UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2005
SIMON PROPERTY GROUP, L.P.
(Exact name of registrant as specified in its charter)
Delaware
(State of incorporation or organization)
33-11491
(Commission File No.)
34-1755769
(I.R.S. Employer Identification No.)
National
City Center
115 West Washington Street, Suite 15 East
Indianapolis, Indiana 46204
(Address of principal executive offices)
(317) 636-1600
(Registrant's telephone number, including area code)
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES ý NO o
Indicate by check mark whether Registrant is an accelerated filer (as defined by Rule 12b-2 of the Securities Exchange Act of 1934). YES o NO ý
Simon Property Group, L.P. and Subsidiaries
Form 10-Q
INDEX
| |
|
|
Page |
||
|---|---|---|---|---|---|
| Part I Financial Information | |||||
Item 1. |
Consolidated Financial Statements |
||||
Unaudited Consolidated Balance Sheets as of March 31, 2005 and December 31, 2004 |
3 |
||||
Unaudited Consolidated Statements of Operations and Comprehensive Income for the three months ended March 31, 2005 and 2004 |
4 |
||||
Unaudited Consolidated Statements of Cash Flows for the three months ended March 31, 2005 and 2004 |
5 |
||||
Condensed Notes to Unaudited Consolidated Financial Statements |
6 |
||||
Item 2. |
Management's Discussion and Analysis of Financial Condition and Results of Operations |
14 |
|||
Item 3. |
Qualitative and Quantitative Disclosure About Market Risk |
24 |
|||
Item 4. |
Controls and Procedures |
24 |
|||
Part II Other Information |
|||||
Item 1. Legal Proceedings |
25 |
||||
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds |
26 |
||||
Item 6. Exhibits |
26 |
||||
Signatures |
27 |
||||
2
Simon Property Group, L.P. and Subsidiaries
Unaudited Consolidated Balance Sheets
(Dollars in thousands, except unit amounts)
| |
March 31, 2005 |
December 31, 2004 |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ASSETS: | ||||||||||
| Investment properties, at cost | $ | 21,246,010 | $ | 21,085,693 | ||||||
| Less accumulated depreciation | 3,327,986 | 3,136,195 | ||||||||
| 17,918,024 | 17,949,498 | |||||||||
| Cash and cash equivalents | 283,529 | 519,556 | ||||||||
| Tenant receivables and accrued revenue, net | 319,925 | 358,990 | ||||||||
| Investment in unconsolidated entities, at equity | 1,828,925 | 1,920,983 | ||||||||
| Deferred costs and other assets | 1,166,276 | 1,172,875 | ||||||||
| Total assets | $ | 21,516,679 | $ | 21,921,902 | ||||||
LIABILITIES: |
||||||||||
| Mortgages and other indebtedness | $ | 14,528,797 | $ | 14,586,393 | ||||||
| Accounts payable, accrued expenses, intangibles, and deferred revenues | 1,001,382 | 1,111,481 | ||||||||
| Cash distributions and losses in partnerships and joint ventures, at equity | 45,573 | 37,739 | ||||||||
| Other liabilities, minority interest, and accrued distributions | 159,366 | 324,160 | ||||||||
| Total liabilities | 15,735,118 | 16,059,773 | ||||||||
| COMMITMENTS AND CONTINGENCIES | ||||||||||
7.75%/8.00% Cumulative Redeemable Preferred Units, 822,588 units issued and outstanding, at liquidation value. |
82,259 |
82,259 |
||||||||
PARTNERS' EQUITY: |
||||||||||
Preferred units, 32,927,931 and 33,042,122 units outstanding, respectively. Liquidation values $1,398,953 and $1,402,330, respectively |
1,397,361 |
1,393,269 |
||||||||
General Partner, 219,657,324 and 218,702,347 units outstanding, respectively |
3,411,285 |
3,516,902 |
||||||||
Limited Partners, 60,068,143 and 60,876,619 units outstanding, respectively |
933,898 |
980,316 |
||||||||
Note receivable from Simon Property (interest at 7.8%, due 2009) |
|
(88,804 |
) |
|||||||
Unamortized restricted stock award |
(43,242 |
) |
(21,813 |
) |
||||||
Total partners' equity |
5,699,302 |
5,779,870 |
||||||||
Total liabilities and partners' equity |
$ |
21,516,679 |
$ |
21,921,902 |
||||||
The accompanying notes are an integral part of these statements.
