Exhibit 99.2
SIMON PROPERTY GROUP
Overview
The Company
Simon Property Group, Inc. (the “Company” or “Simon Property”) (NYSE:SPG) is a self-administered and self-managed real estate investment trust (“REIT”). Simon Property Group, L.P. (the “Operating Partnership”) is a subsidiary partnership of the Company. The Company and the Operating Partnership (collectively, “Simon Group”) are engaged primarily in the ownership, development and management of retail real estate properties, primarily regional malls, Premium Outlet centers and community/lifestyle centers.
At March 31, 2006, the Company owned or had an interest in 286 properties in the United States containing an aggregate of 201 million square feet of gross leasable area (GLA) in 39 states plus Puerto Rico. The Company also holds interests in 51 European shopping centers in France, Italy and Poland; 5 Premium Outlet centers in Japan; and one Premium Outlet center in Mexico.
This package was prepared to provide (1) ownership information, (2) certain operational information, and (3) balance sheet information as of March 31, 2006, for the Company and the Operating Partnership.
Certain statements contained in this Supplemental Package may constitute “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Actual results may differ materially from those indicated by forward-looking statements due to a variety of risks and uncertainties. Those risks and uncertainties include, but are not limited to, international, national, regional and local economic climates, competitive market forces, changes in market rental rates, trends in the retail industry, the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise, risks associated with acquisitions, the impact of terrorist activities, environmental liabilities, pending litigation, maintenance of REIT status, changes in applicable laws, rules and regulations, changes in market rates of interest and fluctuations in exchange rates of foreign currencies. The reader is directed to the Company’s various filings with the Securities and Exchange Commission for a discussion of such risks and uncertainties. The Company undertakes no obligation to publicly update or revise any forward-looking statements whether as a result of new information, future events or otherwise.
We hope you find this Supplemental Package beneficial. Any questions, comments or suggestions should be directed to: Shelly J. Doran, Vice President of Investor Relations-Simon Property Group, P.O. Box 7033, Indianapolis, IN 46207. Telephone: (317) 685-7330; e-mail: sdoran@simon.com
18
Reporting Calendar
Results for the next three quarters will be announced according to the following approximate schedule:
Second Quarter 2006 | | Late July 2006 |
Third Quarter 2006 | | Late October 2006 |
Fourth Quarter 2006 | | Early February 2007 |
Stock Information
Simon Property common stock and four issues of preferred stock are traded on the New York Stock Exchange under the following symbols:
Common Stock | | SPG |
8.75% Series F Cumulative Preferred | | SPGPrF |
7.89% Series G Cumulative Preferred | | SPGPrG |
6% Series I Convertible Perpetual Preferred | | SPGPrI |
8.375% Series J Cumulative Redeemable Preferred | | SPGPrJ |
Credit Ratings
Standard & Poor’s(1) | | | | | |
Corporate | | A- | | (Stable Outlook) | |
Senior Unsecured | | A- | | (Stable Outlook) | |
Preferred Stock | | BBB+ | | (Stable Outlook) | |
Moody’s(2) | | | | | |
Senior Unsecured | | Baa1 | | (Positive Outlook) | |
Preferred Stock | | Baa2 | | (Positive Outlook) | |
(1) On March 31, 2006, Standard & Poor’s upgraded its rating on Simon Group’s corporate and senior unsecured debt to A- from BBB+ and upgraded its rating on Simon Group’s preferred stock to BBB+ from BBB.
(2) On September 28, 2005, Moody’s upgraded its rating on Simon Group’s senior unsecured debt to Baa1 from Baa2 and upgraded its rating on Simon Group’s preferred stock to Baa2 from Baa3.
On April 26, 2006, Moody’s changed its outlook on Simon Group’s senior unsecured debt and preferred stock to Positive from Stable.
19
Simon Property Group Ownership Structure(1)
March 31, 2006

(1) Schedule excludes preferred stock (see “Preferred Stock/Units Outstanding”) and units not convertible into common stock.
(2) Consists of Melvin Simon, Herbert Simon, David Simon, and/or trusts established for the benefit of members of the Simon family and Melvin Simon & Associates, Inc.
(3) Holders of Class B common stock are entitled to elect 4 of the 13 members of the Board of Directors and also have voting rights with common stock.
(4) Consists of NID Corporation, directly or indirectly, members of the DeBartolo family, including Edward J. DeBartolo, Jr. and M. Denise DeBartolo York, or trusts established for the benefit of members of the DeBartolo family or entities in which the foregoing persons hold interests.
(5) Holders of Class C common stock are entitled to elect 2 of the 13 members of the Board of Directors and also have voting rights with common stock.
(6) Other executives includes directors and executive officers of Simon Property, other than Simon and DeBartolo family members.
20
SIMON PROPERTY GROUP
Changes in Common Shares and Unit Ownership
For the Period from December 31, 2005 through March 31, 2006
| | Operating | | Company | |
| | Partnership | | Common | |
| | Units(1) | | Shares(2) | |
Number Outstanding at December 31, 2005 | | 58,522,624 | | 220,361,581 | |
Activity During the First Three Months of 2006: | | | | | |
Issuance of Stock for Stock Option Exercises | | — | | 58,225 | |
Conversion of Units into Common Stock | | (16,800 | ) | 16,800 | |
Conversion of Units into Cash | | (32,349 | ) | — | |
Conversion of Preferred Units into Units | | 19,967 | | — | |
Restricted Stock Awards (Stock Incentive Program), Net | | — | | 426,750 | |
Number Outstanding at March 31, 2006 | | 58,493,442 | | 220,863,356 | |
Details for Diluted Common Shares Outstanding(5): | | | | | |
Company Common Shares Outstanding at March 31, 2006 | | 220,863,356 | |
Number of Common Shares Issuable Assuming Conversion of: | | | | | |
Series I 6% Convertible Perpetual Preferred Stock(3) | | 10,867,628 | |
Series C 7% Cumulative Convertible Preferred Units(3) | | 1,047,639 | |
Series I 6% Convertible Perpetual Preferred Units(3) | | 3,277,353 | |
Net Number of Common Shares Issuable Assuming Exercise of Stock Options(4) | | 973,102 | |
Diluted Common Shares Outstanding at March 31, 2006(5) | | 237,029,078 | |
(1) Excludes units owned by the Company (shown here as Company Common Shares) and units not convertible into common shares.
(2) Excludes preferred units relating to preferred stock outstanding (see Schedule of Preferred Stock Outstanding on page 71).
(3) Conversion terms provided on page 71 of this document.
(4) Based upon the weighted average stock price for the quarter ended March 31, 2006.
(5) For FFO purposes.
21
SIMON PROPERTY GROUP
Selected Financial and Equity Information
As of March 31, 2006
Unaudited
(In thousands, except as noted)
| | As of or for the | |
| | Three Months Ended | |
| | March 31, | |
| | 2006 | | 2005 | |
Financial Highlights of the Company | | | | | |
Total Revenue—Consolidated Properties | | $ | 787,649 | | $ | 741,970 | |
Net Income Available to Common Stockholders | | $ | 104,017 | | $ | 57,067 | |
Basic Earnings per Common Share | | $ | 0.47 | | $ | 0.26 | |
Diluted Earnings per Common Share | | $ | 0.47 | | $ | 0.26 | |
FFO of the Simon Portfolio | | $ | 358,857 | | $ | 319,569 | |
Diluted FFO of the Simon Portfolio | | $ | 373,051 | | $ | 333,781 | |
Basic FFO per Share | | $ | 1.29 | | $ | 1.14 | |
Diluted FFO per Share | | $ | 1.26 | | $ | 1.12 | |
Distributions per Share | | $ | 0.76 | | $ | 0.70 | |
| | March 31, | | December 31, | |
Stockholders’ Equity Information | | 2006 | | 2005 | |
Limited Partner Units Outstanding at End of Period | | 58,494 | | 58,523 | |
Common Shares Outstanding at End of Period | | 220,863 | | 220,361 | |
Total Common Shares and Units Outstanding at End of Period | | 279,357 | | 278,884 | |
Weighted Average Limited Partnership Units Outstanding | | 58,503 | | 59,566 | |
Weighted Average Common Shares Outstanding—Basic(1) | | 220,580 | | 220,259 | |
Weighted Average Common Shares Outstanding—Diluted(1) | | 236,717 | | 236,321 | |
Debt Information | | | | | |
Simon Group’s Share of Consolidated Debt | | $ | 13,946,977 | | $ | 13,912,933 | |
Simon Group’s Share of Joint Venture Debt | | $ | 3,306,031 | | $ | 3,169,662 | |
Market Capitalization | | | | | |
Common Stock Price at End of Period | | $ | 84.14 | | $ | 76.63 | |
Equity Market Capitalization(2) | | $ | 25,276,831 | | $ | 23,070,738 | |
Total Capitalization—Including Simon Group’s Share of Debt | | $ | 42,529,839 | | $ | 40,153,333 | |
| | As of or for the | |
| | Three Months Ended | |
| | March 31, | |
| | 2006 | | 2005 | |
Miscellaneous Balance Sheet Data | | | | | |
Interest Capitalized during the Period: | | | | | |
Consolidated Properties | | $ | 4,234 | | $ | 3,394 | |
Joint Venture Properties | | $ | 1,565 | | $ | 915 | |
Simon Group’s Share of Joint Venture Properties | | $ | 771 | | $ | 442 | |
(1) For purposes of computing net income and FFO per share.
(2) Market value of Common Stock, Units and all issues of Preferred Stock of the Company.
22
On the next two pages, we present balance sheet and income statement data on a pro-rata basis reflecting the Company’s proportionate economic ownership of each asset in the Simon Group portfolio.
Basis of Presentation: The consolidated amounts shown are prepared on a consistent basis with the consolidated financial statements prepared by the Company. The Company’s Share of Joint Ventures column was derived on a property-by-property basis by applying the same percentage interests used to arrive at our share of net income during the period and applying them to all financial statement line items of each property. A similar calculation was performed for minority interests.
23
SIMON PROPERTY GROUP
Unaudited Pro-Rata Statement of Operations
For The Three Months Ended March 31, 2006
| | | | | | The Company’s | | The Company’s | | Total | |
| | | | Minority | | Consolidated | | Shares of | | Company’s | |
| | Consolidated | | Interest | | Share | | Joint Ventures | | Share | |
REVENUE: | | | | | | | | | | | | | | | | | | | | | |
Minimum rent | | | $ | 488,088 | | | | $ | (8,317 | ) | | | $ | 479,771 | | | | $ | 113,846 | | | | $ | 593,617 | | |
Overage rent | | | 16,059 | | | | (117 | ) | | | 15,942 | | | | 5,715 | | | | 21,657 | | |
Tenant reimbursements | | | 221,035 | | | | (6,068 | ) | | | 214,967 | | | | 51,859 | | | | 266,826 | | |
Management fees and other revenues | | | 20,169 | | | | — | | | | 20,169 | | | | — | | | | 20,169 | | |
Other income | | | 42,298 | | | | (428 | ) | | | 41,870 | | | | 14,840 | | | | 56,710 | | |
Total revenue | | | 787,649 | | | | (14,930 | ) | | | 772,719 | | | | 186,260 | | | | 958,979 | | |
EXPENSES: | | | | | | | | | | | | | | | | | | | | | |
Property operating | | | 105,947 | | | | (3,032 | ) | | | 102,915 | | | | 35,946 | | | | 138,861 | | |
Depreciation and amortization | | | 209,447 | | | | (2,148 | ) | | | 207,299 | | | | 50,614 | | | | 257,913 | | |
Real estate taxes | | | 81,805 | | | | (4,608 | ) | | | 77,197 | | | | 13,435 | | | | 90,632 | | |
Repairs and maintenance | | | 25,955 | | | | (639 | ) | | | 25,316 | | | | 8,130 | | | | 33,446 | | |
Advertising and promotion | | | 17,402 | | | | (315 | ) | | | 17,087 | | | | 3,012 | | | | 20,099 | | |
(Recovery of) provision for credit losses | | | (6 | ) | | | (134 | ) | | | (140 | ) | | | 328 | | | | 188 | | |
Home and regional office costs | | | 30,336 | | | | — | | | | 30,336 | | | | — | | | | 30,336 | | |
General & administrative | | | 4,493 | | | | — | | | | 4,493 | | | | — | | | | 4,493 | | |
Other | | | 13,066 | | | | (459 | ) | | | 12,607 | | | | 10,307 | | | | 22,914 | | |
Total operating expenses | | | 488,445 | | | | (11,335 | ) | | | 477,110 | | | | 121,772 | | | | 598,882 | | |
OPERATING INCOME | | | 299,204 | | | | (3,595 | ) | | | 295,609 | | | | 64,488 | | | | 360,097 | | |
Interest expense | | | 204,072 | | | | (2,670 | ) | | | 201,402 | | | | 44,796 | | | | 246,198 | | |
Income before minority interest | | | 95,132 | | | | (925 | ) | | | 94,207 | | | | 19,692 | | | | 113,899 | | |
Minority interest | | | (925 | ) | | | 925 | | | | — | | | | — | | | | — | | |
Income tax expense of taxable REIT subsidiaries | | | (1,639 | ) | | | — | | | | (1,639 | ) | | | — | | | | (1,639 | ) | |
Income before unconsolidated entities | | | 92,568 | | | | — | | | | 92,568 | | | | 19,692 | | | | 112,260 | | |
Income from unconsolidated entities | | | 19,692 | | | | — | | | | 19,692 | | | | (19,692 | ) | | | — | | |
Gain on sales of interests in unconsolidated entities | | | 34,350 | | | | — | | | | 34,350 | | | | — | | | | 34,350 | | |
Income from beneficial interests, net | | | 10,231 | | | | — | | | | 10,231 | | | | — | | | | 10,231 | | |
Income from continuing operations | | | 156,841 | | | | — | | | | 156,841 | | | | — | | | | 156,841 | | |
Results of operations from discontinued operations | | | 191 | | | | — | | | | 191 | | | | — | | | | 191 | | |
(Loss) Gain on disposal or sale of discontinued operations, net | | | (28 | ) | | | — | | | | (28 | ) | | | — | | | | (28 | ) | |
Income before allocation to limited partners | | | 157,004 | | | | — | | | | 157,004 | | | | — | | | | 157,004 | | |
LESS: | | | | | | | | | | | | | | | | | | | | | |
Limited partners’ interest in the Operating Partnership | | | 27,588 | | | | — | | | | 27,588 | | | | — | | | | 27,588 | | |
Preferred distributions of the Operating Partnership | | | 6,826 | | | | — | | | | 6,826 | | | | — | | | | 6,826 | | |
NET INCOME | | | 122,590 | | | | — | | | | 122,590 | | | | — | | | | 122,590 | | |
Preferred dividends | | | (18,573 | ) | | | — | | | | (18,573 | ) | | | — | | | | (18,573 | ) | |
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS | | | $ | 104,017 | | | | $ | — | | | | $ | 104,017 | | | | $ | — | | | | $ | 104,017 | | |
RECONCILIATION OF NET INCOME TO FFO | | | | | | | | | | | | | | | | | | | | | |
Net Income | | | | | | | | | | | $ | 122,590 | | | | $ | — | | | | $ | 122,590 | | |
Adjustments to Net Income to Arrive at FFO: | | | | | | | | | | | | | | | | | | | | | |
Limited partners’ interest in the Operating Partnership and preferred distributions of the Operating Partnership | | | | | | | | | | | 34,414 | | | | — | | | | 34,414 | | |
Depreciation and amortization from consolidated properties, beneficial interests, and discontinued operations | | | | | | | | | | | 213,542 | | | | — | | | | 213,542 | | |
Simon’s share of depreciation and amortization from unconsolidated entities | | | | | | | | | | | — | | | | 50,132 | | | | 50,132 | | |
Income from unconsolidated entities | | | | | | | | | | | (19,692 | ) | | | 19,692 | | | | — | | |
(Gain) loss on disposal or sale of discontinued operations, net and loss on sales of interests in unconsolidated entities, net | | | | | | | | | | | (34,322 | ) | | | — | | | | (34,322 | ) | |
Minority interest portion of depreciation and amortization | | | | | | | | | | | (2,100 | ) | | | — | | | | (2,100 | ) | |
Preferred distributions and dividends | | | | | | | | | | | (25,399 | ) | | | — | | | | (25,399 | ) | |
FFO of the Simon Portfolio | | | | | | | | | | | $ | 289,033 | | | | $ | 69,824 | | | | $ | 358,857 | | |
Percentage of FFO of the Simon Portfolio | | | | | | | | | | | 80.54 | % | | | 19.46 | % | | | 100.00 | % | |
24
SIMON PROPERTY GROUP
Unaudited Pro-Rata Balance Sheet
As of March 31, 2006
| | | | | | The Company’s | | The Company’s | | Total | |
| | | | Minority | | Consolidated | | Share of | | Company’s | |
| | Consolidated | | Interest | | Share | | Joint Ventures | | Share | |
ASSETS: | | | | | | | | | | | | | | | | | |
Investment properties, at cost | | | $ | 21,827,364 | | | $ | (203,409 | ) | | $ | 21,623,955 | | | | $ | 5,311,087 | | | $ | 26,935,042 | |
Less—accumulated depreciation | | | 3,978,222 | | | (61,378 | ) | | 3,916,844 | | | | 777,008 | | | 4,693,852 | |
| | | 17,849,142 | | | (142,031 | ) | | 17,707,111 | | | | 4,534,079 | | | 22,241,190 | |
Cash and cash equivalents | | | 299,037 | | | (10,117 | ) | | 288,920 | | | | 133,825 | | | 422,745 | |
Tenant receivables and accrued revenue, net | | | 323,107 | | | (5,972 | ) | | 317,135 | | | | 81,870 | | | 399,005 | |
Investment in unconsolidated entities, at equity | | | 1,567,230 | | | — | | | 1,567,230 | | | | (1,567,230 | ) | | — | |
Deferred costs and other assets | | | 978,451 | | | (72,078 | ) | | 906,373 | | | | 136,237 | | | 1,042,610 | |
Total assets | | | $ | 21,016,967 | | | $ | (230,198 | ) | | $ | 20,786,769 | | | | $ | 3,318,781 | | | $ | 24,105,550 | |
LIABILITIES: | | | | | | | | | | | | | | | | | |
Mortgages and other indebtedness | | | $ | 14,139,261 | | | $ | (192,284 | ) | | $ | 13,946,977 | | | | $ | 3,306,031 | | | $ | 17,253,008 | |
Accounts payable, accrued expenses, intangibles, and deferred revenues | | | 1,013,283 | | | (12,465 | ) | | 1,000,818 | | | | 171,971 | | | 1,172,789 | |
Cash distributions and losses in partnerships and joint ventures, at equity | | | 205,983 | | | — | | | 205,983 | | | | (205,983 | ) | | — | |
Other liabilities, minority interest and accrued dividends | | | 157,926 | | | (25,449 | ) | | 132,477 | | | | 46,762 | | | 179,239 | |
Total liabilities | | | 15,516,453 | | | (230,198 | ) | | 15,286,255 | | | | 3,318,781 | | | 18,605,036 | |
LIMITED PARTNERS’ INTEREST IN THE OPERATING PARTNERSHIP | | | 854,561 | | | — | | | 854,561 | | | | — | | | 854,561 | |
LIMITED PARTNERS’ PREFERRED INTEREST IN THE OPERATING PARTNERSHIP | | | 400,806 | | | — | | | 400,806 | | | | — | | | 400,806 | |
STOCKHOLDERS’ EQUITY: | | | | | | | | | | | | | | | | | |
CAPITAL STOCK OF SIMON PROPERTY GROUP, INC. (750,000,000 total shares authorized, $.0001 par value, 237,996,000 shares of excess common stock): | | | | | | | | | | | | | | | | | |
All series of preferred stock, 100,000,000 shares authorized, 25,635,772 issued and outstanding, with a liquidation value of $1,081,789 | | | 1,080,190 | | | — | | | 1,080,190 | | | | — | | | 1,080,190 | |
Common stock, $.0001 par value, 400,000,000 shares authorized, 225,240,261 issued and outstanding | | | 23 | | | — | | | 23 | | | | — | | | 23 | |
Class B common stock, $.0001 par value, 12,000,000 shares authorized, 8,000 issued and outstanding | | | — | | | — | | | — | | | | — | | | — | |
Class C common stock, $.0001 par value, 4,000 shares authorized, issued and outstanding | | | — | | | — | | | — | | | | — | | | — | |
Capital in excess of par value | | | 4,963,224 | | | — | | | 4,963,224 | | | | — | | | 4,963,224 | |
Accumulated deficit | | | (1,614,664 | ) | | — | | | (1,614,664 | ) | | | — | | | (1,614,664 | ) |
Accumulated other comprehensive income | | | 10,835 | | | — | | | 10,835 | | | | — | | | 10,835 | |
Common stock held in treasury at cost, 4,388,905 shares | | | (194,461 | ) | | — | | | (194,461 | ) | | | — | | | (194,461 | ) |
Total stockholders’ equity | | | 4,245,147 | | | — | | | 4,245,147 | | | | — | | | 4,245,147 | |
| | | $ | 21,016,967 | | | $ | (230,198 | ) | | $ | 20,786,769 | | | | $ | 3,318,781 | | | $ | 24,105,550 | |
25
SIMON PROPERTY GROUP
Reconciliation of Net Income to NOI
As of March 31, 2006
(in thousands, except as noted)
Industry practice is to evaluate real estate properties on an unleveraged basis. NOI is a standard industry performance measure which is defined as operating income plus depreciation and amortization, both calculated in accordance with accounting principles generally accepted in the United States (“GAAP”). We consider NOI to be a key measure of our operating performane that is not specifically defined by GAAP. We believe that NOI is helpful to investors because it is a widely recognized measure of the performance of REITs and provides a relevant basis for comparison among REITs. We also use NOI internally to measure the operating performance of our portfolio.
However, you should understand that NOI:
· does not represent cash flow from operations as defined by GAAP,
· should not be considered as an alternative to net income determined in accordance with GAAP as a measure of operating performance,
· is not an alternative to cash flows as a measure of liquidity, and
· is not indicative of cash flows from operating, investing and financing activities.
