QuickLinks -- Click here to rapidly navigate through this document
Exhibit 13.1
The following tables set forth selected financial data. The selected financial data should be read in conjunction with the financial statements and notes thereto and with Management's Discussion and Analysis of Financial Condition and Results of Operations. Other data we believe is important in understanding trends in our business is also included in the tables.
| | | | | | | | | | | | | | | | |
| | As of or for the Year Ended December 31, | |
---|
| | 2012 | | 2011 | | 2010(1) | | 2009 | | 2008 | |
---|
| | (in thousands, except per share data)
| |
---|
OPERATING DATA: | | | | | | | | | | | | | | | | |
Total consolidated revenue | | $ | 4,880,084 | | $ | 4,306,432 | | $ | 3,957,630 | | $ | 3,775,216 | | $ | 3,783,155 | |
Consolidated net income | | | 1,719,632 | | | 1,245,900 | | | 753,514 | | | 387,262 | | | 599,560 | |
Net income attributable to common stockholders | | $ | 1,431,159 | | $ | 1,021,462 | | $ | 610,424 | | $ | 283,098 | | $ | 422,517 | |
BASIC EARNINGS PER SHARE: | | | | | | | | | | | | | | | | |
Net income attributable to common stockholders | | $ | 4.72 | | $ | 3.48 | | $ | 2.10 | | $ | 1.06 | | $ | 1.88 | |
Weighted average shares outstanding | | | 303,137 | | | 293,504 | | | 291,076 | | | 267,055 | | | 225,333 | |
DILUTED EARNINGS PER SHARE: | | | | | | | | | | | | | | | | |
Net income attributable to common stockholders | | $ | 4.72 | | $ | 3.48 | | $ | 2.10 | | $ | 1.05 | | $ | 1.87 | |
Diluted weighted average shares outstanding | | | 303,138 | | | 293,573 | | | 291,350 | | | 268,472 | | | 225,884 | |
Dividends per share (2) | | $ | 4.10 | | $ | 3.50 | | $ | 2.60 | | $ | 2.70 | | $ | 3.60 | |
BALANCE SHEET DATA: | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 1,184,518 | | $ | 798,650 | | $ | 796,718 | | $ | 3,957,718 | | $ | 773,544 | |
Total assets | | | 32,586,606 | | | 26,216,925 | | | 24,857,429 | | | 25,948,266 | | | 23,422,749 | |
Mortgages and other indebtedness | | | 23,113,007 | | | 18,446,440 | | | 17,473,760 | | | 18,630,302 | | | 18,042,532 | |
Total equity | | $ | 6,893,089 | | $ | 5,544,288 | | $ | 5,633,752 | | $ | 5,182,962 | | $ | 3,101,967 | |
OTHER DATA: | | | | | | | | | | | | | | | | |
Cash flow provided by (used in): | | | | | | | | | | | | | | | | |
Operating activities | | $ | 2,513,072 | | $ | 2,005,887 | | $ | 1,755,210 | | $ | 1,720,520 | | $ | 1,635,887 | |
Investing activities | | | (3,580,671 | ) | | (994,042 | ) | | (1,246,695 | ) | | (418,991 | ) | | (1,022,275 | ) |
Financing activities | | | 1,453,467 | | | (1,009,913 | ) | | (3,669,515 | ) | | 1,882,645 | | | (342,050 | ) |
Ratio of Earnings to Fixed Charges and Preferred Stock Dividends (3) | | | 2.49x | | | 2.10x | | | 1.55x | | | 1.39x | | | 1.58x | |
Funds from Operations (FFO) (4) | | $ | 2,884,915 | | $ | 2,438,765 | | $ | 1,770,491 | | $ | 1,812,227 | | $ | 1,862,851 | |
| | | | | | | | | | | |
Dilutive FFO allocable to Simon Property | | $ | 2,420,348 | | $ | 2,021,932 | | $ | 1,477,497 | | $ | 1,523,533 | | $ | 1,537,297 | |
| | | | | | | | | | | |
FFO per diluted share | | $ | 7.98 | | $ | 6.89 | | $ | 5.03 | | $ | 5.50 | | $ | 6.45 | |
- (1)
- During the year ended December 31, 2010, we recorded a $350.7 million loss on extinguishment of debt associated with two unsecured notes tender offers, reducing diluted FFO and diluted earnings per share by $1.00. We also recorded transaction expenses of $69.0 million, reducing diluted FFO and diluted earnings per share by $0.20 and $0.19, respectively.
- (2)
- Represents dividends declared per period.
- (3)
- Ratio calculations for years prior to the year ended December 31, 2012 have been revised to conform to the most recent presentation.
- (4)
- FFO is a non-GAAP financial measure that we believe provides useful information to investors. Please refer to Management's Discussion and Analysis of Financial Condition and Results of Operations for a definition and reconciliation of FFO to consolidated net income and FFO per share to net income per share.
66
Management's Discussion and Analysis of Financial Condition and Results of Operations
Simon Property Group, Inc. and Subsidiaries
The following discussion should be read in conjunction with the consolidated financial statements and notes thereto that are included in this Annual Report to Stockholders.
Overview
Simon Property Group, Inc., or Simon Property, is a Delaware corporation that operates as a self-administered and self-managed real estate investment trust, or REIT, under the Internal Revenue Code of 1986, as amended, or the Internal Revenue Code. REITs will generally not be liable for federal corporate income taxes as long as they continue to distribute in excess of 100% of their taxable income. 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 discussion, the terms "we", "us" and "our" refer to Simon Property, the Operating Partnership, and its subsidiaries.
We own, develop and manage retail real estate properties, which consist primarily of malls, Premium Outlets®, The Mills®, and community/lifestyle centers. As of December 31, 2012, we owned or held an interest in 317 income-producing properties in the United States, which consisted of 160 malls, 63 Premium Outlets, 68 community/lifestyle centers, 13 Mills, and 13 other shopping centers or outlet centers in 38 states and Puerto Rico. We also have reinstituted redevelopment and expansion initiatives with renovation and expansion projects currently underway at 24 properties in the U.S. with 56 new anchor and big box tenants having opened in 2012 and an additional 30 scheduled to open in 2013. Internationally, as of December 31, 2012, we had ownership interests in eight Premium Outlets in Japan, two Premium Outlets in South Korea, one Premium Outlet in Mexico, and one Premium Outlet in Malaysia. Additionally, as of December 31, 2012, we owned a 28.9% equity stake in Klépierre SA, or Klépierre, a publicly traded, Paris-based real estate company, which owns, or has an interest in, more than 260 shopping centers located in 13 countries in Europe.
We generate the majority of our revenues from leases with retail tenants including:
- •
- base minimum rents,
- •
- overage and percentage rents based on tenants' sales volume, and
- •
- recoverable expenditures such as property operating, real estate taxes, repair and maintenance, and advertising and promotional expenditures.
Revenues of our management company, after intercompany eliminations, consist primarily of management fees that are typically based upon the revenues of the property being managed.
We invest in real estate properties to maximize total financial return which includes both operating cash flows and capital appreciation. We seek growth in earnings, funds from operations, or FFO, and cash flows by enhancing the profitability and operation of our properties and investments. We seek to accomplish this growth through the following:
- •
- attracting and retaining high quality tenants and utilizing economies of scale to reduce operating expenses,
- •
- expanding and re-tenanting existing highly productive locations at competitive rental rates,
- •
- selectively acquiring or increasing our interests in high quality real estate assets or portfolios of assets,
- •
- generating consumer traffic in our retail properties through marketing initiatives and strategic corporate alliances, and
- •
- selling selective non-core assets.
We also grow by generating supplemental revenue from the following activities:
- •
- establishing our malls as leading market resource providers for retailers and other businesses and consumer-focused corporate alliances, including: payment systems (such as handling fees relating to the sales of bank-issued prepaid cards), national marketing alliances, static and digital media initiatives, business development, sponsorship, and events,
67
- •
- offering property operating services to our tenants and others, including waste handling and facility services, and the provision of energy services,
- •
- selling or leasing land adjacent to our shopping center properties, commonly referred to as "outlots" or "outparcels," and
- •
- generating interest income on cash deposits and investments in loans, including those made to related entities.
We focus on high quality real estate across the retail real estate spectrum. We expand or renovate properties to enhance profitability and market share of existing assets when we believe the investment of our capital meets our risk-reward criteria. We selectively develop new properties in markets we believe are not adequately served by existing retail outlets.
We routinely review and evaluate acquisition opportunities based on their ability to enhance our portfolio. Our international strategy includes partnering with established real estate companies and financing international investments with local currency to minimize foreign exchange risk.
To support our growth, we employ a three-fold capital strategy:
- •
- provide the capital necessary to fund growth,
- •
- maintain sufficient flexibility to access capital in many forms, both public and private, and
- •
- manage our overall financial structure in a fashion that preserves our investment grade credit ratings.
We consider FFO, net operating income, or NOI, and comparable property NOI (NOI for properties owned and operating in both periods under comparison) to be key measures of operating performance that are not specifically defined by accounting principles generally accepted in the United States, or GAAP. We use these measures internally to evaluate the operating performance of our portfolio and provide a basis for comparison with other real estate companies. Reconciliations of these measures to the most comparable GAAP measure are included below in this discussion.
Results Overview
Diluted earnings per common share increased $1.24 during 2012 to $4.72 from $3.48 for 2011. The increase in diluted earnings per share was primarily attributable to:
- •
- improved operating performance and core business fundamentals in 2012 and the impact of our acquisition and expansion activity,
- •
- in 2012, a gain due to the acquisition of a controlling interest, sale or disposal of assets and interests in unconsolidated entities, and impairment charge on investment in unconsolidated entities, net of $510.0 million, or $1.41 per diluted share, primarily driven by a non-cash gain of $488.7 million resulting from the remeasurement of our previously held interest to fair value for those properties in which we now have a controlling interest,
- •
- in 2011, a gain due to acquisition of controlling interests, sale or disposal of assets and interests in unconsolidated entities, net of $216.6 million, or $0.61 per diluted share, primarily driven by non-cash gains totaling $251.2 million related to the acquisition of a controlling interest in a previously unconsolidated mall and the distribution of a joint venture's properties to us and our venture partner which resulted in a non-cash gain on the distribution,
- •
- partially offset by increased interest expense in 2012 as described below.
Core business fundamentals improved during 2012 primarily driven by higher tenant sales and strong leasing activity. Our share of portfolio NOI grew by 15.4% in 2012 as compared to 2011. Comparable property NOI also grew 4.8% in 2012 for our U.S. portfolio of malls and Premium Outlets. Total sales per square foot, or psf, increased 6.6% from $533 psf at December 31, 2011 to $568 psf at December 31, 2012, for our portfolio of U.S. malls and Premium Outlets. Average base minimum rent for U.S. Malls and Premium Outlets increased 3.4% to $40.73 psf as of December 31, 2012, from $39.40 psf as of December 31, 2011. Releasing spreads remained positive in the U.S. malls and Premium Outlets as we were able to lease available square feet at higher rents than the expiring rental rates on the
68
same space, resulting in a releasing spread (based on total tenant payments — base minimum rent plus common area maintenance) of $5.21 psf ($53.24 openings compared to $48.03 closings) as of December 31, 2012, representing a 10.8% increase over expiring payments as of December 31, 2012. Ending occupancy for the U.S. malls and Premium Outlets was 95.3% as of December 31, 2012, as compared to 94.6% as of December 31, 2011, an increase of 70 basis points.
Our effective overall borrowing rate at December 31, 2012 decreased 36 basis points to 4.99% as compared to 5.35% at December 31, 2011. This decrease was primarily due to a decrease in the effective overall borrowing rate on fixed rate debt of 50 basis points (5.33% at December 31, 2012 as compared to 5.83% at December 31, 2011) combined with a decrease in the effective overall borrowing rate on variable rate debt of five basis points (1.40% at December 31, 2012 as compared to 1.45% at December 31, 2011). At December 31, 2012, the weighted average years to maturity of our consolidated indebtedness was 5.9 years as compared to 5.7 years at December 31, 2011. Our financing activities for the year ended December 31, 2012, included the repayment of $536.2 million in mortgage loans with a weighted average interest rate of 3.95% (thereby unencumbering 19 properties), the redemption of $231.0 million of senior unsecured notes with fixed rates ranging from 5.75% to 6.88% and the repayment of a $735.0 million secured term loan. In 2012, we also had $1.2 billion (U.S. dollar equivalent) of Euro-denominated borrowings and $520.0 million in repayments on our $4.0 billion unsecured revolving credit facility, or Credit Facility.
In addition, during the 2012 period, we issued:
- •
- $600.0 million of senior unsecured notes at a fixed interest rate of 2.15% with a maturity date of September 2017,
- •
- $600.0 million of senior unsecured notes at a fixed interest rate of 3.375% with a maturity date of March 2022,
- •
- $550.0 million of senior unsecured notes at a fixed interest rate of 4.75% with a maturity date of March 2042,
- •
- $750.0 million of senior unsecured notes at a fixed interest rate of 1.50% with a maturity date of February 2018, and
- •
- $500.0 million of senior unsecured notes at a fixed interest rate of 2.75% with a maturity date of February 2023.
United States Portfolio Data
The portfolio data discussed in this overview includes the following key operating statistics: ending occupancy; average base minimum rent per square foot; and total sales per square foot for our domestic assets. We include acquired properties in this data beginning in the year of acquisition and remove properties sold in the year disposed. For comparative purposes, we separate the information related to community/lifestyle centers and The Mills from our other U.S. operations. We also do not include any properties located outside of the United States.
The following table sets forth these key operating statistics for:
- •
- properties that are consolidated in our consolidated financial statements,
- •
- properties we account for under the equity method of accounting as joint ventures, and
69
- •
- the foregoing two categories of properties on a total portfolio basis.
| | | | | | | | | | | | | | | | |
| | 2012 | | %/Basis Points Change(1) | | 2011 | | %/Basis Points Change(1) | | 2010 | |
---|
U.S. Malls and Premium Outlets: | | | | | | | | | | | | | | | | |
Ending Occupancy | | | | | | | | | | | | | | | | |
Consolidated | | | 95.4% | | | +50 bps | | | 94.9% | | | -20 bps | | | 95.1% | |
Unconsolidated | | | 95.1% | | | +150 bps | | | 93.6% | | | +120 bps | | | 92.4% | |
Total Portfolio | | | 95.3% | | | +70 bps | | | 94.6% | | | +10 bps | | | 94.5% | |
Average Base Minimum Rent per Square Foot | | | | | | | | | | | | | | | | |
Consolidated | | $ | 38.53 | | | 2.9% | | $ | 37.45 | | | 3.6% | | $ | 36.14 | |
Unconsolidated | | $ | 48.71 | | | 4.7% | | $ | 46.54 | | | 7.1% | | $ | 43.44 | |
Total Portfolio | | $ | 40.73 | | | 3.4% | | $ | 39.40 | | | 4.3% | | $ | 37.77 | |
Total Sales per Square Foot | | | | | | | | | | | | | | | | |
Consolidated | | $ | 549 | | | 6.0% | | $ | 518 | | | 9.1% | | $ | 475 | |
Unconsolidated | | $ | 651 | | | 8.5% | | $ | 600 | | | 14.5% | | $ | 524 | |
Total Portfolio | | $ | 568 | | | 6.6% | | $ | 533 | | | 10.1% | | $ | 484 | |
The Mills®: | | | | | | | | | | | | | | | | |
Ending Occupancy | | | 97.2% | | | +20 bps | | | 97.0% | | | +330 bps | | | 93.7% | |
Average Base Minimum Rent per Square Foot | | $ | 22.58 | | | 4.2% | | $ | 21.67 | | | 9.1% | | $ | 19.86 | |
Total Sales per Square Foot | | $ | 510 | | | 5.4% | | $ | 484 | | | 18.6% | | $ | 408 | |
Community/Lifestyle Centers: | | | | | | | | | | | | | | | | |
Ending Occupancy | | | 94.7% | | | +120 bps | | | 93.5% | | | +190 bps | | | 91.6% | |
Average Base Minimum Rent per Square Foot | | $ | 14.04 | | | 2.4% | | $ | 13.71 | | | 2.5% | | $ | 13.38 | |
- (1)
- Percentages may not recalculate due to rounding. Percentage and basis point changes are representative of the change from the comparable prior period.
Ending Occupancy Levels and Average Base Minimum Rent per Square Foot. Ending occupancy is the percentage of gross leasable area, or GLA, which is leased as of the last day of the reporting period. We include all company owned space except for mall anchors and mall majors in the calculation. Base minimum rent per square foot 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.
Total Sales per Square Foot. Total sales include total reported retail tenant sales on a trailing 12-month basis at owned GLA (for mall stores with less than 10,000 square feet) in the malls and all reporting tenants at the Premium Outlets and The Mills. Retail sales at owned GLA affect revenue and profitability levels because sales determine the amount of minimum rent that can be charged, the percentage rent realized, and the recoverable expenses (common area maintenance, real estate taxes, etc.) that tenants can afford to pay.
During 2012, we signed 1,217 new leases and 2,074 renewal leases with a fixed minimum rent (excluding mall anchors and majors, new development, redevelopment, expansion, downsizing, and relocation) across our U.S. malls and Premium Outlets portfolio, comprising over 10.3 million square feet of which 7.7 million square feet related to consolidated properties. During 2011, we signed 1,165 new leases and 1,714 renewal leases, comprising approximately 8.8 million square feet of which 6.7 million square feet related to consolidated properties. The average annual initial base minimum rent for new leases was $40.46 psf in 2012 and $40.65 psf in 2011 with an average tenant allowance on new leases of $36.45 psf and $33.31 psf, respectively.
70
International Property Data
The following are selected key operating statistics for our Premium Outlets in Japan. The information used to prepare these statistics has been supplied by the managing venture partner.
| | | | | | | | | | | | | | | | |
| | December 31, 2012 | | %/basis point Change | | December 31, 2011 | | %/basis point Change | | December 31, 2010 | |
---|
Occupancy | | | 99.5% | | | -50 bps | | | 100% | | | +20 bps | | | 99.8% | |
Comparable Sales per Square Foot (1) | | | ¥91,141 | | | 6.61% | | | ¥85,488 | | | -4.1% | | | ¥89,139 | |
Average Base Minimum Rent per Square Foot | | | ¥4,923 | | | 1.84% | | | ¥4,834 | | | 1.4% | | | ¥4,766 | |
- (1)
- Does not include Sendai-Izumi Premium Outlets in Japan as the property was closed for repair due to damages from the earthquake in Japan in March 2011. The center re-opened on June 17, 2011.
Critical Accounting Policies
The preparation of financial statements in conformity with GAAP requires management to use judgment in the application of accounting policies, including making estimates and assumptions. We base our estimates on historical experience and on various other assumptions believed to be reasonable under the circumstances. These judgments affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. If our judgment or interpretation of the facts and circumstances relating to various transactions had been different, it is possible that different accounting policies would have been applied resulting in a different presentation of our financial statements. From time to time, we reevaluate our estimates and assumptions. In the event estimates or assumptions prove to be different from actual results, adjustments are made in subsequent periods to reflect more current information. Below is a discussion of accounting policies that we consider critical in that they may require complex judgment in their application or require estimates about matters that are inherently uncertain. For a summary of our significant accounting policies, see Note 3 of the Notes to Consolidated Financial Statements.
- •
- We, as a lessor, retain substantially all of the risks and benefits of ownership of the investment properties and account for our leases as operating leases. We accrue minimum rents on a straight-line basis over the terms of their respective leases. Substantially all of our retail tenants are also required to pay overage rents based on sales over a stated base amount during the lease year. We recognize overage rents only when each tenant's sales exceed its sales threshold.
- •
- We review investment properties for impairment on a property-by-property basis whenever events or changes in circumstances indicate that the carrying value of investment properties may not be recoverable. These circumstances include, but are not limited to, a decline in a property's cash flows, occupancy or comparable sales per square foot. We measure any impairment of investment property when the estimated undiscounted operating income before depreciation and amortization plus its residual value is less than the carrying value of the property. To the extent impairment has occurred, we charge to income the excess of carrying value of the property over its estimated fair value. We may decide to sell properties that are held for use and the sale prices of these properties may differ from their carrying values. We also review our investments, including investments in unconsolidated entities, if events or circumstances change indicating that the carrying amount of our investments may not be recoverable. We will record an impairment charge if we determine that a decline in the fair value of the investments below carrying value is other-than-temporary. Changes in economic and operating conditions that occur subsequent to our review of recoverability of investment property and other investments could impact the assumptions used in that assessment and could result in future charges to earnings if assumptions regarding those investments differ from actual results.
- •
- To maintain our status as a REIT, we must distribute at least 90% of our taxable income in any given year and meet certain asset and income tests. We monitor our business and transactions that may potentially impact our REIT status. In the unlikely event that we fail to maintain our REIT status, and available relief provisions do not apply, then we would be required to pay federal income taxes at regular corporate income tax rates during the period we did not qualify as a REIT. If we lost our REIT status, we could not elect to be taxed as a REIT for four years unless our failure was due to reasonable cause and certain other conditions
71
Results of Operations
In addition to the activity discussed above in "Results Overview" section, the following acquisitions, openings, and dispositions of consolidated properties affected our consolidated results in the comparative periods:
- •
- During 2012, we disposed of one mall, two community centers and six of our non-core retail properties.
- •
- On December 4, 2012, we acquired the remaining 50% noncontrolling interest in two previously consolidated outlet properties located in Livermore, California, and Grand Prairie, Texas, which opened on November 8, 2012 and August 16, 2012, respectively.
- •
- On June 14, 2012, we opened Merrimack Premium Outlets, a 410,000 square foot outlet center located in Hillsborough County, serving the Greater Boston and Nashua markets.
- •
- On March 29, 2012, Opry Mills re-opened after completion of the restoration of the property following the significant flood damage which occurred in May 2010.
- •
- On March 22, 2012, we acquired additional interests in 26 joint venture properties previously owned by the Mills Limited Partnership, or TMLP, or the Mills transaction. Nine of these properties became consolidated properties at the acquisition date.
- •
- During 2011, we disposed of four of our non-core retail properties and one of our malls.
- •
- On December 31, 2011, a 50% joint venture distributed a portfolio of properties to us and our joint venture partner. We now consolidate those properties we received in the distribution.
- •
- On August 25, 2011, we acquired additional interests in The Plaza at King of Prussia and The Court at King of Prussia, or, collectively, King of Prussia, a 2.4 million square foot mall in the Philadelphia market, which had previously been accounted for under the equity method. We now have a controlling interest in this property and its results are consolidated as of the acquisition date.
- •
- On July 19, 2011, we acquired a 100% ownership interest in a 222,000 square foot lifestyle center located in Albuquerque, New Mexico.
- •
- During 2010, we disposed of one mall, one community center, and one non-core retail property and acquired a controlling interest in a mall.
72
- •
- On August 30, 2010, we completed the acquisition of Prime Outlets Acquisition Company, or the Prime acquisition, acquiring 21 outlet centers, including a center located in Puerto Rico, which was acquired on May 13, 2010.
In addition to the activities discussed above and in "Results Overview", the following acquisitions, dispositions, and openings of joint venture properties affected our income from unconsolidated entities in the comparative periods:
- •
- During 2012, we disposed of our interests in three non-core retail properties and one mall.
- •
- On December 31, 2012, we contributed The Shops at Mission Viejo, a wholly-owned property, to a newly formed joint venture in exchange for an interest in Woodfield Mall, a property contributed to the same joint venture by our joint venture partner.
