Attached files

file filename
8-K - 8-K - SIMON PROPERTY GROUP INC /DE/a2199488z8-k.htm
EX-99.1 - EXHIBIT 99.1 - SIMON PROPERTY GROUP INC /DE/a2199488zex-99_1.htm

QuickLinks -- Click here to rapidly navigate through this document


Exhibit 99.2

GRAPHIC

CONTACTS:        
Shelly Doran   317.685.7330   Investors
Les Morris   317.263.7711   Media

FOR IMMEDIATE RELEASE

SIMON PROPERTY GROUP REPORTS SECOND QUARTER RESULTS
AND ANNOUNCES QUARTERLY DIVIDEND

        Indianapolis, Indiana—July 30, 2010. Simon Property Group, Inc. (the "Company" or "Simon") (NYSE:SPG) today announced results for the quarter ended June 30, 2010.

        Net income attributable to common stockholders was $152.5 million, or $0.52 per diluted share, in the second quarter of 2010 as compared to a net loss of $(20.8) million, or $(0.08) per diluted share, in the prior year period. The 2009 results included a non-cash impairment charge of $140.5 million, or $0.43 per diluted share.

        Funds from Operations ("FFO") was $487.7 million, or $1.38 per diluted share, in the second quarter of 2010 as compared to $313.1 million, or $0.96 per diluted share, in the prior year period. The impact of the non-cash impairment charge to FFO in 2009 was $0.42 per diluted share.

        "Our positive momentum from the first quarter continued," said David Simon, Chairman and Chief Executive Officer. "The improvement in business conditions extended into the second quarter as demonstrated by higher occupancy and sales. Sales for our malls and Premium Outlets during the second quarter of 2010 were 4.9% higher than in the second quarter of 2009, and occupancy grew 90 basis points from March 31, 2010. Revenue growth and a continued focus on expense management resulted in positive comparable property net operating income growth in the quarter.

        The Company utilized a portion of its cash during the first six months of 2010 to retire $1.5 billion of debt, acquire an outlet center in Puerto Rico, and increase its ownership interest in Houston Galleria, arguably one of the top five malls in the United States."

U.S. Operational Statistics(1)

 
  As of June 30, 2010   As of June 30, 2009  

Occupancy(2)

    93.1 %   92.3 %

Comparable Sales per Sq. Ft.(3)

  $ 474   $ 456  

Average Rent per Sq. Ft.(2)

  $ 38.62   $ 38.49  

(1)
Combined information for the U.S. regional malls and Premium Outlets. Does not include information for community/lifestyle centers, properties owned by SPG-FCM (the Mills portfolio) or international properties

(2)
Represents mall stores in regional malls and all owned gross leasable area in Premium Outlets

(3)
Rolling 12 month comparable sales per square foot for mall stores less than 10,000 square feet in regional malls and all owned gross leasable area in Premium Outlets

57


Dividends

        Today the Company announced that the Board of Directors approved the declaration of a quarterly common stock dividend of $0.60 per share payable in cash. This dividend is payable on August 31, 2010 to stockholders of record on August 17, 2010.

        The Company also declared the quarterly dividend on its 83/8% Series J Cumulative Redeemable Preferred (NYSE:SPGPrJ) Stock of $1.046875 per share, payable on September 30, 2010 to stockholders of record on September 16, 2010.

Dispositions

        On April 29th, Gallerie Commerciali Italia, one of the Company's European joint venture investment entities, sold its interest in Porta di Roma, a 1.3 million square foot shopping center in Rome, Italy. Simon owned a 19.6% interest in this asset. The sale price was €420 million including the assumption of debt. The Company recorded a gain on this transaction of approximately $20 million in the second quarter.

        On July 15th, the Company and Ivanhoe Cambridge (50/50 partners in Simon Ivanhoe, the Company's other European joint venture investment entity) completed the sale of their interests in Simon Ivanhoe (which owned seven shopping centers located in France and Poland) to Unibail-Rodamco. Simon and Ivanhoe Cambridge received consideration of €715 million for their interests. Simon expects to record a gain on this transaction of approximately $280 million in the third quarter.

