false 0001063761 0001063761 2025-02-04 2025-02-04 0001063761 us-gaap:CommonStockMember 2025-02-04 2025-02-04 0001063761 spg:SeriesJPreferredStockMember 2025-02-04 2025-02-04 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

 

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): February 4, 2025

 

SIMON PROPERTY GROUP, INC.

 

(Exact name of registrant as specified in its charter)

 

Delaware   001-14469   04-6268599
(State or other jurisdiction   (Commission   (IRS Employer
of incorporation)   File Number)   Identification No.)

 

225 West Washington Street

Indianapolis, Indiana

   46204
(Address of principal executive offices)   (Zip Code)

 

Registrant’s telephone number, including area code: 317.636.1600

 

Not Applicable

 

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

 

Emerging growth company  ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ¨

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbols   Name of each exchange on which registered
Common stock, $0.0001 par value   SPG   New York Stock Exchange
83/8% Series J Cumulative Redeemable Preferred Stock, $0.0001 par value   SPGJ   New York Stock Exchange

 

 

 

 

 

 

Item 2.02.Results of Operations and Financial Condition

 

On February 4, 2025, Simon Property Group, Inc. issued a press release containing information on earnings for the quarter ended December 31, 2024 and other matters. A copy of the press release is furnished with this report as Exhibit 99.1 and is incorporated by reference into this report.

 

Item 7.01.Regulation FD Disclosure

 

Exhibit 99.1 also includes supplemental financial and operating information for the quarter ended December 31, 2024.

 

Item 9.01.Financial Statements and Exhibits

 

Financial Statements:

 

None

 

Exhibits:

 

Exhibit No.Description

 

99.1Earnings Release dated February 4, 2025 and supplemental information
104The cover page from this Current Report on Form 8-K formatted in Inline XBRL (included as Exhibit 101)

 

The exhibit filed with 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 funds from operations (“FFO”), FFO per share, Real Estate FFO, Real Estate FFO per share, funds available for distribution, net operating income (“NOI”), domestic property 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.

 

These non-GAAP financial measures 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 each of these non-GAAP measures to the most-directly comparable GAAP measure are included in the exhibit.

 

The information in this report and the exhibit filed herewith is being furnished, not filed, for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and pursuant to Items 2.02 and 7.01 of Form 8-K, will not be incorporated by reference into any filing under the Securities Act of 1933, as amended.

 

Page 2

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

Dated: February 4, 2025

 

 

  SIMON PROPERTY GROUP, INC.
   
  By: /s/ BRIAN J. MCDADE
    Brian J. McDade,
    Executive Vice President and Chief Financial Officer

 

Page 3

 

 

[MISSING IMAGE: cv_q42024supple-4c.jpg]
   
 SIMON PROPERTY GROUP​
EARNINGS RELEASE &
SUPPLEMENTAL INFORMATION
UNAUDITED FOURTH QUARTER
 
TABLE OF CONTENTS
​ EARNINGS RELEASE AND SUPPLEMENTAL INFORMATION
FOR THE QUARTER ENDED DECEMBER 31, 2024 		​ ​
PAGE
​
​
Earnings Release(1)
​ ​
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
​ ​
30–39
 ​
​ Other ​ ​ ​ ​
​
Non-GAAP Pro-Rata Financial Information
​ ​
40–43
 ​
​
(1)
Includes reconciliation of consolidated net income to funds from operations.
​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
1 
​
 
EARNINGS RELEASE
[MISSING IMAGE: lg_simon-bw.jpg]
Contacts:
Tom Ward
317-685-7330 Investors
​
Nicole Kennon
704-804-1960 Media
​
Simon® Reports Fourth Quarter and Full Year 2024 Results
INDIANAPOLIS, February 4, 2025 – 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 and twelve months ended December 31, 2024.
“I am extremely pleased with our fourth quarter results, concluding another successful and productive year for our Company,” said David Simon, Chairman, Chief Executive Officer and President. “In 2024, we generated record Funds From Operations of nearly $4.9 billion and returned more than $3 billion to shareholders. We executed over 21 million square feet of leases, opened a fully-leased, new Premium Outlet in the U.S., delivered 16 significant redevelopment projects, including an expansion of a leading Premium Outlet in South Korea, and strengthened our industry-leading balance sheet.”
Results for the Year
•
Net income attributable to common stockholders was $2.368 billion, or $7.26 per diluted share, as compared to $2.280 billion, or $6.98 per diluted share in 2023.
​
 – 
Net income for 2024 includes after-tax gains of  $386.4 million, or $1.03 per diluted share, combined, from the sale of the Company’s remaining ownership interest in Authentic Brands Group (“ABG”) and the recent combination of JCPenney and SPARC Group, renamed Catalyst Brands.
​
 – 
Net income for 2023 included non-cash after-tax gains of  $282.9 million or $0.75 per diluted share from investment activity.
​
•
Funds From Operations (“FFO”) was $4.877 billion, or $12.99 per diluted share as compared to $4.686 billion, or $12.51 per diluted share in the prior year, inclusive of the items referenced immediately above.
​
•
Real Estate Funds From Operations (“Real Estate FFO”) was $4.597 billion, or $12.24 per diluted share as compared to $4.409 billion, or $11.78 per diluted share in the prior year, an increase of 3.9% year-over-year.
​
•
Domestic property Net Operating Income (“NOI”) increased 4.7% and portfolio NOI increased 4.6% compared to the prior year period.
​
Results for the Quarter
•
Net income attributable to common stockholders was $667.2 million, or $2.04 per diluted share, as compared to $747.5 million, or $2.29 per diluted share in 2023.
​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
2 
​
 
EARNINGS RELEASE
 – 
Net income for the fourth quarter of 2024 includes a non-cash, after-tax gain of  $75.3 million, or $0.20 per diluted share from the combination of JCPenney and SPARC Group.
​
 – 
Net income for the fourth quarter of 2023 included after-tax net gains of  $117.4 million, or $0.31 per diluted share, primarily due to the sale of part of the Company’s interest in ABG.
​
•
FFO was $1.389 billion, or $3.68 per diluted share as compared to $1.382 billion, or $3.69 per diluted share in the prior year, inclusive of the $0.20 per diluted share gain in the current period and the $0.31 per diluted share net gains in the prior year period mentioned above.
​
•
Real Estate FFO was $1.261 billion, or $3.35 per diluted share as compared to $1.208 billion, or $3.23 per diluted share in the prior year, an increase of 3.7% year-over-year.
​
•
Domestic property NOI increased 4.4% and portfolio NOI increased 4.5% compared to the prior year period.
​
U.S. Malls and Premium Outlets Operating Statistics
•
Occupancy at December 31, 2024 was 96.5%, a 0.7% increase compared to 95.8% at December 31, 2023.
​
•
Base minimum rent per square foot was $58.26 at December 31, 2024, compared to $56.82 at December 31, 2023, an increase of 2.5%.
​
•
Reported retailer sales per square foot was $739 for the trailing 12 months ended December 31, 2024.
​
Capital Markets and Balance Sheet Liquidity
The Company was active in both the secured and unsecured credit markets in 2024.
During the year, the Company completed a senior notes offering totaling $1.0 billion with a term of 10 years and 4.75% coupon as well as amended and extended its $3.5 billion unsecured multi-currency revolving credit facility. The Company completed 33 secured loan transactions totaling approximately $6.8 billion (U.S. dollar equivalent). The weighted average interest rate on these loans was 6.11%.
As of December 31, 2024, Simon had approximately $10.1 billion of liquidity consisting of  $2.0 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  $2.10 for the first quarter of 2025. This is an increase of  $0.15, or 7.7% year-over-year. The dividend will be payable on March 31, 2025 to shareholders of record on March 10, 2025.
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 March 31, 2025 to shareholders of record on March 17, 2025.
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
3 
​
 
EARNINGS RELEASE
2025 Guidance
The Company currently estimates net income to be within a range of  $6.95 to $7.20 per diluted share and Real Estate FFO and FFO to be within a range of $12.40 to $12.65 per diluted share for the year ending December 31, 2025.
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 estimated Real Estate FFO and FFO per diluted share:
For the year ending December 31, 2025
​ ​ ​ ​
Low
End
​ ​
High
End
​
​ Estimated net income attributable to common stockholders per diluted share ​ ​ ​ $ 6.95 ​ ​ ​ ​ $ 7.20 ​ ​
​ Depreciation and amortization including Simon’s share of unconsolidated entities ​ ​ ​ ​ 5.45 ​ ​ ​ ​ ​ 5.45 ​ ​
​ Estimated Real Estate FFO and Estimated FFO per diluted share ​ ​ ​ $ 12.40 ​ ​ ​ ​ $ 12.65 ​ ​
The Company is not providing guidance for Other Platform Investments.
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, Tuesday, February 4, 2025. 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 February 11, 2025. To access the audio replay, dial 1-844-512-2921 (international +1-412-317-6671) passcode 13751006.
Supplemental Materials and Website
Supplemental information on our fourth 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.
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, Real Estate FFO, Real Estate FFO per share and portfolio NOI growth which are financial performance measures not defined by generally accepted accounting principles in the United States (“GAAP”). Real estate FFO is FFO of the operating partnership less other platform investments and gain due to disposal, exchange, or revaluation of equity interests, in each case, net of tax; and unrealized losses (gains) in fair value of publicly traded equity instruments and derivative instrument, net. Reconciliations of these non-GAAP financial measures to the most directly
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
4 
​
 
EARNINGS RELEASE
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: the intensely competitive market environment in the retail industry, including e-commerce; 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 loss of key management personnel; 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 potential for violence, civil unrest, criminal activity or terrorist activities at our properties; the availability of comprehensive insurance coverage; security breaches that could compromise our information technology or infrastructure; changes in market rates of interest; 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; 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; 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; risks relating to our joint venture properties, including guarantees of certain joint venture indebtedness; reducing emissions of greenhouse gases; environmental liabilities; natural disasters; 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; 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.
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.
 
