XML 44 R20.htm IDEA: XBRL DOCUMENT v3.8.0.1
Equity (Tables)
3 Months Ended
Mar. 31, 2018
Schedule of preferred units of the Operating Partnership and the amount of the noncontrolling redeemable interests in properties

 

 

 

 

 

 

 

 

 

    

As of

    

As of

    

 

 

March 31, 

 

December 31, 

 

 

 

2018

 

2017

 

7.50% Cumulative Redeemable Preferred Units, 260,000 units authorized, 255,373 issued and outstanding

 

$

25,537

 

$

25,537

 

Other noncontrolling redeemable interests in properties

 

 

176,143

 

 

164,943

 

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

 

$

201,680

 

$

190,480

 

 

Schedule of LTIP units earned and aggregate grant date fair values adjusted for estimated forfeitures

 

 

 

 

 

 

 

 

LTIP Program

    

LTIP Units Earned

    

Grant Date Fair Value of TSR Award

    

Grant Date Target Value of FFO-Based Award

2013-2015 LTIP program

 

466,405

 

$28.5 million

 

 —

2014-2016 LTIP program

 

120,314

 

$27.5 million

 

 —

2015-2017 LTIP program

 

 —

 

$25.1 million

 

 —

2016-2018 LTIP program

 

To be determined in 2019

 

$26.3 million

 

 —

2018 LTIP program - Tranche A

 

To be determined in 2020

 

$6.25 million

 

$6.25 million

2018 LTIP program - Tranche B

 

To be determined in 2021

 

$6.25 million

 

$6.25 million

 

Reconciliation of carrying amounts of equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

 

   

Accumulated

   

 

 

   

 

 

   

Common

   

 

 

   

 

 

 

 

 

 

 

 

 

 

 

Other

 

Capital in

 

 

 

 

Stock

 

 

 

 

 

 

 

 

 

Preferred

 

Common

 

Comprehensive

 

Excess of

 

Accumulated

 

Held in

 

Noncontrolling

 

Total

 

 

    

Stock

    

Stock

    

Income (Loss)

    

Par Value

    

Deficit

    

Treasury

    

interests

    

Equity

 

January 1, 2018

 

$

43,077

 

$

32

 

$

(110,453)

 

$

9,614,748

 

$

(4,782,173)

 

$

(1,079,063)

 

$

552,596

 

$

4,238,764

 

Exchange of limited partner units for common shares

 

 

 

 

 

 

 

 

 

 

 

70

 

 

 

 

 

 

 

 

(70)

 

 

 —

 

Treasury stock purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(227,901)

 

 

 

 

 

(227,901)

 

Redemption of limited partner units

 

 

 

 

 

 

 

 

 

 

 

(5,793)

 

 

 

 

 

 

 

 

(474)

 

 

(6,267)

 

LTIP units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,307

 

 

8,307

 

Cumulative effect of accounting change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,264

 

 

 

 

 

 

 

 

7,264

 

Purchase and disposition of noncontrolling interests, net and other

 

 

(83)

 

 

 

 

 

 

 

 

2,026

 

 

(14,935)

 

 

(239)

 

 

24

 

 

(13,207)

 

Adjustment to limited partners’ interest from change in ownership in the Operating Partnership

 

 

 

 

 

 

 

 

 

 

 

36,221

 

 

 

 

 

 

 

 

(36,221)

 

 

 —

 

Distributions to common stockholders and limited partners, excluding Operating Partnership preferred interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(606,086)

 

 

 

 

 

(91,523)

 

 

(697,609)

 

Distributions to other noncontrolling interest partners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(489)

 

 

(489)

 

Comprehensive income, excluding $479 attributable to preferred interests in the Operating Partnership and a $619 loss attributable to noncontrolling redeemable interests in properties

 

 

 

 

 

 

 

 

7,706

 

 

 

 

 

621,488

 

 

 

 

 

95,280

 

 

724,474

 

March 31, 2018

 

$

42,994

 

$

32

 

$

(102,747)

 

$

9,647,272

 

$

(4,774,442)

 

$

(1,307,203)

 

$

527,430

 

$

4,033,336

 

 

Simon Property Group, L.P.  
Schedule of preferred units of the Operating Partnership and the amount of the noncontrolling redeemable interests in properties

 

 

 

 

 

 

 

 

 

 

    

As of

    

As of

    

 

 

March 31, 

 

December 31, 

 

 

 

2018

 

2017

 

7.50% Cumulative Redeemable Preferred Units, 260,000 units authorized, 255,373 issued and outstanding

 

$

25,537

 

$

25,537

 

Other noncontrolling redeemable interests in properties

 

 

176,143

 

 

164,943

 

Total preferred units, at liquidation value, and noncontrolling redeemable interests in properties

 

$

201,680

 

$

190,480

 

 

Reconciliation of carrying amounts of equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Preferred

    

Simon (Managing

    

Limited

    

Noncontrolling

    

Total

 

 

 

Units

 

General Partner)

 

Partners

 

interests

 

Equity

 

January 1, 2018

 

$

43,077

 

$

3,643,091

 

$

548,858

 

$

3,738

 

$

4,238,764

 

Limited partner units exchanged to units

 

 

 

 

 

70

 

 

(70)

 

 

 

 

 

 —

 

Treasury unit purchase

 

 

 

 

 

(227,901)

 

 

 

 

 

 

 

 

(227,901)

 

Redemption of limited partner units

 

 

 

 

 

(5,793)

 

 

(474)

 

 

 

 

 

(6,267)

 

LTIP Units

 

 

 

 

 

 

 

 

8,307

 

 

 

 

 

8,307

 

Cumulative effect of accounting change

 

 

 

 

 

7,264

 

 

 

 

 

 

 

 

7,264

 

Purchase and disposition of noncontrolling interests, net and other

 

 

(83)

 

 

(13,148)

 

 

 

 

 

24

 

 

(13,207)

 

Adjustment to limited partners’ interest from change in ownership in the Operating Partnership

 

 

 

 

 

36,221

 

 

(36,221)

 

 

 

 

 

 —

 

Distributions to limited partners, excluding preferred interests classified as temporary equity

 

 

(834)

 

 

(605,252)

 

 

(91,523)

 

 

(489)

 

 

(698,098)

 

Comprehensive income, excluding $479 attributable to preferred interests in the Operating Partnership and a $619 loss attributable to noncontrolling redeemable interests in properties

 

 

834

 

 

628,360

 

 

94,753

 

 

527

 

 

724,474

 

March 31, 2018

 

$

42,994

 

$

3,462,912

 

$

523,630

 

$

3,800

 

$

4,033,336