The Reconciliation of Net Income toNOI provides net income, which we believe is the most directly comparable GAAP financial measure, and reconciles the amounts to “Total NOI of the Simon Group Portfolio.” This schedule also provides the increase in NOI of regional malls that are comparable properties for the quarter ended March 31, 2006.
| | For the Three Months Ended | |
| | March 31, | |
| | 2006 | | 2005 | |
Reconciliation of NOI of consolidated Properties: | | | | | |
Net Income | | $ | 122,590 | | $ | 75,464 | |
Preferred distributions of the Operating Partnership | | 6,826 | | 6,924 | |
Limited partners’ interest in the Operating Partnership | | 27,588 | | 15,663 | |
Discontinued operations—Results of operations and (gain) loss on disposal or sale, net | | (163 | ) | (3,253 | ) |
Income tax expense of taxable REIT subsidiaries | | 1,639 | | 4,686 | |
Minority interest | | 925 | | 3,307 | |
Interest expense | | 204,072 | | 195,204 | |
Income from unconsolidated entities | | (19,692 | ) | (17,927 | ) |
(Gain) loss on sales of interests in unconsolidated entities | | (34,350 | ) | (10,473 | ) |
Income from beneficial interests, net | | (10,231 | ) | — | |
Operating Income | | 299,204 | | 269,595 | |
Depreciation and amortization | | 209,447 | | 210,298 | |
NOI of consolidated Properties | | $ | 508,651 | | $ | 479,893 | |
Reconciliation of NOI of unconsolidated entities: | | | | | |
Net Income | | $ | 81,786 | | $ | 169,161 | |
Discontinued operations—Results of operations and loss (gain) on disposal or sale, net | | 380 | | (98,332 | ) |
Interest expense | | 107,934 | | 96,805 | |
Income from unconsolidated entities | | — | | 1,255 | |
Gain on sale of asset | | (94 | ) | — | |
Operating Income | | 190,006 | | 168,889 | |
Depreciation and amortization | | 76,163 | | 75,658 | |
NOI of unconsolidated entities | | $ | 266,169 | | $ | 244,547 | |
Total consolidated and unconsolidated NOI from continuing operations | | $ | 774,820 | | $ | 724,440 | |
Adjustments to NOI: | | | | | |
NOI of discontinued consolidated and unconsolidated Properties | | 258 | | 10,386 | |
Total NOI of the Simon Group Portfolio | | $ | 775,078 | | $ | 734,826 | |
Increase in NOI from prior period | | 5.5 | % | 19.3 | % |
Less: Joint venture partner’s share of NOI | | 156,877 | | 147,216 | |
Simon Group’s Share of NOI | | $ | 618,201 | | $ | 587,610 | |
Increase in Simon Group’s Share of NOI from prior period | | 5.2 | % | 27.6 | % |
NOI of Regional Malls that are Comparable Properties(1) | | $ | 604,580 | | $ | 569,692 | |
Increase in NOI of Regional Malls that are Comparable Properties(1) | | 6.1 | % | | |
(1) Properties that were owned in both of the periods under comparison are referred to as comparable properties.
26
SIMON PROPERTY GROUP
NOI Composition(1)
For the Three Months Ended March 31, 2006
U.S. Portfolio NOI by Geographic
Diversification(2)

NOI by Asset Type(3)

(1) | Based on Total NOI of the Simon Group portfolio. | |
(2) | U.S. regions: | |
| Northeast—PA, NY, VT, NH, ME, MA, NJ, CT and RI | West North Central—ND, SD, NE, KS, MN, IA and MO |
| Mideast—KY, WV, MD, DE, VA, NC and SC | East North Central—WI, MI, OH, IN and IL |
| Southeast—TN, MS, AL, GA, FL and Puerto Rico | Mountain—NV, AZ, NM, UT, CO, ID, MT and WY |
| Southwest—TX, OK, LA and AR | Pacific—CA, OR, WA and HI |
(3) | International includes five Premium Outlet centers in Japan. | |
27
SIMON PROPERTY GROUP
Analysis of Other Income and Other Expense
As of March 31, 2006
(In thousands)
| | For the Three Months Ended March 31, | |
| | 2006 | | 2005 | |
Consolidated Properties | | | | | |
Other Income | | | | | |
Interest Income | | $ | 6,197 | | $ | 4,310 | |
Lease Settlement Income | | 8,075 | | 1,824 | |
Gains on Land Sales | | 2,950 | | 7,610 | |
Simon Brand Ventures/Simon Business Network Revenues(1) | | 16,922 | | 15,533 | |
Other | | 8,154 | | 6,284 | |
Totals | | $ | 42,298 | | $ | 35,561 | |
Other Expense | | | | | |
Ground Rent | | $ | 7,696 | | $ | 6,122 | |
Professional Fees | | 1,564 | | 2,490 | |
Simon Brand Ventures/Simon Business Network Expenses | | 713 | | 687 | |
Other | | 3,093 | | 1,527 | |
Totals | | $ | 13,066 | | $ | 10,826 | |
(1) Additional Simon Brand Ventures and Simon Business Network revenues are recorded in minimum rent.
28
SIMON PROPERTY GROUP
U.S. Portfolio GLA
As of December 31, 2005
Type of Property | | | | GLA-Sq. Ft. | | Total Owned GLA | | % of Owned GLA | |
Regional Malls | | | | | | | | | |
Anchor | | 101,484,273 | | 28,477,548 | | | 23.8 | % | |
Specialty Store | | 58,966,398 | | 58,757,429 | | | 49.2 | % | |
Freestanding | | 4,313,060 | | 2,150,871 | | | 1.8 | % | |
Subtotal | | 63,279,458 | | 60,908,300 | | | 51.0 | % | |
Regional Mall Total | | 164,763,731 | | 89,385,848 | | | 74.8 | % | |
Premium Outlet | | | | | | | | | |
Centers | | 13,058,353 | | 13,058,353 | | | 10.9 | % | |
Community/Lifestyle Centers | | | | | | | | | |
Anchor | | 13,567,211 | | 8,422,896 | | | 7.0 | % | |
Specialty Store | | 4,897,618 | | 4,847,450 | | | 4.1 | % | |
Freestanding | | 930,507 | | 441,827 | | | 0.4 | % | |
Community/Lifestyle | | | | | | | | | |
Centers Total | | 19,395,336 | | 13,712,173 | | | 11.5 | % | |
Office Portion of Retail | | 1,767,898 | | 1,767,898 | | | 1.5 | % | |
Other(1) | | 1,591,670 | | 1,591,670 | | | 1.3 | % | |
Total U.S. Properties | | 200,576,988 | | 119,515,942 | | | 100.0 | % | |
(1) Other assets include 10 other properties that contribute 0.2% of Simon Group’s NOI.
29
SIMON PROPERTY GROUP
U.S. Regional Mall Operational Information
As of March 31, 2006
| | As of or for the Three Months Ended March 31, | |
| | 2006 | | 2005 | |
Total Number of Regional Malls | | 171 | | 172 | |
Total Regional Mall GLA (in millions of square feet; includes office portion of retail) | | 166.5 | | 166.7 | |
Occupancy(1) | | | | | |
Consolidated Assets | | 91.6 | % | 91.3 | % |
Unconsolidated Assets | | 91.7 | % | 91.8 | % |
Total Portfolio | | 91.6 | % | 91.5 | % |
Comparable sales per square foot(2) | | | | | |
Consolidated Assets | | $448 | | $423 | |
Unconsolidated Assets | | $487 | | $467 | |
Total Portfolio | | $461 | | $437 | |
Average rent per square foot(1) | | | | | |
Consolidated Assets | | $34.44 | | $33.24 | |
Unconsolidated Assets | | $35.53 | | $35.13 | |
Total Portfolio | | $34.83 | | $33.90 | |
Average Base Rent Per Square Foot(1) | | | | Mall & Freestanding Stores | | % Change | |
3/31/06 | | | $ | 34.83 | | | | 2.7 | % | |
3/31/05 | | | 33.90 | | | | | | |
12/31/05 | | | 34.49 | | | | 3.0 | % | |
12/31/04 | | | 33.50 | | | | 3.8 | % | |
12/31/03 | | | 32.26 | | | | 5.1 | % | |
12/31/02 | | | 30.70 | | | | 4.8 | % | |
12/31/01 | | | 29.28 | | | | 3.4 | % | |
Leasing Activity During the Period(1):
| | Average Base Rent(3) | | Amount of Change | |
| | Lease Signings | | Store Closings/ Lease Expirations | | (Referred to as “Leasing Spread”) | |
2006 (YTD) | | | $ | 45.45 | | | | $ | 34.79 | | | $ | 10.66 | | 30.6 | % |
2005 | | | 43.18 | | | | 35.78 | | | 7.40 | | 20.7 | % |
2004 | | | 39.33 | | | | 33.59 | | | 5.74 | | 17.1 | % |
2003 | | | 41.28 | | | | 32.99 | | | 8.29 | | 25.1 | % |
2002 | | | 40.35 | | | | 32.58 | | | 7.77 | | 23.8 | % |
2001 | | | 34.88 | | | | 29.10 | | | 5.78 | | 19.9 | % |
(1) Includes mall and freestanding stores
(2) Based upon the standard definition of sales for regional malls adopted by the International Council of Shopping Centers which includes only mall and freestanding stores less than 10,000 square feet.
(3) Represents the average base rent in effect during the period for those tenants who signed leases as compared to the average base rent in effect during the period for those tenants whose leases terminated or expired.
30
SIMON PROPERTY GROUP
U.S. Regional Mall Lease Expirations(1)
As of March 31, 2006
| | | | | | Avg. Base Rent | |
| | Number of | | Square | | per Square Foot | |
Year | | | | Leases Expiring | | Feet | | at 3/31/06 | |
Mall Stores & Freestanding | | | | | | | | | | | |
Month to Month Leases | | | 908 | | | 2,421,009 | | | $ | 33.44 | | |
2006 (4/1-12/31) | | | 1,024 | | | 1,910,778 | | | $ | 35.54 | | |
2007 | | | 2,637 | | | 6,329,956 | | | $ | 34.74 | | |
2008 | | | 2,095 | | | 5,550,963 | | | $ | 36.47 | | |
2009 | | | 1,857 | | | 5,316,826 | | | $ | 34.34 | | |
2010 | | | 1,894 | | | 5,470,600 | | | $ | 36.88 | | |
2011 | | | 1,556 | | | 4,827,414 | | | $ | 34.90 | | |
2012 | | | 1,211 | | | 4,108,102 | | | $ | 36.04 | | |
2013 | | | 1,137 | | | 3,653,456 | | | $ | 39.34 | | |
2014 | | | 1,215 | | | 3,640,459 | | | $ | 40.57 | | |
2015 | | | 1,214 | | | 4,034,275 | | | $ | 41.12 | | |
2016 | | | 770 | | | 2,868,479 | | | $ | 34.50 | | |
2017 and Thereafter | | | 138 | | | 1,936,579 | | | $ | 23.45 | | |
Specialty Leasing Agreements w/ terms in excess of 12 months | | | 1,103 | | | 2,827,674 | | | $ | 13.39 | | |
Anchor Tenants | | | | | | | | | | | |
Month to Month Leases | | | 5 | | | 390,418 | | | $ | 3.54 | | |
2006 (4/1-12/31) | | | 1 | | | 105,450 | | | $ | 6.60 | | |
2007 | | | 15 | | | 1,501,143 | | | $ | 2.27 | | |
2008 | | | 25 | | | 2,873,752 | | | $ | 3.78 | | |
2009 | | | 31 | | | 3,279,500 | | | $ | 3.40 | | |
2010 | | | 34 | | | 4,017,047 | | | $ | 2.78 | | |
2011 | | | 21 | | | 2,372,206 | | | $ | 3.82 | | |
2012 | | | 19 | | | 2,217,298 | | | $ | 4.59 | | |
2013 | | | 11 | | | 1,800,847 | | | $ | 6.35 | | |
2014 | | | 13 | | | 1,207,089 | | | $ | 7.58 | | |
2015 | | | 11 | | | 1,007,256 | | | $ | 6.82 | | |
2016 | | | 9 | | | 974,683 | | | $ | 6.78 | | |
2017 and Thereafter | | | 40 | | | 4,638,334 | | | $ | 5.04 | | |
| | | | | | | | | | | | | | |
(1) Does not consider the impact of options to renew that may be continued in leases.
31
SIMON PROPERTY GROUP
U.S. Regional Mall Top Tenants
As of March 31, 2006
Top 10 In-Line Retail Tenants (sorted by percentage of total Simon Group base minimum rent)
| | | | | | Percent of | | Percent of | |
| | Number | | Square | | Total | | Total Simon | |
| | of | | Feet | | Simon Group | | Group Base | |
Tenant | | | | Stores | | (000’s) | | Sq. Ft. | | Min. Rent | |
Limited | | | 517 | | | | 3,320 | | | | 1.7 | % | | | 3.9 | % | |
Gap | | | 330 | | | | 3,542 | | | | 1.8 | % | | | 2.7 | % | |
Foot Locker | | | 423 | | | | 1,727 | | | | 0.9 | % | | | 2.1 | % | |
Zale Corporation | | | 400 | | | | 476 | | | | 0.2 | % | | | 1.6 | % | |
Luxottica Group S.P.A | | | 509 | | | | 887 | | | | 0.4 | % | | | 1.5 | % | |
Abercrombie & Fitch Co. | | | 174 | | | | 1,251 | | | | 0.6 | % | | | 1.5 | % | |
Sterling Jewelers, Inc. | | | 203 | | | | 293 | | | | 0.1 | % | | | 1.0 | % | |
Children’s Place Retail Stores | | | 181 | | | | 802 | | | | 0.4 | % | | | 1.0 | % | |
American Eagle Outfitters | | | 130 | | | | 718 | | | | 0.4 | % | | | 0.9 | % | |
Genesco, Inc. | | | 321 | | | | 410 | | | | 0.2 | % | | | 0.8 | % | |
| | | | | | | | | | | | | | | | | | | |
Top 10 Anchors (sorted by percentage of total Simon Group square footage)(1)
| | | | | | Percent of | | Percent of | |
| | Number | | Square | | Total | | Total Simon | |
| | of | | Feet | | Simon Group | | Group Base | |
Tenant | | | | Stores | | (000’s) | | Sq. Ft. | | Min. Rent | |
Federated Department Stores | | | 181 | | | 31,892 | | | 15.9 | % | | | 0.7 | % | |
Sears Roebuck & Co. | | | 128 | | | 19,599 | | | 9.8 | % | | | 0.4 | % | |
J.C. Penney Co., Inc. | | | 117 | | | 17,012 | | | 8.5 | % | | | 0.9 | % | |
Dillard’s Dept. Stores | | | 78 | | | 11,830 | | | 5.9 | % | | | 0.1 | % | |
Nordstrom, Inc. | | | 21 | | | 3,722 | | | 1.9 | % | | | 0.0 | % | |
Saks Incorporated | | | 20 | | | 2,300 | | | 1.1 | % | | | 0.7 | % | |
Belk, Inc. | | | 18 | | | 2,214 | | | 1.1 | % | | | 0.1 | % | |
The Bon-Ton Stores, Inc. | | | 21 | | | 2,058 | | | 1.0 | % | | | 0.2 | % | |
Target Corporation | | | 13 | | | 1,624 | | | 0.8 | % | | | 0.0 | % | |
The Neiman Marcus Group, Inc. | | | 8 | | | 1,053 | | | 0.5 | % | | | 0.1 | % | |
| | | | | | | | | | | | | | | | | |
(1) Includes space leased and owned by the anchor.
32
SIMON PROPERTY GROUP
U.S. Regional Mall Anchor/Big Box Openings
2006-2010
Property Name | | | | Location | | | New Tenant | | | Former Tenant | |
Openings through March 31, 2006 | | |
Cielo Vista Mall | El Paso, TX | Cinemark Theater | N/A |
Copley Place | Boston, MA | Barneys New York | Lowes Theatre |
Openings Projected for the Remainder of 2006 | | |
College Mall | Bloomington, IN | Bed Bath & Beyond | Target (relocated) |
Crossroads Mall | Omaha, NE | Target | Younkers |
Fashion Valley Mall | San Diego, CA | Bloomingdale’s | Robinsons-May |
Firewheel Town Center | Garland, TX | Ethan Allen | N/A |
| | Cost Plus World Market | N/A |
Galleria, The | Houston, TX | Borders, Del Frisco, | Lord & Taylor |
| | Kona Grill & Oceanaire | |
Lehigh Valley Mall | Whitehall, PA | Boscov’s | Strawbridge’s |
Liberty Tree Mall | Danvers, MA | K&G Menswear | N/A |
Mall at Chestnut Hill | Chestnut Hill, MA | Bloomingdale’s | Filene’s |
Mall at The Source, The | Westbury, NY | Golf Galaxy | N/A |
Mall of Georgia | Mill Creek, GA | Belk | Lord & Taylor |
Melbourne Square | Melbourne, FL | Dick’s Sporting Goods | Belk |
| | Circuit City | Belk |
Menlo Park Mall | Edison, NJ | Steve & Barry’s | N/A |
Montgomery Mall | Montgomeryville, PA | Boscov’s | Strawbridge’s |
Muncie Mall | Muncie, IN | Books-A-Million | N/A |
Orange Park Mall | Jacksonville, FL | Dick’s Sporting Goods | N/A |
Oxford Valley Mall | Langhorne, PA | Boscov’s | Strawbridge’s |
Smith Haven Mall | Lake Grove, NY | Cheesecake Factory | Sterns |
South Hills Village | Pittsburgh, PA | Boscov’s | Kaufmann’s |
SouthPark | Charlotte, NC | Neiman Marcus | N/A |
Town Center at Aurora | Aurora, CO | Dillard’s | Foley’s (relocated) |
Town Center at Boca Raton | Boca Raton, FL | Grand Lux | N/A |
Washington Square | Indianapolis, IN | Steve & Barry’s | N/A |
Valle Vista Mall | Harlingen, TX | Steve & Barry’s | N/A |
| | | | | | | | | | | | | | |
33
SIMON PROPERTY GROUP
U.S. Regional Mall Anchor/Big Box Openings
2006-2010
Property Name | | | | Location | | | New Tenant | | | Former Tenant | |
Openings Projected in 2007 | | | |
Aventura Mall | Miami Beach, FL | Nordstrom | Lord & Taylor |
Boynton Beach Mall | Boynton Beach, FL | Muvico Theater | Macy’s |
Lake Square Mall | Leesburg, FL | Best Buy | N/A |
Lehigh Valley Mall | Whitehall, PA | Barnes & Noble | N/A |
Lenox Square | Atlanta, GA | Neiman Marcus expansion | N/A |
| | and small shop addition | |
Livingston Mall | Livingston, NJ | Barnes & Noble | N/A |
Northgate Mall | Seattle, WA | Barnes & Noble | N/A |
Smith Haven Mall | Lake Grove, NY | Barnes & Noble | Stern’s |
| | Dick’s Sporting Goods | Stern’s |
| | Macy’s Furniture | Stern’s |
Square One Mall | Saugus, MA | Dick’s Sporting Goods | N/A |
Openings Projected in 2008 | | | |
Burlington Mall | Burlington (Boston), MA | Nordstrom | Filene’s |
Ross Park Mall | Pittsburgh, PA | Nordstrom | Macy’s |
Tacoma Mall | Seattle, WA | Nordstrom (relocated) | Mervyn’s |
Openings Projected in 2009 | | | |
South Shore Plaza | Braintree (Boston), MA | Nordstrom | Macy’s |
Openings Projected in 2010 | | | |
Northshore Mall | Peabody (Boston), MA | Nordstrom | Macy’s |
34
SIMON PROPERTY GROUP
U.S. Regional Mall Property Listing
| | | | | | | | | | Gross Leasable Area | |
| | | | | | | | Legal | | | | Mall & | | | |
| | | Property Name | | | State | | City (Metropolitan area) | | Ownership | | Anchor | | Freestanding | | Total | |
1. | | McCain Mall | | | AR | | | N. Little Rock | | | 100.0 | % | | 554,156 | | | 221,784 | | | 775,940 | |
2. | | University Mall | | | AR | | | Little Rock | | | 100.0 | % | | 364,992 | | | 153,493 | | | 518,485 | |
3. | | Brea Mall | | | CA | | | Brea (Orange County) | | | 100.0 | % | | 874,802 | | | 443,106 | | | 1,317,908 | |
4. | | Coddingtown Mall | | | CA | | | Santa Rosa | | | 50.0 | % | | 547,090 | | | 309,879 | | | 856,969 | |
5. | | Fashion Valley Mall | | | CA | | | San Diego | | | 50.0 | % | | 1,053,305 | | | 654,685 | | | 1,707,990 | |
6. | | Laguna Hills Mall | | | CA | | | Laguna Hills (Orange County) | | | 100.0 | % | | 536,500 | | | 330,589 | | | 867,089 | |
7. | | Santa Rosa Plaza | | | CA | | | Santa Rosa | | | 100.0 | % | | 428,258 | | | 270,495 | | | 698,753 | |
8. | | Shops at Mission Viejo, The | | | CA | | | Mission Viejo (Orange County) | | | 100.0 | % | | 677,215 | | | 472,539 | | | 1,149,754 | |
9. | | Stanford Shopping Center | | | CA | | | Palo Alto (San Francisco) | | | 100.0 | % | | 849,153 | | | 529,007 | (6) | | 1,378,160 | |
10. | | Westminster Mall | | | CA | | | Westminster (Orange County) | | | 100.0 | % | | 716,939 | | | 504,095 | | | 1,221,034 | |
11. | | Mesa Mall (1) | | | CO | | | Grand Junction | | | 50.0 | % | | 441,208 | | | 443,083 | | | 884,291 | |
12. | | Town Center at Aurora | | | CO | | | Aurora (Denver) | | | 100.0 | % | | 496,637 | | | 404,498 | | | 901,135 | |
13. | | Crystal Mall | | | CT | | | Waterford (New London-Norwich) | | | 74.6 | % | | 442,311 | | | 351,745 | | | 794,056 | |
14. | | Aventura Mall (1) | | | FL | | | Miami Beach | | | 33.3 | % | | 1,257,638 | | | 662,723 | | | 1,920,361 | |
15. | | Avenues, The | | | FL | | | Jacksonville | | | 25.0 | %(2) | | 754,956 | | | 361,278 | | | 1,116,234 | |
16. | | Boynton Beach Mall | | | FL | | | Boynton Beach (W. Palm Beach) | | | 100.0 | % | | 714,210 | | | 301,559 | | | 1,015,769 | |
17. | | Coral Square | | | FL | | | Coral Springs (Miami-Ft. Lauderdale) | | | 97.2 | % | | 648,144 | | | 297,045 | | | 945,189 | |
18. | | Cordova Mall | | | FL | | | Pensacola | | | 100.0 | % | | 395,875 | | | 465,618 | | | 861,493 | |
19. | | Crystal River Mall | | | FL | | | Crystal River | | | 100.0 | % | | 302,495 | | | 121,835 | | | 424,330 | |
20. | | Dadeland Mall | | | FL | | | N. Miami Beach | | | 50.0 | % | | 1,132,072 | | | 335,343 | | | 1,467,415 | |
21. | | DeSoto Square | | | FL | | | Bradenton (Sarasota-Bradenton) | | | 100.0 | % | | 435,467 | | | 254,896 | | | 690,363 | |
22. | | Edison Mall | | | FL | | | Fort Myers | | | 100.0 | % | | 742,667 | | | 296,815 | | | 1,039,482 | |
23. | | Florida Mall, The | | | FL | | | Orlando | | | 50.0 | % | | 1,232,416 | | | 616,147 | | | 1,848,563 | |
24. | | Gulf View Square | | | FL | | | Port Richey (Tampa-St. Pete) | | | 100.0 | % | | 461,852 | | | 291,948 | | | 753,800 | |
25. | | Indian River Mall | | | FL | | | Vero Beach | | | 50.0 | % | | 445,552 | | | 302,738 | | | 748,290 | |