- •
- On October 19, 2012, we opened Tanger Outlets in Texas City, a 350,000 square foot upscale outlet center located in Texas City, Texas. This new center is a joint venture with Tanger Factory Outlet Centers, Inc. in which we have a 50% noncontrolling interest.
- •
- On June 4, 2012, we acquired a 50% interest in a 465,000 square foot outlet center located in Destin, Florida.
- •
- As discussed above, on March 22, 2012, we acquired additional interests in 26 joint venture properties in the Mills transaction. Of these 26 properties, 16 remain unconsolidated.
- •
- On March 14, 2012, we acquired a 28.7% equity stake in Klépierre. On May 21, 2012, Klépierre paid a dividend, which we elected to receive in additional shares, increasing our ownership to approximately 28.9%.
- •
- On January 9, 2012, we sold our entire ownership interest in Gallerie Commerciali Italia, S.p.A, or GCI, a joint venture which at the time owned 45 properties located in Italy to our venture partner, Auchan S.A.
- •
- On January 6, 2012, we acquired an additional 25% interest in Del Amo Fashion Center.
- •
- During 2011, we disposed of one of our malls.
- •
- On December 2, 2011, we and our partner, Genting Berhad, opened Johor Premium Outlets, a 173,000 square foot outlet center in Johor, Malaysia.
- •
- During the third quarter of 2011, we contributed a wholly-owned property to a joint venture which holds our interests in nine unconsolidated properties. The transaction effectively exchanged a portion of our interest in this previously wholly-owned property for increased ownership interests in the nine unconsolidated properties.
- •
- On March 17, 2011, we and our partner, Shinsegae International Co., opened Paju Premium Outlets, a 328,000 square foot outlet center in Paju, South Korea.
- •
- During 2010, we disposed of one of our non-core retail properties.
- •
- On July 15, 2010, we and our partner sold our collective interests in a joint venture which owned seven shopping centers located in France and Poland.
- •
- On May 28, 2010, we acquired an additional noncontrolling interest of approximately 19% in Houston Galleria, located in Houston, Texas, thereby increasing our interest from 31.5% to 50.4%.
For the purposes of the following comparisons between the years ended December 31, 2012 and 2011and the years ended December 31, 2011 and 2010, the above transactions are referred to as the property transactions. In the following discussions of our results of operations, "comparable" refers to properties open and operating throughout both years in the year-to-year comparisons.
Year Ended December 31, 2012 vs. Year Ended December 31, 2011
Minimum rents increased $351.1 million during 2012, of which the property transactions accounted for $280.4 million of the increase. Comparable rents increased $70.7 million, or 2.7%, primarily attributable to a $76.0 million increase in base minimum rents. Overage rents increased $54.9 million, or 39.0%, as a result of the property transactions and an increase in tenant sales in 2012 compared to 2011 at the comparable properties of $31.3 million.
73
Tenant reimbursements increased $163.0 million, due to a $141.8 million increase attributable to the property transactions and a $21.2 million, or 1.9%, increase in the comparable properties primarily due to annual increases related to common area maintenance and real estate tax reimbursements, offset partially by a decrease in utility recoveries due to lower electricity costs.
Total other income increased $4.2 million, principally as a result of the following:
- •
- a $12.4 million increase from a gain on the sale of our investments in two multi-family residential facilities,
- •
- an $11.7 million increase in land sale activity, and
- •
- a $9.7 million increase in financing and other fee revenue earned from joint ventures net of eliminations,
- •
- partially offset by a decrease in interest income of $24.8 million related to the repayment of related party loans and loans held for investment, and
- •
- $4.8 million of net other activity.
Property operating expense increased $33.2 million primarily related to a $49.1 million increase attributable to the property transactions partially offset by a $15.9 million decrease in comparable property activity due primarily to our continued cost savings efforts.
Depreciation and amortization expense increased $191.6 million primarily due to the additional depreciable assets related to the property transactions.
Real estate tax expense increased $49.5 million primarily due to a $44.3 million increase related to the property transactions.
During 2012, we recorded a provision for credit losses of $12.8 million whereas in the prior year the provision was $6.5 million. Both amounts reflect the overall strong economic health of our tenants.
General and administrative expense increased $10.8 million primarily as a result of increased long-term performance based incentive compensation costs including amortization of the CEO retention award which commenced mid-year 2011.
Marketable and non-marketable securities charges and realized gains, net, of $6.4 million in 2012 was the result of the sale of all of our investments in Capital Shopping Centres Group PLC, or CSCG, and Capital & Counties Properties PLC, or CAPC, for a gain of $82.7 million, partially offset by other-than-temporary non-cash impairment charges related to certain non-marketable investments in securities of $76.3 million.
Interest expense increased $143.5 million primarily due to an increase of $113.3 million related to the property transactions. The remainder of the increase resulted from borrowings on the Euro tranche of the Credit Facility, and the issuance of unsecured notes in the first and fourth quarters of 2012 and the fourth quarter of 2011. These increases were partially offset by a lower effective overall borrowing rate, decreased interest expense related to the repayment of $536.2 million of mortgages at 19 properties, the payoff of a $735.0 million secured term loan, and our payoff of $542.5 million of unsecured notes in 2011 and $231.0 million of unsecured notes in 2012.
Income and other taxes increased $4.3 million due to income-based and withholding taxes on dividends from certain of our international investments.
Income from unconsolidated properties increased $50.7 million as result of the property transactions, primarily due to the increase in ownership in the joint venture properties acquired as part of the Mills transaction, and favorable results of operations from the portfolio of joint venture properties.
During 2012, we disposed of our interest in GCI, four unconsolidated properties, and eight consolidated retail properties for a net gain of $43.7 million and acquired a controlling interest in nine properties previously accounted for under the equity method in the Mills transaction which resulted in the recognition of a non-cash gain of $488.7 million. In addition, we recorded an other-than-temporary impairment charge of $22.4 million on our remaining investment in SPG-FCM Ventures, LLC, or SPG-FCM, which holds our investment in TMLP, representing the excess of carrying value over the estimated fair value. During 2011, we disposed of our interest in an unconsolidated mall, one consolidated mall, and four non-core retail properties, and acquired a controlling interest in a mall previously accounted for under the equity method. In addition, on December 31, 2011, a joint venture in which we had a 50% interest was dissolved and, as a result, distributed a portfolio of properties to us and our joint venture partner. We now
74
consolidate the six properties we received in the distribution and recorded a non-cash gain representing the fair value of the net assets received in excess of the carrying value of our interest in the joint venture portfolio. These transactions resulted in an aggregate net gain in 2011 of $216.6 million.
Net income attributable to noncontrolling interests increased $64.0 million primarily due to an increase in the income of the Operating Partnership.
Year Ended December 31, 2011 vs. Year Ended December 31, 2010
Minimum rents increased $235.2 million during 2011, of which the property transactions accounted for $170.2 million of the increase. Comparable rents increased $65.0 million, or 2.8%. The increase in comparable rents was primarily attributable to a $64.7 million increase in base minimum rents. Overage rents increased $30.2 million, or 27.3%, as a result of an increase related to the property transactions of $14.1 million and an increase in tenant sales during 2011.
Tenant reimbursements increased $93.5 million, due to a $63.9 million increase attributable to the property transactions and a $29.6 million, or 2.9%, increase in the comparable properties primarily due to increases to the fixed reimbursement related to common area maintenance.
Total other income decreased $16.9 million, principally as a result of the following:
- •
- a decrease in lease settlement income of $38.1 million due to a higher number of terminated leases in 2010,
- •
- partially offset by an increase in interest income of $8.7 million primarily related to loans held for investment,
- •
- a $2.0 million increase in land sale activity, and
- •
- a $10.5 million increase in net other activity.
Depreciation and amortization expense increased $83.1 million primarily due to additional depreciable assets acquired in the King of Prussia and Prime acquisitions.
Real estate tax expense increased $23.8 million primarily due to an $18.1 million increase related to the property transactions. Repairs and maintenance expense increased $11.1 million of which the property transactions accounted for $6.9 million. Repairs and maintenance expense at the comparable properties increased $4.2 million primarily due to increased general repairs at the properties.
During 2011, we recorded a provision for credit losses of $6.5 million whereas in the prior year the provision was $3.1 million. Our bad debt provision in both 2011 and 2010 was lower than our historical experience.
Home and regional office expense increased $19.3 million primarily due to increased long-term incentive compensation and marginally higher personnel costs.
General and administrative expense increased $25.1 million primarily as a result of increased performance compensation costs.
Other expenses increased $23.6 million of which the property transactions accounted for $10.2 million and the comparable properties and corporate costs accounted for $13.4 million primarily related to an increase in legal and professional fees and unfavorable changes in foreign currency exchange rates.
75
Interest expense decreased $43.6 million primarily related to the repayment of five unsecured notes in 2011, repayment of mortgages at six properties and purchases of senior unsecured notes in the January 2010 and August 2010 tender offers, offset by increased borrowings under our Credit Facility, new or refinanced debt at several properties, including debt associated with the Prime acquisition, and new unsecured debt and the issuance of two series of unsecured notes in 2011.
During 2011, we disposed of our interest in an unconsolidated mall, one consolidated mall, and four non-core retail properties, and acquired a controlling interest in a mall previously accounted for under the equity method. In addition, on December 31, 2011, a joint venture in which we had a 50% interest was dissolved and, as a result, distributed a portfolio of properties to us and our joint venture partner. We now consolidate the six properties we received in the distribution and recorded a non-cash gain representing the fair value of the net assets received in excess of the carrying value of our interest in the joint venture portfolio. These transactions resulted in an aggregate net gain in 2011 of $216.6 million. During 2010, we recorded a gain of $321.0 million primarily due to our share of the gain on the sale of our interest in Simon Ivanhoe S.á.r.l., the gain on the acquisition of a controlling interest in a mall previously accounted for under the equity method and the gain on the sale of Porta di Roma by GCI.
Net income attributable to noncontrolling interests increased $84.6 million primarily due to an increase in the income of the Operating Partnership.
Preferred dividends decreased $3.3 million as a result of the conversion and redemption of the remaining Series I 6% Convertible Perpetual Preferred Stock, or Series I preferred stock, in the second quarter of 2010.
Liquidity and Capital Resources
Because we own primarily long-lived income-producing assets, our financing strategy relies primarily on long-term fixed rate debt. We minimize the use of floating rate debt and enter into floating rate to fixed rate interest rate swaps. Floating rate debt currently comprises only 8.8% of our total consolidated debt at December 31, 2012. We also enter into interest rate protection agreements to manage our interest rate risk. We derive most of our liquidity from leases that generate positive net cash flow from operations and distributions of capital from unconsolidated entities that totaled $2.7 billion during 2012. In addition, the Credit Facility and the $2.0 billion supplemental unsecured revolving credit facility, or Supplemental Facility, provide alternative sources of liquidity as our cash needs vary from time to time. Borrowing capacity under each of these facilities can be increased at our sole option as discussed further below.
Our balance of cash and cash equivalents increased $385.9 million during 2012 to $1.2 billion as of December 31, 2012 as further discussed in "Cash Flows" below.
On December 31, 2012, we had an aggregate available borrowing capacity of $4.4 billion under the Credit Facility and the Supplemental Facility, net of outstanding borrowings of $1.6 billion and letters of credit of $45.2 million. For the year ended December 31, 2012, the maximum amount outstanding under the Credit Facility and Supplemental Facility was $3.1 billion and the weighted average amount outstanding was approximately $1.9 billion. The weighted average interest rate was 1.19% for the year ended December 31, 2012.
We and the Operating Partnership have historically had access to public equity and long term unsecured debt markets and access to secured debt and private equity from institutional investors at the property level.
Our business model and status as a REIT requires us to regularly access the debt markets to raise funds for acquisition, development and redevelopment activity, and to refinance maturing debt. We may also, from time to time, access the equity capital markets to accomplish our business objectives. We believe we have sufficient cash on hand and availability under the Credit Facility and the Supplemental Facility to address our debt maturities and capital needs through 2013.
As discussed in Note 7 to the notes to the consolidated financial statements, the loan to SPG-FCM was extinguished in the Mills transaction. During 2012, 2011 and 2010, we recorded approximately $2.0 million, $9.8 million and $9.9 million in interest income (net of inter-entity eliminations) related to this loan, respectively.
76
Our net cash flow from operating activities and distributions of capital from unconsolidated entities totaled $2.7 billion during 2012. In addition, we received net proceeds from our debt financing and repayment activities in 2012 of $2.2 billion. These activities are further discussed below in "Financing and Debt". During 2012, we or the Operating Partnership also:
- •
- issued 9,137,500 shares of common stock in a public offering for $1.2 billion, net of issue costs,
- •
- redeemed 2,000,000 units for $248.0 million,
- •
- funded the acquisition of an additional interest in a property, the equity stake in Klépierre, additional interests in 26 joint venture properties in the Mills transaction, land previously leased under a ground lease at one of our malls and a 50% interest in an outlet center for $3.7 billion,
- •
- received proceeds of $375.8 million from the sale of our interest in GCI,
- •
- received repayments of loans held for investment and loans from related parties of $256.5 million,
- •
- paid stockholder dividends and unitholder distributions totaling $1.5 billion,
- •
- paid preferred stock dividends and preferred unit distributions totaling $5.3 million,
- •
- funded consolidated capital expenditures of $802.4 million (includes development and other costs of $217.3 million, renovation and expansion costs of $354.3 million, and tenant costs and other operational capital expenditures of $230.8 million),
- •
- funded investments in marketable securities held to defease mortgage debt and other investments in non-marketable securities of $184.8 million,
- •
- funded the cash portion of the purchase of the remaining noncontrolling interest in two consolidated outlet properties for $229.6 million,
- •
- received proceeds from the sale of our investments in CSCG and CAPC, and the redemption of marketable securities to defease mortgage debt of $415.8 million, and
- •
- funded investments in unconsolidated entities of $201.3 million.
In general, we anticipate that cash generated from operations will be sufficient to meet operating expenses, monthly debt service, recurring capital expenditures, and dividends to stockholders necessary to maintain our REIT qualification on a long-term basis. In addition, we expect to be able to generate or obtain capital for nonrecurring capital expenditures, such as acquisitions, major building renovations and expansions, as well as for scheduled principal maturities on outstanding indebtedness, from:
- •
- excess cash generated from operating performance and working capital reserves,
- •
- borrowings on our credit facilities,
- •
- additional secured or unsecured debt financing, or
- •
- additional equity raised in the public or private markets.
We expect to generate positive cash flow from operations in 2013, and we consider these projected cash flows in our sources and uses of cash. These cash flows are principally derived from rents paid by our retail tenants. A significant deterioration in projected cash flows from operations could cause us to increase our reliance on available funds from our credit facilities, curtail planned capital expenditures, or seek other additional sources of financing as discussed above.
Financing and Debt
Unsecured Debt
At December 31, 2012, our unsecured debt consisted of $13.4 billion of senior unsecured notes of the Operating Partnership, $1.3 billion outstanding under our Credit Facility and $259.2 million outstanding under our Supplemental Facility. The December 31, 2012 balance on the Credit Facility included $1.2 billion (U.S. dollar equivalent) of Euro-denominated borrowings and the entire balance on the Supplemental Facility on such date consisted of
77
Yen-denominated borrowings, both of which are designated as net investment hedges of a portion of our international investments.
On December 31, 2012, we had an aggregate available borrowing capacity of $4.4 billion under the two credit facilities. The maximum outstanding balance of the credit facilities during the year ended December 31, 2012 was $3.1 billion and the weighted average outstanding balance was $1.9 billion. Letters of credit of $45.2 million were outstanding under the Credit Facility as of December 31, 2012.
The Credit Facility's initial borrowing capacity of $4.0 billion can be increased at our sole option to $5.0 billion during its term. The Credit Facility will initially mature on October 30, 2015 and can be extended for an additional year at our sole option. The base interest rate on the Credit Facility is LIBOR plus 100 basis points with an additional facility fee of 15 basis points. In addition, the Credit Facility provides for a money market competitive bid option program that allows us to hold auctions to achieve lower pricing for short-term borrowings. The Credit Facility also includes a $2.0 billion multi-currency tranche.
On June 1, 2012, we entered into the Supplemental Facility with an initial borrowing capacity of $2.0 billion which can be increased at our sole option to $2.5 billion during its term. The Supplemental Facility will initially mature on June 30, 2016 and can be extended for an additional year at our sole option. The base interest rate on the Supplemental Facility is LIBOR plus 100 basis points with an additional facility fee of 15 basis points. Like the Credit Facility, the Supplemental Facility provides for a money market competitive bid option program and allows for multi-currency borrowings. During the second quarter of 2012, we moved $285.0 million (U.S. dollar equivalent) of Yen-denominated borrowings from the Credit Facility to the Supplemental Facility.
On March 13, 2012, the Operating Partnership issued $600.0 million of senior unsecured notes at a fixed interest rate of 2.15% with a maturity date of September 2017, $600.0 million of senior unsecured notes at a fixed interest rate of 3.375% with a maturity date of March 2022, and $550.0 million of senior unsecured notes at a fixed interest rate of 4.75% with a maturity date of March 2042. Proceeds from the unsecured notes offerings were used to fund a portion of the cost of the acquisition of our equity stake in Klépierre and the Mills transaction.
On December 17, 2012, the Operating Partnership issued $750.0 million of senior unsecured notes at a fixed interest rate of 1.50% with a maturity date of February 2018 and $500.0 million of senior unsecured notes at a fixed interest rate of 2.75% with a maturity date of February 2023. Proceeds from the unsecured notes offerings were used to pay down borrowings on the Credit Facility and fund general working capital requirements.
During 2012, we redeemed at par $231.0 million of senior unsecured notes with fixed rates ranging from 5.75% to 6.88%.
On November 1, 2011, we entered into a $900.0 million unsecured term loan. We drew $160.0 million on the term loan in the first quarter of 2012. In the second quarter of 2012, we repaid the outstanding balance in full and terminated the term loan.
Total secured indebtedness was $8.0 billion and $6.8 billion at December 31, 2012 and 2011, respectively. During 2012, we repaid $536.2 million in mortgage loans with a weighted average interest rate of 3.95%, unencumbering 19 properties, and repaid the outstanding balance of a $735.0 million secured term loan in full.
As a result of the acquisition of additional interests in properties in the Mills transaction in March 2012, as further discussed in Note 7, we consolidated nine properties encumbered by property-level mortgage debt totaling $2.6 billion. This property-level mortgage debt was previously presented as debt of our unconsolidated entities. We and our joint venture partner had equal ownership in these properties prior to the transaction.
Our unsecured debt agreements contain financial covenants and other non-financial covenants. If we were to fail to comply with these covenants, after the expiration of the applicable cure periods, the debt maturity could be accelerated or other remedies could be sought by the lender including adjustments to the applicable interest rate. As of December 31, 2012, we are in compliance with all covenants of our unsecured debt.
At December 31, 2012, we or our subsidiaries were the borrowers under 78 non-recourse mortgage notes secured by mortgages on 78 properties, including seven separate pools of cross-defaulted and cross-collateralized mortgages encumbering a total of 27 properties. Under these cross-default provisions, a default under any mortgage
78
included in the cross-defaulted pool may constitute a default under all mortgages within that pool and may lead to acceleration of the indebtedness due on each property within the pool. Certain of our secured debt contain financial and other non-financial covenants which are specific to the properties which serve as collateral for that debt. If the borrower fails to comply with these covenants, the lender could accelerate the debt and enforce its right against their collateral. At December 31, 2012, the applicable borrowers under these non-recourse mortgage notes were in compliance with all covenants where non-compliance could individually, or giving effect to applicable cross-default provisions in the aggregate, have a material adverse effect on our financial condition, results of operations or cash flows.
Our consolidated debt, adjusted to reflect outstanding derivative instruments, and the effective weighted average interest rates as of December 31, 2012 and 2011, consisted of the following (dollars in thousands):
| | | | | | | | | | | | | |
Debt Subject to | | Adjusted Balance as of December 31, 2012 | | Effective Weighted Average Interest Rate | | Adjusted Balance as of December 31, 2011 | | Effective Weighted Average Interest Rate | |
---|
Fixed Rate | | $ | 21,077,358 | | | 5.33 | % | $ | 16,407,374 | | | 5.83 | % |
Variable Rate | | | 2,035,649 | | | 1.40 | % | | 2,039,066 | | | 1.45 | % |
| | | | | | | | | |
| | $ | 23,113,007 | | | 4.99 | % | $ | 18,446,440 | | | 5.35 | % |
| | | | | | | | | | | |
As of December 31, 2012, we had $483.7 million of notional amount fixed rate swap agreements that have a weighted average fixed pay rate of 2.52% and a weighted average variable receive rate of 0.58% which effectively convert variable rate debt to fixed rate debt.
In regards to long-term debt arrangements, the following table summarizes the material aspects of these future obligations on our consolidated indebtedness as of December 31, 2012, and subsequent years thereafter (dollars in thousands) assuming the obligations remain outstanding through initial maturities:
| | | | | | | | | | | | | | | | |
| | 2013 | | 2014 and 2015 | | 2016 and 2017 | | After 2017 | | Total | |
---|
Long Term Debt (1) | | $ | 821,637 | | $ | 4,436,003 | | $ | 8,923,831 | | $ | 8,869,279 | | $ | 23,050,750 | |
Interest Payments (2) | | | 1,126,185 | | | 1,938,927 | | | 1,232,649 | | | 2,446,364 | | | 6,744,125 | |
Consolidated Capital Expenditure Commitments (3) | | | 187,089 | | | — | | | — | | | — | | | 187,089 | |
Lease Commitments (4) | | | 26,950 | | | 57,117 | | | 58,203 | | | 889,307 | | | 1,031,577 | |
- (1)
- Represents principal maturities only and therefore, excludes net premiums of $62,257.
- (2)
- Variable rate interest payments are estimated based on the LIBOR rate at December 31, 2012.
- (3)
- Represents contractual commitments for capital projects and services at December 31, 2012. Our share of estimated 2013 development, redevelopment and expansion activity is further discussed below in the "Development Activity" section.
- (4)
- Represents only the minimum non-cancellable lease period, excluding applicable lease extension and renewal options.
Certain of our consolidated properties have redemption features whereby the remaining interest in a property or portfolio of properties can be redeemed at the option of the holder or in circumstances that may be outside our control. These amounts are accounted for as temporary equity within limited partners' preferred interest in the Operating Partnership and noncontrolling redeemable interests in properties in the accompanying consolidated balance sheets and totaled $152.5 million at December 31, 2012.
Our off-balance sheet arrangements consist primarily of our investments in joint ventures which are common in the real estate industry and are described in Note 7 to the Notes to Consolidated Financial Statements. Our joint ventures typically fund their cash needs through secured debt financings obtained by and in the name of the joint
79
venture entity. The joint venture debt is secured by a first mortgage, is without recourse to the joint venture partners, and does not represent a liability of the partners, except to the extent the partners or their affiliates expressly guarantee the joint venture debt. As of December 31, 2012, the Operating Partnership had guaranteed $84.9 million of the total joint venture related mortgage or other indebtedness. We may elect to fund cash needs of a joint venture through equity contributions (generally on a basis proportionate to our ownership interests), advances or partner loans, although such fundings are not required contractually or otherwise.
Buy-sell, marketing rights, and other exit mechanisms are common in real estate partnership agreements. Most of our partners are institutional investors who have a history of direct investment in retail real estate. We and our partners in our joint venture properties may initiate these provisions (subject to any applicable lock up or similar restrictions). If we determine it is in our stockholders' best interests for us to purchase the joint venture interest and we believe we have adequate liquidity to execute the purchase without hindering our cash flows, then we may initiate these provisions or elect to buy. If we decide to sell any of our joint venture interests, we expect to use the net proceeds to reduce outstanding indebtedness or to reinvest in development, redevelopment, or expansion opportunities.
