EX-99.1 2 tm2411496d3_ex99-1.htm EXHIBIT 99.1 tm2411496-3_nonfiling - none - 36.6196604s
[MISSING IMAGE: cv_q42024supple-4c.jpg]
   
 SIMON PROPERTY GROUP
EARNINGS RELEASE &
SUPPLEMENTAL INFORMATION
UNAUDITED FIRST QUARTER

 
TABLE OF CONTENTS
EARNINGS RELEASE AND SUPPLEMENTAL INFORMATION
FOR THE QUARTER ENDED MARCH 31, 2024
PAGE
2-11
12
12
13
Financial Data
14
15
16
17
17
18
19
Operational Data
20
21
22
Development Activity
23
24
Balance Sheet Information
25
25
25
26
27
28
29
Property and Debt Information
3039
Other
Non-GAAP Pro-Rata Financial Information
4042
(1)
Includes reconciliation of consolidated net income to funds from operations.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
1

 
EARNINGS RELEASE
[MISSING IMAGE: lg_simonreg-bw.jpg]
Contacts:
Tom Ward
317-685-7330 Investors
Nicole Kennon
704-804-1960 Media
Simon® Reports First Quarter 2024 Results, Increases Full Year 2024
Guidance and Raises Quarterly Dividend
INDIANAPOLIS, May 6, 2024 – Simon®, a real estate investment trust engaged in the ownership of premier shopping, dining, entertainment and mixed-use destinations, today reported results for the quarter ended March 31, 2024.
“We delivered strong results to start the year,” said David Simon, Chairman, Chief Executive Officer and President. “Leasing momentum and cash flow growth continued. We successfully sold our remaining investment in Authentic Brands Group, generating total gross proceeds of  $1.45 billion, including the sale of a portion of our interest in the fourth quarter of 2023. Today, we raised our quarterly dividend and are increasing the mid-point of our full-year 2024 guidance.”
Results for the Quarter

Net income attributable to common stockholders was $731.7 million, or $2.25 per diluted share, as compared to $451.8 million, or $1.38 per diluted share in 2023.
 – 
Net income for the first quarter of 2024 includes after-tax net gains of  $303.9 million, or $0.81 per diluted share, primarily resulting from the sale of the Company’s remaining ownership interest in Authentic Brands Group.

Funds From Operations (“FFO”) was $1.334 billion, or $3.56 per diluted share as compared to $1.026 billion, or $2.74 per diluted share in the prior year, including the gains referenced above.

Domestic property Net Operating Income (“NOI”) increased 3.7% and portfolio NOI increased 3.9% compared to the prior year period.
U.S. Malls and Premium Outlets Operating Statistics

Occupancy at March 31, 2024 was 95.5%, a 1.1% increase compared to 94.4% at March 31, 2023.

Base minimum rent per square foot was $57.53 at March 31, 2024, compared to $55.84 at March 31, 2023, an increase of 3.0%.

Reported retailer sales per square foot was $745 for the trailing 12 months ended March 31, 2024.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
2

 
EARNINGS RELEASE
Balance Sheet Liquidity
As of March 31, 2024, Simon had approximately $11.2 billion of liquidity consisting of  $3.1 billion of cash on hand, including its share of joint venture cash, and $8.1 billion of available capacity under its revolving credit facilities.
Dividends
Today, Simon’s Board of Directors declared a quarterly common stock dividend of  $2.00 for the second quarter of 2024. This is an increase of  $0.15, or 8.1% year-over-year. The dividend will be payable on June 28, 2024 to shareholders of record on June 7, 2024.
Simon’s Board of Directors declared the quarterly dividend on its 8 3/8% Series J Cumulative Redeemable Preferred Stock (NYSE: SPGPrJ) of  $1.046875 per share, payable on June 28, 2024 to shareholders of record on June 14, 2024.
2024 Guidance
The Company currently estimates net income to be within a range of  $7.38 to $7.53 per diluted share and FFO to be within a range of  $12.75 to $12.90 per diluted share for the year ending December 31, 2024.
The following table provides the GAAP to non-GAAP reconciliation for the expected range of estimated net income attributable to common stockholders per diluted share to FFO per diluted share:
For the year ending December 31, 2024
Low
End
High
End
Estimated net income attributable to common stockholders per diluted share $ 7.38 $ 7.53
Depreciation and amortization including Simon’s share of unconsolidated entities 5.40 5.40
Gain on acquisition of controlling interest, sale or disposal of, or recovery on, assets and interest in unconsolidated entities and impairment, net
(0.03) (0.03)
Estimated FFO per diluted share $ 12.75 $ 12.90
Conference Call
Simon will hold a conference call to discuss the quarterly financial results today from 5:00 p.m. to 6:00 p.m. Eastern Time, Monday, May 6, 2024. A live webcast of the conference call will be accessible in listen-only mode at investors.simon.com. An audio replay of the conference call will be available until May 13, 2024. To access the audio replay, dial 1-844-512-2921 (international +1-412-317-6671) passcode 13745980.
Supplemental Materials and Website
Supplemental information on our first quarter 2024 performance is available at investors.simon.com. This information has also been furnished to the SEC in a current report on Form 8-K.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
3

 
EARNINGS RELEASE
We routinely post important information online on our investor relations website, investors.simon.com. We use this website, press releases, SEC filings, quarterly conference calls, presentations and webcasts to disclose material, non-public information in accordance with Regulation FD. We encourage members of the investment community to monitor these distribution channels for material disclosures. Any information 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 per share and portfolio NOI growth which are financial performance measures not defined by generally accepted accounting principles in the United States (“GAAP”). Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP measures are included in this press release and in Simon’s supplemental information for the quarter. FFO and NOI growth are financial performance measures widely used in the REIT industry. Our definitions of these non-GAAP measures may not be the same as similar measures reported by other REITs.
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 its expectations will be attained, and it is possible that the Company’s 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: changes in economic and market conditions that may adversely affect the general retail environment, including but not limited to those caused by inflation, recessionary pressures, wars, escalating geopolitical tensions as a result of the war in Ukraine and the conflicts in the Middle East, and supply chain disruptions; the inability to renew leases and relet vacant space at existing properties on favorable terms; the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise; the potential loss of anchor stores or major tenants; an increase in vacant space at our properties; the potential for violence, civil unrest, criminal activity or terrorist activities at our properties; natural disasters; the availability of comprehensive insurance coverage; the intensely competitive market environment in the retail industry, including e-commerce; security breaches that could compromise our information technology or infrastructure; reducing emissions of greenhouse gases; environmental liabilities; our international activities subjecting us to risks that are different from or greater than those associated with our domestic operations, including changes in foreign exchange rates; our continued ability to maintain our status as a REIT; changes in tax laws or regulations that result in adverse tax consequences; risks associated with the acquisition, development, redevelopment, expansion, leasing and management of properties; the inability to lease newly developed properties on favorable terms; the loss of key management personnel; uncertainties regarding the impact of pandemics, epidemics or public health crises, and the associated governmental restrictions on our business, financial condition, results of operations, cash flow and liquidity; changes in market rates of interest; the impact of our substantial indebtedness on our future operations, including covenants in the governing agreements that impose restrictions on us that may affect our ability to operate freely; any disruption in the financial markets that may adversely affect our ability to access capital for growth and satisfy our ongoing debt service requirements; any change in our credit rating; risks relating to our joint venture properties, including guarantees of certain joint venture indebtedness; and general risks related to real estate investments, including the illiquidity of real estate investments.
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 subsequent other periodic reports, but except as required by law, 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.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
4

 
EARNINGS RELEASE
About Simon
Simon® is a real estate investment trust engaged in the ownership of premier shopping, dining, entertainment and mixed-use destinations and an S&P 100 company (Simon Property Group, NYSE: SPG). Our properties across North America, Europe and Asia provide community gathering places for millions of people every day and generate billions in annual sales.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
5

 
EARNINGS RELEASE
Simon Property Group, Inc.
Unaudited Consolidated Statements of Operations
(Dollars in thousands, except per share amounts)
For the Three Months
Ended March 31,
2024
2023
REVENUE:
Lease income
$
1,302,671
$ 1,248,185
Management fees and other revenues
29,455
28,949
Other income
110,464
73,715
Total revenue
1,442,590
1,350,849
EXPENSES:
Property operating
126,114
111,748
Depreciation and amortization
307,369
307,059
Real estate taxes
109,210
111,159
Repairs and maintenance
25,728
22,174
Advertising and promotion
28,081
24,159
Home and regional office costs
60,723
56,820
General and administrative
9,132
9,107
Other
41,053
45,900
Total operating expenses
707,410
688,126
OPERATING INCOME BEFORE OTHER ITEMS
735,180
662,723
Interest expense
(230,623)
(199,429)
Gain on disposal, exchange, or revaluation of equity interests, net
414,769
Income and other tax (expense) benefit
(47,603)
13,453
(Loss) income from unconsolidated entities
(34,342)
21,900
Unrealized (losses) gains in fair value of publicly traded equity instruments and derivative instrument, net
(7,192)
20,608
Gain on acquisition of controlling interest, sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net
10,966
CONSOLIDATED NET INCOME
841,155
519,255
Net income attributable to noncontrolling interests
108,619
66,594
Preferred dividends
834
834
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
$
731,702
$ 451,827
BASIC AND DILUTED EARNINGS PER COMMON SHARE:
Net income attributable to common stockholders
$
2.25
$ 1.38
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
6

 
EARNINGS RELEASE
Simon Property Group, Inc.
Unaudited Consolidated Balance Sheets
(Dollars in thousands, except share amounts)
March 31,
2024
December 31,
2023
ASSETS:
Investment properties, at cost
$
39,494,402
$ 39,285,138
Less – accumulated depreciation
18,014,303
17,716,788
21,480,099
21,568,350
Cash and cash equivalents
1,251,105
1,168,991
Short-term investments
1,300,000
1,000,000
Tenant receivables and accrued revenue, net
793,437
826,126
Investment in TRG, at equity
3,004,129
3,049,719
Investment in Klépierre, at equity
1,447,515
1,527,872
Investment in other unconsolidated entities, at equity
2,770,652
3,540,648
Right-of-use assets, net
524,920
484,073
Deferred costs and other assets
1,124,834
1,117,716
Total assets
$
33,696,691
$ 34,283,496
LIABILITIES:
Mortgages and unsecured indebtedness
$
25,519,340
$ 26,033,423
Accounts payable, accrued expenses, intangibles, and deferred revenues
1,527,859
1,693,248
Cash distributions and losses in unconsolidated entities, at equity
1,724,494
1,760,922
Dividend payable
1,412
1,842
Lease liabilities
525,681
484,861
Other liabilities
635,781
621,601
Total liabilities
29,934,567
30,595,897
Commitments and contingencies
Limited partners’ preferred interest in the Operating Partnership and noncontrolling redeemable interests
177,528
195,949
EQUITY:
Stockholders’ Equity
Capital stock (total shares authorized, $0.0001 par value, 238,000,000 shares of excess common stock, 850,000,000 authorized shares of preferred stock):
Series J 8 3/8% cumulative redeemable preferred stock, 1,000,000 shares authorized, 796,948 issued and outstanding with a liquidation value of  $39,847
41,024
41,106
Common stock, $0.0001 par value, 511,990,000 shares authorized, 342,895,886 and 342,895,886 issued and outstanding, respectively
33
33
Class B common stock, $0.0001 par value, 10,000 shares authorized, 8,000 issued and outstanding
Capital in excess of par value
11,370,740
11,406,236
Accumulated deficit
(5,987,514)
(6,095,576)
Accumulated other comprehensive loss
(165,796)
(172,787)
Common stock held in treasury, at cost, 16,960,060 and 16,983,364 shares, respectively
(2,152,382)
(2,156,178)
Total stockholders’ equity
3,106,105
3,022,834
Noncontrolling interests
478,491
468,815
Total equity
3,584,596
3,491,649
Total liabilities and equity
$
33,696,691
$ 34,283,495
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
7

