   
 
   
 
   
 
   
 
 

Property operating

    152,320     153,203     587,062     590,921  

Depreciation and amortization

    169,693     164,870     681,764     652,968  

Real estate taxes

    65,314     62,070     266,013     259,567  

Repairs and maintenance

    23,491     23,441     85,430     87,408  

Advertising and promotion

    25,808     21,924     89,660     87,349  

Other

    53,374     43,757     196,178     187,292  

Total operating expenses

    490,000     469,265     1,906,107     1,865,505  

OPERATING INCOME BEFORE OTHER ITEMS

   
400,806
   
410,780
   
1,504,885
   
1,506,738
 

Interest expense

    (163,074)     (158,154)     (636,988)     (663,693)  

Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities, net

    3,022     7,575     24,609     33,367  

NET INCOME

  $ 240,754   $ 260,201   $ 892,506   $ 876,412  

Third-Party Investors' Share of Net Income

  $ 128,618   $ 132,593   $ 460,696   $ 436,767  

Our Share of Net Income

    112,136     127,608     431,810     439,645  

Amortization of Excess Investment (A)

    (21,143)     (20,804)     (83,556)     (85,252)  

Our Share of Gain on Sale or Disposal of Assets and Interests in Other Income in the Consolidated Financial Statements

            (9,156)      

Our Share of Gain on Sale or Disposal of, or Recovery on, Assets and Interests in Unconsolidated Entities, net

    (1,133)     (2,841)     (1,133)     (12,513)  

Income from Unconsolidated Entities (B)

  $ 89,860   $ 103,963   $ 337,965   $ 341,880  

Note:
The above financial presentation does not include any information related to our investments in Klépierre S.A. ("Klépierre") and HBS Global Properties ("HBS"). For additional information, see footnote B.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 9

EARNINGS RELEASE

Simon Property Group, Inc
Unaudited Joint Venture Combined Balance Sheets
(Dollars in thousands)

 
  DECEMBER 31,
2019
  DECEMBER 31,
2018
 

Assets:

             

Investment properties, at cost

  $ 19,525,665   $ 18,807,449  

Less - accumulated depreciation

    7,407,627     6,834,633  

    12,118,038     11,972,816  

Cash and cash equivalents

   
1,015,864
   
1,076,398
 

Tenant receivables and accrued revenue, net

    510,157     445,148  

Right-of-use assets, net

    185,302      

Deferred costs and other assets

    384,663     390,818  

Total assets

  $ 14,214,024   $ 13,885,180  

Liabilities and Partners' Deficit:

   
 
   
 
 

Mortgages

  $ 15,391,781   $ 15,235,415  

Accounts payable, accrued expenses, intangibles, and deferred revenue

    977,112     976,311  

Lease liabilities

    186,594      

Other liabilities

    338,412     344,205  

Total liabilities

    16,893,899     16,555,931  

Preferred units

   
67,450
   
67,450
 

Partners' deficit

    (2,747,325)     (2,738,201)  

Total liabilities and partners' deficit

  $ 14,214,024   $ 13,885,180  

Our Share of:

   
 
   
 
 

Partners' deficit

  $ (1,196,926)   $ (1,168,216)  

Add: Excess Investment (A)

    1,525,903     1,594,198  

Our net Investment in unconsolidated entities, at equity

  $ 328,977   $ 425,982  

Note:
The above financial presentation does not include any information related to our investments in Klépierre and HBS Global Properties. For additional information, see footnote B.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 10

EARNINGS RELEASE

Simon Property Group, Inc.
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 DECEMBER 31,
  FOR THE TWELVE MONTHS
ENDED DECEMBER 31,
   
 
   
   
2019
   
2018
   
2019
 
2018
   

 

Consolidated Net Income (D)

  $ 590,416   $ 833,192   $ 2,423,188   $ 2,822,343    

 

Adjustments to Arrive at FFO:

                           

 

Depreciation and amortization from consolidated properties

    321,404     326,273     1,329,843     1,270,888    

 

Our share of depreciation and amortization from unconsolidated entities, including Klépierre and HBS

    139,579     129,818     551,596     533,595    

 

Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net

    (2,061)     (137,263)     (14,883)     (282,211)    

 

Unrealized losses in fair value of equity instruments

    3,365     16,423     8,212     15,212    

 

Net income attributable to noncontrolling interest holders in properties

    (1,172)     (10,642)     (991)     (11,327)    

 

Noncontrolling interests portion of depreciation and amortization

    (4,834)     (5,082)     (19,442)     (18,647)    

 

Preferred distributions and dividends

    (1,313)     (1,313)     (5,252)     (5,252)    

 

FFO of the Operating Partnership

  $ 1,045,384   $ 1,151,406   $ 4,272,271   $ 4,324,601    

 

Diluted net income per share to diluted FFO per share reconciliation:

                           

 

Diluted net income per share

  $ 1.66   $ 2.30   $ 6.81   $ 7.87    

 

Depreciation and amortization from consolidated properties and our share of depreciation and amortization from unconsolidated entities, including Klépierre and HBS, net of noncontrolling interests portion of depreciation and amortization

    1.30     1.27     5.25     5.01    

 

Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net

    (0.01)     (0.39)     (0.04)     (0.79)    

 

Unrealized losses in fair value of equity instruments

    0.01     0.05     0.02     0.04    

 

Diluted FFO per share

  $ 2.96   $ 3.23   $ 12.04   $ 12.13    

   

 

 

                           

 

 

Details for per share calculations:

                           

 

 

FFO of the Operating Partnership

  $ 1,045,384   $ 1,151,406   $ 4,272,271   $ 4,324,601    

 

 

Diluted FFO allocable to unitholders

    (138,219)     (152,122)     (563,342)     (568,817)    
 

 

 

Diluted FFO allocable to common stockholders

  $ 907,165   $ 999,284   $ 3,708,929   $ 3,755,784    
 
 
 

 

 

Basic and Diluted weighted average shares outstanding

    306,869     309,294     307,950     309,627    

 

 

Weighted average limited partnership units outstanding

    46,751     47,102     46,774     46,893    
 

 

 

Basic and Diluted weighted average shares and units outstanding

    353,620     356,396     354,724     356,520    
 
 
 

 

 

Basic and Diluted FFO per Share

  $ 2.96   $ 3.23   $ 12.04   $ 12.13    

 

 

Percent Change

    –8.4%           –0.7%          
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 11

EARNINGS RELEASE

Simon Property Group, Inc.
Footnotes to Unaudited Financial Information

Notes:

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

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

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

-
Gains on land sales of $3.2 million and $2.4 million for the three months ended December 31, 2019 and 2018, respectively, and $17.3 million and $6.3 million for the twelve months ended December 31, 2019 and 2018, respectively.

-
Straight-line adjustments increased income by $24.9 million and $6.7 million for the three months ended December 31, 2019 and 2018, respectively, and $90.9 million and $28.5 million for the twelve months ended December 31, 2019 and 2018, respectively.

-
Amortization of fair market value of leases from acquisitions increased income by $1.4 million and $1.4 million for the three months ended December 31, 2019 and 2018, respectively, and $5.4 million and $4.4 million for the twelve months ended December 31, 2019 and 2018, respectively.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 12

EARNINGS RELEASE

(E)
Reconciliation of reported earnings per share to comparable earnings per share and FFO per share to comparable FFO per share:
 
  THREE MONTHS
ENDED
DECEMBER 31,
  TWELVE MONTHS
ENDED
DECEMBER 31,
 
 
 
2019
 
2018
   
2019
   
2018
 

Reported earnings per share

  $ 1.66   $ 2.30   $ 6.81   $ 7.87  

Add: Loss on extinguishment of debt

    0.33         0.33      

Less: Non-cash investment gain (ABG)

                (0.10)  

Less: Higher distribution income from international investment

                (0.05)  

Less: ASC 842 expensing internal leasing costs

        (0.03)         (0.13)  

Less: Gains on sale or disposal of assets

        (0.40)         (0.81)  

Comparable earnings per share

  $ 1.99   $ 1.87   $ 7.14   $ 6.78  

Comparable earnings per share growth

    6.4%           5.3%        

 

 
  THREE MONTHS
ENDED
DECEMBER 31,
  TWELVE MONTHS
ENDED
DECEMBER 31,
 
 
 
2019
 
2018
   
2019
   
2018
 

Reported FFO per share

  $ 2.96   $ 3.23   $ 12.04   $ 12.13  

Add: Loss on extinguishment of debt

    0.33         0.33      

Less: Non-cash investment gain (ABG)

                (0.10)  

Less: Higher distribution income from international investment

                (0.05)  

Less: ASC 842 expensing internal leasing costs

        (0.03)         (0.13)  

Comparable FFO per share

  $ 3.29   $ 3.20   $ 12.37   $ 11.85  

Comparable FFO per share growth

    2.8%           4.4%        
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 13

OVERVIEW

THE COMPANY

Simon Property Group, Inc. (NYSE:SPG) is a self-administered and self-managed real estate investment trust ("REIT"). Simon Property Group, L.P., or the Operating Partnership, is our majority-owned partnership subsidiary that owns all of our real estate properties and other assets. In this package, the terms Simon, we, our, or the Company refer to Simon Property Group, Inc., the Operating Partnership, and its subsidiaries. We own, develop and manage premier shopping, dining, entertainment and mixed-use destinations, which consist primarily of malls, Premium Outlets®, The Mills®, and International Properties. At December 31, 2019, we owned or had an interest in 233 properties comprising 191 million square feet in North America, Asia and Europe. Additionally, at December 31, 2019, we had a 22.2% ownership interest in Klépierre, a publicly traded, Paris-based real estate company, which owns shopping centers in 15 European countries.

This package was prepared to provide operational and balance sheet information as of December 31, 2019 for the Company and the Operating Partnership.

Certain statements made in this Supplemental Package may be deemed "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Although we believe the expectations reflected in any forward-looking statements are based on reasonable assumptions, we can give no assurance that our expectations will be attained, and it is possible that our actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks, uncertainties and other factors. Such factors include, but are not limited to: changes in economic and market conditions that may adversely affect the general retail environment; the potential loss of anchor stores or major tenants; the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise; decreases in market rental rates; the intensely competitive market environment in the retail industry; the inability to lease newly developed properties and renew leases and relet space at existing properties on favorable terms; risks related to international activities, including, without limitation, the impact of the United Kingdom's vote to leave the European Union; changes to applicable laws or regulations or the interpretation thereof; risks associated with the acquisition, development, redevelopment, expansion, leasing and management of properties; general risks related to real estate investments, including the illiquidity of real estate investments; the impact of our substantial indebtedness on our future operations; any disruption in the financial markets that may adversely affect our ability to access capital for growth and satisfy our ongoing debt service requirements; any change in our credit rating; changes in market rates of interest and foreign exchange rates for foreign currencies; changes in the value of our investments in foreign entities; our ability to hedge interest rate and currency risk; our continued ability to maintain our status as a REIT; changes in tax laws or regulations that result in adverse tax consequences; risks relating to our joint venture properties; environmental liabilities; changes in insurance costs, the availability of comprehensive insurance coverage; security breaches that could compromise our information technology or infrastructure; natural disasters; the potential for terrorist activities; the loss of key management personnel; and the transition of LIBOR to an alternative reference rate. 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 subsequent other periodic reports, but, except as required by law, we undertake no duty or obligation to update or revise these forward-looking statements, whether as a result of new information, future developments, or otherwise.

Any questions, comments or suggestions regarding this Supplemental Information should be directed to Tom Ward, Senior Vice President of Investor Relations (tom.ward@simon.com or 317.685.7330).