3
Simon Property Group, L.P. and Subsidiaries
Unaudited Consolidated Statements of Operations and Comprehensive Income
(Dollars in thousands, except per unit
amounts)
| |
For the Three Months Ended March 31, |
||||||||
|---|---|---|---|---|---|---|---|---|---|
| |
2005 |
2004 |
|||||||
| REVENUE: | |||||||||
| Minimum rent | $ | 472,236 | $ | 351,173 | |||||
| Overage rent | 13,339 | 9,351 | |||||||
| Tenant reimbursements | 214,608 | 171,807 | |||||||
| Management fees and other revenues | 19,680 | 17,913 | |||||||
| Other income | 37,009 | 28,800 | |||||||
| Total revenue | 756,872 | 579,044 | |||||||
| EXPENSES: | |||||||||
| Property operating | 103,027 | 83,656 | |||||||
| Depreciation and amortization | 213,869 | 135,878 | |||||||
| Real estate taxes | 73,994 | 59,392 | |||||||
| Repairs and maintenance | 28,689 | 22,111 | |||||||
| Advertising and promotion | 18,180 | 12,444 | |||||||
| Provision for credit losses | 1,975 | 3,401 | |||||||
| Home and regional office costs | 27,190 | 20,965 | |||||||
| General and administrative | 3,792 | 3,561 | |||||||
| Other | 10,902 | 8,935 | |||||||
| Total operating expenses | 481,618 | 350,343 | |||||||
| OPERATING INCOME | 275,254 | 228,701 | |||||||
| Interest expense | 197,636 | 153,386 | |||||||
| Income before minority interest | 77,618 | 75,315 | |||||||
| Minority interest | (3,307 | ) | (861 | ) | |||||
| Gain (loss) on sales of assets and other, net | 10,473 | (13,500 | ) | ||||||
| Income tax expense of taxable REIT subsidiaries | (4,686 | ) | (2,010 | ) | |||||
| Income before unconsolidated entities | 80,098 | 58,944 | |||||||
| Income from unconsolidated entities | 17,927 | 17,072 | |||||||
| Income from continuing operations | 98,025 | 76,016 | |||||||
| Results of operations from discontinued operations | (62 | ) | (594 | ) | |||||
| Gain on disposal or sale of discontinued operations, net | 88 | 91 | |||||||
| NET INCOME | 98,051 | 75,513 | |||||||
| Preferred unit requirement | (25,321 | ) | (12,741 | ) | |||||
| NET INCOME AVAILABLE TO UNITHOLDERS | $ | 72,730 | $ | 62,772 | |||||
| NET INCOME AVAILABLE TO UNITHOLDERS ATTRIBUTABLE TO: | |||||||||
| General Partner | $ | 57,067 | $ | 48,210 | |||||
| Limited Partners | 15,663 | 14,562 | |||||||
| Net income | $ | 72,730 | $ | 62,772 | |||||
| BASIC EARNINGS PER UNIT: | |||||||||
| Income from continuing operations | $ | 0.26 | $ | 0.24 | |||||
| Discontinued operations | | | |||||||
| Net income | $ | 0.26 | $ | 0.24 | |||||
| DILUTED EARNINGS PER UNIT: | |||||||||
| Income from continuing operations | $ | 0.26 | $ | 0.24 | |||||
| Discontinued operations | | | |||||||
| Net income | $ | 0.26 | $ | 0.24 | |||||
| Net Income | $ | 98,051 | $ | 75,513 | |||||
| Unrealized gain on interest rate hedge agreements | 602 | 706 | |||||||
| Net loss on derivative instruments reclassified from accumulated other comprehensive income into interest expense | (612 | ) | (1,699 | ) | |||||
| Currency translation adjustment | (1,953 | ) | 5,241 | ||||||
| Other (loss) income | (471 | ) | 216 | ||||||
| Comprehensive Income | $ | 95,617 | $ | 79,977 | |||||
The accompanying notes are an integral part of these statements.
