Attached files

file filename
8-K - 8-K - SIMON PROPERTY GROUP INC /DE/a2207026z8-k.htm
EX-99.1 - EX-99.1 - SIMON PROPERTY GROUP INC /DE/a2207026zex-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 INCREASE IN QUARTERLY DIVIDEND
AND PROVIDES 2012 GUIDANCE

        Indianapolis, Indiana—February 3, 2012...Simon Property Group, Inc. (the "Company" or "Simon") (NYSE:SPG) today reported results for the quarter and year ended December 31, 2011.

Results for the Quarter

    Net income attributable to common stockholders was $362.9 million, or $1.24 per diluted share, as compared to $217.9 million, or $0.74 per diluted share, in the prior year period. The increase on a per share basis was 67.6%.

    Funds from Operations ("FFO") was $678.9 million, or $1.91 per diluted share, as compared to $638.7 million, or $1.80 per diluted share, in the prior year period. The increase on a per share basis was 6.1%.

Results for the Year

    Net income attributable to common stockholders was $1.021 billion, or $3.48 per diluted share, as compared to $610.4 million, or $2.10 per diluted share, in the prior year. The increase on a per share basis was 65.7%.

    FFO was $2.439 billion, or $6.89 per diluted share, as compared to $1.770 billion, or $5.03 per diluted share, in the prior year. The increase on a per share basis was 37.0%. 2010 FFO as adjusted for debt extinguishment charges was $2.121 billion or $6.03 per diluted share. The increase on an as adjusted per share basis was 14.3%.

        "Our portfolio of high quality assets continues to demonstrate strength as our regional malls and Premium Outlets generated comparable property net operating income growth of 4.5% in the quarter," said David Simon, Chairman and Chief Executive Officer. "Occupancy in the portfolio was 30 basis points higher than one year ago and our tenants reported a robust increase in sales of 10.7%. Financing activities during the quarter enhanced our industry leading balance sheet and the ramping up of development and redevelopment activities positions us to continue to deliver strong results for our stockholders. Given our results in 2011 and our current view of 2012, we are also pleased to announce an increase in our quarterly dividend to $0.95 per share from $0.90."

59


U.S. Operational Statistics(1)

 
  As of
December 31, 2011
  As of
December 31, 2010
  %
Increase

Occupancy(2)

    94.8 %   94.5 % +30 basis points

Total Sales per Sq. Ft.(3)

  $ 536   $ 484   10.7%

Average Rent per Sq. Ft.(2)

  $ 39.42   $ 37.77   4.4%

(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.

Dividends

        Today the Company announced that the Board of Directors declared a quarterly common stock dividend of $0.95 per share, an increase of 5.6% from the previous quarter. This dividend is payable on February 29, 2012 to stockholders of record on February 15, 2012.

        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 30, 2012 to stockholders of record on March 16, 2012.

Acquisitions and Dispositions

        During the fourth quarter and subsequent to year-end, the Company completed several property transactions:

    Exchanged its 50% ownership interests in six malls and one community center with the Macerich Company for their 50% ownership interests in five malls and one community center. No cash was exchanged other than customary net working capital adjustments. As a result of the transaction, Simon owns 100% of Empire Mall, Lindale Mall, Mesa Mall, Rushmore Mall, Southern Hills Mall and Empire East, and the Macerich Company owns 100% of Eastland Mall, Lake Square Mall, Northpark Mall, South Ridge Mall, Southpark Mall, Valley Mall and Eastland Convenience Center.

    Disposed of its interests in three properties: Gwinnett Place, Factory Merchants Branson and Crystal River Mall.

    Acquired an additional 25% ownership interest in Del Amo Fashion Center, increasing its ownership interest to 50%.

    Sold its 49% interest in Gallerie Commerciali Italia ("GCI") in the first quarter of 2012. As a result of this transaction, the Company no longer owns an interest in any assets in Italy.

        A net gain was recorded in the fourth quarter of 2011 as a result of the Macerich Company transaction and three U.S. property dispositions.

60


Capital Markets

        On October 5th, the Company announced that it entered into a new unsecured revolving credit facility that increased the Company's 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.