 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 14

OVERVIEW

STOCK INFORMATION

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

 

Common Stock

  SPG                                   

 

8.375% Series J Cumulative Redeemable Preferred

  SPGPrJ        


CREDIT RATINGS

 

Standard & Poor's

 

 

 

 

 
 

 

Corporate

  A   (Stable Outlook)    

 

Senior Unsecured

  A   (Stable Outlook)    

 

Commercial Paper

  A1   (Stable Outlook)    

 

Preferred Stock

  BBB+   (Stable Outlook)    

 

Moody's

 

 

 

 

 
 

 

Senior Unsecured

  A2   (Stable Outlook)    

 

Commercial Paper

  P1   (Stable Outlook)    

 

Preferred Stock

  A3   (Stable Outlook)    

SENIOR UNSECURED DEBT COVENANTS (1)

  Required   Actual   Compliance

Total Debt to Total Assets (1)

  £65%   40%   Yes

Total Secured Debt to Total Assets (1)

  £50%   18%   Yes

Fixed Charge Coverage Ratio

  >1.5X   5.3X   Yes

Total Unencumbered Assets to Unsecured Debt

  ³125%   280%   Yes
(1)
Covenants for indentures dated June 7, 2005 and later. Total Assets are calculated in accordance with the indenture and essentially represent net operating income (NOI) divided by a 7.0% capitalization rate plus the value of other assets at cost.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 15

SELECTED FINANCIAL AND EQUITY INFORMATION
(In thousands, except as noted)

 

THREE MONTHS ENDED
DECEMBER 31,




TWELVE MONTHS ENDED
DECEMBER 31,
 
     

 
2019

2018

2019
2018  

Financial Highlights

                         

Total Revenue - Consolidated Properties

  $ 1,488,615   $ 1,462,027   $ 5,755,189   $ 5,645,288  

Consolidated Net Income

 
$

590,416
 
$

833,192
 
$

2,423,188
 
$

2,822,343
 

Net Income Attributable to Common Stockholders

  $ 510,194   $ 712,796   $ 2,098,247   $ 2,436,721  

Basic and Diluted Earnings per Common Share (EPS)

  $ 1.66   $ 2.30   $ 6.81   $ 7.87  

Funds from Operations (FFO) of the Operating Partnership

 
$

1,045,384
 
$

1,151,406
 
$

4,272,271
 
$

4,324,601
 

Basic and Diluted FFO per Share (FFOPS)

  $ 2.96   $ 3.23   $ 12.04   $ 12.13  

Dividends/Distributions per Share/Unit

 
$

2.10
 
$

2.00
 
$

8.30
 
$

7.90
 


Stockholders' Equity Information

 


AS OF
DECEMBER 31,
2019





AS OF
DECEMBER 31,
2018
 

Limited Partners' Units Outstanding at end of period

    46,740     46,807  

Common Shares Outstanding at end of period

    306,869     309,018  

Total Common Shares and Limited Partnership Units Outstanding at end of period

    353,609     355,825  

Weighted Average Limited Partnership Units Outstanding

    46,744     46,893  

Weighted Average Common Shares Outstanding:

             

Basic and Diluted - for purposes of EPS and FFOPS

    307,950     309,627  

 

             

Debt Information

             

Share of Consolidated Debt

  $ 23,988,186   $ 23,139,977  

Share of Joint Venture Debt

    7,214,181     7,160,392  

Share of Total Debt

  $ 31,202,367   $ 30,300,369  

 

             

Market Capitalization

             

Common Stock Price at end of period

  $ 148.96   $ 167.99  

Common Equity Capitalization, including Limited Partnership Units

  $ 52,673,608   $ 59,775,015  

Preferred Equity Capitalization, including Limited Partnership Preferred Units

    83,236     80,287  

Total Equity Market Capitalization

  $ 52,756,844   $ 59,855,302  

Total Market Capitalization - Including Share of Total Debt

  $ 83,959,211   $ 90,155,671  

 

             

Net Debt to Total Market Capitalization

    35.8%     32.5%  
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 16

NET OPERATING INCOME (NOI) COMPOSITION (1)
For the Twelve Months Ended December 31, 2019

 

GRAPHIC

(1)
Based on our share of total NOI and does not reflect any property, entity or corporate-level debt.
(2)
Includes Klépierre, international Premium Outlets and international Designer Outlets.
(3)
Includes Lifestyle Centers.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 17

NET OPERATING INCOME OVERVIEW (1)
(In thousands)

 
FOR THE THREE MONTHS
ENDED DECEMBER 31,
  % GROWTH  
FOR THE TWELVE MONTHS
ENDED DECEMBER 31,
  % GROWTH
   

 
2019
2018    
2019
2018    

Comparable Property NOI (2)

  $ 1,440,893   $ 1,433,452   0.5%   $ 5,513,459   $ 5,435,326   1.4%

NOI from New Development, Redevelopment, Expansion and Acquisitions (3)

   
46,820
   
51,354
       
181,871
   
191,959
   

International Properties (4)

    133,956     127,590         483,563     465,421    

Our share of NOI from Investments (5)

    85,006     80,054         293,979     292,513    

                               

Portfolio NOI

  $ 1,706,675   $ 1,692,450   0.8%   $ 6,472,872   $ 6,385,219   1.4%

Corporate and Other NOI Sources (6)

   
102,566
   
106,627
       
481,059
   
482,615
   

Combined NOI

  $ 1,809,241   $ 1,799,077       $ 6,953,931   $ 6,867,834    

Less: Joint Venture Partners' Share of NOI

   
308,369
   
307,934
       
1,163,972
   
1,143,667
   

Our Share of Total NOI

  $ 1,500,872   $ 1,491,143       $ 5,789,959   $ 5,724,167    
(1)
All amounts are presented at gross values unless otherwise indicated as our share. See reconciliation on following page.
(2)
Includes Malls, Premium Outlets, The Mills and Lifestyle Centers opened and operating as comparable for the period.
(3)
Includes total property NOI for properties undergoing redevelopment as well as incremental NOI for expansion properties not yet included in comparable properties.
(4)
Includes International Premium Outlets (except for Canadian Premium Outlets included in Comparable NOI) and International Designer Outlets.
(5)
Includes our share of NOI of Klépierre, HBS, and other corporate investments.
(6)
Includes income components excluded from Portfolio NOI and Comparable Property NOI (domestic lease termination income, interest income, land sale gains, straight line lease income, above/below market lease adjustments), unrealized and realized gains/losses on non-real estate related equity instruments, Northgate, Simon management company revenues, and other assets.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 18

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

RECONCILIATION OF NET INCOME TO NOI

           

    

                       

 
THREE MONTHS ENDED DECEMBER 31,

TWELVE MONTHS ENDED DECEMBER 31,
     

  2019   2018   2019   2018

Reconciliation of NOI of consolidated entities:

                   

Consolidated Net Income

  $ 590,416   $ 833,192   $ 2,423,188   $ 2,822,343

Income and other tax expense

  6,744     10,422   30,054     36,898

Interest expense

  189,813     204,341   789,353     815,923

Loss on extinguishment of debt

  116,256       116,256    

Income from unconsolidated entities

  (127,657)     (149,987)   (444,349)     (475,250)

Unrealized losses in fair value of equity instruments

  3,365     16,423   8,212     15,212

Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net

  (2,061)     (143,879)   (14,883)     (288,827)

Operating Income Before Other Items

  776,876     770,512   2,907,831     2,926,299

Depreciation and amortization

  324,310     329,145   1,340,503     1,282,454

Home and regional office costs

  45,217     30,584   190,109     136,677

General and administrative

  7,333     10,830   34,860     46,543

NOI of consolidated entities

  $ 1,153,736   $ 1,141,071   $ 4,473,303   $ 4,391,973

Reconciliation of NOI of unconsolidated entities:

                   

Net Income

  $ 240,754   $ 260,201   $ 892,506   $ 876,412

Interest expense

  163,074     158,154   636,988     663,693

Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities, net

  (3,022)     (7,575)   (24,609)     (33,367)

Operating Income Before Other Items

  400,806     410,780   1,504,885     1,506,738

Depreciation and amortization

  169,693     164,870   681,764     652,968

NOI of unconsolidated entities

  $ 570,499   $ 575,650   $ 2,186,649   $ 2,159,706

Add: Our share of NOI from Klépierre, HBS and other corporate investments

  85,006     82,356   293,979     316,155

Combined NOI

  $ 1,809,241   $ 1,799,077   $ 6,953,931   $ 6,867,834
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 19

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

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

    

   

THREE
MONTHS ENDED
DECEMBER 31,
2019




TWELVE
MONTHS ENDED
DECEMBER 31,
2019

FFO of the Operating Partnership

$ 1,045,384 $ 4,272,271

Non-cash impacts to FFO(1)

(15,365) (41,259)

FFO of the Operating Partnership excluding non-cash impacts

1,030,019 4,231,012

Tenant allowances

(47,147) (192,252)

Operational capital expenditures

(72,330) (195,350)

Funds available for distribution

$ 910,542 $ 3,843,410
(1)
Non-cash impacts to FFO of the Operating Partnership include:

    

   

THREE
MONTHS ENDED
DECEMBER 31,
2019




TWELVE
MONTHS ENDED
DECEMBER 31,
2019

Deductions:

   

Straight-line lease income

(24,952) (90,907)

Fair market value of lease amortization

(1,382) (5,424)

Fair value of debt amortization

(822) (814)

Additions:

   

Stock based compensation expense

5,883 27,030

Mortgage, financing fee and terminated swap amortization expense

5,908 28,856

$ (15,365) $ (41,259)

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, FFO per share, comparable FFO per share, comparable earnings per share, funds available for distribution, net operating income (NOI), portfolio NOI, and comparable property NOI. FFO and NOI are performance measures that are standard in the REIT business. We believe FFO and NOI provide investors with additional information concerning our operating performance and a basis to compare our performance with the performance of other REITs. We also use these measures internally to monitor the operating performance of our portfolio. Our computation of these non-GAAP measures may not be the same as similar measures reported by other REITs.

The non-GAAP financial measures used in this report should not be considered as alternatives to net income as a measure of our operating performance or to cash flows computed in accordance with GAAP as a measure of liquidity nor are they indicative of cash flows from operating and financial activities. Reconciliations of other non-GAAP measures used in this report to the most-directly comparable GAAP measure are included in the tables on pages 18 - 20 and in the Earnings Release for the latest period.

 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 20

OTHER INCOME, OTHER EXPENSE AND CAPITALIZED INTEREST
(In thousands)

 

THREE MONTHS
ENDED DECEMBER 31,




TWELVE MONTHS
ENDED DECEMBER 31,
     

 
2019

2018

2019
2018

Consolidated Properties

                       

Other Income

                       

Interest, dividend and distribution income  (1)

  $ 11,457   $ 5,843   $ 36,982   $ 48,469

Lease settlement income

    1,982     2,700     17,493     44,174

Gains on land sales

    3,597     114     13,753     3,362

Other  (2)

    86,167     75,435     330,248     274,577

Totals

  $ 103,203   $ 84,092   $ 398,476   $ 370,582

 

                       

Other Expense

                       

Ground leases

  $ 11,179   $ 10,957   $ 43,499   $ 42,683

Professional fees and other

    23,400     12,650     66,399     51,427

Totals

  $ 34,579   $ 23,607   $ 109,898   $ 94,110

    

                       

 

Capitalized Interest

 

THREE MONTHS
ENDED DECEMBER 31,




TWELVE MONTHS
ENDED DECEMBER 31,
     

 
2019

2018

2019
2018

Interest Capitalized during the Period:

                       

Our Share of Consolidated Properties

  $ 9,366   $ 4,683   $ 33,324   $ 19,867

Our Share of Joint Venture Properties

  $ 293   $ 409   $ 1,187   $ 2,077

                       

                       
(1)
Includes distributions from other international investments.

(2)
Includes ancillary property revenues, gift cards, marketing, media, parking and sponsorship revenues, gains on sale of non-retail investments, non-real estate investments, insurance proceeds from business interruption and other miscellaneous income items.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 21

U.S. MALLS AND PREMIUM OUTLETS OPERATING INFORMATION

 
AS OF DECEMBER 31,
 

 
2019
2018

Total Number of Properties

  175     176

Total Square Footage of Properties (in millions)

 

150.3
   
151.2

Ending Occupancy (1):

 

 
   
 

Consolidated Assets

  95.3%     95.9%

Unconsolidated Assets

  94.5%     95.8%

Total Portfolio

  95.1%     95.9%

Total Sales per Square Foot (PSF) (2):

 

 
   
 

Consolidated Assets

  $ 662   $ 641

Unconsolidated Assets

  $ 783   $ 719

Total Portfolio

  $ 693   $ 661

Base Minimum Rent PSF (3):

 

 
   
 

Consolidated Assets

  $ 53.06   $ 52.51

Unconsolidated Assets

  $ 58.71   $ 58.59

Total Portfolio

  $ 54.59   $ 54.18

Open / Close Spread

     

RENT PSF
(BASE MINIMUM RENT & CAM)


     
         

 

SQUARE FOOTAGE
OF OPENINGS





AVERAGE
OPENING RATE
PSF  (4)






AVERAGE
CLOSING RATE
PSF  (4)





LEASING
SPREAD  (4)



SPREAD TO
CLOSE %

12/31/19

  8,216,167   $ 62.39   $ 54.56   $ 7.83   14.4%

12/31/18

    8,722,732   $ 62.04   $ 54.29   $ 7.75     14.3%

Occupancy Cost as a Percentage of Sales (5):

12/31/19

  12.5%                        

12/31/18

    12.8%                        
(1)
Ending Occupancy is the percentage of total owned square footage (GLA) which is leased as of the last day of the reporting period. We include all company owned space except for mall anchors, mall majors, mall freestanding and mall outlots in the calculation.
(2)
Total Sales PSF is defined as total sales as reported of the tenants open and operating in the center during the reporting period divided by the associated company owned and occupied GLA on a trailing 12-month basis. Includes tenant sales activity for all months a tenant is open within the trailing 12-month period. In accordance with the standard definition of sales for regional malls adopted by the International Council of Shopping Centers, stores with less than 10,000 square feet are included for malls and stores with less than 20,000 square feet are included for Premium Outlets.
(3)
Base Minimum Rent PSF is the average base minimum rent charge in effect for the reporting period for all tenants that would qualify to be included in Ending Occupancy as defined above.
(4)
The Open / Close Spread is a measure that compares opening and closing rates on all spaces. The Opening Rate is the initial cash Rent PSF for spaces leased during the trailing 12-month period, and includes new leases, renewals, amendments and relocations (including expansions and downsizings) if lease term is greater than one year. The Closing Rate is the final cash Rent PSF as of the month the tenant terminates or closes. Rent PSF includes Base Minimum Rent and Common Area Maintenance (CAM) rents.
(5)
Occupancy Cost as a Percentage of Sales is the trailing 12-month Base Minimum Rent, plus all applicable ancillary charges, plus overage rent, if applicable (based on last 12 months of sales), divided by the trailing 12-month Total Sales PSF for the same tenants.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 22