4
Simon Property Group, L.P. and Subsidiaries
Unaudited Consolidated Statements of Cash Flows
(Dollars in thousands)
| |
For the Three Months Ended March 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2005 |
2004 |
||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||||
| Net income | $ | 98,051 | $ | 75,513 | ||||||
| Adjustments to reconcile net income to net cash provided by operating activities | ||||||||||
| Depreciation and amortization | 203,138 | 139,985 | ||||||||
| (Gain) Loss on sales of assets and other, net | (10,473 | ) | 13,500 | |||||||
| Gain on disposal or sale of discontinued operations, net | (88 | ) | (91 | ) | ||||||
| Straight-line rent | (4,164 | ) | (1,512 | ) | ||||||
| Minority interest | 3,307 | 861 | ||||||||
| Minority interest distributions | (7,195 | ) | (2,963 | ) | ||||||
| Equity in income of unconsolidated entities | (17,927 | ) | (17,072 | ) | ||||||
| Distributions of income from unconsolidated entities | 22,515 | 18,870 | ||||||||
| Changes in assets and liabilities | ||||||||||
| Tenant receivables and accrued revenue | 43,940 | 50,272 | ||||||||
| Deferred costs and other assets | (8,263 | ) | (25,521 | ) | ||||||
| Accounts payable, accrued expenses, intangibles, deferred revenues, and other liabilities | (213,627 | ) | (168,185 | ) | ||||||
| Net cash provided by operating activities | 109,214 | 83,657 | ||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||||
| Acquisitions | | (95,946 | ) | |||||||
| Capital expenditures, net | (171,273 | ) | (100,959 | ) | ||||||
| Cash impact from the consolidation and de-consolidation of properties | (8,951 | ) | 2,507 | |||||||
| Net proceeds from sale of partnership interest and discontinued operations | 62,619 | | ||||||||
| Investments in unconsolidated entities | (8,020 | ) | (18,727 | ) | ||||||
| Distributions of capital from unconsolidated entities and other | 45,410 | 64,643 | ||||||||
| Net cash used in investing activities | (80,215 | ) | (148,482 | ) | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||||
| Partnership contributions and issuance of units | 1,330 | 3,813 | ||||||||
| Purchase of preferred units, partnership units, and treasury units | (125,613 | ) | (2,064 | ) | ||||||
| Partnership distributions | (222,180 | ) | (183,170 | ) | ||||||
| Mortgage and other indebtedness proceeds, net of transaction costs | 926,767 | 1,348,286 | ||||||||
| Mortgage and other indebtedness principal payments | (845,330 | ) | (1,146,590 | ) | ||||||
| Net cash (used in) provided by financing activities | (265,026 | ) | 20,275 | |||||||
DECREASE IN CASH AND CASH EQUIVALENTS |
(236,027 |
) |
(44,550 |
) |
||||||
CASH AND CASH EQUIVALENTS, beginning of period |
519,556 |
529,036 |
||||||||
| CASH AND CASH EQUIVALENTS, end of period | $ | 283,529 | $ | 484,486 | ||||||
The accompanying notes are an integral part of these statements.
5
Simon Property Group, L.P. and Subsidiaries
Condensed Notes to Unaudited Consolidated Financial Statements
(Dollars in thousands, except unit and per unit amounts and where indicated as in millions or billions)
1. Organization
Simon Property Group, L.P. (the "Operating Partnership"), a Delaware limited partnership, is a majority owned subsidiary of Simon Property Group, Inc. ("Simon Property"), a Delaware corporation. Simon Property is a self-administered and self-managed real estate investment trust ("REIT") under the Internal Revenue Code of 1986, as amended (the "Code"). In these notes, the terms "we", "us" and "our" refer to the Operating Partnership and its subsidiaries.