Acquisitions. On December 31, 2012, we formed a joint venture with Institutional Mall Investors, or IMI, to own and operate The Shops at Mission Viejo in the Los Angeles suburb of Mission Viejo, California, and Woodfield Mall in the Chicago suburb of Schaumburg, Illinois. As of December 31, 2012, we and IMI each own a noncontrolling 50% interest in Woodfield Mall and we own a noncontrolling 51% interest in The Shops at Mission Viejo and IMI owns the remaining 49%. Prior to the formation of the joint venture, we owned 100% of The Shops at Mission Viejo and IMI owned 100% of Woodfield Mall. No gain was recorded as the transaction was recorded based on the carryover basis of our previous investment. Woodfield Mall is encumbered by a $425 million mortgage loan which matures in March of 2024 and bears interest at 4.5%. In January 2013, the joint venture closed a $295 million mortgage on the Shops at Mission Viejo which bears interest at 3.61% and matures in February of 2023.
On December 4, 2012, we acquired the remaining 50% noncontrolling equity interest in two previously consolidated outlet properties located in Grand Prairie, Texas, and Livermore, California, and, accordingly, we now own 100% of these properties. We paid consideration of $260.9 million for the additional interest in the properties, 90% of which was paid in cash and 10% of which was satisfied through the issuance of units of the Operating Partnership. In addition, the construction loans we had provided to the properties totaling $162.5 million were extinguished on a non-cash basis. The transaction was accounted for as an equity transaction, as the properties had been previously consolidated.
On June 4, 2012, we acquired a 50% interest in a 465,000 square foot outlet center located in Destin, Florida for $70.5 million.
On March 22, 2012, we acquired, through an acquisition of substantially all of the assets of TMLP, additional interests in 26 properties. The transaction resulted in additional interests in 16 of the properties which remain unconsolidated, the consolidation of nine previously unconsolidated properties and the purchase of the remaining noncontrolling interest in a previously consolidated property. The transaction was valued at $1.5 billion, which included repayment of the remaining $562.1 million balance on TMLP's senior loan facility and retirement of $100.0 million of TMLP's trust preferred securities. In connection with the transaction, our $558.4 million loan to SPG-FCM was extinguished on a non-cash basis. We consolidated $2.6 billion in additional property-level mortgage debt in connection with this transaction. The transaction resulted in a remeasurement of our previously held interest in each of these nine newly consolidated properties to fair value and the recognition of a corresponding non-cash gain of approximately $488.7 million.
On March 14, 2012, we acquired a 28.7% equity stake in Klépierre for approximately $2.0 billion. On May 21, 2012 Klépierre paid a dividend, which we elected to receive in additional shares, increasing our ownership to approximately 28.9%.
On January 6, 2012, we paid $50.0 million to acquire an additional interest in Del Amo Fashion Center, thereby increasing our interest to 50%.
Dispositions. We continue to pursue the disposition of properties that no longer meet our strategic criteria or that are not a primary retail venue within their trade area.
80
During 2012, we disposed of our interest in eight consolidated retail properties that had an aggregate carrying value of $49.3 million and debt obligations of $62.4 million for aggregate sales proceeds of $8.0 million resulting in a net gain of $21.1 million. We also disposed of our interest in four unconsolidated retail properties resulting in a net loss of $5.6 million. During the first quarter of 2012, we sold one of our consolidated non-core retail properties with a carrying value of $115.0 million for nominal consideration and the assumption of the related mortgage debt of $115.0 million by the acquirer.
On May 3, 2012, we sold our investment in two residential apartment buildings located at The Domain in Austin, Texas. Our share of the gain from the sale was $12.4 million, which is included in other income in the consolidated statements of operations and comprehensive income.
On January 9, 2012, we sold our entire ownership in GCI to our venture partner, Auchan S.A. The aggregate cash we received was $375.8 million and we recognized a gain on the sale of $28.8 million.
New Domestic Development. On November 8, 2012, a 512,000 square foot outlet center located in Livermore, California, opened, and on August 16, 2012, a 415,000 square foot outlet center located in Grand Prairie, Texas, opened. As discussed above, on December 4, 2012, we acquired the remaining 50% noncontrolling interest in these properties and, accordingly, we now own 100% of these properties.
On October 19, 2012, Tanger Outlets in Texas City, a 350,000 square foot upscale outlet center, opened. This new center, in which we have a 50% noncontrolling interest, is a joint venture with Tanger Factory Outlets Centers, Inc. Our share of the cost of this project is $33.0 million.
On June 14, 2012, we opened Merrimack Premium Outlets, a 410,000 square foot upscale outlet shopping center located on a 170-acre site in Merrimack, New Hampshire, that serve the Greater Boston and Nashua markets. The total cost of this project was approximately $138.4 million, which was funded with available cash from operations.
In addition to our recently opened new development projects, we also have new development projects under construction as noted below. The following describes these new development projects and our share of the estimated total cost (dollars in millions):
| | | | | | | | | | | | |
Property | | Location | | Gross Leasable Area | | Ownership % | | Our Share of Estimated Total Cost | |
---|
Phoenix Premium Outlets | | Chandler (Phoenix), AZ | | | 360,000 | | | 100 | % | $ | 70.7 | |
St. Louis Premium Outlets | | Chesterfield (St. Louis), MO | | | 350,000 | | | 60 | % | | 50.2 | |
Domestic Expansions and Renovations. We routinely incur costs related to construction for significant renovation and expansion projects at our properties. We also have reinstituted redevelopment and expansion initiatives which we had previously reduced given the downturn in the economy. Renovation and expansion projects are currently underway at 24 properties in the U.S. with 56 new anchor and big box tenants having opened in 2012 and an additional 30 scheduled to open in 2013.
We expect our share of development costs for 2013 related to renovation or expansion initiatives to be approximately $1.0 billion. We expect to fund these capital projects with cash flows from operations. Our estimated stabilized return on invested capital typically ranges between 10-12% for all of our new development, expansion and renovation projects.
The following table summarizes total capital expenditures on consolidated properties on a cash basis (in millions):
| | | | | | | | | | |
| | 2012 | | 2011 | | 2010 | |
---|
New Developments and Other | | $ | 217 | | $ | 68 | | $ | 39 | |
Renovations and Expansions | | | 354 | | | 157 | | | 96 | |
Tenant Allowances | | | 138 | | | 119 | | | 103 | |
Operational Capital Expenditures | | | 93 | | | 101 | | | 18 | |
| | | | | | | |
81
| | | | | | | | | | |
| | 2012 | | 2011 | | 2010 | |
---|
Total | | $ | 802 | | $ | 445 | | $ | 256 | |
| | | | | | | |
International Development Activity. We typically reinvest net cash flow from our international joint ventures to fund future international development activity. We believe this strategy mitigates some of the risk of our initial investment and our exposure to changes in foreign currencies. We have also funded most of our foreign investments with local currency-denominated borrowings that act as a natural hedge against fluctuations in exchange rates. Currently, our consolidated net income exposure to changes in the volatility of the Euro, Yen, Won, and other foreign currencies is not material. We expect our share of international development costs for 2013 will be approximately $120 million at the applicable exchange rates, primarily funded through reinvested joint venture cash flow and construction loans.
Rinku Premium Outlets Phase IV, a 103,000 square foot expansion to the Rinku Premium Outlets located in Osaka, Japan, was completed and opened in July 2012. Kobe-Sanda Premium Outlets Phase III, a 78,000 square foot expansion to the Kobe-Sanda Premium Outlets in Osaka, Japan, was completed and opened in December 2012.
In addition to our recently opened expansion projects, we also have a number of new development and expansion projects under construction. The following table describes these new development and expansion projects as well as our share of the estimated total cost as of December 31, 2012 (in millions):
| | | | | | | | | | | | | | | | | | |
Property | | Location | | Gross Leasable Area (sqft) | | Company's Ownership Percentage | | Company's Share of Projected Net Cost (in Local Currency) | | Company's Share of Projected Net Cost (in USD) | | Projected Opening Date |
---|
New Development Projects: | | | | | | | | | | | | | | | | | | |
Shisui Premium Outlets | | Shisui (Chiba), Japan | | | 230,000 | | | 40 | % | JPY | | | 3,631 | | $ | 42.3 | | April — 2013 |
Toronto Premium Outlets | | Halton Hills (Ontario), Canada | | | 360,000 | | | 50 | % | CAD | | | 79.8 | | $ | 80.0 | | August — 2013 |
Busan Premium Outlets | | Busan, South Korea | | | 340,000 | | | 50 | % | KRW | | | 83,919 | | $ | 78.9 | | September — 2013 |
Montreal Premium Outlets | | Montreal (Quebec), Canada | | | 390,000 | | | 50 | % | CAD | | | 73.9 | | $ | 73.9 | | July — 2014 |
Expansions: | | | | | | | | | | | | | | | | | | |
Paju Premium Outlets Phase 2 | | Gyeonggi Province, South Korea | | | 100,000 | | | 50 | % | KRW | | | 19,631 | | $ | 18.5 | | May — 2013 |
Johor Premium Outlets Phase 2 | | Johor, Malaysia | | | 110,000 | | | 50 | % | MYR | | | 28.8 | | $ | 9.2 | | November — 2013 |
Market Risk
Our exposure to market risk due to changes in interest rates primarily relates to our long-term debt obligations. We manage exposure to interest rate market risk through our risk management strategy by a combination of interest rate protection agreements to effectively fix or cap a portion of variable rate debt. We are also exposed to foreign currency risk on financings of certain foreign operations. Our intent is to offset gains and losses that occur on the underlying exposures, with gains and losses on the derivative contracts hedging these exposures. We do not enter into either interest rate protection or foreign currency rate protection agreements for speculative purposes.
We may enter into treasury lock agreements as part of an anticipated debt issuance. Upon completion of the debt issuance, the cost of these instruments is recorded as part of accumulated other comprehensive income (loss) and is amortized to interest expense over the life of the debt agreement.
Our future earnings, cash flows and fair values relating to financial instruments are dependent upon prevalent market rates of interest, primarily LIBOR, which was at historically low levels during 2012. Based upon consolidated indebtedness and interest rates at December 31, 2012, a 50 basis point increase in the market rates of interest would decrease future earnings and cash flows by approximately $10.2 million, and would decrease the fair value of debt by approximately $483.7 million.
82
Dividends and Stock Repurchase Program
Common stock dividends during 2012 aggregated $4.10 per share. Common stock dividends during 2011 aggregated $3.50 per share, including a special December common stock dividend of $0.20 per share. On February 1, 2013, our Board of Directors declared a cash dividend of $1.15 per share of common stock payable on February 28, 2013 to stockholders of record on February 14, 2013. We must pay a minimum amount of dividends to maintain our status as a REIT. Our dividends typically exceed our net income generated in any given year primarily because of depreciation, which is a non-cash expense. Our future dividends and future distributions of the Operating Partnership will be determined by the Board of Directors based on actual results of operations, cash available for dividends and limited partner distributions, cash reserves as deemed necessary for capital and operating expenditures, and the amount required to maintain our status as a REIT.
Forward-Looking Statements
Certain statements made in this section or elsewhere in this report 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 its 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 and uncertainties. Such factors include, but are not limited to: our ability to meet debt service requirements, the availability of financing, changes in our credit rating, changes in market rates of interest and foreign exchange rates for foreign currencies, the ability to hedge interest rate risk, risks associated with the acquisition, development and expansion of properties, general risks related to retail real estate, the liquidity of real estate investments, environmental liabilities, international, national, regional and local economic climates, changes in market rental rates, trends in the retail industry, relationships with anchor tenants, the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise, risks relating to joint venture properties, intensely competitive market environment in the retail industry, costs of common area maintenance, risks related to our international investments and activities, insurance costs and coverage, terrorist activities, changes in economic and market conditions and maintenance of our status as a real estate investment trust. We discussed these and other risks and uncertainties under the heading "Risk Factors" in our most recent Annual Report on Form 10-K. We may update that discussion in subsequent Quarterly Reports on Form 10-Q, but otherwise we undertake no duty or obligation to update or revise these forward-looking statements, whether as a result of new information, future developments, or otherwise.
Non-GAAP Financial Measures
Industry practice is to evaluate real estate properties in part based on FFO, diluted FFO per share, NOI and comparable property NOI. We believe that these non-GAAP measures are helpful to investors because they are widely recognized measures of the performance of REITs and provide a relevant basis for our comparison among REITs. We also use these measures internally to measure the operating performance of our portfolio.
We determine FFO based on the definition set forth by the National Association of Real Estate Investment Trusts, or NAREIT, as consolidated net income computed in accordance with GAAP:
- •
- excluding real estate related depreciation and amortization,
- •
- excluding gains and losses from extraordinary items and cumulative effects of accounting changes,
- •
- excluding gains and losses from the sales or disposals of previously depreciated retail operating properties,
- •
- excluding impairment charges of depreciable real estate,
- •
- plus the allocable portion of FFO of unconsolidated entities accounted for under the equity method of accounting based upon economic ownership interest, and
- •
- all determined on a consistent basis in accordance with GAAP.
We have adopted NAREIT's clarification of the definition of FFO that requires us to include the effects of nonrecurring items not classified as extraordinary, cumulative effect of accounting changes, or a gain or loss resulting from the sale or disposal of, or any impairment charges related to, previously depreciated operating properties.
We include in FFO gains and losses realized from the sale of land, outlot buildings, marketable and non-marketable securities, and investment holdings of non-retail real estate.
83
You should understand that our computation of these non-GAAP measures might not be comparable to similar measures reported by other REITs and that these non-GAAP measures:
- •
- do not represent cash flow from operations as defined by GAAP,
- •
- should not be considered as alternatives to consolidated net income determined in accordance with GAAP as a measure of operating performance, and
- •
- are not alternatives to cash flows as a measure of liquidity.
84
The following schedule reconciles total FFO to consolidated net income and diluted net income per share to diluted FFO per share.
| | | | | | | | | | |
| | For the Year Ended December 31, | |
---|
| | 2012 | | 2011 | | 2010 | |
---|
| | (in thousands)
| |
---|
Funds from Operations | | $ | 2,884,915 | | $ | 2,438,765 | | $ | 1,770,491 | |
| | | | | | | |
Increase/(Decrease) in FFO from prior period | | | 18.3 | % | | 37.7 | % | | (2.3 | )% |
| | | | | | | |
Consolidated Net Income | | $ | 1,719,632 | | $ | 1,245,900 | | $ | 753,514 | |
Adjustments to Arrive at FFO: | | | | | | | | | | |
Depreciation and amortization from consolidated properties | | | 1,242,741 | | | 1,047,571 | | | 968,695 | |
Our share of depreciation and amortization from unconsolidated entities, including Klépierre | | | 456,011 | | | 384,367 | | | 388,565 | |
Gain upon acquisition of controlling interests, sale or disposal of assets and interests in unconsolidated entities, and impairment charge on investment in unconsolidated entities, net | | | (510,030 | ) | | (216,629 | ) | | (312,867 | ) |
Net income attributable to noncontrolling interest holders in properties | | | (8,520 | ) | | (8,559 | ) | | (10,640 | ) |
Noncontrolling interests portion of depreciation and amortization | | | (9,667 | ) | | (8,633 | ) | | (7,847 | ) |
Preferred distributions and dividends | | | (5,252 | ) | | (5,252 | ) | | (8,929 | ) |
| | | | | | | |
Funds from Operations | | $ | 2,884,915 | | $ | 2,438,765 | | $ | 1,770,491 | |
| | | | | | | |
Dilutive FFO Allocable to Simon Property | | $ | 2,420,348 | | $ | 2,021,932 | | $ | 1,477,497 | |
Diluted net income per share to diluted FFO per share reconciliation: | | | | | | | | | | |
Diluted net income per share | | $ | 4.72 | | $ | 3.48 | | $ | 2.10 | |
Depreciation and amortization from consolidated properties and our share of depreciation and amortization from unconsolidated entities, including Klépierre, net of noncontrolling interests portion of depreciation and amortization | | | 4.67 | | | 4.02 | | | 3.86 | |
Gain upon acquisition of controlling interests, sale or disposal of assets and interests in unconsolidated entities, and impairment charge on investment in unconsolidated entities, net | | | (1.41 | ) | | (0.61 | ) | | (0.90 | ) |
Impact of additional dilutive securities for FFO per share | | | — | | | — | | | (0.03 | ) |
| | | | | | | |
Diluted FFO per share | | $ | 7.98 | | $ | 6.89 | | $ | 5.03 | |
| | | | | | | |
Basic weighted average shares outstanding | | | 303,137 | | | 293,504 | | | 291,076 | |
Adjustments for dilution calculation: | | | | | | | | | | |
Effect of stock options | | | 1 | | | 69 | | | 274 | |
Impact of Series I preferred stock | | | — | | | — | | | 1,749 | |
Impact of Series I preferred units | | | — | | | — | | | 238 | |
| | | | | | | |
Diluted weighted average shares outstanding | | | 303,138 | | | 293,573 | | | 293,337 | |
Weighted average limited partnership units outstanding | | | 58,186 | | | 60,522 | | | 58,900 | |
| | | | | | | |
Diluted weighted average shares and units outstanding | | | 361,324 | | | 354,095 | | | 352,237 | |
| | | | | | | |
During the year ended December 31, 2010, FFO includes a $350.7 million loss on extinguishment of debt associated with two unsecured notes tender offers, reducing diluted FFO per share by $1.00 per share. During the year
85
ended December 31, 2010, we recorded transaction expenses of $69.0 million, reducing diluted FFO per share by $0.20.
The following schedule reconciles net operating income to consolidated net income and sets forth the computations of comparable property NOI.
| | | | | | | |
| | For the Twelve Months Ended December 31, | |
---|
| | 2012 | | 2011 | |
---|
| | (in thousands)
| |
---|
Reconciliation of NOI of consolidated properties: | | | | | | | |
Consolidated Net Income | | $ | 1,719,632 | | $ | 1,245,900 | |
Income and other taxes | | | 15,880 | | | 11,595 | |
Interest expense | | | 1,127,025 | | | 983,526 | |
Income from unconsolidated entities | | | (131,907 | ) | | (81,238 | ) |
Gain upon acquisition of controlling interests, sale or disposal of assets and interests in unconsolidated entities, and impairment charge on investment in unconsolidated entities, net | | | (510,030 | ) | | (216,629 | ) |
| | | | | |
Operating Income | | | 2,220,600 | | | 1,943,154 | |
Depreciation and amortization | | | 1,257,569 | | | 1,065,946 | |
| | | | | |
NOI of consolidated properties | | $ | 3,478,169 | | $ | 3,009,100 | |
| | | | | |
Reconciliation of NOI of unconsolidated entities: | | | | | | | |
Net Income | | $ | 445,528 | | $ | 690,004 | |
Interest expense | | | 599,400 | | | 593,408 | |
Loss from unconsolidated entities | | | 1,263 | | | 1,263 | |
Loss from operations of discontinued joint venture interests | | | 20,311 | | | 57,961 | |
Loss (Gain) on disposal of discontinued operations, net | | | 5,354 | | | (347,640 | ) |
| | | | | |
Operating Income | | | 1,071,856 | | | 994,996 | |
Depreciation and amortization | | | 506,820 | | | 485,794 | |
| | | | | |
NOI of unconsolidated entities | | $ | 1,578,676 | | $ | 1,480,790 | |
| | | | | |
Total consolidated and unconsolidated NOI from continuing operations | | $ | 5,056,845 | | $ | 4,489,890 | |
| | | | | |
Adjustments to NOI: | | | | | | | |
NOI of discontinued unconsolidated properties | | | 63,571 | | | 500,210 | |
| | | | | |
Total NOI of the Simon Property Portfolio | | $ | 5,120,416 | | $ | 4,990,100 | |
| | | | | |
Change in NOI from prior period | | | 2.6 | % | | 5.2 | % |
Add: Simon Property share of NOI from Klépierre | | | 173,310 | | | — | |
Less: Joint venture partner's share of NOI | | | 919,897 | | | 1,201,070 | |
| | | | | |
Simon Property Share of NOI | | $ | 4,373,829 | | $ | 3,789,030 | |
| | | | | |
Increase in Simon Property Share of NOI from prior period | | | 15.4 | % | | 8.3 | % |
Total NOI of the Simon Property Portfolio | | $ | 5,120,416 | | $ | 4,990,100 | |
| | | | | |
NOI from non-comparable properties (1) | | | 1,070,152 | | | 1,123,599 | |
| | | | | |
Total NOI of comparable properties (2) | | $ | 4,050,264 | | $ | 3,866,501 | |
| | | | | |
Increase in NOI of U.S. malls and Premium Outlets that are comparable properties | | | 4.8 | % | | | |
| | | | | | |
- (1)
- NOI excluded from comparable property NOI relates to community/lifestyle centers, The Mills, other retail properties, international properties, any of our non-retail holdings and results of our corporate and management company operations and NOI of U.S. malls and Premium Outlets not owned and operated in both periods under comparison.
- (2)
- Comparable properties are U.S. malls and Premium Outlets that were owned in both of the periods under comparison. Excludes lease termination income, interest income, land sale gains and the impact of significant redevelopment activities.
86
Management's Report on Internal Control Over Financial Reporting
We are responsible for establishing and maintaining adequate internal control over financial reporting. Internal control over financial reporting is defined in Rule 13a-15(f) or 15d-15(f) promulgated under the Securities Exchange Act of 1934 as a process designed by, or under the supervision of, our principal executive and principal financial officers and effected by our Board of Directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with U.S. generally accepted accounting principles and includes those policies and procedures that:
- •
- Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect our transactions and disposition of assets;
- •
- Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with U.S. generally accepted accounting principles, and that our receipts and expenditures are being made only in accordance with authorizations of our management and directors; and
- •
- Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
We assessed the effectiveness of our internal control over financial reporting as of December 31, 2012. In making this assessment, we used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal Control-Integrated Framework.
Based on that assessment, we believe that, as of December 31, 2012, our internal control over financial reporting is effective based on those criteria.
Our independent registered public accounting firm has issued an audit report on their assessment of our internal control over financial reporting. Their report appears on page 88 of this Annual Report.