        On November 10th, the Company announced the sale of $1.2 billion of senior unsecured notes in an underwritten public offering by its majority-owned partnership subsidiary, Simon Property Group, L.P. The offering consisted of $500.0 million of 2.800% notes due 2017 and $700.0 million of 4.125% notes due 2021. Net proceeds from the offering were used to partially repay the outstanding U.S. dollar balance of the senior unsecured credit facility and for general business purposes.

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 on June 14, 2012. Over 100 designer and brand outlet stores will be represented at the center. 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 October of 2012. The Company owns a 50% interest in this project.

        Renovation and expansion projects are underway at 23 centers in addition to the restoration of Opry Mills in Nashville, Tennessee. Opry Mills has been closed since it was damaged by a historic flood in May of 2010. The center is scheduled to reopen on March 29, 2012.

        In 2011, the Company opened 38 new anchors and big box tenants, aggregating 1.7 million square feet of activity. Approximately 30 anchors and big boxes are currently scheduled to open in 2012 and 2013.

International

        On December 8th, the Company completed the 90,000 square foot expansion of Ami Premium Outlets in Ibaraki Prefecture, Japan. The expansion was 100% leased at opening. The Company owns a 40% interest in this project.

        The grand opening of Johor Premium Outlets, the Company's first Premium Outlet Center® in Southeast Asia, was held on December 11th. The center encompasses 190,000 square feet of gross leasable area featuring 80 stores and is strategically located in Johor, Malaysia. Johor Premium Outlets is close to Senai Airport and less than an hour's drive from the city center of Singapore and about three hours from Kuala Lumpur. The center was 100% leased at opening. The Company owns the property in a 50/50 partnership with Genting Berhad.

61


        Today marks the groundbreaking for Busan Premium Outlets, a 240,000 square foot upscale outlet center that will serve southeastern Korea, including the cities of Busan, Ulsan and Daegu, as well as local and overseas visitors. The Company owns a 50% interest in this project, which will be its third Premium Outlet Center in Korea.

2012 Guidance

        The Company estimates that FFO will be within a range of $7.20 to $7.30 per diluted share for the year ending December 31, 2012, and diluted net income will be within a range of $3.28 to $3.38 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, 2012

 
  Low End   High End  

Estimated diluted net income available to common stockholders per share

  $ 3.28   $ 3.38  

Gain on sale of interest in GCI

    (0.08 )   (0.08 )

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

    4.00     4.00  
           

Estimated diluted FFO per share

  $ 7.20   $ 7.30  
           

        The 2012 guidance reflects management's view of current and future market conditions, including assumptions with respect to rental rates, occupancy levels, capital spend on new and redevelopment activities, 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. The guidance takes into account the impact of all transactions that have already occurred, including the initial FFO dilution from the sale of the Company's 49% interest in GCI. 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 resulting from the sale of, or impairment charges relating to, previously depreciated operating properties. This guidance is a forward-looking statement and is subject to the risks and other factors described elsewhere in this release.

62


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 3, 2012. 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.

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.

63


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, intensely competitive market environment in the retail industry, 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 337 retail real estate properties comprising 245 million square feet in North America 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.

64



Simon Property Group, Inc. and Subsidiaries

Unaudited Consolidated Statements of Operations

(Dollars in thousands, except per share amounts)

 
  For the Three Months Ended December 31,   For the Twelve Months Ended December 31,  
 
  2011   2010   2011   2010  

REVENUE:

                         

Minimum rent

  $ 706,099   $ 672,606   $ 2,664,724   $ 2,429,519  

Overage rent

    65,068     56,668     140,842     110,621  

Tenant reimbursements

    315,916     298,146     1,177,269     1,083,780  

Management fees and other revenues

    35,009     34,310     128,010     121,207  

Other income

    49,245     57,988     195,587     212,503  
                   

Total revenue

    1,171,337     1,119,718     4,306,432     3,957,630  
                   

EXPENSES:

                         

Property operating

    105,559     98,615     436,571     414,264  

Depreciation and amortization

    277,536     276,418     1,065,946     982,820  

Real estate taxes

    95,803     90,893     369,755     345,960  

Repairs and maintenance

    33,539     37,875     113,496     102,425  

Advertising and promotion

    34,383     34,641     107,002     97,194  

Provision for credit losses

    3,325     5,190     6,505     3,130  

Home and regional office costs

    37,583     36,615     128,618     109,314  

General and administrative

    14,705     5,358     46,319     21,267  

Transaction expenses

        6,418         68,972  

Other

    35,823     23,633     97,078     68,045  
                   

Total operating expenses

    638,256     615,656     2,371,290     2,213,391  
                   

OPERATING INCOME

   
533,081
   
504,062
   
1,935,142
   
1,744,239
 

Interest expense

    (246,507 )   (252,405 )   (983,526 )   (1,027,091 )