​
 4Q 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 December 31,
​ ​
For the Twelve Months
Ended December 31,
​
​ ​ ​ ​
2024
​ ​
2023
​ ​
2024
​ ​
2023
​
​ REVENUE: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Lease income
​ ​ ​
$
1,431,524
 ​ ​ ​ ​ $ 1,362,455 ​ ​ ​ ​
$
5,389,760
 ​ ​ ​ ​ $ 5,164,335 ​ ​
​
Management fees and other revenues
​ ​ ​
​
37,147
 ​ ​ ​ ​ ​ 33,484 ​ ​ ​ ​
​
133,250
 ​ ​ ​ ​ ​ 125,995 ​ ​
​
Other income
​ ​ ​
​
113,561
 ​ ​ ​ ​ ​ 131,499 ​ ​ ​ ​
​
440,788
 ​ ​ ​ ​ ​ 368,506 ​ ​
​
Total revenue
​ ​ ​
​
1,582,232
 ​ ​ ​ ​ ​ 1,527,438 ​ ​ ​ ​
​
5,963,798
 ​ ​ ​ ​ ​ 5,658,836 ​ ​
​ EXPENSES: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Property operating
​ ​ ​
​
131,233
 ​ ​ ​ ​ ​ 122,793 ​ ​ ​ ​
​
529,753
 ​ ​ ​ ​ ​ 489,346 ​ ​
​
Depreciation and amortization
​ ​ ​
​
327,591
 ​ ​ ​ ​ ​ 320,256 ​ ​ ​ ​
​
1,265,340
 ​ ​ ​ ​ ​ 1,262,107 ​ ​
​
Real estate taxes
​ ​ ​
​
108,792
 ​ ​ ​ ​ ​ 103,330 ​ ​ ​ ​
​
408,641
 ​ ​ ​ ​ ​ 441,783 ​ ​
​
Repairs and maintenance
​ ​ ​
​
31,748
 ​ ​ ​ ​ ​ 29,420 ​ ​ ​ ​
​
105,020
 ​ ​ ​ ​ ​ 97,257 ​ ​
​
Advertising and promotion
​ ​ ​
​
43,504
 ​ ​ ​ ​ ​ 40,633 ​ ​ ​ ​
​
144,551
 ​ ​ ​ ​ ​ 127,346 ​ ​
​
Home and regional office costs
​ ​ ​
​
58,721
 ​ ​ ​ ​ ​ 53,113 ​ ​ ​ ​
​
223,277
 ​ ​ ​ ​ ​ 207,618 ​ ​
​
General and administrative
​ ​ ​
​
15,602
 ​ ​ ​ ​ ​ 10,278 ​ ​ ​ ​
​
44,743
 ​ ​ ​ ​ ​ 38,513 ​ ​
​
Other
​ ​ ​
​
29,295
 ​ ​ ​ ​ ​ 55,476 ​ ​ ​ ​
​
149,677
 ​ ​ ​ ​ ​ 187,844 ​ ​
​
Total operating expenses
​ ​ ​
​
746,486
 ​ ​ ​ ​ ​ 735,299 ​ ​ ​ ​
​
2,871,002
 ​ ​ ​ ​ ​ 2,851,814 ​ ​
​
OPERATING INCOME BEFORE OTHER ITEMS
​ ​ ​
​
835,746
 ​ ​ ​ ​ ​ 792,139 ​ ​ ​ ​
​
3,092,796
 ​ ​ ​ ​ ​ 2,807,022 ​ ​
​ Interest expense ​ ​ ​
​
(227,414)
 ​ ​ ​ ​ ​ (224,923) ​ ​ ​ ​
​
(905,797)
 ​ ​ ​ ​ ​ (854,648) ​ ​
​ Gain due to disposal, exchange, or revaluation of equity interests, net ​ ​ ​
​
36,403
 ​ ​ ​ ​ ​ 167,390 ​ ​ ​ ​
​
451,172
 ​ ​ ​ ​ ​ 362,019 ​ ​
​ Income and other tax benefit (expense) ​ ​ ​
​
31,908
 ​ ​ ​ ​ ​ (41,622) ​ ​ ​ ​
​
(23,262)
 ​ ​ ​ ​ ​ (81,874) ​ ​
​ Income from unconsolidated entities ​ ​ ​
​
140,947
 ​ ​ ​ ​ ​ 167,828 ​ ​ ​ ​
​
207,322
 ​ ​ ​ ​ ​ 375,663 ​ ​
​
Unrealized gains (losses) in fair value of publicly traded equity instruments and derivative instrument, net
​ ​ ​
​
36,740
 ​ ​ ​ ​ ​ (8,157) ​ ​ ​ ​
​
(17,392)
 ​ ​ ​ ​ ​ 11,892 ​ ​
​
(Loss) gain on acquisition of controlling interest, sale or disposal of, or recovery on, assets and
interests in unconsolidated entities and impairment, net
​ ​ ​
​
(82,570)
 ​ ​ ​ ​ ​ 6,841 ​ ​ ​ ​
​
(75,818)
 ​ ​ ​ ​ ​ (3,056) ​ ​
​
CONSOLIDATED NET INCOME
​ ​ ​
​
771,760
 ​ ​ ​ ​ ​ 859,496 ​ ​ ​ ​
​
2,729,021
 ​ ​ ​ ​ ​ 2,617,018 ​ ​
​ Net income attributable to noncontrolling interests ​ ​ ​
​
103,695
 ​ ​ ​ ​ ​ 111,182 ​ ​ ​ ​
​
358,125
 ​ ​ ​ ​ ​ 333,892 ​ ​
​ Preferred dividends ​ ​ ​
​
834
 ​ ​ ​ ​ ​ 834 ​ ​ ​ ​
​
3,337
 ​ ​ ​ ​ ​ 3,337 ​ ​
​
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
​ ​ ​
$
667,231
 ​ ​ ​ ​ $ 747,480 ​ ​ ​ ​
$
2,367,559
 ​ ​ ​ ​ $ 2,279,789 ​ ​
​ BASIC AND DILUTED EARNINGS PER COMMON SHARE: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Net income attributable to common stockholders
​ ​ ​
$
2.04
 ​ ​ ​ ​ $ 2.29 ​ ​ ​ ​
$
7.26
 ​ ​ ​ ​ $ 6.98 ​ ​
 
​
 4Q 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)​
​ ​ ​ ​
December 31,
2024
​ ​
December 31,
2023
​
​ ASSETS: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Investment properties, at cost
​ ​ ​
$
40,242,392
 ​ ​ ​ ​ $ 39,285,138 ​ ​
​
Less – accumulated depreciation
​ ​ ​
​
19,047,078
 ​ ​ ​ ​ ​ 17,716,788 ​ ​
​ ​ ​ ​ ​
​
21,195,314
 ​ ​ ​ ​ ​ 21,568,350 ​ ​
​
Cash and cash equivalents
​ ​ ​
​
1,400,345
 ​ ​ ​ ​ ​ 1,168,991 ​ ​
​
Short-term investments
​ ​ ​
​
—
 ​ ​ ​ ​ ​ 1,000,000 ​ ​
​
Tenant receivables and accrued revenue, net
​ ​ ​
​
796,513
 ​ ​ ​ ​ ​ 826,126 ​ ​
​
Investment in TRG, at equity
​ ​ ​
​
3,069,297
 ​ ​ ​ ​ ​ 3,049,719 ​ ​
​
Investment in Klépierre, at equity
​ ​ ​
​
1,384,267
 ​ ​ ​ ​ ​ 1,527,872 ​ ​
​
Investment in other unconsolidated entities, at equity
​ ​ ​
​
2,670,739
 ​ ​ ​ ​ ​ 3,540,648 ​ ​
​
Right-of-use assets, net
​ ​ ​
​
519,607
 ​ ​ ​ ​ ​ 484,073 ​ ​
​
Deferred costs and other assets
​ ​ ​
​
1,369,609
 ​ ​ ​ ​ ​ 1,117,716 ​ ​
​
Total assets
​ ​ ​
$
32,405,691
 ​ ​ ​ ​ $ 34,283,495 ​ ​
​ LIABILITIES: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Mortgages and unsecured indebtedness
​ ​ ​
$
24,264,495
 ​ ​ ​ ​ $ 26,033,423 ​ ​
​
Accounts payable, accrued expenses, intangibles, and deferred revenues
​ ​ ​
​
1,712,465
 ​ ​ ​ ​ ​ 1,693,248 ​ ​
​
Cash distributions and losses in unconsolidated entities, at equity
​ ​ ​
​
1,680,431
 ​ ​ ​ ​ ​ 1,760,922 ​ ​
​
Dividend payable
​ ​ ​
​
2,410
 ​ ​ ​ ​ ​ 1,842 ​ ​
​
Lease liabilities
​ ​ ​
​
520,283
 ​ ​ ​ ​ ​ 484,861 ​ ​
​
Other liabilities
​ ​ ​
​
626,155
 ​ ​ ​ ​ ​ 621,601 ​ ​
​
Total liabilities
​ ​ ​
​
28,806,239
 ​ ​ ​ ​ ​ 30,595,897 ​ ​
​ Commitments and contingencies ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Limited partners’ preferred interest in the Operating Partnership and noncontrolling redeemable interests ​ ​ ​
​
184,729
 ​ ​ ​ ​ ​ 195,949 ​ ​
​ 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 8 3/8% cumulative redeemable preferred stock, 1,000,000 shares authorized, 796,948 issued and outstanding with a liquidation value of $39,847
​ ​ ​
​
40,778
 ​ ​ ​ ​ ​ 41,106 ​ ​
​
Common stock, $0.0001 par value, 511,990,000 shares authorized, 342,945,839 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
​ ​ ​
​
11,583,051
 ​ ​ ​ ​ ​ 11,406,236 ​ ​
​
Accumulated deficit
​ ​ ​
​
(6,382,515)
 ​ ​ ​ ​ ​ (6,095,576) ​ ​
​
Accumulated other comprehensive loss
​ ​ ​
​
(193,026)
 ​ ​ ​ ​ ​ (172,787) ​ ​
​
Common stock held in treasury, at cost, 16,675,701 and 16,983,364 shares, respectively
​ ​ ​
​
(2,106,396)
 ​ ​ ​ ​ ​ (2,156,178) ​ ​
​
Total stockholders’ equity
​ ​ ​
​
2,941,925
 ​ ​ ​ ​ ​ 3,022,834 ​ ​
​ Noncontrolling interests ​ ​ ​
​
472,798
 ​ ​ ​ ​ ​ 468,815 ​ ​
​
Total equity
​ ​ ​
​
3,414,723
 ​ ​ ​ ​ ​ 3,491,649 ​ ​
​
Total liabilities and equity
​ ​ ​
$
32,405,691
 ​ ​ ​ ​ $ 34,283,495 ​ ​
 
​
 4Q 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 December 31,
​ ​
For the Twelve Months
Ended December 31,
​
​ ​ ​ ​
2024
​ ​
2023
​ ​
2024
​ ​
2023
​
​ REVENUE: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Lease income
​ ​ ​
$
803,654
 ​ ​ ​ ​ $ 772,258 ​ ​ ​ ​
$
3,060,755
 ​ ​ ​ ​ $ 2,984,455 ​ ​
​
Other income
​ ​ ​
​
107,089
 ​ ​ ​ ​ ​ 106,797 ​ ​ ​ ​
​
385,004
 ​ ​ ​ ​ ​ 464,058 ​ ​
​
Total revenue
​ ​ ​
​
910,743
 ​ ​ ​ ​ ​ 879,055 ​ ​ ​ ​
​
3,445,759
 ​ ​ ​ ​ ​ 3,448,513 ​ ​
​ OPERATING EXPENSES: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Property operating
​ ​ ​
​
165,794
 ​ ​ ​ ​ ​ 163,275 ​ ​ ​ ​
​
660,004
 ​ ​ ​ ​ ​ 638,638 ​ ​
​
Depreciation and amortization
​ ​ ​
​
162,824
 ​ ​ ​ ​ ​ 172,727 ​ ​ ​ ​
​
636,218
 ​ ​ ​ ​ ​ 656,089 ​ ​
​
Real estate taxes
​ ​ ​
​
50,876
 ​ ​ ​ ​ ​ 45,258 ​ ​ ​ ​
​
231,843
 ​ ​ ​ ​ ​ 237,809 ​ ​
​
Repairs and maintenance
​ ​ ​
​
19,155
 ​ ​ ​ ​ ​ 21,642 ​ ​ ​ ​
​
74,172
 ​ ​ ​ ​ ​ 77,093 ​ ​
​
Advertising and promotion
​ ​ ​
​
25,400
 ​ ​ ​ ​ ​ 24,577 ​ ​ ​ ​
​
88,693
 ​ ​ ​ ​ ​ 83,279 ​ ​
​
Other
​ ​ ​
​
137,912
 ​ ​ ​ ​ ​ 56,742 ​ ​ ​ ​
​
299,645
 ​ ​ ​ ​ ​ 236,955 ​ ​
​
Total operating expenses
​ ​ ​
​
561,961
 ​ ​ ​ ​ ​ 484,221 ​ ​ ​ ​
​
1,990,575
 ​ ​ ​ ​ ​ 1,929,863 ​ ​
​
OPERATING INCOME BEFORE OTHER ITEMS
​ ​ ​
​
348,782
 ​ ​ ​ ​ ​ 394,834 ​ ​ ​ ​
​
1,455,184
 ​ ​ ​ ​ ​ 1,518,650 ​ ​
​ Interest expense ​ ​ ​
​
(178,710)
 ​ ​ ​ ​ ​ (176,964) ​ ​ ​ ​
​
(711,402)
 ​ ​ ​ ​ ​ (685,193) ​ ​
​
(Loss) gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net
​ ​ ​
​
(36,536)
 ​ ​ ​ ​ ​ — ​ ​ ​ ​
​
(36,536)
 ​ ​ ​ ​ ​ 20,529 ​ ​
​
NET INCOME
​ ​ ​
$
133,536
 ​ ​ ​ ​ $ 217,870 ​ ​ ​ ​
$
707,246
 ​ ​ ​ ​ $ 853,986 ​ ​
​
Third-Party Investors’ Share of Net Income
​ ​ ​
$
69,275
 ​ ​ ​ ​ $ 107,069 ​ ​ ​ ​
$
360,792
 ​ ​ ​ ​ $ 436,408 ​ ​
​
Our Share of Net Income
​ ​ ​
​
64,261
 ​ ​ ​ ​ ​ 110,801 ​ ​ ​ ​
​
346,454
 ​ ​ ​ ​ ​ 417,578 ​ ​
​
Amortization of Excess Investment (A)
​ ​ ​
​
(14,599)
 ​ ​ ​ ​ ​ (14,926) ​ ​ ​ ​
​
(58,163)
 ​ ​ ​ ​ ​ (59,707) ​ ​
​
Our Share of loss due to disposal, exchange, or revaluation of equity interests, net in the Consolidated Financial Statements
​ ​ ​
​
36,470
 ​ ​ ​ ​ ​ — ​ ​ ​ ​
​
36,470
 ​ ​ ​ ​ ​ — ​ ​
​
Our Share of loss (gain) on acquisition of controlling interest, sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net
​ ​ ​
​
18,236
 ​ ​ ​ ​ ​ — ​ ​ ​ ​
​
18,236
 ​ ​ ​ ​ ​ (454) ​ ​
​
Income from Unconsolidated Entities (B)
​ ​ ​
$
104,368
 ​ ​ ​ ​ $ 95,875 ​ ​ ​ ​
$
342,997
 ​ ​ ​ ​ $ 357,417 ​ ​
​
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.
​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
8 
​
 