 
EARNINGS RELEASE
Simon Property Group, Inc.
Unaudited Joint Venture Combined Statements of Operations
(Dollars in thousands)
For the Three Months
Ended March 31,
2024
2023
REVENUE:
Lease income
$
752,030
$ 735,048
Other income
90,992
90,046
Total revenue
843,022
825,094
OPERATING EXPENSES:
Property operating
161,044
154,922
Depreciation and amortization
159,815
164,473
Real estate taxes
63,180
64,004
Repairs and maintenance
19,492
18,774
Advertising and promotion
21,663
20,710
Other
54,881
53,310
Total operating expenses
480,075
476,193
OPERATING INCOME BEFORE OTHER ITEMS 362,947
348,901
Interest expense
(176,751)
(168,206)
NET INCOME
$
186,196
$ 180,695
Third-Party Investors’ Share of Net Income
$
94,370
$ 90,259
Our Share of Net Income
91,826
90,436
Amortization of Excess Investment (A)
(14,697)
(14,921)
Income from Unconsolidated Entities (B)
$
77,129
$ 75,515
Note:
The above financial presentation does not include any information related to our investments in Klépierre S.A.
(“Klépierre”), The Taubman Realty Group (“TRG”) and other platform investments. For additional information, see footnote B.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
8

 
EARNINGS RELEASE
Simon Property Group, Inc.
Unaudited Joint Venture Combined Balance Sheets
(Dollars in thousands)
March 31,
2024
December 31,
2023
Assets:
Investment properties, at cost
$
19,151,115
$ 19,315,578
Less – accumulated depreciation
8,859,314
8,874,745
10,291,801
10,440,833
Cash and cash equivalents
1,331,870
1,372,377
Tenant receivables and accrued revenue, net
458,425
505,933
Right-of-use assets, net
117,569
126,539
Deferred costs and other assets
568,838
537,943
Total assets
$
12,768,503
$ 12,983,625
Liabilities and Partners’ Deficit:
Mortgages
$
14,056,723
$ 14,282,839
Accounts payable, accrued expenses, intangibles, and deferred revenue
956,184
1,032,217
Lease liabilities
107,873
116,535
Other liabilities
363,647
368,582
Total liabilities
15,484,427
15,800,173
Preferred units
67,450
67,450
Partners’ deficit
(2,783,374)
(2,883,998)
Total liabilities and partners’ deficit
$
12,768,503
$ 12,983,625
Our Share of:
Partners’ deficit
$
(1,195,321)
$ (1,258,809)
Add: Excess Investment (A)
1,140,083
1,173,852
Our net Investment in unconsolidated entities, at equity
$
(55,238)
$ (84,957)
Note:
The above financial presentation does not include any information related to our investments in Klépierre,
TRG and other platform investments. For additional information, see footnote B.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
9

 
EARNINGS RELEASE
Simon Property Group, Inc.
Unaudited Reconciliation of Non-GAAP Financial Measures (C)
(Amounts in thousands, except per share amounts)
Reconciliation of Consolidated Net Income to FFO
For the Three Months
Ended March 31,
2024
2023
Consolidated Net Income (D)
$
841,155
$ 519,255
Adjustments to Arrive at FFO:
Depreciation and amortization from consolidated properties
303,672
304,234
Our share of depreciation and amortization from unconsolidated entities, including Klépierre, TRG and other corporate investments
204,979
209,330
Gain on acquisition of controlling interest, sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net
(10,966)
Net loss (income) attributable to noncontrolling interest holders in properties
1,470
(762)
Noncontrolling interests portion of depreciation and amortization, gain on consolidation of properties, and loss (gain) on disposal of properties
(5,510)
(4,775)
Preferred distributions and dividends
(1,266)
(1,313)
FFO of the Operating Partnership
$
1,333,534
$ 1,025,969
Diluted net income per share to diluted FFO per share reconciliation:
Diluted net income per share
$
2.25
$ 1.38
Depreciation and amortization from consolidated properties and our share of depreciation and amortization from unconsolidated entities, including Klépierre, TRG
and other corporate investments, net of noncontrolling interests portion of depreciation and amortization
1.34
1.36
Gain on acquisition of controlling interest, sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net
(0.03)
Diluted FFO per share
$
3.56
$ 2.74
Details for per share calculations:
FFO of the Operating Partnership
$
1,333,534
$ 1,025,969
Diluted FFO allocable to unitholders
(173,804)
(129,646)
Diluted FFO allocable to common stockholders
$
1,159,730
$ 896,323
Basic and Diluted weighted average shares outstanding
325,912
326,954
Weighted average limited partnership units outstanding
48,843
47,291
Basic and Diluted weighted average shares and units outstanding
374,755
374,245
Basic and Diluted FFO per Share
$
3.56
$ 2.74
Percent Change
29.9%
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
10

 
EARNINGS RELEASE
Simon Property Group, Inc.
Footnotes to Unaudited Financial Information
Notes:
(A)
Excess investment represents the unamortized difference of our 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 assets.
(B)
The Unaudited Joint Venture Combined Statements of Operations do not include any operations or our share of net income or excess investment amortization related to our investments in Klépierre, TRG and other platform investments. Amounts included in Footnote D below exclude our share of related activity for our investments in Klépierre, TRG and other platform investments. For further information on Klépierre, reference should be made to financial information in Klépierre’s public filings and additional discussion and analysis in our Form 10-K.
(C)
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.
We determine FFO based upon the definition set forth by the National Association of Real Estate Investment Trusts (“NAREIT”) Funds From Operations White Paper – 2018 Restatement. Our main business includes acquiring, owning, operating, developing, and redeveloping real estate in conjunction with the rental of retail real estate. Gains and losses of assets incidental to our main business are included in FFO. We determine 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 sale, disposal or property insurance recoveries of, or any impairment related to, depreciable retail 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. 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.
(D)
Includes our share of:
 – 
Gain on land sales of  $7.5 million and $4.5 million for the three months ended March 31, 2024 and 2023, respectively.
 – 
Straight-line adjustments decreased income by ($4.6) million and ($7.7) million for the three months ended March 31, 2024 and 2023, respectively.
 – 
Amortization of fair market value of leases increased income by $0.2 million and $0.1 million for the three months ended March 31, 2024 and 2023, respectively.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
11

 
OVERVIEW
THE COMPANY
Simon Property Group, Inc. (NYSE:SPG) is a self-administered and self-managed real estate investment trust (“REIT”). Simon Property Group, L.P., or the Operating Partnership, is our majority-owned partnership subsidiary that owns all of our real estate properties and other assets. In this package, the terms Simon, we, our, or the Company refer to Simon Property Group, Inc., the Operating Partnership, and its subsidiaries. We own, develop and manage premier shopping, dining, entertainment and mixed-use destinations, which consist primarily of malls, Premium Outlets®, The Mills®, and International Properties. At March 31, 2024, we owned or had an interest in 230 properties comprising 183 million square feet in North America, Asia and Europe. We also owned an 84% interest in The Taubman Realty Group, or TRG, which owns 23 regional, super-regional, and outlet malls in the U.S. and Asia. Additionally, at March 31, 2024, we had a 22.4% ownership interest in Klépierre, a publicly traded, Paris-based real estate company, which owns shopping centers in 14 European countries.
This package was prepared to provide operational and balance sheet information as of March 31, 2024 for the Company and the Operating Partnership.
Certain statements made in this Supplemental Package may be deemed “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Although we believe the expectations reflected in any forward-looking statements are based on reasonable assumptions, we can give no assurance that our expectations will be attained, and it is possible that our 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: changes in economic and market conditions that may adversely affect the general retail environment, including but not limited to those caused by inflation, recessionary pressures, wars, escalating geopolitical tensions as a result of the war in Ukraine and the conflicts in the Middle East, and supply chain disruptions; the inability to renew leases and relet vacant space at existing properties on favorable terms; the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise; the potential loss of anchor stores or major tenants; an increase in vacant space at our properties; the potential for violence, civil unrest, criminal activity or terrorist activities at our properties; natural disasters; the availability of comprehensive insurance coverage; the intensely competitive market environment in the retail industry, including e-commerce; security breaches that could compromise our information technology or infrastructure; reducing emissions of greenhouse gases; environmental liabilities; our international activities subjecting us to risks that are different from or greater than those associated with our domestic operations, including changes in foreign exchange rates; our continued ability to maintain our status as a REIT; changes in tax laws or regulations that result in adverse tax consequences; risks associated with the acquisition, development, redevelopment, expansion, leasing and management of properties; the inability to lease newly developed properties on favorable terms; the loss of key management personnel; uncertainties regarding the impact of pandemics, epidemics or public health crises, and the associated governmental restrictions on our business, financial condition, results of operations, cash flow and liquidity; changes in market rates of interest; the impact of our substantial indebtedness on our future operations, including covenants in the governing agreements that impose restrictions on us that may affect our ability to operate freely; any disruption in the financial markets that may adversely affect our ability to access capital for growth and satisfy our ongoing debt service requirements; any change in our credit rating; risks relating to our joint venture properties, including guarantees of certain joint venture indebtedness; and general risks related to real estate investments, including the illiquidity of real estate investments. We discuss these and other risks and uncertainties under the heading “Risk Factors” in our annual and quarterly periodic reports filed with the SEC. We may update that discussion in subsequent other periodic reports, but, except as required by law, we undertake no duty or obligation to update or revise these forward-looking statements, whether as a result of new information, future developments, or otherwise.
Any questions, comments or suggestions regarding this Supplemental Information should be directed to Tom Ward, Senior Vice President of Investor Relations (tom.ward@simon.com or 317.685.7330).
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
12

 
OVERVIEW
STOCK INFORMATION
The Company’s common stock and one series of preferred stock are traded on the New York Stock Exchange under the following symbols:
Common Stock SPG
8.375% Series J Cumulative
Redeemable Preferred
   
SPGPrJ
CREDIT RATINGS
Standard & Poor’s
Corporate A- (Stable Outlook)
Senior Unsecured A- (Stable Outlook)
Commercial Paper A2 (Stable Outlook)
Preferred Stock BBB (Stable Outlook)
Moody’s
Senior Unsecured A3 (Stable Outlook)
Commercial Paper P2 (Stable Outlook)
Preferred Stock Baa1 (Stable Outlook)
SENIOR UNSECURED DEBT COVENANTS (1)
Required
Actual
Compliance
Total Debt to Total Assets (1)
≤65%
40%
Yes
Total Secured Debt to Total Assets (1)
≤50%
17%
Yes
Fixed Charge Coverage Ratio
>1.5X
4.3X
Yes
Total Unencumbered Assets to Unsecured Debt
≥125%
273%
Yes
(1)
Covenants for indentures dated June 7, 2005 and later. Total Assets are calculated in accordance with the indenture and essentially represent net operating income (NOI) divided by a 7.0% capitalization rate plus the value of other assets at cost.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
13

 
SELECTED FINANCIAL AND EQUITY INFORMATION
(In thousands, except as noted)
THREE MONTHS ENDED
MARCH 31,
2024
2023
Financial Highlights
Total Revenue – Consolidated Properties $ 1,442,590 $ 1,350,849
Consolidated Net Income $ 841,155 $ 519,255
Net Income Attributable to Common Stockholders $ 731,702 $ 451,827
Basic and Diluted Earnings per Common Share (EPS) $ 2.25 $ 1.38
Funds from Operations (FFO) of the Operating Partnership $ 1,333,534 $ 1,025,969
Components of Basic and Diluted FFO per Share (FFOPS)
Real Estate
$ 2.91 $ 2.82
Gains on disposal, exchange or revalution of equity interests, net of tax
0.83
Other Platform Investments
(0.16) (0.14)
Unrealized (losses) gains in fair value of publicly traded equity instruments and derivative instrument, net
(0.02) 0.06
Basic and Diluted FFOPS $ 3.56 $ 2.74
Dividends/Distributions per Share/Unit $ 1.95 $ 1.80
AS OF
MARCH 31,
2024
AS OF
DECEMBER 31,
2023
Stockholders’ Equity Information
Limited Partners’ Units Outstanding at end of period 48,844 48,914
Common Shares Outstanding at end of period 325,944 325,920
Total Common Shares and Limited Partnership Units Outstanding at end of period 374,788 374,834
Weighted Average Limited Partnership Units Outstanding 48,843 47,782
Weighted Average Common Shares Outstanding:
Basic and Diluted – for purposes of EPS and FFOPS
325,912 326,808
Equity Market Capitalization
Common Stock Price at end of period $ 156.49 $ 142.64
Common Equity Capitalization, including Limited Partnership Units $ 58,650,571 $ 53,466,356
Preferred Equity Capitalization, including Limited Partnership Preferred Units 71,595 70,296
Total Equity Market Capitalization $ 58,722,166 $ 53,536,652
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
14