87
Report of Independent Registered Public Accounting Firm
The Board of Directors and Stockholders of
Simon Property Group, Inc.:
We have audited Simon Property Group, Inc. and Subsidiaries' internal control over financial reporting as of December 31, 2012 based on criteria established in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (the COSO criteria). Simon Property Group, Inc. and Subsidiaries' management is responsible for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management's Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company's internal control over financial reporting based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
A company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
In our opinion, Simon Property Group, Inc. and Subsidiaries maintained, in all material respects, effective internal control over financial reporting as of December 31, 2012, based on the COSO criteria.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of Simon Property Group, Inc. and Subsidiaries as of December 31, 2012 and 2011, and the related consolidated statements of operations and comprehensive income, equity and cash flows for each of the three years in the period ended December 31, 2012 of Simon Property Group, Inc. and Subsidiaries, and our report dated February 28, 2013 expressed an unqualified opinion thereon.
| | |
| | /s/ERNST & YOUNG LLP |
Indianapolis, Indiana February 28, 2013 | | |
88
Report of Independent Registered Public Accounting Firm
The Board of Directors and Stockholders of
Simon Property Group, Inc.:
We have audited the accompanying consolidated balance sheets of Simon Property Group, Inc. and Subsidiaries as of December 31, 2012 and 2011, and the related consolidated statements of operations and comprehensive income, equity and cash flows for each of the three years in the period ended December 31, 2012. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of Simon Property Group, Inc. and Subsidiaries at December 31, 2012 and 2011, and the consolidated results of their operations and their cash flows for each of the three years in the period ended December 31, 2012, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), Simon Property Group, Inc. and Subsidiaries' internal control over financial reporting as of December 31, 2012, based on criteria established in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated February 28, 2013, expressed an unqualified opinion thereon.
| | |
| | /s/ERNST & YOUNG LLP |
Indianapolis, Indiana February 28, 2013 | | |
89
Simon Property Group, Inc. and Subsidiaries
Consolidated Balance Sheets
(Dollars in thousands, except share amounts)
| | | | | | | |
| | December 31, 2012 | | December 31, 2011 | |
---|
ASSETS: | | | | | | | |
Investment properties at cost | | $ | 34,252,521 | | $ | 29,657,046 | |
Less — accumulated depreciation | | | 9,068,388 | | | 8,388,130 | |
| | | | | |
| | | 25,184,133 | | | 21,268,916 | |
Cash and cash equivalents | | | 1,184,518 | | | 798,650 | |
Tenant receivables and accrued revenue, net | | | 521,301 | | | 486,731 | |
Investment in unconsolidated entities, at equity | | | 2,108,966 | | | 1,378,084 | |
Investment in Klépierre, at equity | | | 2,016,954 | | | — | |
Deferred costs and other assets | | | 1,570,734 | | | 1,633,544 | |
Notes receivable from related party | | | — | | | 651,000 | |
| | | | | |
Total assets | | $ | 32,586,606 | | $ | 26,216,925 | |
| | | | | |
LIABILITIES: | | | | | | | |
Mortgages and other indebtedness | | $ | 23,113,007 | | $ | 18,446,440 | |
Accounts payable, accrued expenses, intangibles, and deferred revenues | | | 1,374,172 | | | 1,091,712 | |
Cash distributions and losses in partnerships and joint ventures, at equity | | | 724,744 | | | 695,569 | |
Other liabilities | | | 303,588 | | | 170,971 | |
| | | | | |
Total liabilities | | | 25,515,511 | | | 20,404,692 | |
| | | | | |
Commitments and contingencies | | | | | | | |
Limited partners' preferred interest in the Operating Partnership and noncontrolling redeemable interests in properties | | | 178,006 | | | 267,945 | |
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 | | | 44,719 | | | 45,047 | |
Common stock, $0.0001 par value, 511,990,000 shares authorized, 313,658,419 and 297,725,698 issued and outstanding, respectively | | | 31 | | | 30 | |
Class B common stock, $0.0001 par value, 10,000 shares authorized, 8,000 issued and outstanding | | | — | | | — | |
Capital in excess of par value | | | 9,175,724 | | | 8,103,133 | |
Accumulated deficit | | | (3,083,190 | ) | | (3,251,740 | ) |
Accumulated other comprehensive loss | | | (90,900 | ) | | (94,263 | ) |
Common stock held in treasury at cost, 3,762,595 and 3,877,448 shares, respectively | | | (135,781 | ) | | (152,541 | ) |
| | | | | |
Total stockholders' equity | | | 5,910,603 | | | 4,649,666 | |
Noncontrolling interests | | | 982,486 | | | 894,622 | |
| | | | | |
Total equity | | | 6,893,089 | | | 5,544,288 | |
| | | | | |
Total liabilities and equity | | $ | 32,586,606 | | $ | 26,216,925 | |
| | | | | |
The accompanying notes are an integral part of these statements.
90
Simon Property Group, Inc. and Subsidiaries
Consolidated Statements of Operations and Comprehensive Income
(Dollars in thousands, except per share amounts)
| | | | | | | | | | |
| | For the Twelve Months Ended December 31, | |
---|
| | 2012 | | 2011 | | 2010 | |
---|
REVENUE: | | | | | | | | | | |
Minimum rent | | $ | 3,015,866 | | $ | 2,664,724 | | $ | 2,429,519 | |
Overage rent | | | 195,726 | | | 140,842 | | | 110,621 | |
Tenant reimbursements | | | 1,340,307 | | | 1,177,269 | | | 1,083,780 | |
Management fees and other revenues | | | 128,366 | | | 128,010 | | | 121,207 | |
Other income | | | 199,819 | | | 195,587 | | | 212,503 | |
| | | | | | | |
Total revenue | | | 4,880,084 | | | 4,306,432 | | | 3,957,630 | |
| | | | | | | |
EXPENSES: | | | | | | | | | | |
Property operating | | | 469,755 | | | 436,571 | | | 414,264 | |
Depreciation and amortization | | | 1,257,569 | | | 1,065,946 | | | 982,820 | |
Real estate taxes | | | 419,267 | | | 369,755 | | | 345,960 | |
Repairs and maintenance | | | 116,168 | | | 113,496 | | | 102,425 | |
Advertising and promotion | | | 118,790 | | | 107,002 | | | 97,194 | |
Provision for credit losses | | | 12,809 | | | 6,505 | | | 3,130 | |
Home and regional office costs | | | 123,926 | | | 128,618 | | | 109,314 | |
General and administrative | | | 57,144 | | | 46,319 | | | 21,267 | |
Transaction expenses | | | — | | | — | | | 68,972 | |
Marketable and non-marketable securities charges and realized gains, net | | | (6,426 | ) | | — | | | — | |
Other | | | 90,482 | | | 89,066 | | | 65,448 | |
| | | | | | | |
Total operating expenses | | | 2,659,484 | | | 2,363,278 | | | 2,210,794 | |
| | | | | | | |
OPERATING INCOME | | | 2,220,600 | | | 1,943,154 | | | 1,746,836 | |
Interest expense | | | (1,127,025 | ) | | (983,526 | ) | | (1,027,091 | ) |
Loss on extinguishment of debt | | | — | | | — | | | (350,688 | ) |
Income and other taxes | | | (15,880 | ) | | (11,595 | ) | | (4,331 | ) |
Income from unconsolidated entities | | | 131,907 | | | 81,238 | | | 75,921 | |
Gain upon acquisition of controlling interests, sale or disposal of assets and interests in unconsolidated entities, and impairment charge on investment in unconsolidated entities, net | | | 510,030 | | | 216,629 | | | 312,867 | |
| | | | | | | |
CONSOLIDATED NET INCOME | | | 1,719,632 | | | 1,245,900 | | | 753,514 | |
Net income attributable to noncontrolling interests | | | 285,136 | | | 221,101 | | | 136,476 | |
Preferred dividends | | | 3,337 | | | 3,337 | | | 6,614 | |
| | | | | | | |
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | | $ | 1,431,159 | | $ | 1,021,462 | | $ | 610,424 | |
| | | | | | | |
BASIC EARNINGS PER COMMON SHARE: | | | | | | | | | | |
Net income attributable to common stockholders | | $ | 4.72 | | $ | 3.48 | | $ | 2.10 | |
| | | | | | | |
DILUTED EARNINGS PER COMMON SHARE: | | | | | | | | | | |
Net income attributable to common stockholders | | $ | 4.72 | | $ | 3.48 | | $ | 2.10 | |
| | | | | | | |
Consolidated Net Income | | $ | 1,719,632 | | $ | 1,245,900 | | $ | 753,514 | |
Unrealized gain (loss) on derivative hedge agreements | | | 16,652 | | | (91,933 | ) | | (3,493 | ) |
Net loss on derivative instruments reclassified from accumulated other comprehensive income into interest expense | | | 21,042 | | | 16,169 | | | 15,769 | |
Currency translation adjustments | | | 9,200 | | | (8,462 | ) | | (20,590 | ) |
Changes in available-for-sale securities and other | | | (39,248 | ) | | (37,431 | ) | | 19,934 | |
| | | | | | | |
Comprehensive income | | | 1,727,278 | | | 1,124,243 | | | 765,134 | |
Comprehensive income attributable to noncontrolling interests | | | 289,419 | | | 200,236 | | | 138,478 | |
| | | | | | | |
Comprehensive income attributable to common stockholders | | $ | 1,437,859 | | $ | 924,007 | | $ | 626,656 | |
| | | | | | | |
The accompanying notes are an integral part of these statements.
91
Simon Property Group, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(Dollars in thousands)
| | | | | | | | | | |
| | For the Twelve Months Ended December 31, | |
---|
| | 2012 | | 2011 | | 2010 | |
---|
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | |
Consolidated Net Income | | $ | 1,719,632 | | $ | 1,245,900 | | $ | 753,514 | |
Adjustments to reconcile consolidated net income to net cash provided by operating activities — | | | | | | | | | | |
Depreciation and amortization | | | 1,301,304 | | | 1,112,438 | | | 1,016,027 | |
Loss on debt extinguishment | | | — | | | — | | | 350,688 | |
Gain upon acquisition of controlling interests, sale or disposal of assets and interests in unconsolidated entities, and impairment charge on investment in unconsolidated entities, net | | | (510,030 | ) | | (216,629 | ) | | (312,867 | ) |
Marketable and non-marketable securities charges and realized gains, net | | | (6,426 | ) | | — | | | — | |
Straight-line rent | | | (37,998 | ) | | (30,308 | ) | | (24,487 | ) |
Equity in income of unconsolidated entities | | | (131,907 | ) | | (81,238 | ) | | (75,921 | ) |
Distributions of income from unconsolidated entities | | | 151,398 | | | 112,977 | | | 109,050 | |
Changes in assets and liabilities — | | | | | | | | | | |
Tenant receivables and accrued revenue, net | | | (4,815 | ) | | (19,370 | ) | | 2,144 | |
Deferred costs and other assets | | | (133,765 | ) | | (58,924 | ) | | (40,388 | ) |
Acounts payable, accrued expenses, intangibles, deferred revenues and other liabilities | | | 165,679 | | | (58,959 | ) | | (22,550 | ) |
| | | | | | | |
Net cash provided by operating activities | | | 2,513,072 | | | 2,005,887 | | | 1,755,210 | |
| | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | |
Acquisitions | | | (3,735,718 | ) | | (1,259,623 | ) | | (976,276 | ) |
Funding of loans to related parties | | | (25,364 | ) | | — | | | (29,500 | ) |
Repayments of loans to related parties | | | 92,600 | | | — | | | 10,500 | |
Capital expenditures, net | | | (802,427 | ) | | (445,495 | ) | | (256,312 | ) |
Cash from acquisitions and cash impact from the consolidation and deconsolidation of properties | | | 91,163 | | | 19,302 | | | 27,015 | |
Net proceeds from sale of assets | | | 383,804 | | | 136,013 | | | 301,425 | |
Investments in unconsolidated entities | | | (201,330 | ) | | (20,807 | ) | | (193,925 | ) |
Purchase of marketable and non-marketable securities | | | (184,804 | ) | | (42,015 | ) | | (16,157 | ) |
Proceeds from sale of marketable and non-marketable securities | | | 415,848 | | | 6,866 | | | 26,175 | |
Purchase of loans held for investment | | | — | | | — | | | (433,033 | ) |
Repayments of loans held for investment | | | 163,908 | | | 235,124 | | | 37,574 | |
Distributions of capital from unconsolidated entities and other | | | 221,649 | | | 376,593 | | | 255,819 | |
| | | | | | | |
Net cash used in investing activities | | | (3,580,671 | ) | | (994,042 | ) | | (1,246,695 | ) |
| | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | |
Proceeds from sales of common stock and other, net of transaction costs | | | 1,213,840 | | | 5,313 | | | 4,166 | |
Redemption of limited partner units | | | (248,000 | ) | | — | | | — | |
Preferred stock redemptions | | | — | | | — | | | (10,994 | ) |
Purchase of noncontrolling interest in consolidated properties | | | (229,595 | ) | | — | | | — | |
Distributions to noncontrolling interest holders in properties | | | (13,623 | ) | | (28,793 | ) | | (24,615 | ) |
Contributions from noncontrolling interest holders in properties | | | 4,204 | | | 1,217 | | | 1,058 | |
Preferred distributions of the Operating Partnership | | | (1,915 | ) | | (1,915 | ) | | (2,315 | ) |
Preferred dividends and distributions to stockholders | | | (1,244,553 | ) | | (1,030,744 | ) | | (763,881 | ) |
Distributions to limited partners | | | (238,772 | ) | | (211,497 | ) | | (153,247 | ) |
Loss on debt extinguishment | | | — | | | — | | | (350,688 | ) |
Proceeds from issuance of debt, net of transaction costs | | | 6,772,443 | | | 1,655,203 | | | 3,858,815 | |
Repayments of debt | | | (4,560,562 | ) | | (1,398,697 | ) | | (6,227,814 | ) |
| | | | | | | |
Net cash provided by (used in) financing activities | | | 1,453,467 | | | (1,009,913 | ) | | (3,669,515 | ) |
| | | | | | | |
INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS | | | 385,868 | | | 1,932 | | | (3,161,000 | ) |
CASH AND CASH EQUIVALENTS, beginning of period | | | 798,650 | | | 796,718 | | | 3,957,718 | |
| | | | | | | |
CASH AND CASH EQUIVALENTS, end of period | | $ | 1,184,518 | | $ | 798,650 | | $ | 796,718 | |
| | | | | | | |
The accompanying notes are an integral part of these statements.
92
Simon Property Group, Inc. and Subsidiaries
Consolidated Statements of Equity
(Dollars in Thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | Preferred Stock | | Common Stock | | Accumulated Other Comprehensive Income (Loss) | | Capital in Excess of Par Value | | Accumulated Deficit | | Common Stock Held in Treasury | | Noncontrolling Interests | | Total Equity | |
---|
Balance at December 31, 2009 | | $ | 45,704 | | $ | 29 | | $ | (3,088 | ) | $ | 7,547,959 | | $ | (2,955,671 | ) | $ | (176,796 | ) | $ | 724,825 | | $ | 5,182,962 | |
| | | | | | | | | | | | | | | | | |
Exchange of limited partner units (247,640 common shares, Note 10) | | | | | | | | | | | | 3,866 | | | | | | | | | (3,866 | ) | | — | |
Issuance of limited partner units | | | | | | | | | | | | | | | | | | | | | 162,987 | | | 162,987 | |
Stock options exercised (178,683 common shares) | | | | | | | | | | | | 5,006 | | | | | | | | | | | | 5,006 | |
Series I preferred unit conversion to limited partner units | | | | | | | | | | | | | | | | | | | | | 50,874 | | | 50,874 | |
Series I preferred stock conversion to common stock (7,871,276 preferred shares to 6,670,589 common shares) | | | | | | 1 | | | | | | 393,563 | | | | | | | | | | | | 393,564 | |
Series J preferred stock premium amortization | | | (329 | ) | | | | | | | | | | | | | | | | | | | | (329 | ) |
Stock incentive program (116,726 common shares, net) | | | | | | | | | | | | (10,360 | ) | | | | | 10,360 | | | | | | — | |
Amortization of stock incentive | | | | | | | | | | | | 16,839 | | | | | | | | | | | | 16,839 | |
Issuance of unit equivalents and other | | | | | | | | | | | | (749 | ) | | (12,057 | ) | | | | | 13,799 | | | 993 | |
Adjustment to limited partners' interest from increased ownership in the Operating Partnership | | | | | | | | | | | | 103,728 | | | | | | | | | (103,728 | ) | | — | |
Distributions to common stockholders and limited partners, excluding Operating Partnership preferred interests | | | | | | | | | | | | | | | (763,881 | ) | | | | | (153,247 | ) | | (917,128 | ) |
Distributions to other noncontrolling interest partners | | | | | | | | | | | | | | | | | | | | | (24,835 | ) | | (24,835 | ) |
Other comprehensive income (loss) | | | | | | | | | 9,618 | | | | | | | | | | | | 2,002 | | | 11,620 | |
Net income, excluding $2,315 attributable to preferred interests in the Operating Partnership | | | | | | | | | | | | | | | 617,038 | | | | | | 134,161 | | | 751,199 | |
| | | | | | | | | | | | | | | | | |
Balance at December 31, 2010 | | $ | 45,375 | | $ | 30 | | $ | 6,530 | | $ | 8,059,852 | | $ | (3,114,571 | ) | $ | (166,436 | ) | $ | 802,972 | | $ | 5,633,752 | |
| | | | | | | | | | | | | | | | | |
93
Simon Property Group, Inc. and Subsidiaries
Consolidated Statements of Equity
(Dollars in Thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | Preferred Stock | | Common Stock | | Accumulated Other Comprehensive Income (Loss) | | Capital in Excess of Par Value | | Accumulated Deficit | | Common Stock Held in Treasury | | Noncontrolling Interests | | Total Equity | |
---|
Exchange of limited partner units (584,432 common shares, Note 10) | | | | | | | | | | | | 9,465 | | | | | | | | | (9,465 | ) | | — | |
Issuance of limited partner units | | | | | | | | | | | | | | | | | | | | | 9,084 | | | 9,084 | |
Stock options excercised (324,720 options excercised net of 76,969 shares used to fund required witholding tax) | | | | | | | | | | | | 2,095 | | | | | | | | | | | | 2,095 | |
Common Stock Retired (61,584 common shares) | | | | | | | | | | | | (6,385 | ) | | | | | | | | | | | (6,385 | ) |
Series J preferred stock premium amortization | | | (328 | ) | | | | | | | | | | | | | | | | | | | | (328 | ) |
Stock incentive program (116,885 common shares, net) | | | | | | | | | | | | (13,000 | ) | | | | | 13,000 | | | | | | — | |
Amortization of stock incentive | | | | | | | | | | | | 14,018 | | | | | | | | | | | | 14,018 | |
Issuance of unit equivalents and other (6,857 treasury shares) | | | | | | | | | | | | 1,056 | | | (131,224 | ) | | 895 | | | 151,213 | | | 21,940 | |
Adjustment to limited partners' interest from increased ownership in the Operating Partnership | | | | | | | | | | | | 36,032 | | | | | | | | | (36,032 | ) | | — | |
Distributions to common stockholders and limited partners, excluding Operating Partnership preferred interests | | | | | | | | | | | | | | | (1,030,744 | ) | | | | | (211,497 | ) | | (1,242,241 | ) |
Distribution to other noncontrolling interest partners | | | | | | | | | | | | | | | | | | | | | (1,029 | ) | | (1,029 | ) |
Other comprehensive income | | | | | | | | | (100,793 | ) | | | | | | | | | | | (20,864 | ) | | (121,657 | ) |
Net income, excluding $1,915 attributable to preferred interests in the Operating Partnership and $8,946 attributable to noncontrolling redeemable interests in properties in temporary equity | | | | | | | | | | | | | | | 1,024,799 | | | | | | 210,240 | | | 1,235,039 | |
| | | | | | | | | | | | | | | | | |
Balance at December 31, 2011 | | $ | 45,047 | | $ | 30 | | $ | (94,263 | ) | $ | 8,103,133 | | $ | (3,251,740 | ) | $ | (152,541 | ) | $ | 894,622 | | $ | 5,544,288 | |
| | | | | | | | | | | | | | | | | |
94
Simon Property Group, Inc. and Subsidiaries
Consolidated Statements of Equity
(Dollars in Thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | Preferred Stock | | Common Stock | | Accumulated Other Comprehensive Income (Loss) | | Capital in Excess of Par Value | | Accumulated Deficit | | Common Stock Held in Treasury | | Noncontrolling Interests | | Total Equity | |
---|
Exchange of limited partner units (7,447,921 units for 6,795,296 common shares, Note 10) | | | | | | | | | | | | 144,197 | | | | | | | | | (144,197 | ) | | — | |
Public offering of common stock (9,137,500 common shares) | | | | | | 1 | | | | | | 1,213,740 | | | | | | | | | | | | 1,213,741 | |
Issuance of limited partner units | | | | | | | | | | | | | | | | | | | | | 31,324 | | | 31,324 | |
Stock options exercised (712 common shares) | | | | | | | | | | | | 41 | | | | | | | | | | | | 41 | |
Redemption of limited partner units | | | | | | | | | | | | (209,096 | ) | | | | | | | | (38,904 | ) | | (248,000 | ) |
Series J preferred stock premium amortization | | | (328 | ) | | | | | | | | | | | | | | | | | | | | (328 | ) |
Stock incentive program (114,066 common shares, net) | | | | | | | | | | | | (16,760 | ) | | | | | 16,760 | | | | | | — | |
Amortization of stock incentive | | | | | | | | | | | | 14,001 | | | | | | | | | | | | 14,001 | |
Purchase of noncontrolling interests | | | | | | | | | | | | 25,917 | | | | | | | | | 58,559 | | | 84,476 | |
Other | | | | | | | | | | | | 385 | | | (21,393 | ) | | | | | 41,471 | | | 20,463 | |
Adjustment to limited partners' interest from increased ownership in the Operating Partnership | | | | | | | | | | | | (99,834 | ) | | | | | | | | 99,834 | | | — | |
Distributions to common stockholders and limited partners, excluding Operating Partnership preferred interests | | | | | | | | | | | | | | | (1,244,553 | ) | | | | | (238,772 | ) | | (1,483,325 | ) |
Distribution to other noncontrolling interest partners | | | | | | | | | | | | | | | | | | | | | (435 | ) | | (435 | ) |
Other comprehensive income | | | | | | | | | 3,363 | | | | | | | | | | | | 4,283 | | | 7,646 | |
Net income, excluding $1,915 attributable to preferred interests in the Operating Partnership and $8,520 attributable to noncontrolling redeemable interests in properties in temporary equity | | | | | | | | | | | | | | | 1,434,496 | | | | | | 274,701 | | | 1,709,197 | |
| | | | | | | | | | | | | | | | | |
Balance at December 31, 2012 | | $ | 44,719 | | $ | 31 | | $ | (90,900 | ) | $ | 9,175,724 | | $ | (3,083,190 | ) | $ | (135,781 | ) | $ | 982,486 | | $ | 6,893,089 | |
| | | | | | | | | | | | | | | | | |
The accompanying notes are an integral part of these statements.
95
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
1. Organization
Simon Property Group, Inc., or Simon Property, is a Delaware corporation that operates as a self-administered and self-managed real estate investment trust, or REIT, under the Internal Revenue Code of 1986, as amended, or the Internal Revenue Code. REITs will generally not be liable for federal corporate income taxes as long as they continue to distribute in excess of 100% of their taxable income. 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. The terms "we", "us" and "our" refer to Simon Property, the Operating Partnership, and its subsidiaries.
We own, develop and manage retail real estate properties, which consist primarily of malls, Premium Outlets®, The Mills®, and community/lifestyle centers. As of December 31, 2012, we owned or held an interest in 317 income-producing properties in the United States, which consisted of 160 malls, 63 Premium Outlets, 68 community/lifestyle centers, 13 Mills and 13 other shopping centers or outlet centers in 38 states and Puerto Rico. Internationally, as of December 31, 2012, we had ownership interests in eight Premium Outlets in Japan, two Premium Outlets in South Korea, one Premium Outlet in Mexico, and one Premium Outlet in Malaysia. Additionally, as of December 31, 2012, we owned a 28.9% equity stake in Klépierre SA, or Klépierre, a publicly traded, Paris-based real estate company, which owns, or has an interest in, more than 260 shopping centers located in 13 countries in Europe.
We generate the majority of our revenues from leases with retail tenants including:
- •
- base minimum rents,
- •
- overage and percentage rents based on tenants' sales volume, and
- •
- recoverable expenditures such as property operating, real estate taxes, repair and maintenance, and advertising and promotional expenditures.
Revenues of our management company, after intercompany eliminations, consist primarily of management fees that are typically based upon the revenues of the property being managed.