EARNINGS RELEASE
Simon Property Group, Inc.
Unaudited Joint Venture Combined Balance Sheets
(Dollars in thousands)​
​ ​ ​ ​
December 31,
2024
​ ​
December 31,
2023
​
​ Assets: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Investment properties, at cost ​ ​ ​
$
18,875,241
 ​ ​ ​ ​ $ 19,315,578 ​ ​
​ Less – accumulated depreciation ​ ​ ​
​
8,944,188
 ​ ​ ​ ​ ​ 8,874,745 ​ ​
​ ​ ​ ​ ​
​
9,931,053
 ​ ​ ​ ​ ​ 10,440,833 ​ ​
​ Cash and cash equivalents ​ ​ ​
​
1,270,594
 ​ ​ ​ ​ ​ 1,372,377 ​ ​
​ Tenant receivables and accrued revenue, net ​ ​ ​
​
533,676
 ​ ​ ​ ​ ​ 505,933 ​ ​
​ Right-of-use assets, net ​ ​ ​
​
113,014
 ​ ​ ​ ​ ​ 126,539 ​ ​
​ Deferred costs and other assets ​ ​ ​
​
531,059
 ​ ​ ​ ​ ​ 537,943 ​ ​
​
Total assets
​ ​ ​
$
12,379,396
 ​ ​ ​ ​ $ 12,983,625 ​ ​
​ Liabilities and Partners’ Deficit: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Mortgages ​ ​ ​
$
13,666,090
 ​ ​ ​ ​ $ 14,282,839 ​ ​
​ Accounts payable, accrued expenses, intangibles, and deferred revenue ​ ​ ​
​
1,037,015
 ​ ​ ​ ​ ​ 1,032,217 ​ ​
​ Lease liabilities ​ ​ ​
​
104,120
 ​ ​ ​ ​ ​ 116,535 ​ ​
​ Other liabilities ​ ​ ​
​
363,488
 ​ ​ ​ ​ ​ 368,582 ​ ​
​
Total liabilities
​ ​ ​
​
15,170,713
 ​ ​ ​ ​ ​ 15,800,173 ​ ​
​ Preferred units ​ ​ ​
​
67,450
 ​ ​ ​ ​ ​ 67,450 ​ ​
​ Partners’ deficit ​ ​ ​
​
(2,858,767)
 ​ ​ ​ ​ ​ (2,883,998) ​ ​
​
Total liabilities and partners’ deficit
​ ​ ​
$
12,379,396
 ​ ​ ​ ​ $ 12,983,625 ​ ​
​ Our Share of: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Partners’ deficit ​ ​ ​
$
(1,180,960)
 ​ ​ ​ ​ $ (1,258,809) ​ ​
​ Add: Excess Investment (A) ​ ​ ​
​
1,077,204
 ​ ​ ​ ​ ​ 1,173,852 ​ ​
​ Our net Investment in unconsolidated entities, at equity ​ ​ ​
$
(103,756)
 ​ ​ ​ ​ $ (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.
​
 
​
 4Q 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 and Real Estate FFO
​ ​ ​ ​
For the Three Months
Ended December 31,
​ ​
For the Twelve Months
Ended December 31,
​
​ ​ ​ ​
2024
​ ​
2023
​ ​
2024
​ ​
2023
​
​
Consolidated Net Income (D)
​ ​ ​
$
771,760
 ​ ​ ​ ​ $ 859,496 ​ ​ ​ ​
$
2,729,021
 ​ ​ ​ ​ $ 2,617,018 ​ ​
​ Adjustments to Arrive at FFO: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Depreciation and amortization from consolidated properties
​ ​ ​
​
323,858
 ​ ​ ​ ​ ​ 316,881 ​ ​ ​ ​
​
1,250,440
 ​ ​ ​ ​ ​ 1,250,550 ​ ​
​
Our share of depreciation and amortization from unconsolidated entities, including Klépierre, TRG and other corporate investments
​ ​ ​
​
217,727
 ​ ​ ​ ​ ​ 219,604 ​ ​ ​ ​
​
848,188
 ​ ​ ​ ​ ​ 841,862 ​ ​
​
Loss (gain) on acquisition of controlling interest, sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net
​ ​ ​
​
82,570
 ​ ​ ​ ​ ​ (6,841) ​ ​ ​ ​
​
75,818
 ​ ​ ​ ​ ​ 3,056 ​ ​
​
Net (income) loss attributable to noncontrolling interest holders in properties
​ ​ ​
​
(92)
 ​ ​ ​ ​ ​ 585 ​ ​ ​ ​
​
1,641
 ​ ​ ​ ​ ​ 1,336 ​ ​
​
Noncontrolling interests portion of depreciation and amortization, gain on consolidation of properties, and loss (gain) on disposal of properties
​ ​ ​
​
(5,950)
 ​ ​ ​ ​ ​ (6,464) ​ ​ ​ ​
​
(23,367)
 ​ ​ ​ ​ ​ (22,719) ​ ​
​
Preferred distributions and dividends
​ ​ ​
​
(1,125)
 ​ ​ ​ ​ ​ (1,298) ​ ​ ​ ​
​
(4,897)
 ​ ​ ​ ​ ​ (5,237) ​ ​
​
FFO of the Operating Partnership
​ ​ ​
$
1,388,748
 ​ ​ ​ ​ $ 1,381,963 ​ ​ ​ ​
$
4,876,844
 ​ ​ ​ ​ $ 4,685,866 ​ ​
​
FFO of the Operating Partnership
​ ​ ​
$
1,388,748
 ​ ​ ​ ​ $ 1,381,963 ​ ​ ​ ​
$
4,876,844
 ​ ​ ​ ​ $ 4,685,866 ​ ​
​
Gain due to disposal, exchange, or revaluation of equity interests, net of tax
​ ​ ​
​
(75,340)
 ​ ​ ​ ​ ​ (125,543) ​ ​ ​ ​
​
(386,417)
 ​ ​ ​ ​ ​ (271,009) ​ ​
​
Other platform investments, net of tax
​ ​ ​
​
(15,187)
 ​ ​ ​ ​ ​ (56,481) ​ ​ ​ ​
​
88,902
 ​ ​ ​ ​ ​ 6,166 ​ ​
​
Unrealized (gains) losses in fair value of publicly traded equity instruments and derivative instrument, net
​ ​ ​
​
(36,740)
 ​ ​ ​ ​ ​ 8,157 ​ ​ ​ ​
​
17,392
 ​ ​ ​ ​ ​ (11,892) ​ ​
​
Real Estate FFO
​ ​ ​
$
1,261,481
 ​ ​ ​ ​ $ 1,208,096 ​ ​ ​ ​
$
4,596,721
 ​ ​ ​ ​ $ 4,409,131 ​ ​
​ Diluted net income per share to diluted FFO per share reconciliation: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Diluted net income per share
​ ​ ​
$
2.04
 ​ ​ ​ ​ $ 2.29 ​ ​ ​ ​
$
7.26
 ​ ​ ​ ​ $ 6.98 ​ ​
​
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
​ ​ ​
​
1.42
 ​ ​ ​ ​ ​ 1.42 ​ ​ ​ ​
​
5.53
 ​ ​ ​ ​ ​ 5.52 ​ ​
​
Loss (gain) on acquisition of controlling interest, sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net
​ ​ ​
​
0.22
 ​ ​ ​ ​ ​ (0.02) ​ ​ ​ ​
​
0.20
 ​ ​ ​ ​ ​ 0.01 ​ ​
​
Diluted FFO per share
​ ​ ​
$
3.68
 ​ ​ ​ ​ $ 3.69 ​ ​ ​ ​
$
12.99
 ​ ​ ​ ​ $ 12.51 ​ ​
​
Gain due to disposal, exchange, or revaluation of equity interests, net of tax
​ ​ ​
​
(0.20)
 ​ ​ ​ ​ ​ (0.33) ​ ​ ​ ​
​
(1.03)
 ​ ​ ​ ​ ​ (0.72) ​ ​
​
Other platform investments, net of tax
​ ​ ​
​
(0.04)
 ​ ​ ​ ​ ​ (0.15) ​ ​ ​ ​
​
0.23
 ​ ​ ​ ​ ​ 0.02 ​ ​
​
Unrealized (gains) losses in fair value of publicly traded equity instruments and derivative instrument, net
​ ​ ​
​
(0.09)
 ​ ​ ​ ​ ​ 0.02 ​ ​ ​ ​
​
0.05
 ​ ​ ​ ​ ​ (0.03) ​ ​
​
Real Estate FFO per share
​ ​ ​
$
3.35
 ​ ​ ​ ​ $ 3.23 ​ ​ ​ ​
$
12.24
 ​ ​ ​ ​ $ 11.78 ​ ​
​ ​ ​ ​ ​ ​ 3.7% ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ 3.9% ​ ​ ​ ​ ​ ​ ​ ​
​ ​ Details for per share calculations: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ FFO of the Operating Partnership ​ ​ ​
$
1,388,748
 ​ ​ ​ ​ $ 1,381,963 ​ ​ ​ ​
$
4,876,844
 ​ ​ ​ ​ $ 4,685,866 ​ ​ ​
​ ​ Diluted FFO allocable to unitholders ​ ​ ​
​
(186,158)
 ​ ​ ​ ​ ​ (179,592) ​ ​ ​ ​
​
(640,886)
 ​ ​ ​ ​ ​ (597,727) ​ ​ ​
​ ​ Diluted FFO allocable to common stockholders ​ ​ ​
$
1,202,590
 ​ ​ ​ ​ $ 1,202,371 ​ ​ ​ ​
$
4,235,958
 ​ ​ ​ ​ $ 4,088,139 ​ ​ ​
​ ​ Basic and Diluted weighted average shares outstanding ​ ​ ​
​
326,278
 ​ ​ ​ ​ ​ 325,934 ​ ​ ​ ​
​
326,097
 ​ ​ ​ ​ ​ 326,808 ​ ​ ​
​ ​ Weighted average limited partnership units outstanding ​ ​ ​
​
50,713
 ​ ​ ​ ​ ​ 48,930 ​ ​ ​ ​
​
49,338
 ​ ​ ​ ​ ​ 47,782 ​ ​ ​
​ ​ Basic and Diluted weighted average shares and units outstanding ​ ​ ​
​
376,991
 ​ ​ ​ ​ ​ 374,864 ​ ​ ​ ​
​
375,435
 ​ ​ ​ ​ ​ 374,590 ​ ​ ​
​ ​ Basic and Diluted FFO per Share ​ ​ ​
$
3.68
 ​ ​ ​ ​ $ 3.69 ​ ​ ​ ​
$
12.99
 ​ ​ ​ ​ $ 12.51 ​ ​ ​
​ ​
Percent Change
 ​ ​ ​
​
-0.3%
 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
3.8%
 ​ ​ ​ ​ ​ ​ ​ ​ ​
 
​
 4Q 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, FFO per share, Real Estate FFO and Real Estate 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  $6.6 million and $5.8 million for the three months ended December 31, 2024 and 2023, respectively, and $21.9 million and $13.6 million for the twelve months ended December 31, 2024 and 2023, respectively.
​
 – 
Straight-line adjustments increased (decreased) income by $7.3 million and ($1.0) million for the three months ended December 31, 2024 and 2023, respectively, and $2.2 million and ($11.4) million for the twelve months ended December 31, 2024 and 2023, respectively.
​
 – 
Amortization of fair market value of leases increased income by $0.4 million and $0.0 million for the three months ended December 31, 2024 and 2023, respectively, and $0.8 million and $0.2 million for the twelve months ended December 31, 2024 and 2023, respectively.
​
 
​
 4Q 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 December 31, 2024, we owned or had an interest in 229 properties comprising 183 million square feet in North America, Asia and Europe. We also owned an 88% interest in The Taubman Realty Group, or TRG, which owns 22 regional, super-regional, and outlet malls in the U.S. and Asia. Additionally, at December 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 December 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: the intensely competitive market environment in the retail industry, including e-commerce; 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 loss of key management personnel; 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 potential for violence, civil unrest, criminal activity or terrorist activities at our properties; the availability of comprehensive insurance coverage; security breaches that could compromise our information technology or infrastructure; changes in market rates of interest; 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; 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; 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; risks relating to our joint venture properties, including guarantees of certain joint venture indebtedness; reducing emissions of greenhouse gases; environmental liabilities; natural disasters; 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; 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).
 