 
Net Operating Income (NOI) Composition (1)
For the Three Months Ended March 31, 2024
[MISSING IMAGE: pc_netoper-pn.jpg]
(1)
Based on our beneficial interest of NOI.
(2)
Includes TRG U.S. assets.
(3)
Includes Klépierre, international Premium Outlets, international Designer Outlets and international TRG assets.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
15

 
Net Operating Income Overview (AT SHARE)
(In thousands)
FOR THE THREE MONTHS
ENDED MARCH 31,
% GROWTH
2024
2023
Domestic Property NOI (1) $ 1,330,418 $ 1,282,742 3.7 %
International Properties (2) 76,429 70,870
Portfolio NOI $ 1,406,847 $ 1,353,612 3.9 %
NOI from Other Platform Investments (3) (83,005) (27,459)
NOI from Investments (4)
50,837
47,966
Corporate and Other NOI Sources (5)
80,344 39,826
Beneficial interest of Combined NOI $ 1,455,023 $ 1,413,945
(1)
All properties in North America (including TRG’s 18 in the U.S., 4 in Canada and 2 in Mexico).
(2)
International properties outside of North America at constant currency (including TRG’s 4 international properties).
(3)
Includes investments in retail operations (J.C. Penney and SPARC Group); intellectual property and licensing venture (Authentic Brands Group, LLC, or ABG); an e-commerce company (Rue Gilt Groupe, or RGG); and a global real estate investment and management company (Jamestown). For the three months ended March 31, 2024, includes charges of  $18.9 million related to SPARC Group and $14.3 million related to J.C. Penney. For the three months ended March 31, 2023, includes our share of a bargain purchase gain of  $27.1 million related to Reebok.
(4)
NOI of Klépierre at constant currency and HBS.
(5)
Includes income components excluded from Domestic Property NOI and Portfolio NOI including domestic lease termination income, interest income, land sale gains, straight line lease income, above/below market lease adjustments, Simon management company revenues, foreign exchange impact, and other assets.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
16

 
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
(In thousands, except as noted)
RECONCILIATION OF NET INCOME TO NOI
THREE MONTHS ENDED
MARCH 31,
2024
2023
Reconciliation of NOI of consolidated entities:
Consolidated Net Income
$
841,155
$ 519,255
Income and other tax expense (benefit)
47,603
(13,453)
Gain on disposal, exchange, or revaluation of equity interests, net
(414,769)
Interest expense
230,623
199,429
Loss (income) from unconsolidated entities
34,342
(21,900)
Unrealized losses (gains) in fair value of publicly traded equity instruments and derivative instrument, net
7,192
(20,608)
(Gain) loss on acquisition of controlling interest, sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net
(10,966)
Operating Income Before Other Items
735,180
662,723
Depreciation and amortization
307,369
307,059
Home and regional office costs
60,723
56,820
General and administrative
9,132
9,107
NOI of consolidated entities
$
1,112,404
$ 1,035,709
Less: Noncontrolling interest partners share of NOI
(7,471)
(7,522)
Beneficial NOI of consolidated entities
$
1,104,933
$ 1,028,187
Reconciliation of NOI of unconsolidated entities:
Net Income
$
186,196
$ 180,695
Interest expense
176,751
168,206
Operating Income Before Other Items
362,947
348,901
Depreciation and amortization
159,815
164,473
NOI of unconsolidated entities
$
522,762
$ 513,374
Less: Joint Venture partners share of NOI
(273,939)
(267,901)
Beneficial NOI of unconsolidated entities
$
248,823
$ 245,473
Add: Beneficial interest of NOI from TRG
130,478
119,699
Add: Beneficial interest of NOI from Other Platform Investments and Investments (1)
(29,211)
20,586
Beneficial interest of Combined NOI
$
1,455,023
$ 1,413,945
(1)
See footnotes 3 and 4 on prior page.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
17

 
RECONCILIATIONS OF NON-GAAP FINANCIAL MEASURES
(In thousands, except as noted)
RECONCILIATION OF FFO OF THE OPERATING PARTNERSHIP TO FUNDS AVAILABLE FOR DISTRIBUTION (OUR SHARE)
THREE
MONTHS ENDED
MARCH 31, 2024
FFO of the Operating Partnership
$ 1,333,534
Non-cash impacts to FFO (1) 29,240
FFO of the Operating Partnership excluding non-cash impacts
1,362,774
Tenant allowances (51,608)
Operational capital expenditures (31,366)
Funds available for distribution $ 1,279,800
(1)
Non-cash impacts to FFO of the Operating Partnership include:
THREE
MONTHS ENDED
MARCH 31, 2024
Deductions:
Fair value of debt amortization
(265)
Fair market value of lease amortization
(176)
Additions:
Straight-line lease loss
4,606
Stock based compensation expense
9,834
Unrealized losses in fair value of publicly traded equity instruments and derivative instrument, net
7,192
Mortgage, financing fee, accretion interest, and terminated swap amortization expense
8,049
$ 29,240
This report contains measures of financial or operating performance that are not specifically defined by generally accepted accounting principles (GAAP) in the United States, including FFO, FFO per share, funds available for distribution, net operating income (NOI), domestic portfolio NOI and portfolio NOI. FFO and NOI are performance measures that are standard in the REIT business. We believe FFO and NOI provide investors with additional information concerning our operating performance and a basis to compare our performance with the performance 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 non-GAAP financial measures used in this report should not be considered as alternatives to net income as a measure of our operating performance or to cash flows computed in accordance with GAAP as a measure of liquidity nor are they indicative of cash flows from operating and financial activities. Reconciliations of other non-GAAP measures used in this report to the most-directly comparable GAAP measure are included in the tables on Reconciliations of Non-GAAP Financial Measures and in the Earnings Release for the latest period.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
18

 
LEASE INCOME, OTHER INCOME, OTHER EXPENSE, INCOME FROM
UNCONSOLIDATED ENTITIES, AND CAPITALIZED INTEREST
(In thousands)
THREE MONTHS ENDED
MARCH 31,
Consolidated Properties
2024
2023
Lease Income
Fixed lease income (1) $ 1,068,405 $ 1,013,164
Variable lease income (2) 234,266 235,021
Total Lease Income $ 1,302,671 $ 1,248,185
Other Income
Interest, dividend and distribution income (3) $ 38,531 $ 14,947
Lease settlement income 5,334 3,483
Gains on land sales 7,479 2,647
Mixed-use and franchise operations income 21,218 19,420
Other (4) 37,902 33,218
Total Other Income $ 110,464 $ 73,715
Other Expense
Ground leases $ 12,255 $ 12,273
Mixed-use and franchise operations expense 18,947 20,622
Professional fees and other 9,851 13,005
Total Other Expense $ 41,053 $ 45,900
Income from Unconsolidated Entities
Share of Joint Ventures (5) $ 77,129 $ 75,515
Share of Klépierre net income, net of amortization of excess investment 15,637 14,605
Share of Other Platform Investments net income (loss), net of amortization of excess investment, pre-tax (115,768) (55,678)
Share of TRG net loss including amortization of excess investment (11,340) (12,542)
Total Income from Unconsolidated Entities $ (34,342) $ 21,900
Capitalized Interest
Our Share of Consolidated Properties $ 9,061 $ 13,338
Our Share of Joint Venture Properties $ 68 $ 152
(1)
Fixed lease income under our operating leases includes fixed minimum lease consideration and fixed CAM reimbursements recorded on a straight-line basis.
(2)
Variable lease income primarily includes consideration based on sales, as well as reimbursements for real estate taxes, utilities, and marketing.
(3)
Includes distributions from other international investments and preferred unit distributions from TRG.
(4)
Includes ancillary property revenues, marketing, media, parking and sponsorship revenues, gains on sale of non-retail real estate investments, non-real estate investments, insurance proceeds from business interruption and other miscellaneous income items.
(5)
Includes U.S. joint venture operations and international outlet joint ventures.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
19

 
OPERATING INFORMATION
AS OF MARCH 31,
2024
2023
U.S. Malls and Premium Outlets
Total Number of Properties
162
162
Total Square Footage of Properties (in millions)
136.6
136.7
Ending Occupancy (1):
Consolidated Assets
95.4% 94.6%
Unconsolidated Assets
95.8% 93.9%
Total Portfolio
95.5%
94.4%
Base Minimum Rent PSF (2):
Consolidated Assets
$ 56.15 $ 54.52
Unconsolidated Assets
$ 61.38 $ 59.54
Total Portfolio
$
57.53
$ 55.84
U.S. TRG
Total Number of Properties
18
20
Total Square Footage of Properties (in millions)
17.9
20.4
Ending Occupancy (1)
95.3%
93.3%
Base Minimum Rent PSF (2)
$
65.92
$ 62.29
AS OF MARCH 31,
2024
2023
The Mills
Total Number of Properties
14
14
Total Square Footage of Properties (in millions)
21.4
21.3
Ending Occupancy (3)
97.7%
97.3%
Base Minimum Rent PSF (2)
$
36.97
$ 35.63
International Properties (4)
Premium Outlets
Total Number of Properties
23
23
Total Square Footage of Properties (in millions)
8.7
8.7
Designer Outlets
Total Number of Properties
12
11
Total Square Footage of Properties (in millions)
3.0
2.8
TRG
Total Number of Properties
4
4
Total Square Footage of Properties (in millions)
4.7
4.7
(1)
Ending Occupancy is the percentage of total owned square footage (GLA) which is leased as of the last day of the reporting period. We include all company owned space except for mall anchors, mall majors, mall freestanding and mall outlots in the calculation.
(2)
Base Minimum Rent PSF is the average base minimum rent charge in effect for the reporting period for all tenants that would qualify to be included in Ending Occupancy as defined above.
(3)
See footnote 1 for definition, except Ending Occupancy is calculated on all company owned space.
(4)
Includes all international properties.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
20

 
U.S. MALLS AND PREMIUM OUTLETS LEASE EXPIRATIONS (1)(2)
Year
Number of
Leases
Expiring
Square Feet
Avg. Base
Minimum
Rent PSF
at Expiration (3)
Percentage of
Gross Annual
Rental
Revenues (4)
Inline Stores and Freestanding
Month to Month Leases 2,181 8,168,022 $ 57.43 8.4 %
2024 (4/1/24 – 12/31/24) 1,324 4,122,148 $ 61.25 4.5 %
2025 2,706 10,145,869 $ 59.92 10.8 %
2026 2,424 9,912,738 $ 56.56 8.9 %
2027 1,807 7,286,505 $ 64.72 8.4 %
2028 1,508 6,859,078 $ 67.98 8.2 %
2029 1,103 5,041,122 $ 69.34 6.0 %
2030 629 2,877,425 $ 81.01 4.0 %
2031 366 1,922,251 $ 73.74 2.5 %
2032 451 1,682,827 $ 95.79 2.9 %
2033 554 2,153,531 $ 95.40 3.6 %
2034 149 723,648 $ 81.29 1.1 %
2035 and Thereafter 649 2,744,046 $ 55.57 2.3 %
Specialty Leasing Agreements w/ terms in excess of 12 months 2,290 6,111,324 $ 17.03 1.9 %
Anchors
Month to Month Leases 3 367,982 $ 4.64 0.0 %
2024 (4/1/24 – 12/31/24) 3 426,692 $ 4.48 0.0 %
2025 15 1,536,966 $ 6.19 0.1 %
2026 17 1,795,117 $ 5.23 0.2 %
2027 13 1,765,268 $ 5.32 0.2 %
2028 16 1,986,210 $ 5.73 0.2 %
2029 14 1,302,698 $ 7.59 0.2 %
2030 11 969,893 $ 9.60 0.1 %
2031 6 427,004 $ 9.71 0.1 %
2032 4 282,245 $ 25.21 0.1 %
2033 7 1,028,383 $ 8.48 0.2 %
2034 5 462,206 $ 13.70 0.1 %
2035 and Thereafter 24 2,216,739 $ 16.82 0.6 %
(1)
Does not include TRG portfolio lease expirations.
(2)
Does not consider the impact of renewal options that may be contained in leases.
(3)
Average Base Minimum Rent psf reflects base minimum rent in the respective year of expiration.
(4)
Annual rental revenues represent 2023 consolidated and joint venture combined base rental revenue.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
21

