Attached files

file filename
8-K - 8-K - SIMON PROPERTY GROUP INC /DE/a2201720z8-k.htm
EX-99.1 - EX-99.1 - SIMON PROPERTY GROUP INC /DE/a2201720zex-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 FOURTH QUARTER RESULTS,
ANNOUNCES QUARTERLY DIVIDEND
AND PROVIDES 2011 GUIDANCE

Indianapolis, Indiana—February 4, 2011 . . . Simon Property Group, Inc. (the "Company" or "Simon") (NYSE:SPG) today reported results for the quarter and year ended December 31, 2010.

Results for the Quarter Ended December 31, 2010

        Net income attributable to common stockholders was $217.9 million, or $0.74 per diluted share, in the quarter as compared to $91.5 million, or $0.32 per diluted share, in the prior year period.

        Funds from Operations ("FFO") as adjusted was $638.7 million, or $1.80 per diluted share, in the quarter as compared to $573.4 million, or $1.66 per diluted share, in the prior year period. FFO as adjusted excludes the impact of non-cash impairment charges of $0.02 per share in 2010 and $0.26 per share in 2009. FFO was $1.78 per diluted share in 2010 and $1.40 per diluted share in 2009.

Results for the Year Ended December 31, 2010

        Net income attributable to common stockholders was $610.4 million, or $2.10 per diluted share, for the year as compared to $283.1 million, or $1.05 per diluted share, in the prior year period.

        FFO as adjusted was $2.121 billion, or $6.03 per diluted share, for the year as compared to $1.977 billion, or $6.01 per diluted share, in the prior year period. FFO as adjusted excludes the $1.00 per diluted share loss on extinguishment of debt incurred in connection with two tender offers for outstanding senior notes in 2010 and the impact of non-cash impairment charges of $0.02 per share in 2010 and $0.68 per share in 2009. FFO was $5.01 per diluted share in 2010 and $5.33 per diluted share in 2009.

        "We delivered impressive results in an improving, but still challenging environment," said David Simon, Chairman and Chief Executive Officer. "Funds from operations as adjusted per share were $1.80 for the quarter, an increase of 8.4% over the same period one year ago. Our regional mall and Premium Outlet portfolio generated comparable property net operating income growth of 3.4% in the period, fueled by increases in occupancy and sales."

60


U.S. Operational Statistics(1)

 
  As of
December 31, 2010
  As of
December 31, 2009
 

Occupancy(2)

    94.2 %   93.4 %

Comparable Sales per Sq. Ft.(3)

  $ 494   $ 452  

Average Rent per Sq. Ft.(2)

  $ 38.87   $ 38.47  

(1)
Combined information for U.S. regional malls and U.S. Premium Outlets. Does not include information for properties owned by SPG-FCM (the Mills portfolio) or the properties acquired in the Prime Outlets transaction.

(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.

Dividends

        Today the Company announced that the Board of Directors approved the declaration of a quarterly common stock dividend of $0.80 per share. This dividend is payable on February 28, 2011 to stockholders of record on February 14, 2011.

        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 March 31, 2011 to stockholders of record on March 17, 2011.

Development Activity

        On November 11th, the Company opened the second phase of Houston Premium Outlets® in Cypress (Houston), Texas. The 114,000 square-foot expansion brings the property to a total of 536,000 square feet of gross leasable area and 145 stores.

        The expansion added 25 new merchants including Saks Fifth Avenue Off 5th, A/X Armani Exchange, American Eagle Outfitters, Chico's, David Yurman, Ed Hardy, Esprit, Haggar Clothing Co., J.Crew, Jockey, Joe's Jeans, Jos. A. Bank, Lacoste, Merrell, Nautica, New York & Company, Nestle Toll House by Chip, Original Penguin, Talbots, Tory Burch, Tumi, White House / Black Market and Wilsons Leather. The Company owns 100% of this center.

        During the fourth quarter, construction started on the expansion of Pheasant Lane Mall in Nashua, New Hampshire. The Company owns 100% of this addition, which includes Dick's Sporting Goods, small shops and restaurants. The project is expected to be completed in October of 2011.

        Construction continues on the following projects:

    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 and is expected to open in March of 2011. The Company owns a 50% interest in this project.

    A 52,000 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.