​
 4Q 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%
​ ​
38%
​ ​
Yes
​
​ Total Secured Debt to Total Assets (1) ​ ​
≤50%
​ ​
17%
​ ​
Yes
​
​ Fixed Charge Coverage Ratio ​ ​
>1.5X
​ ​
4.5X
​ ​
Yes
​
​ Total Unencumbered Assets to Unsecured Debt ​ ​
≥125%
​ ​
309%
​ ​
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.
​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
13 
​
 
SELECTED FINANCIAL AND EQUITY INFORMATION
(In thousands, except as noted)
​ ​ ​ ​
THREE MONTHS ENDED
DECEMBER 31,
​ ​
TWELVE MONTHS ENDED
DECEMBER 31,
​
​ ​ ​ ​
2024
​ ​
2023
​ ​
2024
​ ​
2023
​
Financial Highlights ​ ​ ​ ​ ​ ​
Total Revenue – Consolidated Properties ​ ​ ​ ​ $ 1,582,232 ​ ​ ​ ​ ​ $ 1,527,438 ​ ​ ​ ​ ​ $ 5,963,798 ​ ​ ​ ​ ​ $ 5,658,836 ​ ​ ​
Consolidated Net Income ​ ​ ​ ​ $ 771,760 ​ ​ ​ ​ ​ $ 859,496 ​ ​ ​ ​ ​ $ 2,729,021 ​ ​ ​ ​ ​ $ 2,617,018 ​ ​ ​
Net Income Attributable to Common Stockholders ​ ​ ​ ​ $ 667,231 ​ ​ ​ ​ ​ $ 747,480 ​ ​ ​ ​ ​ $ 2,367,559 ​ ​ ​ ​ ​ $ 2,279,789 ​ ​ ​
Basic and Diluted Earnings per Common Share (EPS) ​ ​ ​ ​ $ 2.04 ​ ​ ​ ​ ​ $ 2.29 ​ ​ ​ ​ ​ $ 7.26 ​ ​ ​ ​ ​ $ 6.98 ​ ​ ​
Real Estate Funds from Operations (Real Estate FFO) of the Operating Partnership ​ ​ ​ ​ $ 1,261,481 ​ ​ ​ ​ ​ $ 1,208,096 ​ ​ ​ ​ ​ $ 4,596,721 ​ ​ ​ ​ ​ $ 4,409,131 ​ ​ ​
Basic and Diluted Real Estate FFO per Share ​ ​ ​ ​ $ 3.35 ​ ​ ​ ​ ​ $ 3.23 ​ ​ ​ ​ ​ $ 12.24 ​ ​ ​ ​ ​ $ 11.78 ​ ​ ​
Funds from Operations (FFO) of the Operating Partnership ​ ​ ​ ​ $ 1,388,748 ​ ​ ​ ​ ​ $ 1,381,963 ​ ​ ​ ​ ​ $ 4,876,844 ​ ​ ​ ​ ​ $ 4,685,866 ​ ​ ​
Basic and Diluted FFO per Share (FFOPS) ​ ​ ​ ​ $ 3.68 ​ ​ ​ ​ ​ $ 3.69 ​ ​ ​ ​ ​ $ 12.99 ​ ​ ​ ​ ​ $ 12.51 ​ ​ ​
Dividends/Distributions per Share/Unit ​ ​ ​ ​ $ 2.10 ​ ​ ​ ​ ​ $ 1.90 ​ ​ ​ ​ ​ $ 8.10 ​ ​ ​ ​ ​ $ 7.45 ​ ​ ​
​ ​ ​ ​ ​
AS OF
DECEMBER 31,
2024
​ ​
AS OF
DECEMBER 31,
2023
​
​ Stockholders’ Equity Information ​ ​ ​ ​
​ Limited Partners’ Units Outstanding at end of period ​ ​ ​ ​ ​ 50,760 ​ ​ ​ ​ ​ ​ 48,914 ​ ​ ​
​ Common Shares Outstanding at end of period ​ ​ ​ ​ ​ 326,278 ​ ​ ​ ​ ​ ​ 325,920 ​ ​ ​
​ Total Common Shares and Limited Partnership Units Outstanding at end of period ​ ​ ​ ​ ​ 377,038 ​ ​ ​ ​ ​ ​ 374,834 ​ ​ ​
​ Weighted Average Limited Partnership Units Outstanding ​ ​ ​ ​ ​ 49,338 ​ ​ ​ ​ ​ ​ 47,782 ​ ​ ​
​ Weighted Average Common Shares Outstanding: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Basic and Diluted – for purposes of EPS and FFOPS
​ ​ ​ ​ ​ 326,097 ​ ​ ​ ​ ​ ​ 326,808 ​ ​ ​
​ Equity Market Capitalization ​ ​ ​ ​
​ Common Stock Price at end of period ​ ​ ​ ​ $ 172.21 ​ ​ ​ ​ ​ $ 142.64 ​ ​ ​
​ Common Equity Capitalization, including Limited Partnership Units ​ ​ ​ ​ $ 64,929,673 ​ ​ ​ ​ ​ $ 53,466,356 ​ ​ ​
​ Preferred Equity Capitalization, including Limited Partnership Preferred Units ​ ​ ​ ​ ​ 61,944 ​ ​ ​ ​ ​ ​ 70,296 ​ ​ ​
​ Total Equity Market Capitalization ​ ​ ​ ​ $ 64,991,617 ​ ​ ​ ​ ​ $ 53,536,652 ​ ​ ​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
14 
​
 
NET OPERATING INCOME (NOI) COMPOSITION (1)
For the Twelve Months Ended December 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.
​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
15 
​
 
NET OPERATING INCOME OVERVIEW (AT SHARE)
(In thousands)
​ ​ ​ ​
For the Three Months
Ended December 31,
​ ​ ​
% Growth
​ ​ ​
For the Twelve Months
Ended December 31,
​ ​ ​
% Growth
​ ​
​ ​ ​ ​
2024
​ ​
2023
​ ​ ​
2024
​ ​
2023
​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​
​ Domestic Property NOI (1) ​ ​ ​ $ 1,488,559 ​ ​ ​ ​ ​ $ 1,425,218 ​ ​ ​ ​ ​ ​ ​ 4.4 % ​ ​ ​ ​ ​ $ 5,520,331 ​ ​ ​ ​ ​ $ 5,273,899 ​ ​ ​ ​ ​ ​ ​ 4.7 % ​ ​ ​
​ International Properties (2) ​ ​ ​ ​ 90,119 ​ ​ ​ ​ ​ ​ 85,855 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ 320,895 ​ ​ ​ ​ ​ ​ 312,458 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Portfolio NOI ​ ​ ​ $ 1,578,678 ​ ​ ​ ​ ​ $ 1,511,073 ​ ​ ​ ​ ​ ​ ​ 4.5 % ​ ​ ​ ​ ​ $ 5,841,226 ​ ​ ​ ​ ​ $ 5,586,357 ​ ​ ​ ​ ​ ​ ​ 4.6 % ​ ​ ​
​ NOI from Other Platform Investments (3) ​ ​ ​ ​ 50,111 ​ ​ ​ ​ ​ ​ 77,158 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ (33,977) ​ ​ ​ ​ ​ ​ 91,303 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ NOI from Investments (4) ​ ​ ​ ​ 66,508 ​ ​ ​ ​ ​ ​ 62,972 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ 239,063 ​ ​ ​ ​ ​ ​ 232,919 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Corporate and Other NOI Sources (5) ​ ​ ​ ​ 83,830 ​ ​ ​ ​ ​ ​ 96,451 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ 319,090 ​ ​ ​ ​ ​ ​ 319,830 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Beneficial interest of Combined NOI ​ ​ ​ $ 1,779,127 ​ ​ ​ ​ ​ $ 1,747,654 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ $ 6,365,402 ​ ​ ​ ​ ​ $ 6,230,409 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
(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); an e-commerce company (Rue Gilt Groupe, or RGG); and a global real estate investment and management company (Jamestown). For the twelve months ended December 31, 2024, includes charges of  $18.9 million related to SPARC Group and $14.3 million related to J.C. Penney. For the twelve months ended December 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.
​
 
​
 4Q 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
DECEMBER 31,
​ ​
TWELVE MONTHS ENDED
DECEMBER 31,
​
​ ​ ​ ​
2024
​ ​
2023
​ ​
2024
​ ​
2023
​
​ Reconciliation of NOI of consolidated entities: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Consolidated Net Income
​ ​ ​
$
771,760
 ​ ​ ​ ​ ​ $ 859,496 ​ ​ ​ ​ ​
$
2,729,021
 ​ ​ ​ ​ ​ $ 2,617,018 ​ ​ ​
​ Income and other tax (benefit) expense ​ ​ ​
​
(31,908)
 ​ ​ ​ ​ ​ ​ 41,622 ​ ​ ​ ​ ​
​
23,262
 ​ ​ ​ ​ ​ ​ 81,874 ​ ​ ​
​ Gain due to disposal, exchange, or revaluation of equity interests, net ​ ​ ​
​
(36,403)
 ​ ​ ​ ​ ​ ​ (167,390) ​ ​ ​ ​ ​
​
(451,172)
 ​ ​ ​ ​ ​ ​ (362,019) ​ ​ ​
​ Interest expense ​ ​ ​
​
227,414
 ​ ​ ​ ​ ​ ​ 224,923 ​ ​ ​ ​ ​
​
905,797
 ​ ​ ​ ​ ​ ​ 854,648 ​ ​ ​
​ Income from unconsolidated entities ​ ​ ​
​
(140,947)
 ​ ​ ​ ​ ​ ​ (167,828) ​ ​ ​ ​ ​
​
(207,322)
 ​ ​ ​ ​ ​ ​ (375,663) ​ ​ ​
​ Unrealized (gains) losses in fair value of publicly traded equity instruments and derivative instrument, net ​ ​ ​
​
(36,740)
 ​ ​ ​ ​ ​ ​ 8,157 ​ ​ ​ ​ ​
​
17,392
 ​ ​ ​ ​ ​ ​ (11,892) ​ ​ ​
​
Loss (gain) on acquisition of controlling interest, sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net
​ ​ ​
​
82,570
 ​ ​ ​ ​ ​ ​ (6,841) ​ ​ ​ ​ ​
​
75,818
 ​ ​ ​ ​ ​ ​ 3,056 ​ ​ ​
​
Operating Income Before Other Items
​ ​ ​
​
835,746
 ​ ​ ​ ​ ​ ​ 792,139 ​ ​ ​ ​ ​
​
3,092,796
 ​ ​ ​ ​ ​ ​ 2,807,022 ​ ​ ​
​ Depreciation and amortization ​ ​ ​
​
327,591
 ​ ​ ​ ​ ​ ​ 320,256 ​ ​ ​ ​ ​
​
1,265,340
 ​ ​ ​ ​ ​ ​ 1,262,107 ​ ​ ​
​ Home and regional office costs ​ ​ ​
​
58,721
 ​ ​ ​ ​ ​ ​ 53,113 ​ ​ ​ ​ ​
​
223,277
 ​ ​ ​ ​ ​ ​ 207,618 ​ ​ ​
​ General and administrative ​ ​ ​
​
15,602
 ​ ​ ​ ​ ​ ​ 10,278 ​ ​ ​ ​ ​
​
44,743
 ​ ​ ​ ​ ​ ​ 38,513 ​ ​ ​
​ Other expenses ​ ​ ​
​
797
 ​ ​ ​ ​ ​ ​ 320 ​ ​ ​ ​ ​
​
818
 ​ ​ ​ ​ ​ ​ 320 ​ ​ ​
​
NOI of consolidated entities
​ ​ ​
$
1,238,457
 ​ ​ ​ ​ ​ $ 1,176,106 ​ ​ ​ ​ ​
$
4,626,974
 ​ ​ ​ ​ ​ $ 4,315,580 ​ ​ ​
​
Less: Noncontrolling interest partners share of NOI
​ ​ ​
​
(8,462)
 ​ ​ ​ ​ ​ ​ (8,355) ​ ​ ​ ​ ​
​
(32,605)
 ​ ​ ​ ​ ​ ​ (30,918) ​ ​ ​
​
Beneficial NOI of consolidated entities
​ ​ ​
$
1,229,995
 ​ ​ ​ ​ ​ $ 1,167,751 ​ ​ ​ ​ ​
$
4,594,369
 ​ ​ ​ ​ ​ $ 4,284,662 ​ ​ ​
​ Reconciliation of NOI of unconsolidated entities: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Net Income
​ ​ ​
$
133,536
 ​ ​ ​ ​ ​ $ 217,870 ​ ​ ​ ​ ​
$
707,246
 ​ ​ ​ ​ ​ $ 853,986 ​ ​ ​
​ Interest expense ​ ​ ​
​
178,710
 ​ ​ ​ ​ ​ ​ 176,964 ​ ​ ​ ​ ​
​
711,402
 ​ ​ ​ ​ ​ ​ 685,193 ​ ​ ​
​ Loss (gain) on sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net ​ ​ ​
​
36,536
 ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​
​
36,536
 ​ ​ ​ ​ ​ ​ (20,529) ​ ​ ​
​
Operating Income Before Other Items
​ ​ ​
​
348,782
 ​ ​ ​ ​ ​ ​ 394,834 ​ ​ ​ ​ ​
​
1,455,184
 ​ ​ ​ ​ ​ ​ 1,518,650 ​ ​ ​
​ Depreciation and amortization ​ ​ ​
​
162,824
 ​ ​ ​ ​ ​ ​ 172,727 ​ ​ ​ ​ ​
​
636,218
 ​ ​ ​ ​ ​ ​ 656,089 ​ ​ ​
​ Other expenses ​ ​ ​
​
73,146
 ​ ​ ​ ​ ​ ​ 143 ​ ​ ​ ​ ​
​
73,152
 ​ ​ ​ ​ ​ ​ 143 ​ ​ ​
​
NOI of unconsolidated entities
​ ​ ​
$
584,752
 ​ ​ ​ ​ ​ $ 567,704 ​ ​ ​ ​ ​
$
2,164,554
 ​ ​ ​ ​ ​ $ 2,174,882 ​ ​ ​
​
Less: Joint Venture partners share of NOI
​ ​ ​
​
(305,025)
 ​ ​ ​ ​ ​ ​ (293,017) ​ ​ ​ ​ ​
​
(1,134,573)
 ​ ​ ​ ​ ​ ​ (1,132,334) ​ ​ ​
​
Beneficial NOI of unconsolidated entities
​ ​ ​
$
279,727
 ​ ​ ​ ​ ​ $ 274,687 ​ ​ ​ ​ ​
$
1,029,981
 ​ ​ ​ ​ ​ $ 1,042,548 ​ ​ ​
​
Add: Beneficial interest of NOI from TRG
​ ​ ​
​
152,786
 ​ ​ ​ ​ ​ ​ 144,680 ​ ​ ​ ​ ​
​
533,009
 ​ ​ ​ ​ ​ ​ 503,858 ​ ​ ​
​ Add: Beneficial interest of NOI from Other Platform Investments and Investments (1) ​ ​ ​
​
116,619
 ​ ​ ​ ​ ​ ​ 160,536 ​ ​ ​ ​ ​
​
208,043
 ​ ​ ​ ​ ​ ​ 399,341 ​ ​ ​
​
Beneficial interest of Combined NOI
​ ​ ​
$
1,779,127
 ​ ​ ​ ​ ​ $ 1,747,654 ​ ​ ​ ​ ​
$
6,365,402
 ​ ​ ​ ​ ​ $ 6,230,409 ​ ​ ​
​
(1)
See footnotes 3 and 4 on prior page.
​
 