THE MILLS AND INTERNATIONAL OPERATING INFORMATION

 
AS OF DECEMBER 31,
 

 
2019
2018

The Mills

         

Total Number of Properties

 

14
   
14

Total Square Footage of Properties (in millions)

 

21.5
   
21.4

Ending Occupancy(1)

 

97.0%
   
97.6%

Total Sales PSF(2)

 
$

620
 
$

614

Base Minimum Rent PSF(3)

 
$

33.09
 
$

32.63

Leasing Spread PSF(4)

 
$

5.48
 
$

15.21

Leasing Spread (Percentage Change)(4)

 

13.2%
   
34.6%

 

 

 
   
 

International Properties

 

 
   
 

Premium Outlets

 

 
   
 

Total Number of Properties

 

20
   
19

Total Square Footage of Properties (in millions)

 

7.7
   
7.3

Designer Outlets

 

 
   
 

Total Number of Properties

 

9
   
9

Total Square Footage of Properties (in millions)

 

2.4
   
2.2

Statistics for Premium Outlets in Japan(5)

 

 
   
 

Ending Occupancy

 

99.5%
   
99.7%

Total Sales PSF

 

¥ 107,866
   
¥ 107,265

Base Minimum Rent PSF

 

¥ 5,269
   
¥ 5,156
(1)
See footnote 1 on page 22 for definition, except Ending Occupancy is calculated on all company owned space.
(2)
See footnote 2 on page 22 for definition; calculation methodology is the same as for malls.
(3)
See footnote 3 on page 22 for definition.
(4)
See footnote 4 on page 22 for definition.
(5)
Information supplied by the managing venture partner; includes 9 properties.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 23

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

YEAR

 


NUMBER OF
LEASES
EXPIRING




SQUARE FEET




AVG. BASE
MINIMUM
RENT
PSF AT 12/31/19







PERCENTAGE OF
GROSS ANNUAL
RENTAL
REVENUES  (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

Inline Stores and Freestanding

                       

Month to Month Leases

   
651
   
2,021,771
 
$

58.01
   
2.0%

2020

    2,473     8,606,035   $ 50.60     7.6%

2021

    2,424     9,066,802   $ 50.64     8.0%

2022

    2,326     8,754,342   $ 49.66     7.7%

2023

    2,277     9,381,279   $ 56.10     9.1%

2024

    1,919     7,462,106   $ 59.29     7.6%

2025

    1,478     5,658,208   $ 63.78     6.4%

2026

    1,275     4,630,900   $ 63.93     5.2%

2027

    985     3,708,647   $ 65.27     4.2%

2028

    851     3,660,770   $ 59.68     3.8%

2029

    723     3,132,495   $ 62.27     3.2%

2030 and Thereafter

    445     2,853,217   $ 41.65     2.2%

Specialty Leasing Agreements w/ terms in excess of 12 months

    1,836     4,658,652   $ 18.28     1.6%

 

                       

Anchors

                       

2020

   
3
   
371,955
 
$

4.21
   
0.0%

2021

    10     1,113,351   $ 6.32     0.1%

2022

    16     2,033,754   $ 6.14     0.2%

2023

    17     2,386,762   $ 6.67     0.3%

2024

    24     2,027,154   $ 8.30     0.3%

2025

    16     1,480,858   $ 7.21     0.2%

2026

    7     804,111   $ 4.30     0.1%

2027

    6     920,224   $ 4.16     0.1%

2028

    9     857,119   $ 7.58     0.1%

2029

    5     577,818   $ 5.02     0.1%

2030 and Thereafter

    25     2,455,938   $ 8.50     0.4%
(1)
Does not consider the impact of renewal options that may be contained in leases.
(2)
Annual rental revenues represent 2019 consolidated and joint venture combined base rental revenue.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 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.

    412     3,843     2.1%     3.4%

L Brands, Inc.

    307     1,895     1.0%     2.2%

Ascena Retail Group Inc

    435     2,420     1.3%     1.8%

PVH Corporation

    237     1,476     0.8%     1.6%

Tapestry, Inc.

    253     1,016     0.6%     1.5%

Signet Jewelers, Ltd.

    363     526     0.3%     1.5%

Foot Locker, Inc.

    224     1,031     0.6%     1.2%

Luxottica Group SPA

    386     689     0.4%     1.2%

American Eagle Outfitters, Inc

    195     1,280     0.7%     1.2%

Capri Holdings Limited

    138     530     0.3%     1.2%

Top Anchors (sorted by percentage of total square footage in U.S. properties) (1)

TENANT





NUMBER
OF
STORES






SQUARE
FEET
(000's)






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





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

 

                       

Macy's Inc.

    113     21,736     12.0%     0.3%

J.C. Penney Co., Inc.

    63     10,201     5.6%     0.3%

Dillard's, Inc.

    36     6,532     3.6%     *

Nordstrom, Inc.

    27     4,556     2.5%     0.1%

Sears

    22     3,796     2.1%     *

Dick's Sporting Goods, Inc.

    36     2,410     1.3%     0.6%

Hudson's Bay Company

    16     2,128     1.2%     0.1%

The Neiman Marcus Group, Inc.

    12     1,458     0.8%     0.1%

Belk, Inc.

    8     1,323     0.7%     *

Target Corporation

    6     831     0.5%     0.1%

Von Maur, Inc.

    6     768     0.4%     *
(1)
Includes space leased and owned by anchors in U.S. Malls; does not include Bloomingdale's The Outlet Store, Neiman Marcus Last Call, Nordstrom Rack, and Saks Fifth Avenue Off 5th.
*
Less than one-tenth of one percent.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 25

CAPITAL EXPENDITURES
(In thousands)

     

UNCONSOLIDATED
PROPERTIES
   

 
CONSOLIDATED
PROPERTIES

 
TOTAL  
OUR
SHARE

New development projects

  $ 58,851   $ 286,231   $ 113,899

Redevelopment projects with incremental square footage and/or anchor replacement

   
488,962
   
388,983
   
183,183

Redevelopment projects with no incremental square footage (1)

   
109,665
   
23,675
   
7,798

 

                 

Subtotal new development and redevelopment projects

  657,478   698,889   304,880

Tenant allowances

   
159,165
   
72,571
   
33,087

Operational capital expenditures at properties:

                 

CAM expenditures

    118,080     69,145     31,492

Non-CAM expenditures

    30,130     31,529     15,648

 

                 

Totals

  $ 964,853   $ 872,134   $ 385,107

Conversion from accrual to cash basis

   
(88,842)
   
(82,811)
   
(36,567)

 

                 

Capital Expenditures for the Twelve Months Ended 12/31/19 (2)

  $ 876,011   $ 789,323   $ 348,540

        

                 

Capital Expenditures for the Twelve Months Ended 12/31/18 (2)

  $ 781,909   $ 761,657   $ 361,848
(1)
Includes restoration projects as a result of property damage from natural disasters.
(2)
Agrees with the line item "Capital expenditures" on the Combined Statements of Cash Flows for the consolidated properties. No statement of cash flows is prepared for the joint venture properties; however, the above reconciliation was completed in the same manner as the reconciliation for the consolidated properties.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 26

DEVELOPMENT ACTIVITY SUMMARY (1)
As of December 31, 2019
(in millions, except percent)

 

 

PLATFORM
    PROJECT TYPE


 
 

PROJECTED
GROSS COST (2)


 

PROJECTED
NET COST (3)


 


OUR
SHARE OF
NET COST (4)



 


EXPECTED
STABILIZED
RATE OF RETURN (4)



 


TOTAL
CONSTRUCTION
IN PROGRESS



 



OUR SHARE
OF TOTAL
CONSTRUCTION
IN PROGRESS




 

 

Malls

                         

 

 

Redevelopments

      $ 1,267       $ 1,234       $ 1,076         7%       $ 635       $ 537    

 

 

 

                                                               

 

 

Premium Outlets

                                                   

 

 

 

                         

 

 

New Developments

      $ 869       $ 760       $ 455         8%       $ 289       $ 135    

 

 

Redevelopments

      $ 416       $ 385       $ 204         10%       $ 191       $ 100    

 

 

The Mills

                         

 

 

Redevelopments

      $ 83       $ 83       $ 62         9%       $ 37       $ 30    

 

 

Totals

    $ 2,635     $ 2,462     $ 1,797     8%     $ 1,152     $ 802  
                                                                     

Notes:

(1)
Represents projects under construction; new development and redevelopment projects with budgeted gross costs in excess of $5 million or incremental square footage. Includes both domestic and international properties.
(2)
Projected Gross Cost includes soft costs such as architecture and engineering fees, tenant costs (allowances/leasing commissions), development, legal and other fees, marketing costs, cost of capital, and other related costs.
(3)
Projected Net Cost includes cost recoveries such as land sales, tenant reimbursements, Tax Increment Financing (TIF), CAM, and other such recoveries.
(4)
Costs and returns are based upon current budget assumptions; actual costs may vary and no assurance can be given that expected returns will be achieved. Returns do not include any development or leasing fees earned as part of the development by Simon from joint venture partners.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 27

DEVELOPMENT ACTIVITY SUMMARY
As of December 31, 2019

 

GRAPHIC

(1)
Includes hotel, residential, office and other
(2)
Includes international Premium Outlets and international Designer Outlets
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 28

DEVELOPMENT ACTIVITY REPORT (1)
As of December 31, 2019

PROPERTY/
LOCATION


PROJECT DESCRIPTION
ACTUAL/
PROJECTED
OPENING



COMPANY'S
OWNERSHIP
PERCENTAGE
             
Malls - Redevelopments            

Del Amo Fashion Mall - Torrance, CA

 

Mitsuwa Marketplace

 

2/20

 

50%

Roosevelt Field - Garden City (New York), NY

 

163 room Residence Inn by Marriott

 

2/20

 

50%

Shops at Riverside, The - Hackensack (New York), NJ

 

Redevelopment

 

3/20

 

100%

Broadway Square - Tyler, TX

 

Redevelopment of the former Sears building with Dick's Sporting Goods, Home Goods, retail, and restaurants

 

4/20

 

100%

Greenwood Park Mall - Indianapolis, IN

 

Dave & Buster's

 

4/20

 

100%

Copley Place - Boston, MA

 

Saks Men's Store

 

6/20

 

98%

Midland Park Mall - Midland, TX

 

Redevelopment of the former Sears building with Dillard's (opened 4/19) and redevelopment of former Dillard's with Dick's Sporting Goods

 

6/20

 

100%

Ocean County Mall - Toms River, NJ

 

Redevelopment of the former Sears building with B.J.'s Restaurant & Brewhouse (opened 7/19), LA Fitness (opened 12/19), Ulta, and Homesense

 

6/20

 

100%

Bay Park Square - Green Bay, WI

 

Dave & Buster's

 

7/20

 

100%

Cape Cod Mall - Hyannis, MA

 

Redevelopment of the former Sears building and TBA with Target (opened 10/19), Dick's Sporting Goods, and other retailers

 

7/20

 

56%

Lehigh Valley, Whitehall, PA

 

Dave & Buster's

 

7/20

 

50%

Burlington Mall - Burlington (Boston), MA

 

Redevelopment of the former Sears lower level

 

10/20

 

100%

Tacoma Mall - Tacoma, WA

 

Redevelopment of the former Sears building with Marcus Theatres, Nordstrom Rack, Total Wine and Ulta

 

10/20

 

100%

Northshore Mall - Peabody, MA

 

Redevelopment of the former Sears building and TBA with Life Time Athletic and Tesla

 

12/20

 

56%

Dadeland Mall - Miami, FL

 

AC Hotel by Marriott

 

1/21

 

33%

Dadeland Mall - Miami, FL

 

Kendall West expansion including the addition of Apple and North Italia

 

1/21

 

50%

Roosevelt Field - Garden City (New York), NY

 

Redevelopment of the Bloomingdale's Furniture space with Century 21

 

2/21

 

100%

West Town Mall - Knoxville, TN

 

Redevelopment of the former Sears building with Dick's Sporting Goods

 

3/21

 

50%

La Plaza - McAllen, TX

 

Cut! theater by Cinemark

 

4/21

 

100%

Phipps Plaza - Atlanta, GA

 

Mixed use redevelopment of the former Belk building with Nobu Hotel and Restaurant, Life Time Athletic, Life Time Work, Office, Pinstripes, and retail

 

8/21

 

100%

Northgate - Seattle, WA

 

NHL Seattle corporate headquarters and ice rinks facility

 

9/21

 

100%

Stanford Shopping Center - Palo Alto, CA

 

Redevelopment of the former Macy's Men's building with RH Gallery, Wilkes Bashord, and small shops

 

10/21

 