 
U.S. MALLS AND PREMIUM OUTLETS TOP TENANTS (1)
Top Inline Store Tenants (sorted by percentage of total base minimum rent for U.S. properties)
Tenant
Number
of
Stores
Square
Feet
(000’s)
Percent of
Total Sq. Ft. in
U.S. Properties
Percent of Total
Base Minimum Rent
for U.S. Properties
The Gap 282 3,039 1.8 % 2.9 %
Knitwell Group 440 1,998 1.2 % 1.8 %
Tapestry 224 943 0.5 % 1.7 %
Signet Jewelers 348 494 0.3 % 1.6 %
Victoria’s Secret & Co. 133 1,121 0.7 % 1.5 %
Capri Holdings 138 551 0.3 % 1.4 %
American Eagle Outfitters 219 1,379 0.8 % 1.4 %
PVH Corporation 146 1,100 0.6 % 1.3 %
Luxottica Group 371 657 0.4 % 1.3 %
VF Corporation 202 875 0.5 % 1.3 %
Top Anchors (sorted by percentage of total square footage in U.S. properties) (2)
Tenant
Number
of
Stores
Square
Feet
(000’s)
Percent of
Total Sq. Ft. in
U.S. Properties
Percent of Total
Base Minimum Rent
for U.S. Properties
Macy’s 97 18,845 11.0 % 0.3 %
J.C. Penney 53 8,668 5.0 % 0.3 %
Dillard’s 35 6,377 3.7 % *
Nordstrom 24 4,103 2.4 % 0.1 %
Dick’s Sporting Goods 36 2,801 1.6 % 0.6 %
Neiman Marcus 12 1,458 0.8 % 0.1 %
Belk 7 1,194 0.7 % *
Target 7 968 0.6 % 0.1 %
Hudson’s Bay 8 943 0.5 % 0.1 %
Von Maur 7 892 0.5 % *
(1)
Does not include TRG portfolio top tenants.
(2)
Includes space leased and owned by anchors in U.S. Malls; does not include Bloomingdale’s The Outlet Store, Neiman Marcus Last Call, Nordstrom Rack, and Saks Fifth Avenue Off 5th.
*
Less than one-tenth of one percent.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
22

 
CAPITAL EXPENDITURES (1)
(In thousands)
UNCONSOLIDATED
PROPERTIES
CONSOLIDATED
PROPERTIES
TOTAL
OUR
SHARE
New development projects $ 18,427 $ 6,925 $ 3,463
Redevelopment projects with incremental square footage and/or anchor replacement 53,355 47,372 23,631
Redevelopment projects with no incremental square footage 1,174 5,339 2,902
Subtotal new development and redevelopment projects
72,956 59,636 29,996
Tenant allowances 40,999 21,976 10,609
Operational capital expenditures (CAM and non-CAM) 19,973 26,207 11,393
Totals $ 133,928 $ 107,819 $ 51,998
Conversion from accrual to cash basis 29,046 9,796 4,724
Capital Expenditures for the Three Months Ended 3/31/24 (2) $ 162,974 $ 117,615 $ 56,722
Capital Expenditures for the Three Months Ended 3/31/23 (2)
$ 166,070 $ 81,707 $ 39,331
(1)
Does not include TRG portfolio capital expenditures.
(2)
Agrees with the line item “Capital expenditures” on the Combined Statements of Cash Flows for the consolidated properties. No statement of cash flows is prepared for the joint venture properties; however, the above reconciliation was completed in the same manner as the reconciliation for the consolidated properties.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
23

 
DEVELOPMENT ACTIVITY SUMMARY (1)
As of March 31, 2024
(in thousands, except percent)
   
PLATFORM
   PROJECT TYPE
OUR SHARE
OF NET
INVESTMENT
EXPECTED
STABILIZED
RATE OF
RETURN
ACTUAL 2024
INVESTMENT
THRU Q1 2024
FORECASTED
INVESTMENT
Q2 - Q4 2024
FORECASTED
INVESTMENT
FY 2024
FORECASTED
INVESTMENT
FY 2025
FORECASTED
TOTAL INVESTMENT
FY 2024 - 2025
Malls
Redevelopments
$ 671,813 8 % $ 47,503 $ 244,007 $ 291,510 $ 174,823 $ 466,333
Premium Outlets
New Developments
$ 185,791 8 % $ 16,576 $ 66,844 $ 83,420 $ 34,718 $ 118,138
Redevelopments
$ 62,648 10 % $ 511 $ 41,403 $ 41,914 $ 2,005 $ 43,919
The Mills
Redevelopments
$ 11,105 13 % $ 223 $ 6,203 $ 6,426 $ 4,404 $ 10,830
Total Investment (1) $ 931,357 8 % $ 64,813 $ 358,457 $ 423,270 $ 215,950 $ 639,220
Less funding from: Construction Loans,
International JV Cash on hand, etc.
$ (169,084) $ (8,346) $ (63,522) $ (71,868) $ (19,461) $ (91,329)
Total Net Cash Investment $ 762,273 $ 56,467 $ 294,935 $ 351,402 $ 196,489 $ 547,891
Notes:
(1)
Does not include TRG
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
24

 
COMMON AND PREFERRED STOCK INFORMATION
CHANGES IN COMMON SHARE AND LIMITED PARTNERSHIP UNIT OWNERSHIP
For the Period December 31, 2023 through March 31, 2024
COMMON
SHARES (1)
LIMITED
PARTNERSHIP
UNITS (2)
Number Outstanding at December 31, 2023 325,920,522 48,913,717
First Quarter Activity
Redemption of Limited Partnership Units for Cash (279,350)
Restricted Stock/Restricted Stock Unit Awards and Long-Term Incentive Performance (LTIP) Units Earned (3) 54,075 209,784
Treasury Shares Acquired Related to Stock Grant Recipients’ Tax Obligations and Other (30,771)
Number Outstanding at March 31, 2024 325,943,826 48,844,151
Number of Limited Partnership Units and Common Shares at March 31, 2024 374,787,977
PREFERRED STOCK/UNITS OUTSTANDING AS OF MARCH 31, 2024
($ in 000's, except per share amounts)
ISSUER
DESCRIPTION
NUMBER OF
SHARES/UNITS
PER SHARE
LIQUIDATION
PREFERENCE
AGGREGATE
LIQUIDATION
PREFERENCE
TICKER
SYMBOL
Preferred Stock:
Simon Property Group, Inc.
Series J 8.375% Cumulative Redeemable (4)
796,948 $ 50.00 $ 39,847
SPGPrJ
Preferred Units:
Simon Property Group, L.P. 7.50% Cumulative Redeemable (5) 230,373 $ 100.00 $ 23,037
N/A
(1)
Excludes Limited Partnership preferred units relating to preferred stock outstanding.
(2)
Excludes units owned by the Company (shown here as Common Shares) and Limited Partnership Units not exchangeable for common shares.
(3)
Represents restricted stock/restricted stock unit awards and earned LTIP units issued pursuant to the Operating Partnership’s 2019 Stock Incentive Plan, net of forfeitures.
(4)
Each share is redeemable on or after October 15, 2027. The shares are traded on the New York Stock Exchange. The closing price on March 28, 2024 was $60.93 per share.
(5)
Each preferred unit is redeemable upon the occurrence of certain tax triggering events.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
25

 
CREDIT PROFILE (1)
[MISSING IMAGE: bc_creditprofile-pn.jpg]
(1)
As of year end, unless otherwise indicated.
(2)
Non-recourse mortgage net debt includes our pro-rata share of consolidated non-recourse mortgage debt and our pro-rata share of joint venture non-recourse mortgage debt.
(3)
Includes TRG secured, corporate and other debt.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
26

 
SUMMARY OF INDEBTEDNESS (1)
As of March 31, 2024
(In thousands)
TOTAL
INDEBTEDNESS
OUR
SHARE OF
INDEBTEDNESS
WEIGHTED
AVERAGE
END OF PERIOD
INTEREST RATE
WEIGHTED
AVERAGE
YEARS TO
MATURITY
Consolidated Indebtedness
Mortgage Debt
Fixed Rate
$ 4,832,819 $ 4,663,223 3.92 % 2.8
Floating Rate Debt (Swapped to Fixed)
206,039 188,151 4.64 % 3.6
Floating Rate Debt (Hedged) (2)
124,345 97,389 5.82 % 0.8
Variable Rate Debt
137,225 120,534 7.20 % 2.2
Total Mortgage Debt
5,300,428 5,069,297 4.06 % 2.8
Unsecured Debt
Fixed Rate
20,058,602 20,058,602 3.34 % 9.4
Revolving Credit
Facility – USD Currency
305,000 305,000 5.22 % 4.2
Total Revolving Credit Facilities
305,000 305,000 5.22 % 4.2
Total Unsecured Debt
20,363,602 20,363,602 3.37 % 9.3
Premium
11,798 11,798
Discount
(82,945) (82,945)
Debt Issuance Costs
(134,138) (132,919)
Other Debt Obligations
60,595 60,595
Consolidated Mortgages and
Unsecured Indebtedness (2)
$ 25,519,340 $ 25,289,428 3.51 % 8.0
Joint Venture Indebtedness
Mortgage Debt
Fixed Rate
$ 11,161,604 $ 5,301,664 4.33 % 3.6
Floating Rate Debt (Swapped to Fixed)
760,512 331,857 4.81 % 3.4
Floating Rate Debt (Hedged) (2)
1,082,550 507,151 6.01 % 2.5
Variable Rate Debt
754,713 318,639 6.46 % 2.2
TMLP Debt (3)
325,011 6,966
Total Mortgage Debt
14,084,390 6,466,277 4.59 % 3.5
Debt Issuance Costs
(27,667) (13,372)
Joint Venture Mortgages and
Other Indebtedness (2)
$ 14,056,723 $ 6,452,905 4.59 % 3.5
Our Share of Total Indebtedness
$ 31,742,333 3.73 % 7.1
TOTAL
INDEBTEDNESS
OUR
SHARE OF
INDEBTEDNESS
WEIGHTED
AVERAGE
END OF PERIOD
INTEREST RATE
WEIGHTED
AVERAGE
YEARS TO
MATURITY
Summary of Our Share of Fixed
and Variable Rate Debt
Consolidated
Fixed
99.2 % $ 25,075,339 3.49 % 8.1
Variable
0.8 % 214,089 6.58 % 1.6
100.0 % 25,289,428 3.51 % 8.0
Joint Venture
Fixed
87.3 % $ 5,630,804 4.36 % 3.6
Variable
12.7 % 822,101 6.18 % 2.4
100.0 % 6,452,905 4.59 % 3.5
Total Debt
$ 31,742,333
Total Fixed Debt
96.7 % $ 30,706,143 3.65 % 7.3
Total Variable Debt
3.3 % $ 1,036,190 6.27 % 2.2
Total Variable Debt Inclusive of In-the Money-Caps
1.4 %
(1)
Does not include TRG secured and corporate debt.
(2)
Amounts give effect to outstanding derivative instruments as footnoted in the Property and Debt Information.
(3)
See footnote 10 on the Property and Debt Information.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
27

 
TOTAL DEBT AMORTIZATION AND MATURITIES BY YEAR (OUR SHARE) (1)
As of March 31, 2024
(In thousands)
UNSECURED CONSOLIDATED DEBT
SECURED CONSOLIDATED DEBT
UNCONSOLIDATED JOINT VENTURE DEBT
TOTAL
Year
OUR SHARE
OF DEBT
WEIGHTED
AVERAGE
RATE
OUR SHARE
OF DEBT
WEIGHTED
AVERAGE
RATE
OUR SHARE
OF DEBT
WEIGHTED
AVERAGE
RATE
OUR SHARE
OF DEBT
WEIGHTED
AVERAGE
RATE
2024 $ 1,900,000 2.65 % $ 373,393 4.44 % $ 693,566 4.29 % $ 2,966,959 3.24 %
2025 1,639,650 2.76 % 920,230 3.70 % 1,237,549 4.23 % 3,797,429 3.46 %
2026 2,359,476 3.35 % 2,477,358 4.15 % 1,340,949 4.50 % 6,177,783 3.92 %
2027 2,050,000 2.84 % 384,157 4.48 % 1,127,128 4.41 % 3,561,285 3.52 %
2028 1,105,000 2.71 % 48,808 3.85 % 808,582 4.31 % 1,962,390 3.40 %
2029 1,250,000 2.45 % 516,759 3.43 % 35,724 0.37 % 1,802,483 2.72 %
2030 750,000 2.65 % 232,324 3.12 % 982,324 2.91 %
2031 700,000 2.20 % 226,824 3.21 % 48,528 4.17 % 975,352 2.52 %
2032 1,400,000 2.45 % 343,040 5.25 % 1,743,040 3.07 %
2033 1,459,476 3.07 % 121,768 6.46 % 587,196 6.80 % 2,168,440 4.30 %
2034 500,000 6.25 % 839 9.25 % 500,839 6.25 %
Thereafter 5,250,000 4.71 % 10,852 4.46 % 5,260,852 4.71 %
Face Amounts of Indebtedness $ 20,363,602 3.37 % $ 5,069,297 4.06 % $ 6,466,277 4.59 % $ 31,899,176 3.73 %
Premiums (Discounts) on Indebtedness, Net (73,010) 1,863 (71,147)
Debt Issuance Costs (106,766) (26,153) (13,372) (146,291)
Other Debt Obligations 60,595 60,595
Our Share of Total Indebtedness $ 20,183,826 $ 5,105,602 $ 6,452,905 $ 31,742,333
(1)
Does not include TRG.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
28