Loss on extinguishment of debt

                (350,688 )

Income tax expense of taxable REIT subsidiaries

    (877 )   (2,291 )   (3,583 )   (1,734 )

Income from unconsolidated entities

    31,677     25,192     81,238     75,921  

Impairment charge from investments in unconsolidated entities

        (8,169 )       (8,169 )

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

    124,557     687     216,629     321,036  
                   

CONSOLIDATED NET INCOME

    441,931     267,076     1,245,900     753,514  

Net income attributable to noncontrolling interests

   
78,167
   
48,318
   
221,101
   
136,476
 

Preferred dividends

    834     835     3,337     6,614  
                   

NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS

 
$

362,930
 
$

217,923
 
$

1,021,462
 
$

610,424
 
                   

BASIC EARNINGS PER COMMON SHARE:

                         

Net income attributable to common stockholders

  $ 1.24   $ 0.74   $ 3.48   $ 2.10  
                   

DILUTED EARNINGS PER COMMON SHARE:

                         

Net income attributable to common stockholders

  $ 1.24   $ 0.74   $ 3.48   $ 2.10  
                   

65



Simon Property Group, Inc. and Subsidiaries

Unaudited Consolidated Balance Sheets

(Dollars in thousands, except share amounts)

 
  December 31,
2011
  December 31,
2010
 

ASSETS:

             

Investment properties at cost

  $ 29,657,046   $ 27,508,735  

Less—accumulated depreciation

    8,388,130     7,711,304  
           

    21,268,916     19,797,431  

Cash and cash equivalents

    798,650     796,718  

Tenant receivables and accrued revenue, net

    486,731     426,736  

Investment in unconsolidated entities, at equity

    1,378,084     1,390,105  

Deferred costs and other assets

    1,633,544     1,795,439  

Notes receivable from related party

    651,000     651,000  
           

Total assets

  $ 26,216,925   $ 24,857,429  
           

LIABILITIES:

             

Mortgages and other indebtedness

  $ 18,446,440   $ 17,473,760  

Accounts payable, accrued expenses, intangibles, and deferred revenues

    1,091,712     993,738  

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

    695,569     485,855  

Other liabilities and accrued dividends

    170,971     184,855  
           

Total liabilities

    20,404,692     19,138,208  
           

Commitments and contingencies

             

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

    267,945     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

    45,047     45,375  

Common stock, $0.0001 par value, 511,990,000 shares authorized, 297,725,698 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

    8,103,133     8,059,852  

Accumulated deficit

    (3,251,740 )   (3,114,571 )

Accumulated other comprehensive (loss) income

    (94,263 )   6,530  

Common stock held in treasury at cost, 3,877,448 and 4,003,451 shares, respectively

    (152,541 )   (166,436 )
           

Total stockholder's equity

    4,649,666     4,830,780  

Noncontrolling interests

    894,622     802,972  
           

Total equity

    5,544,288     5,633,752  
           

Total liabilities and equity

  $ 26,216,925   $ 24,857,429  
           

66



Simon Property Group, Inc. and Subsidiaries

Unaudited Joint Venture Statements of Operations

(Dollars in thousands)

 
  For the Three Months
Ended December 31,
  For the Twelve Months
Ended December 31,
 
 
  2011   2010   2011   2010  

Revenue:

                         

Minimum rent

  $ 482,040   $ 462,853   $ 1,844,774   $ 1,810,581  

Overage rent

    59,083     50,052     161,993     143,018  

Tenant reimbursements

    221,315     229,498     862,211     870,555  

Other income

    48,813     44,283     175,430     214,728  
                   

Total revenue

    811,251     786,686     3,044,408     3,038,882  

Operating Expenses:

                         