        Simon and Ivanhoe Cambridge entered into a joint venture with Unibail-Rodamco to pursue the development of four new retail projects in France. The Company has a 25% interest in this venture with the ability to determine, on a project by project basis, whether to retain its ownership interest in each project.

Acquisitions

        The Company completed two asset acquisitions during the quarter:

    On May 13th, the Company acquired Prime Outlets—Puerto Rico, a 345,000 square foot outlet center in Barceloneta, Puerto Rico from Prime Outlets Acquisition Company and certain of its affiliated entities. The 90 store center, featuring Kenneth Cole, Michael Kors, Nike and Polo Ralph Lauren, has been renamed Puerto Rico Premium Outlets.

    On May 28th, the Company acquired an additional interest of approximately 19% in Houston Galleria in Houston, Texas. The Company's ownership interest increased from 31.5% to 50.4%. Houston Galleria comprises over 2.2 million square feet of gross leasable area and is anchored by Macy's, Nordstrom, Neiman Marcus and Saks Fifth Avenue.

        The total cost of the acquisitions was approximately $385 million, including the assumption of existing indebtedness.

Capital Markets

        During the first six months of 2010, the Company paid off $700 million of senior unsecured notes of Simon Property Group, L.P. ("SPGLP"), the Company's majority-owned partnership subsidiary, and unencumbered three assets by paying off approximately $800 million of mortgages at maturity.

        As of June 30, 2010, the Company had approximately $2.6 billion of cash on hand, including its share of joint venture cash, and an additional $3.3 billion of available capacity on SPGLP's corporate credit facility.

58


Development Activity

        The 100% leased, 62,000 square foot expansion of Toki Premium Outlets in Toki, Japan, opened on July 14, 2010. The Company owns a 40% interest in this center.

        Construction continues on the following projects:

    A 116,000 square foot expansion of Houston Premium Outlets in Cypress (Houston), Texas. The expansion will be anchored by Saks Fifth Avenue Off 5th and is scheduled to be completed in November of 2010. The Company owns 100% of this center.

    A 70,000 square foot expansion of Las Vegas Outlet Center in Las Vegas, Nevada, expected to open in March of 2011. The Company owns 100% of this center.

    Paju Premium Outlets, a new 328,000 square foot upscale outlet center with approximately 160 shops, located north of Seoul, South Korea. This will be the Company's second Premium Outlet Center in South Korea. The center is expected to open in April of 2011. The Company owns a 50% interest in this project.

    A 54,000 square foot expansion of Tosu Premium Outlets in Fukuoka, Japan, expected to open in July of 2011. The Company owns a 40% interest in this project.

2010 Guidance

        Today the Company affirmed the guidance for 2010 provided on April 30, 2010, estimating that FFO as adjusted will be within a range of $5.77 to $5.87 per diluted share for the year ending December 31, 2010. Diluted net income has been adjusted to include gains on asset sales and is expected to be within a range of $2.49 to $2.59 per share. FFO as adjusted excludes the impact of a $165.6 million loss on extinguishment of debt ($0.47 per diluted share) in the first quarter related to SPGLP's January tender offer. After giving effect to this charge, the Company expects 2010 FFO per diluted share to be within a range of $5.30 to $5.40.

        This guidance is a forward-looking statement and is subject to the risks and other factors described elsewhere in this release.

        The following table provides the reconciliation of the range of estimated diluted net income available to common stockholders per share to estimated diluted FFO per share and estimated diluted FFO per share to estimated diluted FFO as adjusted per share.

For the year ending December 31, 2010

 
  Low End   High End  

Estimated diluted net income available to common stockholders per share

  $ 2.49   $ 2.59  

Depreciation and amortization including the Company's share of joint ventures

    3.70     3.70  

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

    (0.87 )   (0.87 )

Impact of additional dilutive securities

    (0.02 )   (0.02 )
           

Estimated diluted FFO per share

  $ 5.30   $ 5.40  

Charge in connection with January 2010 tender offer

    0.47     0.47  
           

Estimated diluted FFO as adjusted per share

  $ 5.77   $ 5.87  
           

        The Company will update guidance for 2010 once it knows the precise timing for the closing of its transaction with Prime and its affiliates.