​
 4Q 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
DECEMBER 31, 2024
​ ​ ​
TWELVE
MONTHS ENDED
DECEMBER 31, 2024
​
​
FFO of the Operating Partnership
​ ​ ​ $ 1,388,748 ​ ​ ​ ​ ​ ​ $ 4,876,844 ​ ​ ​
​ Non-cash impacts to FFO (1) ​ ​ ​ ​ (25,580) ​ ​ ​ ​ ​ ​ ​ 86,737 ​ ​ ​
​
FFO of the Operating Partnership excluding non-cash impacts
​ ​ ​ ​ 1,363,168 ​ ​ ​ ​ ​ ​ ​ 4,963,581 ​ ​ ​
​ Tenant allowances ​ ​ ​ ​ (96,263) ​ ​ ​ ​ ​ ​ ​ (272,974) ​ ​ ​
​ Operational capital expenditures ​ ​ ​ ​ (94,810) ​ ​ ​ ​ ​ ​ ​ (242,648) ​ ​ ​
​ Funds available for distribution ​ ​ ​ $ 1,172,095 ​ ​ ​ ​ ​ ​ $ 4,447,959 ​ ​ ​
​
(1)
Non-cash impacts to FFO of the Operating Partnership include:
​
​ ​ ​ ​
THREE
MONTHS ENDED
DECEMBER 31, 2024
​ ​ ​
TWELVE
MONTHS ENDED
DECEMBER 31, 2024
​
​ Deductions: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Fair value of debt amortization
​ ​ ​ ​ (210) ​ ​ ​ ​ ​ ​ ​ (1,011) ​ ​ ​
​
Gain due to disposal, exchange or revaluation of equity interests, net of tax
​ ​ ​ ​ (13,040) ​ ​ ​ ​ ​ ​ ​ (13,040) ​ ​ ​
​
Fair market value of lease amortization
​ ​ ​ ​ (406) ​ ​ ​ ​ ​ ​ ​ (843) ​ ​ ​
​
Straight line lease income
​ ​ ​ ​ (7,285) ​ ​ ​ ​ ​ ​ ​ (2,205) ​ ​ ​
​ Additions: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Stock based compensation expense
​ ​ ​ ​ 23,034 ​ ​ ​ ​ ​ ​ ​ 52,626 ​ ​ ​
​
Unrealized (gains) losses in fair value of publicly traded equity instruments and derivative instrument, net
​ ​ ​ ​ (36,740) ​ ​ ​ ​ ​ ​ ​ 17,392 ​ ​ ​
​
Write-off of pre-development costs
​ ​ ​ ​ 890 ​ ​ ​ ​ ​ ​ ​ 914 ​ ​ ​
​
Mortgage, financing fee, accretion interest, and terminated swap amortization expense
​ ​ ​ ​ 8,177 ​ ​ ​ ​ ​ ​ ​ 32,904 ​ ​ ​
​ ​ ​ ​ ​ $ (25,580) ​ ​ ​ ​ ​ ​ $ 86,737 ​ ​ ​
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, Real Estate FFO, Real Estate 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.
 
​
 4Q 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
DECEMBER 31,
​ ​ ​
TWELVE MONTHS ENDED
DECEMBER 31,
​
​
Consolidated Properties
​ ​ ​
2024
​ ​
2023
​ ​ ​
2024
​ ​
2023
​
​ Lease Income ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Fixed lease income (1) ​ ​ ​ ​ $ 1,131,233 ​ ​ ​ ​ ​ $ 1,067,245 ​ ​ ​ ​ ​ ​ $ 4,365,734 ​ ​ ​ ​ ​ $ 4,145,288 ​ ​ ​
​ Variable lease income (2) ​ ​ ​ ​ ​ 300,291 ​ ​ ​ ​ ​ ​ 295,210 ​ ​ ​ ​ ​ ​ ​ 1,024,026 ​ ​ ​ ​ ​ ​ 1,019,047 ​ ​ ​
​ Total Lease Income ​ ​ ​ ​ $ 1,431,524 ​ ​ ​ ​ ​ $ 1,362,455 ​ ​ ​ ​ ​ ​ $ 5,389,760 ​ ​ ​ ​ ​ $ 5,164,335 ​ ​ ​
​ Other Income ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Interest, dividend and distribution income (3) ​ ​ ​ ​ $ 29,098 ​ ​ ​ ​ ​ $ 37,731 ​ ​ ​ ​ ​ ​ $ 154,767 ​ ​ ​ ​ ​ $ 85,842 ​ ​ ​
​ Lease settlement income ​ ​ ​ ​ ​ 4,490 ​ ​ ​ ​ ​ ​ 4,409 ​ ​ ​ ​ ​ ​ ​ 14,209 ​ ​ ​ ​ ​ ​ 13,483 ​ ​ ​
​ Gains on land sales ​ ​ ​ ​ ​ 5,183 ​ ​ ​ ​ ​ ​ 1,242 ​ ​ ​ ​ ​ ​ ​ 20,488 ​ ​ ​ ​ ​ ​ 7,104 ​ ​ ​
​ Mixed-use and franchise operations income ​ ​ ​ ​ ​ 14,247 ​ ​ ​ ​ ​ ​ 33,383 ​ ​ ​ ​ ​ ​ ​ 74,135 ​ ​ ​ ​ ​ ​ 102,079 ​ ​ ​
​ Other (4) ​ ​ ​ ​ ​ 60,543 ​ ​ ​ ​ ​ ​ 54,734 ​ ​ ​ ​ ​ ​ ​ 177,189 ​ ​ ​ ​ ​ ​ 159,998 ​ ​ ​
​ Total Other Income ​ ​ ​ ​ $ 113,561 ​ ​ ​ ​ ​ $ 131,499 ​ ​ ​ ​ ​ ​ $ 440,788 ​ ​ ​ ​ ​ $ 368,506 ​ ​ ​
​ Other Expense ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Ground leases ​ ​ ​ ​ $ 12,460 ​ ​ ​ ​ ​ $ 12,587 ​ ​ ​ ​ ​ ​ $ 49,430 ​ ​ ​ ​ ​ $ 47,720 ​ ​ ​
​ Mixed-use and franchise operations expense ​ ​ ​ ​ ​ 11,609 ​ ​ ​ ​ ​ ​ 30,422 ​ ​ ​ ​ ​ ​ ​ 64,594 ​ ​ ​ ​ ​ ​ 97,325 ​ ​ ​
​ Professional fees and other ​ ​ ​ ​ ​ 5,226 ​ ​ ​ ​ ​ ​ 12,467 ​ ​ ​ ​ ​ ​ ​ 35,653 ​ ​ ​ ​ ​ ​ 42,799 ​ ​ ​
​ Total Other Expense ​ ​ ​ ​ $ 29,295 ​ ​ ​ ​ ​ $ 55,476 ​ ​ ​ ​ ​ ​ $ 149,677 ​ ​ ​ ​ ​ $ 187,844 ​ ​ ​
​ Income from Unconsolidated Entities ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Share of Joint Ventures (5) ​ ​ ​ ​ $ 104,368 ​ ​ ​ ​ ​ $ 95,875 ​ ​ ​ ​ ​ ​ $ 342,997 ​ ​ ​ ​ ​ $ 357,416 ​ ​ ​
​ Share of Klépierre net income, net of amortization of excess investment ​ ​ ​ ​ ​ 22,524 ​ ​ ​ ​ ​ ​ 5,559 ​ ​ ​ ​ ​ ​ ​ 72,865 ​ ​ ​ ​ ​ ​ 58,303 ​ ​ ​
​
Share of Other Platform Investments net income (loss), net of amortization of excess investment, pre-tax
​ ​ ​ ​ ​ 26,807 ​ ​ ​ ​ ​ ​ 71,239 ​ ​ ​ ​ ​ ​ ​ (135,050) ​ ​ ​ ​ ​ ​ 31,926 ​ ​ ​
​ Share of TRG net loss including amortization of excess investment ​ ​ ​ ​ ​ (12,752) ​ ​ ​ ​ ​ ​ (4,845) ​ ​ ​ ​ ​ ​ ​ (73,490) ​ ​ ​ ​ ​ ​ (71,982) ​ ​ ​
​ Total Income from Unconsolidated Entities ​ ​ ​ ​ $ 140,947 ​ ​ ​ ​ ​ $ 167,828 ​ ​ ​ ​ ​ ​ $ 207,322 ​ ​ ​ ​ ​ $ 375,663 ​ ​ ​
​ Capitalized Interest ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Our Share of Consolidated Properties ​ ​ ​ ​ $ 8,286 ​ ​ ​ ​ ​ $ 7,035 ​ ​ ​ ​ ​ ​ $ 36,059 ​ ​ ​ ​ ​ $ 39,894 ​ ​ ​
​ Our Share of Joint Venture Properties ​ ​ ​ ​ $ 62 ​ ​ ​ ​ ​ $ 339 ​ ​ ​ ​ ​ ​ $ 376 ​ ​ ​ ​ ​ $ 1,157 ​ ​ ​
​
(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.
​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
19 
​
 
OPERATING INFORMATION
​ ​ ​ ​
AS OF DECEMBER 31,
​
​ ​ ​ ​
2024
​ ​
2023
​
​ U.S. Malls and Premium Outlets ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Total Number of Properties ​ ​ ​
​
162
 ​ ​ ​ ​ ​ 162 ​ ​
​ Total Square Footage of Properties (in millions) ​ ​ ​
​
136.0
 ​ ​ ​ ​ ​ 136.7 ​ ​
​ Ending Occupancy (1): ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Consolidated Assets
​ ​ ​ ​ 96.5% ​ ​ ​ ​ ​ 95.7% ​ ​
​
Unconsolidated Assets
​ ​ ​ ​ 96.6% ​ ​ ​ ​ ​ 96.1% ​ ​
​
Total Portfolio
​ ​ ​
​
96.5%
 ​ ​ ​ ​ ​ 95.8% ​ ​
​ Base Minimum Rent PSF (2): ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Consolidated Assets
​ ​ ​ $ 56.60 ​ ​ ​ ​ $ 55.47 ​ ​
​
Unconsolidated Assets
​ ​ ​ $ 63.12 ​ ​ ​ ​ $ 60.59 ​ ​
​
Total Portfolio
​ ​ ​
$
58.26
 ​ ​ ​ ​ $ 56.82 ​ ​
​ U.S. TRG ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Total Number of Properties ​ ​ ​
​
18
 ​ ​ ​ ​ ​ 20 ​ ​
​ Total Square Footage of Properties (in millions) ​ ​ ​
​
18.4
 ​ ​ ​ ​ ​ 20.4 ​ ​
​ Ending Occupancy (1) ​ ​ ​
​
94.9%
 ​ ​ ​ ​ ​ 95.7% ​ ​
​ Base Minimum Rent PSF (2) ​ ​ ​
$
68.06
 ​ ​ ​ ​ $ 65.01 ​ ​
​ ​ ​ ​
AS OF DECEMBER 31,
​
​ ​ ​ ​
2024
​ ​
2023
​
​ The Mills ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Total Number of Properties ​ ​ ​
​
14
 ​ ​ ​ ​ ​ 14 ​ ​
​ Total Square Footage of Properties (in millions) ​ ​ ​
​
21.3
 ​ ​ ​ ​ ​ 21.3 ​ ​
​ Ending Occupancy (3) ​ ​ ​
​
98.8%
 ​ ​ ​ ​ ​ 97.8% ​ ​
​ Base Minimum Rent PSF (2) ​ ​ ​
$
37.95
 ​ ​ ​ ​ $ 36.38 ​ ​
​ International Properties (4) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Premium Outlets ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Total Number of Properties ​ ​ ​
​
23
 ​ ​ ​ ​ ​ 23 ​ ​
​ Total Square Footage of Properties (in millions) ​ ​ ​
​
8.9
 ​ ​ ​ ​ ​ 8.7 ​ ​
​ Designer Outlets ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Total Number of Properties ​ ​ ​
​
12
 ​ ​ ​ ​ ​ 12 ​ ​
​ Total Square Footage of Properties (in millions) ​ ​ ​
​
3.0
 ​ ​ ​ ​ ​ 3.0 ​ ​
​ 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.
​
 
