Attached files

file filename
8-K - 8-K - SIMON PROPERTY GROUP INC /DE/a2210279z8-k.htm
EX-99.1 - EX-99.1 - SIMON PROPERTY GROUP INC /DE/a2210279zex-99_1.htm

QuickLinks -- Click here to rapidly navigate through this document


Exhibit 99.2

GRAPHIC

CONTACTS:    
Shelly Doran   317.685.7330 Investors
Les Morris   317.263.7711 Media

FOR IMMEDIATE RELEASE

SIMON PROPERTY GROUP REPORTS SECOND QUARTER RESULTS,
ANNOUNCES INCREASE IN QUARTERLY DIVIDEND AND
RAISES 2012 GUIDANCE

        Indianapolis, Indiana—July 24, 2012...Simon Property Group, Inc. (the "Company" or "Simon") (NYSE:SPG) today reported results for the quarter and six months ended June 30, 2012.

Results for the Quarter

    Funds from Operations ("FFO") was $688.8 million, or $1.89 per diluted share, as compared to $583.0 million, or $1.65 per diluted share, in the prior year period. The increase on a per share basis was 14.5%.

    Net income attributable to common stockholders was $215.4 million, or $0.71 per diluted share, as compared to $205.1 million, or $0.70 per diluted share, in the prior year period.

Results for the Six Months

    Funds from Operations ("FFO") was $1.337 billion, or $3.71 per diluted share, as compared to $1.154 billion, or $3.26 per diluted share, in the prior year period. The increase on a per share basis was 13.8%.

    Net income attributable to common stockholders was $860.9 million, or $2.87 per diluted share, as compared to $384.5 million, or $1.31 per diluted share, in the prior year period.

        "We continue to deliver strong results as demonstrated by 5.1% growth in Mall and Premium Outlets® comparable property net operating income," said David Simon, Chairman and Chief Executive Officer. "Today we are pleased to raise our dividend for the fourth consecutive quarter and once again increase guidance for 2012."

56


U.S. Operational Statistics(1)

 
  As of
June 30, 2012
  As of
June 30, 2011
  %
Increase

Occupancy(2)

    94.2 %   93.6 %   +60 basis points

Total Sales per Sq. Ft.(3)

  $ 554   $ 504     9.9%

Base Minimum Rent per Sq. Ft.(2)

  $ 39.99   $ 38.57     3.7%

(1)
Combined information for U.S. Malls and Premium Outlets. 2011 statistics have been restated to include Malls previously owned by The Mills Limited Partnership, now owned by Simon Property Group, L.P., and Premium Outlets acquired in the 2010 acquisition of Prime Outlets Acquisition Company.

(2)
Represents mall stores in Malls and all owned square footage in Premium Outlets.

(3)
Rolling 12 month sales per square foot for mall stores less than 10,000 square feet in Malls and all owned square footage in Premium Outlets.

Dividends

        Today the Company announced that the Board of Directors declared a quarterly common stock dividend of $1.05 per share, an increase of 5% from the previous quarter and an increase of 31.3% from the year earlier period. The dividend is payable on August 31, 2012 to stockholders of record on August 17, 2012.

        The Company also declared the quarterly dividend on its 83/8% Series J Cumulative Redeemable Preferred Stock (NYSE:SPGPrJ) of $1.046875 per share, payable on September 28, 2012 to stockholders of record on September 14, 2012.

Development Activity

        The grand opening of Merrimack Premium Outlets was held on June 14th. This upscale outlet shopping center serves the Greater Boston and Nashua markets and is located on a 170-acre site in Merrimack, New Hampshire. The center's Phase I is comprised of 410,000 square feet, housing 100 outlet stores featuring high-quality designer and name brands. The Company owns 100% of this center, which was 99% leased at opening.

Construction continues on several new Premium Outlets:

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

    In Shisui (Chiba), Japan—a 234,000 square foot upscale outlet center located one hour from central Tokyo and 15 minutes from Narita International Airport. The center is scheduled to open in April of 2013 with approximately 110 stores, including international brands, Japanese brands and restaurants. The Company owns a 40% interest in this project, its ninth Premium Outlet Center in Japan.