61


    Johor Premium Outlets, a new 173,000 square foot upscale outlet center located in Johor, Malaysia. The center is located one hour's drive from Singapore and is projected to open in November of 2011. The Company owns a 50% interest in this project.

    Merrimack Premium Outlets in Merrimack, New Hampshire. This new 380,000 square foot upscale outlet center is located one hour north of metropolitan Boston and is projected to open in the summer of 2012. The Company owns 100% of this center.

2011 Guidance

        The Company estimates that FFO will be within a range of $6.45 to $6.60 per diluted share for the year ending December 31, 2011, and diluted net income will be within a range of $2.55 to $2.70 per share.

        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.

For the year ending December 31, 2011
  Low
End
  High
End
 

Estimated diluted net income available to common stockholders per share

  $ 2.55   $ 2.70  

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

    3.90     3.90  
           

Estimated diluted FFO per share

  $ 6.45   $ 6.60  
           

        The 2011 guidance reflects management's view of current and future market conditions, including assumptions with respect to rental rates, occupancy levels and the earnings impact of the events referenced in this release and previously disclosed. The guidance also reflects management's view of future capital market conditions, which is generally consistent with the current forward rates for LIBOR and U.S. Treasury bonds. The estimates do not include possible future gains or losses or the impact on operating results from other possible future property acquisitions or dispositions, possible capital markets activity or possible future impairment charges. EPS estimates may be subject to fluctuations as a result of several factors, including changes in the recognition of depreciation and amortization expense and any gains or losses associated with disposition activity. By definition, FFO does not include real estate-related depreciation and amortization or gains or losses associated with property disposition activities. This guidance is a forward-looking statement and is subject to the risks and other factors described elsewhere in this release.

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, February 4, 2011. 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 has prepared a supplemental information package which is available at www.simon.com in the Investors section, Financial Information tab. It has also been 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.

62


        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 comparable property net operating income growth, which are 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 or the Company's supplemental information package. FFO and comparable property net operating income growth are financial performance measures 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, environ-mental 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 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 393 retail real estate properties comprising 264 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.

63


SIMON
Consolidated Statements of Operations
Unaudited
(In thousands)

 
  For the
Three Months Ended
December 31,
  For the
Twelve Months Ended
December 31,
 
 
  2010   2009   2010   2009  

REVENUE:

                         

Minimum rent

  $ 672,606   $ 607,691   $ 2,429,519   $ 2,316,838  

Overage rent

    56,668     39,123     110,621     84,922  

Tenant reimbursements

    298,146     277,322     1,083,780     1,062,227  

Management fees and other revenues

    34,310     33,365     121,207     124,059  

Other income

    57,988     70,679     212,503     187,170  
                   
 

Total revenue

    1,119,718     1,028,180     3,957,630     3,775,216  

EXPENSES:

                         

Property operating

    98,615     98,905     414,264     425,703  

Depreciation and amortization

    276,418     239,425     982,820     997,598  

Real estate taxes

    90,893     82,784     345,960     333,957  

Repairs and maintenance

    37,875     29,811     102,425     91,736  

Advertising and promotion

    34,641     32,010     97,194     93,565  

Provision for credit losses

    5,190     3,319     3,130     22,655  

Home and regional office costs

    36,615     30,316     109,314     110,048  

General and administrative

    5,358     4,257     21,267     18,124  

Impairment charge

        56,875 (A)       197,353 (A)

Transaction expenses

    6,418     5,697     68,972     5,697  

Other

    23,633     19,180     68,045     72,088  
                   
 

Total operating expenses

    615,656     602,579     2,213,391     2,368,524  
                   

OPERATING INCOME

   
504,062
   
425,601
   
1,744,239
   
1,406,692
 

Interest expense

    (252,405 )   (263,705 )   (1,027,091 )   (992,065 )

Loss on extinguishment of debt

            (350,688 )    

Income tax (expense) benefit of taxable REIT subsidiaries

    (2,291 )   2,316     (1,734 )   5,220  

Income from unconsolidated entities

    25,192     24,526     75,921     40,220  

Impairment charge from investments in unconsolidated entities

    (8,169 )(A)   (42,697 )(A)   (8,169 )(A)   (42,697 )(A)