100%
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 29

DEVELOPMENT ACTIVITY REPORT (1)
As of December 31, 2019

PROPERTY/
LOCATION


PROJECT DESCRIPTION
ACTUAL/
PROJECTED
OPENING



COMPANY'S
OWNERSHIP
PERCENTAGE
             
             
Premium Outlets - New Developments            

Siam Premium Outlets Bangkok - Bangkok, Thailand

 

251,000 SF upscale Premium Outlet Center

 

4/20

 

50%

Tulsa Premium Outlets - Jenks, OK

 

338,000 SF Premium Outlet Center

 

5/21

 

100%
             
             
Designer Outlet - New Developments            

Malaga Designer Outlet - Malaga, Spain

 

191,000 SF upscale Designer Outlet Center

 

2/20

 

46%

West Midlands Designer Outlet - Cannock, England

 

197,000 SF upscale Designer Outler Center

 

10/20

 

20%

Paris-Giverny Designer Outlet - Vernon (Normandy), France

 

229,000 SF upscale Designer Outler Center

 

9/21

 

81%

 

 

 

 

 

 

 

Premium Outlets - Redevelopments and Expansions

 

 

 

 

 

 

Gotemba Premium Outlets - Gotemba, Japan

 

178,000 SF Phase IV expansion

 

4/20

 

40%

Rinku Premium Outlets - Izumisano (Osaka), Japan

 

110,000 SF Phase V expansion

 

7/20

 

40%

Round Rock Premium Outlets - Round Rock, TX

 

433 Unit Multi-family Residential

 

9/20

 

50%

Wrentham Premium Outlets - Wrentham (Boston), MA

 

Center redevelopment and relocations of Bloomingdale's and Restoration hardware

 

11/20

 

100%

 

 

 

 

 

 

 

Designer Outlet - Expansions

 

 

 

 

 

 

La Reggia Designer Outlet - Marcianise, Italy

 

58,000 SF Phase III expansion

 

11/20

 

92%

 

 

 

 

 

 

 

The Mills - Redevelopments

 

 

 

 

 

 

Sawgrass Mills - Sunrise (Miami), FL

 

Redevelopment of the former JCPenney Outlet with Primark (8/20)

 

8/20

 

100%

Arizona Mills - Temple, AZ

 

Fieldhouse USA

 

10/20

 

100%

Sawgrass Mills - Sunrise (Miami), FL

 

AC Hotel by Marriott

 

12/20

 

50%
(1)
Projects listed above are included in the Development Activity Summary and are under construction; new development and redevelopment projects with budgeted gross costs in excess of $5 million or incremental square footage. Includes both domestic and international properties.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 30

COMMON AND PREFERRED STOCK INFORMATION

                    CHANGES IN COMMON SHARE AND LIMITED PARTNERSHIP UNIT OWNERSHIP
                    
For the Period December 31, 2018 through December 31, 2019

 
COMMON
SHARES (1)

 


LIMITED
PARTNERSHIP
UNITS (2)

Number Outstanding at December 31, 2018

    309,017,468     46,807,372

Activity During the First Nine Months of 2019:

           

Exchange of Limited Partnership Units for Common Stock

    24,000     (24,000)

Redemption of Limited Partnership Units for Cash

        (27,988)

Treasury Shares Acquired Related to Stock Grant Recipients' Tax Obligations and Other

    (16,336)    

Restricted Stock Awards (3)

    90,902    

Repurchase of Simon Property Group Common Stock in open market

    (2,247,074)    

Number Outstanding at September 30, 2019

    306,868,960     46,755,384

Fourth Quarter Activity:

           

Redemption of Limited Partnership Units for Cash

        (15,267)

Number Outstanding at December 31, 2019

    306,868,960     46,740,117

Number of Limited Partnership Units and Common Shares at December 31, 2019

    353,609,077      

                    PREFERRED STOCK/UNITS OUTSTANDING AS OF DECEMBER 31, 2019
                    
($ in 000's, except per share amounts)

ISSUER

  DESCRIPTION  
NUMBER OF
SHARES/UNITS

 


PER SHARE
LIQUIDATION
PREFERENCE


 


AGGREGATE
LIQUIDATION
PREFERENCE


 

TICKER
SYMBOL

Preferred Stock:

                           

Simon Property Group, Inc.

  Series J 8.375% Cumulative Redeemable (4)     796,948   $ 50.00   $ 39,847     SPGPrJ

Preferred Units:

                           

Simon Property Group, L.P.

  7.50% Cumulative Redeemable (5)     255,373   $ 100.00   $ 25,537     N/A
(1)
Excludes Limited Partnership preferred units relating to preferred stock outstanding.
(2)
Excludes units owned by the Company (shown here as Common Shares) and Limited Partnership Units not exchangeable for common shares.
(3)
Represents restricted stock awards issued pursuant to the Operating Partnership's 1998 Stock Incentive Plan and 2019 Stock Incentive Plan, net of forfeitures.
(4)
Each share is redeemable on or after October 15, 2027. The shares are traded on the New York Stock Exchange. The closing price on December 31, 2019 was $72.40 per share.
(5)
Each preferred unit is redeemable upon the occurrence of certain tax triggering events.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 31

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

GRAPHIC

(1)
Includes a $0.33 per share charge for loss on extinguishment of debt and $0.22 per share for gain upon sale of marketable securities.
(2)
Includes a charge for loss on extinguishment of debt of $0.38 per share in 2016, $0.36 per share in 2017, and $0.33 per share in 2019.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 32

SUMMARY OF INDEBTEDNESS
As of December 31, 2019
(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

  $ 6,165,015           $ 6,025,514             3.87%             4.8    

Variable Rate Debt

    755,851             719,451             2.62%             2.0    

Total Mortgage Debt

    6,920,866             6,744,965             3.73%             4.5    

Unsecured Debt

       
 
 
 
       
 
 
 
       
 
 
 
       
 

Fixed Rate

    15,872,540             15,872,540             3.07%             9.3    

Revolving Credit Facility - USD Currency

    125,000             125,000             2.54%             2.5    

Total Revolving Credit Facilities

    125,000             125,000             2.54%             2.5    

Global Commercial Paper - USD

    1,057,875             1,057,875             1.72%             0.2    

Global Commercial Paper - EUR

    269,175             269,175             (0.38)%             0.0    

Total Unsecured Debt

    17,324,590             17,324,590             2.93%             8.6    

Premium

    6,775             6,772                                

Discount

    (54,976)             (54,976)                                

Debt Issuance Costs

    (101,280)             (100,420)                                

Other Debt Obligations

    67,255             67,255                                

 

                                                   
                     

Consolidated Mortgages and
Unsecured Indebtedness  (1)


 
$ 24,163,230           $ 23,988,186         3.16%       7.4  
                     
                     
                     

Joint Venture Indebtedness

   
 
 
 
 
 
   
 
 
 
 
 
   
 
 
 
 
 
   
 
 
 

Mortgage Debt

                                                   

Fixed Rate

  $ 13,478,027           $ 6,422,198             4.06%             4.6    

Floating Rate Debt (Hedged)  (1)

    252,422             98,436             1.61%             5.6    

Variable Rate Debt

    1,297,323             554,904             2.99%             2.5    

TMLP Debt  (2)

    399,842             155,351                            

Total Mortgage Debt

    15,427,614             7,230,889             3.94%             4.4    

Debt Issuance Costs

    (35,833)             (16,708)                                

 

                                                   
                     

Joint Venture Mortgages and Other Indebtedness  (1)

  $ 15,391,781           $ 7,214,181         3.94%       4.4  
                     
                     
                     

 

                                           
                     

Our Share of Total Indebtedness

            $ 31,202,367       3.33%       6.7  
                     

 

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

    96.5%           $ 23,159,242             3.46%             7.7    

Variable

    3.5%             828,944             2.61%             2.3    

    100.0%             23,988,186             3.16%             7.4    

Joint Venture

   
 
 
 
 
 
   
 
 
 
 
 
   
 
 
 
 
 
   
 
 
 

Fixed

    91.0%           $ 6,564,193             4.06%             4.6    

Variable

    9.0%             649,988             2.78%             3.0    

    100.0%             7,214,181             3.94%             4.4    

Total Debt

   
 
 
 
 
 
 
$

31,202,367
                               

 

                                                   
                     

Total Fixed Debt

  95.3%           $ 29,723,435         3.37%       7.0  
                     
                     
                     

 

                                           
                     

Total Variable Debt

  4.7%           $ 1,478,932         2.68%       2.6  
                     
                     
                     
(1)
Amounts give effect to outstanding derivative instruments as footnoted in the Property and Debt Information.
(2)
See footnote 20 on the Property and Debt information.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 33

TOTAL DEBT AMORTIZATION AND MATURITIES BY YEAR (OUR SHARE)
As of December 31, 2019
(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

 

                                               

2020

  $ 2,247,637     1.76%   $ 600,322     4.44%   $ 399,605     5.24%   $ 3,247,564     2.62%

2021

   
550,000
   
2.50%
   
964,805
   
3.43%
   
1,165,787
   
4.41%
   
2,680,592
   
3.64%

2022

   
2,116,172
   
2.05%
   
733,548
   
3.52%
   
982,084
   
3.93%
   
3,831,804
   
2.82%

2023

   
1,100,000
   
2.75%
   
753,097
   
3.89%
   
602,065
   
3.25%
   
2,455,162
   
3.22%

2024

   
2,500,000
   
2.92%
   
372,007
   
3.87%
   
1,158,240
   
4.10%
   
4,030,247
   
3.32%

2025

   
1,160,781
   
2.41%
   
855,042
   
3.53%
   
858,014
   
3.36%
   
2,873,837
   
3.03%

2026

   
1,550,000
   
3.28%
   
2,086,703
   
3.89%
   
910,168
   
3.55%
   
4,546,871
   
3.62%

2027

   
1,500,000
   
3.38%
   
146,280
   
4.00%
   
377,992
   
3.76%
   
2,024,272
   
3.49%

2028

   
   
   
46,415
   
3.85%
   
725,543
   
4.11%
   
771,958
   
4.09%

2029

   
1,250,000
   
2.45%
   
186,746
   
2.00%
   
610
   
   
1,437,356
   
2.39%

2030

   
   
   
   
   
638
   
   
638
   

Thereafter

   
3,350,000
   
4.41%
   
   
   
50,143
   
5.80%
   
3,400,143
   
4.43%

Face Amounts of Indebtedness

 
$

17,324,590
   
2.93%
 
$

6,744,965
   
3.73%
 
$

7,230,889
   
3.94%
 
$

31,300,444
   
3.33%

Premiums (Discounts) on Indebtedness, Net

   
(54,976)
         
6,772
         
0
         
(48,204)
     

Debt Issuance Costs

   
(81,364)
         
(19,056)
         
(16,708)
         
(117,128)
     

Other Debt Obligations

   
67,255
         
         
         
67,255
     

Our Share of Total Indebtedness

 
$

17,255,505

 



 

$

6,732,681

 



 

$

7,214,181

 



 

$

31,202,367

 


               
               
               
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 34

PROPERTY AND DEBT INFORMATION
As of December 31, 2019

 

 

     

 

          DEBT INFORMATION  
                     

 

 

     

 

  LEGAL
TOTAL
MATURITY
    INTEREST
    INDEBTEDNESS ($ in 000's)  

 

PROPERTY NAME

  STATE  

CITY (CBSA)

  OWNERSHIP   SQUARE FEET   DATE     RATE (1)   TYPE   TOTAL   OUR SHARE  

 

Malls

     

 

                                 

1.

 

Apple Blossom Mall

  VA  

Winchester

  49.1%   473,990   (2)                          

2.

 

Auburn Mall

  MA  

Auburn

  56.4%   584,602   09/01/20       6.02%   Fixed     36,253     20,436  

3.

 

Aventura Mall (3)

  FL  

Miami Beach (Miami)

  33.3%   2,127,254   07/01/28       4.12%   Fixed     1,750,000     583,333  

4.

 

Barton Creek Square

  TX  

Austin

  100.0%   1,452,408   (2)                          

5.

 

Battlefield Mall

  MO  

Springfield

  100.0%   1,201,828   09/01/22       3.95%   Fixed     115,043     115,043  

6.

 

Bay Park Square

  WI  

Green Bay

  100.0%   680,542   (2)                          

7.

 

Brea Mall

  CA  

Brea (Los Angeles)

  100.0%   1,319,214   (2)                          

8.

 

Briarwood Mall

  MI  

Ann Arbor

  50.0%   977,987   09/01/26       3.29%   Fixed     165,000     82,500  

9.

 

Brickell City Centre

  FL  

Miami

  25.0%   476,251   (2)                          

10.

 

Broadway Square

  TX  

Tyler

  100.0%   604,870   (2)                          

11.

 

Burlington Mall

  MA  

Burlington (Boston)

  100.0%   1,138,385   (2)                          

12.

 

Cape Cod Mall

  MA  

Hyannis

  56.4%   707,681   03/06/21       5.75%   Fixed     86,725     48,887  

13.

 

Castleton Square

  IN  

Indianapolis

  100.0%   1,384,718   (2)                          

14.

 

Cielo Vista Mall

  TX  

El Paso

  100.0%   1,244,344   (2)                          

15.