We also generate supplemental revenues from the following activities:
- •
- establishing our malls as leading market resource providers for retailers and other businesses and consumer-focused corporate alliances, including: payment systems (such as handling fees relating to the sales of bank-issued prepaid cards), national marketing alliances, static and digital media initiatives, business development, sponsorship, and events,
- •
- offering property operating services to our tenants and others, including waste handling and facility services, and the provision of energy services,
- •
- selling or leasing land adjacent to our shopping center properties, commonly referred to as "outlots" or "outparcels," and
- •
- generating interest income on cash deposits and investments in loans, including those made to related entities.
2. Basis of Presentation and Consolidation
The accompanying consolidated financial statements include the accounts of all controlled subsidiaries, and all significant intercompany amounts have been eliminated.
We consolidate properties that are wholly owned or properties where we own less than 100% but we control. Control of a property is demonstrated by, among other factors, our ability to refinance debt and sell the property without the consent of any other partner or owner and the inability of any other partner or owner to replace us.
We also consolidate a variable interest entity, or VIE, when we are determined to be the primary beneficiary. Determination of the primary beneficiary of a VIE is based on whether an entity has (1) the power to direct activities
96
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
2. Basis of Presentation and Consolidation (Continued)
that most significantly impact the economic performance of the VIE and (2) the obligation to absorb losses or the right to receive benefits of the VIE that could potentially be significant to the VIE. Our determination of the primary beneficiary of a VIE considers all relationships between us and the VIE, including management agreements and other contractual arrangements. As described in Note 4, we acquired the remaining 50% noncontrolling interest in two previously consolidated outlet properties. We determined these properties were VIEs and we were the primary beneficiary. The noncontrolling interest was redeemable and was reflected in limited partners' interest in the Operating Partnership and noncontrolling redeemable interests in properties at December 31, 2011. There have been no other changes during 2012 in previous conclusions about whether an entity qualifies as a VIE or whether we are the primary beneficiary of any previously identified VIE. During 2012, we did not provide financial or other support to a previously identified VIE that we were not previously contractually obligated to provide.
Investments in partnerships and joint ventures represent our noncontrolling ownership interests in properties. We account for these investments using the equity method of accounting. We initially record these investments at cost and we subsequently adjust for net equity in income or loss, which we allocate in accordance with the provisions of the applicable partnership or joint venture agreement, cash contributions and distributions, and foreign currency fluctuations, if applicable. The allocation provisions in the partnership or joint venture agreements are not always consistent with the legal ownership interests held by each general or limited partner or joint venture investee primarily due to partner preferences. We separately report investments in joint ventures for which accumulated distributions have exceeded investments in and our share of net income of the joint ventures within cash distributions and losses in partnerships and joint ventures, at equity in the consolidated balance sheets. The net equity of certain joint ventures is less than zero because of financing or operating distributions that are usually greater than net income, as net income includes non-cash charges for depreciation and amortization.
As of December 31, 2012, we consolidated 221 wholly-owned properties and 18 additional properties that are less than wholly-owned, but which we control or for which we are the primary beneficiary. We account for the remaining 90 properties, or the joint venture properties, as well as our investment in Klépierre, using the equity method of accounting, as we have determined we have significant influence over their operations. We manage the day-to-day operations of 74 of the 90 joint venture properties, but have determined that our partner or partners have substantive participating rights with respect to the assets and operations of these joint venture properties. Our investments in joint ventures in Japan, South Korea, Malaysia, and Mexico comprise 12 of the remaining 16 properties. The international properties are managed locally by joint ventures in which we share oversight responsibility with our partner.
Preferred distributions of the Operating Partnership are accrued at declaration and represent distributions on outstanding preferred units of partnership interests held by limited partners, or preferred units, and are included in net income attributable to noncontrolling interests. We allocate net operating results of the Operating Partnership after preferred distributions to third parties and to us based on the partners' respective weighted average ownership interests in the Operating Partnership. Net operating results of the Operating Partnership attributable to third parties are reflected in net income attributable to noncontrolling interests.
Our weighted average ownership interest in the Operating Partnership was as follows:
| | | | | | | | | | |
| | For the Year Ended December 31, | |
---|
| | 2012 | | 2011 | | 2010 | |
---|
Weighted average ownership interest | | | 83.9 | % | | 82.9 | % | | 83.2 | % |
As of December 31, 2012 and 2011, our ownership interest in the Operating Partnership was 85.6% and 82.8%, respectively. We adjust the noncontrolling limited partners' interest at the end of each period to reflect their interest in the Operating Partnership.
97
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
2. Basis of Presentation and Consolidation (Continued)
We made certain reclassifications of prior period amounts in the consolidated financial statements to conform to the 2012 presentation. These reclassifications had no impact on previously reported net income attributable to common stockholders or earnings per share.
3. Summary of Significant Accounting Policies
We record investment properties at cost. Investment properties include costs of acquisitions; development, predevelopment, and construction (including allocable salaries and related benefits); tenant allowances and improvements; and interest and real estate taxes incurred during construction. We capitalize improvements and replacements from repair and maintenance when the repair and maintenance extends the useful life, increases capacity, or improves the efficiency of the asset. All other repair and maintenance items are expensed as incurred. We capitalize interest on projects during periods of construction until the projects are ready for their intended purpose based on interest rates in place during the construction period. The amount of interest capitalized during each year is as follows:
| | | | | | | | | | |
| | For the Year Ended December 31, | |
---|
| | 2012 | | 2011 | | 2010 | |
---|
Capitalized interest | | $ | 21,145 | | $ | 5,815 | | $ | 3,715 | |
We record depreciation on buildings and improvements utilizing the straight-line method over an estimated original useful life, which is generally 10 to 40 years. We review depreciable lives of investment properties periodically and we make adjustments when necessary to reflect a shorter economic life. We amortize tenant allowances and tenant improvements utilizing the straight-line method over the term of the related lease or occupancy term of the tenant, if shorter. We record depreciation on equipment and fixtures utilizing the straight-line method over seven to ten years.
We review investment properties for impairment on a property-by-property basis whenever events or changes in circumstances indicate that the carrying value of investment properties may not be recoverable. These circumstances include, but are not limited to, declines in a property's cash flows, ending occupancy or total sales per square foot. We measure any impairment of investment property when the estimated undiscounted operating income before depreciation and amortization plus its residual value is less than the carrying value of the property. To the extent impairment has occurred, we charge to income the excess of carrying value of the property over its estimated fair value. We estimate fair value using unobservable data such as operating income, estimated capitalization rates, or multiples, leasing prospects and local market information. We may decide to sell properties that are held for use and the sale prices of these properties may differ from their carrying values. We also review our investments, including investments in unconsolidated entities, if events or circumstances change indicating that the carrying amount of our investments may not be recoverable. We will record an impairment charge if we determine that a decline in the fair value of the investments is other-than-temporary. Changes in economic and operating conditions that occur subsequent to our review of recoverability of investment property and other investments could impact the assumptions used in that assessment and could result in future charges to earnings if assumptions regarding those investments differ from actual results.
We allocate the purchase price of acquisitions and any excess investment in unconsolidated entities to the various components of the acquisition based upon the fair value of each component which may be derived from
98
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
3. Summary of Significant Accounting Policies (Continued)
various observable or unobservable inputs and assumptions. Also, we may utilize third party valuation specialists. These components typically include buildings, land and intangibles related to in-place leases and we estimate:
- •
- the fair value of land and related improvements and buildings on an as-if-vacant basis,
- •
- the market value of in-place leases based upon our best estimate of current market rents and amortize the resulting market rent adjustment into revenues,
- •
- the value of costs to obtain tenants, including tenant allowances and improvements and leasing commissions, and
- •
- the value of revenue and recovery of costs foregone during a reasonable lease-up period, as if the space was vacant.
Amounts allocated to building are depreciated over the estimated remaining life of the acquired building or related improvements. We amortize amounts allocated to tenant improvements, in-place lease assets and other lease-related intangibles over the remaining life of the underlying leases. We also estimate the value of other acquired intangible assets, if any, which are amortized over the remaining life of the underlying related intangibles.
We reclassify any material operations and gains or losses on disposal related to consolidated properties disposed of during the period to discontinued operations. During 2012, we reported a net gain of approximately $21.1 million, or $.06 per diluted share, on our consolidated property disposition activity. During 2011, we reported a net loss of approximately $42.4 million, or $0.12 per diluted share, on our consolidated property disposition activity. During 2010, we reported a net gain of approximately $5.7 million upon the disposal of four retail properties. These gains and losses are reported in gain upon acquisition of controlling interests, sale or disposal of assets and interests in unconsolidated entities, and impairment charge on investment in unconsolidated entities, net in the consolidated statements of operations and comprehensive income. The gains and losses on the disposition of these assets and the operating results were not significant to our consolidated results of operations during each of the three years ended December 31, 2012.
We consider all highly liquid investments purchased with an original maturity of 90 days or less to be cash and cash equivalents. Cash equivalents are carried at cost, which approximates fair value. Cash equivalents generally consist of commercial paper, bankers acceptances, Eurodollars, repurchase agreements, and money market deposits or securities. Financial instruments that potentially subject us to concentrations of credit risk include our cash and cash equivalents and our trade accounts receivable. We place our cash and cash equivalents with institutions with high credit quality. However, at certain times, such cash and cash equivalents may be in excess of FDIC and SIPC insurance limits. See Notes 4, 8, and 10 for disclosures about non-cash investing and financing transactions.
Marketable securities consist primarily of the investments of our captive insurance subsidiaries, available-for-sale securities, our deferred compensation plan investments, and certain investments held to fund the debt service requirements of debt previously secured by investment properties that have been sold.
The types of securities included in the investment portfolio of our captive insurance subsidiaries typically include U.S. Treasury or other U.S. government securities as well as corporate debt securities with maturities ranging from less than 1 to 10 years. These securities are classified as available-for-sale and are valued based upon quoted market prices. The amortized cost of debt securities, which approximates fair value, held by our captive insurance
99
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
3. Summary of Significant Accounting Policies (Continued)
subsidiaries is adjusted for amortization of premiums and accretion of discounts to maturity. Changes in the values of these securities are recognized in accumulated other comprehensive income (loss) until the gain or loss is realized or until any unrealized loss is deemed to be other-than-temporary. We review any declines in value of these securities for other-than-temporary impairment and consider the severity and duration of any decline in value. To the extent an other-than-temporary impairment is deemed to have occurred, an impairment charge is recorded and a new cost basis is established. Subsequent changes are then recognized through other comprehensive income (loss) unless another other-than-temporary impairment is deemed to have occurred. Net unrealized gains recorded in other comprehensive income (loss) as of December 31, 2012 and 2011 were approximately $2.6 million and $41.9 million, respectively, and represent the valuation and related currency adjustments for our marketable securities.
On October 23, 2012 we completed the sale of all of our investments in Capital Shopping Centres Group PLC, or CSCG, and Capital & Counties Properties PLC, or CAPC. These investments were accounted for as available-for-sale securities and their value was adjusted to their quoted market price, including a related foreign exchange component, through other comprehensive income (loss). At the date of sale, we owned 35.4 million shares of CSCG and 38.9 million shares of CAPC. The aggregate proceeds received from the sale were $327.1 million, and we recognized a gain on the sale of $82.7 million, which is included in marketable and non-marketable securities charges and realized gains, net in the accompanying consolidated statements of operations and comprehensive income. An other-than-temporary impairment charge was previously recognized in operating income in 2009. The gain includes $79.4 million that was reclassified from accumulated other comprehensive income (loss). At December 31, 2011 we owned 35.4 million shares each of CSCG and of CAPC, and these investments had a market value of $170.7 million and $100.9 million, respectively, with an aggregate net unrealized gain of approximately $39.7 million.
Our insurance subsidiaries are required to maintain statutory minimum capital and surplus as well as maintain a minimum liquidity ratio. Therefore, our access to these securities may be limited. Our deferred compensation plan investments are classified as trading securities and are valued based upon quoted market prices. The investments have a matching liability as the amounts are fully payable to the employees that earned the compensation. Changes in value of these securities and changes to the matching liability to employees are both recognized in earnings and, as a result, there is no impact to consolidated net income.
As of December 31, 2012 and 2011, we also had investments of $24.9 million which must be used to fund the debt service requirements of mortgage debt related to investment properties sold that previously collateralized the debt. These investments are classified as held-to-maturity and are recorded at amortized cost as we have the ability and intent to hold these investments to maturity.
At December 31, 2012 and 2011, we had investments of $98.9 million and $105.1 million, respectively, in non-marketable securities that we account for under the cost method. We regularly evaluate these investments for any other-than-temporary impairment in their estimated fair value in order to determine whether an adjustment in the carrying value is required as of December 31, 2012 and 2011. During the fourth quarter of 2012, as a result of the significance and duration of impairment, represented by the excess of the carrying value over the estimated fair value of certain cost method investments, we recognized other-than-temporary non-cash charges of $71.0 million, which is included in marketable and non-marketable securities charges and realized gains, net in the accompanying consolidated statements of operations and comprehensive income. The fair value of the remaining investment for these securities that were impaired is not material and was based on Level 2 fair value inputs.
Level 1 fair value inputs are quoted prices for identical items in active, liquid and visible markets such as stock exchanges. Level 2 fair value inputs are observable information for similar items in active or inactive markets, and appropriately consider counterparty creditworthiness in the valuations. Level 3 fair value inputs reflect our best estimate of inputs and assumptions market participants would use in pricing an asset or liability at the measurement
100
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
3. Summary of Significant Accounting Policies (Continued)
date. The inputs are unobservable in the market and significant to the valuation estimate. We have no investments for which fair value is measured on a recurring basis using Level 3 inputs.
We hold marketable securities that totaled $170.2 million and $417.0 million at December 31, 2012 and 2011, respectively, and are primarily considered to have Level 1 fair value inputs. In addition, we have derivative instruments which are classified as having Level 2 inputs which consist primarily of interest rate swap agreements and foreign currency forward contracts with a gross liability balance of $1.5 million and $12.2 million at December 31, 2012 and 2011, respectively, and a gross asset value of $3.0 million and $14.9 million at December 31, 2012 and 2011, respectively. We also have interest rate cap agreements with nominal values.
Note 8 includes a discussion of the fair value of debt measured using Level 2 inputs. Notes 3 and 4 include a discussion of the fair values recorded in purchase accounting and impairment, using Level 2 and Level 3 inputs. Level 3 inputs to our purchase accounting and impairment include our estimations of net operating results of the property, capitalization rates and discount rates.
We prepared the accompanying consolidated financial statements in accordance with accounting principles generally accepted in the United States, or GAAP. GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and revenues and expenses during the reported period. Our actual results could differ from these estimates.
Our primary business is the ownership, development, and management of retail real estate. We have aggregated our retail operations, including malls, Premium Outlets, The Mills, community/lifestyle centers, and our international investments into one reportable segment because they have similar economic characteristics and we provide similar products and services to similar types of, and in many cases, the same tenants.
Deferred costs and other assets include the following as of December 31:
| | | | | | | |
| | 2012 | | 2011 | |
---|
Deferred financing and lease costs, net | | $ | 334,337 | | $ | 308,380 | |
In-place lease intangibles, net | | | 358,141 | | | 200,098 | |
Acquired above market lease intangibles, net | | | 128,893 | | | 75,950 | |
Marketable securities of our captive insurance companies | | | 119,424 | | | 100,721 | |
Goodwill | | | 20,098 | | | 20,098 | |
Other marketable and non-marketable securities | | | 150,264 | | | 421,529 | |
Loans held for investment | | | — | | | 162,832 | |
Prepaids, notes receivable and other assets, net | | | 459,577 | | | 343,936 | |
| | | | | |
| | $ | 1,570,734 | | $ | 1,633,544 | |
| | | | | |
Our deferred costs consist primarily of financing fees we incurred in order to obtain long-term financing and internal and external leasing commissions and related costs. We record amortization of deferred financing costs on a
101
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
3. Summary of Significant Accounting Policies (Continued)
straight-line basis over the terms of the respective loans or agreements. Our deferred leasing costs consist primarily of capitalized salaries and related benefits in connection with lease originations. We record amortization of deferred leasing costs on a straight-line basis over the terms of the related leases. Details of these deferred costs as of December 31 are as follows:
| | | | | | | |
| | 2012 | | 2011 | |
---|
Deferred financing and lease costs | | $ | 576,821 | | $ | 528,273 | |
Accumulated amortization | | | (242,484 | ) | | (219,893 | ) |
| | | | | |
Deferred financing and lease costs, net | | $ | 334,337 | | $ | 308,380 | |
| | | | | |
We report amortization of deferred financing costs, amortization of premiums, and accretion of discounts as part of interest expense. Amortization of deferred leasing costs is a component of depreciation and amortization expense. We amortize debt premiums and discounts, which are included in mortgages and other indebtedness, over the remaining terms of the related debt instruments. These debt premiums or discounts arise either at the debt issuance or as part of the purchase price allocation of the fair value of debt assumed in acquisitions. The accompanying consolidated statements of operations and comprehensive income include amortization as follows:
| | | | | | | | | | |
| | For the Year Ended December 31, | |
---|
| | 2012 | | 2011 | | 2010 | |
---|
Amortization of deferred financing costs | | $ | 27,163 | | $ | 28,697 | | $ | 27,806 | |
Amortization of debt premiums, net of discounts | | | (33,504 | ) | | (8,439 | ) | | (9,066 | ) |
Amortization of deferred leasing costs | | | 43,176 | | | 43,110 | | | 34,801 | |
From time to time, we may make investments in mortgage loans or mezzanine loans of third parties that own and operate commercial real estate assets located in the United States. Mortgage loans are secured, in part, by mortgages recorded against the underlying properties which are not owned by us. Mezzanine loans are secured, in part, by pledges of ownership interests of the entities that own the underlying real estate. Loans held for investment are carried at cost, net of any premiums or discounts which are accreted or amortized over the life of the related loan receivable utilizing the effective interest method. We evaluate the collectability of both interest and principal of each of these loans quarterly to determine whether the value has been impaired. A loan is deemed to be impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due according to the existing contractual terms. When a loan is impaired, the amount of the loss accrual is calculated by comparing the carrying amount of the loan held for investment to its estimated realizable value.
At December 31, 2011, we had investments in three mortgage and mezzanine loans with an aggregate carrying value of $162.8 million. In the second and third quarters of 2012, these loans were repaid in their entirety. During 2012, 2011, and 2010, we recorded $6.8 million, $24.3 million and $4.6 million, respectively, in interest income earned from these loans.
The average life of in-place lease intangibles is approximately 4.7 years, is amortized over the remaining life of the leases of the related property on the straight-line basis and is included with depreciation and amortization in the consolidated statements of operations and comprehensive income. The amount of in-place lease intangibles and acquired above-market lease intangibles increased during 2012 primarily as a result of the acquisition of a controlling interest in nine properties as further discussed in Note 7. The fair market value of above and below market leases is
102
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
3. Summary of Significant Accounting Policies (Continued)
amortized into revenue over the remaining lease life as a component of reported minimum rents. The weighted average remaining life of these intangibles is approximately 5.9 years. The unamortized amount of below market leases is included in accounts payable, accrued expenses, intangibles and deferred revenues in the consolidated balance sheets and was $199.2 million and $134.4 million as of December 31, 2012 and 2011, respectively. The amount of amortization of above and below market leases, net for the years ended December 31, 2012, 2011, and 2010 was $16.5 million, $17.6 million, and $15.2 million, respectively. If a lease is terminated prior to the original lease termination, any remaining unamortized intangible is written off to earnings.
Details of intangible assets as of December 31 are as follows:
| | | | | | | |
| | 2012 | | 2011 | |
---|
In-place lease intangibles | | $ | 480,517 | | $ | 245,844 | |
Accumulated amortization | | | (122,376 | ) | | (45,746 | ) |
| | | | | |
In-place lease intangibles, net | | $ | 358,141 | | $ | 200,098 | |
| | | | | |
Acquired above market lease intangibles | | $ | 248,357 | | $ | 178,564 | |
Accumulated amortization | | | (119,464 | ) | | (102,614 | ) |
| | | | | |
Acquired above market lease intangibles, net | | $ | 128,893 | | $ | 75,950 | |
| | | | | |
Estimated future amortization and the increasing (decreasing) effect on minimum rents for our above and below market leases as of December 31, 2012 are as follows:
| | | | | | | |
| | Below Market Leases | | Above Market Leases | | Impact to Minimum Rent, Net | |
---|
2013 | | $ 43,664 | | $(24,899) | | $18,765 | |
2014 | | 36,343 | | (22,492) | | 13,851 | |
2015 | | 31,233 | | (19,837) | | 11,396 | |
2016 | | 27,279 | | (17,903) | | 9,376 | |
2017 | | 20,000 | | (14,022) | | 5,978 | |
Thereafter | | 40,720 | | (29,740) | | 10,980 | |
| | | | | | | |
| | $199,239 | | $(128,893) | | $70,346 | |
| | | | | | | |
We record all derivatives on the balance sheet at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether we have elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. We use a variety of derivative financial instruments in the normal course of business to selectively manage or hedge a portion of the risks associated with our indebtedness and interest payments. Our objectives in using interest rate derivatives are to add stability to interest expense and to manage our exposure to interest rate movements. To accomplish this objective, we primarily use interest rate swaps and caps. We require that hedging derivative instruments be highly effective in reducing the risk exposure that they are designated to hedge. As a result, there was no significant ineffectiveness from any of our derivative activities during the period. We formally designate any instrument that meets these hedging criteria as a hedge at the inception of the derivative contract. We have no credit-risk-related hedging or derivative activities.
103
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
3. Summary of Significant Accounting Policies (Continued)
As of December 31, 2012, we had the following outstanding interest rate derivatives related to managing our interest rate risk:
| | | | |
Interest Rate Derivative | | Number of Instruments | | Notional Amount |
---|
Interest Rate Swaps | | 3 | | $483.7 million |
Interest Rate Caps | | 6 | | $442.4 million |
The carrying value of our interest rate swap agreements, at fair value, is a net liability balance of $1.5 million and $10.0 million at December 31, 2012 and 2011, respectively, and is included in other liabilities. The interest rate cap agreements were of nominal value at December 31, 2012 and 2011 and we generally do not apply hedge accounting to these arrangements.
We are also exposed to fluctuations in foreign exchange rates on financial instruments which are denominated in foreign currencies, primarily in Japan and Europe. We use currency forward contracts and foreign currency denominated debt to manage our exposure to changes in foreign exchange rates on certain Yen and Euro-denominated receivables and net investments. Currency forward contracts involve fixing the Yen:USD or Euro:USD exchange rate for delivery of a specified amount of foreign currency on a specified date. The currency forward contracts are typically cash settled in US dollars for their fair value at or close to their settlement date. Approximately ¥3.3 billion remains as of December 31, 2012 for all forward contracts that we expect to settle through January 5, 2015. The December 31, 2012 asset balance related to these forward contracts was $3.0 million and is included in deferred costs and other assets. We have reported the changes in fair value for these forward contracts in earnings. The underlying currency adjustments on the foreign currency denominated receivables are also reported in income and generally offset the amounts in earnings for these forward contracts.
In 2011, we entered into a Euro:USD forward contract with a €141.3 million notional value which was designated as a net investment hedge. The December 31, 2011 asset balance related to this forward was $14.9 million and is included in deferred costs and other assets. We applied hedge accounting to this Euro-forward contract and the change in fair value was reflected in other comprehensive income. Changes in the value of this hedge are offset by changes in the underlying hedged Euro-denominated joint venture investment. In connection with our sale of Gallerie Commerciali Italia, S.p.A., or GCI, as further discussed in Note 7, this hedge was terminated in January 2012.
The total gross accumulated other comprehensive loss related to our derivative activities, including our share of the other comprehensive loss from joint venture properties, approximated $78.1 million and $115.8 million as of December 31, 2012 and 2011, respectively.