26. | | Lake Square Mall | | | FL | | | Leesburg (Orlando) | | | 50.0 | % | | 296,037 | | | 264,854 | | | 560,891 | |
27. | | Melbourne Square | | | FL | | | Melbourne | | | 100.0 | % | | 371,167 | | | 259,007 | | | 630,174 | |
28. | | Miami International Mall | | | FL | | | South Miami | | | 47.8 | % | | 778,784 | | | 294,009 | | | 1,072,793 | |
29. | | Orange Park Mall | | | FL | | | Orange Park (Jacksonville) | | | 100.0 | % | | 528,551 | | | 388,799 | | | 917,350 | |
30. | | Paddock Mall | | | FL | | | Ocala | | | 100.0 | % | | 387,378 | | | 166,824 | | | 554,202 | |
31. | | Palm Beach Mall | | | FL | | | West Palm Beach | | | 100.0 | % | | 749,288 | | | 335,038 | | | 1,084,326 | |
32. | | Port Charlotte Town Center | | | FL | | | Port Charlotte (Punta Gorda) | | | 80.0 | %(3) | | 458,251 | | | 323,979 | | | 782,230 | |
33. | | Seminole Towne Center | | | FL | | | Sanford (Orlando) | | | 45.0 | %(2) | | 768,798 | | | 368,692 | | | 1,137,490 | |
34. | | Shops at Sunset Place, The | | | FL | | | Miami | | | 37.5 | %(2) | | 0 | | | 506,793 | | | 506,793 | |
35. | | St. Johns Town Center | | | FL | | | Jacksonville | | | 50.0 | % | | 653,291 | | | 379,212 | | | 1,032,503 | |
36. | | Town Center at Boca Raton | | | FL | | | Boca Raton (W. Palm Beach) | | | 100.0 | % | | 1,085,312 | | | 482,724 | | | 1,568,036 | |
37. | | Treasure Coast Square | | | FL | | | Jensen Beach (Ft. Pierce) | | | 100.0 | % | | 511,372 | | | 349,214 | | | 860,586 | |
38. | | Tyrone Square | | | FL | | | St. Petersburg (Tampa-St. Pete) | | | 100.0 | % | | 748,269 | | | 369,113 | | | 1,117,382 | |
39. | | University Mall | | | FL | | | Pensacola | | | 100.0 | % | | 478,449 | | | 230,677 | | | 709,126 | |
40. | | Gwinnett Place | | | GA | | | Duluth (Atlanta) | | | 50.0 | % | | 843,609 | | | 434,218 | | | 1,277,827 | |
41. | | Lenox Square | | | GA | | | Atlanta | | | 100.0 | % | | 821,356 | | | 655,662 | | | 1,477,018 | |
42. | | Mall of Georgia | | | GA | | | Mill Creek (Atlanta) | | | 50.0 | % | | 1,069,590 | | | 716,069 | | | 1,785,659 | |
43. | | Northlake Mall | | | GA | | | Atlanta | | | 100.0 | % | | 665,745 | | | 296,724 | | | 962,469 | |
| | | | | | | | | | | | | | | | | | | | | | | |
35
SIMON PROPERTY GROUP
U.S. Regional Mall Property Listing
| | | | | | | | | | Gross Leasable Area | |
| | | | | | | | Legal | | | | Mall & | | | |
| | | Property Name | | | State | | City (Metropolitan area) | | Ownership | | Anchor | | Freestanding | | Total | |
44. | | Phipps Plaza | | | GA | | | Atlanta | | | 100.0 | % | | 472,385 | | | 347,147 | | | 819,532 | |
45. | | Town Center at Cobb | | | GA | | | Kennesaw (Atlanta) | | | 50.0 | % | | 866,381 | | | 405,603 | | | 1,271,984 | |
46. | | Lindale Mall (1) | | | IA | | | Cedar Rapids | | | 50.0 | % | | 305,563 | | | 388,225 | | | 693,788 | |
47. | | NorthPark Mall | | | IA | | | Davenport | | | 50.0 | % | | 651,935 | | | 422,553 | | | 1,074,488 | |
48. | | Southern Hills Mall (1) | | | IA | | | Sioux City | | | 50.0 | % | | 372,937 | | | 431,909 | | | 804,846 | |
49. | | SouthRidge Mall (1) | | | IA | | | Des Moines | | | 50.0 | % | | 497,806 | | | 523,443 | | | 1,021,249 | |
50. | | Alton Square | | | IL | | | Alton (St. Louis) | | | 100.0 | % | | 426,315 | | | 213,653 | | | 639,968 | |
51. | | Lincolnwood Town Center | | | IL | | | Lincolnwood (Chicago) | | | 100.0 | % | | 220,830 | | | 200,701 | | | 421,531 | |
52. | | Northfield Square Mall | | | IL | | | Bourbonnais (Chicago) | | | 31.6 | %(3) | | 310,994 | | | 247,352 | | | 558,346 | |
53. | | Northwoods Mall | | | IL | | | Peoria | | | 100.0 | % | | 472,969 | | | 221,303 | | | 694,272 | |
54. | | Orland Square | | | IL | | | Orland Park (Chicago) | | | 100.0 | % | | 773,295 | | | 436,774 | | | 1,210,069 | |
55. | | River Oaks Center | | | IL | | | Calumet City (Chicago) | | | 100.0 | % | | 834,588 | | | 544,967 | (6) | | 1,379,555 | |
56. | | SouthPark Mall | | | IL | | | Moline (Davenport - Moline) | | | 50.0 | % | | 578,056 | | | 448,113 | | | 1,026,169 | |
57. | | White Oaks Mall | | | IL | | | Springfield | | | 77.5 | % | | 556,831 | | | 379,903 | | | 936,734 | |
58. | | Castleton Square | | | IN | | | Indianapolis | | | 100.0 | % | | 1,105,913 | | | 353,186 | | | 1,459,099 | |
59. | | Circle Centre | | | IN | | | Indianapolis | | | 14.7 | % | | 350,000 | | | 432,627 | (6) | | 782,627 | |
60. | | College Mall | | | IN | | | Bloomington | | | 100.0 | % | | 356,887 | | | 261,186 | | | 618,073 | |
61. | | Eastland Mall | | | IN | | | Evansville | | | 50.0 | % | | 489,144 | | | 375,407 | | | 864,551 | |
62. | | Fashion Mall at Keystone | | | IN | | | Indianapolis | | | 100.0 | % | | 249,721 | | | 433,586 | (6) | | 683,307 | |
63. | | Greenwood Park Mall | | | IN | | | Greenwood (Indianapolis) | | | 100.0 | % | | 909,928 | | | 413,342 | | | 1,323,270 | |
64. | | Lafayette Square | | | IN | | | Indianapolis | | | 100.0 | % | | 937,223 | | | 269,514 | | | 1,206,737 | |
65. | | Markland Mall | | | IN | | | Kokomo | | | 100.0 | % | | 273,094 | | | 141,558 | | | 414,652 | |
66. | | Muncie Mall | | | IN | | | Muncie | | | 100.0 | % | | 435,756 | | | 205,901 | | | 641,657 | |
67. | | Tippecanoe Mall | | | IN | | | Lafayette | | | 100.0 | % | | 537,790 | | | 322,565 | | | 860,355 | |
68. | | University Park Mall | | | IN | | | Mishawaka (South Bend) | | | 60.0 | % | | 622,508 | | | 319,513 | | | 942,021 | |
69. | | Washington Square | | | IN | | | Indianapolis | | | 100.0 | % | | 616,109 | | | 351,333 | | | 967,442 | |
70. | | Towne East Square | | | KS | | | Wichita | | | 100.0 | % | | 779,490 | | | 389,868 | | | 1,169,358 | |
71. | | Towne West Square | | | KS | | | Wichita | | | 100.0 | % | | 619,269 | | | 332,334 | | | 951,603 | |
72. | | West Ridge Mall | | | KS | | | Topeka | | | 100.0 | % | | 716,811 | | | 300,814 | | | 1,017,625 | |
73. | | Prien Lake Mall | | | LA | | | Lake Charles | | | 100.0 | % | | 644,124 | | | 176,139 | | | 820,263 | |
74. | | Arsenal Mall | | | MA | | | Watertown (Boston) | | | 100.0 | % | | 191,395 | | | 310,424 | (6) | | 501,819 | |
75. | | Atrium Mall | | | MA | | | Chestnut Hill (Boston) | | | 49.1 | % | | 0 | | | 206,666 | | | 206,666 | |
76. | | Auburn Mall | | | MA | | | Auburn (Boston) | | | 49.1 | % | | 417,620 | | | 174,201 | | | 591,821 | |
77. | | Burlington Mall | | | MA | | | Burlington (Boston) | | | 100.0 | % | | 836,236 | | | 423,356 | | | 1,259,592 | |
78. | | Cape Cod Mall | | | MA | | | Hyannis (Barnstable - Yarmouth) | | | 49.1 | % | | 420,199 | | | 303,861 | | | 724,060 | |
79. | | Copley Place | | | MA | | | Boston | | | 98.1 | % | | 104,332 | | | 1,117,617 | (6) | | 1,221,949 | |
80. | | Emerald Square | | | MA | | | North Attleboro (Providence - Fall River) | | | 49.1 | % | | 647,372 | | | 375,259 | | | 1,022,631 | |
81. | | Greendale Mall | | | MA | | | Worcester (Boston) | | | 49.1 | % | | 132,634 | | | 298,691 | (6) | | 431,325 | |
82. | | Liberty Tree Mall | | | MA | | | Danvers (Boston) | | | 49.1 | % | | 498,000 | | | 359,311 | | | 857,311 | |
83. | | Mall at Chestnut Hill | | | MA | | | Newton (Boston) | | | 47.2 | % | | 297,253 | | | 181,000 | | | 478,253 | |
84. | | Northshore Mall | | | MA | | | Peabody (Boston) | | | 49.1 | % | | 979,755 | | | 688,696 | | | 1,668,451 | |
85. | | Solomon Pond Mall | | | MA | | | Marlborough (Boston) | | | 49.1 | % | | 538,843 | | | 371,347 | | | 910,190 | |
86. | | South Shore Plaza | | | MA | | | Braintree (Boston) | | | 100.0 | % | | 847,603 | | | 613,609 | | | 1,461,212 | |
87. | | Square One Mall | | | MA | | | Saugus (Boston) | | | 49.1 | % | | 540,101 | | | 324,660 | | | 864,761 | |
88. | | Bowie Town Center | | | MD | | | Bowie (Washington, D.C.) | | | 100.0 | % | | 357,000 | | | 328,670 | | | 685,670 | |
89. | | St. Charles Towne Center | | | MD | | | Waldorf (Washington, D.C.) | | | 100.0 | % | | 631,602 | | | 350,406 | | | 982,008 | |
90. | | Bangor Mall | | | ME | | | Bangor | | | 66.4 | %(5) | | 416,582 | | | 236,846 | | | 653,428 | |
| | | | | | | | | | | | | | | | | | | | | | | |
36
SIMON PROPERTY GROUP
U.S. Regional Mall Property Listing
| | | | | | | | | | Gross Leasable Area | |
| | | | | | | | Legal | | | | Mall & | | | |
| | | Property Name | | | State | | City (Metropolitan area) | | Ownership | | Anchor | | Freestanding | | Total | |
91. | | Maplewood Mall | | | MN | | | Minneapolis | | | 100.0 | % | | 588,822 | | | 341,660 | | | 930,482 | |
92. | | Miller Hill Mall | | | MN | | | Duluth | | | 100.0 | % | | 429,508 | | | 379,476 | | | 808,984 | |
93. | | Battlefield Mall | | | MO | | | Springfield | | | 100.0 | % | | 770,111 | | | 420,632 | | | 1,190,743 | |
94. | | Independence Center | | | MO | | | Independence (Kansas City) | | | 100.0 | % | | 499,284 | | | 524,644 | | | 1,023,928 | |
95. | | SouthPark | | | NC | | | Charlotte | | | 100.0 | % | | 964,742 | | | 483,856 | | | 1,448,598 | |
96. | | Crossroads Mall | | | NE | | | Omaha | | | 100.0 | % | | 522,119 | | | 232,609 | | | 754,728 | |
97. | | Mall at Rockingham Park, The | | | NH | | | Salem (Boston) | | | 24.6 | % | | 638,111 | | | 382,031 | | | 1,020,142 | |
98. | | Mall of New Hampshire | | | NH | | | Manchester (Boston) | | | 49.1 | % | | 444,889 | | | 363,264 | | | 808,153 | |
99. | | Pheasant Lane Mall | | | NH | | | Nashua (Boston) | | | (4) | | | 675,759 | | | 313,524 | | | 989,283 | |
100. | | Brunswick Square | | | NJ | | | East Brunswick (New York) | | | 100.0 | % | | 467,626 | | | 302,303 | | | 769,929 | |
101. | | Livingston Mall | | | NJ | | | Livingston (New York) | | | 100.0 | % | | 616,128 | | | 363,796 | | | 979,924 | |
102. | | Menlo Park Mall | | | NJ | | | Edison (New York) | | | 100.0 | % | | 527,591 | | | 757,618 | (6) | | 1,285,209 | |
103. | | Ocean County Mall | | | NJ | | | Toms River (New York) | | | 100.0 | % | | 616,443 | | | 274,952 | | | 891,395 | |
104. | | Quaker Bridge Mall | | | NJ | | | Lawrenceville | | | 38.0 | %(5) | | 686,760 | | | 418,599 | | | 1,105,359 | |
105. | | Rockaway Townsquare | | | NJ | | | Rockaway (New York) | | | 100.0 | % | | 786,626 | | | 461,104 | | | 1,247,730 | |
106. | | Cottonwood Mall | | | NM | | | Albuquerque | | | 100.0 | % | | 631,556 | | | 410,195 | | | 1,041,751 | |
107. | | Forum Shops at Caesars, The | | | NV | | | Las Vegas | | | 100.0 | % | | 0 | | | 635,116 | | | 635,116 | |
108. | | Chautauqua Mall | | | NY | | | Lakewood (Jamestown) | | | 100.0 | % | | 213,320 | | | 218,169 | | | 431,489 | |
109. | | Jefferson Valley Mall | | | NY | | | Yorktown Heights (New York) | | | 100.0 | % | | 310,095 | | | 275,613 | | | 585,708 | |
110. | | Mall at The Source, The | | | NY | | | Westbury (New York) | | | 25.5 | %(2) | | 210,798 | | | 515,064 | | | 725,862 | |
111. | | Nanuet Mall | | | NY | | | Nanuet (New York) | | | 100.0 | % | | 583,711 | | | 333,035 | | | 916,746 | |
112. | | Roosevelt Field | | | NY | | | Garden City (New York) | | | 100.0 | % | | 1,430,425 | | | 779,854 | (6) | | 2,210,279 | |
113. | | Smith Haven Mall | | | NY | | | Lake Grove (New York) | | | 25.0 | % | | 666,283 | | | 413,494 | | | 1,079,777 | |
114. | | Walt Whitman Mall | | | NY | | | Huntington Station (New York) | | | 100.0 | % | | 742,214 | | | 292,011 | | | 1,034,225 | |
115. | | Westchester, The | | | NY | | | White Plains (New York) | | | 40.0 | % | | 349,393 | | | 478,597 | (6) | | 827,990 | |
116. | | Great Lakes Mall | | | OH | | | Mentor (Cleveland) | | | 100.0 | % | | 879,300 | | | 389,884 | | | 1,269,184 | |
117. | | Lima Mall | | | OH | | | Lima | | | 100.0 | % | | 541,861 | | | 204,090 | | | 745,951 | |
118. | | Richmond Town Square | | | OH | | | Richmond Heights (Cleveland) | | | 100.0 | % | | 685,251 | | | 331,714 | | | 1,016,965 | |
119. | | Southern Park Mall | | | OH | | | Boardman (Youngstown) | | | 100.0 | % | | 811,858 | | | 383,492 | | | 1,195,350 | |
120. | | Summit Mall | | | OH | | | Akron | | | 100.0 | % | | 432,936 | | | 330,321 | | | 763,257 | |
121. | | Upper Valley Mall | | | OH | | | Springfield (Dayton - Springfield) | | | 100.0 | % | | 479,418 | | | 262,971 | | | 742,389 | |
122. | | Penn Square Mall | | | OK | | | Oklahoma City | | | 94.5 | % | | 588,137 | | | 444,070 | | | 1,032,207 | |
123. | | Woodland Hills Mall | | | OK | | | Tulsa | | | 94.5 | % | | 706,159 | | | 382,630 | | | 1,088,789 | |
124. | | Century III Mall | | | PA | | | West Mifflin (Pittsburgh) | | | 100.0 | % | | 831,439 | | | 458,955 | (6) | | 1,290,394 | |
125. | | Granite Run Mall | | | PA | | | Media (Philadelphia) | | | 50.0 | % | | 500,809 | | | 545,775 | | | 1,046,584 | |
126. | | King of Prussia Mall | | | PA | | | King of Prussia (Philadelphia) | | | 12.4 | %(5) | | 1,545,812 | | | 1,064,666 | (6) | | 2,610,478 | |
127. | | Lehigh Valley Mall | | | PA | | | Whitehall (Allentown - Bethlehem) | | | 37.6 | %(5) | | 564,353 | | | 484,229 | (6) | | 1,048,582 | |
128. | | Montgomery Mall | | | PA | | | Montgomeryville (Philadelphia) | | | 53.5 | %(5) | | 684,855 | | | 435,258 | | | 1,120,113 | |
129. | | Oxford Valley Mall | | | PA | | | Langhorne (Philadelphia) | | | 63.2 | %(5) | | 762,558 | | | 557,635 | (6) | | 1,320,193 | |
130. | | Ross Park Mall | | | PA | | | Pittsburgh | | | 100.0 | % | | 827,015 | | | 406,451 | | | 1,233,466 | |
| | | | | | | | | | | | | | | | | | | | | | | |
37
SIMON PROPERTY GROUP
U.S. Regional Mall Property Listing
| | | | | | | | | | Gross Leasable Area | |
| | | | | | | | Legal | | | | Mall & | | | |
| | | Property Name | | | State | | City (Metropolitan area) | | Ownership | | Anchor | | Freestanding | | Total | |
131. | | South Hills Village | | | PA | | | Pittsburgh | | | 100.0 | % | | 655,987 | | | 486,470 | | | 1,142,457 | |
132. | | Springfield Mall (1) | | | PA | | | Springfield (Philadelphia) | | | 38.0 | %(5) | | 367,176 | | | 221,484 | | | 588,660 | |
133. | | Plaza Carolina | | | PR | | | Carolina (San Juan) | | | 100.0 | % | | 504,796 | | | 609,305 | (6) | | 1,114,101 | |
134. | | Anderson Mall | | | SC | | | Anderson (Greenville) | | | 100.0 | % | | 404,394 | | | 230,355 | | | 634,749 | |
135. | | Haywood Mall | | | SC | | | Greenville | | | 100.0 | % | | 902,400 | | | 327,815 | | | 1,230,215 | |
136. | | Empire Mall (1) | | | SD | | | Sioux Falls | | | 50.0 | % | | 497,341 | | | 547,997 | | | 1,045,338 | |
137. | | Rushmore Mall (1) | | | SD | | | Rapid City | | | 50.0 | % | | 470,660 | | | 359,843 | | | 830,503 | |
138. | | Knoxville Center | | | TN | | | Knoxville | | | 100.0 | % | | 597,028 | | | 384,007 | | | 981,035 | |
139. | | Oak Court Mall | | | TN | | | Memphis | | | 100.0 | % | | 532,817 | | | 315,009 | (6) | | 847,826 | |
140. | | Raleigh Springs Mall | | | TN | | | Memphis | | | 100.0 | % | | 691,230 | | | 226,091 | | | 917,321 | |
141. | | West Town Mall | | | TN | | | Knoxville | | | 50.0 | % | | 878,311 | | | 450,632 | | | 1,328,943 | |
142. | | Wolfchase Galleria | | | TN | | | Memphis | | | 94.5 | % | | 761,648 | | | 505,813 | | | 1,267,461 | |
143. | | Barton Creek Square | | | TX | | | Austin | | | 100.0 | % | | 922,266 | | | 508,066 | | | 1,430,332 | |
144. | | Broadway Square | | | TX | | | Tyler | | | 100.0 | % | | 427,730 | | | 200,543 | | | 628,273 | |
145. | | Cielo Vista Mall | | | TX | | | El Paso | | | 100.0 | % | | 793,716 | | | 445,168 | | | 1,238,884 | |
146. | | Firewheel Town Center | | | TX | | | Garland | | | 100.0 | % | | 298,857 | | | 480,704 | | | 779,561 | |
147. | | Galleria, The | | | TX | | | Houston | | | 31.5 | % | | 1,164,982 | | | 1,092,217 | | | 2,257,199 | |
148. | | Highland Mall (1) | | | TX | | | Austin | | | 50.0 | % | | 732,000 | | | 359,751 | | | 1,091,751 | |
149. | | Ingram Park Mall | | | TX | | | San Antonio | | | 100.0 | % | | 751,704 | | | 378,190 | | | 1,129,894 | |
150. | | Irving Mall | | | TX | | | Irving (Dallas-Ft. Worth) | | | 100.0 | % | | 637,415 | | | 406,578 | | | 1,043,993 | |
151. | | La Plaza Mall | | | TX | | | McAllen | | | 100.0 | % | | 776,397 | | | 426,856 | | | 1,203,253 | |
152. | | Lakeline Mall | | | TX | | | Austin | | | 100.0 | % | | 745,179 | | | 357,476 | | | 1,102,655 | |
153. | | Longview Mall | | | TX | | | Longview | | | 100.0 | % | | 402,843 | | | 209,943 | | | 612,786 | |
154. | | Midland Park Mall | | | TX | | | Midland | | | 100.0 | % | | 339,113 | | | 278,861 | | | 617,974 | |
155. | | North East Mall | | | TX | | | Hurst (Dallas-Ft. Worth) | | | 100.0 | % | | 1,194,589 | | | 465,749 | | | 1,660,338 | |
156. | | Richardson Square Mall | | | TX | | | Richardson (Dallas-Ft. Worth) | | | 100.0 | % | | 460,055 | | | 284,498 | | | 744,553 | |
157. | | Rolling Oaks Mall | | | TX | | | San Antonio | | | 100.0 | % | | 596,984 | | | 286,140 | | | 883,124 | |
158. | | Sunland Park Mall | | | TX | | | El Paso | | | 100.0 | % | | 575,837 | | | 342,290 | | | 918,127 | |
159. | | Valle Vista Mall | | | TX | | | Harlingen | | | 100.0 | % | | 389,781 | | | 265,737 | | | 655,518 | |
160. | | Trolley Square | | | UT | | | Salt Lake City | | | 90.0 | % | | 0 | | | 225,057 | | | 225,057 | |
161. | | Apple Blossom Mall | | | VA | | | Winchester | | | 49.1 | % | | 229,011 | | | 213,508 | | | 442,519 | |
162. | | Charlottesville Fashion Square | | | VA | | | Charlottesville | | | 100.0 | % | | 381,153 | | | 190,657 | | | 571,810 | |
163. | | Chesapeake Square | | | VA | | | Chesapeake (Norfolk- VA Beach) | | | 75.0 | %(3) | | 534,760 | | | 272,132 | | | 806,892 | |
164. | | Fashion Centre at Pentagon City, The | | | VA | | | Arlington (Washington, DC) | | | 42.5 | % | | 472,729 | | | 517,098 | (6) | | 989,827 | |
165. | | Valley Mall | | | VA | | | Harrisonburg | | | 50.0 | % | | 315,078 | | | 190,839 | | | 505,917 | |
166. | | Virginia Center Commons | | | VA | | | Glen Allen (Richmond) | | | 100.0 | % | | 506,639 | | | 281,608 | | | 788,247 | |
167. | | Columbia Center | | | WA | | | Kennewick | | | 100.0 | % | | 408,052 | | | 332,305 | | | 740,357 | |
168. | | Northgate Mall | | | WA | | | Seattle | | | 100.0 | % | | 688,391 | | | 295,247 | | | 983,638 | |
169. | | Tacoma Mall | | | WA | | | Tacoma | | | 100.0 | % | | 924,045 | | | 406,607 | | | 1,330,652 | |
170. | | Bay Park Square | | | WI | | | Green Bay | | | 100.0 | % | | 447,508 | | | 268,196 | | | 715,704 | |
171. | | Forest Mall | | | WI | | | Fond Du Lac | | | 100.0 | % | | 327,260 | | | 173,467 | | | 500,727 | |
| | Total Regional Mall GLA | | | | | | | | | | | | 101,484,273 | | | 65,047,356 | | | 166,531,629 | |
| | | | | | | | | | | | | | | | | | | | | | | |
38
FOOTNOTES:
(1) This Property is managed by a third party.