​
 4Q 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 ​ ​ ​ ​ 1,084 ​ ​ ​ ​ ​ ​ 4,127,114 ​ ​ ​ ​ ​ $ 56.87 ​ ​ ​ ​ ​ ​ 4.1 % ​ ​
​ 2025 ​ ​ ​ ​ 2,707 ​ ​ ​ ​ ​ ​ 9,469,769 ​ ​ ​ ​ ​ $ 62.52 ​ ​ ​ ​ ​ ​ 10.2 % ​ ​
​ 2026 ​ ​ ​ ​ 2,750 ​ ​ ​ ​ ​ ​ 10,782,961 ​ ​ ​ ​ ​ $ 56.00 ​ ​ ​ ​ ​ ​ 9.4 % ​ ​
​ 2027 ​ ​ ​ ​ 2,342 ​ ​ ​ ​ ​ ​ 8,913,554 ​ ​ ​ ​ ​ $ 61.50 ​ ​ ​ ​ ​ ​ 9.4 % ​ ​
​ 2028 ​ ​ ​ ​ 1,820 ​ ​ ​ ​ ​ ​ 7,958,216 ​ ​ ​ ​ ​ $ 66.81 ​ ​ ​ ​ ​ ​ 9.1 % ​ ​
​ 2029 ​ ​ ​ ​ 1,716 ​ ​ ​ ​ ​ ​ 7,360,569 ​ ​ ​ ​ ​ $ 64.86 ​ ​ ​ ​ ​ ​ 8.0 % ​ ​
​ 2030 ​ ​ ​ ​ 791 ​ ​ ​ ​ ​ ​ 4,031,510 ​ ​ ​ ​ ​ $ 71.30 ​ ​ ​ ​ ​ ​ 4.7 % ​ ​
​ 2031 ​ ​ ​ ​ 471 ​ ​ ​ ​ ​ ​ 2,362,805 ​ ​ ​ ​ ​ $ 73.77 ​ ​ ​ ​ ​ ​ 3.0 % ​ ​
​ 2032 ​ ​ ​ ​ 483 ​ ​ ​ ​ ​ ​ 1,771,367 ​ ​ ​ ​ ​ $ 93.95 ​ ​ ​ ​ ​ ​ 2.9 % ​ ​
​ 2033 ​ ​ ​ ​ 600 ​ ​ ​ ​ ​ ​ 2,311,677 ​ ​ ​ ​ ​ $ 98.60 ​ ​ ​ ​ ​ ​ 3.9 % ​ ​
​ 2034 ​ ​ ​ ​ 626 ​ ​ ​ ​ ​ ​ 2,369,675 ​ ​ ​ ​ ​ $ 89.79 ​ ​ ​ ​ ​ ​ 3.7 % ​ ​
​ 2035 and Thereafter ​ ​ ​ ​ 627 ​ ​ ​ ​ ​ ​ 3,001,232 ​ ​ ​ ​ ​ $ 55.29 ​ ​ ​ ​ ​ ​ 2.5 % ​ ​
​ Specialty Leasing Agreements w/ terms in excess of 12 months ​ ​ ​ ​ 2,221 ​ ​ ​ ​ ​ ​ 5,941,055 ​ ​ ​ ​ ​ $ 17.59 ​ ​ ​ ​ ​ ​ 1.8 % ​ ​
​ Anchors ​ ​ ​ ​ ​
​ Month to Month Leases ​ ​ ​ ​ 2 ​ ​ ​ ​ ​ ​ 263,650 ​ ​ ​ ​ ​ $ 2.52 ​ ​ ​ ​ ​ ​ 0.0 % ​ ​
​ 2025 ​ ​ ​ ​ 4 ​ ​ ​ ​ ​ ​ 345,136 ​ ​ ​ ​ ​ $ 6.43 ​ ​ ​ ​ ​ ​ 0.0 % ​ ​
​ 2026 ​ ​ ​ ​ 19 ​ ​ ​ ​ ​ ​ 1,830,993 ​ ​ ​ ​ ​ $ 5.22 ​ ​ ​ ​ ​ ​ 0.2 % ​ ​
​ 2027 ​ ​ ​ ​ 13 ​ ​ ​ ​ ​ ​ 1,765,268 ​ ​ ​ ​ ​ $ 5.32 ​ ​ ​ ​ ​ ​ 0.2 % ​ ​
​ 2028 ​ ​ ​ ​ 16 ​ ​ ​ ​ ​ ​ 1,986,210 ​ ​ ​ ​ ​ $ 5.73 ​ ​ ​ ​ ​ ​ 0.2 % ​ ​
​ 2029 ​ ​ ​ ​ 16 ​ ​ ​ ​ ​ ​ 1,669,076 ​ ​ ​ ​ ​ $ 6.40 ​ ​ ​ ​ ​ ​ 0.2 % ​ ​
​ 2030 ​ ​ ​ ​ 18 ​ ​ ​ ​ ​ ​ 1,835,708 ​ ​ ​ ​ ​ $ 8.09 ​ ​ ​ ​ ​ ​ 0.2 % ​ ​
​ 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 ​ ​ ​ ​ 6 ​ ​ ​ ​ ​ ​ 511,555 ​ ​ ​ ​ ​ $ 18.05 ​ ​ ​ ​ ​ ​ 0.1 % ​ ​
​ 2035 and Thereafter ​ ​ ​ ​ 26 ​ ​ ​ ​ ​ ​ 2,378,519 ​ ​ ​ ​ ​ $ 16.51 ​ ​ ​ ​ ​ ​ 0.5 % ​ ​
​
(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 2024 consolidated and joint venture combined base rental revenue.
​
 
​
 4Q 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 ​ ​ ​ ​ ​ ​ 3,018 ​ ​ ​ ​ ​ ​ 1.8 % ​ ​ ​ ​ ​ 2.8 % ​ ​
​ Knitwell Group ​ ​ ​ ​ 437 ​ ​ ​ ​ ​ ​ 1,991 ​ ​ ​ ​ ​ ​ 1.2 % ​ ​ ​ ​ ​ 1.8 % ​ ​
​ Tapestry ​ ​ ​ ​ 220 ​ ​ ​ ​ ​ ​ 939 ​ ​ ​ ​ ​ ​ 0.6 % ​ ​ ​ ​ ​ 1.7 % ​ ​
​ Signet Jewelers ​ ​ ​ ​ 338 ​ ​ ​ ​ ​ ​ 495 ​ ​ ​ ​ ​ ​ 0.3 % ​ ​ ​ ​ ​ 1.5 % ​ ​
​ Victoria’s Secret & Co. ​ ​ ​ ​ 131 ​ ​ ​ ​ ​ ​ 1,116 ​ ​ ​ ​ ​ ​ 0.7 % ​ ​ ​ ​ ​ 1.5 % ​ ​
​ American Eagle Outfitters ​ ​ ​ ​ 220 ​ ​ ​ ​ ​ ​ 1,390 ​ ​ ​ ​ ​ ​ 0.8 % ​ ​ ​ ​ ​ 1.4 % ​ ​
​ LVMH Fashion ​ ​ ​ ​ 122 ​ ​ ​ ​ ​ ​ 469 ​ ​ ​ ​ ​ ​ 0.3 % ​ ​ ​ ​ ​ 1.4 % ​ ​
​ Capri Holdings ​ ​ ​ ​ 135 ​ ​ ​ ​ ​ ​ 544 ​ ​ ​ ​ ​ ​ 0.3 % ​ ​ ​ ​ ​ 1.4 % ​ ​
​ VF Corporation ​ ​ ​ ​ 199 ​ ​ ​ ​ ​ ​ 875 ​ ​ ​ ​ ​ ​ 0.5 % ​ ​ ​ ​ ​ 1.3 % ​ ​
​ Kering ​ ​ ​ ​ 82 ​ ​ ​ ​ ​ ​ 363 ​ ​ ​ ​ ​ ​ 0.2 % ​ ​ ​ ​ ​ 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 ​ ​ ​ ​ ​ ​ 5.1 % ​ ​ ​ ​ ​ 0.3 % ​ ​
​ Dillard’s ​ ​ ​ ​ 35 ​ ​ ​ ​ ​ ​ 6,377 ​ ​ ​ ​ ​ ​ 3.7 % ​ ​ ​ ​ ​ * ​ ​ ​
​ Nordstrom ​ ​ ​ ​ 24 ​ ​ ​ ​ ​ ​ 4,103 ​ ​ ​ ​ ​ ​ 2.4 % ​ ​ ​ ​ ​ 0.1 % ​ ​
​ Dick’s Sporting Goods ​ ​ ​ ​ 36 ​ ​ ​ ​ ​ ​ 2,753 ​ ​ ​ ​ ​ ​ 1.6 % ​ ​ ​ ​ ​ 0.6 % ​ ​
​ Saks Global ​ ​ ​ ​ 19 ​ ​ ​ ​ ​ ​ 2,319 ​ ​ ​ ​ ​ ​ 1.4 % ​ ​ ​ ​ ​ 0.1 % ​ ​
​ Belk ​ ​ ​ ​ 7 ​ ​ ​ ​ ​ ​ 1,194 ​ ​ ​ ​ ​ ​ 0.7 % ​ ​ ​ ​ ​ * ​ ​ ​
​ Target ​ ​ ​ ​ 7 ​ ​ ​ ​ ​ ​ 968 ​ ​ ​ ​ ​ ​ 0.6 % ​ ​ ​ ​ ​ 0.1 % ​ ​
​ Von Maur ​ ​ ​ ​ 7 ​ ​ ​ ​ ​ ​ 892 ​ ​ ​ ​ ​ ​ 0.5 % ​ ​ ​ ​ ​ * ​ ​ ​
​ Primark ​ ​ ​ ​ 12 ​ ​ ​ ​ ​ ​ 650 ​ ​ ​ ​ ​ ​ 0.4 % ​ ​ ​ ​ ​ 0.2 % ​ ​
​
(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.
​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
22 
​
 
CAPITAL EXPENDITURES (1)
(In thousands)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
UNCONSOLIDATED
PROPERTIES
​
​ ​ ​ ​
CONSOLIDATED
PROPERTIES
​ ​
TOTAL
​ ​
OUR
SHARE
​
​ New development projects ​ ​ ​ $ 68,864 ​ ​ ​ ​ ​ $ 45,471 ​ ​ ​ ​ ​ $ 22,736 ​ ​ ​
​ Redevelopment projects with incremental square footage and/or anchor replacement ​ ​ ​ ​ 326,707 ​ ​ ​ ​ ​ ​ 200,613 ​ ​ ​ ​ ​ ​ 99,495 ​ ​ ​
​ Redevelopment projects with no incremental square footage ​ ​ ​ ​ 20,970 ​ ​ ​ ​ ​ ​ 20,339 ​ ​ ​ ​ ​ ​ 10,524 ​ ​ ​
​
Subtotal new development and redevelopment projects
​ ​ ​ ​ 416,541 ​ ​ ​ ​ ​ ​ 266,423 ​ ​ ​ ​ ​ ​ 132,755 ​ ​ ​
​ Tenant allowances ​ ​ ​ ​ 210,667 ​ ​ ​ ​ ​ ​ 132,597 ​ ​ ​ ​ ​ ​ 62,307 ​ ​ ​
​ Operational capital expenditures (CAM and non-CAM) ​ ​ ​ ​ 183,580 ​ ​ ​ ​ ​ ​ 131,329 ​ ​ ​ ​ ​ ​ 59,068 ​ ​ ​
​ Totals ​ ​ ​ $ 810,788 ​ ​ ​ ​ ​ $ 530,349 ​ ​ ​ ​ ​ $ 254,130 ​ ​ ​
​ Conversion from accrual to cash basis ​ ​ ​ ​ (55,204) ​ ​ ​ ​ ​ ​ 8,113 ​ ​ ​ ​ ​ ​ 3,888 ​ ​ ​
​ Capital Expenditures for the Twelve Months Ended 12/31/24 (2) ​ ​ ​ $ 755,584 ​ ​ ​ ​ ​ $ 538,462 ​ ​ ​ ​ ​ $ 258,018 ​ ​ ​
​ Capital Expenditures for the Twelve Months Ended 12/31/23 (2) ​ ​ ​
$
793,283
 ​ ​ ​ ​ ​
$
421,532
 ​ ​ ​ ​ ​
$
200,422
 ​ ​ ​
​
(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.
​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
23 
​
 