We are engaged primarily in the ownership, operation, leasing, management, acquisition, expansion and development of real estate properties. Our real estate properties consist primarily of regional malls, Premium Outlet® centers and community/lifestyle centers. As of March 31, 2005, we owned or held an interest in 296 income-producing properties in the United States, which consisted of 172 regional malls, 30 Premium Outlet centers, 71 community/lifestyle centers, and 23 other properties in 40 states and Puerto Rico (collectively, the "Properties", and individually, a "Property"). Other properties are properties that include retail space, office space, and/or hotel components. In addition, we also own interests in twelve parcels of land held for future development (together with the Properties, the "Portfolio"). Finally, we have ownership interests in 51 European shopping centers (in France, Italy, Poland and Portugal), five Premium Outlets in Japan, one Premium Outlet center in Mexico, and one shopping center in Canada.
M.S. Management Associates, Inc. (the "Management Company") is our wholly-owned subsidiary that provides leasing, management, and development services to most of the Properties. In addition, insurance subsidiaries of the Management Company insure the self-insured retention portion of our general liability program, and the deductible associated with our workers' compensation programs, and provide reinsurance for the primary layer of general liability coverage to our third party maintenance providers while performing services under contract with us. Third party providers provide coverage above the insurance subsidiaries' limits.
2. Basis of Presentation
The condensed consolidated financial statements of the Operating Partnership include the accounts of all majority-owned subsidiaries, and all significant inter-company amounts have been eliminated. Due to the seasonal nature of certain operational activities, including overage rent revenues and property operating expenses, the results for the interim period ended March 31, 2005 are not necessarily indicative of the results to be obtained for the full fiscal year.
These condensed consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and include all of the information and disclosures required by accounting principles generally accepted in the United States (GAAP) for interim reporting. Accordingly, these accompanying consolidated financial statements do not include all of the disclosures required by GAAP. In our opinion, all adjustments necessary for fair presentation, consisting of only normal recurring adjustments, have been included. The condensed consolidated financial statements in this Form 10-Q should be read in conjunction with the audited consolidated financial statements and related notes contained in the 2004 Form 10-K.
As of March 31, 2005, of our 354 properties we consolidate 209 wholly owned properties, consolidate 20 additional properties that are less than wholly owned which we control or are the primary beneficiary, and account for 125 properties using the equity method of accounting (joint venture properties). We manage the day-to-day operations of 58 of the 125 joint venture properties. We also account for our interests in two joint ventures that hold ownership interests in the 51 shopping centers in Europe using the equity method of accounting.
We allocate our net operating results after preferred distributions based on our partners' respective weighted average ownership interests. In addition, Simon Property owns certain of our preferred units. Simon Property's weighted average ownership interest in the Operating Partnership was 78.5% and 76.8% for the three months ended March 31, 2005 and 2004, respectively. As of March 31, 2005 and December 31, 2004, Simon Property's ownership interest in us was 78.5% and 78.2%, respectively. We adjust the limited partners' interest at the end of each period to reflect changes in their ownership interest in the Operating Partnership.
6
We made certain reclassifications of prior period amounts in the financial statements to conform to the 2005 presentation. These reclassifications have no impact on net income previously reported.
3. Significant Accounting Policies
Cash and Cash Equivalents
The balance of our cash and cash equivalents as of March 31, 2005 includes $32.6 million related to our co-branded gift card and gift certificate programs, which we do not consider available for general working capital purposes. During 2005, an independent federal bank began administering the gift card program. As a result, a significant portion of the cash collected from gift card sales, and the related liability for funds that will be owed to retailers which honor a gift card for tender of goods and services, are now held by the outside bank. We collect gift card funds at the point of sale and then remit those funds onto the bank for further processing.
Deferred Costs and Other Assets
The following summarizes the recorded amounts, net of related amortization, of deferred costs and other assets on the consolidated balance sheets:
| |
|
As of March 31, 2005 |
As of December 31, 2004 |
|||||
|---|---|---|---|---|---|---|---|---|
| Deferred financing and lease costs, net | $ | 195,275 | $ | 179,689 | ||||
| In-place lease intangibles | 162,490 | 173,224 | ||||||
| Fair market value of acquired above market lease intangibles | 121,065 | 126,338 | ||||||
| Tenant relationship and other intangibles | 171,750 | 176,250 | ||||||
| Marketable securities of our captive insurance companies | 95,270 | 95,493 | ||||||
| Goodwill | 20,098 | 20,098 | ||||||
| Minority interests | 54,761 | 51,412 | ||||||
| Prepaids, notes receivable, and other assets | 345,567 | 350,371 | ||||||
| $ | 1,166,276 | $ | 1,172,875 | |||||
Intangible Assets. Intangible assets that are included in deferred costs and other assets on the accompanying consolidated balance sheets principally related to amounts allocated as a component of our 2004 acquisitions are based on our preliminary valuations and will be finalized within one year.