59


Conference Call

        The Company will provide an online simulcast of its quarterly conference call at www.simon.com (Investors tab), www.earnings.com, and www.streetevents.com. To listen to the live call, please go to any of these websites at least fifteen minutes prior to the call to register, download and install any necessary audio software. The call will begin at 11:00 a.m. Eastern Time (New York time) today, July 30, 2010. An online replay will be available for approximately 90 days at www.simon.com, www.earnings.com, and www.streetevents.com. A fully searchable podcast of the conference call will also be available at www.REITcafe.com.

Supplemental Materials and Website

        The Company will publish a supplemental information package which will be available at www.simon.com in the Investors section, Financial Information tab. It will also be furnished to the SEC as part of a current report on Form 8-K. If you wish to receive a copy via mail or email, please call 800-461-3439.

        We routinely post important information for investors on our website, www.simon.com, in the "Investors" section. We intend to use this website as a means of disclosing material, non-public information and for complying with our disclosure obligations under Regulation FD. Accordingly, investors should monitor the Investor Relations section of our website, in addition to following our press releases, SEC filings, public conference calls, presentations and webcasts. The information contained on, or that may be accessed through, our website is not incorporated by reference into, and is not a part of, this document.

Non-GAAP Financial Measures

        This press release includes FFO and other operating performance measures that are not recognized by or have been adjusted from financial performance measures defined by accounting principles generally accepted in the United States ("GAAP"). Reconciliations of these measures to the most directly comparable GAAP measures are included within this press release. FFO is a financial performance measure widely used in the REIT industry.

Forward-Looking Statements

        Certain statements made in this press release may be deemed "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Although the Company believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, the Company can give no assurance that our expectations will be attained, and it is possible that actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks, uncertainties and other factors. Such factors include, but are not limited to: the Company's ability to meet debt service requirements, the availability and terms of financing, changes in the Company's credit rating, changes in market rates of interest and foreign exchange rates for foreign currencies, changes in value of investments in foreign entities, the ability to hedge interest rate risk, risks associated with the acquisition, development, expansion, leasing and management of properties, general risks related to retail real estate, the liquidity of real estate investments, environmental liabilities, international, national, regional and local economic climates, changes in market rental rates, trends in the retail industry, relationships with anchor tenants, the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise, risks relating to joint venture properties, costs of common area maintenance, competitive market forces, risks related to international activities, insurance costs and coverage, terrorist activities, changes in economic and market conditions and maintenance of our status as a real estate investment trust. The Company discusses these and other risks and uncertainties under the heading "Risk Factors" in its annual and quarterly periodic reports filed with the SEC. The Company may update that discussion in its periodic reports, but otherwise the Company

60



undertakes no duty or obligation to update or revise these forward-looking statements, whether as a result of new information, future developments, or otherwise.

About Simon

        Simon Property Group, Inc. is an S&P 500 company and the largest real estate company in the U.S. The Company currently owns or has an interest in 373 retail real estate properties comprising 256 million square feet of gross leasable area in North America, Europe and Asia. Simon Property Group is headquartered in Indianapolis, Indiana and employs more than 5,000 people worldwide. The Company's common stock is publicly traded on the NYSE under the symbol SPG. For further information, visit the Simon Property Group website at www.simon.com.

61



SIMON
Consolidated Statements of Operations
Unaudited
(In thousands)

 
  For the
Three Months Ended
June 30,
  For the
Six Months Ended
June 30,
 
 
  2010   2009   2010   2009  

REVENUE:

                         

Minimum rent

  $ 580,157   $ 567,633   $ 1,151,767   $ 1,139,047  

Overage rent

    14,477     13,493     27,688     25,993  

Tenant reimbursements

    255,693     257,532     511,621     516,294  

Management fees and other revenues

    28,349     30,055     56,917     60,706  

Other income

    54,890     34,899     110,644     80,064  
                   
 

Total revenue

    933,566     903,612     1,858,637     1,822,104  

EXPENSES:

                         