(2) The Operating Partnership’s direct and indirect interests in some of the Properties held as joint venture interests are subject to preferences on distributions in favor of other partners or the Operating Partnership.
(3) The Operating Partnership receives substantially all the economic benefit of the Property due to a preference, advance, or other partnership arrangement.
(4) The Operating Partnership owns a mortgage note that encumbers Pheasant Lane Mall that entitles it to 100% of the economics of this Property.
(5) The Operating Partnership’s indirect ownership interest is through an approximately 76% ownership interest in Kravco Simon Investments or an affiliate of Kravco Simon Investments.
(6) Mall & Freestanding GLA includes office space as follows:
Arsenal Mall—105,807 sq. ft.
Century III Mall—35,909 sq. ft.
Circle Centre Mall—9,123 sq. ft.
Copley Place—846,476 sq. ft.
Fashion Centre at Pentagon City, The—169,089 sq. ft.
Fashion Mall at Keystone, The—10,927 sq. ft.
Firewheel Town Center—2,353 sq. ft.
Greendale Mall—119,860 sq. ft.
King of Prussia Mall—13,696 sq. ft.
Lehigh Valley Mall—11,754 sq. ft.
Lenox Square—2,674 sq. ft.
Menlo Park Mall—50,615 sq. ft.
Oak Court Mall—126,228 sq. ft.
Oxford Valley Mall—108,794 sq. ft.
Plaza Carolina—28,104 sq. ft.
River Oaks Center—118,311 sq. ft.
Roosevelt Field—1,610 sq. ft.
Stanford Shopping Center—5,748 sq. ft.
The Westchester—820 sq. ft.
39
SIMON PROPERTY GROUP
U.S. Premium Outlet Centers Operational Information
As of March 31, 2006
| | As of or for the | |
| | Three Months Ended | |
| | March 31, | |
| | 2006 | | 2005 | |
Total Number of U.S. Premium Outlet Centers | | 34 | (3) | 30 | |
Total U.S. Premium Outlet Centers GLA (in millions of square feet) | | 13.1 | | 115 | |
Occupancy(1) | | 99.3 | % | 99.0 | % |
Comparable sales per square foot(1) | | $ | 444 | | $ | 423 | |
Average base rent per square foot(1) | | $ | 23.85 | | $ | 22.95 | |
Average Base Rent Per Square Foot(1) | | | | Total Center | | % Change | |
3/31/06 | | $ | 23.85 | | | 3.9 | % | |
3/31/05 | | 22.95 | | | | | |
12/31/05 | | 23.16 | | | 6.0 | % | |
12/31/04 | | 21.85 | | | 7.3 | % | |
12/31/03 | | 20.36 | | | n/a | | |
| | | | | | | | | | |
Leasing Activity During the Period(1):
| | Average Base Rent(2) | | Amount of Change |
| | Lease | | Store Closings/ | | (Referred to as |
| | Signings | | Lease Expirations | | “Leasing Spread”) |
2006 (YTD) | | | $ | 32.37 | | | | $ | 23.99 | | | $ | 8.38 | | 34.9 | % |
2005 | | | 26.48 | | | | 21.91 | | | 4.57 | | 20.9 | % |
2004 | | | 22.78 | | | | 20.02 | | | 2.76 | | 13.8 | % |
2003 | | | 25.41 | | | | 22.62 | | | 2.79 | | 12.3 | % |
(1) For all owned gross leasable area.
(2) Represents the average base rent for tenants who signed leases compared to the average base rent in effect for tenants whose leases terminated or expired in the same space.
(3) Las Vegas Outlet Center was reclassed from Other to Premium Outlet Centers on January 1, 2006.
40
SIMON PROPERTY GROUP
U.S. Premium Outlet Centers Lease Expirations(1)
As of March 31, 2006
| | | | | | Weighted | |
| | | | | | Avg. Base Rent | |
| | Number of | | Square | | per Square Foot | |
Year | | | | Leases Expiring | | Feet | | at 3/31/06 | |
2006 (4/1-12/31) | | | 201 | | | 642,441 | | | $ | 20.87 | | |
2007 | | | 402 | | | 1,492,163 | | | $ | 21.50 | | |
2008 | | | 429 | | | 1,742,587 | | | $ | 23.76 | | |
2009 | | | 403 | | | 1,687,362 | | | $ | 22.11 | | |
2010 | | | 520 | | | 2,289,663 | | | $ | 23.39 | | |
2011 | | | 320 | | | 1,422,837 | | | $ | 21.56 | | |
2012 | | | 201 | | | 845,433 | | | $ | 26.29 | | |
2013 | | | 212 | | | 920,795 | | | $ | 24.82 | | |
2014 | | | 189 | | | 604,696 | | | $ | 29.72 | | |
2015 | | | 197 | | | 663,211 | | | $ | 30.68 | | |
2016 and Thereafter | | | 160 | | | 604,695 | | | $ | 27.28 | | |
| | | | | | | | | | | | | | |
(1) Does not consider the impact of options to renew that may be contained in leases.
41
SIMON PROPERTY GROUP
U.S. Premium Outlet Centers Top Tenants
As of March 31, 2006
(Sorted by percentage of total Simon Group base minimum rent)
| | | | | | Percent of | | Percent of | |
| | Number | | Square | | Total | | Total Simon | |
| | of | | Feet | | Simon Group | | Group Base | |
Tenant | | | | Stores | | (000’s) | | Sq. Ft. | | Min. Rent | |
Phillips—Van Heusen Corporation | | | 158 | | | | 751 | | | | 0.4 | % | | | 0.7 | % | |
Jones Retail Corporation | | | 143 | | | | 488 | | | | 0.2 | % | | | 0.5 | % | |
Adidas Promotional Retail Operations, Inc. | | | 50 | | | | 406 | | | | 0.2 | % | | | 0.4 | % | |
The Gap, Inc. | | | 60 | | | | 543 | | | | 0.3 | % | | | 0.3 | % | |
The William Carter Company, Inc. | | | 62 | | | | 304 | | | | 0.2 | % | | | 0.3 | % | |
Nike Retail Services, Inc. | | | 37 | | | | 379 | | | | 0.2 | % | | | 0.3 | % | |
Brown Group Retail, Inc. | | | 63 | | | | 270 | | | | 0.1 | % | | | 0.3 | % | |
LCI Holdings, Inc. | | | 54 | | | | 390 | | | | 0.2 | % | | | 0.3 | % | |
VF Outlet | | | 56 | | | | 353 | | | | 0.2 | % | | | 0.2 | % | |
Tommy Hilfiger Retail Operations, Inc. | | | 36 | | | | 224 | | | | 0.1 | % | | | 0.2 | % | |
| | | | | | | | | | | | | | | | | | | |
42
SIMON PROPERTY GROUP
U.S. Premium Outlet Centers Property Listing
| | | | | | | | | | Total | |
| | | | | | | | | | Gross | |
| | | | | | | | Legal | | Leasable | |
| | | Property Name | | | State | | City (Metropolitan area) | | | | Ownership | | Area | |
1. | | Camarillo Premium Outlets | | | CA | | | Camarillo (Los Angeles) | | | 100.0 | % | | 454,070 | |
2. | | Carlsbad Premium Outlets | | | CA | | | Carlsbad | | | 100.0 | % | | 287,936 | |
3. | | Desert Hills Premium Outlets | | | CA | | | Cabazon (Palm Springs-Los Angeles) | | | 100.0 | % | | 498,516 | |
4. | | Folsom Premium Outlets | | | CA | | | Folsom (Sacramento) | | | 100.0 | % | | 299,351 | |
5. | | Gilroy Premium Outlets | | | CA | | | Gilroy (San Jose) | | | 100.0 | % | | 577,295 | |
6. | | Napa Premium Outlets | | | CA | | | Napa (Napa Valley) | | | 100.0 | % | | 179,348 | |
7. | | Petaluma Village Premium Outlets | | | CA | | | Petaluma (San Francisco) | | | 100.0 | % | | 195,837 | |
8. | | Vacaville Premium Outlets | | | CA | | | Vacaville | | | 100.0 | % | | 444,212 | |
9. | | Clinton Crossing Premium Outlets | | | CT | | | Clinton (Hartford) | | | 100.0 | % | | 272,351 | |
10. | | Orlando Premium Outlets | | | FL | | | Orlando | | | 100.0 | % | | 435,813 | |
11. | | St. Augustine Premium Outlets | | | FL | | | St. Augustine (Jacksonsville) | | | 100.0 | % | | 329,003 | |
12. | | North Georgia Premium Outlets | | | GA | | | Dawsonville (Atlanta) | | | 100.0 | % | | 539,757 | |
13. | | Waikele Premium Outlets | | | HI | | | Waipahu (Honolulu) | | | 100.0 | % | | 209,846 | |
14. | | Chicago Premium Outlets | | | IL | | | Aurora (Chicago) | | | 100.0 | % | | 437,800 | |
15. | | Edinburgh Premium Outlets | | | IN | | | Edinburgh (Indianapolis) | | | 100.0 | % | | 371,117 | |
16. | | Lighthouse Place Premium Outlets | | | IN | | | Michigan City (Chicago) | | | 100.0 | % | | 456,734 | |
17. | | Wrentham Village Premium Outlets | | | MA | | | Wrentham (Boston) | | | 100.0 | % | | 615,713 | |
18. | | Kittery Premium Outlets | | | ME | | | Kittery (Boston) | | | 100.0 | % | | 150,564 | |
19. | | Albertville Premium Outlets | | | MN | | | Albertville (Minneapolis/St. Paul) | | | 100.0 | % | | 429,534 | |
20. | | Osage Beach Premium Outlets | | | MO | | | Osage Beach | | | 100.0 | % | | 391,381 | |
21. | | Carolina Premium Outlets | | | NC | | | Smithfield (Raleigh-Durham- Chapel Hill) | | | 100.0 | % | | 439,398 | |
22. | | Liberty Village Premium Outlets | | | NJ | | | Flemington (New York-Philadelphia) | | | 100.0 | % | | 173,045 | |
23. | | Jackson Premium Outlets | | | NJ | | | Jackson | | | 100.0 | % | | 285,564 | |
24. | | Las Vegas Outlet Center(1) | | | NV | | | Las Vegas | | | 100.0 | % | | 477,002 | |
25. | | Las Vegas Premium Outlets | | | NV | | | Las Vegas | | | 100.0 | % | | 434,978 | |
26. | | Waterloo Premium Outlets | | | NY | | | Waterloo | | | 100.0 | % | | 417,519 | |
27. | | Woodbury Common Premium Outlets | | | NY | | | Central Valley (New York City) | | | 100.0 | % | | 844,463 | |
28. | | Aurora Farms Premium Outlets | | | OH | | | Aurora (Cleveland) | | | 100.0 | % | | 300,181 | |
29. | | Columbia Gorge Premium Outlets | | | OR | | | Troutdale (Portland-Vancouver) | | | 100.0 | % | | 163,815 | |
30. | | The Crossings Premium Outlets | | | PA | | | Tannersville | | | 100.0 | % | | 411,391 | |
31. | | Allen Premium Outlets | | | TX | | | Allen (Dallas) | | | 100.0 | % | | 412,792 | |
32. | | Leesburg Corner Premium Outlets | | | VA | | | Leesburg (Washington DC) | | | 100.0 | % | | 463,288 | |
33. | | Seattle Premium Outlets | | | WA | | | Seattle | | | 100.0 | % | | 381,154 | |
34. | | Johnson Creek Premium Outlets | | | WI | | | Johnson Creek | | | 100.0 | % | | 277,585 | |
| | Total U.S. Premium Outlet Centers GLA | | | | | | | | | | | | 13,058,353 | |
| | | | | | | | | | | | | | | | | | | |
(1) Las Vegas Outlet Center was reclassed from Other to Premium Outlet Centers on January 1, 2006.
43
SIMON PROPERTY GROUP
U.S. Community/Lifestyle Centers Operational Information
As of March 31, 2006
| | As of or for the Three Months Ended March 31, | |
| | 2006 | | 2005 | |
Total Number of Community/Lifestyle Centers | | 71 | | 71 | |
Total Community/Lifestyle Center GLA (in millions of square feet) | | 19.4 | | 18.8 | |
Occupancy(1) | | | | | |
Consolidated Assets | | 87.6 | % | 89.7 | % |
Unconsolidated Assets | | 96.0 | % | 95.8 | % |
Total Portfolio | | 90.3 | % | 91.6 | % |
Comparable sales per square foot(1) | | | | | |
Consolidated Assets | | $ | 224 | | $ | 220 | |
Unconsolidated Assets | | $ | 200 | | $ | 202 | |
Total Portfolio | | $ | 216 | | $ | 215 | |
Average rent per square foot(1) | | | | | |
Consolidated Assets | | $ | 11.77 | | $ | 11.51 | |
Unconsolidated Assets | | $ | 10.89 | | $ | 10.52 | |
Total Portfolio | | $ | 11.47 | | $ | 11.17 | |
Average Base Rent Per Square Foot(1)
| | Total Center | | % Change | |
3/31/06 | | $ | 11.47 | | | 2.7 | % | |
3/31/05 | | 11.17 | | | | | |
12/31/05 | | 11.41 | | | 4.6 | % | |
12/31/04 | | 10.91 | | | 3.0 | % | |
12/31/03 | | 10.59 | | | 4.6 | % | |
12/31/02 | | 10.12 | | | 3.0 | % | |
12/31/01 | | 9.83 | | | 5.0 | % | |
| | | | | | | | |
Leasing Activity During the Period(1):
| | Average Base Rent(2) | | Amount of Change |
| | Lease Signings | | Store Closings/ Lease Expirations | | (Referred to as “Leasing Spread”) |
2006 (YTD) | | | $ | 19.06 | | | | $ | 10.44 | | | $ | 8.62 | | 82.6 | % |
2005 | | | 15.89 | | | | 11.44 | | | 4.45 | | 38.9 | % |
2004 | | | 12.01 | | | | 11.16 | | | 0.85 | | 7.6 | % |
2003 | | | 12.38 | | | | 10.48 | | | 1.90 | | 18.1 | % |
2002 | | | 10.19 | | | | 8.39 | | | 1.80 | | 21.5 | % |
2001 | | | 12.79 | | | | 9.30 | | | 3.49 | | 37.5 | % |
(1) For all owned gross leasable area.
(2) Represents the average base rent in effect during the period for those tenants who signed leases as compared to the average base rent in effect during the period for those tenants whose leases terminated or expired.
44
SIMON PROPERTY GROUP
U.S. Community/Lifestyle Centers Lease Expirations(1)
As of March 31, 2006
Year | | | | Number of Leases Expiring | | Square Feet | | Avg. Base Rent per Square Foot at 3/31/06 | |
Mall Stores & Freestanding | | | | | | | | | | | |
Month to Month Leases | | | 47 | | | 115,560 | | | $ | 13.78 | | |
2006 (4/1-12/31) | | | 127 | | | 272,471 | | | $ | 16.19 | | |
2007 | | | 178 | | | 662,393 | | | $ | 13.77 | | |
2008 | | | 203 | | | 772,683 | | | $ | 14.08 | | |
2009 | | | 154 | | | 543,138 | | | $ | 14.24 | | |
2010 | | | 214 | | | 898,024 | | | $ | 16.72 | | |
2011 | | | 119 | | | 540,363 | | | $ | 15.13 | | |
2012 | | | 30 | | | 139,758 | | | $ | 16.87 | | |
2013 | | | 17 | | | 106,822 | | | $ | 13.81 | | |
2014 | | | 32 | | | 200,218 | | | $ | 18.06 | | |
2015 | | | 56 | | | 299,094 | | | $ | 19.26 | | |
2016 | | | 18 | | | 76,327 | | | $ | 22.52 | | |
2017 and Thereafter | | | 8 | | | 79,833 | | | $ | 15.70 | | |
Specialty Leasing Agreements w/ terms in excess of 12 months | | | 4 | | | 19,082 | | | $ | 3.72 | | |
Anchor Tenants | | | | | | | | | | | |
Month to Month Leases | | | 4 | | | 99,492 | | | $ | 8.06 | | |
2006 (4/1-12/31) | | | 6 | | | 200,443 | | | $ | 6.80 | | |
2007 | | | 13 | | | 415,611 | | | $ | 6.71 | | |
2008 | | | 16 | | | 415,757 | | | $ | 9.95 | | |
2009 | | | 24 | | | 806,459 | | | $ | 7.60 | | |
2010 | | | 23 | | | 729,883 | | | $ | 12.12 | | |
2011 | | | 16 | | | 683,473 | | | $ | 6.86 | | |
2012 | | | 8 | | | 350,244 | | | $ | 8.85 | | |
2013 | | | 14 | | | 450,381 | | | $ | 7.65 | | |
2014 | | | 11 | | | 438,088 | | | $ | 9.32 | | |
2015 | | | 17 | | | 591,300 | | | $ | 11.24 | | |
2016 | | | 16 | | | 602,692 | | | $ | 9.52 | | |
2017 and Thereafter | | | 35 | | | 1,946,784 | | | $ | 9.57 | | |
Specialty Leasing Agreements w/ terms in excess of 12 months | | | 3 | | | 70,930 | | | $ | 1.47 | | |
(1) Does not consider the impact of options to renew that may be contained in leases.
45
SIMON PROPERTY GROUP
U.S. Community/Lifestyle Centers Top Tenants
As of March 31, 2006
(Sorted by percentage of total Simon Group square footage)(1)
| | | | | | Percent of | | Percent of | |
| | Number | | Square | | Total | | Total Simon | |
| | of | | Feet | | Simon Group | | Group Base | |
Tenant | | | | Stores | | (000’s) | | Sq. Ft. | | Min. Rent | |
Target Corporation | | | 11 | | | | 1,382 | | | | 0.7 | % | | | 0.0 | % | |
Wal-Mart Stores, Inc. | | | 9 | | | | 1,009 | | | | 0.5 | % | | | 0.0 | % | |
Kohl’s Department Stores, Inc. | | | 10 | | | | 913 | | | | 0.5 | % | | | 0.2 | % | |
Best Buy Company, Inc. | | | 17 | | | | 708 | | | | 0.4 | % | | | 0.3 | % | |
TJX Companies, Inc. | | | 20 | | | | 611 | | | | 0.3 | % | | | 0.2 | % | |
Burlington Coat Factory | | | 7 | | | | 496 | | | | 0.2 | % | | | 0.1 | % | |
Sears Roebuck & Co. | | | 2 | | | | 450 | | | | 0.2 | % | | | 0.1 | % | |
Bed Bath & Beyond, Inc. | | | 11 | | | | 327 | | | | 0.2 | % | | | 0.1 | % | |
Office Max, Inc. | | | 12 | | | | 316 | | | | 0.2 | % | | | 0.1 | % | |
Dick’s Sporting Goods, Inc. | | | 5 | | | | 311 | | | | 0.2 | % | | | 0.1 | % | |
| | | | | | | | | | | | | | | | | | | |
(1) Includes space leased and owned by the anchor.