DEVELOPMENT ACTIVITY SUMMARY (1)
As of December 31, 2024
(in thousands, except percent)​
   
​ ​ PLATFORM
   PROJECT TYPE 		​ ​ ​
OUR SHARE
OF NET
INVESTMENT
​ ​ ​
EXPECTED
STABILIZED
RATE OF
RETURN
​ ​ ​
ACTUAL 2024
INVESTMENT
​ ​ ​
FORECASTED
INVESTMENT
FY 2025 - 2026
​ ​ ​
FORECASTED
TOTAL INVESTMENT
FY 2024 - 2026
​ ​
​ ​ Malls ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​
Redevelopments
​ ​ ​ ​ $ 1,004,036 ​ ​ ​ ​ ​ ​ ​ 8 % ​ ​ ​ ​ ​ $ 272,155 ​ ​ ​ ​ ​ ​ $ 535,803 ​ ​ ​ ​ ​ ​ $ 807,958 ​ ​ ​ ​
​ ​ Premium Outlets ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​
New Developments
​ ​ ​ ​ $ 184,626 ​ ​ ​ ​ ​ ​ ​ 8 % ​ ​ ​ ​ ​ $ 80,249 ​ ​ ​ ​ ​ ​ $ 37,134 ​ ​ ​ ​ ​ ​ $ 117,383 ​ ​ ​ ​
​ ​
Redevelopments
​ ​ ​ ​ $ 57,924 ​ ​ ​ ​ ​ ​ ​ 10 % ​ ​ ​ ​ ​ $ 36,500 ​ ​ ​ ​ ​ ​ $ 4,004 ​ ​ ​ ​ ​ ​ $ 40,504 ​ ​ ​ ​
​ ​ The Mills ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​
Redevelopments
​ ​ ​ ​ $ 37,867 ​ ​ ​ ​ ​ ​ ​ 15 % ​ ​ ​ ​ ​ $ 4,450 ​ ​ ​ ​ ​ ​ $ 32,915 ​ ​ ​ ​ ​ ​ $ 37,365 ​ ​ ​ ​
​ ​ Total Investment (1) ​ ​ ​ ​ $ 1,284,453 ​ ​ ​ ​ ​ ​ ​ 8 % ​ ​ ​ ​ ​ $ 393,354 ​ ​ ​ ​ ​ ​ $ 609,856 ​ ​ ​ ​ ​ ​ $ 1,003,210 ​ ​ ​ ​
​ ​
Less funding from: Construction Loans, International JV Cash on hand, etc.
​ ​ ​ ​ $ (206,037) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ $ (86,667) ​ ​ ​ ​ ​ ​ $ (57,739) ​ ​ ​ ​ ​ ​ $ (144,406) ​ ​ ​ ​
​ ​ Total Net Cash Investment ​ ​ ​ ​ $ 1,078,416 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ $ 306,687 ​ ​ ​ ​ ​ ​ $ 552,117 ​ ​ ​ ​ ​ ​ $ 858,804 ​ ​ ​ ​
Notes:
(1)
Does not include TRG
​
 
​
 4Q 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 December 31, 2024
​ ​ ​ ​
COMMON
SHARES (1)
​ ​
LIMITED
PARTNERSHIP
UNITS (2)
​
​ Number Outstanding at December 31, 2023 ​ ​ ​ ​ 325,920,522 ​ ​ ​ ​ ​ ​ 48,913,717 ​ ​ ​
​ Activity During the First Nine Months of 2024 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Redemption of Limited Partnership Units for Cash ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ (280,350) ​ ​ ​
​ Restricted Stock/Restricted Stock Unit Awards and Long-Term Incentive Performance (LTIP) Units Earned (3) ​ ​ ​ ​ 372,495 ​ ​ ​ ​ ​ ​ 616,760 ​ ​ ​
​ Exchange of Limited Partnership Units for Common Stock ​ ​ ​ ​ 55,000 ​ ​ ​ ​ ​ ​ (55,000) ​ ​ ​
​ Shares Repurchased to Satisfy Employee Tax Obligations ​ ​ ​ ​ (69,879) ​ ​ ​ ​ ​ ​ — ​ ​ ​
​ Number Outstanding at September 30, 2024 ​ ​ ​ ​ 326,278,138 ​ ​ ​ ​ ​ ​ 49,195,127 ​ ​ ​
​ Fourth Quarter Activity ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Issuance of Limited Partnership Units ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ 1,572,500 ​ ​ ​
​ Redemption of Limited Partnership Units for Cash ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ (8,000) ​ ​ ​
​ Number Outstanding at December 31, 2024 ​ ​ ​ ​ 326,278,138 ​ ​ ​ ​ ​ ​ 50,759,627 ​ ​ ​
​ Number of Limited Partnership Units and Common Shares at December 31, 2024 ​ ​ ​ ​ 377,037,765 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
PREFERRED STOCK/UNITS OUTSTANDING AS OF DECEMBER 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) ​ ​ ​ ​ 155,373 ​ ​ ​ ​ ​ $ 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 December 31, 2024 was $58.23 per share.
​
(5)
Each preferred unit is redeemable upon the occurrence of certain tax triggering events.
​
 
​
 4Q 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.
​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
26 
​
 
SUMMARY OF INDEBTEDNESS (1)
As of December 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
​ ​ ​ $ 4,595,604 ​ ​ ​ ​ ​ $ 4,426,267 ​ ​ ​ ​ ​ ​ 3.93 % ​ ​ ​ ​ ​ 2.2 ​ ​ ​
​
Floating Rate Debt (Swapped to Fixed)
​ ​ ​ ​ 200,472 ​ ​ ​ ​ ​ ​ 183,125 ​ ​ ​ ​ ​ ​ 4.65 % ​ ​ ​ ​ ​ 2.9 ​ ​ ​
​
Floating Rate Debt (Hedged) (2)
​ ​ ​ ​ 83,099 ​ ​ ​ ​ ​ ​ 61,310 ​ ​ ​ ​ ​ ​ 4.80 % ​ ​ ​ ​ ​ 0.4 ​ ​ ​
​
Variable Rate Debt
​ ​ ​ ​ 129,594 ​ ​ ​ ​ ​ ​ 114,638 ​ ​ ​ ​ ​ ​ 6.13 % ​ ​ ​ ​ ​ 1.5 ​ ​ ​
​
Total Mortgage Debt
​ ​ ​ ​ 5,008,769 ​ ​ ​ ​ ​ ​ 4,785,340 ​ ​ ​ ​ ​ ​ 4.03 % ​ ​ ​ ​ ​ 2.2 ​ ​ ​
​
Unsecured Debt
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Fixed Rate
​ ​ ​ ​ 19,077,442 ​ ​ ​ ​ ​ ​ 19,077,442 ​ ​ ​ ​ ​ ​ 3.49 % ​ ​ ​ ​ ​ 9.6 ​ ​ ​
​
Revolving Credit
Facility – USD Currency
​ ​ ​ ​ 305,000 ​ ​ ​ ​ ​ ​ 305,000 ​ ​ ​ ​ ​ ​ 5.22 % ​ ​ ​ ​ ​ 3.5 ​ ​ ​
​
Revolving Credit
Facility – EUR Currency
​ ​ ​ ​ 18,696 ​ ​ ​ ​ ​ ​ 18,696 ​ ​ ​ ​ ​ ​ 3.61 % ​ ​ ​ ​ ​ 3.5 ​ ​ ​
​
Total Revolving Credit Facilities
​ ​ ​ ​ 323,696 ​ ​ ​ ​ ​ ​ 323,696 ​ ​ ​ ​ ​ ​ 5.13 % ​ ​ ​ ​ ​ 3.5 ​ ​ ​
​
Total Unsecured Debt
​ ​ ​ ​ 19,401,138 ​ ​ ​ ​ ​ ​ 19,401,138 ​ ​ ​ ​ ​ ​ 3.52 % ​ ​ ​ ​ ​ 9.5 ​ ​ ​
​
Premium
​ ​ ​ ​ 6,232 ​ ​ ​ ​ ​ ​ 6,232 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Discount
​ ​ ​ ​ (79,447) ​ ​ ​ ​ ​ ​ (79,447) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Debt Issuance Costs
​ ​ ​ ​ (131,262) ​ ​ ​ ​ ​ ​ (130,347) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Other Debt Obligations
​ ​ ​ ​ 59,065 ​ ​ ​ ​ ​ ​ 59,065 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Consolidated Mortgages and
Unsecured Indebtedness (2)
​ ​ ​ $ 24,264,495 ​ ​ ​ ​ ​ $ 24,041,981 ​ ​ ​ ​ ​ ​ 3.62 % ​ ​ ​ ​ ​ 8.1 ​ ​ ​
​ Joint Venture Indebtedness ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Mortgage Debt
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Fixed Rate
​ ​ ​ $ 11,056,205 ​ ​ ​ ​ ​ $ 5,233,592 ​ ​ ​ ​ ​ ​ 4.63 % ​ ​ ​ ​ ​ 3.9 ​ ​ ​
​
Floating Rate Debt (Swapped to Fixed)
​ ​ ​ ​ 742,538 ​ ​ ​ ​ ​ ​ 323,701 ​ ​ ​ ​ ​ ​ 4.85 % ​ ​ ​ ​ ​ 2.7 ​ ​ ​
​
Floating Rate Debt (Hedged) (2)
​ ​ ​ ​ 1,055,000 ​ ​ ​ ​ ​ ​ 493,376 ​ ​ ​ ​ ​ ​ 5.60 % ​ ​ ​ ​ ​ 1.8 ​ ​ ​
​
Variable Rate Debt
​ ​ ​ ​ 585,811 ​ ​ ​ ​ ​ ​ 277,696 ​ ​ ​ ​ ​ ​ 5.67 % ​ ​ ​ ​ ​ 2.0 ​ ​ ​
​
TMLP Debt (3)
​ ​ ​ ​ 258,980 ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​
​
Total Mortgage Debt
​ ​ ​ ​ 13,698,534 ​ ​ ​ ​ ​ ​ 6,328,365 ​ ​ ​ ​ ​ ​ 4.77 % ​ ​ ​ ​ ​ 3.6 ​ ​ ​
​
Debt Issuance Costs
​ ​ ​ ​ (32,444) ​ ​ ​ ​ ​ ​ (15,690) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Joint Venture Mortgages and
Other Indebtedness (2)
​ ​ ​ $ 13,666,090 ​ ​ ​ ​ ​ $ 6,312,675 ​ ​ ​ ​ ​ ​ 4.77 % ​ ​ ​ ​ ​ 3.6 ​ ​ ​
​
Our Share of Total Indebtedness
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ $ 30,354,656 ​ ​ ​ ​ ​ ​ 3.86 % ​ ​ ​ ​ ​ 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 % ​ ​ ​ ​ $ 23,849,095 ​ ​ ​ ​ ​ ​ 3.61 % ​ ​ ​ ​ ​ 8.2 ​ ​ ​
​
Variable
​ ​ ​ ​ 0.8 % ​ ​ ​ ​ ​ 192,886 ​ ​ ​ ​ ​ ​ 5.47 % ​ ​ ​ ​ ​ 1.4 ​ ​ ​
​ ​ ​ ​ ​ ​ 100.0 % ​ ​ ​ ​ ​ 24,041,981 ​ ​ ​ ​ ​ ​ 3.62 % ​ ​ ​ ​ ​ 8.1 ​ ​ ​
​
Joint Venture
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Fixed
​ ​ ​ ​ 87.8 % ​ ​ ​ ​ $ 5,544,252 ​ ​ ​ ​ ​ ​ 4.65 % ​ ​ ​ ​ ​ 3.8 ​ ​ ​
​
Variable
​ ​ ​ ​ 12.2 % ​ ​ ​ ​ ​ 768,423 ​ ​ ​ ​ ​ ​ 5.62 % ​ ​ ​ ​ ​ 1.9 ​ ​ ​
​ ​ ​ ​ ​ ​ 100.0 % ​ ​ ​ ​ ​ 6,312,675 ​ ​ ​ ​ ​ ​ 4.77 % ​ ​ ​ ​ ​ 3.6 ​ ​ ​
​
Total Debt
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ $ 30,354,656 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
Total Fixed Debt
​ ​ ​ ​ 96.8 % ​ ​ ​ ​ $ 29,393,347 ​ ​ ​ ​ ​ ​ 3.80 % ​ ​ ​ ​ ​ 7.3 ​ ​ ​
​
Total Variable Debt
​ ​ ​ ​ 3.2 % ​ ​ ​ ​ $ 961,309 ​ ​ ​ ​ ​ ​ 5.59 % ​ ​ ​ ​ ​ 1.8 ​ ​ ​
​
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.
​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
27 
​
 
