Attached files

file filename
8-K - 8-K - SIMON PROPERTY GROUP INC /DE/a2211443z8-k.htm
EX-99.1 - EX-99.1 - SIMON PROPERTY GROUP INC /DE/a2211443zex-99_1.htm

QuickLinks -- Click here to rapidly navigate through this document


Exhibit 99.2

GRAPHIC

CONTACTS:    
Shelly Doran   317.685.7330 Investors
Les Morris   317.263.7711 Media

FOR IMMEDIATE RELEASE

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

        Indianapolis, Indiana—October 25, 2012...Simon Property Group, Inc. (the "Company" or "Simon") (NYSE:SPG) today reported results for the quarter and nine months ended September 30, 2012.

Results for the Quarter

    Funds from Operations ("FFO") was $720.1 million, or $1.99 per diluted share, as compared to $606.2 million, or $1.71 per diluted share, in the prior year period. The increase on a per share basis was 16.4%.

    Net income attributable to common stockholders was $254.9 million, or $0.84 per diluted share, as compared to $274.0 million, or $0.93 per diluted share, in the prior year period. 2011 results included a net gain from acquisition and disposition activities of $0.22 per share.

Results for the Nine Months

    Funds from Operations ("FFO") was $2.057 billion, or $5.70 per diluted share, as compared to $1.760 billion, or $4.97 per diluted share, in the prior year period. The increase on a per share basis was 14.7%.

    Net income attributable to common stockholders was $1.116 billion, or $3.71 per diluted share, as compared to $658.5 million, or $2.24 per diluted share, in the prior year period.

        "It was an excellent quarter for our Company," said David Simon, Chairman and Chief Executive Officer. "We generated 16.4% growth in FFO and continued to strengthen our retail real estate platform through significant development activities. The quality of our Mall and Premium Outlet portfolio is evident with continued increases in occupancy and sales and 4.7% growth in quarterly comparable property net operating income. We are pleased to raise our dividend for the fifth consecutive quarter and once again increase guidance for 2012."

57


U.S. Operational Statistics(1)

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

Occupancy(2)

    94.6 %   93.8 % +80 basis points

Total Sales per Sq. Ft.(3)

  $ 562   $ 514   9.3%

Base Minimum Rent per Sq. Ft.(2)

  $ 40.33   $ 38.84   3.8%

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

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

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

Dividends

        Today the Company announced that the Board of Directors declared a quarterly common stock dividend of $1.10 per share, an increase of 4.8% from the previous quarter and an increase of 22.2% from the year earlier period. The dividend is payable on November 30, 2012 to stockholders of record on November 16, 2012.

        The Company also declared the quarterly dividend on its 83/8% Series J Cumulative Redeemable Preferred Stock (NYSE:SPGPrJ) of $1.046875 per share, payable on December 31, 2012 to stockholders of record on December 17, 2012.

Development Activity

        On October 19th, the Company opened a 350,000 square foot upscale outlet center owned in a 50/50 joint venture with Tanger Factory Outlet Centers, Inc. in Texas City, Texas. The center, which was 97% leased at opening, is located approximately 30 miles south of downtown Houston and 20 miles north of Galveston on highly-traveled Interstate 45 at Exit 17 at Holland Road.

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

        Construction is expected to commence shortly on the Company's first outlet center in Brazil. The project is located northwest of Sao Paulo, Brazil and is being developed in a 50/50 joint venture with BR Malls Participacoes S.A. The 310,000 square foot center is scheduled to open in November of 2013.

58


Construction continues on several new Premium Outlets:

    In Shisui (Chiba), Japan—a 230,000 square foot upscale outlet center located one hour from central Tokyo and 15 minutes from Narita International Airport. The center is scheduled to open in April of 2013 with approximately 110 stores, including international brands, Japanese brands and restaurants. The Company owns a 40% interest in this project, its ninth Premium Outlet Center in Japan.

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

    In Halton Hills (Toronto), Canada—a 360,000 square foot upscale outlet center that will house over 100 high quality outlet stores. Toronto Premium Outlets is expected to be the Canadian entry point for selected upscale, U.S. retailers and designer brands. The Company owns a 50% interest in this project which is scheduled to open in August of 2013.

    In Busan, Korea—a 340,000 square foot upscale outlet center that will serve southeastern Korea, including the cities of Busan, Ulsan and Daegu, as well as local and overseas visitors. The center is scheduled to open in September of 2013. The Company owns a 50% interest in this project, which will be its third Premium Outlet Center in Korea.