 

Coconut Point

  FL  

Estero

  50.0%   1,204,901   10/01/26       3.95%   Fixed     186,178     93,089  

16.

 

College Mall

  IN  

Bloomington

  100.0%   609,768   (2)                          

17.

 

Columbia Center

  WA  

Kennewick

  100.0%   806,481   (2)                          

18.

 

Copley Place

  MA  

Boston

  94.4%  (7) 1,264,047   (2)                          

19.

 

Coral Square

  FL  

Coral Springs (Miami)

  97.2%   943,940   (2)                          

20.

 

Cordova Mall

  FL  

Pensacola

  100.0%   927,148   (2)                          

21.

 

Crystal Mall

  CT  

Waterford

  78.2%   782,704   06/06/22       4.46%   Fixed     85,964     67,212  

22.

 

Dadeland Mall

  FL  

Miami

  50.0%   1,488,746   12/05/21       4.50%   Fixed     401,123     200,562  

23.

 

Del Amo Fashion Center

  CA  

Torrance (Los Angeles)

  50.0%   2,518,899   06/01/27       3.66%   Fixed     585,000     292,500  

24.

 

Domain, The

  TX  

Austin

  100.0%   1,236,238   08/01/21       5.44%   Fixed     180,735     180,735  

25.

 

Dover Mall

  DE  

Dover

  68.1%   927,245   08/06/21       5.57%   Fixed     81,889     55,758  

26.

 

Emerald Square

  MA  

North Attleboro (Providence, RI)

  56.4%   1,022,293   08/11/22       4.71%   Fixed     100,359     56,573  

27.

 

Empire Mall

  SD  

Sioux Falls

  100.0%   1,124,707   12/01/25       4.31%   Fixed     186,948     186,948  

28.

 

Falls, The

  FL  

Miami

  50.0%   831,327   09/01/26       3.45%   Fixed     150,000     75,000  

29.

 

Fashion Centre at Pentagon City, The

  VA  

Arlington (Washington, DC)

  42.5%   1,037,258   07/01/21       5.11%   Fixed     40,000     17,000  

                      07/01/21       4.87%   Fixed     410,000     174,250  

30.

 

Fashion Mall at Keystone, The

  IN  

Indianapolis

  100.0%   716,548   (2)                          

31.

 

Fashion Valley

  CA  

San Diego

  50.0%   1,724,929   01/04/21       4.30%   Fixed     421,835     210,917  

32.

 

Firewheel Town Center

  TX  

Garland (Dallas)

  100.0%   995,914   (2)                          

33.

 

Florida Mall, The

  FL  

Orlando

  50.0%   1,725,988   09/05/20       5.25%   Fixed     313,702     156,851  

34.

 

Forum Shops at Caesars Palace, The

  NV  

Las Vegas

  100.0%   667,468   (2)                          

35.

 

Galleria, The

  TX  

Houston

  50.4%   2,017,207   03/01/25       3.55%   Fixed     1,200,000     604,440  

36.

 

Greenwood Park Mall

  IN  

Greenwood (Indianapolis)

  100.0%   1,288,862   (2)                          

37.

 

Haywood Mall

  SC  

Greenville

  100.0%   1,237,536   (2)                          

38.

 

Ingram Park Mall

  TX  

San Antonio

  100.0%   1,125,086   06/01/21       5.38%   Fixed     125,225     125,225  

39.

 

King of Prussia

  PA  

King of Prussia (Philadelphia)

  100.0%   2,669,573   (2)                          
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 35

PROPERTY AND DEBT INFORMATION
As of December 31, 2019

 

 

     

 

          DEBT INFORMATION  
                     

 

 

     

 

  LEGAL
TOTAL
MATURITY
    INTEREST
    INDEBTEDNESS ($ in 000's)  

 

PROPERTY NAME

  STATE  

CITY (CBSA)

  OWNERSHIP   SQUARE FEET   DATE     RATE (1)   TYPE   TOTAL   OUR SHARE  

40.

 

La Plaza Mall

  TX  

McAllen

  100.0%   1,313,115   (2)                          

41.

 

Lakeline Mall

  TX  

Cedar Park (Austin)

  100.0%   1,099,657   (2)                          

42.

 

Lehigh Valley Mall

  PA  

Whitehall

  50.0%   1,190,538   11/01/27       4.06%   Fixed     192,800     96,400  

43.

 

Lenox Square

  GA  

Atlanta

  100.0%   1,557,079   (2)                          

44.

 

Livingston Mall

  NJ  

Livingston (New York)

  100.0%   968,882   (2)                          

45.

 

Mall at Rockingham Park, The

  NH  

Salem (Boston)

  28.2%   1,064,875   06/01/26       4.04%   Fixed     262,000     73,845  

46.

 

Mall at Tuttle Crossing, The

  OH  

Dublin (Columbus)

  50.0%   1,119,920   05/01/23       3.56%   Fixed     116,335     58,167  

47.

 

Mall of Georgia

  GA  

Buford (Atlanta)

  100.0%   1,853,663   (2)                          

48.

 

Mall of New Hampshire, The

  NH  

Manchester

  56.4%   804,828   07/01/25       4.11%   Fixed     150,000     84,555  

49.

 

McCain Mall

  AR  

N. Little Rock

  100.0%   793,612   (2)                          

50.

 

Meadowood Mall

  NV  

Reno

  50.0%   928,924   11/06/21       5.82%   Fixed     110,119     55,060  

51.

 

Menlo Park Mall

  NJ  

Edison (New York)

  100.0%   1,331,788   (2)                          

52.

 

Miami International Mall

  FL  

Miami

  47.8%   1,083,592   02/06/24       4.42%   Fixed     160,000     76,442  

53.

 

Midland Park Mall

  TX  

Midland

  100.0%   643,702   09/06/22       4.35%   Fixed     73,679     73,679  

54.

 

Miller Hill Mall

  MN  

Duluth

  100.0%   831,453   (2)                          

55.

 

Montgomery Mall

  PA  

North Wales (Philadelphia)

  79.4%   1,101,907   05/01/24       4.57%   Fixed     100,000     79,351  

56.

 

North East Mall

  TX  

Hurst (Dallas)

  100.0%   1,667,775   (2)                          

57.

 

Northgate

  WA  

Seattle

  100.0%   1,045,724   (2)                          

58.

 

Northshore Mall

  MA  

Peabody (Boston)

  56.4%   1,503,800   07/05/23       3.30%   Fixed     236,627     133,388  

59.

 

Ocean County Mall

  NJ  

Toms River (New York)

  100.0%   859,498   (2)                          

60.

 

Orland Square

  IL  

Orland Park (Chicago)

  100.0%   1,229,928   (2)                          

61.

 

Oxford Valley Mall

  PA  

Langhorne (Philadelphia)

  85.5%  (29) 1,338,633   12/07/20       4.77%   Fixed     59,541     50,932  

62.

 

Penn Square Mall

  OK  

Oklahoma City

  94.5%   1,083,753   01/01/26       3.84%   Fixed     310,000     292,938  

63.

 

Pheasant Lane Mall

  NH  

Nashua

     (10) 979,555   (2)                          

64.

 

Phipps Plaza

  GA  

Atlanta

  100.0%   788,410   (2)                          

65.

 

Plaza Carolina

  PR  

Carolina (San Juan)

  100.0%   1,158,376   07/27/21       2.86%   Variable     225,000     225,000  

66.

 

Prien Lake Mall

  LA  

Lake Charles

  100.0%   842,677   (2)                          

67.

 

Quaker Bridge Mall

  NJ  

Lawrenceville

  50.0%   1,081,265   05/01/26       4.50%   Fixed     180,000     90,000  

68.

 

Rockaway Townsquare

  NJ  

Rockaway (New York)

  100.0%   1,246,417   (2)                          

69.

 

Roosevelt Field

  NY  

Garden City (New York)

  100.0%   2,345,983   (2)                          

70.

 

Ross Park Mall

  PA  

Pittsburgh

  100.0%   1,061,790   (2)                          

71.

 

Santa Rosa Plaza

  CA  

Santa Rosa

  100.0%   692,050   (2)                          

72.

 

Shops at Chestnut Hill, The

  MA  

Chestnut Hill (Boston)

  94.4%   470,073   11/01/23       4.69%   Fixed     120,000     113,328  

73.

 

Shops at Clearfork, The

  TX  

Fort Worth

  45.0%   550,029   03/18/21   (8)   3.51%   Variable     179,991     80,996  

74.

 

Shops at Crystals, The

  NV  

Las Vegas

  50.0%   300,381   07/01/26       3.74%   Fixed     550,000     275,000  

75.

 

Shops at Mission Viejo, The

  CA  

Mission Viejo (Los Angeles)

  51.0%   1,253,995   02/01/23       3.61%   Fixed     295,000     150,450  

76.

 

Shops at Nanuet, The

  NY  

Nanuet

  100.0%   757,927   (2)                          

77.

 

Shops at Riverside, The

  NJ  

Hackensack (New York)

  100.0%   694,434   02/01/23       3.37%   Fixed     130,000     130,000  

78.

 

Smith Haven Mall

  NY  

Lake Grove (New York)

  25.0%  (4) 1,295,843   05/29/20       2.96%   Variable     180,000     45,000  
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 36

PROPERTY AND DEBT INFORMATION
As of December 31, 2019

 

 

     

 

          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  

79.

 

Solomon Pond Mall

  MA  

Marlborough (Boston)

  56.4%   886,479   11/01/22       4.01%   Fixed     94,954     53,526  

80.

 

South Hills Village

  PA  

Pittsburgh

  100.0%   1,128,101   (2)                          

81.

 

South Shore Plaza

  MA  

Braintree (Boston)

  100.0%   1,590,390   (2)                          

82.

 

Southdale Center

  MN  

Edina (Minneapolis)

  100.0%   1,246,585   04/01/23       3.84%   Fixed     141,377     141,377  

83.

 

SouthPark

  NC  

Charlotte

  100.0%   1,684,152   (2)                          

84.

 

Southridge Mall

  WI  

Greendale (Milwaukee)

  100.0%   1,221,169   06/06/23       3.85%   Fixed     114,458     114,458  

85.

 

Springfield Mall (3)

  PA  

Springfield (Philadelphia)

  50.0%   610,180   10/06/25       4.45%   Fixed     60,452     30,226  

86.

 

Square One Mall

  MA  

Saugus (Boston)

  56.4%   930,295   01/06/22       5.47%   Fixed     87,692     49,432  

87.

 

St. Charles Towne Center

  MD  

Waldorf (Washington, DC)

  100.0%   980,344   (2)                          

88.

 

St. Johns Town Center

  FL  

Jacksonville

  50.0%   1,390,687   09/11/24       3.82%   Fixed     350,000     175,000  

89.

 

Stanford Shopping Center

  CA  

Palo Alto (San Jose)

  94.4%  (7) 1,288,163   (2)                          

90.

 

Stoneridge Shopping Center

  CA  

Pleasanton (San Francisco)

  49.9%   1,299,686   09/05/26       3.50%   Fixed     330,000     164,670  

91.

 

Summit Mall

  OH  

Akron

  100.0%   777,524   10/01/26       3.31%   Fixed     85,000     85,000  

92.

 

Tacoma Mall

  WA  

Tacoma (Seattle)

  100.0%   1,239,523   (2)                          

93.

 

Tippecanoe Mall

  IN  

Lafayette

  100.0%   863,719   (2)                          

94.

 

Town Center at Boca Raton

  FL  

Boca Raton (Miami)

  100.0%   1,778,727   (2)                          

95.

 

Town Center at Cobb

  GA  

Kennesaw (Atlanta)

  100.0%   1,281,736   05/01/22       4.76%   Fixed     181,632     181,632  

96.

 

Towne East Square

  KS  

Wichita

  100.0%   1,145,109   (2)                          

97.

 

Treasure Coast Square

  FL  

Jensen Beach

  100.0%   876,113   (2)                          

98.

 

Tyrone Square

  FL  

St. Petersburg (Tampa)

  100.0%   960,215   (2)                          

99.

 

University Park Mall

  IN  

Mishawaka

  100.0%   918,532   (2)                          

100.

 

Walt Whitman Shops

  NY  

Huntington Station (New York)

  100.0%   1,084,455   (2)                          

101.

 

West Town Mall

  TN  

Knoxville

  50.0%   1,281,469   07/01/22       4.37%   Fixed     210,000     105,000  

102.

 

Westchester, The

  NY  

White Plains (New York)

  40.0%   809,360   05/05/20       6.00%   Fixed     317,163     126,867  

103.

 

White Oaks Mall

  IL  

Springfield

  80.7%   925,382   06/01/23   (8)   4.51%   Variable     47,548     38,361  

104.

 

Wolfchase Galleria

  TN  

Memphis

  94.5%   1,151,500   11/01/26       4.15%   Fixed     156,170     147,574  

105.

 

Woodfield Mall

  IL  

Schaumburg (Chicago)

  50.0%   2,154,882   03/05/24       4.50%   Fixed     405,378     202,689  

106.