Property operating

    101,234     106,836     200,002     212,983  

Depreciation and amortization

    234,190     251,685     463,099     508,022  

Real estate taxes

    78,658     83,076     168,387     171,319  

Repairs and maintenance

    20,605     20,186     44,350     42,774  

Advertising and promotion

    22,282     19,823     41,118     38,329  

Provision for credit losses

    4,487     7,066     1,036     20,081  

Home and regional office costs

    26,744     26,670     44,059     52,833  

General and administrative

    5,627     5,310     10,739     9,358  

Impairment charge

        140,478 (A)       140,478 (A)

Transaction expenses

    11,269 (B)       14,969 (B)    

Other

    13,003     17,784     28,495     37,013  
                   
 

Total operating expenses

    518,099     678,914     1,016,254     1,233,190  
                   

OPERATING INCOME

   
415,467
   
224,698
   
842,383
   
588,914
 

Interest expense

    (261,463 )   (244,443 )   (525,422 )   (470,479 )

Loss on extinguishment of debt

            (165,625 )    

Income tax benefit of taxable REIT subsidiaries

    510     143     308     2,666  

Income from unconsolidated entities

    10,614     5,494     28,196     11,039  

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

    20,024         26,066      
                   

CONSOLIDATED NET INCOME (LOSS)

   
185,152
   
(14,108

)
 
205,906
   
132,140
 

Net income attributable to noncontrolling interests

    33,313     123     39,084     33,074  

Preferred dividends

    (665 )   6,529     4,945     13,058  
                   

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS

 
$

152,504
 
$

(20,760

)

$

161,877
 
$

86,008
 
                   

Basic Earnings Per Common Share:

                         
 

Net income (loss) attributable to common stockholders

  $ 0.52   $ (0.08 ) $ 0.56   $ 0.34  
                   
 

Percentage Change

    753.1 %         64.7 %      

Diluted Earnings Per Common Share:

                         
 

Net income (loss) attributable to common stockholders

  $ 0.52   $ (0.08 ) $ 0.56   $ 0.34  
                   
 

Percentage Change

    753.1 %         64.7 %      

62



SIMON
Consolidated Balance Sheets
Unaudited
(In thousands, except as noted)

 
  June 30,
2010
  December 31,
2009
 

ASSETS:

             
 

Investment properties, at cost

  $ 25,296,870   $ 25,336,189  
   

Less—accumulated depreciation

    7,243,311     7,004,534  
           

    18,053,559     18,331,655  
 

Cash and cash equivalents

    2,293,242     3,957,718  
 

Tenant receivables and accrued revenue, net

    343,588     402,729  
 

Investment in unconsolidated entities, at equity

    1,404,367     1,468,577  
 

Deferred costs and other assets

    1,168,360     1,155,587  
 

Note receivable from related party

    661,500     632,000  
           
     

Total assets

  $ 23,924,616   $ 25,948,266  
           

LIABILITIES:

             
 

Mortgages and other indebtedness

  $ 17,071,022   $ 18,630,302  
 

Accounts payable, accrued expenses, intangibles, and deferred revenues

    920,778     987,530  
 

Cash distributions and losses in partnerships and joint ventures, at equity

    346,177     457,754  
 

Other liabilities and accrued dividends

    178,141     159,345  
           
     

Total liabilities

    18,516,118     20,234,931  
           

Commitments and contingencies

             

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

    82,997     125,815  

Series I 6% convertible perpetual preferred stock, 19,000,000 shares authorized, 0 and 8,091,155 issued and outstanding, respectively, at liquidation value

        404,558  

EQUITY:

             

Stockholders' equity:

             
   

Capital stock (850,000,000 total shares authorized, $.0001 par value, 238,000,000 shares of excess common stock, 100,000,000 authorized shares of preferred stock):

             
   

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

    45,540     45,704  
   

Common stock, $.0001 par value, 511,990,000 shares authorized, 296,815,422 and 289,866,711 issued and outstanding, respectively

    30     29  
   

Class B common stock, $.0001 par value, 10,000 shares authorized, 8,000 issued and outstanding

         
 

Capital in excess of par value

    7,934,140     7,547,959  
 

Accumulated deficit

    (3,154,723 )   (2,955,671 )
 

Accumulated other comprehensive loss

    (69,134 )   (3,088 )
 

Common stock held in treasury at cost, 4,003,451 and 4,126,440 shares, respectively

