Attached files

file filename
8-K - 8-K - SIMON PROPERTY GROUP INC /DE/a2205948z8-k.htm
EX-99.1 - EX-99.1 - SIMON PROPERTY GROUP INC /DE/a2205948zex-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 THIRD QUARTER RESULTS
AND ANNOUNCES INCREASE IN DIVIDEND

        Indianapolis, Indiana—October 25, 2011...Simon Property Group, Inc. (the "Company" or "Simon") (NYSE:SPG) today reported results for the quarter ended September 30, 2011.

    Net income attributable to common stockholders was $274.0 million, or $0.93 per diluted share, as compared to $230.6 million, or $0.79 per diluted share, in the prior year period. The increase on a per share basis was 17.7%.

    Funds from Operations ("FFO") was $606.2 million, or $1.71 per diluted share, as compared to $318.5 million, or $0.90 per diluted share, in the prior year period. Third quarter 2010 FFO as adjusted for a debt extinguishment charge was $503.6 million or $1.43 per diluted share. The increase on an as adjusted per share basis was 19.6%.

        "Our mall and premium outlet operations continue to perform very well, delivering comparable property net operating income growth of 3.8% in the third quarter," said David Simon, Chairman and Chief Executive Officer. "I am pleased with our accomplishments this quarter, including the increase in our ownership of King of Prussia to 96%, and the early October completion of our new corporate credit facility. The Company continues to excel, resulting in today's announcement of $1.10 per share in total common stock dividends to be paid in the fourth quarter of 2011 versus $0.80 paid in the third quarter."

U.S. Operational Statistics(1)

 
  As of
September 30, 2011
  As of
September 30, 2010
  %
Increase

Occupancy(2)

    93.9 %   93.8 % +10 basis points

Total Sales per Sq. Ft.(3)

  $ 517   $ 473   9.3%

Average Rent per Sq. Ft.(2)

  $ 38.87   $ 37.58   3.4%

(1)
Combined information for U.S. regional malls and U.S. Premium Outlets, including the Prime portfolio. Prior period amounts have been restated to include Prime. Does not include information for properties owned by SPG-FCM (the Mills portfolio).

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

(3)
Rolling 12 month 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.

59


Dividends

        Today the Company announced that the Board of Directors has approved the declaration of the following dividends:

    A quarterly common stock dividend of $0.90 per share, an increase of 12.5% from the previous quarter. The dividend is payable on November 30, 2011 to stockholders of record on November 16, 2011.

    A special common stock dividend of $0.20 per share. The dividend is payable on December 30, 2011 to stockholders of record on December 16, 2011.

    The quarterly dividend on its 83/8% Series J Cumulative Redeemable Preferred (NYSE:SPGPrJ) Stock of $1.046875 per share, payable on December 30, 2011 to stockholders of record on December 16, 2011.

        Dividends paid on the Company's common stock during the first three quarters of 2011 total $2.40 per share. After payment of the $1.10 in dividends declared above, dividends paid in 2011 will be $3.50 per share, or 100% of expected taxable income.

Acquisition and Disposition Activity

        On July 19th, the Company acquired a 100% ownership interest in ABQ Uptown, a lifestyle center located in Albuquerque, New Mexico. The 222,000 square foot center is 95% leased and generates sales of approximately $650 per square foot.

        On August 25th, the Company completed a series of transactions that increased its ownership of The Plaza at King of Prussia and The Court at King of Prussia (collectively "King of Prussia") from 12% to 96%. SPG also has the contractual ability to acquire the remaining interests in King of Prussia in the fall of 2013.

        King of Prussia, serving the greater Philadelphia market, is one of the country's largest shopping centers with gross leasable area of 2.4 million square feet. It is also one of the country's most productive super regional malls, generating annual total retail sales in excess of $850 million. A major redevelopment of the center is currently underway, converting the former Strawbridge's building into specialty stores.

Corporate Credit Facility

        On October 5th, the Company announced that it entered into a new unsecured revolving credit facility that increased the Company's revolving borrowing capacity to $4.0 billion. This facility, which can be increased to $5.0 billion during its term, will initially mature on October 30, 2015, and can be extended for an additional year to October 30, 2016 at the Company's sole option. The base interest rate on the Company's new facility is LIBOR plus 100 basis points. In addition, the new facility provides for a money market competitive bid option program that allows the Company to hold auctions to achieve lower pricing for short-term borrowings. The facility also includes a $2.0 billion multi-currency tranche.