        Redevelopment and expansion projects are underway at 24 properties in the U.S. and one property in Japan. During the first nine months of 2012, 34 new anchor and big box tenants opened in the Company's U.S. portfolio and more than 40 are currently scheduled to open in the fourth quarter of 2012 and 2013.

Capital Markets

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

Sale of Investment in Marketable Securities

        On October 23rd, the Company completed the sale of its entire investment in the marketable securities of Capital Shopping Centres Group PLC (35.4 million shares) and Capital & Counties Properties PLC (38.9 million shares) generating proceeds of approximately $327 million.

59


2012 Guidance

        Today the Company updated and raised its guidance for 2012, stating that it expects FFO, excluding activity related to investments in marketable securities, will be within a range of $7.80 to $7.85 per diluted share for the year ending December 31, 2012, and diluted net income will be within a range of $4.61 to $4.66 per share.

        The following table provides a reconciliation of estimated diluted net income available to common stockholders per share to estimated diluted FFO per share.

For the year ending December 31, 2012

 
  Low End   High End  

Estimated diluted net income available to common stockholders per share

  $ 4.61   $ 4.66  

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

    (1.36 )   (1.36 )

Depreciation and amortization including the Company's share of equity method investments

    4.55     4.55  
           

Estimated diluted FFO per share

  $ 7.80   $ 7.85  
           

Conference Call

        The Company will provide an online simulcast of its quarterly conference call at www.simon.com (Investors tab), www.earnings.com, and www.streetevents.com. To listen to the live call, please go to any of these websites at least fifteen minutes prior to the call to register, download and install any necessary audio software. The call will begin at 11:00 a.m. Eastern Time (New York time) today, October 25, 2012. An online replay will be available for approximately 90 days at www.simon.com, www.earnings.com, and www.streetevents.com. A fully searchable podcast of the conference call will also be available at www.REITcafe.com.

Supplemental Materials and Website

        The Company has prepared a supplemental information package which is available at www.simon.com in the Investors section, Financial Information tab. It has also been furnished to the SEC as part of a current report on Form 8-K. If you wish to receive a copy via mail or email, please call 800-461-3439.

        We routinely post important information for investors on our website, www.simon.com, in the "Investors" section. We use this website as a means of disclosing material, non-public information and for complying with our disclosure obligations under Regulation FD. Accordingly, investors should monitor the Investor Relations section of our website, in addition to following our press releases, SEC filings, public conference calls, presentations and webcasts. The information contained on, or that may be accessed through, our website is not incorporated by reference into, and is not a part of, this document.

60


Non-GAAP Financial Measures

        This press release includes FFO and comparable property net operating income growth, which are adjusted from financial performance measures defined by accounting principles generally accepted in the United States ("GAAP"). Reconciliations of these measures to the most directly comparable GAAP measures are included within this press release or the Company's supplemental information package. FFO and comparable property net operating income growth are financial performance measures widely used in the REIT industry.

Forward-Looking Statements

        Certain statements made in this press release may be deemed "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Although the Company believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, the Company can give no assurance that our expectations will be attained, and it is possible that actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks, uncertainties and other factors. Such factors include, but are not limited to: the Company's ability to meet debt service requirements, the availability and terms of financing, changes in the Company's credit rating, changes in market rates of interest and foreign exchange rates for foreign currencies, changes in value of investments in foreign entities, the ability to hedge interest rate and currency risk, risks associated with the acquisition, development, expansion, leasing and management of properties, general risks related to retail real estate, the liquidity of real estate investments, environ-mental liabilities, international, national, regional and local economic climates, changes in market rental rates, trends in the retail industry, relationships with anchor tenants, the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise, risks relating to joint venture properties, costs of common area maintenance, intensely competitive market environment in the retail industry, risks related to international activities, insurance costs and coverage, terrorist activities, changes in economic and market conditions and maintenance of our status as a real estate investment trust. The Company discusses these and other risks and uncertainties under the heading "Risk Factors" in its annual and quarterly periodic reports filed with the SEC. The Company may update that discussion in its periodic reports, but otherwise the Company undertakes no duty or obligation to update or revise these forward-looking statements, whether as a result of new information, future developments, or otherwise.

Simon Property Group

        Simon Property Group, Inc. (NYSE:SPG) is an S&P 100 company and the largest real estate company in the world. The Company currently owns or has an interest in 333 retail real estate properties in North America and Asia comprising 242 million square feet. We are headquartered in Indianapolis, Indiana and employ approximately 5,500 people in the U.S. For more information, visit the Simon Property Group website at www.simon.com.