Gain (loss) upon acquisition of controlling interest, and on sale or disposal of assets and interests in unconsolidated entities, net

    687     (30,108 )   321,036     (30,108 )
                   

CONSOLIDATED NET INCOME

    267,076     115,933     753,514     387,262  

Net income attributable to noncontrolling interests

    48,318     17,678     136,476     77,855  

Preferred dividends

    835     6,712     6,614     26,309  
                   

NET INCOME ATTRIBUTABLE TO

                         
   

COMMON STOCKHOLDERS

  $ 217,923   $ 91,543   $ 610,424   $ 283,098  
                   

Basic Earnings Per Common Share:

                         
 

Net income attributable to common stockholders

  $ 0.74   $ 0.32   $ 2.10   $ 1.06  
                   
 

Percentage Change

    131.3 %         98.1 %      

Diluted Earnings Per Common Share:

                         
 

Net income attributable to common stockholders

  $ 0.74   $ 0.32   $ 2.10   $ 1.05  
                   
 

Percentage Change

    131.3 %         100.0 %      

64


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

 
  December 31,
2010
  December 31,
2009
 

ASSETS:

             
 

Investment properties, at cost

  $ 27,508,735   $ 25,336,189  
   

Less—accumulated depreciation

    7,711,304     7,004,534  
           

    19,797,431     18,331,655  
 

Cash and cash equivalents

    796,718     3,957,718  
 

Tenant receivables and accrued revenue, net

    426,736     402,729  
 

Investment in unconsolidated entities, at equity

    1,390,105     1,468,577  
 

Deferred costs and other assets

    1,795,439     1,155,587  
 

Note receivable from related party

    651,000     632,000  
           
     

Total assets

  $ 24,857,429   $ 25,948,266  
           

LIABILITIES:

             
 

Mortgages and other indebtedness

  $ 17,473,760   $ 18,630,302  
 

Accounts payable, accrued expenses, intangibles, and deferred revenues

    993,738     987,530  
 

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

    485,855     457,754  
 

Other liabilities and accrued dividends

    184,855     159,345  
           
     

Total liabilities

    19,138,208     20,234,931  
           

Commitments and contingencies

             

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

    85,469     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

    45,375     45,704  
   

Common stock, $.0001 par value, 511,990,000 shares authorized, 296,957,360 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

    8,059,852     7,547,959  
 

Accumulated deficit

    (3,114,571 )   (2,955,671 )
 

Accumulated other comprehensive income (loss)

    6,530     (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

    4,830,780     4,458,137  

Noncontrolling interests

    802,972     724,825  
           
     

Total equity

    5,633,752     5,182,962  
           
     

Total liabilities and equity

  $ 24,857,429   $ 25,948,266  
           

65


SIMON
Joint Venture Statements of Operations
Unaudited
(In thousands)

 
  For the Three Months Ended
December 31,
  For the Twelve Months Ended
December 31,
 
 
  2010   2009   2010   2009  

Revenue:

                         
 

Minimum rent

  $ 502,964   $ 519,947   $ 1,960,951   $ 1,965,565  
 

Overage rent

    53,156     47,119     147,776     132,260  
 

Tenant reimbursements

    250,883     267,183     950,267     987,028  
 

Other income

    46,989     58,665     223,234     174,611  
                   
   

Total revenue

    853,992     892,914     3,282,228     3,259,464  

Operating Expenses:

                         
 

Property operating

    158,560     166,783     635,946     656,399  
 

Depreciation and amortization

    201,249     221,403     793,012     801,618  
 

Real estate taxes

    61,848     71,258     253,627     261,294  
 

Repairs and maintenance

    29,399     33,558     105,042     110,606  
 

Advertising and promotion

    18,564     20,188     61,814     65,124  
 

Provision for (recovery of) credit losses

    3,335     (2,787 )   4,053     16,123  
 

Impairment charge

        18,249 (A)       18,249 (A)
 

Other

    55,170     50,521     210,858     182,201  
                   
   

Total operating expenses

    528,125     579,173     2,064,352     2,111,614  
                   

Operating Income

    325,867     313,741     1,217,876     1,147,850  

Interest expense

   
(215,437

)
 
(222,953

)
 
(868,856

)
 
(884,539

)

Income (loss) from unconsolidated entities

    528     (2,356 )   (840 )   (4,739 )