Details of the carrying amount of our noncontrolling interests are as follows as of December 31:
| | | | | | | |
| | 2012 | | 2011 | |
---|
Limited partners' interests in the Operating Partnership | | $ | 983,363 | | $ | 953,622 | |
Nonredeemable noncontrolling deficit interests in properties, net | | | (877 | ) | | (59,000 | ) |
| | | | | |
Total noncontrolling interests reflected in equity | | $ | 982,486 | | $ | 894,622 | |
| | | | | |
Net income attributable to noncontrolling interests (which includes nonredeemable noncontrolling interests in consolidated properties, limited partners' interests in the Operating Partnership, redeemable noncontrolling interests in consolidated properties, and preferred distributions payable by the Operating Partnership) is a component of consolidated net income. In addition, the individual components of other comprehensive income (loss) are presented
104
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
3. Summary of Significant Accounting Policies (Continued)
in the aggregate for both controlling and noncontrolling interests, with the portion attributable to noncontrolling interests deducted from comprehensive income attributable to common stockholders.
A rollforward of noncontrolling interests for the years ending December 31 is as follows:
| | | | | | | | | | |
| | 2012 | | 2011 | | 2010 | |
---|
Noncontrolling interests, beginning of period | | $ | 894,622 | | $ | 802,972 | | $ | 724,825 | |
Net income attributable to noncontrolling interests after preferred distributions and income attributable to redeemable noncontrolling interests in consolidated properties | | | 274,701 | | | 210,240 | | | 134,161 | |
Distributions to noncontrolling interest holders | | | (239,207 | ) | | (212,526 | ) | | (178,082 | ) |
Other comprehensive income (loss) allocable to noncontrolling interests: | | | | | | | | | | |
Unrealized gain (loss) on interest rate hedge agreements | | | 5,634 | | | (15,814 | ) | | (309 | ) |
Net loss on derivative instruments reclassified from accumulated comprehensive income (loss) into interest expense | | | 3,021 | | | 2,774 | | | 2,689 | |
Currency translation adjustments | | | 2,435 | | | (1,484 | ) | | (3,452 | ) |
Changes in available-for-sale securities and other | | | (6,807 | ) | | (6,340 | ) | | 3,074 | |
| | | | | | | |
| | | 4,283 | | | (20,864 | ) | | 2,002 | |
| | | | | | | |
Adjustment to limited partners' interest from increased (decreased) ownership in the Operating Partnership | | | 99,834 | | | (36,032 | ) | | (103,728 | ) |
Units issued to limited partners | | | 31,324 | | | 9,084 | | | 213,861 | |
Units exchanged for common shares | | | (144,197 | ) | | (9,465 | ) | | (3,866 | ) |
Units redeemed | | | (38,904 | ) | | — | | | — | |
Purchase of noncontrolling interests, noncontrolling interests in newly consolidated properties and other | | | 100,030 | | | 151,213 | | | 13,799 | |
| | | | | | | |
Noncontrolling interests, end of period | | $ | 982,486 | | $ | 894,622 | | $ | 802,972 | |
| | | | | | | |
The components of our accumulated other comprehensive income (loss) consisted of the following as of December 31:
| | | | | | | |
| | 2012 | | 2011 | |
---|
Cumulative translation adjustments | | $ | (30,620 | ) | $ | (39,820 | ) |
Accumulated derivative losses, net | | | (78,139 | ) | | (115,833 | ) |
Net unrealized gains on marketable securities, net | | | 2,613 | | | 41,861 | |
| | | | | |
Total accumulated other comprehensive loss | | | (106,146 | ) | | (113,792 | ) |
| | | | | |
Less: Accumulated other comprehensive loss attributable to noncontrolling interests | | | 15,246 | | | 19,529 | |
| | | | | |
Total accumulated other comprehensive loss net of noncontrolling interests | | $ | (90,900 | ) | $ | (94,263 | ) |
| | | | | |
105
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
3. Summary of Significant Accounting Policies (Continued)
We, as a lessor, retain substantially all of the risks and benefits of ownership of the investment properties and account for our leases as operating leases. We accrue minimum rents on a straight-line basis over the terms of their respective leases. Substantially all of our retail tenants are also required to pay overage rents based on sales over a stated base amount during the lease year. We recognize overage rents only when each tenant's sales exceed the applicable sales threshold. We amortize any tenant inducements as a reduction of revenue utilizing the straight-line method over the term of the related lease or occupancy term of the tenant, if shorter.
We structure our leases to allow us to recover a significant portion of our property operating, real estate taxes, repairs and maintenance, and advertising and promotion expenses from our tenants. A substantial portion of our leases, other than those for anchor stores, require the tenant to reimburse us for a substantial portion of our operating expenses, including common area maintenance, or CAM, real estate taxes and insurance. This significantly reduces our exposure to increases in costs and operating expenses resulting from inflation. Such property operating expenses typically include utility, insurance, security, janitorial, landscaping, food court and other administrative expenses. We accrue reimbursements from tenants for recoverable portions of all these expenses as revenue in the period the applicable expenditures are incurred. As of December 31, 2012 for approximately 93% of our leases in the U.S. mall portfolio, we receive a fixed payment from the tenant for the CAM component. When not reimbursed by the fixed-CAM component, CAM expense reimbursements are based on the tenant's proportionate share of the allocable operating expenses and CAM capital expenditures for the property. We also receive escrow payments for these reimbursements from substantially all our non-fixed CAM tenants and monthly fixed CAM payments throughout the year. We recognize differences between estimated recoveries and the final billed amounts in the subsequent year. These differences were not material in any period presented. Our advertising and promotional costs are expensed as incurred.
Management fees and other revenues are generally received from our unconsolidated joint venture properties as well as third parties. Management fee revenue is earned based on a contractual percentage of joint venture property revenue. Development fee revenue is earned on a contractual percentage of hard costs to develop a property. Leasing fee revenue is earned on a contractual per square foot charge based on the square footage of current year leasing activity. We recognize revenue for these services provided when earned based on the underlying activity.
Insurance premiums written and ceded are recognized on a pro-rata basis over the terms of the policies. Insurance losses are reflected in property operating expenses in the accompanying consolidated statements of operations and comprehensive income and include estimates for losses incurred but not reported as well as losses pending settlement. Estimates for losses are based on evaluations by third-party actuaries and management's estimates. Total insurance reserves for our insurance subsidiaries and other self-insurance programs as of December 31, 2012 and 2011 approximated $112.8 million and $115.1 million, respectively, and are included in other liabilities in the consolidated balance sheets. Information related to the securities included in the investment portfolio of our captive insurance subsidiaries is included within the "Marketable and Non-Marketable Securities" section above.
We recognize fee revenues from our co-branded gift card programs when the fees are earned under the related arrangements with the card issuer. Generally, these revenues are recorded at the issuance of the gift card for handling fees.
We record a provision for credit losses based on our judgment of a tenant's creditworthiness, ability to pay and probability of collection. In addition, we also consider the retail sector in which the tenant operates and our historical
106
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
3. Summary of Significant Accounting Policies (Continued)
collection experience in cases of bankruptcy, if applicable. Accounts are written off when they are deemed to be no longer collectible. Presented below is the activity in the allowance for credit losses during the following years:
| | | | | | | | | | |
| | For the Year Ended December 31, | |
---|
| | 2012 | | 2011 | | 2010 | |
---|
Balance, beginning of period | | $ | 27,500 | | $ | 31,650 | | $ | 45,187 | |
Consolidation of previously unconsolidated properties | | | 2,075 | | | 860 | | | 426 | |
Provision for credit losses | | | 12,809 | | | 6,505 | | | 3,130 | |
Accounts written off, net of recoveries | | | (9,254 | ) | | (11,515 | ) | | (17,093 | ) |
| | | | | | | |
Balance, end of period | | $ | 33,130 | | $ | 27,500 | | $ | 31,650 | |
| | | | | | | |
We and certain subsidiaries of the Operating Partnership have elected to be taxed as REITs under Sections 856 through 860 of the Internal Revenue Code and applicable Treasury regulations relating to REIT qualification. In order to maintain this REIT status, the regulations require the entity to distribute at least 90% of taxable income to its owners and meet certain other asset and income tests as well as other requirements. We intend to continue to adhere to these requirements and maintain our REIT status and that of the REIT subsidiaries. As REITs, these entities will generally not be liable for federal corporate income taxes as long as they continue to distribute in excess of 100% of their taxable income. Thus, we made no provision for federal income taxes for these entities in the accompanying consolidated financial statements. If we or any of the REIT subsidiaries fail to qualify as a REIT, we or that entity will be subject to tax at regular corporate rates for the years in which it failed to qualify. If we lose our REIT status we could not elect to be taxed as a REIT for four years unless our failure to qualify was due to reasonable cause and certain other conditions were satisfied.
We have also elected taxable REIT subsidiary, or TRS, status for some of our subsidiaries. This enables us to provide services that would otherwise be considered impermissible for REITs and participate in activities that do not qualify as "rents from real property". For these entities, deferred tax assets and liabilities are established for temporary differences between the financial reporting basis and the tax basis of assets and liabilities at the enacted tax rates expected to be in effect when the temporary differences reverse. A valuation allowance for deferred tax assets is provided if we believe all or some portion of the deferred tax asset may not be realized. An increase or decrease in the valuation allowance that results from the change in circumstances that causes a change in our judgment about the realizability of the related deferred tax asset is included in income.
As of December 31, 2012 and 2011, we had a net deferred tax asset of $4.1 million and $5.6 million, respectively, related to our TRS subsidiaries. The net deferred tax asset is included in deferred costs and other assets in the accompanying consolidated balance sheets and consists primarily of operating losses and other carryforwards for federal income tax purposes as well as the timing of the deductibility of losses or reserves from insurance subsidiaries. No valuation allowance has been recorded as we believe these amounts will be realized.
We are also subject to certain other taxes, including state and local taxes, franchise taxes, as well as income-based and withholding taxes on dividends from certain of our international investments, which are included in income and other taxes in the consolidated statement of operations and comprehensive income.
Home and regional office costs primarily include compensation and personnel related costs, travel, building and office costs, and other expenses for our corporate home office and regional offices. General and administrative
107
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
3. Summary of Significant Accounting Policies (Continued)
expense primarily includes executive compensation, benefits and travel expenses as well as costs of being a public company including certain legal costs, audit fees, regulatory fees, and certain other professional fees.
We expense acquisition and potential acquisition costs related to business combinations and disposition related costs as they are incurred. We incurred a minimal amount of transaction expenses during the years ended December 31, 2012 and 2011. During the year ended December 31, 2010, we incurred costs in connection with the acquisition of Prime Outlets Acquisition Company, or the Prime acquisition, and other potential acquisitions, as further discussed in Note 4. In addition, during 2010, we settled, in cash, a transaction-related dispute and recorded a charge to earnings. These expenses are included within transaction expenses in the accompanying statements of operations and comprehensive income and totaled $69.0 million during the year ended December 31, 2010.
4. Real Estate Acquisitions and Dispositions
We acquire properties to generate both current income and long-term appreciation in value. We acquire individual properties or portfolios of other retail real estate companies that meet our investment criteria and sell properties which no longer meet our strategic criteria. Unless otherwise noted below, gains and losses on these transactions are included in gain upon acquisition of controlling interests, sale or disposal of assets and interests in unconsolidated entities, and impairment charge on investment in unconsolidated entities, net in the accompanying consolidated statements of operations and comprehensive income.
Our consolidated and unconsolidated acquisition and disposition activity for the periods presented are highlighted as follows:
On December 31, 2012, as discussed in Note 7, we contributed a wholly-owned property to a newly formed joint venture in exchange for an interest in a property contributed to the same joint venture by our joint venture partner.
On December 4, 2012, we acquired the remaining 50% noncontrolling equity interest in two previously consolidated outlet properties located in Grand Prairie, Texas, and Livermore, California, and, accordingly, we now own 100% of these properties. We paid consideration of $260.9 million for the additional interest in the properties, 90% of which was paid in cash and 10% of which was satisfied through the issuance of units of the Operating Partnership. In addition, the construction loans we had provided to the properties totaling $162.5 million were extinguished on a non-cash basis. The transaction was accounted for as an equity transaction, as the properties had been previously consolidated.
On June 4, 2012, we acquired a 50% interest in a 465,000 square foot outlet center located in Destin, Florida for $70.5 million.
On March 22, 2012, as discussed in Note 7, we acquired additional interests in 26 of our joint venture properties from SPG-FCM Ventures, LLC, or SPG-FCM, in a transaction valued at approximately $1.5 billion, or the Mills transaction.
On March 14, 2012, as discussed in Note 7, we acquired a 28.7% equity stake in Klépierre for approximately $2.0 billion, including the capitalization of acquisition costs.
On January 6, 2012, as discussed in Note 7, we purchased an additional 25% interest in Del Amo Fashion Center.
On December 31, 2011, we and our joint venture partner dissolved a venture in which we had a 50% interest and distributed a portfolio of properties previously held within the venture to us and our joint venture partner. As a
108
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
4. Real Estate Acquisitions and Dispositions (Continued)
result, we have a 100% interest in and now consolidate the six properties we received in the distribution. The distribution resulted in a remeasurement of the distributed assets to estimated fair value and a corresponding non-cash gain of $168.3 million in the fourth quarter of 2011 representing the estimated fair value of the net assets received in excess of the carrying value of our interest in the joint venture portfolio. The asset and liability allocations were recorded based on preliminary portfolio fair value estimates at the date of distribution and were finalized during the third quarter of 2012 resulting in an allocation to investment property of $585.0 million, lease related intangibles of $59.1 million and mortgage debt of $468.8 million, including debt premiums. We amortize these amounts over the estimated life of the related depreciable components of investment property, typically no greater than 40 years, the terms of the applicable leases and the applicable debt maturity, respectively. The adjusted allocations did not have a material impact on the results of operations for the year ended, or on our financial position at, December 31, 2012.
On August 25, 2011, we acquired additional controlling interests of approximately 83.75% in The Plaza at King of Prussia and The Court at King of Prussia, or collectively, King of Prussia, thereby increasing our ownership interest to 96.1%. The property is subject to a $160.1 million mortgage. The consolidation of this previously unconsolidated property resulted in a remeasurement of our previously held interest to fair value and a corresponding non-cash gain of $82.9 million in the third quarter of 2011.
On July 19, 2011, we acquired a 100% ownership interest in a lifestyle center located in Albuquerque, New Mexico. Also, during the second quarter, we purchased an additional noncontrolling interest in an unconsolidated mall.
During the third quarter of 2011 we contributed a wholly-owned property to a joint venture which holds our interests in nine unconsolidated properties. The transaction effectively exchanged a portion of our interest in this previously wholly-owned property for increased ownership interests in the nine unconsolidated properties. This transaction had no material impact on the statement of operations.
During 2010, we acquired a controlling interest in a previously unconsolidated mall which resulted in a remeasurement of our previously held equity interest to fair value and corresponding gain of approximately $13.0 million. This gain is included in gain upon acquisition of controlling interests, sale or disposal of assets and interests in unconsolidated entities, and impairment charge on investment in unconsolidated entities, net in the accompanying consolidated statements of operations and comprehensive income.
On August 30, 2010, we completed the Prime acquisition, adding 21 outlet centers, including a center located in Puerto Rico, which was acquired on May 13, 2010. The transaction was valued at approximately $2.3 billion, including the assumption of existing mortgage indebtedness of $1.2 billion and the repayment of $310.7 million of preexisting mortgage loans at closing. We paid consideration comprised of 80% cash and 20% in units of the Operating Partnership. We issued approximately 1.7 million units with an issuance date fair value of approximately $154.5 million. We funded the cash portion of this acquisition through draws on our unsecured revolving credit facility.
We recorded our acquisition of these 21 outlet centers using the acquisition method of accounting. Tangible and intangible assets and liabilities were established based on their estimated fair values at the date of acquisition. The results of operations of the acquired properties have been included in our consolidated results from the date of acquisition. The purchase price allocations were finalized during the second quarter of 2011.
On May 28, 2010, we acquired an additional interest of approximately 19% in Houston Galleria, located in Houston, Texas thereby increasing our noncontrolling interest from 31.5% to 50.4%.
109
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
4. Real Estate Acquisitions and Dispositions (Continued)
During 2012, we disposed of our interest in eight consolidated retail properties and four unconsolidated retail properties. Our share of the net gain on these disposals was $15.5 million. In addition, during the first quarter of 2012, we sold one of our retail properties with a carrying value of $115.0 million for nominal consideration and the assumption of the related mortgage debt of $115.0 million by the acquirer.
On May 3, 2012, we sold our investment in two residential apartment buildings located at The Domain in Austin, Texas. Our share of the gain from the sale was $12.4 million, which is included in other income in the consolidated statements of operations and comprehensive income.
On January 9, 2012, as discussed in Note 7, we sold our entire ownership interest in GCI to our venture partner, Auchan S.A.
During 2011, we agreed to dispose of consolidated properties that had an aggregate carrying value of $355.4 million and debt obligations of $177.0 million for aggregate sales proceeds of $136.0 million resulting in a net loss of $42.4 million.
During the year ended December 31, 2010, we disposed of three retail properties with an aggregate carrying value of $91.4 million and debt obligations of $91.3 million for which we received aggregate sale proceeds of $5.8 million. The net gain on these disposals was $5.7 million.
5. Per Share Data
We determine basic earnings per share based on the weighted average number of shares of common stock outstanding during the period and we consider any participating securities for purposes of applying the two-class method. We determine diluted earnings per share based on the weighted average number of shares of common stock outstanding combined with the incremental weighted average shares that would have been outstanding assuming all dilutive potential common shares were converted into shares at the earliest date possible. The following table sets forth the computation of our basic and diluted earnings per share.
| | | | | | | | | | |
| | For the Year Ended December 31, | |
---|
| | 2012 | | 2011 | | 2010 | |
---|
Net Income available to Common Stockholders — Basic | | $ | 1,431,159 | | $ | 1,021,462 | | $ | 610,424 | |
Effect of dilutive securities: | | | | | | | | | | |
Impact to General Partner's interest in Operating Partnership from all dilutive securities and options | | | — | | | 39 | | | 97 | |
| | | | | | | |
Net Income available to Common Stockholders — Diluted | | $ | 1,431,159 | | $ | 1,021,501 | | $ | 610,521 | |
| | | | | | | |
Weighted Average Shares Outstanding — Basic | | | 303,137,350 | | | 293,504,064 | | | 291,076,008 | |
Effect of stock options | | | 1,072 | | | 69,408 | | | 274,460 | |
| | | | | | | |
Weighted Average Shares Outstanding — Diluted | | | 303,138,422 | | | 293,573,472 | | | 291,350,468 | |
| | | | | | | |
110
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
5. Per Share Data (Continued)
For the year ended December 31, 2012, potentially dilutive securities include stock options, units that are exchangeable for common stock and long-term incentive performance, or LTIP, units granted under our long-term incentive performance programs that are convertible into units and exchangeable for common stock. The only securities that had a dilutive effect for the years ended December 31, 2012, 2011, and 2010 were stock options.
We accrue dividends when they are declared. The taxable nature of the dividends declared for each of the years ended as indicated is summarized as follows:
| | | | | | | | | | |
| | For the Year Ended December 31, | |
---|
| | 2012 | | 2011 | | 2010 | |
---|
Total dividends paid per common share | | $ | 4.10 | | $ | 3.50 | | $ | 2.60 | |
| | | | | | | |
Percent taxable as ordinary income | | | 99.50% | | | 98.30% | | | 53.82% | |
Percent taxable as long-term capital gains | | | 0.50% | | | 1.70% | | | 39.68% | |
Percent nontaxable as return of capital | | | — | | | — | | | 6.50% | |
| | | | | | | |
| | | 100.0% | | | 100.0% | | | 100.0% | |
| | | | | | | |
On February 1, 2013, our Board of Directors declared a cash dividend of $1.15 per share of common stock payable on February 28, 2013 to stockholders of record on February 14, 2013.
6. Investment Properties
Investment properties consist of the following as of December 31:
| | | | | | | |
| | 2012 | | 2011 | |
---|
Land | | $ | 3,736,882 | | $ | 3,136,981 | |
Buildings and improvements | | | 30,187,495 | | | 26,196,349 | |
| | | | | |
Total land, buildings and improvements | | | 33,924,377 | | | 29,333,330 | |
Furniture, fixtures and equipment | | | 328,144 | | | 323,716 | |
| | | | | |
Investment properties at cost | | | 34,252,521 | | | 29,657,046 | |
Less — accumulated depreciation | | | 9,068,388 | | | 8,388,130 | |
| | | | | |
Investment properties at cost, net | | $ | 25,184,133 | | $ | 21,268,916 | |
| | | | | |
Construction in progress included above | | $ | 329,663 | | $ | 464,076 | |
| | | | | |
7. Investments in Unconsolidated Entities
Joint ventures are common in the real estate industry. We use joint ventures to finance properties, develop new properties, and diversify our risk in a particular property or portfolio of properties. We held joint venture ownership interests in 78 properties in the United States as of December 31, 2012 and 87 properties as of December 31, 2011. At December 31, 2012 and 2011, we also held interests in eight joint venture properties in Japan, two joint venture properties in South Korea, one joint venture property in Mexico, and one joint venture property in Malaysia. We account for these joint venture properties using the equity method of accounting. As discussed below, on January 9, 2012, we sold our interest in GCI which at the time owned 45 properties in Italy. Additionally, on March 14, 2012, we purchased a 28.7% equity stake in Klépierre. On May 21, 2012, Klépierre paid a dividend, which we elected to receive in additional shares, resulting in an increase in our ownership to approximately 28.9%.
Certain of our joint venture properties are subject to various rights of first refusal, buy-sell provisions, put and call rights, or other sale or marketing rights for partners which are customary in real estate joint venture agreements and the industry. We and our partners in these joint ventures may initiate these provisions (subject to any applicable lock up or similar restrictions), which may result in either the sale of our interest or the use of available cash or
111
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
7. Investments in Unconsolidated Entities (Continued)
borrowings, or the use of limited partnership interests in the Operating Partnership, to acquire the joint venture interest from our partner.
On December 31, 2012, we formed a joint venture with Institutional Mall Investors, or IMI, to own and operate The Shops at Mission Viejo in the Los Angeles suburb of Mission Viejo, California, and Woodfield Mall in the Chicago suburb of Schaumburg, Illinois. As of December 31, 2012, we and IMI each own a noncontrolling 50% interest in Woodfield Mall and we own a noncontrolling 51% interest in The Shops at Mission Viejo and IMI owns the remaining 49%. Prior to the formation of the joint venture, we owned 100% of The Shops at Mission Viejo and IMI owned 100% of Woodfield Mall. No gain was recorded as the transaction was recorded based on the carryover basis of our previous investment. Woodfield Mall is encumbered by a $425 million mortgage loan which matures in March of 2024 and bears interest at 4.5%. In January 2013, the joint venture closed a $295 million mortgage on the Shops at Mission Viejo which bears interest at 3.61% and matures in February of 2023.
On March 22, 2012, we acquired, through an acquisition of substantially all of the assets of The Mills Limited Partnership, or TMLP, additional interests in 26 properties. The transaction resulted in additional interests in 16 of the properties which remain unconsolidated, the consolidation of nine previously unconsolidated properties and the purchase of the remaining noncontrolling interest in a previously consolidated property. The transaction was valued at $1.5 billion, which included repayment of the remaining $562.1 million balance on TMLP's senior loan facility, and retirement of $100.0 million of TMLP's trust preferred securities. In connection with the transaction, our $558.4 million loan to SPG-FCM was extinguished on a non-cash basis. We consolidated $2.6 billion in additional property-level mortgage debt in connection with this transaction. This property-level mortgage debt was previously presented as debt of our unconsolidated entities. We and our joint venture partner had equal ownership in these properties prior to the transaction.