57


    In Chandler (Phoenix), Arizona—an upscale outlet center adjacent to the Wild Horse Pass Hotel & Casino located on Interstate 10. Phase I of the project will be comprised of 360,000 square feet housing approximately 90 outlet stores featuring high-quality designer and name brands. The Company owns 100% of this project which is scheduled to open in May of 2013.

    In Halton Hills (Toronto), Canada—a 358,000 square foot upscale outlet center that will house over 100 high quality outlet stores. Toronto Premium Outlets is expected to be the Canadian entry point for selected upscale, U.S. retailers and designer brands. The Company owns a 50% interest in this project which is scheduled to open in August of 2013.

    In Busan, Korea—a 343,000 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 center is scheduled to open in September of 2013. The Company owns a 50% interest in this project, which will be its third Premium Outlet Center in Korea.

        The Company started construction on St. Louis Premium Outlets on July 11th. The project is located in Chesterfield, Missouri and is a part of Chesterfield Blue Valley, a mixed-use development to include office space, hotel, restaurant and entertainment venues. Located on the south side of I-64/US Highway 40 east of the Daniel Boone Bridge, the center's first phase of 350,000 square feet and 85 stores will open in the fall of 2013. Simon owns a 60% interest in this project, which is a joint venture with Woodmont Outlets.

        On April 9th, the Company signed a 50/50 joint venture agreement with BR Malls Participacoes S.A., the largest mall owner and operator in Brazil, to develop and own Premium Outlet Centers in Brazil. The first Premium Outlet Center in the joint venture is expected to be open in the State of Sao Paulo in 2013.

        Redevelopment and expansion projects are underway at 25 properties in the U.S. and two properties in Japan. Approximately 70 new anchor and big box tenants are currently scheduled to open in 2012 and 2013 in the Company's U.S. portfolio.

Capital Markets

        On June 1st, the Company entered into a new $2.0 billion unsecured supplemental revolving credit facility that complements its existing $4.0 billion revolving credit facility. This facility, which can be increased to $2.5 billion during its term, will initially mature on June 30, 2016 and can be extended for an additional year to June 30, 2017 at the Company's sole option. Like the existing facility, the interest rate on the Company's new revolver is LIBOR plus 100 basis points. The 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.

        On July 20th, the Company redeemed 2.0 million limited partnership units of its majority-owned operating partnership subsidiary, Simon Property Group, L.P. (the "Operating Partnership"), owned by an affiliate of JCPenney for $124.00 per unit in cash.

58


2012 Guidance

        Today the Company updated and raised its guidance for 2012, estimating that FFO will be within a range of $7.60 to $7.70 per diluted share for the year ending December 31, 2012, and diluted net income will be within a range of $4.34 to $4.44 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, 2012

 
  Low End   High End  

Estimated diluted net income available to common stockholders per share

  $ 4.34   $ 4.44  

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

    (1.39 )   (1.39 )

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

    4.65     4.65  
           

Estimated diluted FFO per share

  $ 7.60   $ 7.70  
           

Conference Call

        The Company will provide an online simulcast of its quarterly conference call at www.simon.com (Investors tab), www.earnings.com, and www.streetevents.com. To listen to the live call, please go to any of these websites at least fifteen minutes prior to the call to register, download and install any necessary audio software. The call will begin at 11:00 a.m. Eastern Time (New York time) today, July 24, 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 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.

59


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 and currency 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, 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. (NYSE:SPG) is an S&P 100 company and the largest real estate company in the world. The Company currently owns or has an interest in 336 retail real estate properties in North America and Asia comprising 244 million square feet. We are headquartered in Indianapolis, Indiana and employ approximately 5,500 people in the U.S. For more information, visit the Simon Property Group website at www.simon.com.

60



Simon Property Group, Inc. and Subsidiaries

Unaudited Consolidated Statements of Operations

(Dollars in thousands, except per share amounts)

 
  For the Three Months Ended June 30,   For the Six Months Ended June 30,  
 
  2012   2011   2012   2011  

REVENUE:

                         

Minimum rent

  $ 746,198   $ 649,570   $ 1,448,295   $ 1,293,902  

Overage rent

    31,427     21,980     59,107     39,121  

Tenant reimbursements

    330,470     285,623     636,857     567,048  

Management fees and other revenues

    28,347     31,259     60,634     61,751  

Other income

    51,624     52,429     102,142     98,913  
                   

Total revenue

    1,188,066     1,040,861     2,307,035     2,060,735  
                   

EXPENSES:

                         

Property operating

    116,018     109,025     220,758     208,567  

Depreciation and amortization

    311,863     261,298     596,972     527,608  

Real estate taxes

    106,777     93,424     205,479     186,688  

Repairs and maintenance

    26,665     24,657     52,307     55,492  

Advertising and promotion

    28,549     24,958     49,648     46,846  

Provision for credit losses

    2,906     274     6,451     1,679  

Home and regional office costs

    35,104     31,453     67,962     60,509  

General and administrative

    14,733     8,974     28,622     16,640  

Other

    24,096     19,226     41,873     38,244  
                   

Total operating expenses

    666,711     573,289     1,270,072     1,142,273  
                   

OPERATING INCOME

   
521,355
   
467,572
   
1,036,963
   
918,462
 

Interest expense

    (288,560 )   (244,517 )   (546,636 )   (492,634 )

Income tax expense of taxable REIT subsidiaries

    (991 )   (703 )   (1,883 )   (1,846 )

Income from unconsolidated entities

    29,132     13,821     59,484     32,441  

Gain upon acquisition of controlling interests, sale or disposal of assets and interests in unconsolidated entities, and impairment charge on investment in unconsolidated entities, net(A)

        14,349     494,837     13,765  
                   

CONSOLIDATED NET INCOME

    260,936     250,522     1,042,765     470,188  

Net income attributable to noncontrolling interests

   
44,657
   
44,567
   
180,241
   
83,987
 

Preferred dividends

    834     834     1,669     1,669  
                   

NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS

 
$

215,445
 
$

205,121
 
$

860,855
 
$

384,532
 
                   

BASIC EARNINGS PER COMMON SHARE:

                         

Net income attributable to common stockholders

  $ 0.71   $ 0.70   $ 2.87   $ 1.31  
                   

DILUTED EARNINGS PER COMMON SHARE:

                         

Net income attributable to common stockholders

  $ 0.71   $ 0.70   $ 2.87   $ 1.31  
                   

61



Simon Property Group, Inc. and Subsidiaries

Unaudited Consolidated Balance Sheets

(Dollars in thousands, except share amounts)

 
  June 30,
2012
  December 31,
2011
 

ASSETS:

             

Investment properties at cost

  $ 34,063,214   $ 29,657,046  

Less—accumulated depreciation

    8,827,205     8,388,130  
           

    25,236,009     21,268,916  

Cash and cash equivalents

    638,499     798,650  

Tenant receivables and accrued revenue, net

    423,917     486,731  

Investment in unconsolidated entities, at equity

    2,000,509     1,378,084  

Investment in Klépierre, at equity

    1,942,153      

Deferred costs and other assets

    1,745,496     1,633,544  

Notes receivable from related party

        651,000  
           

Total assets

  $ 31,986,583   $ 26,216,925  
           

LIABILITIES:

             

Mortgages and other indebtedness

  $ 22,466,558   $ 18,446,440  

Accounts payable, accrued expenses, intangibles, and deferred revenues

    1,168,636     1,091,712  

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

    730,636     695,569  

Other liabilities and accrued dividends

    226,675     170,971  
           

Total liabilities

    24,592,505     20,404,692  
           

Commitments and contingencies

             

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

    263,479     267,945  

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

    44,883     45,047  

Common stock, $0.0001 par value, 511,990,000 shares authorized, 307,084,372 and 297,725,698 issued and outstanding, respectively

    31     30  

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

         

Capital in excess of par value

    9,091,935     8,103,133  

Accumulated deficit

    (2,974,231 )   (3,251,740 )

Accumulated other comprehensive loss

    (81,656 )   (94,263 )

Common stock held in treasury at cost, 3,762,595 and 3,877,448 shares, respectively

    (135,781 )   (152,541 )
           

Total stockholder's equity

    5,945,181     4,649,666  

Noncontrolling interests

    1,185,418     894,622  
           

Total equity

    7,130,599     5,544,288  
           

Total liabilities and equity

  $ 31,986,583   $ 26,216,925  
           

62



Simon Property Group, Inc. and Subsidiaries

Unaudited Joint Venture Statements of Operations

(Dollars in thousands)