61



Simon Property Group, Inc. and Subsidiaries

Unaudited Consolidated Statements of Operations

(Dollars in thousands, except per share amounts)

 
  For the Three Months Ended September 30,   For the Nine Months Ended September 30,  
 
  2012   2011   2012   2011  

REVENUE:

                         

Minimum rent

  $ 759,039   $ 664,724   $ 2,207,334   $ 1,958,626  

Overage rent

    51,170     36,653     110,277     75,774  

Tenant reimbursements

    342,443     294,305     979,300     861,352  

Management fees and other revenues

    32,294     31,249     92,928     93,001  

Other income

    43,671     47,429     145,813     146,341  
                   

Total revenue

    1,228,617     1,074,360     3,535,652     3,135,094  
                   

EXPENSES:

                         

Property operating

    132,378     122,446     353,136     331,013  

Depreciation and amortization

    310,244     260,802     907,217     788,410  

Real estate taxes

    105,694     87,264     311,173     273,952  

Repairs and maintenance

    26,556     24,465     78,862     79,957  

Advertising and promotion

    28,114     25,773     77,762     72,619  

(Recovery of) provision for credit losses

    (1,180 )   1,501     5,271     3,180  

Home and regional office costs

    27,057     30,525     95,019     91,035  

General and administrative

    14,165     14,974     42,787     31,614  

Other

    24,637     23,012     66,510     61,254  
                   

Total operating expenses

    667,665     590,762     1,937,737     1,733,034  
                   

OPERATING INCOME

    560,952     483,598     1,597,915     1,402,060  

Interest expense

    (288,896 )   (244,384 )   (835,532 )   (737,018 )

Income tax benefit (expense) of taxable REIT subsidiaries

    97     (860 )   (1,786 )   (2,706 )

Income from unconsolidated entities

    37,129     17,120     96,613     49,561  

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

    (2,911 )   78,307     491,926     92,072  
                   

CONSOLIDATED NET INCOME

    306,371     333,781     1,349,136     803,969  

Net income attributable to noncontrolling interests

    50,616     58,947     230,857     142,934  

Preferred dividends

    834     834     2,503     2,503  
                   

NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS

  $ 254,921   $ 274,000   $ 1,115,776   $ 658,532  
                   

BASIC EARNINGS PER COMMON SHARE:

                         

Net income attributable to common stockholders

  $ 0.84   $ 0.93   $ 3.71   $ 2.24  
                   

DILUTED EARNINGS PER COMMON SHARE:

                         

Net income attributable to common stockholders

  $ 0.84   $ 0.93   $ 3.71   $ 2.24  
                   

62



Simon Property Group, Inc. and Subsidiaries

Unaudited Consolidated Balance Sheets

(Dollars in thousands, except share amounts)

 
  September 30, 2012   December 31, 2011  

ASSETS:

             

Investment properties at cost

  $ 34,366,668   $ 29,657,046  

Less—accumulated depreciation

    9,101,007     8,388,130  
           

    25,265,661     21,268,916  

Cash and cash equivalents

    452,712     798,650  

Tenant receivables and accrued revenue, net

    456,397     486,731  

Investment in unconsolidated entities, at equity

    2,013,651     1,378,084  

Investment in Klépierre, at equity

    1,945,128      

Deferred costs and other assets

    1,844,428     1,633,544  

Notes receivable from related party

        651,000  
           

Total assets

  $ 31,977,977   $ 26,216,925  
           

LIABILITIES:

             

Mortgages and other indebtedness

  $ 22,569,634   $ 18,446,440  

Accounts payable, accrued expenses, intangibles, and deferred revenues

    1,204,438     1,091,712  

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

    728,470     695,569  

Other liabilities

    300,388     170,971  
           

Total liabilities

    24,802,930     20,404,692  
           

Commitments and contingencies

             

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

    354,006     267,945  

EQUITY:

             

Stockholders' Equity

             

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

             

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

    44,801     45,047  

Common stock, $0.0001 par value, 511,990,000 shares authorized, 313,103,803 and 297,725,698 issued and outstanding, respectively

    31     30  

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

         

Capital in excess of par value

    9,054,730     8,103,133  

Accumulated deficit

    (3,057,328 )   (3,251,740 )

Accumulated other comprehensive loss

    (64,776 )   (94,263 )

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

    (135,781 )   (152,541 )
           

Total stockholders' equity

    5,841,677     4,649,666  

Noncontrolling interests

    979,364     894,622  
           

Total equity

    6,821,041     5,544,288  
           

Total liabilities and equity

  $ 31,977,977   $ 26,216,925  
           

63



Simon Property Group, Inc. and Subsidiaries

Unaudited Joint Venture Statements of Operations

(Dollars in thousands)