46
SIMON PROPERTY GROUP
U.S. Community/Lifestyle Centers Property Listing
| | | | | | | | | | Gross Leasable Area | |
| | | Property Name | | | State | | City (Metropolitan area) | | Legal Ownership | | Anchor | | Mall & Freestanding | | Total | |
1. | | Plaza at Buckland Hills, The | | CT | | | Manchester | | | 35.0 | %(2) | | 252,179 | | | 82,834 | | | 335,013 | |
2. | | Gaitway Plaza | | FL | | | Ocala | | | 23.3 | %(2) | | 123,027 | | | 85,713 | | | 208,740 | |
3. | | Highland Lakes Center | | FL | | | Orlando | | | 100.0 | % | | 352,277 | | | 140,862 | | | 493,139 | |
4. | | Indian River Commons | | FL | | | Vero Beach | | | 50.0 | % | | 233,358 | | | 27,510 | | | 260,868 | |
5. | | Royal Eagle Plaza | | FL | | | Coral Springs | | | 35.0 | %(2) | | 124,479 | | | 77,593 | | | 202,072 | |
| | | | | | | | (Miami-Ft. Lauderdale) | | | | | | | | | | | | | |
6. | | Terrace at the Florida Mall | | FL | | | Orlando | | | 100.0 | % | | 281,252 | | | 47,531 | | | 328,783 | |
7. | | Waterford Lakes Town Center | | FL | | | Orlando | | | 100.0 | % | | 622,244 | | | 329,443 | | | 951,687 | |
8. | | West Town Corners | | FL | | | Altamonte Springs | | | 23.3 | %(2) | | 263,782 | | | 121,455 | | | 385,237 | |
9. | | Westland Park Plaza | | FL | | | Orange Park | | | 23.3 | %(2) | | 123,548 | | | 39,606 | | | 163,154 | |
10. | | Mall of Georgia Crossing | | GA | | | Mill Creek (Atlanta) | | | 100.0 | % | | 341,503 | | | 99,109 | | | 440,612 | |
11. | | Bloomingdale Court | | IL | | | Bloomingdale | | | 100.0 | % | | 467,513 | | | 162,836 | | | 630,349 | |
12. | | Countryside Plaza | | IL | | | Countryside | | | 100.0 | % | | 308,489 | | | 95,268 | | | 403,757 | |
13. | | Crystal Court | | IL | | | Crystal Lake | | | 35.0 | %(2) | | 201,993 | | | 76,977 | | | 278,970 | |
14. | | Forest Plaza | | IL | | | Rockford | | | 100.0 | % | | 324,794 | | | 100,587 | | | 425,381 | |
15. | | Lake Plaza | | IL | | | Waukegan | | | 100.0 | % | | 170,789 | | | 44,673 | | | 215,462 | |
16. | | Lake View Plaza | | IL | | | Orland Park (Chicago) | | | 100.0 | % | | 261,856 | | | 109,396 | | | 371,252 | |
17. | | Lincoln Crossing | | IL | | | O’Fallon | | | 100.0 | % | | 229,820 | | | 13,446 | | | 243,266 | |
18. | | Matteson Plaza | | IL | | | Matteson | | | 100.0 | % | | 230,959 | | | 40,070 | | | 271,029 | |
19. | | North Ridge Plaza | | IL | | | Joliet | | | 100.0 | % | | 190,323 | | | 114,747 | | | 305,070 | |
20. | | White Oaks Plaza | | IL | | | Springfield | | | 100.0 | % | | 275,703 | | | 115,723 | | | 391,426 | |
21. | | Willow Knolls Court | | IL | | | Peoria | | | 35.0 | %(2) | | 309,440 | | | 72,937 | | | 382,377 | |
22. | | Brightwood Plaza | | IN | | | Indianapolis | | | 100.0 | % | | 0 | | | 38,493 | | | 38,493 | |
23. | | Clay Terrace | | IN | | | Carmel (Indianapolis) | | | 50.0 | % | | 161,281 | | | 336,170 | | | 497,451 | |
24. | | Eastland Convenience Center | | IN | | | Evansville | | | 50.0 | % | | 126,699 | | | 48,940 | | | 175,639 | |
25. | | Greenwood Plus | | IN | | | Greenwood | | | 100.0 | % | | 134,141 | | | 15,146 | | | 149,287 | |
26. | | Griffith Park Plaza | | IN | | | Griffith | | | 100.0 | % | | 175,595 | | | 88,455 | | | 264,050 | |
27. | | Keystone Shoppes | | IN | | | Indianapolis | | | 100.0 | % | | 0 | | | 29,140 | | | 29,140 | |
28. | | Markland Plaza | | IN | | | Kokomo | | | 100.0 | % | | 49,051 | | | 41,476 | | | 90,527 | |
29. | | Muncie Plaza | | IN | | | Muncie | | | 100.0 | % | | 271,626 | | | 27,195 | | | 298,821 | |
30. | | New Castle Plaza | | IN | | | New Castle | | | 100.0 | % | | 24,912 | | | 66,736 | | | 91,648 | |
31. | | Northwood Plaza | | IN | | | Fort Wayne | | | 100.0 | % | | 136,404 | | | 71,841 | | | 208,245 | |
32. | | Teal Plaza | | IN | | | Lafayette | | | 100.0 | % | | 98,337 | | | 2,750 | | | 101,087 | |
33. | | Tippecanoe Plaza | | IN | | | Lafayette | | | 100.0 | % | | 85,811 | | | 4,711 | | | 90,522 | |
34. | | University Center | | IN | | | Mishawaka | | | 60.0 | % | | 98,264 | | | 46,177 | | | 144,441 | |
35. | | Village Park Plaza | | IN | | | Carmel (Indianapolis) | | | 35.0 | %(2) | | 414,593 | | | 130,173 | | | 544,766 | |
36. | | Wabash Village | | IN | | | West Lafayette | | | 100.0 | % | | 109,388 | | | 15,068 | | | 124,456 | |
37. | | Washington Plaza | | IN | | | Indianapolis | | | 100.0 | % | | 21,500 | | | 28,607 | | | 50,107 | |
38. | | West Ridge Plaza | | KS | | | Topeka | | | 100.0 | % | | 182,161 | | | 59,226 | | | 241,387 | |
39. | | Park Plaza | | KY | | | Hopkinsville | | | 100.0 | % | | 82,398 | | | 32,626 | | | 115,024 | |
40. | | St. Charles Towne Plaza | | MD | | | Waldorf (Washington, D.C.) | | | 100.0 | % | | 285,716 | | | 117,906 | | | 403,622 | |
41. | | Regency Plaza | | MO | | | St. Charles | | | 100.0 | % | | 210,627 | | | 76,846 | | | 287,473 | |
42. | | Ridgewood Court | | MS | | | Jackson | | | 35.0 | %(2) | | 185,939 | | | 54,723 | | | 240,662 | |
43. | | Dare Centre | | NC | | | Kill Devil Hills | | | 100.0 | % | | 127,172 | | | 41,452 | | | 168,624 | |
44. | | MacGregor Village | | NC | | | Cary | | | 100.0 | % | | 0 | | | 143,741 | | | 143,741 | |
45. | | North Ridge Shopping Center | | NC | | | Raleigh | | | 100.0 | % | | 43,247 | | | 123,214 | | | 166,461 | |
46. | | Rockaway Convenience Center | | NJ | | | Rockaway (New York) | | | 100.0 | % | | 44,518 | | | 104,393 | | | 148,911 | |
47. | | Rockaway Town Plaza | | NJ | | | Rockaway (New York) | | | 100.0 | % | | 407,303 | | | 51,316 | | | 458,619 | |
48. | | Cobblestone Court | | NY | | | Victor | | | 35.0 | %(2) | | 206,680 | | | 58,819 | | | 265,499 | |
| | | | | | | | | | | | | | | | | | | | | | | |
47
| | | | | | | | | | Gross Leasable Area | |
| | | Property Name | | | State | | City (Metropolitan area) | | Legal Ownership | | Anchor | | Mall & Freestanding | | Total | |
49. | | Boardman Plaza | | OH | | | Youngstown | | | 100.0 | % | | 365,834 | | | 240,417 | | | 606,251 | |
50. | | Great Lakes Plaza | | OH | | | Mentor (Cleveland) | | | 100.0 | % | | 142,229 | | | 21,875 | | | 164,104 | |
51. | | Lima Center | | OH | | | Lima | | | 100.0 | % | | 189,584 | | | 47,294 | | | 236,878 | |
52. | | Northland Plaza | | OH | | | Columbus | | | 100.0 | % | | 118,304 | | | 91,230 | | | 209,534 | |
53. | | Eastland Plaza | | OK | | | Tulsa | | | 100.0 | % | | 152,451 | | | 33,623 | | | 186,074 | |
54. | | DeKalb Plaza | | PA | | | King of Prussia | | | 50.3 | %(3) | | 81,368 | | | 20,345 | | | 101,713 | |
55. | | Great Northeast Plaza | | PA | | | Philadelphia | | | 50.0 | % | | 237,151 | | | 57,600 | | | 294,751 | |
56. | | Henderson Square | | PA | | | King of Prussia | | | 76.0 | %(3) | | 72,683 | | | 34,661 | | | 107,344 | |
57. | | Lincoln Plaza | | PA | | | King of Prussia | | | 63.2 | %(3) | | 143,649 | | | 123,582 | | | 267,231 | |
58. | | Whitehall Mall | | PA | | | Whitehall | | | 38.0 | %(3) | | 436,216 | | | 148,173 | | | 584,389 | |
59. | | Charles Towne Square | | SC | | | Charleston | | | 100.0 | % | | 71,794 | | | 0 | | | 71,794 | |
60. | | Empire East(1) | | SD | | | Sioux Falls | | | 50.0 | % | | 248,181 | | | 48,580 | | | 296,761 | |
61. | | Knoxville Commons | | TN | | | Knoxville | | | 100.0 | % | | 91,483 | | | 88,980 | | | 180,463 | |
62. | | Arboretum at Great Hills | | TX | | | Austin | | | 100.0 | % | | 35,773 | | | 169,293 | | | 205,066 | |
63. | | Celina Plaza | | TX | | | El Paso | | | 100.0 | % | | 0 | | | 8,695 | | | 8,695 | |
64. | | Gateway Shopping Centers | | TX | | | Austin | | | 95.0 | % | | 396,494 | | | 115,825 | | | 512,319 | |
65. | | Ingram Plaza | | TX | | | San Antonio | | | 100.0 | % | | 0 | | | 111,518 | | | 111,518 | |
66. | | Lakeline Plaza | | TX | | | Austin | | | 100.0 | % | | 307,966 | | | 79,497 | | | 387,463 | |
67. | | Shops at North East Mall, The | | TX | | | Hurst | | | 100.0 | % | | 265,595 | | | 99,148 | | | 364,743 | |
68. | | Wolf Ranch | | TX | | | Georgetown (Austin) | | | 100.0 | % | | 395,071 | | | 219,129 | | | 614,200 | |
69. | | Chesapeake Center | | VA | | | Chesapeake | | | 100.0 | % | | 213,651 | | | 92,284 | | | 305,935 | |
70. | | Fairfax Court | | VA | | | Fairfax | | | 26.3 | %(2) | | 169,043 | | | 80,615 | | | 249,658 | |
71. | | Martinsville Plaza | | VA | | | Martinsville | | | 100.0 | % | | 60,000 | | | 42,105 | | | 102,105 | |
| | Total Community/Lifestyle Center GLA | | | | | | | | | | | | 13,567,211 | | | 5,828,125 | | | 19,395,336 | |
| | | | | | | | | | | | | | | | | | | | | | | |
FOOTNOTES:
(1) This Property is managed by a third party.
(2) Outside partner receives substantially all of the economic benefit due to a partner preference.
(3) The Operating Partnership’s indirect ownership interest is through an approximately 76% ownership interest in Kravco Simon Investments.
48
SIMON PROPERTY GROUP
International Operational Information(1)
As of March 31, 2006
| | As of or for the | |
| | Three Months Ended | |
| | March 31, | |
| | 2006 | | 2005 | |
International Premium Outlets (Japan) | | | | | |
Total Number of Premium Outlets | | 5 | | 5 | |
Total GLA (in millions of square feet) | | 1.4 | | 1.3 | |
Occupancy | | 100 | % | 100 | % |
Comparable sales per square foot | | JPY 87,994 | | JPY 86,250 | |
Average base rent per square foot | | JPY 4,634 | | JPY 4,447 | |
European Shopping Centers | | | | | |
Total Number of Shopping Centers | | 51 | | 51 | |
Total GLA (in millions of square feet) | | 11.1 | | 10.9 | |
Occupancy | | 97.2 | % | 97.0 | % |
Comparable sales per square foot | | € | 379 | | € | 382 | |
Average rent per square foot | | € | 26.52 | | € | 25.27 | |
(1) Does not include Premium Outlets Punta Norte in Mexico.
49
SIMON PROPERTY GROUP
International Property Listing
| | | | | | SPG | | Gross Leasable Area(1) | |
| | | | | | Effective | | Hypermarket/ | | Mall & | | | |
| | Property Name | | | City (Metropolitan area) | | | Ownership(5) | | Anchor(4) | | Freestanding | | Total | |
| | FRANCE | | | | | | | | | | | | | | | | | |
1. | | Bay 2 | | Torcy (Paris) | | | 50.0 | % | | | 132,400 | | | | 408,900 | | | 541,300 | |
2. | | Bay 1 | | Torcy (Paris) | | | 50.0 | % | | | — | | | | 336,300 | | | 336,300 | |
3. | | Bel’Est | | Bagnolet (Paris) | | | 17.5 | % | | | 150,700 | | | | 63,000 | | | 213,700 | |
4. | | Villabé A6 | | Villabé (Paris) | | | 7.5 | % | | | 102,300 | | | | 104,500 | | | 206,800 | |
| | Subtotal France | | | | | | | | | 385,400 | | | | 912,700 | | | 1,298,100 | |
| | ITALY | | | | | | | | | | | | | | | | | |
| | Ancona: | | | | | | | | | | | | | | | | | |
5. | | Ancona | | Ancona | | | 49.0 | %(3) | | | 82,900 | | | | 82,300 | | | 165,200 | |
6. | | Senigallia | | Senigallia (Ancona) | | | 49.0 | % | | | 41,200 | | | | 41,600 | | | 82,800 | |
| | Ascoli Piceno: | | | | | | | | | | | | | | | | | |
7. | | Grottammare | | Grottammare (Ascoli Piceno) | | | 49.0 | % | | | 38,900 | | | | 55,900 | | | 94,800 | |
8. | | Porto Sant’Elpidio | | Porto Sant’Elpidio (Ascoli Piceno) | | | 49.0 | % | | | 48,000 | | | | 114,300 | | | 162,300 | |
| | Bari: | | | | | | | | | | | | | | | | | |
9. | | Casamassima | | Casamassima (Bari) | | | 49.0 | % | | | 159,000 | | | | 388,800 | | | 547,800 | |
10. | | Modugno(5) | | Modugno (Bari) | | | 49.0 | % | | | 96,900 | | | | 46,600 | | | 143,500 | |
| | Bergamo: | | | | | | | | | | | | | | | | | |
11. | | Bergamo | | Bergamo | | | 49.0 | %(3) | | | 103,000 | | | | 16,900 | | | 119,900 | |
| | Brescia: | | | | | | | | | | | | | | | | | |
12. | | Concesio | | Concesio (Brescia) | | | 49.0 | %(3) | | | 89,900 | | | | 27,600 | | | 117,500 | |
13. | | Mazzano | | Mazzano (Brescia) | | | 49.0 | %(2) | | | 103,300 | | | | 127,400 | | | 230,700 | |
| | Brindisi: | | | | | | | | | | | | | | | | | |
14. | | Mesagne | | Mesagne (Brindisi) | | | 49.0 | % | | | 88,000 | | | | 140,600 | | | 228,600 | |
| | Cagliari: | | | | | | | | | | | | | | | | | |
15. | | Marconi | | Marconi (Cagliari) | | | 49.0 | %(3) | | | 83,500 | | | | 109,900 | | | 193,400 | |
16. | | Santa Gilla | | Santa Gilla (Cagliari) | | | 49.0 | %(2) | | | 75,900 | | | | 114,800 | | | 190,700 | |
| | Catania: | | | | | | | | | | | | | | | | | |
17. | | La Rena | | La Rena (Catania) | | | 49.0 | % | | | 124,100 | | | | 22,100 | | | 146,200 | |
18. | | Misterbianco | | Misterbianco (Catania) | | | 49.0 | %(3) | | | 83,300 | | | | 16,000 | | | 99,300 | |
| | Lecco: | | | | | | | | | | | | | | | | | |
19. | | Merate | | Merate (Lecco) | | | 49.0 | %(3) | | | 73,500 | | | | 88,500 | | | 162,000 | |
| | Milan (Milano): | | | | | | | | | | | | | | | | | |
20. | | Cesano Boscone | | Cescano Boscone (Milano) | | | 49.0 | %(3) | | | 163,800 | | | | 120,100 | | | 283,900 | |
21. | | Nerviano | | Nerviano (Milano) | | | 49.0 | %(3) | | | 83,800 | | | | 27,800 | | | 111,600 | |
22. | | Rescaldina | | Rescaldina (Milano) | | | 49.0 | % | | | 165,100 | | | | 212,000 | | | 377,100 | |
23. | | Vimodrone | | Vimodrone (Milano) | | | 49.0 | % | | | 110,400 | | | | 80,200 | | | 190,600 | |
| | Naples (Napoli): | | | | | | | | | | | | | | | | | |
24. | | Pompei | | Pompei (Napoli) | | | 49.0 | % | | | 74,300 | | | | 17,100 | | | 91,400 | |
25. | | Mugnano di Napoli | | Mugnano (Napoli) | | | 49.0 | %(3) | | | 98,000 | | | | 94,900 | | | 192,900 | |
| | Olbia: | | | | | | | | | | | | | | | | | |
26. | | Olbia | | Olbia | | | 49.0 | %(3) | | | 49,000 | | | | 48,800 | | | 97,800 | |
| | Padova: | | | | | | | | | | | | | | | | | |
27. | | Padova | | Padova | | | 49.0 | % | | | 73,300 | | | | 32,500 | | | 105,800 | |
| | | | | | | | | | | | | | | | | | | | | |
50
| | | | | | SPG | | Gross Leasable Area(1) | |
| | | | | | Effective | | Hypermarket/ | | Mall & | | | |
| | Property Name | | City (Metropolitan area) | | Ownership(5) | | Anchor(4) | | Freestanding | | Total | |
| | Palermo: | | | | | | | | | | | | | | | | | |
28. | | Palermo | | Palermo | | | 49.0 | % | | | 73,100 | | | | 9,800 | | | 82,900 | |
| | Pesaro: | | | | | | | | | | | | | | | | | |
29. | | Fano | | Fano (Pesaro) | | | 49.0 | % | | | 56,300 | | | | 56,000 | | | 112,300 | |
| | Pescara: | | | | | | | | | | | | | | | | | |
30. | | Cepagatti | | Cepagatti (Pescara) | | | 49.0 | % | | | 80,200 | | | | 189,600 | | | 269,800 | |
31. | | Pescara | | Pescara | | | 49.0 | % | | | 96,300 | | | | 65,200 | | | 161,500 | |
| | Piacenza: | | | | | | | | | | | | | | | | | |
32. | | San Rocco al Porto | | San Rocco al Porto (Piacenza) | | | 49.0 | % | | | 104,500 | | | | 74,700 | | | 179,200 | |
| | Rome (Roma): | | | | | | | | | | | | | | | | | |
33. | | Casalbertone | | Roma | | | 49.0 | %(3) | | | 62,700 | | | | 84,900 | | | 147,600 | |
34. | | Collatina | | Collatina (Roma) | | | 49.0 | % | | | 59,500 | | | | 4,100 | | | 63,600 | |
| | Sassari: | | | | | | | | | | | | | | | | | |
35. | | Centro Azuni | | Sassari | | | 49.0 | %(3) | | | — | | | | 35,600 | | | 35,600 | |
36. | | Predda Niedda | | Predda Niedda (Sassari) | | | 49.0 | %(2) | | | 79,500 | | | | 154,200 | | | 233,700 | |
| | Taranto: | | | | | | | | | | | | | | | | | |
37. | | Taranto | | Taranto | | | 49.0 | % | | | 75,200 | | | | 126,500 | | | 201,700 | |
| | Turin (Torino): | | | | | | | | | | | | | | | | | |
38. | | Cuneo | | Cuneo (Torino) | | | 49.0 | % | | | 80,700 | | | | 201,500 | | | 282,200 | |
39. | | Rivoli | | Rivoli (Torino) | | | 49.0 | %(3) | | | 61,800 | | | | 32,300 | | | 94,100 | |
40. | | Torino | | Torino | | | 49.0 | % | | | 105,100 | | | | 66,700 | | | 171,800 | |
41. | | Venaria | | Venaria (Torino) | | | 49.0 | % | | | 101,600 | | | | 64,000 | | | 165,600 | |
| | Venice (Venezia): | | | | | | | | | | | | | | | | | |
42. | | Venezia–Mestre | | Mestre (Venezia) | | | 49.0 | % | | | 114,100 | | | | 132,600 | | | 246,700 | |
| | Verona: | | | | | | | | | | | | | | | | | |
43. | | Bussolengo | | Bussolengo (Verona) | | | 49.0 | %(3) | | | 89,300 | | | | 75,300 | | | 164,600 | |
| | Vicenza: | | | | | | | | | | | | | | | | | |
44. | | Vicenza | | Vicenza | | | 49.0 | % | | | 78,400 | | | | 20,100 | | | 98,500 | |
| | Subtotal Italy | | | | | | | | | 3,427,400 | | | | 3,419,800 | | | 6,847,200 | |
| | POLAND | | | | | | | | | | | | | | | | | |
45. | | Arkadia Shopping Center | | Warsaw | | | 50.0 | % | | | 202,100 | | | | 902,200 | | | 1,104,300 | |
46. | | Borek Shopping Center | | Wroclaw | | | 50.0 | % | | | 119,900 | | | | 129,300 | | | 249,200 | |
47. | | Dabrowka Shopping Center | | Katowice | | | 50.0 | % | | | 121,000 | | | | 172,900 | | | 293,900 | |
48. | | Turzyn Shopping Center | | Szczecin | | | 50.0 | % | | | 87,200 | | | | 121,900 | | | 209,100 | |
49. | | Wilenska Station Shopping Center | | Warsaw | | | 50.0 | % | | | 92,700 | | | | 215,900 | | | 308,600 | |
50. | | Zakopianka Shopping Center | | Krakow | | | 50.0 | % | | | 120,200 | | | | 425,400 | | | 545,600 | |
| | Subtotal Poland | | | | | | | | | 743,100 | | | | 1,967,600 | | | 2,710,700 | |
| | PORTUGAL | | | | | | | | | | | | | | | | | |
51. | | Minho Center | | Braga (Porto) | | | 50.0 | %(3) | | | 120,000 | | | | 101,600 | | | 221,600 | |
| | | | | | | | | | | 120,000 | | | | 101,600 | | | 221,600 | |
| | JAPAN | | | | | | | | | | | | | | | | | |
52. | | Gotemba Premium Outlets | | Gotemba City (Tokyo) | | | 40.0 | % | | | — | | | | 390,000 | | | 390,000 | |
53. | | Rinku Premium Outlets | | Izumisano (Osaka) | | | 40.0 | % | | | — | | | | 321,000 | | | 321,000 | |
54. | | Sano Premium Outlets | | Sano (Tokyo) | | | 40.0 | % | | | — | | | | 318,000 | | | 318,000 | |
55. | | Toki Premium Outlets | | Toki (Nagoya) | | | 40.0 | % | | | — | | | | 178,000 | | | 178,000 | |
56. | | Tosu Premium Outlets | | Fukuoka (Kyushu) | | | 40.0 | % | | | — | | | | 187,000 | | | 187,000 | |
| | Subtotal Japan | | | | | | | | | — | | | | 1,394,000 | | | 1,394,000 | |
51
| | | | | | SPG | | Gross Leasable Area(1) | |
| | | | | | Effective | | Hypermarket/ | | Mall & | | | |
| | Property Name | | | | City (Metropolitan area) | | Ownership(5) | | Anchor(4) | | Freestanding | | Total | |
| | MEXICO | | | | | | | | | | | | | | | | | |
57. | | Premium Outlets Punta Norte | | Mexico City | | | 50.0 | % | | | — | | | | 232,000 | | | 232,000 | |
| | Subtotal Mexico | | | | | | | | | — | | | | 232,000 | | | 232,000 | |
| | TOTAL INTERNATIONAL ASSETS | | | | | | | 4,675,900 | | | | 8,027,700 | | | 12,703,600 | |
| | | | | | | | | | | | | | | | | | | | | |
FOOTNOTES:
(1) All gross leasable area listed in square feet.
(2) This property is held partially in fee and partially encumbered by a leasehold on the premise which entitles the lessor to the majority of the Economics of the portion of the property subject to the leasehold.
(3) This property is encumbered by a leasehold on the entire premises which entitles the lessor the majority of the economics of the property.
(4) Represents the sales area of the anchor and excludes any warehouse/storage areas.
(5) We own our interest in the assets in France, Portugal and Poland through our shareholdings in Simon Ivanhoe BV/SARL. Our interest in the Italian assets is owned through Galleria Commerciali Italia S.p.A., while our interest in the assets in Japan is owned through Chelsea Japan Co., Ltd. We own our interest in Mexico through Fideicomiso Trust No. F/315-5.
52
SIMON PROPERTY GROUP
Capital Expenditures in the U.S. Portfolio
For the Three Months Ended March 31, 2006
(In thousands)
| | | | Unconsolidated Entities | |
| | Consolidated Properties | | Total | | Simon Group’s Share | |
New development projects(1) | | | $ | 66,840 | | | $ | 43,106 | | $ | 20,594 | |
Redevelopment projects with incremental | | | | | | | | | |
GLA and/or Anchor Replacement | | | 19,197 | | | 18,260 | | 6,947 | |
Renovations with no incremental GLA | | | 4,447 | | | 80 | | — | |
Tenant allowances: | | | | | | | | | |
Retail | | | 13,034 | | | 10,091 | | 3,499 | |
Office portion of retail | | | 436 | | | — | | — | |
Operational capital expenditures at properties: | | | | | | | | | |
CAM expenditures(2) | | | 5,045 | | | 2,099 | | 905 | |
Non-CAM expenditures | | | 1,560 | | | 2,275 | | 979 | |
Totals | | | $ | 110,559 | | | $ | 75,911 | | $ | 32,924 | |
Plus (Less): Conversion from accrual to cash basis | | | 25,734 | | | 1,364 | | | |
Capital expenditures(3) | | | $ | 136,293 | | | $ | 77,275 | | | |
(1) Includes $9.3 million relating to Simon’s new headquarters.
(2) Expenditure included in the pool of expenses allocated to tenants as common area maintenance or CAM.
(3) Agrees with the line item “Capital expenditures” on the Combined Statements of Cash Flows for the consolidated properties. No statement of cash flows is prepared for the joint venture properties as this is not required by the SEC or GAAP; however, the above reconciliation was completed in the same manner as the reconciliation for the consolidated properties.