Impairment charge from investments in unconsolidated entities

    (16,671 )       (16,671 )    

(Loss) gain on sale or disposal of assets and interests in unconsolidated entities, net

    (85 )       39,676      
                   

Net Income

  $ 94,202   $ 88,432   $ 371,185   $ 258,572  
                   

Third-Party Investors' Share of Net Income

  $ 64,568   $ 57,665   $ 234,799   $ 170,265  
                   

Our Share of Net Income

    29,634     30,767     136,386     88,307  

Amortization of Excess Investment(B)

    (12,653 )   (13,844 )   (48,329 )   (55,690 )

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

    42         (20,305 )    

Our Share of Impairment Charge from Unconsolidated Entities(C)

    8,169     7,603 (A)   8,169     7,603 (A)
                   

Income from Unconsolidated Entities

  $ 25,192   $ 24,526   $ 75,921   $ 40,220  
                   

66


SIMON
Joint Venture Balance Sheets
Unaudited
(In thousands)

 
  December 31,
2010
  December 31,
2009
 

Assets:

             

Investment properties, at cost

  $ 21,236,594   $ 21,555,729  

Less—accumulated depreciation

    5,126,116     4,580,679  
           

    16,110,478     16,975,050  

Cash and cash equivalents

   
802,025
   
771,045
 

Tenant receivables and accrued revenue, net

    353,719     364,968  

Investment in unconsolidated entities, at equity

    158,116     235,173  

Deferred costs and other assets

    525,024     535,398  
           
 

Total assets

  $ 17,949,362   $ 18,881,634  
           

Liabilities and Partners' Equity:

             

Mortgages and other indebtedness

  $ 15,937,404   $ 16,549,276  

Accounts payable, accrued expenses, intangibles and deferred revenue

    748,245     834,668  

Other liabilities

    961,284     978,771  
           
 

Total liabilities

    17,646,933     18,362,715  

Preferred units

    67,450     67,450  

Partners' equity

    234,979     451,469  
           
 

Total liabilities and partners' equity

  $ 17,949,362   $ 18,881,634  
           

Our Share of:

             

Partners' equity

  $ 146,578   $ 316,800  

Add: Excess Investment(B)

    757,672     694,023  
           

Our net Investment in Joint Ventures

  $ 904,250   $ 1,010,823  
           

67


SIMON
Footnotes to Financial Statements
Unaudited

Notes:

(A)
During the fourth quarter of 2010, the Company recorded an $8.2 million non-cash impairment charge related to an investment in an operating property in Italy. During the fourth quarter of 2009, the Company recorded non-cash impairment charges aggregating $88.1 million, net of tax benefit and adjusted for noncontrolling interest holders' share, related to two operational regional malls, certain parcels of land and non-retail real estate, and certain development costs related to projects no longer being pursued. In the second quarter of 2009, the Company recorded a non-cash impairment charge of $140.5 million.

(B)
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.

(C)
The Company's share of impairment charge from unconsolidated entities is included within the joint venture statements of operations. This charge is presented separately on the consolidated statements of operations along with $35.1 million of impairment charges of investments in certain unconsolidated entities and for which declines in value below our carrying amount were deemed other than temporary.

68


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

Reconciliation of Consolidated Net Income to FFO and FFO as Adjusted

 
  For the Three Months Ended
December 31,
  For the Twelve Months Ended
December 31,
 
 
  2010   2009   2010   2009  

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

  $ 267,076   $ 115,933   $ 753,514   $ 387,262  

Adjustments to Consolidated Net Income to Arrive at FFO:

                         
 

Depreciation and amortization from consolidated properties

    272,713     235,296     968,695     983,487  
 

Simon's share of depreciation and amortization from unconsolidated entities

    98,048     111,608     388,565     399,509  
 

(Gain) loss upon acquisition of controlling interest, and on sale or disposal of assets and interests in unconsolidated entities, net

    (687 )   30,108     (321,036 )   30,108  
 

Net (income) loss attributable to noncontrolling interest holders in properties

    (3,298 )   2,568     (10,640 )   (5,496 )
 

Noncontrolling interests portion of depreciation and amortization

    (1,959 )   (2,143 )   (7,847 )   (8,396 )
 