The consolidation of the previously unconsolidated properties resulted in a remeasurement of our previously held interest in each of these nine newly consolidated properties to fair value and recognition of a corresponding non-cash gain of $488.7 million. In addition, we recorded an other-than-temporary impairment charge of $22.4 million for the excess of carrying value of our remaining investment in SPG-FCM over its estimated fair value. The gain on the transaction and impairment charge are included in gain upon acquisition of controlling interests, sale or disposal of assets and interests in unconsolidated entities, and impairment charge on investment in unconsolidated entities, net in the accompanying consolidated statements of operations and comprehensive income. The assets and liabilities of the newly consolidated properties acquired in the Mills transaction have been reflected at their estimated fair value at the acquisition date.
We recorded our acquisition of the interest in the nine newly consolidated properties using the acquisition method of accounting. Tangible and intangible assets and liabilities were established based on their fair values at the date of acquisition. The results of operations of the newly consolidated properties have been included in our consolidated results from the date of acquisition. The purchase price allocations are preliminary and subject to revision within the measurement period, not to exceed one year from the date of acquisition.
The table below summarizes the amounts of assets acquired and liabilities assumed at the acquisition date as well as purchase accounting adjustments made from the original allocations at the date of acquisition for the nine newly consolidated properties. We amortize these amounts over the estimated life of the related depreciable components of investment property, typically no greater than 40 years, the terms of the applicable leases and the applicable debt maturity. The adjusted allocations did not have a material impact on the quarterly or annual results of operations or on our financial position at December 31, 2012. In addition to the below, we have recorded approximately $1 billion of investment in the 16 properties which remained unconsolidated at the acquisition date.
112
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
7. Investments in Unconsolidated Entities (Continued)
| | | | |
| | Preliminary Allocations | |
---|
| | (in millions)
| |
---|
Investment properties | | $ | 4,228 | |
Cash and cash equivalents | | | 91 | |
Tenant Receivables and accrued revenue, net | | | 1 | |
Deferred costs and other assets (including intangibles) | | | 264 | |
| | | |
Total Assets | | $ | 4,584 | |
| | | |
Mortgages and other indebtedness, including premiums | | $ | 2,672 | |
Accounts payable, accrued expenses, intangibles and other | | | 164 | |
Other Liabilities | | | 6 | |
| | | |
Total Liabilities | | $ | 2,842 | |
| | | |
On January 6, 2012, we paid $50.0 million to acquire an additional interest in Del Amo Fashion Center, thereby increasing our interest to 50%.
On December 31, 2011, as further discussed in Note 4, we and our joint venture partner dissolved a venture in which we had a 50% interest and distributed a portfolio of properties previously held within the venture to us and our joint venture partner. The results of operations of these properties are now presented as loss from operations of discontinued joint venture interests and the non-cash gain of $168.3 million recorded upon distribution to the partners is presented within (loss) gain on sale or disposal of discontinued operations, net in the "Summary Financial Information" below.
Loan to SPG-FCM
As discussed above, our loan to SPG-FCM was extinguished in the Mills transaction. During 2012, 2011 and 2010, we recorded approximately $2.0 million, $9.8 million and $9.9 million in interest income (net of inter-entity eliminations) related to this loan, respectively.
International Investments
We conduct our international operations through joint venture arrangements and account for all of our international joint venture investments using the equity method of accounting
European Investments. At December 31, 2012, we owned 57,634,148 shares, or approximately 28.9%, of Klépierre, which had a quoted market price of $39.67 per share. At the date of purchase on March 14, 2012, our excess investment in Klépierre was approximately $1.2 billion, of which substantially all has been allocated to the underlying investment property based on estimated fair value. The allocation is subject to revision within the measurement period, not to exceed one year from the date of acquisition. Our share of net income, net of amortization of our excess investment, was $0.5 million from the acquisition date through December 31, 2012. Based on applicable Euro:USD exchange rates and after our conversion of Klépierre's results to GAAP, Klépierre's total assets, total liabilities, and noncontrolling interests as of December 31, 2012 were $17.2 billion, $12.4 billion, and $1.9 billion, respectively, and Klépierre's total revenues, operating income and consolidated net income were approximately $1.1 billion, $394.7 million and $323.6 million, respectively, for the period of our ownership in 2012.
At December 31, 2011, we had a 49% ownership interest in GCI. On January 9, 2012, we sold our entire ownership interest in GCI to our venture partner, Auchan S.A. The aggregate cash we received was $375.8 million and we recognized a gain on the sale of $28.8 million. Our investment carrying value included $39.5 million of accumulated losses related to currency translation and net investment hedge accumulated balances which had been recorded in accumulated other comprehensive income (loss).
113
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
7. Investments in Unconsolidated Entities (Continued)
Asian Joint Ventures. We conduct our international Premium Outlet operations in Japan through a joint venture with Mitsubishi Estate Co., Ltd. We have a 40% ownership interest in this joint venture. The carrying amount of our investment in this joint venture was $314.2 million and $349.5 million as of December 31, 2012 and 2011, respectively, including all related components of accumulated other comprehensive income (loss). We conduct our international Premium Outlet operations in South Korea through a joint venture with Shinsegae International Co. We have a 50% ownership interest in this joint venture. The carrying amount of our investment in this joint venture was $62.9 million and $43.8 million as of December 31, 2012 and 2011, respectively, including all related components of accumulated other comprehensive income (loss).
Summary Financial Information
A summary of our investments in joint ventures and share of income from such joint ventures, excluding Klépierre, follows. The accompanying joint venture statements of operations include amounts related to our investments in Simon Ivanhoe S.á.r.l. which was sold on July 15, 2010 and GCI which was sold on January 9, 2012. In addition, we acquired additional controlling interests in King of Prussia on August 25, 2011, and nine properties in the Mills transaction on March 22, 2012. These previously unconsolidated properties became consolidated properties as of their respective acquisition dates. Additionally, on December 31, 2011, we and our joint venture partner dissolved a venture in which we had a 50% interest and distributed a portfolio of properties previously held within the venture to us and our joint venture partner. Finally, during 2012, we disposed of our interests in one mall and three non-core retail properties. The results of operations of the properties for all of these transactions are classified as loss from operations of discontinued joint venture interests in the accompanying joint venture statements of operations. Balance sheet information for the joint ventures is as follows:
| | | | | | | |
| | December 31, 2012 | | December 31, 2011 | |
---|
BALANCE SHEETS | | | | | | | |
Assets: | | | | | | | |
Investment properties, at cost | | $ | 14,607,291 | | $ | 20,481,657 | |
Less — accumulated depreciation | | | 4,926,511 | | | 5,264,565 | |
| | | | | |
| | | 9,680,780 | | | 15,217,092 | |
Cash and cash equivalents | | | 619,546 | | | 806,895 | |
Tenant receivables and accrued revenue, net | | | 252,774 | | | 359,208 | |
Investment in unconsolidated entities, at equity | | | 39,589 | | | 133,576 | |
Deferred costs and other assets | | | 438,399 | | | 526,101 | |
| | | | | |
Total assets | | $ | 11,031,088 | | $ | 17,042,872 | |
| | | | | |
Liabilities and Partners' Deficit: | | | | | | | |
Mortgages and other indebtedness | | $ | 11,584,863 | | $ | 15,582,321 | |
Accounts payable, accrued expenses, intangibles, and deferred revenue | | | 672,483 | | | 775,733 | |
Other liabilities | | | 447,132 | | | 981,711 | |
| | | | | |
Total liabilities | | | 12,704,478 | | | 17,339,765 | |
Preferred units | | | 67,450 | | | 67,450 | |
Partners' deficit | | | (1,740,840 | ) | | (364,343 | ) |
| | | | | |
Total liabilities and partners' deficit | | $ | 11,031,088 | | $ | 17,042,872 | |
| | | | | |
Our Share of: | | | | | | | |
Partners' deficit | | $ | (799,911 | ) | $ | (32,000 | ) |
Add: Excess Investment | | | 2,184,133 | | | 714,515 | |
| | | | | |
Our net Investment in unconsolidated entities, at equity | | $ | 1,384,222 | | $ | 682,515 | |
| | | | | |
114
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
7. Investments in Unconsolidated Entities (Continued)
"Excess Investment" represents the unamortized difference of our investment over our share of the equity in the underlying net assets of the joint ventures or other investments acquired and is allocated on a fair value basis primarily to investment property, lease related intangibles, and debt premiums and discounts. We amortize excess investment over the life of the related depreciable components of investment property, typically no greater than 40 years, the terms of the applicable leases and the applicable debt maturity, respectively. The amortization is included in the reported amount of income from unconsolidated entities.
As of December 31, 2012, scheduled principal repayments on joint venture properties' mortgages and other indebtedness are as follows:
| | | | |
2013 | | $ | 1,286,591 | |
2014 | | | 1,095,731 | |
2015 | | | 2,029,553 | |
2016 | | | 1,106,436 | |
2017 | | | 1,367,851 | |
Thereafter | | | 4,693,145 | |
| | | |
Total principal maturities | | | 11,579,307 | |
Net unamortized debt premiums and discounts | | | 5,556 | |
| | | |
Total mortgages and other indebtedness | | $ | 11,584,863 | |
| | | |
115
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
7. Investments in Unconsolidated Entities (Continued)
This debt becomes due in installments over various terms extending through 2034 with interest rates ranging from 0.48% to 9.35% and a weighted average rate of 5.06% at December 31, 2012.
| | | | | | | | | | |
| | For the Year Ended December 31, | |
---|
| | 2012 | | 2011 | | 2010 | |
---|
STATEMENTS OF OPERATIONS | | | | | | | | | | |
Revenue: | | | | | | | | | | |
Minimum rent | | $ | 1,487,554 | | $ | 1,424,038 | | $ | 1,365,466 | |
Overage rent | | | 176,609 | | | 140,822 | | | 125,239 | |
Tenant reimbursements | | | 691,564 | | | 660,354 | | | 655,144 | |
Other income | | | 171,698 | | | 150,949 | | | 181,210 | |
| | | | | | | |
Total revenue | | | 2,527,425 | | | 2,376,163 | | | 2,327,059 | |
Operating Expenses: | | | | | | | | | | |
Property operating | | | 477,338 | | | 460,235 | | | 446,358 | |
Depreciation and amortization | | | 506,820 | | | 485,794 | | | 482,836 | |
Real estate taxes | | | 178,739 | | | 167,608 | | | 174,617 | |
Repairs and maintenance | | | 65,163 | | | 64,271 | | | 63,185 | |
Advertising and promotion | | | 55,175 | | | 50,653 | | | 48,205 | |
Provision for (recovery of) credit losses | | | 1,824 | | | 4,496 | | | (85 | ) |
Other | | | 170,510 | | | 148,110 | | | 130,195 | |
| | | | | | | |
Total operating expenses | | | 1,455,569 | | | 1,381,167 | | | 1,345,311 | |
| | | | | | | |
Operating Income | | | 1,071,856 | | | 994,996 | | | 981,748 | |
Interest expense | | | (599,400 | ) | | (593,408 | ) | | (589,769 | ) |
Loss from unconsolidated entities | | | (1,263 | ) | | (1,263 | ) | | — | |
| | | | | | | |
Income from Continuing Operations | | | 471,193 | | | 400,325 | | | 391,979 | |
Loss from operations of discontinued joint venture interests | | | (20,311 | ) | | (57,961 | ) | | (60,470 | ) |
(Loss) Gain on disposal of discontinued operations, net | | | (5,354 | ) | | 347,640 | | | 39,676 | |
| | | | | | | |
Net Income | | $ | 445,528 | | $ | 690,004 | | $ | 371,185 | |
| | | | | | | |
Third-Party Investors' Share of Net Income | | $ | 239,931 | | $ | 384,384 | | $ | 234,799 | |
| | | | | | | |
Our Share of Net Income | | | 205,597 | | | 305,620 | | | 136,386 | |
Amortization of Excess Investment | | | (83,400 | ) | | (50,562 | ) | | (48,329 | ) |
Our Share of Loss (Gain) on Sale or Disposal of Assets and Interests in Unconsolidated Entities, net | | | 9,245 | | | (173,820 | ) | | (20,305 | ) |
Our Share of Impairment Charge from Investments in Unconsolidated Entities, net | | | — | | | — | | | 8,169 | |
| | | | | | | |
Income from Unconsolidated Entities | | $ | 131,442 | | $ | 81,238 | | $ | 75,921 | |
| | | | | | | |
Our share of income from unconsolidated entities in the above table, aggregated with our share of results of Klépierre, is presented in Income from unconsolidated entities in the accompanying consolidated statements of operations and comprehensive income. Our share of the loss (gain) on sale or disposal of assets and interests in unconsolidated entities, net is reflected within gain upon acquisition of controlling interests, sale or disposal of assets and interests in unconsolidated entities, and impairment charge on investment in unconsolidated entities, net in the accompanying consolidated statements of operations and comprehensive income.
In July 2012, we disposed of our interest in an unconsolidated mall, and in August 2012 we disposed of our interest in three other non-core unconsolidated properties. Our share of the net loss on disposition was $9.2 million.
116
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
7. Investments in Unconsolidated Entities (Continued)
In April 2011, we disposed of our interest in an unconsolidated mall, resulting in a gain of $7.8 million.
In December 2010, we recognized an $8.2 million non-cash impairment charge representing our share of impairment on a joint venture investment in a property in Italy for which the decline in value below our carrying amount was deemed other-than-temporary.
8. Indebtedness and Derivative Financial Instruments
Our mortgages and other indebtedness, excluding the impact of derivative instruments, consist of the following as of December 31:
| | | | | | | |
| | 2012 | | 2011 | |
---|
Fixed-Rate Debt: | | | | | | | |
Mortgages and other notes, including $101,104 and $54,250 net premiums, respectively. Weighted average interest and maturity of 5.85% and 4.4 years at December 31, 2012. | | $ | 7,677,204 | | $ | 5,566,600 | |
Unsecured notes, including $38,847 and $29,178 net discounts, respectively. Weighted average interest and maturity of 5.09% and 7.1 years at December 31, 2012. | | | 13,400,154 | | | 10,640,775 | |
| | | | | |
Total Fixed-Rate Debt | | | 21,077,358 | | | 16,207,375 | |
Variable-Rate Debt: | | | | | | | |
Mortgages and other notes, at face value. Weighted average interest and maturity of 2.57% and 1.5 years at December 31, 2012. | | | 442,152 | | | 1,286,401 | |
Credit Facility (see below) | | | 1,593,497 | | | 952,664 | |
| | | | | |
Total Variable-Rate Debt | | | 2,035,649 | | | 2,239,065 | |
| | | | | |
Total Mortgages and Other Indebtedness | | $ | 23,113,007 | | $ | 18,446,440 | |
| | | | | |
General. Our unsecured debt agreements contain financial covenants and other non-financial covenants. If we were to fail to comply with these covenants, after the expiration of the applicable cure periods, the debt maturity could be accelerated or other remedies could be sought by the lender including adjustments to the applicable interest rate. As of December 31, 2012, we are in compliance with all covenants of our unsecured debt.
At December 31, 2012, we or our subsidiaries were the borrowers under 78 non-recourse mortgage notes secured by mortgages on 78 properties, including seven separate pools of cross-defaulted and cross-collateralized mortgages encumbering a total of 27 properties. Under these cross-default provisions, a default under any mortgage included in the cross-defaulted pool may constitute a default under all mortgages within that pool and may lead to acceleration of the indebtedness due on each property within the pool. Certain of our secured debt instruments contain financial and other non-financial covenants which are specific to the properties which serve as collateral for that debt. If the borrower fails to comply with these covenants, the lender could accelerate the debt and enforce its right against their collateral. At December 31, 2012, the applicable borrowers under these non-recourse mortgage notes were in compliance with all covenants where non-compliance could individually, or giving effect to applicable cross-default provisions in the aggregate, have a material adverse effect on our financial condition, results of operations or cash flows.
117
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
8. Indebtedness and Derivative Financial Instruments (Continued)
Unsecured Debt
At December 31, 2012, our unsecured debt consisted of $13.4 billion of senior unsecured notes of the Operating Partnership, $1.3 billion outstanding under our $4.0 billion unsecured revolving credit facility, or Credit Facility, and $259.2 million outstanding under our $2.0 billion supplemental unsecured revolving credit facility, or Supplemental Facility. The December 31, 2012 balance on the Credit Facility included $1.2 billion (U.S. dollar equivalent) of Euro-denominated borrowings and the entire balance on the Supplemental Facility on such date consisted of Yen-denominated borrowings, both of which are designated as net investment hedges of a portion of our international investments.
On December 31, 2012, we had an aggregate available borrowing capacity of $4.4 billion under the two credit facilities. The maximum outstanding balance of the credit facilities during the year ended December 31, 2012 was $3.1 billion and the weighted average outstanding balance was $1.9 billion. Letters of credit of $45.2 million were outstanding under the Credit Facility as of December 31, 2012.
The Credit Facility's initial borrowing capacity of $4.0 billion can be increased at our sole option to $5.0 billion during its term. The Credit Facility will initially mature on October 30, 2015 and can be extended for an additional year at our sole option. The base interest rate on the Credit Facility is LIBOR plus 100 basis points with an additional facility fee of 15 basis points. In addition, the Credit Facility provides for a money market competitive bid option program that allows us to hold auctions to achieve lower pricing for short-term borrowings. The Credit Facility also includes a $2.0 billion multi-currency tranche.
On June 1, 2012, we entered into the Supplemental Facility with an initial borrowing capacity of $2.0 billion which can be increased at our sole option to $2.5 billion during its term. The Supplemental Facility will initially mature on June 30, 2016 and can be extended for an additional year at our sole option. The base interest rate on the Supplemental Facility is LIBOR plus 100 basis points with an additional facility fee of 15 basis points. Like the Credit Facility, the Supplemental Facility provides for a money market competitive bid option program and allows for multi-currency borrowings. During the second quarter of 2012, we moved $285.0 million (U.S. dollar equivalent) of Yen-denominated borrowings from the Credit Facility to the Supplemental Facility.
On March 13, 2012, the Operating Partnership issued $600.0 million of senior unsecured notes at a fixed interest rate of 2.15% with a maturity date of September 2017, $600.0 million of senior unsecured notes at a fixed interest rate of 3.375% with a maturity date of March 2022, and $550.0 million of senior unsecured notes at a fixed interest rate of 4.75% with a maturity date of March 2042. Proceeds from the unsecured notes offerings were used to fund a portion of the cost of the acquisition of our equity stake in Klépierre and the Mills transaction.
On December 17, 2012, the Operating Partnership issued $750.0 million of senior unsecured notes at a fixed interest rate of 1.50% with a maturity date of February 2018 and $500.0 million of senior unsecured notes at a fixed interest rate of 2.75% with a maturity date of February 2023. Proceeds from the unsecured notes offerings were used to pay down borrowings on the Credit Facility and fund general working capital requirements.
During 2012, we redeemed at par $231.0 million of senior unsecured notes with fixed rates ranging from 5.75% to 6.88%.
On November 1, 2011, we entered into a $900.0 million unsecured term loan. We drew $160.0 million on the term loan in the first quarter of 2012. In the second quarter of 2012, we repaid the outstanding balance in full and terminated the term loan.
118
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
8. Indebtedness and Derivative Financial Instruments (Continued)
Secured Debt
Total secured indebtedness was $8.0 billion and $6.8 billion at December 31, 2012 and 2011, respectively. During 2012, we repaid $536.2 million in mortgage loans with a weighted average interest rate of 3.95%, unencumbering 19 properties, and repaid the outstanding balance of a $735.0 million secured term loan in full.
As a result of the acquisition of additional interests in properties in the Mills transaction in March 2012, as further discussed in Note 7, we consolidated nine properties encumbered by property-level mortgage debt totaling $2.6 billion. This property-level mortgage debt was previously presented as debt of our unconsolidated entities. We and our joint venture partner had equal ownership in these properties prior to the transaction.
Debt Maturity and Other
Our scheduled principal repayments on indebtedness as of December 31, 2012 are as follows:
| | | | |
2013 | | $ | 821,637 | |
2014 | | | 2,337,975 | |
2015 | | | 2,098,028 | |
2016 | | | 5,642,023 | |
2017 | | | 3,281,808 | |
Thereafter | | | 8,869,279 | |
| | | |
Total principal maturities | | | 23,050,750 | |
Net unamortized debt premium | | | 62,257 | |
| | | |
Total mortgages and other indebtedness | | $ | 23,113,007 | |
| | | |
Our cash paid for interest in each period, net of any amounts capitalized, was as follows:
| | | | | | | | | | |
| | For the Year Ended December 31, | |
---|
| | 2012 | | 2011 | | 2010 | |
---|
Cash paid for interest | | $ | 1,122,223 | | $ | 979,436 | | $ | 1,015,989 | |
Derivative Financial Instruments
Our exposure to market risk due to changes in interest rates primarily relates to our long-term debt obligations. We manage exposure to interest rate market risk through our risk management strategy by a combination of interest rate protection agreements to effectively fix or cap a portion of variable rate debt. We are also exposed to foreign currency risk on financings of certain foreign operations. Our intent is to offset gains and losses that occur on the underlying exposures, with gains and losses on the derivative contracts hedging these exposures. We do not enter into either interest rate protection or foreign currency rate protection agreements for speculative purposes.
We may enter into treasury lock agreements as part of an anticipated debt issuance. Upon completion of the debt issuance, the fair value of these instruments is recorded as part of accumulated other comprehensive income (loss) and is amortized to interest expense over the life of the debt agreement.
The fair value of our interest rate swap agreements is a net liability balance of $1.5 million and $10.0 million at December 31, 2012 and 2011, respectively, and is included in other liabilities. The interest rate cap agreements were of nominal value at December 31, 2012 and 2011, and we generally do not apply hedge accounting to these arrangements. In addition, the unamortized loss of our treasury locks and terminated hedges recorded in accumulated other
119
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
8. Indebtedness and Derivative Financial Instruments (Continued)
comprehensive income (loss) was $78.0 million and $89.7 million as of December 31, 2012 and 2011, respectively. As of December 31, 2012, our outstanding LIBOR based derivative contracts consisted of:
- •
- interest rate cap protection agreements with a notional amount of $442.4 million which mature in July 2013 and June 2014, and
- •
- fixed rate swap agreements with a notional amount of $483.7 million which have a weighted average fixed pay rate of 2.52% and a weighted average variable receive rate of 0.58%.
Within the next year, we expect to reclassify to earnings approximately $13.2 million of losses related to active and terminated interest rate swaps from the current balance held in accumulated other comprehensive income (loss). The amount of ineffectiveness relating to cash flow hedges recognized in income during the periods presented was not significant.
Our joint ventures may also enter into interest rate swaps or caps, which are recorded at fair value on the joint venture balance sheets. Included in our accumulated other comprehensive income (loss) as of December 31, 2012 and 2011 is our share of the joint ventures' accumulated derivative losses of $0.4 million and $14.0 million, respectively.