    (166,436 )   (176,796 )
           
     

Total stockholders' equity

    4,589,417     4,458,137  

Noncontrolling interests

    736,084     724,825  
           
     

Total equity

    5,325,501     5,182,962  
           
     

Total liabilities and equity

  $ 23,924,616   $ 25,948,266  
           

63



SIMON
Joint Venture Statements of Operations
Unaudited
(In thousands)

 
  For the Three Months Ended
June 30,
  For the Six Months Ended
June 30,
 
 
  2010   2009   2010   2009  

Revenue:

                         
 

Minimum rent

  $ 485,304   $ 490,889   $ 979,118   $ 957,566  
 

Overage rent

    25,159     30,358     56,337     50,937  
 

Tenant reimbursements

    230,039     239,202     464,615     476,644  
 

Other income

    52,687     40,663     98,727     78,907  
                   
   

Total revenue

    793,189     801,112     1,598,797     1,564,054  

Operating Expenses:

                         
 

Property operating

    155,272     162,385     309,733     311,325  
 

Depreciation and amortization

    197,047     198,025     396,084     385,488  
 

Real estate taxes

    60,586     63,385     130,699     132,774  
 

Repairs and maintenance

    26,065     24,912     53,774     50,635  
 

Advertising and promotion

    13,613     14,636     30,223     28,931  
 

Provision for credit losses

    565     4,960     1,439     15,387  
 

Other

    60,092     51,878     105,181     88,193  
                   
   

Total operating expenses

    513,240     520,181     1,027,133     1,012,733  
                   

Operating Income

    279,949     280,931     571,664     551,321  

Interest expense

   
(218,018

)
 
(221,269

)
 
(435,181

)
 
(440,420

)

(Loss) income from unconsolidated entities

    (602 )   1,555     (1,041 )   787  

Gain on sale or disposal of assets (net)

    39,761         39,761      
                   

Net Income

  $ 101,090   $ 61,217   $ 175,203   $ 111,688  
                   

Third-Party Investors' Share of Net Income

  $ 58,653   $ 41,711   $ 103,689   $ 72,890  
                   

Our Share of Net Income

    42,437     19,506     71,514     38,798  

Amortization of excess investment(C)

    (11,486 )   (14,012 )   (22,981 )   (27,759 )

Our share of gain on sale or disposal of assets (net)

    (20,337 )       (20,337 )    
                   

Income from Unconsolidated Entities, Net

  $ 10,614   $ 5,494   $ 28,196   $ 11,039  
                   

64



SIMON
Joint Venture Balance Sheets
Unaudited
(In thousands)

 
  June 30,
2010
  December 31,
2009
 

Assets:

             

Investment properties, at cost

  $ 21,227,152   $ 21,555,729  

Less—accumulated depreciation

    4,820,356     4,580,679  
           

    16,406,796     16,975,050  

Cash and cash equivalents

   
802,650
   
771,045
 

Tenant receivables and accrued revenue, net

    399,128     364,968  

Investment in unconsolidated entities, at equity

    165,048     235,173  

Deferred costs and other assets

    485,445     477,223  
           
 

Total assets

  $ 18,259,067   $ 18,823,459  
           

Liabilities and Partners' Equity:

             

Mortgages and other indebtedness

  $ 16,069,893   $ 16,549,276  

Accounts payable, accrued expenses, intangibles and deferred revenue

    755,785     834,668  

Other liabilities

    928,664     920,596  
           
 

Total liabilities

    17,754,342     18,304,540  

Preferred units

    67,450     67,450  

Partners' equity

    437,275     451,469  
           
 

Total liabilities and partners' equity

  $ 18,259,067   $ 18,823,459  
           

Our Share of:

             

Partners' equity

  $ 254,458   $ 316,800  

Add: Excess Investment(C)

    803,732     694,023  
           

Our net Investment in Joint Ventures

  $ 1,058,190   $ 1,010,823  
           

65



SIMON
Footnotes to Financial Statements
Unaudited

Notes:

(A)
In the second quarter of 2009, the Company recorded a non-cash impairment charge of $140.5 million, representing the decline in the value of the Company's investment in Liberty International, PLC.