 

Woodland Hills Mall

  OK  

Tulsa

  94.5%   1,097,833   (2)                          

 

Total Mall Square Footage

   

    119,807,048                

 

 

 

     

 

                                     

 

Lifestyle Centers

                             

1.

 

ABQ Uptown

  NM  

Albuquerque

  100.0%   229,530   (2)                          

2.

 

Hamilton Town Center

  IN  

Noblesville (Indianapolis)

  50.0%   674,905   04/01/22       4.81%   Fixed     77,754     38,877  

3.

 

Pier Park

  FL  

Panama City Beach

  65.6%   947,992   (2)                          

4.

 

University Park Village

  TX  

Fort Worth

  100.0%   169,940   05/01/28       3.85%   Fixed     55,000     55,000  

 

Total Lifestyle Centers Square Footage

  2,022,367                              

 

 

 

     

 

                                     
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 37

PROPERTY AND DEBT INFORMATION
As of December 31, 2019

 

 

     

 

          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%   429,553   (2)                          

2.

 

Allen Premium Outlets

  TX  

Allen (Dallas)

  100.0%   544,219   (2)                          

3.

 

Aurora Farms Premium Outlets

  OH  

Aurora (Cleveland)

  100.0%   271,516   (2)                          

4.

 

Birch Run Premium Outlets

  MI  

Birch Run (Detroit)

  100.0%   604,462   02/06/26       4.21%   Fixed     123,000     123,000  

5.

 

Camarillo Premium Outlets

  CA  

Camarillo (Los Angeles)

  100.0%   686,299   (2)                          

6.

 

Carlsbad Premium Outlets

  CA  

Carlsbad (San Diego)

  100.0%   289,209   (2)                          

7.

 

Carolina Premium Outlets

  NC  

Smithfield (Raleigh)

  100.0%   438,840   12/01/22       3.36%   Fixed     42,982     42,982  

8.

 

Charlotte Premium Outlets

  NC  

Charlotte

  50.0%   398,695   07/01/28       4.27%   Fixed     100,000     50,000  

9.

 

Chicago Premium Outlets

  IL  

Aurora (Chicago)

  100.0%   687,362   (2)                          

10.

 

Cincinnati Premium Outlets

  OH  

Monroe (Cincinnati)

  100.0%   398,809   (2)                          

11.

 

Clarksburg Premium Outlets

  MD  

Clarksburg (Washington, DC)

  66.0%   390,128   01/01/28       3.95%   Fixed     160,000     105,600  

12.

 

Clinton Crossing Premium Outlets

  CT  

Clinton

  100.0%   276,117   (2)                          

13.

 

Denver Premium Outlets

  CO  

Thornton (Denver)

  100.0%   328,120   (2)                          

14.

 

Desert Hills Premium Outlets

  CA  

Cabazon (Palm Springs)

  100.0%   655,261   (2)                          

15.

 

Ellenton Premium Outlets

  FL  

Ellenton (Tampa)

  100.0%   477,050   12/01/25       4.30%   Fixed     178,000     178,000  

16.

 

Folsom Premium Outlets

  CA  

Folsom (Sacramento)

  100.0%   297,597   (2)                          

17.

 

Gilroy Premium Outlets

  CA  

Gilroy (San Jose)

  100.0%   578,326   (2)                          

18.

 

Gloucester Premium Outlets

  NJ  

Blackwood (Philadelphia)

  50.0%   369,686   03/01/23   (8)   3.26%   Variable     86,000     43,000  

19.

 

Grand Prairie Premium Outlets

  TX  

Grand Prairie (Dallas)

  100.0%   423,679   04/01/23       3.66%   Fixed     111,607     111,607  

20.

 

Grove City Premium Outlets

  PA  

Grove City (Pittsburgh)

  100.0%   530,748   12/01/25       4.31%   Fixed     140,000     140,000  

21.

 

Gulfport Premium Outlets

  MS  

Gulfport

  100.0%   300,009   12/01/25       4.35%   Fixed     50,000     50,000  

22.

 

Hagerstown Premium Outlets

  MD  

Hagerstown (Baltimore/Washington, DC)

  100.0%   485,104   02/06/26       4.26%   Fixed     74,655     74,655  

23.

 

Houston Premium Outlets

  TX  

Cypress (Houston)

  100.0%   542,381   (2)                          

24.

 

Indiana Premium Outlets

  IN  

Edinburgh (Indianapolis)

  100.0%   378,029   (2)                          

25.

 

Jackson Premium Outlets

  NJ  

Jackson (New York)

  100.0%   285,606   (2)                          

26.

 

Jersey Shore Premium Outlets

  NJ  

Tinton Falls (New York)

  100.0%   434,462   (2)                          

27.

 

Johnson Creek Premium Outlets

  WI  

Johnson Creek

  100.0%   277,672   (2)                          

28.

 

Kittery Premium Outlets

  ME  

Kittery

  100.0%   259,361   (2)                          

29.

 

Las Americas Premium Outlets

  CA  

San Diego

  100.0%   553,933   (2)                          

30.

 

Las Vegas North Premium Outlets

  NV  

Las Vegas

  100.0%   676,322   (2)                          

31.

 

Las Vegas South Premium Outlets

  NV  

Las Vegas

  100.0%   535,618   (2)                          

32.

 

Lee Premium Outlets

  MA  

Lee

  100.0%   224,796   06/01/26   (15)   4.17%   Fixed     50,710     50,710  

33.

 

Leesburg Premium Outlets

  VA  

Leesburg (Washington, DC)

  100.0%   478,311   (2)                          

34.

 

Lighthouse Place Premium Outlets

  IN  

Michigan City (Chicago, IL)

  100.0%   454,780   (2)                          

35.

 

Merrimack Premium Outlets

  NH  

Merrimack

  100.0%   408,896   07/01/23       3.78%   Fixed     119,120     119,120  

36.

 

Napa Premium Outlets

  CA  

Napa

  100.0%   179,379   (2)                          

37.

 

Norfolk Premium Outlets

  VA  

Norfolk

  65.0%   332,087   (2)                          

38.

 

North Bend Premium Outlets

  WA  

North Bend (Seattle)

  100.0%   223,560   (2)                          

39.

 

North Georgia Premium Outlets

  GA  

Dawsonville (Atlanta)

  100.0%   540,724   (2)                          
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 38

PROPERTY AND DEBT INFORMATION
As of December 31, 2019

 

 

     

 

          DEBT INFORMATION  
                     

 

 

     

 

  LEGAL
TOTAL
MATURITY
    INTEREST
    INDEBTEDNESS ($ IN 000's)  

 

PROPERTY NAME

  STATE  

CITY (CBSA)

  OWNERSHIP
SQUARE FEET
DATE
  RATE (1)
TYPE

TOTAL
OUR SHARE  

40.

 

Orlando International Premium Outlets

  FL  

Orlando

  100.0%   772,891   (2)                          

41.

 

Orlando Vineland Premium Outlets

  FL  

Orlando

  100.0%   656,892   (2)                          

42.

 

Petaluma Village Premium Outlets

  CA  

Petaluma (San Francisco)

  100.0%   201,694   (2)                          

43.

 

Philadelphia Premium Outlets

  PA  

Limerick (Philadelphia)

  100.0%   549,154   (2)                          

44.

 

Phoenix Premium Outlets

  AZ  

Chandler (Phoenix)

  100.0%   356,506   (2)                          

45.

 

Pismo Beach Premium Outlets

  CA  

Pismo Beach

  100.0%   147,417   09/06/26   (17)   3.33%   Fixed     34,590     34,590  

46.

 

Pleasant Prairie Premium Outlets

  WI  

Pleasant Prairie (Chicago, IL/ Milwaukee)

  100.0%   402,626   09/01/27       4.00%   Fixed     145,000     145,000  

47.

 

Puerto Rico Premium Outlets

  PR  

Barceloneta

  100.0%   350,091   07/26/21       2.86%   Variable     160,000     160,000  

48.

 

Queenstown Premium Outlets

  MD  

Queenstown (Baltimore)

  100.0%   289,601   09/06/26   (17)   3.33%   Fixed     60,767     60,767  

49.

 

Rio Grande Valley Premium Outlets

  TX  

Mercedes (McAllen)

  100.0%   603,929   (2)                          

50.

 

Round Rock Premium Outlets

  TX  

Round Rock (Austin)

  100.0%   498,363   (2)                          

51.

 

San Francisco Premium Outlets

  CA  

Livermore (San Francisco)

  100.0%   696,904   (2)                          

52.

 

San Marcos Premium Outlets

  TX  

San Marcos (Austin/ San Antonio)

  100.0%   731,377   (2)                          

53.

 

Seattle Premium Outlets

  WA  

Tulalip (Seattle)

  100.0%   554,751   (2)                          

54.

 

Silver Sands Premium Outlets

  FL  

Destin

  50.0%   450,954   06/01/22       3.93%   Fixed     100,000     50,000  

55.

 

St. Augustine Premium Outlets

  FL  

St. Augustine (Jacksonville)

  100.0%   327,699   (2)                          

56.

 

St. Louis Premium Outlets

  MO  

St. Louis (Chesterfield)

  60.0%   351,495   10/06/24       4.06%   Fixed     94,740     56,844  

57.

 

Tampa Premium Outlets

  FL  

Lutz (Tampa)

  100.0%   459,485   (2)                          

58.

 

Tanger Outlets - Columbus(3)

  OH  

Sunbury (Columbus)

  50.0%   355,255   11/28/21   (8)   3.41%   Variable     85,000     42,500  

59.

 

Tanger Outlets - Galveston/Houston(3)

  TX  

Texas City

  50.0%   352,705   07/01/22   (8)   3.41%   Variable     80,000     40,000  

60.

 

The Crossings Premium Outlets

  PA  

Tannersville

  100.0%   411,747   12/01/22       3.41%   Fixed     105,802     105,802  

61.

 

Tucson Premium Outlets

  AZ  

Marana (Tucson)

  100.0%   363,437   (2)                          

62.

 

Twin Cities Premium Outlets

  MN  

Eagan

  35.0%   408,931   11/06/24       4.32%   Fixed     115,000     40,250  

63.

 

Vacaville Premium Outlets

  CA  

Vacaville

  100.0%   445,400   (2)                          

64.

 

Waikele Premium Outlets

  HI  

Waipahu (Honolulu)

  100.0%   219,480   (2)                          

65.

 

Waterloo Premium Outlets

  NY  

Waterloo

  100.0%   421,436   (2)                          

66.

 

Williamsburg Premium Outlets

  VA  

Williamsburg

  100.0%   522,562   02/06/26       4.23%   Fixed     185,000     185,000  

67.

 

Woodburn Premium Outlets

  OR  

Woodburn (Portland)

  100.0%   389,722   (2)                          

68.

 

Woodbury Common Premium Outlets

  NY  

Central Valley (New York)

  100.0%   909,342   (2)                          

69.

 

Wrentham Village Premium Outlets

  MA  

Wrentham (Boston)

  100.0%   672,857   (2)                          

 

                                                 

 

Total U.S. Premium Outlet Square Footage

  30,521,409                              
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 39

PROPERTY AND DEBT INFORMATION
As of December 31, 2019

 

 

                  DEBT INFORMATION  
                     

 

 

          LEGAL
TOTAL
MATURITY
    INTEREST
INDEBTEDNESS ($ IN 000's)  

 

PROPERTY NAME

  STATE   CITY (CBSA)   OWNERSHIP
SQUARE FEET
DATE
  RATE (1)
TYPE

TOTAL
OUR SHARE  

 

The Mills

                                         

1.

 

Arizona Mills

  AZ   Tempe (Phoenix)   100.0%   1,237,900   07/01/20       5.76%   Fixed     149,481     149,481  

2.

 

Arundel Mills

  MD   Hanover (Baltimore)   59.3%   1,931,034   02/06/24       4.29%   Fixed     383,500     227,224  

3.

 

Colorado Mills

  CO   Lakewood (Denver)   37.5%   1,414,545   11/01/24       4.28%   Fixed     131,303     49,239  

                      07/01/21       5.04%   Fixed     25,595     9,598  

4.

 

Concord Mills

  NC   Concord (Charlotte)   59.3%   1,362,549   11/01/22       3.84%   Fixed     235,000     139,261  

5.

 

Grapevine Mills

  TX   Grapevine (Dallas)   59.3%   1,781,293   10/01/24       3.83%   Fixed     268,000     158,817  

6.

 

Great Mall

  CA   Milpitas (San Jose)   100.0%   1,368,381   (2)                          

7.

 

Gurnee Mills

  IL   Gurnee (Chicago)   100.0%   1,936,003   10/01/26       3.99%   Fixed     259,455     259,455  

8.

 

Katy Mills

  TX   Katy (Houston)   62.5%  (4) 1,787,908   12/06/22       3.49%   Fixed     140,000     35,000  

9.

 

Mills at Jersey Gardens, The

  NJ   Elizabeth   100.0%   1,303,749   11/01/20       3.83%   Fixed     350,000     350,000  

10.

 

Ontario Mills

  CA   Ontario (Riverside)   50.0%   1,421,750   03/05/22       4.25%   Fixed     296,997     148,499  

11.