Fair Value of Debt
The carrying value of our variable-rate mortgages and other loans approximates their fair values. We estimate the fair values of consolidated fixed-rate mortgages using cash flows discounted at current borrowing rates and other indebtedness using cash flows discounted at current market rates. We estimate the fair values of consolidated fixed-rate unsecured notes using quoted market prices, or, if no quoted market prices are available, we use quoted market prices for securities with similar terms and maturities. The book value of our consolidated fixed-rate mortgages and other indebtedness was $21.0 billion and $15.9 billion as of December 31, 2012 and 2011, respectively. The fair values of these financial instruments and the related discount rate assumptions as of December 31 are summarized as follows:
| | | | | | | |
| | 2012 | | 2011 | |
---|
Fair value of fixed-rate mortgages and other indebtedness | | $ | 23,373 | | $ | 17,905 | |
Weighted average discount rates assumed in calculation of fair value for fixed-rate mortgages | | | 3.24% | | | 3.60% | |
9. Rentals under Operating Leases
Future minimum rentals to be received under non-cancelable tenant operating leases for each of the next five years and thereafter, excluding tenant reimbursements of operating expenses and percentage rent based on tenant sales volume as of December 31, 2012 are as follows:
| | | | |
2013 | | $ | 2,572,612 | |
2014 | | | 2,363,435 | |
2015 | | | 2,083,716 | |
2016 | | | 1,810,189 | |
2017 | | | 1,524,365 | |
Thereafter | | | 4,079,160 | |
| | | |
| | $ | 14,433,477 | |
| | | |
Approximately 0.6% of future minimum rents to be received are attributable to leases with an affiliate of a limited partner in the Operating Partnership.
120
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
10. Equity
Our Board of Directors is authorized to reclassify excess common stock into one or more additional classes and series of capital stock, to establish the number of shares in each class or series and to fix the preferences, conversion and other rights, voting powers, restrictions, limitations as to dividends, and qualifications and terms and conditions of redemption of such class or series, without any further vote or action by the stockholders. The issuance of additional classes or series of capital stock may have the effect of delaying, deferring or preventing a change in control of us without further action of the stockholders. The ability to issue additional classes or series of capital stock, while providing flexibility in connection with possible acquisitions and other corporate purposes, could have the effect of making it more difficult for a third party to acquire, or of discouraging a third party from acquiring, a majority of our outstanding voting stock.
Holders of our common stock are entitled to one vote for each share held of record on all matters submitted to a vote of stockholders, other than for the election of directors. The holders of our Class B common stock have the right to elect up to four members of the Board of Directors. All 8,000 outstanding shares of the Class B common stock are subject to two voting trusts as to which Herbert Simon and David Simon are the trustees. Shares of Class B common stock convert automatically into an equal number of shares of common stock upon the occurrence of certain events and can be converted into shares of common stock at the option of the holders.
Common Stock Issuances
In 2012, we issued 921,676 shares of common stock to 31 limited partners in exchange for an equal number of units pursuant to the partnership agreement of the Operating Partnership.
In addition, we issued 5,873,620 shares of common stock to The Melvin Simon Family Enterprises Trust in exchange for 6,526,245 units on September 25, 2012.
We issued 712 shares of common stock related to employee stock options exercised during 2012. We used the net proceeds from the option exercises to acquire additional units in the Operating Partnership.
On March 14, 2012, we issued 9,137,500 shares of common stock in a public offering at a price of $137.00 per share. Proceeds of $1.2 billion from the offering, net of issue costs, were used to fund a portion of the acquisition cost of our equity stake in Klépierre and the Mills transaction.
On July 20, 2012, the Operating Partnership redeemed 2,000,000 units from a limited partner for $124.00 per unit in cash.
On December 4, 2012, the Operating Partnership issued 205,335 units in connection with the acquisition of the remaining 50% noncontrolling interest in two outlet properties as discussed in Note 4.
Temporary Equity
We classify as temporary equity those securities for which there is the possibility that we could be required to redeem the security for cash irrespective of the probability of such a possibility. As a result, we classify one series of preferred units of the Operating Partnership and noncontrolling redeemable interests in properties in temporary equity. Each of these securities is discussed further below.
Limited Partners' Preferred Interest in the Operating Partnership and Noncontrolling Redeemable Interests in Properties. The following table summarizes the preferred units of the Operating Partnership and the amount of the noncontrolling redeemable interests in properties as of December 31. The redemption features of the preferred units of the Operating Partnership contain provisions which could require us to settle the redemption in cash. As a result, this series of preferred units in the Operating Partnership remains classified outside permanent equity. The remaining interest in a property or portfolio of properties which are redeemable at the option of the holder or in circumstances that may be outside our control, are accounted for as temporary equity within limited partners' preferred interest in
121
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
10. Equity (Continued)
the Operating Partnership and noncontrolling redeemable interests in properties in the accompanying consolidated balance sheets. The carrying amount of the noncontrolling interest is adjusted to the redemption amount assuming the instrument is redeemable at the balance sheet date. Changes in the redemption value of the underlying noncontrolling interest are recorded within accumulated deficit. There are no noncontrolling interests redeemable at amounts in excess of fair value.
| | | | | | | |
| | 2012 | | 2011 | |
---|
7.50% Cumulative Redeemable Preferred Units, 260,000 units authorized, 255,373 issued and outstanding | | $ | 25,537 | | $ | 25,537 | |
Other noncontrolling redeemable interests in properties | | | 152,469 | | | 242,408 | |
| | | | | |
Limited partners' preferred interest in the Operating Partnership and other noncontrolling redeemable interests in properties | | $ | 178,006 | | $ | 267,945 | |
| | | | | |
7.50% Cumulative Redeemable Preferred Units. This series of preferred units accrues cumulative quarterly distributions at a rate of $7.50 annually. The Operating Partnership may redeem the preferred units on or after November 10, 2013, or earlier upon the occurrence of certain tax triggering events such as death of the initial holder, or the transfer of any units to any person or entity other than the persons or entities entitled to the benefits of the original holder. The redemption price is the liquidation value ($100.00 per preferred unit) plus accrued and unpaid distributions, payable either in cash or fully registered shares of our common stock at our election. In the event of the death of a holder of the preferred units, the occurrence of certain tax triggering events applicable to the holder, or on or after November 10, 2006, the holder may require the Operating Partnership to redeem the preferred units at the same redemption price payable at the option of the Operating Partnership in either cash or shares of common stock.
Permanent Equity
Preferred Stock. Dividends on all series of preferred stock are calculated based upon the preferred stock's preferred return multiplied by the preferred stock's corresponding liquidation value. The Operating Partnership pays preferred distributions to us equal to the dividends we pay on the preferred stock issued.
Series J 83/8% Cumulative Redeemable Preferred Stock. Dividends accrue quarterly at an annual rate of 83/8% per share. We can redeem this series, in whole or in part, on or after October 15, 2027 at a redemption price of $50.00 per share, plus accumulated and unpaid dividends. This preferred stock was issued at a premium of $7.5 million. The unamortized premium included in the carrying value of the preferred stock at December 31, 2012 and 2011 was $4.9 million and $5.2 million, respectively.
Other Equity Activity
Notes Receivable from Former CPI Stockholders. Notes receivable of $15.3 million from stockholders of an entity we acquired in 1998 are reflected as a deduction from capital in excess of par value in the consolidated statements of equity in the accompanying financial statements. The notes do not bear interest and become due at the time the underlying shares are sold.
The Simon Property Group 1998 Stock Incentive Plan. This plan, or the 1998 plan, provides for the grant of equity-based awards in the form of options to purchase shares, stock appreciation rights, restricted stock grants and performance unit awards. Options may be granted which are qualified as "incentive stock options" within the meaning of Section 422 of the Internal Revenue Code and options which are not so qualified. An aggregate of 17,300,000 shares of common stock have been reserved for issuance under the 1998 plan. Additionally, the partnership agreement requires us to purchase units for cash in an amount equal to the fair market value of such shares.
122
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
10. Equity (Continued)
Administration. The 1998 plan is administered by the Compensation Committee of the Board of Directors, or the Compensation Committee. The Compensation Committee determines which eligible individuals may participate and the type, extent and terms of the awards to be granted to them. In addition, the Compensation Committee interprets the 1998 plan and makes all other determinations deemed advisable for its administration. Options granted to employees become exercisable over the period determined by the Compensation Committee. The exercise price of an employee option may not be less than the fair market value of the shares on the date of grant. Employee options generally vest over a three-year period and expire ten years from the date of grant.
Awards for Eligible Directors. Directors who are not also our employees or employees of our affiliates are eligible to receive awards under the 1998 plan. Currently, each eligible director receives on the first day of the first calendar month following his or her initial election an award of restricted stock with a value of $82,500 (pro-rated for partial years of service). Thereafter, as of the date of each annual meeting of stockholders, eligible directors who are re-elected receive an award of restricted stock having a value of $82,500. In addition, eligible directors who serve as chairpersons of the standing committees receive an additional annual award of restricted stock having a value of $10,000 (in the case of the Audit and Compensation Committees) or $7,500 (in the case of the Governance and Nominating Committees). The Lead Independent Director also receives an annual restricted stock award having a value of $12,500. The restricted stock vests in full after one year.
Once vested, the delivery of the shares of restricted stock (including reinvested dividends) is deferred under our Director Deferred Compensation Plan until the director retires, dies or becomes disabled or otherwise no longer serves as a director. The directors may vote and are entitled to receive dividends on the underlying shares; however, any dividends on the shares of restricted stock must be reinvested in shares of common stock and held in the deferred compensation plan until the shares of restricted stock are delivered to the former director.
Stock Based Compensation
Awards under our stock based compensation plans primarily take the form of LTIP units and restricted stock grants. These awards are all performance based and are based on various corporate and business unit performance measures as further described below. In the aggregate, we recorded compensation expense, net of capitalization, related to these stock based compensation arrangements of approximately $31.8 million, $26.2 million, and $21.5 million for the years ended December 31, 2012, 2011 and 2010, respectively, which is included within home and regional office costs and general and administrative costs in the accompanying statements of operations and comprehensive income.
LTIP Programs. On March 16, 2010, the Compensation Committee approved three long-term, performance based incentive compensation programs, or the 2010 LTIP programs, for certain senior executive officers. Awards under the LTIP programs take the form of LTIP units, a form of limited partnership interest issued by the Operating Partnership, and will be considered earned if, and only to the extent to which, applicable total shareholder return, or TSR, performance benchmarks, as defined, are achieved during the performance period. Once earned, LTIP units will become the equivalent of units only after a two year service-based vesting period, beginning after the end of the performance period. Awarded LTIP units not earned are forfeited. During the performance period, participants are entitled to receive on the LTIP units awarded to them distributions equal to 10% of the regular quarterly distributions paid on a unit of the Operating Partnership. As a result, we account for these LTIP units as participating securities under the two-class method of computing earnings per share. The 2010 LTIP programs had one, two and three year performance periods, which ended on December 31, 2010, 2011 and 2012, respectively. In the first quarter of 2011, the Compensation Committee determined the extent to which the performance measures were achieved and 133,673 LTIP units were earned under the one-year 2010 LTIP program and, pursuant to the award agreements, will vest in two equal installments in 2012 and 2013. In the first quarter of 2012, the Compensation Committee determined the extent to which the performance measures were achieved and 337,006 LTIP units were earned under the two-year 2010 LTIP program and, pursuant to the award agreements, will vest in two equal installments in 2013 and 2014.
123
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
10. Equity (Continued)
During July 2011, the Compensation Committee approved a new three-year long-term performance based incentive compensation program, or the 2011-2013 LTIP program, and awarded LTIP units to certain senior executive officers. The 2011-2013 LTIP program has a three year performance period ending on December 31, 2013. During March 2012, the Compensation Committee approved a three-year long-term performance based incentive compensation program, or the 2012-2014 LTIP program, and awarded LTIP units to certain senior executive officers. The 2012-2014 LTIP program has a three year performance period ending December 31, 2014 and will be considered earned if, and only to the extent to which, applicable TSR performance benchmarks are achieved during the performance period. One-half of the earned LTIP units will vest on January 1 of each of the second and third years following the end of the applicable performance period, subject to the participant maintaining employment with us through those dates.
The 2010 LTIP program awards have an aggregate grant date fair value, adjusted for estimated forfeitures, of $7.2 million for the one-year program, $14.8 million for the two-year program and $23.0 million for the three-year program. Both the 2011-2013 LTIP program and 2012-2014 LTIP program have aggregate grant date fair values of $35.0 million, adjusted for estimated forfeitures. Grant date fair values were estimated based upon the results of a Monte Carlo model, and the resulting expense will be recorded regardless of whether the TSR benchmarks are achieved, if the required service is delivered throughout the performance period. The grant date fair values are being amortized into expense over the period from the grant date to the date at which the awards, if any, become vested.
Restricted Stock. The 1998 plan also provides for shares of restricted stock to be granted to certain employees at no cost to those employees, subject to achievement of certain financial and return-based performance measures established by the Compensation Committee related to the most recent year's performance. Once granted, the shares of restricted stock then vest annually over a three or four-year period (equally each year) beginning on January 1 of each year. The cost of restricted stock grants, which is based upon the stock's fair market value on the grant date, is charged to earnings ratably over the vesting period. Through December 31, 2012 a total of 5,340,313 shares of restricted stock, net of forfeitures, have been awarded under the plan. Information regarding restricted stock awards is summarized in the following table for each of the years presented:
| | | | | | | | | | |
| | For the Year Ended December 31, | |
---|
| | 2012 | | 2011 | | 2010 | |
---|
Restricted stock awarded during the year, net of forfeitures | | | 114,066 | | | 116,885 | | | 116,726 | |
Weighted average fair value of shares granted during the year | | $ | 146.70 | | $ | 110.12 | | $ | 85.17 | |
Amortization expense | | $ | 14,001 | | $ | 14,018 | | $ | 16,839 | |
Other Compensation Arrangements. On July 6, 2011, in connection with the execution of a long-term employment agreement, the Compensation Committee granted David Simon, our Chairman and CEO, a retention award in the form of 1,000,000 LTIP units for his continued service as our Chairman and Chief Executive Officer through July 5, 2019. The award vests in one-third increments on July 5th of 2017, 2018 and 2019, subject to continued employment. The grant date fair value of the retention award was $120.3 million which is being recognized as expense over the eight-year term of his employment agreement on a straight-line basis.
124
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
10. Equity (Continued)
Information relating to employee options from December 31, 2009 through December 31, 2012 is as follows:
| | | | | | | |
| | Options | | Weighted Average Exercise Price Per Share | |
---|
Shares under option at December 31, 2009 | | | 505,682 | | $ | 28.88 | |
| | | | | |
Granted (1) | | | — | | | — | |
Exercised (none were forfeited during the period) | | | (178,683 | ) | | 23.03 | |
| | | | | |
Shares under option at December 31, 2010 | | | 326,999 | | $ | 29.75 | |
| | | | | |
Granted | | | — | | | — | |
Exercised (none were forfeited during the period) | | | (324,720 | ) | | 29.61 | |
| | | | | |
Shares under option at December 31, 2011 | | | 2,279 | | $ | 50.17 | |
| | | | | |
Granted | | | — | | | — | |
Exercised (none were forfeited during the period) | | | (712 | ) | | 50.17 | |
| | | | | |
Shares under option at December 31, 2012 | | | 1,567 | | $ | 50.17 | |
| | | | | |
- (1)
- Since 2001, we have not granted any options to officers, directors or employees, except for a series of reload options we assumed as part of a prior business combination.
All 1,567 options outstanding at December 31, 2012, are exercisable and have an exercise price of $50.17 and a weighted average life of 1.17 years.
We also maintain a tax-qualified retirement 401(k) savings plan and offer no other post-retirement or post-employment benefits to our employees.
Exchange Rights
Limited partners in the Operating Partnership have the right to exchange all or any portion of their units for shares of common stock on a one-for-one basis or cash, as determined by the Board of Directors. The amount of cash to be paid if the exchange right is exercised and the cash option is selected will be based on the trading price of our common stock at that time. At December 31, 2012, we had reserved 58,151,188 shares of common stock for possible issuance upon the exchange of units, stock options and Class B common stock.
11. Commitments and Contingencies
Litigation
We are involved from time-to-time in various legal proceedings that arise in the ordinary course of our business, including, but not limited to commercial disputes, environmental matters, and litigation in connection with transactions including acquisitions and divestitures. We believe that such litigation, claims and administrative proceedings will not have a material adverse impact on our financial position or our results of operations. We record a liability when a loss is considered probable and the amount can be reasonably estimated.
In May 2010, Opry Mills sustained significant flood damage. Insurance proceeds of $50 million have been funded by the insurers and remediation work has been completed. The property was re-opened March 29, 2012. The excess insurance carriers (those providing coverage above $50 million) have denied the claim under the policy for additional proceeds (of up to $150 million) to pay further amounts for restoration costs and business interruption losses. We and our lenders are continuing our efforts through pending litigation to recover our losses under the excess
125
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
11. Commitments and Contingencies (Continued)
insurance policies for Opry Mills and we believe recovery is probable, but no assurances can be made that our efforts to recover these funds will be successful.
Lease Commitments
As of December 31, 2012, a total of 28 of the consolidated properties are subject to ground leases. The termination dates of these ground leases range from 2013 to 2090. These ground leases generally require us to make fixed annual rental payments, or a fixed annual rental plus a percentage rent component based upon the revenues or total sales of the property. Some of these leases also include escalation clauses and renewal options. We incurred ground lease expense, which is included in other expense, as follows:
| | | | | | | | | | |
| | For the Year Ended December 31, | |
---|
| | 2012 | | 2011 | | 2010 | |
---|
Ground lease expense | | $ | 43,421 | | $ | 42,284 | | $ | 36,750 | |
Future minimum lease payments due under these ground leases for years ending December 31, excluding applicable extension options, are as follows:
| | | | |
2013 | | $ | 26,950 | |
2014 | | | 28,196 | |
2015 | | | 28,921 | |
2016 | | | 29,097 | |
2017 | | | 29,106 | |
Thereafter | | | 889,307 | |
| | | |
| | $ | 1,031,577 | |
| | | |
Insurance
We maintain insurance coverage with third party carriers who provide a portion of the coverage for specific layers of potential losses including commercial general liability, fire, flood, extended coverage and rental loss insurance on all of our properties in the United States. The initial portion of coverage not provided by third party carriers is either insured through our wholly-owned captive insurance companies, Rosewood Indemnity, Ltd. and Bridgewood Insurance Company, Ltd., or other financial arrangements controlled by us. The third party carrier has, in turn, agreed to provide evidence of coverage for this layer of losses under the terms and conditions of the carrier's policy. A similar policy written through our captive insurance entities also provides initial coverage for property insurance and certain windstorm risks at the properties located in coastal windstorm locations.
We currently maintain insurance coverage against acts of terrorism on all of our properties in the United States on an "all risk" basis in the amount of up to $1 billion. The current federal laws which provide this coverage are expected to operate through 2014. Despite the existence of this insurance coverage, any threatened or actual terrorist attacks where we operate could adversely affect our property values, revenues, consumer traffic and tenant sales.
Guarantees of Indebtedness
Joint venture debt is the liability of the joint venture and is typically secured by the joint venture property, which is non-recourse to us. As of December 31, 2012 and 2011, the Operating Partnership guaranteed joint venture related mortgage or other indebtedness of $84.9 million and $30.2 million, respectively. Mortgages guaranteed by us are
126
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
11. Commitments and Contingencies (Continued)
secured by the property of the joint venture and that property could be sold in order to satisfy the outstanding obligation.
Concentration of Credit Risk
Our malls, Premium Outlets, The Mills, and community/lifestyle centers rely heavily upon anchor tenants to attract customers; however, anchor retailers do not contribute materially to our financial results as many anchor retailers own their spaces. All material operations are within the United States and no customer or tenant accounts for 5% or more of our consolidated revenues.
Limited Life Partnerships
We are the controlling partner in several consolidated partnerships that have a limited life. We estimated the settlement values of these noncontrolling interests as of December 31, 2012 and 2011 as approximately $143 million and $140 million, respectively. The settlement values are based on the estimated fair values upon a hypothetical liquidation of the partnership interests and estimated yield maintenance or prepayment penalties associated with the payment to settle any underlying secured mortgage debt.
12. Related Party Transactions
Our management company provides management, insurance, and other services to Melvin Simon & Associates, Inc., a related party, unconsolidated joint ventures, and other non-owned properties. Amounts for services provided by our management company and its affiliates to our unconsolidated joint ventures and other related parties were as follows:
| | | | | | | | | | |
| | For the Year Ended December 31, | |
---|
| | 2012 | | 2011 | | 2010 | |
---|
Amounts charged to unconsolidated joint ventures | | $ | 119,534 | | $ | 125,306 | | $ | 118,905 | |
Amounts charged to properties owned by related parties | | | 4,416 | | | 4,353 | | | 4,308 | |
During 2012, 2011 and 2010, we recorded interest income of $2.0 million, $9.8 million and $9.9 million, respectively, net of inter-entity eliminations, related to the loans that we have provided to TMLP and SPG-FCM. In addition, during 2012, 2011 and 2010, we recorded development, royalty and other fees related to our international investments of $15.5 million, $12.3 million, and $10.8 million, respectively, which is included in other income in the accompanying consolidated statements of operations and comprehensive income.
127
Simon Property Group, Inc. and Subsidiaries
Notes to Consolidated Financial Statements (Continued)
(Dollars in thousands, except share and per share amounts and where indicated as in millions or billions)
13. Quarterly Financial Data (Unaudited)
Quarterly 2012 and 2011 data is summarized in the table below. Quarterly amounts may not sum to annual amounts due to rounding.
| | | | | | | | | | | | | |
| | First Quarter | | Second Quarter | | Third Quarter | | Fourth Quarter | |
---|
2012 | | | | | | | | | | | | | |
Total revenue | | $ | 1,118,969 | | $ | 1,188,066 | | $ | 1,228,617 | | $ | 1,344,431 | |
Operating income | | | 516,721 | | | 524,327 | | | 564,953 | | | 614,598 | |
Consolidated net income | | | 781,829 | | | 260,936 | | | 306,371 | | | 370,496 | |
Net income attributable to common stockholders | | | 645,410 | | | 215,445 | | | 254,921 | | | 315,383 | |
Net income per share — Basic | | $ | 2.18 | | $ | 0.71 | | $ | 0.84 | | $ | 1.01 | |
Net income per share — Diluted | | $ | 2.18 | | $ | 0.71 | | $ | 0.84 | | $ | 1.01 | |
Weighted average shares outstanding | | | 295,693,410 | | | 303,252,359 | | | 304,107,489 | | | 303,137,350 | |
Diluted weighted average shares outstanding | | | 295,694,520 | | | 303,253,401 | | | 304,108,559 | | | 303,138,422 | |
2011 | | | | | | | | | | | | | |
Total revenue | | $ | 1,019,874 | | $ | 1,040,861 | | $ | 1,074,360 | | $ | 1,171,337 | |
Operating income | | | 451,949 | | | 470,260 | | | 484,556 | | | 536,389 | |
Consolidated net income | | | 219,666 | | | 250,522 | | | 333,781 | | | 441,931 | |
Net income attributable to common stockholders | | | 179,412 | | | 205,121 | | | 274,000 | | | 362,930 | |
Net income per share — Basic | | $ | 0.61 | | $ | 0.70 | | $ | 0.93 | | $ | 1.24 | |
Net income per share — Diluted | | $ | 0.61 | | $ | 0.70 | | $ | 0.93 | | $ | 1.24 | |
Weighted average shares outstanding | | | 293,080,205 | | | 293,367,771 | | | 293,735,663 | | | 293,821,920 | |
Diluted weighted average shares outstanding | | | 293,290,496 | | | 293,402,353 | | | 293,758,135 | | | 293,832,555 | |
128
QuickLinks
Management's Discussion and Analysis of Financial Condition and Results of Operations Simon Property Group, Inc. and Subsidiaries