Property operating

    157,020     148,462     602,989     595,733  

Depreciation and amortization

    186,851     190,918     737,865     752,014  

Real estate taxes

    52,616     56,356     220,955     230,326  

Repairs and maintenance

    21,907     25,508     76,258     92,490  

Advertising and promotion

    15,605     16,120     57,703     55,952  

Provision for credit losses

    2,227     2,993     8,648     3,934  

Other

    62,417     54,877     227,703     209,635  
                   

Total operating expenses

    498,643     495,234     1,932,121     1,940,084  
                   

Operating Income

    312,608     291,452     1,112,287     1,098,798  

Interest expense

    (206,961 )   (201,605 )   (813,433 )   (812,886 )

(Loss) Income from unconsolidated entities

    (857 )   528     (4,644 )   (840 )

Impairment charge from investments in unconsolidated entities

        (16,671 )       (16,671 )
                   

Income from Continuing Operations

  $ 104,790   $ 73,704   $ 294,210   $ 268,401  

Income from discontinued joint venture interests

    6,210     20,583     48,154     63,108  

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

    332,078     (85 )   347,640     39,676  
                   

Net Income

  $ 443,078   $ 94,202   $ 690,004   $ 371,185  
                   

Third-Party Investors' Share of Net Income

  $ 232,643   $ 64,568   $ 384,384   $ 234,799  
                   

Our Share of Net Income

  $ 210,435   $ 29,634   $ 305,620   $ 136,386  

Amortization of Excess Investment(A)

    (12,730 )   (12,653 )   (50,562 )   (48,329 )

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

    (166,028 )   42     (173,820 )   (20,305 )

Our Share of Impairment Charge from Investments in Unconsolidated Entities

        8,169         8,169  
                   

Income from Unconsolidated Entities

  $ 31,677   $ 25,192   $ 81,238   $ 75,921  
                   

67



Simon Property Group, Inc. and Subsidiaries

Unaudited Joint Venture Balance Sheets

(Dollars in thousands)

 
  December 31,
2011
  December 31,
2010
 

Assets:

             

Investment properties, at cost

  $ 20,481,657   $ 21,236,594  

Less—accumulated depreciation

    5,264,565     5,126,116  
           

    15,217,092     16,110,478  

Cash and cash equivalents

    806,895     802,025  

Tenant receivables and accrued revenue, net

    359,208     353,719  

Investment in unconsolidated entities, at equity

    133,576     158,116  

Deferred costs and other assets

    526,101     525,024  
           

Total assets

  $ 17,042,872   $ 17,949,362  
           

Liabilities and Partners' (Deficit) Equity:

             

Mortgages and other indebtedness

  $ 15,582,321   $ 15,937,404  

Accounts payable, accrued expenses, intangibles, and deferred revenue

    775,733     748,245  

Other liabilities

    981,711     961,284  
           

Total liabilities

    17,339,765     17,646,933  

Preferred units

    67,450     67,450  

Partners' (deficit) equity

    (364,343 )   234,979  
           

Total liabilities and partners' equity

  $ 17,042,872   $ 17,949,362  
           

Our Share of:

             

Partners' (deficit) equity

  $ (32,000 ) $ 146,578  

Add: Excess Investment(A)

    714,515     757,672  
           

Our net Investment in Joint Ventures

  $ 682,515   $ 904,250  
           

68



Simon Property Group, Inc. and Subsidiaries

Footnotes to Unaudited Financial Statements

Notes:

(A)
Excess investment represents the unamortized difference between the Company's investment and 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.

69


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 December 31,
  For the Twelve Months
Ended December 31,
 
 
  2011   2010   2011   2010  

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

  $ 441,931   $ 267,076   $ 1,245,900   $ 753,514  

Adjustments to Consolidated Net Income to Arrive at FFO:

                         

Depreciation and amortization from consolidated properties

    270,081     272,713     1,047,571     968,695  

Simon's share of depreciation and amortization from unconsolidated entities

    98,009     98,048     384,367     388,565  

Impairment charges of depreciable real estate

        8,169         8,169  

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

   
(124,557

)
 
(687

)
 
(216,629

)
 
(321,036

)

Net income attributable to noncontrolling interest holders in properties

    (2,679 )   (3,298 )   (8,559 )   (10,640 )

Noncontrolling interests portion of depreciation and amortization

    (2,553 )   (1,959 )   (8,633 )   (7,847 )

Preferred distributions and dividends

    (1,313 )   (1,313 )   (5,252 )   (8,929 )
                   