 

Opry Mills

  TN   Nashville   100.0%   1,168,427   07/01/26       4.09%   Fixed     375,000     375,000  

12.

 

Outlets at Orange, The

  CA   Orange (Los Angeles)   100.0%   866,975   04/01/24       4.22%   Fixed     215,000     215,000  

13.

 

Potomac Mills

  VA   Woodbridge (Washington, DC)   100.0%   1,560,052   11/01/26       3.46%   Fixed     416,000     416,000  

14.

 

Sawgrass Mills

  FL   Sunrise (Miami)   100.0%   2,369,306   (2)                          

 

Total The Mills Square Footage

  21,509,872                              

 

Other Properties

                             

  Calhoun Outlet Marketplace, Circle Centre, Florida Keys Outlet Marketplace, Gaffney Outlet Marketplace, Liberty Tree Mall, Lincoln Plaza, Orlando Outlet Marketplace, Osage Beach Marketplace, Philadelphia Mills, Sugarloaf Mills, and The Avenues               (4)(15)(20)             668,912     271,956  

 

Total Other Properties Square Footage

  7,301,347                              

 

 

 

                                             

 

TOTAL U.S. SQUARE FOOTAGE (11)(22)

  181,162,043                              
       
       
       
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 40

PROPERTY AND DEBT INFORMATION
As of December 31, 2019

 

 

     

 

     

 

  DEBT INFORMATION  
                     

 

 

     

 

  LEGAL

TOTAL


MATURITY
    INTEREST
INDEBTEDNESS ($ IN 000's)  

 

PROPERTY NAME

  STATE  

CITY (CBSA)

  OWNERSHIP

SQUARE FEET


DATE
  RATE (1)
TYPE

TOTAL
OUR SHARE  

 

International Properties

 

 

                         

 

AUSTRIA

 

 

                             

1.

 

Parndorf Designer Outlet Phases 3 & 4

  Vienna   90.0%  

118,000

  07/04/29   (19)   2.00%   Fixed     207,487     186,738  

 

Subtotal Austria Square Footage

 

118,000

                             

 

CANADA

 
 
 
 
 

 

 
 
 

 

   
 
   
 
 

2.

 

Premium Outlet Collection Edmonton IA

  Edmonton (Alberta)   50.0%  

424,000

  11/10/21   (8)(14)   3.38%   Variable     101,713     50,856  

3.

 

Premium Outlets Montréal

  Montréal (Quebec)   50.0%  

367,400

  06/01/24   (14)   3.08%   Fixed     92,188     46,094  

4.

 

Toronto Premium Outlets

  Toronto (Ontario)   50.0%  

504,900

  06/01/22   (14)   3.11%   Fixed     130,600     65,300  

5.

 

Vancouver Designer Outlet

  Vancouver (British Columbia)   45.0%  

326,000

  06/19/21   (8)(14)   3.63%   Variable     111,048     49,972  

 

Subtotal Canada Square Footage

 

1,622,300

                             

 

FRANCE

 
 
 
 
 

 

 
 
 

 

   
 
   
 
 

6.

 

Provence Designer Outlet

  Miramas   90.0%  

269,000

  07/27/22   (8)(19)   1.60%   Variable     91,855     82,669  

 

Subtotal France Square Footage

 

269,000

                             

 

GERMANY

 
 
 
 
 

 

 
 
 

 

   
 
   
 
 

7.

 

Ochtrup Designer Outlet

  Ochtrup   70.5%  

191,500

  06/30/21   (19)   2.49%   Fixed     43,079     30,371  

 

Subtotal Germany Square Footage

 

191,500

                             

 

ITALY

 
 
 
 
 

 

 
 
 

 

   
 
   
 
 

8.

 

La Reggia Designer Outlet

  Marcianise (Naples)   90.0%  

288,000

  02/15/22   (19)   2.25%   Variable     141,001     126,901  

9.

 

Noventa Di Piave Designer Outlet

  Venice   90.0%  

353,000

  07/25/25   (19)   1.95%   Fixed     313,701     282,331  

 

Subtotal Italy Square Footage

 

641,000

                             

 

JAPAN

 
 
 
 
 

 

 
 
 

 

   
 
   
 
 

10.

 

Ami Premium Outlets

  Ami (Tokyo)   40.0%  

315,000

  09/25/23   (23)   1.75%   Fixed     41,219     16,488  

11.

 

Gotemba Premium Outlets

  Gotemba City (Tokyo)   40.0%  

481,500

  10/31/26   (23)   0.30%   Variable     64,434     25,774  

12.

 

Kobe-Sanda Premium Outlets

  Kobe (Osaka)   40.0%  

441,000

  01/31/23   (23)   0.44%   Variable     30,597     12,239  

13.

 

Rinku Premium Outlets

  Izumisano (Osaka)   40.0%  

402,500

  07/31/22   (23)   0.33%   Variable     9,205     3,682  

14.

 

Sano Premium Outlets

  Sano (Tokyo)   40.0%  

390,800

  02/28/25   (23)   0.28%   Fixed     41,882     16,753  

15.

 

Sendai-Izumi Premium Outlets

  Izumi Park Town (Sendai)   40.0%  

164,200

  (2)                          

16.

 

Shisui Premium Outlets

  Shisui (Chiba)   40.0%  

434,600

  05/31/23   (23)   0.31%   Variable     25,774     10,310  

                      11/30/23   (23)   0.31%   Variable     23,933     9,573  

                      05/29/22   (23)   0.35%   Fixed     46,024     18,410  

17.

 

Toki Premium Outlets

  Toki (Nagoya)   40.0%  

367,700

  05/31/20   (23)   0.30%   Variable     5,981     2,392  

                      11/30/24   (23)   0.35%   Fixed     27,362     10,945  

18.

 

Tosu Premium Outlets

  Fukuoka (Kyushu)   40.0%  

328,400

  10/31/26   (23)   0.18%   Variable     67,656     27,062  

 

Subtotal Japan Square Footage

 

3,325,700

                             
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 41

PROPERTY AND DEBT INFORMATION
As of December 31, 2019

 

 

     

 

     

 

  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

 
 
 
 
 

 

 
 
 

 

   
 
   
 
 

19.

 

Busan Premium Outlets

  Busan   50.0%  

360,200

  03/31/22   (24)   3.24%   Fixed     95,632     47,816  

20.

 

Paju Premium Outlets

  Paju (Seoul)   50.0%  

558,900

  07/13/23   (24)   3.40%   Fixed     67,938     33,969  

21.

 

Siheung Premium Outlets

  Siheung (Seoul)   50.0%  

444,400

  03/15/23   (24)   3.28%   Fixed     129,817     64,908  

22.

 

Yeoju Premium Outlets

  Yeoju (Seoul)   50.0%  

551,600

  09/28/21   (24)   3.45%   Fixed     71,832     35,916  

 

Subtotal South Korea Square Footage

 

1,915,100

                             

 

MALAYSIA

 
 
 
 
 

 

 
 
 

 

   
 
   
 
 

23.

 

Genting Highlands Premium Outlets

  Pahang (Kuala Lumpur)   50.0%  

277,500

  02/14/24   (25)   5.27%   Variable     27,803     13,902  

24.

 

Johor Premium Outlets

  Johor (Singapore)   50.0%  

309,400

  (2)                          

 

Subtotal Malaysia Square Footage

 

586,900

                             

 

MEXICO

 
 
 
 
 

 

 
 
 

 

   
 
   
 
 

25.

 

Premium Outlets Punta Norte

  Mexico City   50.0%  

333,000

  (2)                          

26.

 

Premium Outlets Querétaro

  Querétaro   50.0%  

274,800

  12/20/33   (28)   10.53%   Fixed     23,797     11,899  

                  12/20/21   (28)   10.31%   Variable     7,404     3,702  

 

Subtotal Mexico Square Footage

 

607,800

                             

 

NETHERLANDS

 
 
 
 
 

 

 
 
 

 

   
 
   
 
 

27.

 

Roermond Designer Outlet Phases 2, 3 & 4

  Roermond      (26)

298,000

  12/18/21   (19)   1.78%   Fixed     257,958     232,162  

                  08/17/25   (19)   1.30%   Variable     188,422     89,054  

28.

 

Roosendaal Designer Outlet

  Roosendaal   94.0%  

247,500

  02/25/24   (8)(19)   1.75%   Variable     65,447     61,520  

 

Subtotal Netherlands Square Footage

 

545,500

                             

 

UNITED KINGDOM

 
 
 
 
 

 

 
 
 

 

   
 
   
 
 

29.

 

Ashford Designer Outlet

  Kent   45.0%  

281,000

  02/22/22   (5)   3.06%   Fixed     125,007     56,253  

 

Subtotal United Kingdom Square Footage

 

281,000

                             

 

 

 

     

 

     

 

                             

 

TOTAL INTERNATIONAL SQUARE FOOTAGE (11)(27)

 

10,103,800

                             

 

 

 

     

 

     

 

                             

 

TOTAL SQUARE FOOTAGE

 

191,265,843

                             

 

Other Secured Indebtedness:

             

(13)

           
386,819
   
194,461
 

 

 

 

     

 

     

 

                             

 

TOTAL SECURED INDEBTEDNESS

                                $ 13,975,854  (6)

 

 

 

     

 

     

 

                             

 

Our Share of Consolidated Mortgage Debt

                            $ 6,744,965  

 

 

 

     

 

     

 

                             

 

Our Share of Joint Venture Mortgage Debt

                            $ 7,230,889  
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 42

PROPERTY AND DEBT INFORMATION
As of December 31, 2019

 
DEBT INFORMATION  
     

          INDEBTEDNESS  

UNSECURED INDEBTEDNESS:

 

MATURITY
DATE




INTEREST
RATE (1)


TYPE

($ in 000's)
TOTAL
 

Global Commercial Paper - USD

    03/06/20  (12)   1.72%   Fixed     1,057,875  

Global Commercial Paper - EUR

    01/17/20  (12)   (0.38)%   Fixed     269,175  

Simon Property Group, LP (Sr. Notes)

    09/01/20     2.50%   Fixed     500,000  

Simon Property Group, LP (Euro Sr. Notes)

    10/02/20  (21)   2.38%   Fixed     420,587  

Simon Property Group, LP (Sr. Notes)

    07/15/21     2.50%   Fixed     550,000  

Simon Property Group, LP (Sr. Notes)

    01/30/22     2.35%   Fixed     550,000  

Simon Property Group, LP (Sr. Notes)

    06/15/22     2.63%   Fixed     600,000  

Revolving Credit Facility - USD Currency

    06/30/22  (8)   2.54%   Variable     125,000  

Simon Property Group, LP (Euro Sr. Notes)

    11/18/22  (16)   1.38%   Fixed     841,172  

Simon Property Group, LP (Sr. Notes)

    02/01/23     2.75%   Fixed     500,000  

Simon Property Group, LP (Sr. Notes)

    06/01/23     2.75%   Fixed     600,000  

Simon Property Group, LP (Sr. Notes)

    02/01/24     3.75%   Fixed     600,000  

Simon Property Group, LP (Sr. Notes)

    09/13/24     2.00%   Fixed     1,000,000  

Simon Property Group, LP (Sr. Notes)

    10/01/24     3.38%   Fixed     900,000  

Simon Property Group, LP (Euro Sr. Notes)

    05/13/25  (9)   1.25%   Fixed     560,781  

Simon Property Group, LP (Sr. Notes)

    09/01/25     3.50%   Fixed     600,000  

Simon Property Group, LP (Sr. Notes)

    01/15/26     3.30%   Fixed     800,000  

Simon Property Group, LP (Sr. Notes)

    11/30/26     3.25%   Fixed     750,000  

Simon Property Group, LP (Sr. Notes)

    06/15/27     3.38%   Fixed     750,000  

Simon Property Group, LP (Sr. Notes)

    12/01/27     3.38%   Fixed     750,000  

Simon Property Group, LP (Sr. Notes)

    09/13/29     2.45%   Fixed     1,250,000  

Simon Property Group, LP (Sr. Notes)

    02/01/40     6.75%   Fixed     600,000  

Simon Property Group, LP (Sr. Notes)

    03/15/42     4.75%   Fixed     550,000  

Simon Property Group, LP (Sr. Notes)

    10/01/44     4.25%   Fixed     400,000  

Simon Property Group, LP (Sr. Notes)

    11/30/46     4.25%   Fixed     550,000  

Simon Property Group, LP (Sr. Notes)

    09/13/49     3.25%   Fixed     1,250,000  

Total Unsecured Indebtedness

                  $ 17,324,590  (18)
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 43

PROPERTY AND DEBT INFORMATION
As of December 31, 2019

FOOTNOTES:
 