60


Development Activity

In the U.S.

        The Company has two new development projects under construction:

    Merrimack Premium Outlets in Merrimack, New Hampshire—a 409,000 square foot upscale outlet center located one hour north of metropolitan Boston and scheduled to open in June of 2012. It will have over 100 designer and brand outlet stores. The Company owns 100% of this project.

    Tanger Outlets—Texas City—a 350,000 square foot upscale outlet center located in Texas City, Texas. The center is located approximately 30 miles south of Houston and 20 miles north of Galveston and is scheduled to open in November of 2012. The Company owns a 50% interest in this project.

        Renovation and expansion projects are underway at 22 centers including the 102,000 square foot expansion of Seattle Premium Outlets, which started construction earlier this month. In addition, the restoration of Opry Mills in Nashville, Tennessee, continues and is expected to be completed in March of 2012. This Mills asset has been closed since it was damaged by a historic flood in May of 2010.

        In 2011, the Company plans to open a total of 39 new anchors/big boxes, aggregating 1.7 million square feet of leasing activity. Eighteen anchor/big box deals are currently scheduled to open in 2012 and 2013 comprising nearly 900,000 square feet.

International

        On July 14th, the Company opened a 52,000 square foot expansion of Tosu Premium Outlets in Fukuoka, Japan, adding 28 new stores to the center. The Company owns a 40% interest in this project.

        During October, the Company started construction on two additional expansion projects:

    A 103,000 square foot expansion of Rinku Premium Outlets in Izumisano (Osaka), Japan, expected to open in July of 2012. The Company owns a 40% interest in this project.

    A 78,000 square foot expansion of Kobe-Sanda Premium Outlets in Kobe (Osaka), Japan, expected to open in December of 2012. The Company owns a 40% interest in this project.

        Construction continues on the following:

    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 scheduled to open in December of 2011. The Company owns a 50% interest in this project.

    A 93,000 square foot expansion of Ami Premium Outlets in Ibaraki Prefecture, Japan, expected to open in December of 2011. The Company owns a 40% interest in this project.

61


2011 Guidance

        On February 4, 2011, the Company initially provided FFO guidance with an estimate of FFO within a range of $6.45 to $6.60 per diluted share. Increased guidance was provided with first quarter results on April 29, 2011, and with second quarter results on July 26, 2011. Today the Company increased guidance once again, estimating that FFO will be within a range of $6.80 to $6.85 per diluted share for the year ending December 31, 2011, and diluted net income will be within a range of $3.00 to $3.05 per share.

        The following table provides a 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

  $ 3.00   $ 3.05  

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

    4.05     4.05  

Gain on sale or disposal of assets

    (0.25 )   (0.25 )
           

Estimated diluted FFO per share

  $ 6.80   $ 6.85  
           

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, October 25, 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.

        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.

62


Non-GAAP Financial Measures

        This press release includes FFO, FFO as adjusted 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.

Simon Property Group

        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 391 retail real estate properties comprising 261 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 Property Group, Inc. and Subsidiaries
Unaudited Consolidated Statements of Operations
(Dollars in thousands, except per share amounts)

 
  For the Three Months Ended
September 30,
  For the Nine Months Ended
September 30,
 
 
  2011   2010   2011   2010  

REVENUE:

                         
 

Minimum rent

  $ 664,724   $ 605,146   $ 1,958,626   $ 1,756,913  
 

Overage rent

    36,653     26,265     75,774     53,953  
 

Tenant reimbursements

    294,305     274,013     861,352     785,634  
 

Management fees and other revenues

    31,249     29,980     93,001     86,897  
 

Other income

    47,429     43,871     146,341     154,515  
                   
   

Total revenue

    1,074,360     979,275     3,135,094     2,837,912  
                   

EXPENSES:

                         
 

Property operating

    122,446     115,647     331,013     315,649  
 

Depreciation and amortization

    260,802     243,303     788,410     706,402  
 

Real estate taxes

    87,264     86,680     273,952     255,067  
 

Repairs and maintenance

    24,465     20,200     79,957     64,550  
 

Advertising and promotion

    25,773     21,435     72,619     62,553  
 

Provision for (recovery of) credit losses

    1,501     (3,096 )   3,180     (2,060 )
 