 
Unsecured Debt Information
As of March 31, 2024
DEBT INFORMATION
MATURITY
DATE
INTEREST
RATE
TYPE
INDEBTEDNESS
TOTAL
($ IN 000’S)
Unsecured Indebtedness:
Simon Property Group, LP (Sr. Notes) 9/13/2024 2.00 % Fixed 1,000,000
Simon Property Group, LP (Sr. Notes) 10/1/2024 3.38 % Fixed 900,000
Simon Property Group, LP (Euro Sr. Notes) 5/13/2025 1.25 % Fixed 539,650(1)
Simon Property Group, LP (Sr. Notes) 9/1/2025 3.50 % Fixed 1,100,000
Simon Property Group, LP (Sr. Notes) 1/15/2026 3.30 % Fixed 800,000
Simon Property Group, LP (Exchangable Euro Sr. Bonds) 11/14/2026
(2)
3.50 % Fixed 809,476(3)
Simon Property Group, LP (Sr. Notes) 11/30/2026 3.25 % Fixed 750,000
Simon Property Group, LP (Sr. Notes) 1/15/2027 1.38 % Fixed 550,000
Simon Property Group, LP (Sr. Notes) 6/15/2027 3.38 % Fixed 750,000
Simon Property Group, LP (Sr. Notes) 12/1/2027 3.38 % Fixed 750,000
Simon Property Group, LP (Sr. Notes) 2/1/2028 1.75 % Fixed 800,000
Revolving Credit Facility – USD Currency 6/30/2028
(4)(5)
5.22 % Fixed 305,000
Simon Property Group, LP (Sr. Notes) 9/13/2029 2.45 % Fixed 1,250,000
Simon Property Group, LP (Sr. Notes) 7/15/2030 2.65 % Fixed 750,000
Simon Property Group, LP (Sr. Notes) 2/1/2031 2.20 % Fixed 700,000
Simon Property Group, LP (Sr. Notes) 1/15/2032 2.25 % Fixed 700,000
Simon Property Group, LP (Sr. Notes) 2/1/2032 2.65 % Fixed 700,000
Simon Property Group, LP (Sr. Notes) 3/8/2033 5.50 % Fixed 650,000
Simon Property Group, LP (Euro Sr. Notes) 3/19/2033 1.13 % Fixed 809,476(3)
Simon Property Group, LP (Sr. Notes) 1/15/2034 6.25 % Fixed 500,000
Simon Property Group, LP (Sr. Notes) 2/1/2040 6.75 % Fixed 600,000
Simon Property Group, LP (Sr. Notes) 3/15/2042 4.75 % Fixed 550,000
Simon Property Group, LP (Sr. Notes) 10/1/2044 4.25 % Fixed 400,000
Simon Property Group, LP (Sr. Notes) 11/30/2046 4.25 % Fixed 550,000
Simon Property Group, LP (Sr. Notes) 9/13/2049 3.25 % Fixed 1,250,000
Simon Property Group, LP (Sr. Notes) 7/15/2050 3.80 % Fixed 750,000
Simon Property Group, LP (Sr. Notes) 3/8/2053 5.85 % Fixed 650,000
Simon Property Group, LP (Sr. Notes) 1/15/2054 6.65 % Fixed 500,000
Total Unsecured Indebtedness at Face Value $ 20,363,602(6)
(1)
Amount shown in USD equivalent; EUR equivalent is 500.0 million.
(2)
Notes exchangable into ordinary shares of Klépierre S.A., at a common stock price of €27.2092.
(3)
Amount shown in USD equivalent; EUR equivalent is 750.0 million.
(4)
Through an interest rate swap agreement which matures on December 31, 2025, interest is essentially fixed at the all-in-rate presented.
(5)
Includes applicable extensions available at our option.
(6)
Also represents our share of Total Unsecured Indebtedness.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
29

 
PROPERTY AND DEBT INFORMATION
As of March 31, 2024
DEBT INFORMATION
PROPERTY NAME
STATE
CITY (CBSA)
LEGAL
OWNERSHIP
TOTAL
SQUARE FEET
MATURITY
DATE
INTEREST
RATE (1)
TYPE
INDEBTEDNESS ($ IN 000’S)
TOTAL
OUR SHARE
Malls
1. Apple Blossom Mall VA Winchester
49.1%
473,909
(2)
2. Auburn Mall MA Auburn
56.4%
498,585
(2)
3. Aventura Mall (3) FL Miami Beach (Miami)
33.3%
2,128,570
07/01/28
4.12%
Fixed
1,750,000
583,333
4. Barton Creek Square TX Austin
100.0%
1,450,481
(2)
5. Battlefield Mall MO Springfield
100.0%
1,202,992
(2)
6. Bay Park Square WI Green Bay
100.0%
690,367
(2)
7. Brea Mall CA Brea (Los Angeles)
100.0%
1,317,962
(2)
8. Briarwood Mall MI Ann Arbor
50.0%
869,614
09/01/26
3.29%
Fixed
165,000
82,500
9. Brickell City Centre (3) FL Miami
25.0%
474,958
(2)
10. Broadway Square TX Tyler
100.0%
613,338
(2)
11. Burlington Mall MA Burlington (Boston)
100.0%
1,257,235
(2)
12. Cape Cod Mall MA Hyannis
56.4%
712,314
07/30/26
(5)
7.63%
Variable
52,000
29,313
13. Castleton Square IN Indianapolis
100.0%
1,378,543
(2)
14. Cielo Vista Mall TX El Paso
100.0%
1,244,860
(2)
15. Coconut Point FL Estero
50.0%
1,122,669
10/01/26
3.95%
Fixed
170,641
85,321
16. College Mall IN Bloomington
100.0%
610,243
(2)
17. Columbia Center WA Kennewick
100.0%
763,264
(2)
18. Copley Place MA Boston
94.4%
(4)
1,258,713
(2)
19. Coral Square FL Coral Springs (Miami)
97.2%
944,746
(2)
20. Cordova Mall FL Pensacola
100.0%
932,807
(2)
21. Dadeland Mall FL Miami
50.0%
1,510,820
01/05/27
3.11%
Fixed
367,586
183,793
22. Del Amo Fashion Center CA Torrance (Los Angeles)
50.0%
2,506,760
06/01/27
3.66%
Fixed
585,000
292,500
23. Domain, The TX Austin
100.0%
1,235,964
07/01/31
3.09%
Fixed
210,000
210,000
24. Empire Mall SD Sioux Falls
100.0%
1,168,297
12/01/25
4.31%
Fixed
172,402
172,402
25. Falls, The FL Miami
50.0%
708,042
09/01/26
3.45%
Fixed
150,000
75,000
26.
Fashion Centre at Pentagon City, The
VA Arlington (Washington, DC)
42.5%
1,035,971
05/09/26
(5)(31)
6.94%
Variable
455,000
193,376
27. Fashion Mall at Keystone, The IN Indianapolis
100.0%
710,161
(2)
28. Fashion Valley CA San Diego
50.0%
1,730,083
06/01/33
5.73%
Fixed
450,000
225,000
29. Firewheel Town Center TX Garland (Dallas)
100.0%
996,092
(2)
30. Florida Mall, The FL Orlando
50.0%
1,726,572
02/09/27
(5)(32)
5.30%
Variable
600,000
300,000
31. Forum Shops at Caesars Palace, The NV Las Vegas
100.0%
676,594
(2)
32. Galleria, The TX Houston
50.4%
2,006,748
03/01/25
3.55%
Fixed
1,200,000
604,440
33. Greenwood Park Mall IN Greenwood (Indianapolis)
100.0%
1,286,563
(2)
34. Haywood Mall SC Greenville
100.0%
1,251,801
(2)
35. King of Prussia PA King of Prussia (Philadelphia)
100.0%
2,671,334
(2)
36. La Plaza Mall TX McAllen
100.0%
1,323,587
(2)
37. Lakeline Mall TX Cedar Park (Austin)
100.0%
1,098,830
(2)
38. Lehigh Valley Mall PA Whitehall
50.0%
1,191,858
11/01/27
4.06%
Fixed
176,100
88,050
39. Lenox Square GA Atlanta
100.0%
1,535,937
(2)
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
30

 
PROPERTY AND DEBT INFORMATION
As of March 31, 2024
DEBT INFORMATION
PROPERTY NAME
STATE
CITY (CBSA)
LEGAL
OWNERSHIP
TOTAL
SQUARE FEET
MATURITY
DATE
INTEREST
RATE (1)
TYPE
INDEBTEDNESS ($ IN 000’S)
TOTAL
OUR SHARE
40. Mall at Rockingham Park, The NH Salem (Boston)
28.2%
1,063,692
06/01/26
4.04%
Fixed
262,000
73,845
41. Mall of Georgia GA Buford (Atlanta)
100.0%
1,848,780
(2)
42. Mall of New Hampshire, The NH Manchester
56.4%
803,161
07/01/25
4.11%
Fixed
150,000
84,555
43. McCain Mall AR N. Little Rock
100.0%
789,435
(2)
44. Meadowood Mall NV Reno
50.0%
927,433
12/01/26
5.75%
Fixed
103,207
51,604
45. Menlo Park Mall NJ Edison (New York)
100.0%
1,262,478
(2)
46. Miami International Mall FL Miami
95.0%
1,080,617
02/06/26
(5)
6.92%
Fixed
158,000
150,094
47. Midland Park Mall TX Midland
100.0%
644,974
(2)
48. Miller Hill Mall MN Duluth
100.0%
827,726
(2)
49. North East Mall TX Hurst (Dallas)
100.0%
1,644,991
(2)
50. Northshore Mall MA Peabody (Boston)
56.4%
1,584,018
07/05/25
8.02%
Fixed
189,078
106,584
51. Ocean County Mall NJ Toms River (New York)
100.0%
889,661
(2)
52. Orland Square IL Orland Park (Chicago)
100.0%
1,230,541
(2)
53. Penn Square Mall OK Oklahoma City
94.5%
1,083,376
01/01/26
3.84%
Fixed
310,000
292,938
54. Pheasant Lane Mall NH Nashua
(6)
978,797
(2)
55. Phipps Plaza GA Atlanta
100.0%
942,023
(2)
56. Plaza Carolina PR Carolina (San Juan)
100.0%
1,156,273
(2)
57. Prien Lake Mall LA Lake Charles
100.0%
717,962
(2)
58. Quaker Bridge Mall NJ Lawrenceville
50.0%
1,081,238
05/01/26
4.20%
Fixed
180,000
90,000
59. Rockaway Townsquare NJ Rockaway (New York)
100.0%
1,243,804
(2)
60. Roosevelt Field NY Garden City (New York)
100.0%
2,349,768
(2)
61. Ross Park Mall PA Pittsburgh
100.0%
1,232,928
(2)
62. Santa Rosa Plaza CA Santa Rosa
100.0%
698,089
(2)
63. Shops at Chestnut Hill, The MA Chestnut Hill (Boston)
94.4%
470,201
08/31/33
6.66%
Fixed
94,236
88,996
64. Shops at Clearfork, The TX Fort Worth
45.0%
556,734
03/11/30
(25)
2.81%
Fixed
145,000
65,250
65. Shops at Crystals, The NV Las Vegas
50.0%
273,171
07/01/26
3.74%
Fixed
550,000
275,000
66. Shops at Mission Viejo, The CA Mission Viejo (Los Angeles)
51.0%
1,261,080
02/01/25
3.61%
Fixed
289,240
147,512
67. Shops at Nanuet, The NY Nanuet
100.0%
757,640
(2)
68. Shops at Riverside, The NJ Hackensack (New York)
100.0%
726,249
(2)
69. Smith Haven Mall NY Lake Grove (New York)
25.0%
(7)
1,249,201
04/30/24
8.43%
Variable
171,750
42,938
70. South Hills Village PA Pittsburgh
100.0%
1,123,907
(2)
71. South Shore Plaza MA Braintree (Boston)
100.0%
1,587,733
(2)
72. Southdale Center MN Edina (Minneapolis)
100.0%
1,149,997
(2)
73. SouthPark NC Charlotte
100.0%
1,683,167
(2)
74. Springfield Mall (3) PA Springfield (Philadelphia)
50.0%
610,342
10/06/25
4.45%
Fixed
54,971
27,486
75. St. Charles Towne Center MD Waldorf  (Washington, DC)
100.0%
980,164
(2)
76. St. Johns Town Center FL Jacksonville
50.0%
1,442,709
09/11/24
3.82%
Fixed
350,000
175,000
77. Stanford Shopping Center CA Palo Alto (San Jose)
94.4%
(4)
1,291,886
(2)
78. Stoneridge Shopping Center CA Pleasanton (San Francisco)
49.9%
1,299,774
09/05/26
3.50%
Fixed
330,000
164,670
79. Summit Mall OH Akron
100.0%
774,341
10/01/26
3.31%
Fixed
85,000
85,000
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
31