We also recorded intangible liabilities that are included in accounts payable, accrued expenses, intangibles, and deferred revenues on the consolidated balance sheets related to the fair value of below market leases. The unamortized amounts as of March 31, 2005 and December 31, 2004 are $320.1 million and $334.2 million, respectively. The average life of these intangibles approximates 6 years.
Goodwill. Goodwill resulted from Simon Property's merger with Corporate Property Investors, Inc. in 1998. We review goodwill for impairment at the reporting unit level on an annual basis or more frequently if an event occurs that would change the fair value of the reporting unit below its carrying amount. If we determine the reporting unit is impaired, the loss would be recognized as an impairment loss in income. Goodwill is reflected in deferred costs and other assets in the accompanying consolidated balance sheets.
4. Per Unit Data
We determine basic earnings per unit based on the weighted average number of units outstanding during the period. We determine diluted earnings per unit based on the weighted average number of units outstanding combined with the incremental weighted average units that would have been outstanding assuming all dilutive potential units
7
were converted into units at the earliest date possible. The following table sets forth the computation for our basic and diluted earnings per unit.
| |
For the Three Months Ended March 31, |
|||
|---|---|---|---|---|
| |
2005 |
2004 |
||
| Weighted Average Units Outstanding Basic | 280,808,793 | 261,165,853 | ||
| Effect of stock options | 895,020 | 964,418 | ||
| Weighted Average Units Outstanding Diluted | 281,703,813 | 262,130,271 | ||
Potentially dilutive securities include certain preferred units which are exchangeable for units. The only potentially dilutive securities that had a dilutive effect for the three months ended March 31, 2005 and 2004 were Simon Property stock options.
5. Investment in Unconsolidated Entities
Real Estate Joint Ventures
Joint ventures are common in the real estate industry. We use joint ventures to finance properties, develop new properties, and diversify our risk in a particular property or portfolio. We held joint venture ownership interests in 67 Properties as of March 31, 2005 and December 31, 2004. We also held interests in two joint ventures which owned 51 European shopping centers as of March 31, 2005 and December 31, 2004. We also held an interest in five joint venture properties in Japan and one joint venture property in Mexico, through our ownership of CPG Partners L.P. ("Chelsea L.P."), and one additional joint venture property in Canada. We account for these properties using the equity method of accounting.
During 2005, we and our joint venture partner completed the construction, obtained permanent financing for, and opened St. John's Town Center (St. Johns), a regional mall with total investment property approximating $136.1 million at March 31, 2005. Prior to the completion of construction and opening of the center, we were responsible for 85% of the development costs, and guaranteed this same percentage of the outstanding construction debt. As a result, we consolidated St. Johns during its construction phase. Upon obtaining permanent financing, the guarantee was released, and the ownership percentages were adjusted to 50/50. We received a distribution from the partnership of $15.7 million to equalize our ownership interest and accordingly, this Property is now accounted for using the equity method of accounting.
Substantially all of our joint venture Properties are subject to rights of first refusal, buy-sell provisions, or other sale rights for partners which are customary in real estate joint venture agreements and the industry. Our partners in these joint ventures may initiate these provisions at any time, which will result in either the sale of or the use of available cash or borrowings to acquire the joint venture interest.
European Joint Venture Investments
The carrying amount of our total combined investment in the two European joint venture investments, European Retail Enterprises, B.V. ("ERE") and Gallerie Commerciali Italia ("GCI"), was $304.5 million and $320.6 million as of March 31, 2005 and December 31, 2004, respectively, net of the related cumulative translation adjustments, including subordinated debt in ERE. Our investments in ERE and GCI are accounted for using the equity method of accounting. The Operating Partnership has a 49% ownership in GCI and a current 34.7% ownership in ERE.