(B)
In accordance with ASC Topic 805, acquisition-related costs are required to be expensed as incurred for transactions entered into after January 1, 2009.

(C)
Excess investment represents the unamortized difference of the Company's investment over equity in the underlying net assets of the partnerships and joint ventures. The Company generally amortizes excess investment over the life of the related properties, typically no greater than 40 years, and the amortization is included in income from unconsolidated entities.

66



SIMON
Reconciliation of Non-GAAP Financial Measures(1)
Unaudited
(In thousands, except as noted)

Reconciliation of Consolidated Net Income (Loss) to FFO and FFO as Adjusted

 
  For the Three Months Ended June 30,   For the Six Months Ended June 30,  
 
  2010   2009   2010   2009  

Consolidated Net Income (Loss)(2)(3)(4)(5)

  $ 185,152   $ (14,108 ) $ 205,906   $ 132,140  

Adjustments to Consolidated Net Income (Loss) to Arrive at FFO:

                         
 

Depreciation and amortization from consolidated properties

    230,724     248,042     456,154     500,955  
 

Simon's share of depreciation and amortization from unconsolidated entities

    95,850     94,496     192,729     187,874  
 

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

    (20,024 )       (26,066 )    
 

Net income attributable to noncontrolling interest holders in properties

    (2,560 )   (2,325 )   (5,223 )   (5,364 )
 

Noncontrolling interests portion of depreciation and amortization

    (2,005 )   (2,274 )   (3,977 )   (4,236 )
 

Preferred distributions and dividends

    525     (10,682 )   (6,303 )   (21,388 )
                   

FFO of the Operating Partnership

    487,662     313,149   $ 813,220   $ 789,981  
 

Impairment charge

        140,478         140,478  
 

Loss on debt extinguishment

            165,625      
                   

FFO as adjusted of the Operating Partnership

  $ 487,662   $ 453,627   $ 978,845   $ 930,459  
                   

Per Share Reconciliation:

                         

Diluted net income (loss) attributable to common stockholders per share

 
$

0.52
 
$

(0.08

)

$

0.56
 
$

0.34
 

Adjustments to arrive at FFO:

                         
 

Depreciation and amortization from consolidated properties and Simon's share of depreciation and amortization from unconsolidated entities, net of noncontrolling interests portion of depreciation and amortization

    0.93     1.05     1.85     2.23  
 

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

    (0.06 )       (0.07 )    
 

Impact of additional dilutive securities for FFO per share

    (0.01 )   (0.01 )   (0.02 )   (0.04 )
                   

Diluted FFO per share

  $ 1.38   $ 0.96   $ 2.32   $ 2.53  
 

Impairment charge

        0.42         0.44  
 

Loss on debt extinguishment

            0.47      
                   

Diluted FFO as adjusted per share

  $ 1.38   $ 1.38   $ 2.79   $ 2.97  
                   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Details for per share calculations:

                         

FFO of the Operating Partnership

 
$

487,662
 
$

313,149
 
$

813,220
 
$

789,981
 

Adjustments for dilution calculation:

                         

Impact of preferred stock and preferred unit conversions and option exercises(6)

    (1,838 )   6,877     3,676     13,755  
                   

Diluted FFO of the Operating Partnership

    485,824     320,026     816,896     803,736  

Diluted FFO allocable to unitholders

    (80,756 )   (54,594 )   (134,921 )   (144,180 )
                   

Diluted FFO allocable to common stockholders

  $ 405,068   $ 265,432   $ 681,975   $ 659,556  
                   

Basic weighted average shares outstanding

    292,324     268,290     289,241     251,152  

Adjustments for dilution calculation:

                         
 