53
SIMON PROPERTY GROUP
U.S. Development Activity Report*
Project Overview, Construction-in-Progress and Land Held for Development
As of March 31, 2006
| | | | | | | | | | | | | | | | Construction-in-Progress | |
| | | | | | | | | | | | | | | | | | Unconsolidated Entities | |
Property/Location | | Project Description | | The Company’s Ownership Percentage | | Projected Opening | | Projected Gross Cost (1) (in millions) | | Projected Net Cost (in millions) | | The Company’s Share of Net Cost | | Stabilized Rate of Return | | Consolidated Properties | | Total | | The Company’s Share | |
New Development Projects: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Coconut Point | | 1.2 million square foot open-air shopping complex with a | | | 50 | % | | 4/06 | | | $ 281 | | | | $ 213 | | | | $ 107 | | | | 10 | % | | | — | | | $ 131.0 | | | $ 65.5 | | |
Estero/Bonita Springs, FL | | village component anchored by Dillard’s, Muvico Theatres, | | | | | | (Comm Ctr) | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | and Barnes & Noble and a community center component | | | | | | 11/06 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | anchored by Bed Bath & Beyond, Best Buy, Cost Plus | | | | | | (All other) | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | World Market, DSW, Office Max, Old Navy, Party City, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | PetsMart, Pier One Imports, Ross Dress for Less, Sports | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Authority, T.J. Maxx, Ulta Cosmetics | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Domain, The | | 700,000 square foot open-air town center anchored by | | | 100 | % | | 3/07 | | | $ 246 | | | | $ 195 | | | | $ 195 | | | | 10 | % | | | $ 97.0 | | | — | | | — | | |
Austin, TX | | Neiman Marcus and Macy’s and includes 75,000 sf of office | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | space. Contains separate residential component. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rio Grande Valley Premium Outlets | | 404,000 square foot upscale outlet center | | | 100 | % | | 11/06 | | | $ 68 | | | | $ 59 | | | | $ 59 | | | | 13 | % | | | $ 23.5 | | | — | | | — | | |
Mercedes, TX | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Round Rock Premium Outlets | | 433,000 square foot upscale outlet center with complimentary | | | 100 | % | | 8/06 | | | $ 126 | | | | $ 106 | | | | $ 106 | | | | 13 | % | | | $ 65.2 | | | — | | | — | | |
Round Rock (Austin), TX | | uses on adjacent outparcels | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shops at Arbor Walk, The | | 460,000 square foot community center anchored by Home | | | 100 | % | | 3/07 | | | $ 60 | | | | $ 52 | | | | $ 52 | | | | 9 | % | | | $ 19.9 | | | — | | | — | | |
Austin, TX | | Depot, Marshall’s, DSW, Golf Galaxy and JoAnn Fabrics | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Village at SouthPark, The | | Street-level retail project comprised of 48,000 square feet of | | | 100 | % | | 11/06 | | | $ 33 | | | | $ 26 | | | | $ 26 | | | | 11 | % | | | $ 4.6 | | | — | | | — | | |
Charlotte, NC | | small shops along with a 33,000 square foot Crate & Barrel. | | | | | | (Crate & Barrel | ) | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Contains separate residential component. | | | | | | 3/07 (Other retail | ) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Significant Redevelopment Projects with Incremental GLA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lenox Square | | Neiman Marcus expansion; addition of second level of small | | | 100 | % | | 10/07 | | | $ 50 | | | | $ 44 | | | | $ 44 | | | | 8 | % | | | $ 4.8 | | | — | | | — | | |
Atlanta, GA | | shops and renovation of the atrium area | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Northgate Mall | | Addition of Barnes & Noble, Panera Bread, Macaroni Grill, | | | 100 | % | | 6/07 | | | $ 49 | | | | $ 44 | | | | $ 44 | | | | 8 | % | | | $ 3.6 | | | — | | | — | | |
Seattle, WA | | Starbucks and Gene Juarez Spa in a lifestyle component; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | creation of two outparcels | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Smith Haven Mall | | Mall renovation and addition of lifestyle component consisting | | | 25 | % | | 11/06 | | | $ 72 | | | | $ 65 | | | | $ 16 | | | | 10 | % | | | — | | | $ 14.1 | | | $ 3.5 | | |
Lake Grove (New York), NY | | of Dick’s Sporting Goods, Barnes & Noble, Cheesecake | | | | | | (Cheesecake) | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Factory and small shops; addition of Macy’s Furniture | | | | | | 6/07 (All other) | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Redevelopment Projects with Incremental GLA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Edison Mall | | Lifestyle addition and mall renovation | | | 100 | % | | 6/06 (lifestyle) | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fort Myers, FL | | | | | | | | 1/07 (renovation) | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Seattle Premium Outlets | | Phase II expansion of upscale outlet center | | | 100 | % | | 4/06 | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tulalip, WA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Subtotal Other Redevelopment Projects with Incremental GLA | | | | | | | | | $ 20 | | | | $ 18 | | | | $ 18 | | | | 8 | % | | | $ 7.6 | | | — | | | | — | |
SIMON PROPERTY GROUP
U.S. Development Activity Report*
Project Overview, Construction-in-Progress and Land Held for Development
As of March 31, 2006
| | | | | | | | | | | | | | | | Construction-in-Progress | |
| | | | The | | | | | | | | The | | | | | | Unconsolidated Entities | |
| | | | Company’s Ownership | | Projected | | Projected Gross Cost(1) | | Projected Net Cost | | Company’s Share of | | Stabilized Rate of | | Consolidated | | | | The Company’s | |
Property/Location | | Project Description | | Percentage | | Opening | | (in millions) | | (in millions) | | Net Cost | | Return | | Properties | | Total | | Share | |
Renovations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Aventura Mall | | Mall renovation | | | 33 | % | | | 1/07 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Miami Beach, FL | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Battlefield Mall | | Mall renovation | | | 100 | % | | | 11/06 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Springfield, MO | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Orange Park Mall | | Mall renovation and addition of | | | 100 | % | | | 10/06 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Orange Park (Jacksonville), FL | | Dick’s Sporting Goods | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Subtotal Renovations | | | | | | | | | | | $ 48 | | | | $ 46 | | | | $ 32 | | | | 9 | % | | | $ 11.9 | | | $ 4.3 | | | $ 1.4 | | |
Anchor/Big Box/Theater Activity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Boynton Beach Mall | | Addition of Muvico Theater | | | 100 | % | | | 9/07 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Boynton Beach, FL | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
College Mall | | Addition of Bed, Bath & Beyond | | | 100 | % | | | 11/06 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bloomington, IN | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Crossroads Mall | | Addition of Target | | | 100 | % | | | 7/06 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Omaha, NE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Galleria, The | | Addition of Borders, Del Frisco, Kona Grill, | | | 32 | % | | | 8/06 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Houston, TX | | Oceanaire and small shops in former | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Lord & Taylor space | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Melbourne Square | | Addition of Dick’s Sporting Goods and | | | 100 | % | | | 5/06 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Melbourne, FL | | Circuit City | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
SouthPark | | Addition of Neiman Marcus and | | | 100 | % | | | 9/06 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Charlotte, NC | | small shops | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Square One Mall | | Addition of Dick’s Sporting Goods | | | 49 | % | | | 3/07 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Saugus (Boston), MA | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Town Center at Boca Raton | | Addition of Grand Lux | | | 100 | % | | | 11/06 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Boca Raton, FL | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Subtotal Anchor/Big Box/Theater Activity | | | | | | | | | | | $ 107 | | | | $ 101 | | | | $ 76 | | | | 8 | % | | | $ 42.5 | | | $ 19.7 | | | $ 7.5 | | |
Other | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Simon Corporate Headquarters | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ 39.2 | | | — | | | — | | |
Miscellaneous | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ 25.2 | | | $ 43.3 | | | $ 18.0 | | |
| | Subtotal Other | | | | | | | | | | | | | | | | | | | | | | | | | | | $ 64.4 | | | $ 43.3 | | | $ 18.0 | | |
Total Construction in Progress(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ 345.0 | | | $ 212.4 | | | $ 95.9 | | |
Land Held for Development | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ 124.7 | | | $ 20.9 | | | $ 10.5 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
* Cost and return are based upon current budget assumptions. Actual results may vary.
(1) Projected Gross Cost includes soft costs such as architecture and engineering fees, tenant costs (allowances/leasing commissions), development, legal and other fees, marketing costs, cost of capital, and other related costs.
(2) Does not include the Company’s international properties.
SIMON PROPERTY GROUP
International Development Activity Report*
Project Overview, Construction-in-Progress
As of March 31, 2006
Shopping center/ Location (Metropolitan area) | | Project Description | | Anchors/ Major Tenants | | The Company’s Ownership Percentage of Project | | Opening | | Projected Net Cost* (in millions) | |
New Development Projects: | | | | | | | | | | | | | |
Argine—Napoli, Italy | | 300,000 square foot center anchored by a hypermarket with approximately 75 shops | | Auchan | | | 24.0 | % | | Fall 2007 | | € | 55 | |
Cinisello—Milano, Italy (Milano) | | 400,000 square foot center anchored by a hypermarket with approximately 100 shops | | Auchan | | | 49.0 | % | | Spring 2007 | | € | 127 | |
Gliwice—Gliwice, Poland | | 400,000 square foot center anchored by a hypermarket and do-it-yourself center | | Carrefour, Leroy Merlin | | | 50.0 | % | | Fall 2006 | | € | 25 | |
Giugliano—Giugliano, Italy (Napoli) | | 800,000 square foot center anchored by a hypermarket, including a retail park | | Auchan, Leroy Merlin, Decathlon, Conforma, Eldo, Euronics, Conbipel, Scarpe Scarpe | | | 19.6 | % | | 6/06 | | € | 86 | |
Nola—Nola, Italy (Napoli) | | 1.0 million square foot center including a hypermarket and department store | | Auchan, Coin, Holiday Inn, Media World | | | 22.1 | % | | Summer 2007 | | € | 155 | |
Porta di Roma—Roma, Italy | | 1.3 million square foot center including a hypermarket, department store and do-it-yourself centers | | Auchan, Leroy Merlin, UGC Theatres, Ikea (opened 6/05), Media World, Decathlon | | | 19.6 | % | | Summer 2007 | | € | 224 | |
Wasquehal—Wasquehal, France (Lille) | | 200,000 square foot expansion of existing Carrefour anchored hypermarket (1) | | Carrefour | | | 50.0 | % | | Fall 2006 | | € | 18 | |
Yeoju Premium Outlets—Yeoju, South Korea | | 253,000 square foot upscale outlet center | | | | | 50.0 | % | | Spring 2007 | | KRW 78,181 | |
Redevelopment Projects with Incremental GLA: | | | | | | | | | | | | | |
Toki Premium Outlets—Nagoya, Japan | | 53,000 square foot phase II expansion of upscale outlet center | | Wacoal, Neostyle Keiji Itakura, Vans, Quicksilver, LAUNDRY, Billabong, Champion, Clark, Harrods, Issey Miyake, Kookai, Labrador Retriever, Paule KA | | | 40.0 | % | | 11/06 | | JPY 1,770 | |
Other projects (1 leasehold development, 1 leasehold extension) | | | | | | | | | | € | 1 | |
* Cost is based upon current budget assumptions. Actual results may vary.
(1) Owner of existing gallery did not elect to participate in the expansion. Simon Ivanhoe BV/SARL (“Simon Ivanhoe”), the Company’s joint venture which owns shopping centers in France and Poland, will fund 100% of the costs of the expansion, which is a new development for Simon Ivanhoe.
SIMON PROPERTY GROUP
The Company’s Share of Total Debt Amortization and Maturities by Year
As of March 31, 2006
(In thousands)
| | The Company’s | | The Company’s | | The Company’s | | | |
| | Share of | | Share of | | Share of | | | |
| | Secured | | Unsecured | | Unconsolidated | | The Company’s | |
| | Consolidated | | Consolidated | | Joint Venture | | Share of Total | |
Year | | | | Debt | | Debt | | Debt | | Debt | |
2006 | | | 105,278 | | | | 250,000 | | | | 392,817 | | | | 748,095 | | |
2007 | | | 618,867 | | | | 1,055,000 | | | | 205,198 | | | | 1,879,065 | | |
2008 | | | 580,399 | | | | 350,000 | | | | 311,894 | | | | 1,242,293 | | |
2009 | | | 741,112 | | | | 900,000 | | | | 189,476 | | | | 1,830,588 | | |
2010 | | | 704,750 | | | | 1,100,000 | | | | 620,686 | | | | 2,425,436 | | |
2011 | | | 440,015 | | | | 2,817,288 | | | | 460,389 | | | | 3,717,692 | | |
2012 | | | 359,233 | | | | 450,000 | | | | 217,299 | | | | 1,026,532 | | |
2013 | | | 199,751 | | | | 425,000 | | | | 244,419 | | | | 869,170 | | |
2014 | | | 399,254 | | | | 700,000 | | | | 174,174 | | | | 1,273,428 | | |
2015 | | | 1,697 | | | | 1,200,000 | | | | 431,916 | | | | 1,633,613 | | |
2016 | | | 1,686 | | | | 250,000 | | | | 58,737 | | | | 310,423 | | |
Thereafter | | | 23,832 | | | | 200,000 | | | | 250 | | | | 224,082 | | |
Face Amounts of Indebtedness | | | $ | 4,175,874 | | | | $ | 9,697,288 | | | | $ | 3,307,255 | | | | $ | 17,180,417 | | |
Premiums (Discounts) on Indebtedness, Net | | | 47,776 | | | | 40,743 | | | | (1,224 | ) | | | 87,295 | | |
Fair Value of Interest Rate Swaps Agreements | | | — | | | | (14,704 | ) | | | — | | | | (14,704 | ) | |
The Company’s Share of Total Indebtedness | | | $ | 4,223,650 | | | | $ | 9,723,327 | | | | $ | 3,306,031 | | | | $ | 17,253,008 | | |
| | | | | | | | | | | | | | | | | | | | | | | |
Debt Covenant Compliance Ratios
Senior Unsecured Notes Covenant(1) | | | | Required | | Actual | | Compliance | |
Total Debt to Total Assets | | <65% | | | 46.3 | % | | | Yes | | |
Total Secured Debt to Total Assets | | <50% | | | 20.2 | % | | | Yes | | |
Fixed Charge Coverage Ratio | | >1.50X | | | 2.6 | X | | | Yes | | |
Total Unencumbered Assets to Unsecured Debt | | >125% | | | 228 | % | | | Yes | | |
(1) Covenants for indentures dated June 7, 2005 and later. Covenants and other provisions of prior supplemental indentures apply to all unsecured debt for as long as any securities issued under prior supplemental indentures remain outstanding or until the covenants in the prior supplemental indentures have been amended. For a complete listing of all debt covenants related to the Company’s senior unsecured notes, as well as definitions of the above terms, please refer to Simon Property Group, L.P. filings with the Securities and Exchange Commission.
57
SIMON PROPERTY GROUP
Summary of Indebtedness
As of March 31, 2006
(In thousands)
| | | | The Company’s | | Weighted | | Weighted | |
| | Total | | Share of | | Average | | Average Years | |
| | Indebtedness | | Indebtedness | | Interest Rate | | to Maturity | |
Consolidated Indebtedness | | | | | | | | | | | | | | | | | |
Mortgage Debt | | | | | | | | | | | | | | | | | |
Fixed Rate | | | $ | 4,006,290 | | | | $ | 3,826,181 | | | | 6.47 | % | | | 4.6 | | |
Floating Rate Debt (Hedged)(1) | | | 97,074 | | | | 97,074 | | | | 5.73 | % | | | 3.1 | | |
Floating Rate Debt | | | 262,807 | | | | 252,619 | | | | 5.52 | % | | | 3.3 | | |
Total Mortgage Debt | | | 4,366,171 | | | | 4,175,874 | | | | 6.39 | % | | | 4.4 | | |
Unsecured Debt | | | | | | | | | | | | | | | | | |
Fixed Rate | | | 7,430,000 | | | | 7,430,000 | | | | 6.03 | % | | | 5.5 | | |
Floating Rate Debt | | | 300,000 | | | | 300,000 | | | | 5.14 | % | | | 2.8 | | |
| | | 7,730,000 | | | | 7,730,000 | | | | 5.77 | % | | | 5.4 | | |
Revolving Corporate Credit Facility | | | 1,694,000 | | | | 1,694,000 | | | | 5.20 | % | | | 4.8 | | |
Revolving Credit Facility—Yen Currency | | | 14,855 | | | | 14,855 | | | | 0.45 | % | | | 4.8 | | |
Revolving Credit Facility—Euro Currency | | | 258,433 | | | | 258,433 | | | | 3.03 | % | | | 4.8 | | |
| | | 1,967,288 | | | | 1,967,288 | | | | 4.88 | % | | | 4.8 | | |
Total Unsecured Debt | | | 9,697,288 | | | | 9,697,288 | | | | 5.77 | % | | | 5.3 | | |
Premium | | | 114,087 | | | | 112,075 | | | | | | | | | | |
Discount | | | (23,581 | ) | | | (23,556 | ) | | | | | | | | | |
Fair Value Interest Rate Swaps | | | (14,704 | ) | | | (14,704 | ) | | | | | | | | | |
Consolidated Mortgages and Other Indebtedness(2) | | | $ | 14,139,261 | | | | $ | 13,946,977 | | | | 5.95 | % | | | | 5.0 | | |
Joint Venture Indebtedness | | | | | | | | | | | | | | | | | |
Mortgage Debt | | | | | | | | | | | | | | | | | |
Fixed Rate | | | $ | 6,942,709 | | | | $ | 2,953,941 | | | | 6.00 | % | | | 5.5 | | |
Floating Rate Debt (Hedged)(1) | | | 471,207 | | | | 217,440 | | | | 5.34 | % | | | 1.3 | | |
Floating Rate Debt | | | 241,219 | | | | 113,092 | | | | 4.76 | % | | | 2.7 | | |
Total Mortgage Debt | | | 7,655,135 | | | | 3,284,473 | | | | 5.90 | % | | | 5.2 | | |
Unsecured Floating Rate Debt | | | 46,494 | | | | 22,782 | | | | 3.30 | % | | | 2.7 | | |
Total Unsecured Debt | | | 46,494 | | | | 22,782 | | | | 3.30 | % | | | 2.7 | | |
Premium | | | 462 | | | | 231 | | | | | | | | | | |
Discount | | | (2,962 | ) | | | (1,455 | ) | | | | | | | | | |
Joint Venture Mortgages and Other Indebtedness | | | $ | 7,699,129 | | | | $ | 3,306,031 | | | | 5.90 | % | | | | 5.2 | | |
| | | | | | | | | | | | | | | | | |
The Company’s Share of Total Indebtedness | | | | | | | $ | 17,253,008 | | | | 5.92 | % | | | | 5.1 | | |
Summary of Fixed and Variable Rate Debt | | | | | | | | | | | | | | | | | |
Consolidated | | | | | | | | | | | | | | | | | |
Fixed | | | 52.78 | % | | | 11,344,700 | | | | 6.18 | % | | | 5.1 | | |
Variable | | | 11.96 | % | | | 2,602,277 | | | | 5.00 | % | | | 4.5 | | |
| | | 64.74 | % | | | 13,946,977 | | | | 5.95 | % | | | 5.0 | | |
Joint Venture | | | | | | | | | | | | | | | | | |
Fixed | | | 31.78 | % | | | 2,952,717 | | | | 6.00 | % | | | 5.5 | | |
Variable | | | 3.48 | % | | | 353,314 | | | | 5.12 | % | | | 2.0 | | |
| | | 35.26 | % | | | $ | 3,306,031 | | | | 5.90 | % | | | 5.2 | | |
Total Debt | | | 100.00 | % | | | 17,253,008 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Total Fixed Debt | | | 84.56 | % | | | 14,297,417 | | | | 6.08 | % | | | | 5.2 | | |
| | | | | | | | | | | | | | | | | |
Total Variable Debt | | | 15.44 | % | | | 2,955,591 | | | | 5.01 | % | | | | 4.2 | | |
(1) These debt obligations are hedged by interest rate cap agreements.
(2) Amounts give effect to outstanding derivative instruments as footnoted on the Summary of Indebtedness by Maturity.