The agreements for the Operating Partnership's 34.7% interest in ERE are structured to allow us to acquire an additional 26.1% ownership interest over time. The future commitments to purchase shares from three of the existing stockholders of ERE are based upon a multiple of adjusted results of operations in the year prior to the purchase of the shares. Therefore, the actual amount of these additional commitments may vary. The current estimated additional commitments is approximately $60 million to purchase shares of stock of ERE, assuming that the three existing stockholders exercise their rights under put options. We expect these purchases to be made from 2006-2008. In addition, the agreements contain normal buy/sell provisions as previously described, as well as a marketing right which a partner may exercise. We and the other significant owner of ERE have the right to market the sale of the entire company, subject to a right of first offer to the non-selling partner. If the non-selling partner does not exercise its right
8
for a specified price, then the selling partner can sell each partners' interest in ERE commencing in the second quarter of 2005. Our partner has initiated a process in order to exercise this marketing right but has not yet given us the notice required to formally commence the marketing right or allow us to exercise our right of first offer.
Summary financial information of the joint ventures and a summary of our investment in and share of income from such joint ventures follow. We condensed into separate line items major captions of the statements of operations for joint venture interests sold or consolidated. Consolidation occurs when we acquire an additional interest in the joint venture and as a result, gain unilateral control of the Property or are determined to be the primary beneficiary. We reclassify these line items into "Discontinued Joint Venture Interests" and "Consolidated Joint Venture Interests" on the balance sheets, if material, so that we may present comparative results of operations for those joint venture interests held as of March 31, 2005.
| |
March 31, 2005 |
December 31, 2004 |
|||||
|---|---|---|---|---|---|---|---|
| BALANCE SHEETS | |||||||
| Assets: | |||||||
| Investment properties, at cost | $ | 9,485,705 | $ | 9,429,465 | |||
| Less accumulated depreciation | 1,754,361 | 1,745,498 | |||||
| 7,731,344 | 7,683,967 | ||||||
| Cash and cash equivalents | 294,871 | 292,770 | |||||
| Tenant receivables | 201,669 | 209,040 | |||||
| Investment in unconsolidated entities | 138,619 | 167,182 | |||||
| Deferred costs and other assets | 321,109 | 322,660 | |||||
| Total assets | $ | 8,687,612 | $ | 8,675,619 | |||
| Liabilities and Partners' Equity: | |||||||
| Mortgages and other indebtedness | $ | 6,476,561 | $ | 6,398,312 | |||
| Accounts payable, accrued expenses, and deferred revenue | 388,755 | 373,887 | |||||
| Other liabilities | 184,225 | 179,443 | |||||
| Total liabilities | 7,049,541 | 6,951,642 | |||||
| Preferred units | 67,450 | 67,450 | |||||
| Partners' equity | 1,570,621 | 1,656,527 | |||||
| Total liabilities and partners' equity | $ | 8,687,612 | $ | 8,675,619 | |||
| Our Share of: | |||||||
| Total assets | $ | 3,642,620 | $ | 3,619,969 | |||
| Partners' equity | $ | 735,465 | $ | 779,252 | |||
| Add: Excess Investment | 1,047,887 | 1,103,992 | |||||
| Our net Investment in Joint Ventures | $ | 1,783,352 | $ | 1,883,244 | |||
| Mortgages and other indebtedness | $ | 2,799,805 | $ | 2,750,327 | |||
9
"Excess Investment" represents the unamortized difference of our investment over our share of the equity in the underlying net assets of the joint ventures acquired. We amortize excess investment over the life of the related Properties, typically 35 years, and the amortization is included in income from unconsolidated entities.
| |
For the Three Months Ended March 31, |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2005 |
2004 |
||||||||
| STATEMENTS OF OPERATIONS | ||||||||||
| Revenue: | ||||||||||
| Minimum rent | $ | 252,969 | $ | 227,917 | ||||||
| Overage rent | 11,968 | 5,233 | ||||||||
| Tenant reimbursements | 127,163 | 114,220 | ||||||||
| Other income | 24,628 | 12,578 | ||||||||