Effect of stock options

    290     290     303     260  
 

Effect of contingently issuable shares from stock dividends

        1,001         1,542  
 

Impact of Series C preferred unit conversion

        73         73  
 

Impact of Series I preferred unit conversion

    101     1,266     479     1,245  
 

Impact of Series I preferred stock conversion

    472     6,347     3,527     6,233  
                   

Diluted weighted average shares outstanding

    293,187     277,267     293,550     260,505  

Weighted average limited partnership units outstanding

    58,451     57,030     58,076     56,947  
                   

Diluted weighted average shares and units outstanding

    351,638     334,297     351,626     317,452  
                   

Basic FFO per share

  $ 1.39   $ 0.97   $ 2.34   $ 2.57  
 

Percent Change

    43.3 %         -8.9 %      

Diluted FFO per share

  $ 1.38   $ 0.96   $ 2.32   $ 2.53  
 

Percent Change

    43.8 %         -8.3 %      

Diluted FFO as adjusted per share

  $ 1.38   $ 1.38   $ 2.79   $ 2.97  
 

Percent Change

    0.0 %         -6.1 %      

67


SIMON
Footnotes to Reconciliation of Non-GAAP Financial Measures
Unaudited

Notes:

(1)
This report contains measures of financial or operating performance that are not specifically defined by accounting principles generally accepted in the United States ("GAAP"), including funds from operations ("FFO"), FFO as adjusted, FFO per share, FFO as adjusted per share and estimated diluted FFO as adjusted per share. FFO is a performance measure that is standard in the REIT business. We believe FFO provides investors with additional information concerning our operating performance and a basis to compare our performance with those of other REITs. We also use these measures internally to monitor the operating performance of our portfolio. As adjusted measures exclude the effect of certain non-cash impairment and debt-related charges. We believe these measures provide investors with a basis to compare our current operating performance with previous periods in which we did not have those charges. Our computation of these non-GAAP measures may not be the same as similar measures reported by other REITs.

    The Company determines FFO based upon the definition set forth by the National Association of Real Estate Investment Trusts ("NAREIT"). The Company determines FFO to be our share of consolidated net income computed in accordance with GAAP, excluding real estate related depreciation and amortization, excluding gains and losses from extraordinary items, excluding gains and losses from the sales of previously depreciated operating properties, plus the allocable portion of FFO of unconsolidated joint ventures based upon economic ownership interest, and all determined on a consistent basis in accordance with GAAP.

    The Company has adopted NAREIT's clarification of the definition of FFO that requires it to include the effects of nonrecurring items not classified as extraordinary, cumulative effect of accounting changes, or a gain or loss resulting from the sale of previously depreciated operating properties. We include in FFO gains and losses realized from the sale of land, outlot buildings, marketable and non-marketable securities, and investment holdings of non-retail real estate. However, you should understand that FFO does not represent cash flow from operations as defined by GAAP, should not be considered as an alternative to net income determined in accordance with GAAP as a measure of operating performance, and is not an alternative to cash flows as a measure of liquidity.

(2)
Includes the Company's share of gains on land sales of $1.4 million and $2.0 million for the three months ended June 30, 2010 and 2009, respectively and $3.1 million and $2.2 million for the six months ended June 30, 2010 and 2009, respectively.

(3)
Includes the Company's share of straight-line adjustments to minimum rent of $9.6 million and $7.0 million for the three months ended June 30, 2010 and 2009, respectively and $14.1 million and $17.5 million for the six months ended June 30, 2010 and 2009, respectively.

(4)
Includes the Company's share of the amortization of fair market value of leases from acquisitions of $4.9 million and $6.4 million for the three months ended June 30, 2010 and 2009, respectively and $9.8 million and $13.3 million for the six months ended June 30, 2010 and 2009, respectively.

(5)
Includes the Company's share of debt premium amortization of $2.7 million and $3.5 million for the three months ended June 30, 2010 and 2009, respectively and $6.4 million and $7.3 million for the six months ended June 30, 2010 and 2009, respectively.

(6)
Includes dividends and distributions of Series I preferred stock and Series C and Series I preferred units. All outstanding Series C preferred units were redeemed in August 2009 and all outstanding shares of Series I preferred stock and Series I preferred units were redeemed on April 16, 2010.

68




QuickLinks

SIMON Consolidated Statements of Operations Unaudited (In thousands)
SIMON Consolidated Balance Sheets Unaudited (In thousands, except as noted)
SIMON Joint Venture Statements of Operations Unaudited (In thousands)
SIMON Joint Venture Balance Sheets Unaudited (In thousands)
SIMON Footnotes to Financial Statements Unaudited
SIMON Reconciliation of Non-GAAP Financial Measures(1) Unaudited (In thousands, except as noted)