Home and regional office costs

    30,525     28,640     91,035     72,699  
 

General and administrative

    14,974     5,170     31,614     15,909  
 

Transaction expenses

        47,585         62,554  
 

Other

    23,012     15,917     61,254     44,412  
                   
   

Total operating expenses

    590,762     581,481     1,733,034     1,597,735  
                   

OPERATING INCOME

    483,598     397,794     1,402,060     1,240,177  

Interest expense

   
(244,384

)
 
(249,264

)
 
(737,018

)
 
(774,686

)

Loss on extinguishment of debt

        (185,063 )       (350,688 )

Income tax (expense) benefit of taxable REIT subsidiaries

    (860 )   249     (2,706 )   557  

Income from unconsolidated entities

    17,120     22,533     49,561     50,729  

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

    78,307     294,283     92,072     320,349  
                   

CONSOLIDATED NET INCOME

    333,781     280,532     803,969     486,438  

Net income attributable to noncontrolling interests

   
58,947
   
49,074
   
142,934
   
88,158
 

Preferred dividends

    834     834     2,503     5,779  
                   

NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS

  $ 274,000   $ 230,624   $ 658,532   $ 392,501  
                   

BASIC EARNINGS PER COMMON SHARE:

                         
   

Net income attributable to common stockholders

  $ 0.93   $ 0.79   $ 2.24   $ 1.35  
                   

DILUTED EARNINGS PER COMMON SHARE:

                         
   

Net income attributable to common stockholders

  $ 0.93   $ 0.79   $ 2.24   $ 1.35  
                   

64


Simon Property Group, Inc. and Subsidiaries
Unaudited Consolidated Balance Sheets
(Dollars in thousands, except share amounts)

 
  September 30,
2011
  December 31,
2010
 

ASSETS:

             
 

Investment properties, at cost

  $ 28,761,004   $ 27,508,735  
   

Less—accumulated depreciation

    8,239,402     7,711,304  
           

    20,521,602     19,797,431  
 

Cash and cash equivalents

    575,817     796,718  
 

Tenant receivables and accrued revenue, net

    413,922     426,736  
 

Investment in unconsolidated entities, at equity

    1,461,694     1,390,105  
 

Deferred costs and other assets

    1,951,173     1,795,439  
 

Notes receivable from related party

    651,000     651,000  
           
   

Total assets

  $ 25,575,208   $ 24,857,429  
           

LIABILITIES:

             
 

Mortgages and other indebtedness

  $ 17,902,961   $ 17,473,760  
 

Accounts payable, accrued expenses, intangibles, and deferred revenues

    1,151,190     993,738  
 

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

    575,570     485,855  
 

Other liabilities and accrued dividends

    262,119     184,855  
           
   

Total liabilities

    19,891,840     19,138,208  
           

Commitments and contingencies

             

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

    171,358     85,469  

EQUITY:

             

Stockholders' Equity

             
 

Capital stock (850,000,000 total shares authorized, $0.0001 par value, 238,000,000 shares of excess common stock, 100,000,000 authorized shares of preferred stock):

             
   

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

    45,129     45,375  
   

Common stock, $0.0001 par value, 511,990,000 shares authorized, 297,671,666 and 296,957,360 issued and outstanding, respectively

    30     30  
   

Class B common stock, $0.0001 par value, 10,000 shares authorized, 8,000 issued and outstanding

         
 

Capital in excess of par value

    8,071,657     8,059,852  
 

Accumulated deficit

    (3,220,052 )   (3,114,571 )
 

Accumulated other comprehensive (loss) income

    (102,004 )   6,530  
 

Common stock held in treasury at cost, 3,884,305 and 4,003,451 shares, respectively

    (153,436 )   (166,436 )
           
   

Total stockholder's equity

    4,641,324     4,830,780  

Noncontrolling Interests

    870,686     802,972  
           
   

Total equity

    5,512,010     5,633,752  
           
   

Total liabilities and equity

  $ 25,575,208   $ 24,857,429  
           

65


Simon Property Group, Inc. and Subsidiaries
Unaudited Joint Venture Statements of Operations
(Dollars in thousands)

 
  For the Three Months Ended
September 30,
  For the Nine Months Ended
September 30,
 
 
  2011   2010   2011   2010  

Revenue:

                         
 

Minimum rent

  $ 491,742   $ 478,869   $ 1,464,092   $ 1,457,987  
 

Overage rent

    42,941     38,283     104,951     94,620  
 

Tenant reimbursements

    235,309     234,769     694,914     699,384  
 

Other income

    43,209     77,518     134,660     176,245  
                   
   

Total revenue

    813,201     829,439     2,398,617     2,428,236  

Operating Expenses:

                         
 

Property operating

    167,655     167,653     473,959     477,386  
 

Depreciation and amortization

    197,604     195,679     578,802     591,763  
 

Real estate taxes

    59,014     61,080     185,724     191,779  
 

Repairs and maintenance

    20,005     21,869     62,958     75,643  
 

Advertising and promotion

    15,022     13,027     44,716     43,250  
 

Provision for (recovery of) credit losses

    2,571     (721 )   7,247     718  
 

Other

    56,182     50,507     165,532     155,688  
                   
   

Total operating expenses

    518,053     509,094     1,518,938     1,536,227  
                   

Operating Income

    295,148     320,345     879,679     892,009  

Interest expense

   
(218,079

)
 
(218,238

)
 
(644,549

)
 
(653,419

)

Loss from unconsolidated entities

    (1,665 )   (327 )   (3,787 )   (1,368 )

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

    78         15,583     39,761  
                   

Net Income

  $ 75,482   $ 101,780   $ 246,926   $ 276,983  
                   

Third-Party Investors' Share of Net Income

  $ 45,271   $ 66,542   $ 151,741   $ 170,231  
                   

Our Share of Net Income

    30,211     35,238     95,185     106,752  

Amortization of Excess Investment(A)

    (13,052 )   (12,695 )   (37,832 )   (35,676 )

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

    (39 )   (10 )   (7,792 )   (20,347 )
                   

Income from Unconsolidated Entities

  $ 17,120   $ 22,533   $ 49,561   $ 50,729  
                   

66


Simon Property Group, Inc. and Subsidiaries
Unaudited Joint Venture Balance Sheets
(Dollars in thousands)

 
  September 30,
2011
  December 31,
2010
 

Assets:

             

Investment properties, at cost

  $ 21,409,839   $ 21,236,594  

Less—accumulated depreciation

    5,459,929     5,126,116  
           

    15,949,910     16,110,478  

Cash and cash equivalents

    816,324     802,025  

Tenant receivables and accrued revenue, net

    376,910     353,719  

Investment in unconsolidated entities, at equity

    153,459     158,116  

Deferred costs and other assets

    569,067     525,024  
           
 

Total assets

  $ 17,865,670   $ 17,949,362  
           

Liabilities and Partners' (Deficit) Equity:

             

Mortgages and other indebtedness

  $ 16,010,090   $ 15,937,404  

Accounts payable, accrued expenses, intangibles, and deferred revenue

    827,826     748,245  

Other liabilities

    967,981     961,284  
           
 

Total liabilities

    17,805,897     17,646,933  

Preferred units

    67,450     67,450  

Partners' (deficit) equity

    (7,677 )   234,979  
           
 

Total liabilities and partners' (deficit) equity

  $ 17,865,670   $ 17,949,362  
           

Our Share of:

             

Partners' equity

  $ 156,981   $ 146,578  

Add: Excess Investment(A)

    729,143     757,672  
           

Our net Investment in Joint Ventures

  $ 886,124   $ 904,250  
           

67


Simon Property Group, Inc. and Subsidiaries
Footnotes to Unaudited Financial Statements


Notes:

(A)
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.

68


Simon Property Group, Inc. and Subsidiaries
Unaudited Reconciliation of Non-GAAP Financial Measures(1)
(Amounts in thousands, except per share amounts)

Reconciliation of Consolidated Net Income to FFO and FFO as Adjusted

 
  For the Three Months
Ended September 30,
  For the Nine Months
Ended September 30,
 
 
  2011   2010   2011   2010  

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

    333,781     280,532     803,969     486,438  

Adjustments to Consolidated Net Income to Arrive at FFO:

                         
 

Depreciation and amortization from consolidated properties

    257,172     239,828     777,489     695,982  
 

Simon's share of depreciation and amortization from unconsolidated entities

    98,601     97,788     286,358     290,517  
 

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

   
(78,307

)
 