(1)
Variable rate debt interest rates are based on the following base rates as of December 31, 2019: 1M LIBOR at 1.76%; 1M EUR LIBOR at (0.51)%; 3M EURIBOR at (0.38)%; 6M EURIBOR at (0.32)%; 3M GBP LIBOR at 0.79%; 1M YEN TIBOR at 0.07%; 6M YEN TIBOR at .13%; 1M YEN LIBOR at (0.08)%; 1M CDOR at 2.08%; and Cost of Funds Rate at 3.52%.
(2)
Unencumbered asset.
(3)
This property is managed by a third party.
(4)
The Operating Partnership's direct and indirect interests in some joint venture properties are subject to preferences on distributions and/or capital allocation in favor of other partners or the Operating Partnership.
(5)
Amount shown in USD equivalent; GBP equivalent is 94.8 million.
(6)
Our share of total indebtedness includes a pro rata share of the mortgage debt on joint venture properties, including TMLP. To the extent total indebtedness is secured by a property, it is non-recourse to us, with the exception of approximately $214.8 million of payment guarantees provided by the Operating Partnership (of which $10.8 million is recoverable from our venture partner under the partnership agreement).
(7)
The Operating Partnership receives substantially all the economic benefit of the property due to a preference or advance.
(8)
Includes applicable extensions available at our option.
(9)
Amount shown in USD equivalent; Euro equivalent is 500.0 million.
(10)
The Operating Partnership owns a mortgage note that encumbers Pheasant Lane Mall that entitles it to 100% of the economics of this property.
(11)
Does not include any other spaces in joint ventures which are not listed above.
(12)
Reflects the weighted average maturity date and weighted average interest rate of all outstanding tranches of Commercial Paper at December 31, 2019.
(13)
Consists of nine loans with interest rates ranging from 2.75% to 4.86% and maturities between 2020 and 2035.
(14)
Amount shown in USD equivalent; CAD equivalent is 566.9 million.
(15)
These three properties (which includes Calhoun Outlet Marketplace and Gaffney Outlet Marketplace) are secured by cross-collateralized and cross-defaulted mortgages.
(16)
Amount shown in USD equivalent; Euro equivalent is 750.0 million.
(17)
These two properties are secured by cross-collateralized and cross-defaulted mortgages.
(18)
Also represents our share of Total Unsecured Indebtedness.
(19)
Amount shown in USD equivalent; Euro equivalent is 1.2 billion.
(20)
Consists of eight encumbered properties with interest rates ranging from 3.41% to 7.32% and maturities between 2021 and 2026, of which two properties are held within TMLP.
(21)
Amount shown in USD equivalent; Euro equivalent is 375.0 million.
(22)
Includes office space of 2,222,211 square feet including the following centers with more than 75,000 square feet of office space:
Auburn Mall - 85,619 sq. ft.   Fashion Center at Pentagon City - 169,089 sq. ft.
Circle Centre - 138,390 sq. ft.   Oxford Valley Mall - 137,862 sq. ft.
Copley Place - 893,439 sq. ft.   The Shops at Clearfork - 146,571 sq. ft.
Domain, The - 156,240 sq. ft.   Southdale Center - 101,560 sq. ft.
(23)
Amounts shown in USD equivalent; Yen equivalent is 41.7 billion.
(24)
Amounts shown in USD equivalent; Won equivalent is 422.0 billion.
(25)
Amounts shown in USD equivalent; Ringgit equivalent is 113.6 million.
(26)
The Company owns a 90.0% interest in Phases 2 & 3 and a 47.3% interest in Phase 4.
(27)
Does not include Klépierre.
(28)
Amounts shown in USD equivalent; Pesos equivalent is 590.0 million.
(29)
This mortgage is also secured by Lincoln Plaza.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 44

NON-GAAP PRO-RATA FINANCIAL INFORMATION

The following pro-rata financial information is not, and is not intended to be, a presentation in accordance with GAAP. The non-GAAP pro-rata financial information aggregates our proportionate economic ownership of each asset in our property portfolio that we do not wholly own. The amounts in the column labeled "Our Share of Joint Ventures" were derived on a property-by-property or entity-by-entity basis by applying to each line item the ownership percentage interest used to arrive at our share of the net operations for the period consistent with the application of the equity method of accounting to each of our unconsolidated joint ventures. A similar calculation was performed for the amounts in the column labeled "Noncontrolling Interests," which represents the share of consolidated assets and net income or loss attributable to any noncontrolling interest.

We do not control the unconsolidated joint ventures and the presentations of the assets and liabilities and revenues and expenses do not represent our legal claim to such items. The operating agreements of the unconsolidated joint ventures generally provide that partners may receive cash distributions (1) to the extent there is available cash from operations, (2) upon a capital event, such as a refinancing or sale or (3) upon liquidation of the venture. The amount of cash each partner receives is based upon specific provisions of each operating agreement and varies depending on factors including the amount of capital contributed by each partner and whether any contributions are entitled to priority distributions. Upon liquidation of the joint venture and after all liabilities, priority distributions and initial equity contributions have been repaid, the partners generally would be entitled to any residual cash remaining based on their respective legal ownership percentages.

We provide pro-rata financial information because we believe it assists investors and analysts in estimating our economic interest in our unconsolidated joint ventures when read in conjunction with the Company's reported results under GAAP. The presentation of pro-rata financial information has limitations as an analytical tool. Some of these limitations include:

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

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

Because of these limitations, the pro-rata financial information should not be considered in isolation or as a substitute for our financial statements as reported under GAAP. We compensate for these limitations by relying primarily on our GAAP results and using the pro-rata financial information only supplementally.

 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 45

NON-GAAP PRO-RATA FINANCIAL INFORMATION
(In thousands)

 
FOR THE THREE MONTHS
ENDED DECEMBER 31, 2019
 

FOR THE THREE MONTHS
ENDED DECEMBER 31, 2018
 
   

 

NONCONTROLLING
INTERESTS(1)




OUR
SHARE OF
JOINT VENTURES
 

NONCONTROLLING
INTERESTS(1)




OUR
SHARE OF
JOINT VENTURES
 

REVENUE:

                         

Lease income

  $ (12,380)   $ 375,982   $ (12,409)   $ 370,319  

Management fees and other revenues

                 

Other income

    (644)     39,168     (3,635)     45,475  

Total revenue

    (13,024)     415,150     (16,044)     415,794  

EXPENSES:

                         

Property operating

    (1,995)     68,229     (1,974)     68,323  

Depreciation and amortization

    (4,227)     102,291     (4,502)     99,860  

Real estate taxes

    (520)     30,687     (576)     29,148  

Repairs and maintenance

    (403)     10,919     (380)     10,895  

Advertising and promotion

    (1,348)     12,588     (1,162)     10,493  

Home and regional office costs

                 

General and administrative

                 

Other

    (1,814)     23,653     (1,810)     19,077  

Total operating expenses

    (10,307)     248,367     (10,404)     237,796  

OPERATING INCOME BEFORE OTHER ITEMS

    (2,717)     166,783     (5,640)     177,998  

Interest expense

    1,835     (77,214)     2,033     (74,456)  

Loss on extinguishment of debt

                 

Income and other taxes

                 

Income from unconsolidated entities

    (290)     (89,569)  (2)   (420)     (103,542)  

Unrealized (losses) gains in fair value of equity instruments

                 

Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net

            (6,616)      

Consolidated income from continuing operations

    (1,172)         (10,643)      

CONSOLIDATED NET INCOME

    (1,172)         (10,643)      

Net (income) loss attributable to noncontrolling interests

    (1,172)      (3)   (10,643)      

Preferred dividends

                 

NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS

  $   $   $   $  
(1)
Represents our venture partners' share of operations from consolidated properties.
(2)
Our Total Share of income from unconsolidated entities represents our share of net results related to our investment in Klépierre, HBS, RGG, and Aéropostale/ABG.
(3)
Represents limited partners' interest in the Operating Partnership.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 46

NON-GAAP PRO-RATA FINANCIAL INFORMATION
(In thousands)

 
FOR THE TWELVE MONTHS
ENDED DECEMBER 31, 2019
 

FOR THE TWELVE MONTHS
ENDED DECEMBER 31, 2018
 
   

 

NONCONTROLLING
INTERESTS(1)




OUR
SHARE OF
JOINT VENTURES
 

NONCONTROLLING
INTERESTS(1)




OUR
SHARE OF
JOINT VENTURES
 

REVENUE:

                         

Lease income

  $ (45,957)     1,451,509   $ (45,070)     1,435,940  

Management fees and other revenues

                 

Other income

    (1,815)     154,056     (4,911)     159,425  

Total revenue

    (47,772)     1,605,565     (49,981)     1,595,365  

EXPENSES:

                         

Property operating

    (8,049)     263,165     (7,894)     263,510  

Depreciation and amortization

    (16,751)     408,818     (16,314)     396,602  

Real estate taxes

    (2,294)     125,583     (2,481)     121,972  

Repairs and maintenance

    (1,528)     39,722     (1,506)     40,747  

Advertising and promotion

    (4,908)     43,381     (4,313)     41,782  

Home and regional office costs

                 

General and administrative

                 

Other

    (6,962)     87,006     (5,882)     83,410  

Total operating expenses

    (40,492)     967,675     (38,390)     948,023  

OPERATING INCOME BEFORE OTHER ITEMS

    (7,280)     637,890     (11,591)     647,342  

Interest expense

    6,882     (300,518)     7,640     (306,221)  

Loss on extinguishment of debt

                 

Income and other taxes

                 

Income from unconsolidated entities

    (593)     (337,372) (2)   (760)     (341,121)  

Unrealized (losses) gains in fair value of equity instruments

                     

Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net

            (6,616)      

Consolidated income from continuing operations

    (991)         (11,327)      

CONSOLIDATED NET INCOME

    (991)         (11,327)      

Net (income) loss attributable to noncontrolling interests

    (991)     (3)   (11,327)      

Preferred dividends

                 

NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS

  $   $   $   $  
(1)
Represents our venture partners' share of operations from consolidated properties.

(2)
Our Total Share of income from unconsolidated entities represents our share of net results related to our investment in Klépierre, HBS, RGG, and Aéropostale/ABG.

(3)
Represents limited partners' interest in the Operating Partnership.
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 47

NON-GAAP PRO-RATA FINANCIAL INFORMATION
(In thousands)

  AS OF DECEMBER 31, 2019  
AS OF DECEMBER 31, 2018  
   

 

NONCONTROLLING
INTERESTS




OUR
SHARE OF
JOINT VENTURES
 

NONCONTROLLING
INTERESTS




OUR
SHARE OF
JOINT VENTURES
 

ASSETS:

                         

Investment properties, at cost

  $ (460,208)   $ 10,832,419   $ (450,919)   $ 10,682,678  

Less - accumulated depreciation

    (101,505)     3,503,417     (88,007)     3,232,758  

    (358,703)     7,329,002     (362,912)     7,449,920  

Cash and cash equivalents

    (22,446)     467,563     (19,818)     496,260  

Tenant receivables and accrued revenue, net

    (9,537)     239,623     (9,707)     210,552  

Investment in unconsolidated entities, at equity

    (21,591)     (2,349,462)     (16,324)     (2,204,090)  

Investment in Klépierre, at equity

                 

Right-of-use assets, net

    (894)     80,520          

Deferred costs and other assets

    (28,733)     573,694     (36,302)     285,498  

Total assets

  $ (441,904)   $ 6,340,940   $ (445,063)   $ 6,238,140  

LIABILITIES:

                         

Mortgages and unsecured indebtedness

  $ (175,044)   $ 7,214,181   $ (165,558)   $ 7,160,392  

Accounts payable, accrued expenses, intangibles, and deferred revenues

    (19,132)     464,401     (17,515)     458,038  

Cash distributions and losses in unconsolidated entities, at equity

        (1,566,294)         (1,536,111)  

Lease liabilities

    (894)     81,166          

Other liabilities

    (46,800)     147,486     (49,968)     155,821  

Total liabilities

    (241,870)     6,340,940     (233,041)     6,238,140  

Commitments and contingencies

                         

Limited partners' preferred interest in the Operating Partnership

    (193,524)         (204,626)      

EQUITY:

                         

Stockholders' equity

                         

Capital stock

                         

Series J 83/8% cumulative redeemable preferred stock

                 

Common stock, $.0001 par value

                 

Class B common stock, $.0001 par value

                 

Capital in excess of par value

                 

Accumulated deficit

                 

Accumulated other comprehensive loss

                 

Common stock held in treasury at cost

                 

Total stockholders' equity

                 

Noncontrolling interests

    (6,510)         (7,396)      

Total equity

    (6,510)         (7,396)      

Total liabilities and equity

  $ (441,904)   $ 6,340,940   $ (445,063)   $ 6,238,140  
 
4Q 2019 SUPPLEMENTAL 4Q 2019 SUPPLEMENTAL 48



QuickLinks

SIMON PROPERTY GROUP REPORTS FOURTH QUARTER AND FULL YEAR 2019 RESULTS
Simon Property Group, Inc. Unaudited Consolidated Statements of Operations (Dollars in thousands, except per share amounts)
Simon Property Group, Inc. Unaudited Consolidated Balance Sheets (Dollars in thousands, except share amounts)
Simon Property Group, Inc. Unaudited Joint Venture Combined Statements of Operations (Dollars in thousands)
Simon Property Group, Inc Unaudited Joint Venture Combined Balance Sheets (Dollars in thousands)
Simon Property Group, Inc. Unaudited Reconciliation of Non-GAAP Financial Measures (C) (Amounts in thousands, except per share amounts)
Simon Property Group, Inc. Footnotes to Unaudited Financial Information