58
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of March 31, 2006
(In thousands)
| | | | | | | | | | | | The | |
| | | | | | Interest | | | | | | Company’s | |
| | Maturity | | Interest | | Rate | | Secured or | | Total | | Share of | |
Property Name | | | | Date | | Rate(1) | | Type | | Unsecured | | Indebtedness | | Indebtedness | |
Consolidated Indebtedness: | | | | | | | | | | | | | |
Gulf View Square | | 10/01/06 | | 8.25% | | Fixed | | Secured | | 32,226 | | 32,226 | |
Paddock Mall | | 10/01/06 | | 8.25% | | Fixed | | Secured | | 25,630 | | 25,630 | |
Simon Property Group, LP (Sr. Notes) | | 11/15/06 | | 6.88% | | Fixed | | Unsecured | | 250,000 | | 250,000 | |
Cielo Vista Mall—1 | (4) | 05/01/07 | | 9.38% | | Fixed | | Secured | | 48,430 | | 48,430 | |
Cielo Vista Mall—3 | (4) | 05/01/07 | | 6.76% | | Fixed | | Secured | | 35,249 | | 35,249 | |
Lakeline Mall | | 05/01/07 | | 7.65% | | Fixed | | Secured | | 65,964 | | 65,964 | |
McCain Mall—1 | (4) | 05/01/07 | | 9.38% | | Fixed | | Secured | | 22,613 | | 22,613 | |
McCain Mall—2 | (4) | 05/01/07 | | 6.76% | | Fixed | | Secured | | 16,270 | | 16,270 | |
Valle Vista Mall—1 | (4) | 05/01/07 | | 9.38% | | Fixed | | Secured | | 29,951 | | 29,951 | |
Valle Vista Mall—2 | (4) | 05/01/07 | | 6.81% | | Fixed | | Secured | | 7,237 | | 7,237 | |
Wolfchase Galleria | | 06/30/07 | | 7.80% | | Fixed | | Secured | | 71,729 | | 67,781 | |
Fashion Mall at Keystone | | 07/31/07 | | 7.85% | | Fixed | | Secured | | 58,331 | | 58,331 | |
Copley Place | | 08/01/07 | | 7.44% | | Fixed | | Secured | | 173,696 | | 170,477 | |
Simon Property Group, LP (Medium Term Notes) | | 09/20/07 | | 7.13% | | Fixed | | Unsecured | | 180,000 | | 180,000 | |
University Park Mall | | 10/01/07 | | 7.43% | | Fixed | | Secured | | 57,360 | | 34,416 | |
CPG Partners, LP (Sr. Notes) | | 10/21/07 | | 7.25% | | Fixed | | Unsecured | | 125,000 | | 125,000 | |
Simon Property Group, LP (Sr. Notes) | | 11/15/07 | | 6.38% | | Fixed | | Unsecured | | 750,000 | | 750,000 | |
Bangor Mall | | 12/01/07 | | 7.06% | | Fixed | | Secured | | 22,582 | | 14,983 | |
White Oaks Mall | (2) | 02/25/08 | | 5.93% | | Variable | | Secured | | 48,563 | | 41,125 | |
Gateway Shopping Center | (2) | 03/31/08 | | 5.78% | | Variable | | Secured | | 86,000 | | 83,250 | |
Simon Property Group, LP (MOPPRS) | | 06/15/08 | | 7.00% | | Fixed | | Unsecured | | 200,000 | | 200,000 | |
Gilroy Premium Outlets | (10) | 07/11/08 | | 6.99% | | Fixed | | Secured | | 65,342 | | 65,342 | |
Kittery Premium Outlets | (10) | 07/11/08 | | 6.99% | | Fixed | | Secured | | 10,818 | | 10,818 | |
Lighthouse Place Premium Outlets | (10) | 07/11/08 | | 6.99% | | Fixed | | Secured | | 45,088 | | 45,088 | |
Waterloo Premium Outlets | (10) | 07/11/08 | | 6.99% | | Fixed | | Secured | | 36,314 | | 36,314 | |
Simon Property Group, LP (Sr. Notes) | | 08/28/08 | | 5.38% | | Fixed | | Unsecured | | 150,000 | | 150,000 | |
Stanford Shopping Center | | 09/11/08 | (12) | 3.60% | | Fixed | | Secured | | 220,000 | | 220,000 | |
Arsenal Mall—1 | | 09/28/08 | | 6.75% | | Fixed | | Secured | | 31,843 | | 31,843 | |
College Mall—1 | (3) | 01/01/09 | | 7.00% | | Fixed | | Secured | | 33,813 | | 33,813 | |
College Mall—2 | (3) | 01/01/09 | | 6.76% | | Fixed | | Secured | | 10,863 | | 10,863 | |
Greenwood Park Mall—1 | (3) | 01/01/09 | | 7.00% | | Fixed | | Secured | | 28,320 | | 28,320 | |
Greenwood Park Mall—2 | (3) | 01/01/09 | | 6.76% | | Fixed | | Secured | | 56,126 | | 56,126 | |
Towne East Square—1 | | 01/01/09 | | 7.00% | | Fixed | | Secured | | 45,509 | | 45,509 | |
Towne East Square—2 | | 01/01/09 | | 6.81% | | Fixed | | Secured | | 22,648 | | 22,648 | |
Woodland Hills Mall | | 01/01/09 | | 7.00% | | Fixed | | Secured | | 82,582 | | 78,013 | |
Simon Property Group, LP (Sr. Notes) | | 01/30/09 | (17) | 3.75% | | Fixed | | Unsecured | | 300,000 | | 300,000 | |
Simon Property Group, LP (Sr. Notes) | | 02/09/09 | | 7.13% | | Fixed | | Unsecured | | 300,000 | | 300,000 | |
Penn Square Mall | | 03/01/09 | | 7.03% | | Fixed | | Secured | | 69,073 | | 65,271 | |
CPG Partners, LP (Sr. Notes) | | 03/15/09 | | 3.50% | | Fixed | | Unsecured | | 100,000 | | 100,000 | |
Plaza Carolina—Fixed | | 05/09/09 | | 5.10% | | Fixed | | Secured | | 96,371 | | 96,371 | |
Plaza Carolina—Variable Capped | (2) | 05/09/09 | | 5.73% | | Variable | | Secured | | 97,074 | | 97,074 | |
| | | | | | | | | | | | | | | |
59
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of March 31, 2006
(In thousands)
| | | | | | | | | | | | The | |
| | | | | | Interest | | | | | | Company’s | |
| | Maturity | | Interest | | Rate | | Secured or | | Total | | Share of | |
Property Name | | | | Date | | Rate(1) | | Type | | Unsecured | | Indebtedness | | Indebtedness | |
Plaza Carolina—Variable Floating | (2) | 05/09/09 | | 5.73% | | Variable | | Secured | | 58,244 | | 58,244 | |
Simon Property Group, LP (Sr. Notes) | | 07/15/09 | | 7.00% | | Fixed | | Unsecured | | 150,000 | | 150,000 | |
CPG Partners, LP (Sr. Notes) | | 08/17/09 | | 8.63% | | Fixed | | Unsecured | | 50,000 | | 50,000 | |
Bloomingdale Court | (9) | 11/01/09 | | 7.78% | | Fixed | | Secured | | 27,848 | | 27,848 | |
Forest Plaza | (9) | 11/01/09 | | 7.78% | | Fixed | | Secured | | 15,274 | | 15,274 | |
Lake View Plaza | (9) | 11/01/09 | | 7.78% | | Fixed | | Secured | | 20,304 | | 20,304 | |
Lakeline Plaza | (9) | 11/01/09 | | 7.78% | | Fixed | | Secured | | 22,261 | | 22,261 | |
Lincoln Crossing | (9) | 11/01/09 | | 7.78% | | Fixed | | Secured | | 3,073 | | 3,073 | |
Matteson Plaza | (9) | 11/01/09 | | 7.78% | | Fixed | | Secured | | 8,941 | | 8,941 | |
Muncie Plaza | (9) | 11/01/09 | | 7.78% | | Fixed | | Secured | | 7,731 | | 7,731 | |
Regency Plaza | (9) | 11/01/09 | | 7.78% | | Fixed | | Secured | | 4,191 | | 4,191 | |
St. Charles Towne Plaza | (9) | 11/01/09 | | 7.78% | | Fixed | | Secured | | 26,823 | | 26,823 | |
West Ridge Plaza | (9) | 11/01/09 | | 7.78% | | Fixed | | Secured | | 5,403 | | 5,403 | |
White Oaks Plaza | (9) | 11/01/09 | | 7.78% | | Fixed | | Secured | | 16,486 | | 16,486 | |
Simon Property Group, LP (Sr. Notes) | | 03/18/10 | | 4.88% | | Fixed | | Unsecured | | 300,000 | | 300,000 | |
Simon Property Group, LP (Sr. Notes) | | 06/15/10 | | 4.60% | | Fixed | | Unsecured | | 400,000 | | 400,000 | |
Trolley Square | | 08/01/10 | | 9.03% | | Fixed | | Secured | | 28,602 | | 25,742 | |
Simon Property Group, LP (Sr. Notes) | | 08/15/10 | | 4.88% | | Fixed | | Unsecured | | 400,000 | | 400,000 | |
Coral Square | | 10/01/10 | | 8.00% | | Fixed | | Secured | | 86,615 | | 84,207 | |
Crystal River | | 11/11/10 | | 7.63% | | Fixed | | Secured | | 15,481 | | 15,481 | |
Forum Shops at Caesars, The | | 12/01/10 | | 4.78% | | Fixed | | Secured | | 547,930 | | 547,930 | |
Port Charlotte Town Center | | 12/11/10 | | 7.98% | | Fixed | | Secured | | 52,336 | | 41,869 | |
Oxford Valley Mall | | 01/10/11 | | 6.76% | | Fixed | | Secured | | 81,672 | | 51,584 | |
Revolving Credit Facility-USD | (2) | 01/11/11 | | 5.20% | | Variable | | Unsecured | | 1,694,000 | | 1,694,000 | |
Revolving Credit Facility—Yen Currency | (2) | 01/11/11 | | 0.45% | | Variable | | Unsecured | (18) | 14,855 | | 14,855 | |
Revolving Credit Facility—Euro Currency | (2) | 01/11/11 | | 3.03% | | Variable | | Unsecured | (19) | 258,433 | | 258,433 | |
Simon Property Group, LP (Sr. Notes) | | 01/20/11 | | 7.75% | | Fixed | | Unsecured | | 200,000 | | 200,000 | |
CPG Partners, LP (Sr. Notes) | | 02/01/11 | | 8.25% | | Fixed | | Unsecured | | 150,000 | | 150,000 | |
Simon Property Group, LP (Sr. Notes) | | 06/01/11 | | 5.38% | | Fixed | | Unsecured | | 500,000 | | 500,000 | |
Henderson Square | | 07/01/11 | | 6.94% | | Fixed | | Secured | | 15,212 | | 11,557 | |
Ingram Park Mall | (8) | 08/11/11 | | 6.99% | | Fixed | | Secured | | 80,274 | | 80,274 | |
Knoxville Center | (8) | 08/11/11 | | 6.99% | | Fixed | | Secured | | 60,788 | | 60,788 | |
Northlake Mall | (8) | 08/11/11 | | 6.99% | | Fixed | | Secured | | 70,127 | | 70,127 | |
Towne West Square | (8) | 08/11/11 | | 6.99% | | Fixed | | Secured | | 52,546 | | 52,546 | |
Tacoma Mall | | 10/01/11 | | 7.00% | | Fixed | | Secured | | 128,150 | | 128,150 | |
CPG Partners, LP (Sr. Notes) | | 06/15/12 | | 6.88% | | Fixed | | Unsecured | | 100,000 | | 100,000 | |
Simon Property Group, LP (Sr. Notes) | | 08/28/12 | | 6.35% | | Fixed | | Unsecured | | 350,000 | | 350,000 | |
Anderson Mall | | 10/10/12 | | 6.20% | | Fixed | | Secured | | 28,933 | | 28,933 | |
Century III Mall | (6) | 10/10/12 | | 6.20% | | Fixed | | Secured | | 85,404 | | 85,404 | |
Crossroads Mall | | 10/10/12 | | 6.20% | | Fixed | | Secured | | 42,893 | | 42,893 | |
Forest Mall | (7) | 10/10/12 | | 6.20% | | Fixed | | Secured | | 17,177 | | 17,177 | |
| | | | | | | | | | | | | | | |
60
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of March 31, 2006
(In thousands)
Property Name | | | | Maturity Date | | Interest Rate (1) | | Interest Rate Type | | Secured or Unsecured | | Total Indebtedness | | The Company’s Share of Indebtedness | |
Highland Lakes Center | (6) | | 10/10/12 | | | | 6.20 | % | | | Fixed | | | Secured | | | 15,833 | | | | 15,833 | | |
Longview Mall | (6) | | 10/10/12 | | | | 6.20 | % | | | Fixed | | | Secured | | | 32,146 | | | | 32,146 | | |
Markland Mall | (7) | | 10/10/12 | | | | 6.20 | % | | | Fixed | | | Secured | | | 22,743 | | | | 22,743 | | |
Midland Park Mall | (7) | | 10/10/12 | | | | 6.20 | % | | | Fixed | | | Secured | | | 33,202 | | | | 33,202 | | |
Palm Beach Mall | | | 10/10/12 | | | | 6.20 | % | | | Fixed | | | Secured | | | 53,113 | | | | 53,113 | | |
Richmond Towne Square | (7) | | 10/10/12 | | | | 6.20 | % | | | Fixed | | | Secured | | | 46,636 | | | | 46,636 | | |
Las Vegas Outlet Center | | | 12/10/12 | | | | 8.12 | % | | | Fixed | | | Secured | | | 19,242 | | | | 19,242 | | |
CPG Partners, LP (Sr. Notes) | | | 01/15/13 | | | | 6.00 | % | | | Fixed | | | Unsecured | | | 150,000 | | | | 150,000 | | |
Factory Stores of America—Boaz | (11) | | 03/10/13 | | | | 9.10 | % | | | Fixed | | | Secured | | | 2,775 | | | | 2,775 | | |
The Factory Shoppes at Branson Meadows | (11) | | 03/10/13 | | | | 9.10 | % | | | Fixed | | | Secured | | | 9,489 | | | | 9,489 | | |
MacGregor Village | (11) | | 03/10/13 | | | | 9.10 | % | | | Fixed | | | Secured | | | 6,833 | | | | 6,833 | | |
Factory Stores of America—Georgetown | (11) | | 03/10/13 | | | | 9.10 | % | | | Fixed | | | Secured | | | 6,577 | | | | 6,577 | | |
Factory Stores of America—Graceville | (11) | | 03/10/13 | | | | 9.10 | % | | | Fixed | | | Secured | | | 1,954 | | | | 1,954 | | |
Dare Centre | (11) | | 03/10/13 | | | | 9.10 | % | | | Fixed | | | Secured | | | 1,699 | | | | 1,699 | | |
Factory Stores of America—Lebanon | (11) | | 03/10/13 | | | | 9.10 | % | | | Fixed | | | Secured | | | 1,642 | | | | 1,642 | | |
Factory Stores of America—Nebraska City | (11) | | 03/10/13 | | | | 9.10 | % | | | Fixed | | | Secured | | | 1,542 | | | | 1,542 | | |
North Ridge Shopping Center | (11) | | 03/10/13 | | | | 9.10 | % | | | Fixed | | | Secured | | | 8,345 | | | | 8,345 | | |
Factory Stores of America—Story City | (11) | | 03/10/13 | | | | 9.10 | % | | | Fixed | | | Secured | | | 1,907 | | | | 1,907 | | |
Carolina Premium Outlets—Smithfield | (11) | | 03/10/13 | | | | 9.10 | % | | | Fixed | | | Secured | | | 20,403 | | | | 20,403 | | |
The Crossings Premium Outlets | | | 03/13/13 | | | | 5.85 | % | | | Fixed | | | Secured | | | 57,637 | | | | 57,637 | | |
Simon Property Group, LP (Sr. Notes) | | | 03/15/13 | | | | 5.45 | % | | | Fixed | | | Unsecured | | | 200,000 | | | | 200,000 | | |
Battlefield Mall | | | 07/01/13 | | | | 4.60 | % | | | Fixed | | | Secured | | | 98,992 | | | | 98,992 | | |
Retail Property Trust (Sr. Notes) | | | 09/01/13 | | | | 7.18 | % | | | Fixed | | | Unsecured | | | 75,000 | | | | 75,000 | | |
Simon Property Group, LP (Sr. Notes) | | | 01/30/14 | | | | 4.90 | % | | | Fixed | | | Unsecured | | | 200,000 | | | | 200,000 | | |
Northfield Square | | | 02/11/14 | | | | 6.05 | % | | | Fixed | | | Secured | | | 30,831 | | | | 9,743 | | |
Montgomery Mall | | | 05/11/14 | | | | 5.17 | % | | | Fixed | | | Secured | | | 93,559 | | | | 50,026 | | |
Boardman Plaza | | | 07/01/14 | | | | 5.94 | % | | | Fixed | | | Secured | | | 23,598 | | | | 23,598 | | |
Desoto Square | | | 07/01/14 | | | | 5.89 | % | | | Fixed | | | Secured | | | 64,153 | | | | 64,153 | | |
Upper Valley Mall | | | 07/01/14 | | | | 5.89 | % | | | Fixed | | | Secured | | | 47,904 | | | | 47,904 | | |
Washington Square | | | 07/01/14 | | | | 5.94 | % | | | Fixed | | | Secured | | | 30,693 | | | | 30,693 | | |
West Ridge Mall | | | 07/01/14 | | | | 5.89 | % | | | Fixed | | | Secured | | | 68,711 | | | | 68,711 | | |
Chesapeake Square | | | 08/01/14 | | | | 5.84 | % | | | Fixed | | | Secured | | | 73,000 | | | | 54,750 | | |
Brunswick Square | | | 08/11/14 | | | | 5.65 | % | | | Fixed | | | Secured | | | 86,000 | | | | 86,000 | | |
Simon Property Group, LP (Sr. Notes) | | | 08/15/14 | | | | 5.63 | % | | | Fixed | | | Unsecured | | | 500,000 | | | | 500,000 | | |
DeKalb Plaza | | | 01/01/15 | | | | 5.28 | % | | | Fixed | | | Secured | | | 3,381 | | | | 1,702 | | |
Simon Property Group, LP (Sr. Notes) | | | 06/15/15 | | | | 5.10 | % | | | Fixed | | | Unsecured | | | 600,000 | | | | 600,000 | | |
Simon Property Group, LP (Sr. Notes) | | | 12/01/15 | | | | 5.75 | % | | | Fixed | | | Unsecured | | | 600,000 | | | | 600,000 | | |
Retail Property Trust (Sr. Notes) | | | 03/15/16 | | | | 7.88 | % | | | Fixed | | | Unsecured | | | 250,000 | | | | 250,000 | | |
Arsenal Mall—2 | | | 05/05/16 | | | | 8.20 | % | | | Fixed | | | Secured | | | 1,455 | | | | 1,455 | | |
Simon Property Group, LP (Sr. Notes) | | | 06/15/18 | | | | 7.38 | % | | | Fixed | | | Unsecured | | | 200,000 | | | | 200,000 | | |
61
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of March 31, 2006
(In thousands)
Property Name | | | | Maturity Date | | Interest Rate (1) | | Interest Rate Type | | Secured or Unsecured | | Total Indebtedness | | The Company’s Share of Indebtedness | |
Sunland Park Mall | | | 01/01/26 | | | | 8.63 | % | | Fixed | | Secured | | | 35,842 | | | | 35,842 | | |
Total Consolidated Indebtedness at Face Value | | | | | | | | | | | | | | | 14,063,459 | | | | 13,873,162 | | |
Premium on Fixed-Rate Indebtedness | | | | | | | | | | | | | | | 114,087 | | | | 112,075 | | |
Discount on Fixed-Rate Indebtedness | | | | | | | | | | | | | | | (23,581 | ) | | | (23,556 | ) | |
Fair Value Interest Rate Swaps | | | | | | | | | | | | | | | (14,704 | ) | | | (14,704 | ) | |
Total Consolidated Indebtedness | | | | | | | | | | | | | | | 14,139,261 | | | | 13,946,977 | | |
Joint Venture Indebtedness | | | | | | | | | | | | | | | | | | | | | |
CMBS Loan—Fixed (encumbers 13 Properties) | (5) | | 05/15/06 | | | | 7.52 | % | | Fixed | | Secured | | | 357,100 | | | | 178,550 | | |
CMBS Loan—1 Floating (encumbers 13 Properties) | (5) | | 05/15/06 | | | | 5.24 | % | | Variable | | Secured | | | 186,500 | | | | 93,250 | | |
CMBS Loan—2 Floating (encumbers 13 Properties) | (5) | | 05/15/06 | | | | 5.20 | % | | Variable | | Secured | | | 81,400 | | | | 40,700 | | |
Great Northeast Plaza | | | 06/01/06 | | | | 9.04 | % | | Fixed | | Secured | | | 16,180 | | | | 8,090 | | |
St. John’s Town Center Phase II | | | 07/31/06 | | | | 5.68 | % | | Variable | | Secured | | | 8,700 | | | | 4,350 | | |
Lehigh Valley Mall | | | 10/10/06 | | | | 7.90 | % | | Fixed | | Secured | | | 44,366 | | | | 16,686 | | |
Greendale Mall | | | 12/10/06 | | | | 8.23 | % | | Fixed | | Secured | | | 39,770 | | | | 19,542 | | |
Gwinnett Place—1 | | | 04/01/07 | | | | 7.54 | % | | Fixed | | Secured | | | 36,112 | | | | 18,056 | | |
Gwinnett Place—2 | | | 04/01/07 | | | | 7.25 | % | | Fixed | | Secured | | | 80,126 | | | | 40,063 | | |
Town Center at Cobb—1 | | | 04/01/07 | | | | 7.54 | % | | Fixed | | Secured | | | 45,838 | | | | 22,919 | | |
Town Center at Cobb—2 | | | 04/01/07 | | | | 7.25 | % | | Fixed | | Secured | | | 61,149 | | | | 30,575 | | |
Galleria Commerciali Italia—Cinisello | | | 06/20/07 | | | | 3.22 | % | | Variable | | Secured | (14) | | 30,280 | | | | 14,837 | | |
Coddingtown Mall | | | 07/14/07 | | | | 6.08 | % | | Variable | | Secured | | | 10,500 | | | | 10,500 | | |
Gotemba Premium Outlets—Variable | | | 09/30/07 | | | | 1.84 | % | | Variable | | Secured | (16) | | 19,952 | | | | 7,981 | | |
Mall at Rockingham | | | 09/01/07 | | | | 7.88 | % | | Fixed | | Secured | | | 94,202 | | | | 23,144 | | |
Aventura Mall—A | | | 04/06/08 | | | | 6.55 | % | | Fixed | | Secured | | | 141,000 | | | | 47,000 | | |
Aventura Mall—B | | | 04/06/08 | | | | 6.60 | % | | Fixed | | Secured | | | 25,400 | | | | 8,467 | | |
Aventura Mall—C | | | 04/06/08 | | | | 6.89 | % | | Fixed | | Secured | | | 33,600 | | | | 11,200 | | |
West Town Mall | | | 05/01/08 | | | | 6.90 | % | | Fixed | | Secured | | | 76,000 | | | | 38,000 | | |
Mall of New Hampshire—1 | | | 10/01/08 | | | | 6.96 | % | | Fixed | | Secured | | | 97,316 | | | | 47,819 | | |
Mall of New Hampshire—2 | | | 10/01/08 | | | | 8.53 | % | | Fixed | | Secured | | | 8,056 | | | | 3,959 | | |
Fashion Valley Mall—1 | | | 10/11/08 | | | | 6.49 | % | | Fixed | | Secured | | | 160,714 | | | | 80,357 | | |
Fashion Valley Mall—2 | | | 10/11/08 | | | | 6.58 | % | | Fixed | | Secured | | | 29,124 | | | | 14,562 | | |
Whitehall Mall | | | 11/01/08 | | | | 6.77 | % | | Fixed | | Secured | | | 13,360 | | | | 5,075 | | |
Galleria Commerciali Italia—Facility C | | | 12/22/08 | | | | 3.30 | % | | Variable | | Unsecured | (14) | | 46,494 | | | | 22,782 | | |
Source, The | | | 03/11/09 | | | | 6.65 | % | | Fixed | | Secured | | | 124,000 | | | | 31,000 | | |
Shops at Sunset Place, The | (2) | | 05/09/09 | | | | 5.58 | % | | Variable | | Secured | | | 93,307 | | | | 34,990 | | |
62
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of March 31, 2006
(In thousands)
| | | | | | | | Interest | | | | | | The Company’s | |
| | | | Maturity | | Interest | | Rate | | Secured or | | Total | | Share of | |
Property Name | | | | | | Date | | Rate(1) | | Type | | Unsecured | | Indebtedness | | Indebtedness | |
Seminole Towne Center | | (2) | | | 06/30/09 | | | | 5.48 | % | | Variable | | | Secured | | | | 70,000 | | | | 31,500 | | |
Fashion Centre Pentagon Office | | (2) | | | 07/09/09 | | | | 5.58 | % | | Variable | | | Secured | | | | 40,000 | | | | 17,000 | | |
Apple Blossom Mall | | | | | 09/10/09 | | | | 7.99 | % | | Fixed | | | Secured | | | | 38,579 | | | | 18,957 | | |
Auburn Mall | | | | | 09/10/09 | | | | 7.99 | % | | Fixed | | | Secured | | | | 45,166 | | | | 22,193 | | |
Toki Premium Outlets | | | | | 10/30/09 | | | | 0.83 | % | | Variable | | | Secured | (16) | | | 12,822 | | | | 5,129 | | |
Mall at Chestnut Hill | | | | | 02/02/10 | | | | 8.45 | % | | Fixed | | | Secured | | | | 14,316 | | | | 6,760 | | |
Coconut Point | | (2) | | | 05/19/10 | | | | 5.93 | % | | Variable | | | Secured | | | | 81,882 | | | | 40,941 | | |
Westchester, The | | | | | 06/01/10 | | | | 4.86 | % | | Fixed | | | Secured | | | | 500,000 | | | | 200,000 | | |
Mall of Georgia | | | | | 07/01/10 | | | | 7.09 | % | | Fixed | | | Secured | | | | 193,998 | | | | 96,999 | | |
Springfield Mall | | (2) | | | 12/01/10 | | | | 5.93 | % | | Variable | | | Secured | | | | 76,500 | | | | 29,062 | | |
Florida Mall, The | | | | | 12/10/10 | | | | 7.55 | % | | Fixed | | | Secured | | | | 256,491 | | | | 128,246 | | |
Surprise Grand Vista | | | | | 12/28/10 | (20) | | | 10.66 | % | | Fixed | | | Secured | | | | 246,188 | | | | 98,475 | | |