 
  For the Three Months
Ended June 30,
  For the Six Months
Ended June 30,
 
 
  2012   2011   2012   2011  

Revenue:

                         

Minimum rent

  $ 371,664   $ 360,466   $ 738,019   $ 710,027  

Overage rent

    36,143     27,126     84,837     57,354  

Tenant reimbursements

    170,478     166,726     342,571     332,346  

Other income

    37,488     40,546     88,435     71,898  
                   

Total revenue

    615,773     594,864     1,253,862     1,171,625  

Operating Expenses:

                         

Property operating

    115,615     112,918     233,520     224,266  

Depreciation and amortization

    126,783     123,032     258,174     245,092  

Real estate taxes

    45,164     47,103     93,216     92,690  

Repairs and maintenance

    15,919     15,595     30,807     32,311  

Advertising and promotion

    12,917     11,559     28,344     25,000  

(Recovery of) provision for credit losses

    (1,102 )   1,113     (114 )   1,917  

Other

    38,793     44,158     92,356     73,289  
                   

Total operating expenses

    354,089     355,478     736,303     694,565  
                   

Operating Income

    261,684     239,386     517,559     477,060  

Interest expense

    (155,393 )   (153,970 )   (315,554 )   (305,002 )

Loss from unconsolidated entities

    (316 )   (631 )   (631 )   (459 )
                   

Income from Continuing Operations

    105,975     84,785     201,374     171,599  

Loss from operations of discontinued joint venture interests

    (1,173 )   (9,559 )   (11,623 )   (15,661 )

Gain on disposal of discontinued operations, net

        15,506         15,506  
                   

Net Income

  $ 104,802   $ 90,732   $ 189,751   $ 171,444  
                   

Third-Party Investors' Share of Net Income

  $ 56,787   $ 56,455   $ 96,800   $ 106,470  
                   

Our Share of Net Income

    48,015     34,277     92,951     64,974  

Amortization of Excess Investment(B)

    (18,749 )   (12,703 )   (33,333 )   (24,780 )

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

        (7,753 )       (7,753 )
                   

Income from Unconsolidated Entities(C)

  $ 29,266   $ 13,821   $ 59,618   $ 32,441  
                   

Note: The above financial presentation does not include any information related to our investment in Klépierre. For additional information, see footnote C attached hereto.

63



Simon Property Group, Inc. and Subsidiaries

Unaudited Joint Venture Balance Sheets

(Dollars in thousands)

 
  June 30,
2012
  December 31,
2011
 

Assets:

             

Investment properties, at cost

  $ 14,491,236   $ 20,481,657  

Less—accumulated depreciation

    4,725,920     5,264,565  
           

    9,765,316     15,217,092  

Cash and cash equivalents

    483,433     806,895  

Tenant receivables and accrued revenue, net

    198,773     359,208  

Investment in unconsolidated entities, at equity

    39,855     133,576  

Deferred costs and other assets

    366,900     526,101  
           

Total Assets

  $ 10,854,277   $ 17,042,872  
           

Liabilities and Partners' Deficit:

             

Mortgages and other indebtedness

  $ 11,499,568   $ 15,582,321  

Accounts payable, accrued expenses, intangibles, and deferred revenue

    527,701     775,733  

Other liabilities

    308,912     981,711  
           

Total liabilities

    12,336,181     17,339,765  

Preferred units

    67,450     67,450  

Partners' deficit

    (1,549,354 )   (364,343 )
           

Total liabilities and partners' deficit

  $ 10,854,277   $ 17,042,872  
           

Our Share of:

             

Partners' deficit

  $ (708,641 ) $ (32,000 )

Add: Excess Investment(B)

    1,978,514     714,515  
           

Our net Investment in unconsolidated entities

  $ 1,269,873   $ 682,515  
           

Note: The above financial presentation does not include any information related to our investment in Klépierre. For additional information, see footnote C attached hereto.