 
  For the Three Months
Ended September 30,
  For the Nine Months
Ended September 30,
 
 
  2012   2011   2012   2011  

Revenue:

                         

Minimum rent

  $ 370,183   $ 356,155   $ 1,091,701   $ 1,046,992  

Overage rent

    44,002     36,923     128,622     94,114  

Tenant reimbursements

    176,544     169,911     508,698     490,276  

Other income

    34,754     36,041     121,686     107,449  
                   

Total revenue

    625,483     599,030     1,850,707     1,738,831  

Operating Expenses:

                         

Property operating

    125,162     123,506     351,963     339,699  

Depreciation and amortization

    125,512     125,260     374,333     361,345  

Real estate taxes

    45,068     40,897     132,618     127,831  

Repairs and maintenance

    15,418     14,954     45,269     46,005  

Advertising and promotion

    11,706     12,632     39,600     37,123  

(Recovery of) provision for credit losses

    (646 )   1,411     (247 )   3,624  

Other

    36,089     37,100     128,134     109,765  
                   

Total operating expenses

    358,309     355,760     1,071,670     1,025,392  
                   

Operating Income

    267,174     243,270     779,037     713,439  

Interest expense

    (148,891 )   (149,839 )   (451,581 )   (441,396 )

Loss from unconsolidated entities

    (316 )   (596 )   (947 )   (1,054 )
                   

Income from Continuing Operations

    117,967     92,835     326,509     270,989  

Loss from operations of discontinued joint venture interests

    (1,978 )   (17,431 )   (20,769 )   (39,646 )

(Loss) gain on disposal of discontinued operations, net

    (4,904 )   78     (4,904 )   15,583  
                   

Net Income

  $ 111,085   $ 75,482   $ 300,836   $ 246,926  
                   

Third-Party Investors' Share of Net Income

  $ 66,308   $ 45,271   $ 163,108   $ 151,741  
                   

Our Share of Net Income

    44,777     30,211     137,728     95,185  

Amortization of Excess Investment(B)

    (21,726 )   (13,052 )   (55,059 )   (37,832 )

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

    9,245     (39 )   9,245     (7,792 )
                   

Income from Unconsolidated Entities(C)

  $ 32,296   $ 17,120   $ 91,914   $ 49,561  
                   

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

64



Simon Property Group, Inc. and Subsidiaries

Unaudited Joint Venture Balance Sheets

(Dollars in thousands)

 
  September 30,
2012
  December 31,
2011
 

Assets:

             

Investment properties, at cost

  $ 14,128,861   $ 20,481,657  

Less—accumulated depreciation

    4,680,199     5,264,565  
           

    9,448,662     15,217,092  

Cash and cash equivalents

    554,116     806,895  

Tenant receivables and accrued revenue, net

    235,507     359,208  

Investment in unconsolidated entities, at equity

    39,539     133,576  

Deferred costs and other assets

    352,392     526,101  
           

Total assets

  $ 10,630,216   $ 17,042,872  
           

Liabilities and Partners' Deficit:

             

Mortgages and other indebtedness

  $ 11,106,661   $ 15,582,321  

Accounts payable, accrued expenses, intangibles, and deferred revenue

    607,805     775,733  

Other liabilities

    326,564     981,711  
           

Total liabilities

    12,041,030     17,339,765  

Preferred units

    67,450     67,450  

Partners' deficit

    (1,478,264 )   (364,343 )
           

Total liabilities and partners' deficit

  $ 10,630,216   $ 17,042,872  
           

Our Share of:

             

Partners' deficit

  $ (675,359 ) $ (32,000 )

Add: Excess Investment(B)

    1,960,540     714,515  
           

Our net Investment in unconsolidated entities

  $ 1,285,181   $ 682,515  
           

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

65



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

Reconciliation of Consolidated Net Income to FFO

 
  For the Three Months
Ended September 30,
  For the Nine Months
Ended September 30,
 
 
  2012   2011   2012   2011  

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

  $ 306,371   $ 333,781   $ 1,349,136   $ 803,969  

Adjustments to Consolidated Net Income to Arrive at FFO:

                         

Depreciation and amortization from consolidated properties

    306,612     257,172     896,147     777,489  

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

    110,188     98,601     321,318     286,358  

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

    2,911     (78,307 )   (491,926 )   (92,072 )

Net income attributable to noncontrolling interest holders in properties

    (2,464 )   (1,829 )   (6,427 )   (5,879 )

Noncontrolling interests portion of depreciation and amortization

    (2,253 )   (1,870 )   (6,835 )   (6,080 )

Preferred distributions and dividends

    (1,313 )   (1,313 )   (3,939 )   (3,939 )
                   