Domain Residential | | (2) | | | 03/03/11 | | | | 5.98 | % | | Variable | | | Secured | | | | 583 | | | | 292 | | |
Atrium at Chestnut Hill | | | | | 03/11/11 | | | | 6.89 | % | | Fixed | | | Secured | | | | 46,499 | | | | 22,848 | | |
Cape Cod Mall | | | | | 03/11/11 | | | | 6.80 | % | | Fixed | | | Secured | | | | 94,501 | | | | 46,435 | | |
Highland Mall | | | | | 07/11/11 | | | | 6.83 | % | | Fixed | | | Secured | | | | 67,526 | | | | 33,763 | | |
Villabe A6—Bel’Est | | | | | 08/01/11 | | | | 3.65 | % | | Fixed | | | Secured | (15) | | | 11,129 | | | | 5,564 | | |
Fashion Centre Pentagon Retail | | | | | 09/11/11 | | | | 6.63 | % | | Fixed | | | Secured | | | | 158,539 | | | | 67,379 | | |
Bay 1 (Torcy) | | | | | 12/01/11 | | | | 4.45 | % | | Fixed | | | Secured | (15) | | | 16,990 | | | | 8,495 | | |
Zakopianka Shopping Center | | | | | 12/01/11 | | | | 6.82 | % | | Fixed | | | Secured | (13) | | | 14,040 | | | | 7,020 | | |
Galleria Commerciali Italia—Facility A | | | | | 12/22/11 | | | | 3.87 | % | | Fixed | | | Secured | (14) | | | 289,373 | | | | 141,793 | | |
Galleria Commerciali Italia—Facility B | | | | | 12/22/11 | | | | 3.97 | % | | Fixed | | | Secured | (14) | | | 301,787 | | | | 147,876 | | |
Borek Shopping Center | | | | | 02/01/12 | | | | 6.19 | % | | Fixed | | | Secured | (13) | | | 15,409 | | | | 7,704 | | |
Dadeland Mall | | | | | 02/11/12 | | | | 6.75 | % | | Fixed | | | Secured | | | | 191,115 | | | | 95,558 | | |
Square One | | | | | 03/11/12 | | | | 6.73 | % | | Fixed | | | Secured | | | | 90,917 | | | | 44,674 | | |
Crystal Mall | | | | | 09/11/12 | | | | 5.62 | % | | Fixed | | | Secured | | | | 101,055 | | | | 75,355 | | |
Emerald Square Mall | | | | | 03/01/13 | | | | 5.13 | % | | Fixed | | | Secured | | | | 138,751 | | | | 68,179 | | |
Avenues, The | | | | | 04/01/13 | | | | 5.29 | % | | Fixed | | | Secured | | | | 76,561 | | | | 19,140 | | |
Circle Centre Mall | | | | | 04/11/13 | | | | 5.02 | % | | Fixed | | | Secured | | | | 76,578 | | | | 11,234 | | |
Bay 2 (Torcy) | | | | | 06/01/13 | | | | 3.85 | % | | Fixed | | | Secured | (15) | | | 63,379 | | | | 31,689 | | |
Solomon Pond | | | | | 08/01/13 | | | | 3.97 | % | | Fixed | | | Secured | | | | 114,000 | | | | 56,017 | | |
Tosu Premium Outlets | | | | | 08/24/13 | | | | 2.62 | % | | Fixed | | | Secured | (16) | | | 12,045 | | | | 4,818 | | |
Miami International Mall | | | | | 10/01/13 | | | | 5.35 | % | | Fixed | | | Secured | | | | 97,500 | | | | 46,582 | | |
Liberty Tree Mall | | | | | 10/11/13 | | | | 5.22 | % | | Fixed | | | Secured | | | | 35,000 | | | | 17,198 | | |
Wilenska Station Shopping Center | | | | | 11/01/13 | | | | 4.60 | % | | Fixed | | | Secured | (15) | | | 36,694 | | | | 18,347 | | |
Northshore Mall | | | | | 03/11/14 | | | | 5.03 | % | | Fixed | | | Secured | | | | 210,000 | | | | 103,189 | | |
Turzyn Shopping Center | | | | | 06/01/14 | | | | 6.56 | % | | Fixed | | | Secured | (13) | | | 22,490 | | | | 11,245 | | |
Dabrowka Shopping Center | | | | | 07/01/14 | | | | 6.22 | % | | Fixed | | | Secured | (13) | | | 4,656 | | | | 2,328 | | |
Gotemba Premium Outlets—Fixed | | | | | 10/25/14 | | | | 2.00 | % | | Fixed | | | Secured | (16) | | | 9,510 | | | | 3,804 | | |
Rinku Premium Outlets | | | | | 10/25/14 | | | | 2.33 | % | | Fixed | | | Secured | (16) | | | 34,699 | | | | 13,880 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
63
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of March 31, 2006
(In thousands)
| | | | | | | | | | | | | | The | |
| | | | | | | | Interest | | | | | | Company’s | |
| | | | Maturity | | Interest | | Rate | | Secured or | | Total | | Share of | |
Property Name | | | | | | Date | | Rate(1) | | Type | | Unsecured | | Indebtedness | | Indebtedness | |
Arkadia Shopping Center | | | | | 11/01/14 | | | | 4.80 | % | | | Fixed | | | | Secured | (15) | | | 123,536 | | | | 61,768 | | |
Indian River Commons | | | | | 11/01/14 | | | | 5.21 | % | | | Fixed | | | | Secured | | | | 9,645 | | | | 4,823 | | |
Indian River Mall | | | | | 11/01/14 | | | | 5.21 | % | | | Fixed | | | | Secured | | | | 65,355 | | | | 32,678 | | |
St. Johns Town Center | | | | | 03/11/15 | | | | 5.06 | % | | | Fixed | | | | Secured | | | | 170,000 | | | | 85,000 | | |
Gaitway Plaza | | | | | 07/01/15 | | | | 4.60 | % | | | Fixed | | | | Secured | | | | 13,900 | | | | 3,243 | | |
Plaza at Buckland Hills, The | | | | | 07/01/15 | | | | 4.60 | % | | | Fixed | | | | Secured | | | | 24,800 | | | | 8,680 | | |
Ridgewood Court | | | | | 07/01/15 | | | | 4.60 | % | | | Fixed | | | | Secured | | | | 14,650 | | | | 5,128 | | |
Village Park Plaza | | | | | 07/01/15 | | | | 4.60 | % | | | Fixed | | | | Secured | | | | 29,850 | | | | 10,448 | | |
West Town Corners | | | | | 07/01/15 | | | | 4.60 | % | | | Fixed | | | | Secured | | | | 18,800 | | | | 4,388 | | |
Clay Terrace Partners | | | | | 10/01/15 | | | | 5.08 | % | | | Fixed | | | | Secured | | | | 115,000 | | | | 57,500 | | |
Houston Galleria—1 | | | | | 12/01/15 | | | | 5.44 | % | | | Fixed | | | | Secured | | | | 643,583 | | | | 202,632 | | |
Houston Galleria—2 | | | | | 12/01/15 | | | | 5.44 | % | | | Fixed | | | | Secured | | | | 177,417 | | | | 55,860 | | |
Smith Haven Mall | | | | | 03/01/16 | | | | 5.16 | % | | | Fixed | | | | Secured | | | | 180,000 | | | | 45,000 | | |
Quaker Bridge Mall | | | | | 04/01/16 | | | | 7.03 | % | | | Fixed | | | | Secured | | | | 22,342 | | | | 8,488 | | |
Sano Premium Outlets | | | | | 05/31/16 | | | | 2.43 | % | | | Fixed | | | | Secured | (16) | | | 42,377 | | | | 16,951 | | |
King of Prussia Mall—1 | | | | | 01/01/17 | | | | 7.49 | % | | | Fixed | | | | Secured | | | | 170,729 | | | | 21,085 | | |
King of Prussia Mall—2 | | | | | 01/01/17 | | | | 8.53 | % | | | Fixed | | | | Secured | | | | 11,832 | | | | 1,461 | | |
Total Joint Venture Indebtedness at Face Value | | | | | | | | | | | | | | | | | | | | | 7,701,629 | | | | 3,307,255 | | |
Premium on JV Fixed-Rate Indebtedness | | | | | | | | | | | | | | | | | | | | | 462 | | | | 231 | | |
Discount on JV Fixed-Rate Indebtedness | | | | | | | | | | | | | | | | | | | | | (2,962 | ) | | | (1,455 | ) | |
Total Joint Venture Indebtedness | | | | | | | | | | | | | | | | | | | | | 7,699,129 | | | | 3,306,031 | | |
The Company’s Share of Total Indebtedness | | | | | | | | | | | | | | | | | | | | | | | | | 17,253,008 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Footnotes on following page)
64
SIMON PROPERTY GROUP
Summary of Indebtedness by Maturity
As of March 31, 2006
(In thousands)
(Footnotes for preceeding pages)
Footnotes:
(1) Variable rate debt interest rates are based on the following base rates as of March 31, 2006: LIBOR at 4.83%; EURIBOR at 2.65%; and YEN LIBOR at .08%.
(2) Includes applicable extensions available at Company’s option.
(3) These two Properties are secured by cross-collateralized and cross-defaulted mortgages.
(4) These three Properties are secured by cross-collateralized and cross-defaulted mortgages.
(5) These Commercial Mortgage Notes are secured by cross-collateralized mortgages encumbering thirteen of the Properties (Eastland Mall, Southern Hills Mall, Lindale Mall, Southridge Mall, Granite Run Mall, Lake Square Mall, Northpark Mall, Southpark Mall, Valley Mall, Mesa Mall, Empire Mall, Empire East Mall and Rushmore Mall). A weighted average rate is used.
(6) These three Properties are secured by cross-collateralized and cross-defaulted mortgages.
(7) These four Properties are secured by cross-collateralized and cross-defaulted mortgages.
(8) These four Properties are secured by cross-collateralized and cross-defaulted mortgages.
(9) These eleven Properties are secured by cross-collateralized and cross-defaulted mortgages.
(10) These four Properties are secured by cross-collateralized and cross-defaulted mortgages.
(11) These eleven Properties are secured by cross-collateralized and cross-defaulted mortgages.
(12) Simultaneous with the issuance of this loan, the Company entered into a $70 million notional amount variable rate swap agreement which is designated as a hedge against this loan. As of March 31, 2006, after including the impacts of this swap, the terms of the loan are effectively $150 million fixed at 3.60% and $70 million variable rate at 5.14%.
(13) Amounts shown in USD Equivalent. Euro equivalent is 46.9 million.
(14) Amounts shown in USD Equivalent. Euro equivalent is 553.1 million. Associated with Facility A and B are interest rate swap agreements with a total combined 489.0 million euros notional amount that effectively fixes Facility A and B at 3.97%.
(15) Amounts shown in USD Equivalent. Euro equivalent is 208.5 million. Associated with these loans are interest rate swap agreements with a total combined 193.0 million euros notional amount that effectively fix these loans at a combined 5.29%.
(16) Amounts shown in USD Equivalent. Yen equivalent is 15,475.5 million.
(17) The Company has $300 million notional amount variable rate swap agreement which is a designated hedge against this unsecured note effectively converting to a six month LIBOR variable rate.
(18) Amounts shown in USD Equivalent. Balance includes borrowings on multi-currency tranche of Yen 1,746.4 million.
(19) Amounts shown in USD Equivalent. Balance includes borrowings on multi-currency tranche of Euro 214.0 million.
(20) Property consist of three components: fixed loans at 9.80% and 15.00%, and a variable rate loan at LIBOR plus 500 basis points. The variable component has LIBOR capped at 7.50%, which effectively fixes the three components at a weighted average rate of 10.66%.
65
SIMON PROPERTY GROUP
Unencumbered Assets
As of March 31, 2006
Property Name | | | | City | | | | State | | |
Regional Malls: | | | | |
University Mall | | Little Rock | | AR |
Brea Mall | | Brea | | CA |
Laguna Hills Mall | | Laguna Hills | | CA |
Santa Rosa Plaza | | Santa Rosa | | CA |
Shops at Mission Viejo, The | | Mission Viejo | | CA |
Westminster Mall | | Westminster | | CA |
Town Center at Aurora | | Aurora | | CO |
Boynton Beach Mall | | Boynton Beach | | FL |
Cordova Mall | | Pensacola | | FL |
Edison Mall | | Fort Meyers | | FL |
Melbourne Square | | Melbourne | | FL |
Orange Park Mall | | Orange Park | | FL |
Town Center at Boca Raton | | Boca Raton | | FL |
Treasure Coast Square | | Jensen Beach | | FL |
Tyrone Square | | St. Petersburg | | FL |
University Mall | | Pensacola | | FL |
Lenox Square | | Atlanta | | GA |
Phipps Plaza | | Atlanta | | GA |
Alton Square | | Alton | | IL |
Lincolnwood Town Center | | Lincolnwood | | IL |
Northwoods Shopping Center | | Peoria | | IL |
Orland Square | | Orland Park | | IL |
River Oaks Center | | Calumet City | | IL |
Castleton Square Mall | | Indianapolis | | IN |
Lafayette Square | | Indianapolis | | IN |
Muncie Mall | | Muncie | | IN |
Tippecanoe Mall | | Lafayette | | IN |
Prien Lake Mall | | Lake Charles | | LA |
Burlington Mall | | Burlington | | MA |
South Shore Plaza | | Braintree | | MA |
Bowie Town Center | | Bowie | | MD |
St. Charles Towne Center | | Waldorf | | MD |
Maplewood Mall | | Minneapolis | | MN |
Miller Hill Mall | | Duluth | | MN |
66
Property NameState | | | | City | | | | State | | |
Independence Center | | Independence | | MO |
SouthPark | | Charlotte | | NC |
Pheasant Lane | | Nashua | | NH |
Livingston Mall | | Livingston | | NJ |
Menlo Park Mall | | Edison | | NJ |
Ocean County Mall | | Toms River | | NJ |
Rockaway Townsquare | | Rockaway | | NJ |
Cottonwood Mall | | Albuquerque | | NM |
Chautauqua Mall | | Lakewood | | NY |
Nanuet Mall | | Nanuet | | NY |
Jefferson Valley Mall | | Yorktown Heights | | NY |
Roosevelt Field | | Garden City | | NY |
Walt Whitman Mall | | Huntington Station | | NY |
Great Lakes Mall | | Mentor | | OH |
Lima Mall | | Lima | | OH |
Southern Park Mall | | Boardman | | OH |
Summit Mall | | Akron | | OH |
Ross Park Mall | | Pittsburgh | | PA |
South Hills Village | | Pittsburgh | | PA |
Haywood Mall | | Greenville | | SC |
Oak Court Mall | | Memphis | | TN |
Raleigh Springs Mall | | Memphis | | TN |
Barton Creek Square | | Austin | | TX |
Broadway Square | | Tyler | | TX |
Firewheel Town Center | | Garland | | TX |
Irving Mall | | Irving | | TX |
La Plaza Mall | | McAllen | | TX |
North East Mall | | Hurst | | TX |
Richardson Square Mall | | Richardson | | TX |
Rolling Oaks Mall | | San Antonio | | TX |
Charlottesville Fashion Square | | Charlottesville | | VA |
Virginia Center Commons | | Glen Allen | | VA |
Columbia Center | | Kennewick | | WA |
Northgate Mall | | Seattle | | WA |
Bay Park Square | | Green Bay | | WI |
67
Property Name | | | | City | | | | State | | |
Premium Outlet Centers: | | | | |
Camarillo Premium Outlets | | Camarillo | | CA |
Carlsbad Premium Outlets | | Carlsbad | | CA |
Desert Hills Premium Outlets | | Cabazon | | CA |
Folsom Premium Outlets | | Folsom | | CA |
Napa Premium Outlets | | Napa | | CA |
Petaluma Village Premium Outlets | | Petaluma | | CA |
Vacaville Premium Outlets | | Vacaville | | CA |
Clinton Crossing Premium Outlets | | Clinton | | CT |
Orlando Premium Outlets | | Orlando | | FL |
St. Augustine Premium Outlets | | St. Augustine | | FL |
North Georgia Premium Outlets | | Dawsonville | | GA |
Waikele Premium Outlets | | Waipahu | | HI |
Chicago Premium Outlets | | Aurora | | IL |
Edinburgh Premium Outlets | | Edinburgh | | IN |
Wrentham Village Premium Outlets | | Wrentham | | MA |
Albertville Premium Outlets | | Albertville | | MN |
Osage Beach Premium Outlets | | Osage Beach | | MO |
Jackson Premium Outlets | | Jackson | | NJ |
Liberty Village Premium Outlets | | Flemington | | NJ |
Las Vegas Premium Outlets | | Las Vegas | | NV |
Woodbury Common Premium Outlets | | Central Valley | | NY |
Aurora Farms Premium Outlets | | Aurora | | OH |
Columbia Gorge Premium Outlets | | Troutdale | | OR |
Allen Premium Outlets | | Allen | | TX |
Leesburg Corner Premium Outlets | | Leesburg | | VA |
Seattle Premium Outlets | | Seattle | | WA |
Johnson Creek Premium Outlets | | Johnson Creek | | WI |
68
Property Name | | | | City | | | | State | | |
Community/Lifestyle Centers: | | | | |
Royal Eagle Plaza | | Coral Springs | | FL |
Terrace at Florida Mall | | Orlando | | FL |
Waterford Lakes Town Center | | Orlando | | FL |
Westland Park Plaza | | Orange Park | | FL |
Mall of Georgia Crossing | | Atlanta | | GA |
Countryside Plaza | | Countryside | | IL |
Crystal Court | | Crystal Lake | | IL |
Lake Plaza | | Waukegan | | IL |
North Ridge Plaza | | Joliet | | IL |
Willow Knolls Court | | Peoria | | IL |
Brightwood Plaza | | Indianapolis | | IN |
Greenwood Plus | | Greenwood | | IN |
Griffith Park Plaza | | Griffith | | IN |
Markland Plaza | | Kokomo | | IN |
New Castle Plaza | | New Castle | | IN |
Northwood Plaza | | Fort Wayne | | IN |
Teal Plaza | | Lafayette | | IN |
Tippecanoe Plaza | | Lafayette | | IN |
University Center | | Mishawaka | | IN |
Wabash Village | | West Lafayette | | IN |
Washington Plaza | | Indianapolis | | IN |
Park Plaza | | Hopkinsville | | KY |
Rockaway Convenience Center | | Rockaway | | NJ |
Rockaway Town Plaza | | Rockaway | | NJ |
Cobblestone Court | | Victor | | NY |
Great Lakes Plaza | | Mentor | | OH |
Lima Center | | Lima | | OH |
Northland Plaza | | Columbus | | OH |
Eastland Plaza | | Tulsa | | OK |
Lincoln Plaza | | Langhorne | | PA |
Charles Towne Square | | Charleston | | SC |
Knoxville Commons | | Knoxville | | TN |
69
Property Name | | | | City | | | | State | | |
The Arboretum | | Austin | | TX |
Celina Plaza | | El Paso | | TX |
Wolf Ranch Town Center | | Georgetown | | TX |
Ingram Plaza | | San Antonio | | TX |
Shops at North East Mall | | Hurst | | TX |
Chesapeake Center | | Chesapeake | | VA |
Fairfax Court | | Fairfax | | VA |
Martinsville Plaza | | Martinsville | | VA |
Other: | | | | |
Factory Merchants Branson | | Branson | | MO |
Crossville Outlet Center | | Crossville | | TN |
Factory Stores at North Bend | | North Bend | | WA |
70
SIMON PROPERTY GROUP
Preferred Stock/Units Outstanding
As of March 31, 2006
($ in 000’s, except per share amounts)
| | | | | | Per Share | | Aggregate | | | |
| | | | Number of | | Liquidation | | Liquidation | | Ticker | |
Issuer | | | | Description | | Shares/Units | | Preference | | Preference | | Symbol | |
Preferred Stock: | | | | | | | | | | | | | | | |
Simon Property Group, Inc. | | Series F 8.75% Cumulative Redeemable(1) | | 8,000,000 | | | $ | 25 | | | | $ | 200,000 | | | SPGPrF | |
Simon Property Group, Inc. | | Series G 7.89% Cumulative Step-Up Premium Rate(2) | | 3,000,000 | | | $ | 50 | | | | $ | 150,000 | | | SPGPrG | |
Simon Property Group, Inc. | | Series I 6% Convertible Perpetual Preferred(3) | | 13,838,824 | | | $ | 50 | | | | $ | 691,941 | | | SPGPrI | |
Simon Property Group, Inc. | | Series J 8.375% Cumulative Redeemable(4) | | 796,948 | | | $ | 50 | | | | $ | 39,847 | | | SPGPrJ | |
Preferred Units: | | | | | | | | | | | | | | | |
Simon Property Group, L.P. | | Series C 7% Cumulative Convertible(5) | | 1,384,374 | | | $ | 28 | | | | $ | 38,762 | | | N/A | |
Simon Property Group, L.P. | | Series D 8% Cumulative Redeemable(6) | | 1,425,573 | | | $ | 30 | | | | $ | 42,767 | | | N/A | |
Simon Property Group, L.P. | | Series I 6% Convertible Perpetual(7) | | 4,173,378 | | | $ | 50 | | | | $ | 208,669 | | | N/A | |
Simon Property Group, L.P. | | 7.50% Cumulative Redeemable(8) | | 255,373 | | | $ | 100 | | | | $ | 25,537 | | | N/A | |
Simon Property Group, L.P. | | 7.75%/8.00% Cumulative Redeemable(9) | | 850,698 | | | $ | 100 | | | | $ | 85,070 | | | N/A | |
| | | | | | | | | | | | | | | | | | | |
(1) The shares are redeemable on or after September 29, 2006. The shares are not convertible into any other securities of the Company. The shares are traded on the New York Stock Exchange. The closing price on March 31, 2006, was $25.32 per share.
(2) The Cumulative Step-Up Premium Rate Preferred Stock was issued at 7.89%. The shares are redeemable after September 30, 2007. Beginning October 1, 2012, the rate increases to 9.89%. The shares are not convertible into any other securities of the Company. The shares are traded on the New York Stock Exchange. The closing price on March 31, 2006 was $51.82 per share.
(3) Each share is convertible into 0.7853 of a share of common stock as of March 31, 2006 during the quarter beginning on April 3, 2006 and ending on June 30, 2006. The shares are redeemable on or after October 14, 2009, in whole or in part, for cash only at a liquidation preference of $50 per share, if the closing price per share of common stock exceeds 130% of the applicable conversion price for 20 trading days within a period of 30 consecutive trading days ending on the trading day before notice of redemption is issued. The closing price for the preferred stock on March 31, 2006 was $69.48 per share.
(4) Each share is redeemable on or after October 15, 2027. The closing price on March 31, 2006 was $64.50 per share.
(5) Each unit is convertible into 0.75676 of a share of common stock. Each unit is redeemable on or after August 27, 2009.
(6) Each unit is redeemable on or after August 27, 2009.
(7) Each unit is convertible into 0.7853 of a share of common stock or common unit as of March 31, 2006 during the quarter beginning on April 3, 2006 and ending on June 30, 2006. Each unit may be exchanged for a share of Series I 6% Convertible Perpetual Preferred stock or cash, at Simon Group’s option.
(8) Each unit is redeemable on or after November 10, 2013 or earlier upon the occurrence of certain tax triggering events.
(9) Each unit is redeemable on or after January 1, 2011 or earlier upon the occurrence of certain tax triggering events.
71