64



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

Reconciliation of Consolidated Net Income to FFO

 
  For the Three Months
Ended June 30,
  For the Six Months
Ended June 30,
 
 
  2012   2011   2012   2011  

Consolidated Net Income(E)(F)(G)(H)

  $ 260,936   $ 250,522   $ 1,042,765   $ 470,188  

Adjustments to Consolidated Net Income to Arrive at FFO:

                         

Depreciation and amortization from consolidated properties

    308,186     257,770     589,536     520,316  

Simon's share of depreciation and amortization from unconsolidated entities, including Klépierre

    124,989     94,376     211,130     187,757  

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

   
   
(14,349

)
 
(494,837

)
 
(13,765

)

Net income attributable to noncontrolling interest holders in properties

    (1,855 )   (1,939 )   (3,963 )   (4,050 )

Noncontrolling interests portion of depreciation and amortization

    (2,174 )   (2,100 )   (4,582 )   (4,210 )

Preferred distributions and dividends

    (1,313 )   (1,313 )   (2,627 )   (2,626 )
                   

FFO of the Operating Partnership

  $ 688,769   $ 582,967   $ 1,337,422   $ 1,153,610  
                   

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

                         

Diluted net income per share

  $ 0.71   $ 0.70   $ 2.87   $ 1.31  

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

    1.18     0.99     2.21     1.99  

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

        (0.04 )   (1.37 )   (0.04 )
                   

Diluted FFO per share

  $ 1.89   $ 1.65   $ 3.71   $ 3.26  
                   

Details for per share calculations:

                         

FFO of the Operating Partnership

 
$

688,769
 
$

582,967
 
$

1,337,422
 
$

1,153,610
 

Adjustments for dilution calculation:

                         

Diluted FFO of the Operating Partnership

  $ 688,769   $ 582,967   $ 1,337,422   $ 1,153,610  

Diluted FFO allocable to unitholders

    (115,421 )   (99,251 )   (226,290 )   (196,498 )
                   

Diluted FFO allocable to common stockholders

  $ 573,348   $ 483,716   $ 1,111,132   $ 957,112  
                   

Basic weighted average shares outstanding

   
303,252
   
293,368
   
299,473
   
293,225
 

Adjustments for dilution calculation:

                         

Effect of stock options

    1     35     1     128  
                   

Diluted weighted average shares outstanding

    303,253     293,403     299,474     293,353  

Weighted average limited partnership units outstanding

    61,048     60,202     60,990     60,226  
                   

Diluted weighted average shares and units outstanding

    364,301     353,605     360,464     353,579  
                   

Basic FFO per Share

  $ 1.89   $ 1.65   $ 3.71   $ 3.26  

Percent Change

    14.5 %         13.8 %      

Diluted FFO per Share

  $ 1.89   $ 1.65   $ 3.71   $ 3.26  

Percent Change

    14.5 %         13.8 %      

65



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

        Notes:

(A)
Primarily consists of 2012 non-cash gains resulting from our acquisition activity and the remeasurement of our previously held interest to fair value for those properties in which we now have a controlling interest.

(B)
Excess investment represents the unamortized difference of the Company's investment over equity in the underlying net assets of the related partnerships and joint ventures shown therein. The Company generally amortizes excess investment over the life of the related properties.

(C)
The Unaudited Joint Venture Statements of Operations do not include any operations or our share of net income or excess investment amortization related to our investment in Klépierre. Amounts included in Footnotes E - H below exclude our share of related activity for our investment in Klépierre. For further information, reference should be made to financial information in Klépierre's public filings and additional discussion and analysis in our Form 10-Q.

(D)
This report contains measures of financial or operating performance that are not specifically defined by GAAP, including FFO and FFO 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. 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.

(E)
Includes the Company's share of gains on land sales of $6.6 million and $1.7 million for the three months ended June 30, 2012 and 2011, respectively, and $9.8 million and $4.4 million for the six months ended June 30, 2012 and 2011, respectively.

(F)
Includes the Company's share of straight-line adjustments to minimum rent of $11.4 million and $8.1 million for the three months ended June 30, 2012 and 2011, respectively, and $20.2 million and $15.4 million for the six months ended June 30, 2012 and 2011,respectively.

(G)
Includes the Company's share of the amortization of fair market value of leases from acquisitions of $5.6 million and $5.9 million for the three months ended June 30, 2012 and 2011, respectively, and $10.7 million and $11.7 million for the six months ended June 30, 2012 and 2011, respectively.

(H)
Includes the Company's share of debt premium amortization of $13.4 million and $2.1 million for the three months ended June 30, 2012 and 2011, respectively, and $20.1 million and $4.7 million for the six months ended June 30, 2012 and 2011, respectively.

66




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