 
PROPERTY AND DEBT INFORMATION
As of March 31, 2024
DEBT INFORMATION
PROPERTY NAME
STATE
CITY (CBSA)
LEGAL
OWNERSHIP
TOTAL
SQUARE FEET
MATURITY
DATE
INTEREST
RATE (1)
TYPE
INDEBTEDNESS ($ IN 000’S)
TOTAL
OUR SHARE
80. Tacoma Mall WA Tacoma (Seattle)
100.0%
1,261,039
(2)
81. Tippecanoe Mall IN Lafayette
100.0%
864,759
(2)
82. Town Center at Boca Raton FL Boca Raton (Miami)
100.0%
1,779,257
(2)
83. Towne East Square KS Wichita
100.0%
1,157,209
(2)
84. Treasure Coast Square FL Jensen Beach
100.0%
875,028
(2)
85. Tyrone Square FL St. Petersburg (Tampa)
100.0%
960,452
(2)
86. University Park Mall IN Mishawaka
100.0%
917,772
(2)
87. Walt Whitman Shops NY Huntington Station (New York)
100.0%
1,083,139
(2)
88. West Town Mall TN Knoxville
50.0%
1,281,340
(2)
89. Westchester, The NY White Plains (New York)
40.0%
805,161
02/01/30
3.25%
Fixed
400,000
160,000
90. White Oaks Mall IL Springfield
88.6%
925,552
06/01/24
(28)
7.75%
Variable
38,000
33,684
06/01/24
8.32%
Variable
375
332
91. Wolfchase Galleria TN Memphis
94.5%
1,151,393
11/01/26
4.15%
Fixed
155,152
146,612
92. Woodfield Mall IL Schaumburg (Chicago)
50.0%
2,151,815
12/01/33
6.71%
Fixed
294,000
147,000
93. Woodland Hills Mall OK Tulsa
94.5%
1,237,510
(2)
Total Mall Square Footage
106,089,671
Lifestyle Centers
1. ABQ Uptown NM Albuquerque
100.0%
228,752
(2)
2. Hamilton Town Center IN Noblesville (Indianapolis)
50.0%
675,606
02/24/27
(5)
7.68%
Variable
78,800
39,400
3. Liberty Tree Mall MA Danvers
49.1%
861,456
05/03/28
(25)
6.18%
Fixed
28,230
13,872
4. Northgate Station WA Seattle
100.0%
416,953
(2)
5. Pier Park FL Panama City Beach
65.6%
946,951
(2)
6. University Park Village TX Fort Worth
100.0%
170,740
05/01/28
3.85%
Fixed
50,973
50,973
Total Lifestyle Centers Square
Footage
3,300,458
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
32

 
PROPERTY AND DEBT INFORMATION
As of March 31, 2024
DEBT INFORMATION
PROPERTY NAME
STATE
CITY (CBSA)
LEGAL
OWNERSHIP
TOTAL
SQUARE FEET
MATURITY
DATE
INTEREST
RATE (1)
TYPE
INDEBTEDNESS ($ IN 000’S)
TOTAL
OUR SHARE
Premium Outlets
1. Albertville Premium Outlets MN Albertville (Minneapolis)
100.0%
305,148
(2)
2. Allen Premium Outlets TX Allen (Dallas)
100.0%
548,455
(2)
3. Aurora Farms Premium Outlets OH Aurora (Cleveland)
100.0%
265,874
(2)
4. Birch Run Premium Outlets MI Birch Run (Detroit)
100.0%
593,316
02/06/26
4.21%
Fixed
123,000
123,000
5. Camarillo Premium Outlets CA Camarillo (Los Angeles)
100.0%
691,571
(2)
6. Carlsbad Premium Outlets CA Carlsbad (San Diego)
100.0%
288,871
(2)
7. Carolina Premium Outlets NC Smithfield (Raleigh)
100.0%
438,789
(2)
8. Charlotte Premium Outlets NC Charlotte
50.0%
398,366
07/01/28
4.27%
Fixed
98,888
49,444
9. Chicago Premium Outlets IL Aurora (Chicago)
100.0%
687,048
(2)
10. Cincinnati Premium Outlets OH Monroe (Cincinnati)
100.0%
398,986
(2)
11. Clarksburg Premium Outlets MD Clarksburg (Washington, DC)
66.0%
389,983
01/01/28
3.95%
Fixed
156,673
103,404
12. Clinton Premium Outlets CT Clinton
100.0%
276,162
(2)
13. Denver Premium Outlets CO Thornton (Denver)
100.0%
328,109
(2)
14. Desert Hills Premium Outlets CA Cabazon (Palm Springs)
100.0%
656,002
(2)
15. Ellenton Premium Outlets FL Ellenton (Tampa)
100.0%
477,158
12/01/25
4.30%
Fixed
178,000
178,000
16. Finger Lakes Premium Outlets NY Waterloo
100.0%
422,403
(2)
17. Folsom Premium Outlets CA Folsom (Sacramento)
100.0%
298,738
(2)
18. Gilroy Premium Outlets CA Gilroy (San Jose)
100.0%
578,309
(2)
19. Gloucester Premium Outlets NJ Blackwood (Philadelphia)
66.0%
378,518
03/01/33
6.12%
Fixed
75,000
50,003
20. Grand Prairie Premium Outlets TX Grand Prairie (Dallas)
100.0%
423,465
(2)
21. Grove City Premium Outlets PA Grove City (Pittsburgh)
100.0%
531,277
12/01/25
4.31%
Fixed
140,000
140,000
22. Gulfport Premium Outlets MS Gulfport
100.0%
300,215
12/01/25
4.35%
Fixed
50,000
50,000
23. Hagerstown Premium Outlets MD
Hagerstown (Baltimore/Washington, DC)
100.0%
485,654
02/06/26
4.26%
Fixed
69,532
69,532
24. Houston Premium Outlets TX Cypress (Houston)
100.0%
548,472
(2)
25. Indiana Premium Outlets IN Edinburgh (Indianapolis)
100.0%
378,254
(2)
26. Jackson Premium Outlets NJ Jackson (New York)
100.0%
285,595
(2)
27. Jersey Shore Premium Outlets NJ Tinton Falls (New York)
100.0%
434,707
(2)
28. Johnson Creek Premium Outlets WI Johnson Creek
100.0%
277,663
(2)
29. Kittery Premium Outlets ME Kittery
100.0%
259,963
(2)
30. Las Americas Premium Outlets CA San Diego
100.0%
689,227
(2)
31. Las Vegas North Premium Outlets NV Las Vegas
100.0%
675,809
(2)
32. Las Vegas South Premium Outlets NV Las Vegas
100.0%
535,744
(2)
33. Lee Premium Outlets MA Lee
100.0%
224,719
06/01/26
(8)
4.17%
Fixed
46,005
46,005
34. Leesburg Premium Outlets VA Leesburg (Washington, DC)
100.0%
478,218
(2)
35. Lighthouse Place Premium Outlets IN Michigan City (Chicago, IL)
100.0%
454,819
(2)
36. Merrimack Premium Outlets NH Merrimack
100.0%
408,869
(2)
37. Napa Premium Outlets CA Napa
100.0%
178,914
(2)
38. Norfolk Premium Outlets VA Norfolk
65.0%
332,288
04/01/32
4.50%
Fixed
75,000
48,750
39. North Bend Premium Outlets WA North Bend (Seattle)
100.0%
189,132
(2)
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
33

 
PROPERTY AND DEBT INFORMATION
As of March 31, 2024
DEBT INFORMATION
PROPERTY NAME
STATE
CITY (CBSA)
LEGAL
OWNERSHIP
TOTAL
SQUARE FEET
MATURITY
DATE
INTEREST
RATE (1)
TYPE
INDEBTEDNESS ($ IN 000’S)
TOTAL
OUR SHARE
40. North Georgia Premium Outlets GA Dawsonville (Atlanta)
100.0%
541,124
(2)
41.
Orlando International Premium Outlets
FL Orlando
100.0%
774,285
(2)
42. Orlando Vineland Premium Outlets FL Orlando
100.0%
657,452
(2)
43. Petaluma Village Premium Outlets CA Petaluma (San Francisco)
100.0%
201,656
(2)
44. Philadelphia Premium Outlets PA Limerick (Philadelphia)
100.0%
549,062
(2)
45. Phoenix Premium Outlets AZ Chandler (Phoenix)
100.0%
356,519
(2)
46. Pismo Beach Premium Outlets CA Pismo Beach
100.0%
147,603
09/06/26
(9)
3.33%
Fixed
31,017
31,017
47. Pleasant Prairie Premium Outlets WI Pleasant Prairie (Chicago, IL/
100.0%
402,524
09/01/27
4.00%
Fixed
145,000
145,000
Milwaukee)
48. Pocono Premium Outlets PA Tannersville
100.0%
411,885
(2)
49. Puerto Rico Premium Outlets PR Barceloneta
100.0%
353,166
(2)
50. Queenstown Premium Outlets MD Queenstown (Baltimore)
100.0%
289,748
09/06/26
(9)
3.33%
Fixed
54,489
54,489
51. Rio Grande Valley Premium Outlets TX Mercedes (McAllen)
100.0%
603,987
(2)
52. Round Rock Premium Outlets TX Round Rock (Austin)
100.0%
498,420
(2)
53. San Francisco Premium Outlets CA Livermore (San Francisco)
100.0%
697,191
(2)
54. San Marcos Premium Outlets TX San Marcos (Austin/
100.0%
737,760
(2)
San Antonio)
55. Seattle Premium Outlets WA Tulalip (Seattle)
100.0%
554,522
(2)
56. Silver Sands Premium Outlets FL Destin
50.0%
448,406
03/01/32
3.96%
Fixed
140,000
70,000
57. St. Augustine Premium Outlets FL St. Augustine (Jacksonville)
100.0%
328,069
(2)
58. St. Louis Premium Outlets MO St. Louis (Chesterfield)
60.0%
351,167
10/06/24
4.06%
Fixed
87,416
52,450
59. Tampa Premium Outlets FL Lutz (Tampa)
100.0%
460,387
(2)
60. Tanger Outlets – Columbus (3) OH Sunbury (Columbus)
50.0%
355,279
10/01/32
6.25%
Fixed
71,000
35,500
61.
Tanger Outlets – Galveston/Houston (3)
TX Texas City
50.0%
352,706
06/16/28
(5)
8.33%
Variable
29,000
14,500
06/16/28
(5)(29)
7.44%
Fixed
29,000
14,500
62. Tucson Premium Outlets AZ Marana (Tucson)
100.0%
367,191
(2)
63. Twin Cities Premium Outlets MN Eagan
35.0%
409,125
11/06/24
4.32%
Fixed
115,000
40,250
64. Vacaville Premium Outlets CA Vacaville
100.0%
447,247
(2)
65. Waikele Premium Outlets HI Waipahu (Honolulu)
100.0%
219,374
(2)
66. Williamsburg Premium Outlets VA Williamsburg
100.0%
519,196
02/06/26
4.23%
Fixed
185,000
185,000
67. Woodburn Premium Outlets OR Woodburn (Portland)
100.0%
389,402
(2)
68.
Woodbury Common Premium Outlets
NY Central Valley (New York)
100.0%
915,716
(2)
69. Wrentham Village Premium Outlets MA Wrentham (Boston)
100.0%
672,935
(2)
Total U.S. Premium Outlet Square Footage
30,527,914
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
34