FFO of the Operating Partnership

  $ 720,052   $ 606,235   $ 2,057,474   $ 1,759,846  
                   

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

                         

Diluted net income per share

  $ 0.84   $ 0.93   $ 3.71   $ 2.24  

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

    1.14     1.00     3.35     2.99  

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

    0.01     (0.22 )   (1.36 )   (0.26 )
                   

Diluted FFO per share

  $ 1.99   $ 1.71   $ 5.70   $ 4.97  
                   

Details for per share calculations:

                         

FFO of the Operating Partnership

 
$

720,052
 
$

606,235
 
$

2,057,474
 
$

1,759,846
 

Adjustments for dilution calculation:

                         

Diluted FFO of the Operating Partnership

    720,052     606,235     2,057,474     1,759,846  

Diluted FFO allocable to unitholders

    (116,207 )   (103,971 )   (342,704 )   (300,458 )
                   

Diluted FFO allocable to common stockholders

  $ 603,845   $ 502,264   $ 1,714,770   $ 1,459,388  
                   

Basic weighted average shares outstanding

   
304,108
   
293,736
   
301,029
   
293,397
 

Adjustments for dilution calculation:

                         

Effect of stock options

    1     22     1     88  
                   

Diluted weighted average shares outstanding

    304,109     293,758     301,030     293,485  

Weighted average limited partnership units outstanding

    58,524     60,809     60,162     60,423  
                   

Diluted weighted average shares and units outstanding

    362,633     354,567     361,192     353,908  
                   

Basic FFO per Share

  $ 1.99   $ 1.71   $ 5.70   $ 4.97  

Percent Change

    16.4 %         14.7 %      

Diluted FFO per Share

  $ 1.99   $ 1.71   $ 5.70   $ 4.97  

Percent Change

    16.4 %         14.7 %      

66



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


Notes:

(A)
Primarily consists of 2012 and 2011 non-cash gains resulting from our acquisition activity and the remeasurement of our previously held interest to fair value for those properties in which we now have a controlling interest.

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

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

(D)
This report contains measures of financial or operating performance that are not specifically defined by GAAP, including FFO and FFO per share. FFO is a performance measure that is standard in the REIT business. We believe FFO provides investors with additional information concerning our operating performance and a basis to compare our performance with those of other REITs. We also use these measures internally to monitor the operating performance of our portfolio. Our computation of these non-GAAP measures may not be the same as similar measures reported by other REITs.


The Company determines FFO based upon the definition set forth by the National Association of Real Estate Investment Trusts ("NAREIT"). The Company determines FFO to be our share of consolidated net income computed in accordance with GAAP, excluding real estate related depreciation and amortization, excluding gains and losses from extraordinary items, excluding gains and losses from the sales of, or any impairment charges related to, previously depreciated operating properties, plus the allocable portion of FFO of unconsolidated joint ventures based upon economic ownership interest, and all determined on a consistent basis in accordance with GAAP.


The Company has adopted NAREIT's clarification of the definition of FFO that requires it to include the effects of nonrecurring items not classified as extraordinary, cumulative effect of accounting changes, or a gain or loss resulting from the sale of, or any impairment charges relating to, previously depreciated operating properties. We include in FFO gains and losses realized from the sale of land, outlot buildings, marketable and non-marketable securities, and investment holdings of non-retail real estate. However, you should understand that FFO does not represent cash flow from operations as defined by GAAP, should not be considered as an alternative to net income determined in accordance with GAAP as a measure of operating performance, and is not an alternative to cash flows as a measure of liquidity.

(E)
Includes the Company's share of gains on land sales of $1.9 million and $0.1 million for the three months ended September 30, 2012 and 2011, respectively, and $11.7 million and $4.5 million for the nine months ended September 30, 2012 and 2011, respectively.

(F)
Includes the Company's share of straight-line adjustments to minimum rent of $11.5 million and $10.8 million for the three months ended September 30, 2012 and 2011, respectively, and $31.7 million and $26.2 million for the nine months ended September 30, 2012 and 2011, respectively.

(G)
Includes the Company's share of the amortization of fair market value of leases from acquisitions of $5.5 million and $6.0 million for the three months ended September 30, 2012 and 2011, respectively, and $16.2 million and $17.7 million for the nine months ended September 30, 2012 and 2011, respectively.

(H)
Includes the Company's share of debt premium amortization of $9.6 million and $2.3 million for the three months ended September 30, 2012 and 2011, respectively, and $29.7 million and $7.0 million for the nine months ended September 30, 2012 and 2011, respectively.

67




QuickLinks

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