FFO of the Operating Partnership

  $ 678,919   $ 638,749   $ 2,438,765   $ 1,770,491  

Loss on extinguishment of debt

                350,688  
                   

FFO as adjusted of the Operating Partnership

  $ 678,919   $ 638,749   $ 2,438,765   $ 2,121,179  
                   

Diluted net income per share to diluted FFO per share and diluted FFO as adjusted per share reconciliation:

                         

Diluted net income per share

  $ 1.24   $ 0.74   $ 3.48   $ 2.10  

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

    1.02     1.04     4.02     3.86  

Impairment charges of depreciable real estate

        0.02         0.02  

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

    (0.35 )       (0.61 )   (0.92 )

Impact of additional dilutive securities for FFO per share

                (0.03 )
                   

Diluted FFO per share

  $ 1.91   $ 1.80   $ 6.89   $ 5.03  

Loss on debt extinguishment

                1.00  
                   

Diluted FFO as adjusted per share

  $ 1.91   $ 1.80   $ 6.89   $ 6.03  
                   

Details for per share calculations:

                         

FFO of the Operating Partnership

 
$

678,919
 
$

638,749
 
$

2,438,765
 
$

1,770,491
 

Adjustments for dilution calculation:

                         

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

                3,676  
                   

Diluted FFO of the Operating Partnership

    678,919     638,749     2,438,765     1,774,167  

Diluted FFO allocable to unitholders

    (116,424 )   (108,892 )   (416,833 )   (296,670 )
                   

Diluted FFO allocable to common stockholders

  $ 562,495   $ 529,857   $ 2,021,932   $ 1,477,497  
                   

Basic weighted average shares outstanding

   
293,822
   
292,931
   
293,504
   
291,076
 

Adjustments for dilution calculation:

                         

Effect of stock options

    11     230     69     274  

Impact of Series I preferred unit conversion

                238  

Impact of Series I preferred stock conversion

                1,749  
                   

Diluted weighted average shares outstanding

   
293,833
   
293,161
   
293,573
   
293,337
 

Weighted average limited partnership units outstanding

   
60,816
   
60,248
   
60,522
   
58,900
 
                   

Diluted weighted average shares and units outstanding

    354,649     353,409     354,095     352,237  
                   

Basic FFO per Share

 
$

1.91
 
$

1.81
 
$

6.89
 
$

5.06
 

Percent Change

    5.5 %         36.2 %      

Diluted FFO per Share

  $ 1.91   $ 1.80   $ 6.89   $ 5.03  

Percent Change

    6.1 %         37.0 %      

Diluted FFO as adjusted per share

  $ 1.91   $ 1.80   $ 6.89   $ 6.03  

Percent Change

    6.1 %         14.3 %      

70


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 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, or any impairment charges related to, 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, or any impairment charges relating to, 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 $1.7 million and $2.4 million for the three months ended December 31, 2011 and 2010, respectively, and $6.2 million and $11.8 million for the twelve months ended December 31, 2011 and 2010, respectively.

(3)
Includes the Company's share of straight-line adjustments to minimum rent of $11.0 million and $8.3 million for the three months ended December 31, 2011 and 2010, respectively, and $37.2 million and $32.1 million for the twelve months ended December 31, 2011 and 2010, respectively.

(4)
Includes the Company's share of the amortization of fair market value of leases from acquisitions of $5.2 million and $5.1 million for the three months ended December 31, 2011 and 2010, respectively, and $22.9 million and $19.9 million for the twelve months ended December 31, 2011 and 2010, respectively.

(5)
Includes the Company's share of debt premium amortization of $3.0 million and $3.3 million for the three months ended December 31, 2011 and 2010, respectively, and $10.0 million and $12.7 million for the twelve months ended December 31, 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.

71




QuickLinks

Simon Property Group, Inc. and Subsidiaries Unaudited Consolidated Statements of Operations (Dollars in thousands, except per share amounts)
Simon Property Group, Inc. and Subsidiaries Unaudited Consolidated Balance Sheets (Dollars in thousands, except share amounts)
Simon Property Group, Inc. and Subsidiaries Unaudited Joint Venture Statements of Operations (Dollars in thousands)
Simon Property Group, Inc. and Subsidiaries Unaudited Joint Venture Balance Sheets (Dollars in thousands)
Simon Property Group, Inc. and Subsidiaries Footnotes to Unaudited Financial Statements