 
PROPERTY AND DEBT INFORMATION
As of March 31, 2024
DEBT INFORMATION
PROPERTY NAME
STATE
CITY (CBSA)
LEGAL
OWNERSHIP
TOTAL
SQUARE FEET
MATURITY
DATE
INTEREST
RATE (1)
TYPE
INDEBTEDNESS ($ IN 000’S)
TOTAL
OUR SHARE
The Mills
1. Arizona Mills AZ Tempe (Phoenix)
100.0%
1,221,195
09/01/26
3.80%
Fixed
95,441
95,441
2. Arundel Mills MD Hanover (Baltimore)
59.3%
1,950,796
11/01/33
7.70%
Fixed
360,000
213,301
3. Colorado Mills CO Lakewood (Denver)
37.5%
1,365,034
11/01/24
4.28%
Fixed
120,331
45,124
07/01/31
2.80%
Fixed
30,000
11,250
4. Concord Mills NC Concord (Charlotte)
59.3%
1,367,028
11/01/32
6.55%
Fixed
231,756
137,339
5. Grapevine Mills TX Grapevine (Dallas)
59.3%
1,781,167
10/01/24
3.83%
Fixed
268,000
158,817
6. Great Mall CA Milpitas (San Jose)
100.0%
1,365,123
(2)
7. Gurnee Mills IL Gurnee (Chicago)
100.0%
1,929,429
10/01/26
3.99%
Fixed
257,710
257,710
8. Katy Mills TX Katy (Houston)
62.5%
(7)
1,681,011
08/01/32
5.77%
Fixed
127,489
79,681
9. Mills at Jersey Gardens, The NJ Elizabeth
100.0%
1,305,398
(2)
10. Ontario Mills CA Ontario (Riverside)
50.0%
1,429,406
(2)
11. Opry Mills TN Nashville
100.0%
1,174,616
07/01/26
4.09%
Fixed
375,000
375,000
12. Outlets at Orange, The CA Orange (Los Angeles)
100.0%
867,118
04/01/24
(36)
4.22%
Fixed
215,000
215,000
13. Potomac Mills VA
Woodbridge (Washington, DC)
100.0%
1,565,876
11/01/26
3.46%
Fixed
416,000
416,000
14. Sawgrass Mills FL Sunrise (Miami)
100.0%
2,368,352
(2)
Total The Mills Square Footage
21,371,549
Other Properties
Calhoun Outlet Marketplace, Dover Mall, Florida Keys Outlet Marketplace,
Gaffney Outlet Marketplace, Orlando Outlet Marketplace, Osage Beach
Outlet Marketplace, Oxford Valley Mall, Philadelphia Mills, Southridge Mall,
Square One Mall, Solomon Pond Mall, Sugarloaf Mills, The Avenues
(7)(8)(10)
854,586
355,316
Total Other Properties Square
Footage
10,436,959
TOTAL U.S. SQUARE FOOTAGE (11)(12)
171,726,551
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
35

 
PROPERTY AND DEBT INFORMATION
As of March 31, 2024
DEBT INFORMATION
PROPERTY NAME
STATE
CITY (CBSA)
LEGAL
OWNERSHIP
TOTAL
SQUARE FEET
MATURITY
DATE
INTEREST
RATE (1)
TYPE
INDEBTEDNESS ($ IN 000’S)
TOTAL
OUR SHARE
International Properties
AUSTRIA
1.
Parndorf Designer Outlet Phases 3 & 4
Vienna
90.0%
118,000
07/04/29
(13)
2.00%
Fixed
195,178
175,660
Austria Square Footage
118,000
CANADA
2.
Premium Outlet Collection
Edmonton IA
Edmonton (Alberta)
50.0%
422,500
11/30/25
(14)
6.59%
Variable
100,779
50,390
3.
Premium Outlets Montréal
Montréal (Quebec)
50.0%
367,400
06/01/24
(14)
3.08%
Fixed
88,610
44,305
4.
Toronto Premium Outlets
Toronto (Ontario)
50.0%
504,900
(2)
5.
Vancouver Designer Outlet
Vancouver (British Columbia)
45.0%
326,000
12/01/27
(5)(14)(25)
5.51%
Fixed
60,920
27,414
12/01/27
(5)(14)(27)
5.83%
Fixed
60,920
27,414
Canada Square Footage
1,620,800
FRANCE
6.
Paris-Giverny Designer Outlet
Vernon
73.8%
228,000
06/11/25
(13)
7.69%
Variable
18,265
13,476
06/11/25
(13)(28)
4.80%
Variable
86,345
63,705
7.
Provence Designer Outlet
Miramas
90.0%
269,000
07/27/27
(5)(13)
4.92%
Fixed
102,318
92,086
France Square Footage
497,000
GERMANY
8.
Ochtrup Designer Outlet
Ochtrup
70.5%
191,500
06/30/26
(13)
2.10%
Fixed
53,965
38,045
Germany Square Footage
191,500
ITALY
9.
La Reggia Designer Outlet
Marcianise (Naples)
90.0%
344,000
03/31/27
(13)
6.39%
Variable
34,538
31,084
03/31/27
(13)(25)
4.25%
Fixed
138,150
124,335
10.
Noventa Di Piave Designer Outlet
Venice
90.0%
353,000
07/25/25
(13)
2.00%
Fixed
299,606
269,645
Italy Square Footage
697,000
JAPAN
11.
Ami Premium Outlets
Ami (Tokyo)
40.0%
315,000
(2)
12.
Fukaya-Hanazono Premium Outlets
Fukaya City (Saitama)
40.0%
296,300
09/30/32
(15)
0.76%
Fixed
70,702
28,281
13.
Gotemba Premium Outlets
Gotemba City (Tokyo)
40.0%
659,500
04/08/27
(15)
0.31%
Variable
85,901
34,360
14.
Kobe-Sanda Premium Outlets
Kobe (Osaka)
40.0%
441,000
(2)
15.
Rinku Premium Outlets
Izumisano (Osaka)
40.0%
512,500
07/31/27
(15)
0.30%
Fixed
38,986
15,594
16.
Sano Premium Outlets
Sano (Tokyo)
40.0%
390,800
02/28/25
(15)
0.28%
Fixed
30,065
12,026
17.
Sendai-Izumi Premium Outlets
Izumi Park Town (Sendai)
40.0%
164,200
(2)
18.
Shisui Premium Outlets
Shisui (Chiba)
40.0%
434,600
05/31/29
(15)
0.37%
Fixed
33,038
13,215
11/30/28
(15)
1.03%
Fixed
17,180
6,872
19.
Toki Premium Outlets
Toki (Nagoya)
40.0%
367,700
11/30/24
(15)
0.21%
Fixed
17,510
7,004
11/30/24
(15)
0.39%
Variable
2,313
925
20.
Tosu Premium Outlets
Fukuoka (Kyushu)
40.0%
328,400
10/31/26
(15)
0.36%
Variable
40,968
16,387
Japan Square Footage
3,910,000
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
36

 
PROPERTY AND DEBT INFORMATION
As of March 31, 2024
DEBT INFORMATION
PROPERTY NAME
STATE
CITY (CBSA)
LEGAL
OWNERSHIP
TOTAL
SQUARE FEET
MATURITY
DATE
INTEREST
RATE (1)
TYPE
INDEBTEDNESS ($ IN 000’S)
TOTAL
OUR SHARE
KOREA
21.
Busan Premium Outlets
Busan
50.0%
360,200
11/23/25
(16)
4.44%
Fixed
91,204
45,602
22.
Jeju Premium Outlets
Jeju Province
50.0%
92,000
(2)
23.
Paju Premium Outlets
Paju (Seoul)
50.0%
558,900
03/13/25
(16)
3.06%
Fixed
45,306
22,653
24.
Siheung Premium Outlets
Siheung (Seoul)
50.0%
444,400
03/15/26
(16)
4.38%
Fixed
103,979
51,990
25.
Yeoju Premium Outlets
Yeoju (Seoul)
50.0%
551,600
03/06/26
(16)
3.26%
Fixed
42,334
21,167
South Korea Square Footage
2,007,100
MALAYSIA
26.
Genting Highlands Premium Outlets
Pahang (Kuala Lumpur)
50.0%
277,500
(2)
27.
Johor Premium Outlets
Johor (Singapore)
50.0%
309,400
07/31/24
(17)
5.06%
Variable
2,125
1,063
Malaysia Square Footage
586,900
MEXICO
28.
Premium Outlets Punta Norte
Mexico City
50.0%
333,000
(2)
29.
Premium Outlets Querétaro
Querétaro
50.0%
274,800
06/20/28
(18)
14.40%
Variable
1,028
514
12/20/33
(18)
12.14%
Fixed
23,948
11,974
Mexico Square Footage
607,800
NETHERLANDS
30.
Roermond Designer Outlet
Phases 2, 3 & 4
Roermond
(19)
298,000
06/06/29
(13)
3.90%
Fixed
302,204
271,984
08/18/25
(13)(25)
4.55%
Fixed
181,322
85,698
31.
Roosendaal Designer Outlet
Roosendaal
94.0%
247,500
02/28/29
(13)(26)
5.40%
Fixed
67,889
63,816
Netherlands Square Footage
545,500
SPAIN
32.
Malaga Designer Outlet
Malaga
46.1%
191,000
05/05/28
(13)(30)
5.54%
Fixed
68,535
31,601
Spain Square Footage
191,000
THAILAND
33.
Siam Premium Outlets Bangkok
Bangkok
50.0%
264,000
06/05/31
(20)
4.69%
Fixed
59,770
29,885
Thailand Square Footage
264,000
UNITED KINGDOM
34.
Ashford Designer Outlet
Kent
45.0%
281,000
05/23/27
(21)
7.34%
Variable
26,132
11,759
05/23/27
(21)(25)
4.29%
Fixed
104,528
47,038
35.
West Midlands Designer Outlet
Staffordshire
23.2%
197,000
06/06/26
(21)(25)
7.49%
Fixed
82,057
19,070
United Kingdom Square Footage
478,000
TOTAL INTERNATIONAL SQUARE FOOTAGE (11)(22)
11,714,600
TOTAL SQUARE FOOTAGE
183,441,151
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
37

 
PROPERTY AND DEBT INFORMATION
As of March 31, 2024
DEBT INFORMATION
PROPERTY NAME
STATE
CITY (CBSA)
TRG
OWNERSHIP
TOTAL
SQUARE FEET
MATURITY
DATE
INTEREST
RATE (1)
TYPE
INDEBTEDNESS ($ IN 000’S)
TOTAL
TRG SHARE
Taubman Realty Group
1. Beverly Center CA Los Angeles
100.0%
780,000
(2)
2. Cherry Creek Shopping Center CO Denver
50.0%
1,038,000
06/01/28
3.85%
Fixed
550,000
275,000
3. City Creek Center UT Salt Lake City
100.0%
623,000
04/01/24
9.37%
Fixed
67,293
67,293
4. Country Club Plaza MO Kansas City
50.0%
971,000
04/01/26
3.85%
Fixed
295,470
0
5. Dolphin Mall FL Miami
100.0%
1,436,000
05/09/27
(5)(34)
6.87%
Fixed
1,000,000
1,000,000
6. Gardens Mall, The FL
Palm Beach Gardens
50.0%
1,383,000
07/15/25
4.40%
Fixed
189,458
97,722
7. Gardens on El Paseo, The CA Palm Desert
100.0%
237,000
(2)
8. Great Lakes Crossing Outlets MI Auburn Hills
100.0%
1,356,000
02/01/33
6.52%
Fixed
180,000
180,000
9. International Market Place HI Waikiki, Honolulu
93.5%
341,000
(2)
10. International Plaza FL Tampa
50.1%
1,177,000
10/09/26
(5)(33)
6.07%
Variable
477,000
238,977
11. Mall at Green Hills, The TN Nashville
100.0%
1,036,000
01/01/27
(5)(35)
6.76%
Fixed
150,000
150,000
12. Mall at Millenia, The FL Orlando
50.0%
1,113,000
10/15/24
3.94%
Fixed
450,000
225,000
13. Mall at Short Hills, The NJ Short Hills
100.0%
1,411,000
10/01/27
3.48%
Fixed
1,000,000
1,000,000
14. Mall at University Town Center, The FL Sarasota
50.0%
867,000
11/01/26
3.40%
Fixed
273,139
136,569
15. Mall of San Juan, The PR San Juan
95.0%
628,000
(2)
16. Sunvalley Shopping Center CA Concord
50.0%
1,324,000
09/01/25
(5)
4.44%
Fixed
144,181
72,091
17. Twelve Oaks Mall MI Novi
100.0%
1,517,000
03/06/28
4.85%
Fixed
271,067
271,067
18. Waterside Shops FL Naples
50.0%
335,000
04/15/26
3.86%
Fixed
156,258
78,129
19. Westfarms CT West Hartford
78.9%
1,268,000
09/06/28
7.80%
Fixed
242,000
191,035
20. CityOn.Xian Xi’an, China
25.0%
995,000
03/14/29
(23)
5.00%
Fixed
116,646
29,161
21. CityOn.Zhengzhou Zhengzhou, China
24.5%
919,000
03/22/32
(23)
4.95%
Fixed
133,611
32,735
22. Starfield Anseong Anseong, South Korea
49.0%
1,068,000
02/27/25
(24)
2.17%
Fixed
224,299
109,907
23. Starfield Hanam Hanam, South Korea
17.2%
1,709,000
10/26/25
(24)
2.38%
Fixed
448,598
76,935
Total Taubman Realty Group Square Footage
23,532,000
TOTAL TRG SECURED INDEBTEDNESS
$4,231,620
TRG – Corporate & Other
TRG – $650M Revolving Credit Facility
100.0%
03/31/27
(5)
6.63%
Variable
85,000
85,000
TRG – $65M Revolving Credit Facility
100.0%
04/20/24
6.75%
Variable
27,100
27,100
Other
50.0%
11/01/27
(5)
7.60%
Variable
24,000
12,000
TOTAL TRG CORPORATE AND OTHER INDEBTEDNESS
$124,100
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
38