Preferred distributions and dividends

    (1,313 )   (8,144 )   (8,929 )   (38,194 )
                   

FFO of the Operating Partnership

  $ 630,580   $ 485,226   $ 1,762,322   $ 1,748,280  
 

Impairment charge

    8,169     88,134     8,169     228,612  
 

Loss on debt extinguishment

            350,688      
                   

FFO as adjusted of the Operating Partnership

  $ 638,749   $ 573,360   $ 2,121,179   $ 1,976,892  
                   

Per Share Reconciliation:

                         

Diluted net income attributable to common stockholders per share

  $ 0.74   $ 0.32   $ 2.10   $ 1.05  

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

    1.05     1.01     3.86     4.22  
 

(Loss) gain upon acquisition of controlling interest, and on sale or disposal of assets and interests in unconsolidated entities, net

        0.09     (0.92 )   0.09  
 

Impact of additional dilutive securities for FFO per share

    (0.01 )   (0.02 )   (0.03 )   (0.03 )
                   

Diluted FFO per share

  $ 1.78   $ 1.40   $ 5.01   $ 5.33  
 

Impairment charge

    0.02     0.26     0.02     0.68  
 

Loss on debt extinguishment

            1.00      
                   

Diluted FFO as adjusted per share

  $ 1.80   $ 1.66   $ 6.03   $ 6.01  
                   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Details for per share calculations:

                         

FFO of the Operating Partnership

  $ 630,580   $ 485,226   $ 1,762,322   $ 1,748,280  

Adjustments for dilution calculation:

                         

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

        6,832     3,676     27,444  
                   

Diluted FFO of the Operating Partnership

    630,580     492,058     1,765,998     1,775,724  

Diluted FFO allocable to unitholders

    (107,500 )   (81,132 )   (295,304 )   (305,150 )
                   

Diluted FFO allocable to common stockholders

  $ 523,080   $ 410,926   $ 1,470,694   $ 1,470,574  
                   

Basic weighted average shares outstanding

    292,931     283,968     291,076     267,055  

Adjustments for dilution calculation:

                         
 

Effect of stock options

    230     366     274     316  
 

Effect of contingently issuable shares from stock dividends

        628         1,101  
 

Impact of Series C preferred unit conversion

                46  
 

Impact of Series I preferred unit conversion

        1,155     238     1,228  
 

Impact of Series I preferred stock conversion

        6,550     1,749     6,354  
                   

Diluted weighted average shares outstanding

    293,161     292,667     293,337     276,100  

Weighted average limited partnership units outstanding

    60,248     57,782     58,900     57,292  
                   

Diluted weighted average shares and units outstanding

   
353,409
   
350,449
   
352,237
   
333,392
 
                   

Basic FFO per share

  $ 1.79   $ 1.42   $ 5.04   $ 5.39  
 

Percent Change

    26.1 %         -6.5 %      

Diluted FFO per share

  $ 1.78   $ 1.40   $ 5.01   $ 5.33  
 

Percent Change

    27.1 %         -6.0 %      

Diluted FFO as adjusted per share

  $ 1.80   $ 1.66   $ 6.03   $ 6.01  
 

Percent Change

    8.4 %         0.3 %      

69


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 and 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 $2.4 million and $17.7 million for the three months ended December 31, 2010 and 2009, respectively, and $11.8 million and $19.9 million for the twelve months ended December 31, 2010 and 2009, respectively.

(3)
Includes the Company's share of straight-line adjustments to minimum rent of $8.3 million and $5.6 million for the three months ended December 31, 2010 and 2009, respectively, and $32.1 million and $30.9 million for the twelve months ended December 31, 2010 and 2009, respectively.

(4)
Includes the Company's share of the amortization of fair market value of leases from acquisitions of $5.1 million and $5.9 million for the three months ended December 31, 2010 and 2009, respectively, and $19.9 million and $24.9 million for the twelve months ended December 31, 2010 and 2009, respectively.

(5)
Includes the Company's share of debt premium amortization of $3.3 million and $4.0 million for the three months ended December 31, 2010 and 2009, respectively, and $12.7 million and $14.8 million for the twelve months ended December 31, 2010 and 2009, respectively.

(6)
Includes dividends and distributions on 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.

70




QuickLinks