(294,283

)
 
(92,072

)
 
(320,349

)
 

Net income attributable to noncontrolling interest holders in properties

    (1,829 )   (2,119 )   (5,879 )   (7,342 )
 

Noncontrolling interests portion of depreciation and amortization

    (1,870 )   (1,911 )   (6,080 )   (5,888 )
 

Preferred distributions and dividends

    (1,313 )   (1,313 )   (3,939 )   (7,616 )
                   

FFO of the Operating Partnership

  $ 606,235   $ 318,522   $ 1,759,846   $ 1,131,742  
 

Loss on extinguishment of debt

        185,063         350,688  
                   

FFO as adjusted of the Operating Partnership

  $ 606,235   $ 503,585   $ 1,759,846   $ 1,482,430  
                   

Diluted net income per share to diluted FFO per share reconciliation:

                         

Diluted net income per share

  $ 0.93   $ 0.79   $ 2.24   $ 1.35  
 

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

    1.00     0.95     2.99     2.81  
 

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

    (0.22 )   (0.84 )   (0.26 )   (0.92 )
 

Impact of additional dilutive securities for FFO per share

                (0.01 )
                   

Diluted FFO per share

  $ 1.71   $ 0.90   $ 4.97   $ 3.23  
 

Loss on debt extinguishment

        0.53         1.00  
                   

Diluted FFO as adjusted per share

  $ 1.71   $ 1.43   $ 4.97   $ 4.23  
                   

Details for per share calculations:

                         

FFO of the Operating Partnership

 
$

606,235
 
$

318,522
 
$

1,759,846
 
$

1,131,742
 

Adjustments for dilution calculation:

                         

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

                3,676  
                   

Diluted FFO of the Operating Partnership

    606,235     318,522     1,759,846     1,135,418  

Diluted FFO allocable to unitholders

    (103,971 )   (53,505 )   (300,458 )   (188,608 )
                   

Diluted FFO allocable to common stockholders

  $ 502,264   $ 265,017   $ 1,459,388   $ 946,810  
                   

Basic weighted average shares outstanding

   
293,736
   
292,830
   
293,397
   
290,451
 

Adjustments for dilution calculation:

                         
 

Effect of stock options

    22     259     88     288  
 

Impact of Series I preferred unit conversion

                318  
 

Impact of Series I preferred stock conversion

                2,339  
                   

Diluted weighted average shares outstanding

   
293,758
   
293,089
   
293,485
   
293,396
 

Weighted average limited partnership units outstanding

   
60,809
   
59,173
   
60,423
   
58,446
 
                   

Diluted weighted average shares and units outstanding

   
354,567
   
352,262
   
353,908
   
351,842
 
                   

Basic FFO per Share

 
$

1.71
 
$

0.90
 
$

4.97
 
$

3.24
 
 

Percent Change

    90.0 %         53.4 %      

Diluted FFO per Share

  $ 1.71   $ 0.90   $ 4.97   $ 3.23  
 

Percent Change

    90.0 %         53.9 %      

Diluted FFO as adjusted per share

  $ 1.71   $ 1.43   $ 4.97   $ 4.23  
 

Percent Change

    19.6 %         17.5 %      

69


Simon Property Group, Inc. and Subsidiaries
Footnotes to Unaudited Reconciliation of Non-GAAP Financial Measures


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 $0.1 million and $1.0 million for the three months ended September 30, 2011 and 2010, respectively, and $4.5 million and $4.1 million for the nine months ended September 30, 2011 and 2010, respectively.

(3)
Includes the Company's share of straight-line adjustments to minimum rent of $10.8 million and $9.7 million for the three months ended September 30, 2011 and 2010, respectively, and $26.2 million and $23.8 million for the nine months ended September 30, 2011 and 2010, respectively.

(4)
Includes the Company's share of the amortization of fair market value of leases from acquisitions of $6.0 million and $5.0 million for the three months ended September 30, 2011 and 2010, respectively, and $17.7 million and $14.8 million for the nine months ended September 30, 2011 and 2010, respectively.

(5)
Includes the Company's share of debt premium amortization of $2.3 million and $3.0 million for the three months ended September 30, 2011 and 2010, respectively, and $7.0 million and $9.4 million for the nine months ended September 30, 2011 and 2010, respectively.

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

70




QuickLinks