 
PROPERTY AND DEBT INFORMATION
As of March 31, 2024
FOOTNOTES:
(1)
Variable rate debt interest rates are based on the following base rates as of March 31, 2024: Overnight SOFR 5.34%; CME Term SOFR 5.3287%; 30 Day Average SOFR 5.3224%; 1M EURIBOR at 3.855%; 3M EURIBOR at 3.892%; 6M EURIBOR at 3.851%; 3M GBP LIBOR at 5.3037%; 1M YEN TIBOR at 0.1927%; 6M YEN TIBOR at 0.2427%; 1M CDOR at 5.29%; Overnight SONIA 5.1899% and Cost of Funds Rate at 3.807%.
(2)
Unencumbered asset.
(3)
This property is managed by a third party. Reported amounts may be provided in arrears.
(4)
The Operating Partnership receives substantially all the economic benefit of the property due to a preference or advance.
(5)
Includes applicable extensions available at our option.
(6)
The Operating Partnership owns a mortgage note that encumbers Pheasant Lane Mall that entitles it to 100% of the economics of this property.
(7)
The Operating Partnership’s direct and indirect interests in some joint venture properties are subject to preferences on distributions and/or capital allocation in favor of other partners or the Operating Partnership.
(8)
Three properties (Lee Premium Outlets, Calhoun Outlet Marketplace and Gaffney Outlet Marketplace) are secured by cross-collateralized and cross-defaulted mortgages.
(9)
These two properties are secured by cross-collateralized and cross-defaulted mortgages.
(10)
Consists of 10 encumbered properties with interest rates ranging from 3.60% to 7.32% and maturities between 2024 and 2027, of which two properties are held within TMLP.
(11)
Does not include any other spaces in joint ventures which are not listed above.
(12)
GLA includes office space.
(13)
Amount shown in USD equivalent; EUR equivalent is 1.4 billion.
(14)
Amount shown in USD equivalent; CAD equivalent is 421.5 million.
(15)
Amounts shown in USD equivalent; JPY equivalent is 50.9 billion.
(16)
Amounts shown in USD equivalent; KRW equivalent is 380.8 billion.
(17)
Amounts shown in USD equivalent; MYR equivalent is 10.0 million.
(18)
Amounts shown in USD equivalent; MXN equivalent is 413.7 million.
(19)
The Company owns a 90.0% interest in Phases 2 & 3 and a 47.3% interest in Phase 4.
(20)
Amounts shown in USD equivalent; THB equivalent is 2.2 billion.
(21)
Amount shown in USD equivalent; GBP equivalent is 168.5 million.
(22)
Does not include Klépierre.
(23)
Amounts shown in USD equivalent; CNY equivalent is 1.8 billion.
(24)
Amounts shown in USD equivalent; KRW equivalent is 906.0 billion.
(25)
Through an interest rate swap agreement, interest is essentially fixed at the all-in-rate presented.
(26)
Through an interest rate cap agreement, interest is essentially capped at the all-in-rate presented until February 26, 2027.
(27)
Through interest rate swap agreements, the interest is essentially fixed at the all-in rate presented until December 1, 2025.
(28)
Through an interest rate cap agreement, interest is essentially capped at the all-in-rate presented.
(29)
Through interest rate swap agreements, the interest is essentially fixed at the all-in rate presented until December 21, 2025.
(30)
Through interest rate swap agreements, the interest is essentially fixed at the all-in rate presented until May 5, 2025.
(31)
Through an interest rate cap agreement, interest is essentially capped at the all-in-rate presented until May 9, 2024 .
(32)
Through an interest rate cap agreement, interest is essentially capped at the all-in-rate presented until February 15, 2025 .
(33)
Through an interest rate cap agreement, interest is essentially capped at the all-in-rate presented until October 15, 2024.
(34)
Through interest rate swap agreements, the interest is essentially fixed at the all-in rate presented until March 15, 2025.
(35)
Through interest rate swap agreements, the interest is essentially fixed at the all-in rate presented until April 1, 2026.
(36)
Mortgage was paid in full subsequent to March 31, 2024.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
39

 
NON-GAAP PRO-RATA FINANCIAL INFORMATION
The following pro-rata financial information is not, and is not intended to be, a presentation in accordance with GAAP. The non-GAAP pro-rata financial information aggregates our proportionate economic ownership of each asset in our property portfolio that we do not wholly own. The amounts in the column labeled “Our Share of Joint Ventures” were derived on a property-by-property or entity-by-entity basis by applying to each line item the ownership percentage interest used to arrive at our share of the net operations for the period consistent with the application of the equity method of accounting to each of our unconsolidated joint ventures. A similar calculation was performed for the amounts in the column labeled “Noncontrolling Interests,” which represents the share of consolidated assets and net income or loss attributable to any noncontrolling interest.
We do not control the unconsolidated joint ventures and the presentations of the assets and liabilities and revenues and expenses do not represent our legal claim to such items. The operating agreements of the unconsolidated joint ventures generally provide that partners may receive cash distributions (1) to the extent there is available cash from operations, (2) upon a capital event, such as a refinancing or sale or (3) upon liquidation of the venture. The amount of cash each partner receives is based upon specific provisions of each operating agreement and varies depending on factors including the amount of capital contributed by each partner and whether any contributions are entitled to priority distributions. Upon liquidation of the joint venture and after all liabilities, priority distributions and initial equity contributions have been repaid, the partners generally would be entitled to any residual cash remaining based on their respective legal ownership percentages.
We provide pro-rata financial information because we believe it assists investors and analysts in estimating our economic interest in our unconsolidated joint ventures when read in conjunction with the Company’s reported results under GAAP. The presentation of pro-rata financial information has limitations as an analytical tool. Some of these limitations include:

The amounts shown on the individual line items were derived by applying our overall economic ownership interest percentage determined when applying the equity method of accounting and do not necessarily represent our legal claim to the assets and liabilities, or the revenues and expenses; and

Other companies in our industry may calculate their pro-rata interest differently than we do, limiting the usefulness as a comparative measure.
Because of these limitations, the pro-rata financial information should not be considered in isolation or as a substitute for our financial statements as reported under GAAP. We compensate for these limitations by relying primarily on our GAAP results and using the pro-rata financial information only supplementally.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
40

 
NON-GAAP PRO-RATA FINANCIAL INFORMATION
(In thousands)
For the Three Months Ended
March 31, 2024
For the Three Months Ended
March 31, 2023
Noncontrolling
Interests(1)
Our
Share of
Joint Ventures
Noncontrolling
Interests (1)
Our
Share of
Joint Ventures
REVENUE:
Lease income
$ (15,434) $ 348,345 $ (13,360) $ 341,236
Management fees and other revenues
Other income
(806) 43,380 (577) 43,936
Total revenue
(16,240) 391,725 (13,937) 385,172
EXPENSES:
Property operating
(3,144) 70,676 (2,333) 68,380
Depreciation and amortization
(4,949) 89,142 (4,393) 91,425
Real estate taxes
(607) 28,886 (610) 29,210
Repairs and maintenance
(426) 8,740 (324) 8,434
Advertising and promotion
(2,157) 10,077 (1,243) 9,704
Home and regional office costs
General and administrative
Other
(2,435) 24,523 (1,905) 23,971
Total operating expenses
(13,718) 232,044 (10,808) 231,124
OPERATING INCOME BEFORE OTHER ITEMS
(2,522) 159,681 (3,129) 154,048
Interest expense 3,823 (82,383) 2,393 (78,559)
Loss on extinguishment of debt
Gain on disposal, exchange, or revaluation of equity interests, net
Income and other tax (expense) benefit
(Loss) income from unconsolidated entities 169 (77,298)(2) (26) (75,489)(2)
Unrealized (losses) gains in fair value of publicly traded equity instruments and derivative instrument, net
Gain on acquisition of controlling interest, sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net
Consolidated income from continuing operations
1,470 (762)
CONSOLIDATED NET INCOME
1,470 (762)
Net income attributable to noncontrolling interests 1,470 (3) (762) (3)
Preferred dividends
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
$ $ $ $
(1)
Represents our venture partners’ share of operations from consolidated properties.
(2)
Our Total Share of income from unconsolidated entities excludes our share of net results related to our investment in Klépierre, TRG, Jamestown, RGG, SPARC and JCP.
(3)
Represents limited partners’ interest in the Operating Partnership.
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
41

 
NON-GAAP PRO-RATA FINANCIAL INFORMATION
(In thousands)
As of March 31, 2024
As of March 31, 2023
Noncontrolling
Interests
Our
Share of
Joint Ventures
Noncontrolling
Interests
Our
Share of
Joint Ventures
ASSETS:
Investment properties, at cost
$ (554,527) $ 10,022,455 $ (533,908) $ 10,233,190
Less – accumulated depreciation
(147,353) 4,096,960 (125,056) 3,993,247
(407,174) 5,925,495 (408,852) 6,239,943
Cash and cash equivalents
(22,891) 619,816 (27,485) 674,783
Short-term investments
Tenant receivables and accrued revenue, net
(9,267) 219,597 (7,223) 238,347
Investment in TRG, at equity
Investment in Klépierre, at equity
Investment in unconsolidated entities, at equity
(8,082) (2,762,570) (8,161) (3,432,371)
Right-of-use assets, net
(861) 53,266 (869) 62,036
Deferred costs and other assets
(29,450) 1,348,389 (36,602) 1,952,934
Total assets
$ (477,725) $ 5,403,993 $ (489,192) $ 5,735,672
LIABILITIES:
Mortgages and unsecured indebtedness
$ (229,912) $ 6,452,905 $ (209,388) $ 6,758,849
Accounts payable, accrued expenses, intangibles, and deferred revenues
(31,394) 444,712 (25,365) 411,190
Cash distributions and losses in unconsolidated entities, at equity
(1,724,494) (1,703,448)
Dividend payable
Lease liabilities
(861) 48,417 (869) 56,851
Other liabilities
(41,892) 182,453 (33,628) 212,230
Total liabilities
(304,059) 5,403,993 (269,250) 5,735,672
Commitments and contingencies
Limited partners’ preferred interest in the Operating Partnership (154,491) (198,882)
EQUITY:
Stockholders’ equity
Capital stock
Series J 8 3/8% cumulative redeemable preferred stock
Common stock, $.0001 par value
Class B common stock, $.0001 par value
Capital in excess of par value
Accumulated deficit
Accumulated other comprehensive loss
Common stock held in treasury at cost
Total stockholders’ equity
Noncontrolling interests
(19,175) (21,060)
Total equity
(19,175) (21,060)
Total liabilities and equity
$ (477,725) $ 5,403,993 $ (489,192) $ 5,735,672
 
1Q 2024 SUPPLEMENTAL
[MISSING IMAGE: lg_simon2-bw.jpg]
42