TOTAL DEBT AMORTIZATION AND MATURITIES BY YEAR (OUR SHARE) (1)
As of December 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
​
​ 2025 ​ ​ ​ $ 1,619,360 ​ ​ ​ ​ ​ ​ 2.78 % ​ ​ ​ ​ $ 1,007,040 ​ ​ ​ ​ ​ ​ 3.70 % ​ ​ ​ ​ $ 1,235,822 ​ ​ ​ ​ ​ ​ 4.46 % ​ ​ ​ ​ $ 3,862,222 ​ ​ ​ ​ ​ ​ 3.55 % ​ ​
​ 2026 ​ ​ ​ ​ 2,329,041 ​ ​ ​ ​ ​ ​ 3.35 % ​ ​ ​ ​ ​ 2,475,890 ​ ​ ​ ​ ​ ​ 4.12 % ​ ​ ​ ​ ​ 1,336,236 ​ ​ ​ ​ ​ ​ 4.34 % ​ ​ ​ ​ ​ 6,141,167 ​ ​ ​ ​ ​ ​ 3.88 % ​ ​
​ 2027 ​ ​ ​ ​ 2,050,000 ​ ​ ​ ​ ​ ​ 2.84 % ​ ​ ​ ​ ​ 405,436 ​ ​ ​ ​ ​ ​ 4.57 % ​ ​ ​ ​ ​ 1,124,747 ​ ​ ​ ​ ​ ​ 4.38 % ​ ​ ​ ​ ​ 3,580,183 ​ ​ ​ ​ ​ ​ 3.53 % ​ ​
​ 2028 ​ ​ ​ ​ 1,123,696 ​ ​ ​ ​ ​ ​ 2.72 % ​ ​ ​ ​ ​ 48,808 ​ ​ ​ ​ ​ ​ 3.85 % ​ ​ ​ ​ ​ 828,130 ​ ​ ​ ​ ​ ​ 4.34 % ​ ​ ​ ​ ​ 2,000,634 ​ ​ ​ ​ ​ ​ 3.42 % ​ ​
​ 2029 ​ ​ ​ ​ 1,250,000 ​ ​ ​ ​ ​ ​ 2.45 % ​ ​ ​ ​ ​ 496,844 ​ ​ ​ ​ ​ ​ 3.44 % ​ ​ ​ ​ ​ 74,784 ​ ​ ​ ​ ​ ​ 4.94 % ​ ​ ​ ​ ​ 1,821,628 ​ ​ ​ ​ ​ ​ 2.78 % ​ ​
​ 2030 ​ ​ ​ ​ 750,000 ​ ​ ​ ​ ​ ​ 2.65 % ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ 232,808 ​ ​ ​ ​ ​ ​ 3.12 % ​ ​ ​ ​ ​ 982,808 ​ ​ ​ ​ ​ ​ 2.90 % ​ ​
​ 2031 ​ ​ ​ ​ 700,000 ​ ​ ​ ​ ​ ​ 2.20 % ​ ​ ​ ​ ​ 227,042 ​ ​ ​ ​ ​ ​ 3.20 % ​ ​ ​ ​ ​ 92,991 ​ ​ ​ ​ ​ ​ 4.48 % ​ ​ ​ ​ ​ 1,020,033 ​ ​ ​ ​ ​ ​ 2.61 % ​ ​
​ 2032 ​ ​ ​ ​ 1,400,000 ​ ​ ​ ​ ​ ​ 2.45 % ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ 343,651 ​ ​ ​ ​ ​ ​ 5.26 % ​ ​ ​ ​ ​ 1,743,651 ​ ​ ​ ​ ​ ​ 3.07 % ​ ​
​ 2033 ​ ​ ​ ​ 1,429,041 ​ ​ ​ ​ ​ ​ 3.11 % ​ ​ ​ ​ ​ 124,280 ​ ​ ​ ​ ​ ​ 6.46 % ​ ​ ​ ​ ​ 598,254 ​ ​ ​ ​ ​ ​ 6.82 % ​ ​ ​ ​ ​ 2,151,575 ​ ​ ​ ​ ​ ​ 4.36 % ​ ​
​ 2034 ​ ​ ​ ​ 1,500,000 ​ ​ ​ ​ ​ ​ 5.25 % ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ 363,331 ​ ​ ​ ​ ​ ​ 6.15 % ​ ​ ​ ​ ​ 1,863,331 ​ ​ ​ ​ ​ ​ 5.42 % ​ ​
​ 2035 ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ 97,611 ​ ​ ​ ​ ​ ​ 6.37 % ​ ​ ​ ​ ​ 97,611 ​ ​ ​ ​ ​ ​ 6.37 % ​ ​
​ Thereafter ​ ​ ​ ​ 5,250,000 ​ ​ ​ ​ ​ ​ 4.71 % ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ 5,250,000 ​ ​ ​ ​ ​ ​ 4.71 % ​ ​
​ Face Amounts of Indebtedness ​ ​ ​ $ 19,401,138 ​ ​ ​ ​ ​ ​ 3.52 % ​ ​ ​ ​ $ 4,785,340 ​ ​ ​ ​ ​ ​ 4.03 % ​ ​ ​ ​ $ 6,328,365 ​ ​ ​ ​ ​ ​ 4.77 % ​ ​ ​ ​ $ 30,514,843 ​ ​ ​ ​ ​ ​ 3.86 % ​ ​
​ Premiums (Discounts) on Indebtedness, Net ​ ​ ​ ​ (74,733) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ 1,518 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ (73,215) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Debt Issuance Costs ​ ​ ​ ​ (120,559) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ (9,788) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ (15,690) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ (146,037) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Other Debt Obligations ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ 59,065 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ 59,065 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Our Share of Total Indebtedness ​ ​ ​ $ 19,205,846 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ $ 4,836,135 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ $ 6,312,675 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ $ 30,354,656 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​
(1)
Does not include TRG.
​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
28 
​
 
Unsecured Debt Information
As of December 31, 2024
​ ​ ​ ​
DEBT INFORMATION
​
​ ​ ​ ​
MATURITY
DATE
​ ​
​
 ​ ​
INTEREST
RATE(7)
​ ​
TYPE
​ ​
INDEBTEDNESS
TOTAL
($ IN 000’S)
​
​ Unsecured Indebtedness: ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Simon Property Group, LP (Euro Sr. Notes) ​ ​ ​ ​ 5/13/2025 ​ ​ ​ ​ ​ ​ ​ ​ ​ 1.25 % ​ ​ ​ Fixed ​ ​ ​ ​ 519,360(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 ​ ​ ​ ​ 779,041(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 ​ ​ ​
​ Revolving Credit Facility – EUR Currency ​ ​ ​ ​ 6/30/2028 ​ ​ ​ ​
(5)
​ ​ ​ ​ 3.61 % ​ ​ ​
Variable
​ ​ ​ ​ 18,696 ​ ​ ​
​ 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 ​ ​ ​ ​ 779,041(3) ​ ​ ​
​ Simon Property Group, LP (Sr. Notes) ​ ​ ​ ​ 1/15/2034 ​ ​ ​ ​ ​ ​ ​ ​ ​ 6.25 % ​ ​ ​ Fixed ​ ​ ​ ​ 500,000 ​ ​ ​
​ Simon Property Group, LP (Sr. Notes) ​ ​ ​ ​ 9/26/2034 ​ ​ ​ ​ ​ ​ ​ ​ ​ 4.75 % ​ ​ ​ Fixed ​ ​ ​ ​ 1,000,000 ​ ​ ​
​ 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 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ $ 19,401,138(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 €27.1552.
​
(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.
​
(7)
Variable rate debt interest rate is based on the 1M EURIBOR at 2.845% base rate as of December 31, 2024.
​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
29 
​
 
PROPERTY AND DEBT INFORMATION
As of December 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%
 ​ ​ ​ ​ ​
473,913
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 2. ​ ​ Auburn Mall ​ ​ MA ​ ​ Auburn ​ ​
56.4%
 ​ ​ ​ ​ ​
499,285
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 3. ​ ​ Aventura Mall (3) ​ ​ FL ​ ​ Miami Beach (Miami) ​ ​
33.3%
 ​ ​ ​ ​ ​
2,129,918
 ​ ​
07/01/28
​ ​ ​ ​ ​
4.12%
 ​ ​ Fixed ​ ​
1,750,000
 ​ ​
583,333
 ​
​ 4. ​ ​ Barton Creek Square ​ ​ TX ​ ​ Austin ​ ​
100.0%
 ​ ​ ​ ​ ​
1,450,115
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 5. ​ ​ Battlefield Mall ​ ​ MO ​ ​ Springfield ​ ​
100.0%
 ​ ​ ​ ​ ​
1,202,729
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 6. ​ ​ Bay Park Square ​ ​ WI ​ ​ Green Bay ​ ​
100.0%
 ​ ​ ​ ​ ​
690,365
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 7. ​ ​ Brea Mall ​ ​ CA ​ ​ Brea (Los Angeles) ​ ​
100.0%
 ​ ​ ​ ​ ​
1,335,366
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 8. ​ ​ Briarwood Mall ​ ​ MI ​ ​ Ann Arbor ​ ​
50.0%
 ​ ​ ​ ​ ​
869,500
 ​ ​
09/01/26
​ ​ ​ ​ ​
3.29%
 ​ ​ Fixed ​ ​
165,000
 ​ ​
82,500
 ​
​ 9. ​ ​ Brickell City Centre(3) ​ ​ FL ​ ​ Miami ​ ​
25.0%
 ​ ​ ​ ​ ​
474,867
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 10. ​ ​ Broadway Square ​ ​ TX ​ ​ Tyler ​ ​
100.0%
 ​ ​ ​ ​ ​
613,158
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 11. ​ ​ Burlington Mall ​ ​ MA ​ ​ Burlington (Boston) ​ ​
100.0%
 ​ ​ ​ ​ ​
1,262,065
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 12. ​ ​ Cape Cod Mall ​ ​ MA ​ ​ Hyannis ​ ​
56.4%
 ​ ​ ​ ​ ​
706,332
 ​ ​
07/30/26
​ ​
(5)
​ ​
6.63%
 ​ ​ Variable ​ ​
52,000
 ​ ​
29,313
 ​
​ 13. ​ ​ Castleton Square ​ ​ IN ​ ​ Indianapolis ​ ​
100.0%
 ​ ​ ​ ​ ​
1,363,966
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 14. ​ ​ Cielo Vista Mall ​ ​ TX ​ ​ El Paso ​ ​
100.0%
 ​ ​ ​ ​ ​
1,245,350
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 15. ​ ​ Coconut Point ​ ​ FL ​ ​ Estero ​ ​
50.0%
 ​ ​ ​ ​ ​
1,123,228
 ​ ​
10/01/26
​ ​ ​ ​ ​
3.95%
 ​ ​ Fixed ​ ​
167,640
 ​ ​
83,820
 ​
​ 16. ​ ​ College Mall ​ ​ IN ​ ​ Bloomington ​ ​
100.0%
 ​ ​ ​ ​ ​
579,688
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 17. ​ ​ Columbia Center ​ ​ WA ​ ​ Kennewick ​ ​
100.0%
 ​ ​ ​ ​ ​
763,413
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 18. ​ ​ Copley Place ​ ​ MA ​ ​ Boston ​ ​
94.4%
 ​ ​
(4)
​ ​
1,252,704
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 19. ​ ​ Coral Square ​ ​ FL ​ ​ Coral Springs (Miami) ​ ​
97.2%
 ​ ​ ​ ​ ​
944,809
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 20. ​ ​ Cordova Mall ​ ​ FL ​ ​ Pensacola ​ ​
100.0%
 ​ ​ ​ ​ ​
936,991
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 21. ​ ​ Dadeland Mall ​ ​ FL ​ ​ Miami ​ ​
50.0%
 ​ ​ ​ ​ ​
1,510,891
 ​ ​
01/05/27
​ ​ ​ ​ ​
3.11%
 ​ ​ Fixed ​ ​
361,280
 ​ ​
180,640
 ​
​ 22. ​ ​ Del Amo Fashion Center ​ ​ CA ​ ​ Torrance (Los Angeles) ​ ​
50.0%
 ​ ​ ​ ​ ​
2,506,531
 ​ ​
06/01/27
​ ​ ​ ​ ​
3.66%
 ​ ​ Fixed ​ ​
585,000
 ​ ​
292,500
 ​
​ 23. ​ ​ Domain, The ​ ​ TX ​ ​ Austin ​ ​
100.0%
 ​ ​ ​ ​ ​
1,234,018
 ​ ​
07/01/31
​ ​ ​ ​ ​
3.09%
 ​ ​ Fixed ​ ​
210,000
 ​ ​
210,000
 ​
​ 24. ​ ​ Empire Mall ​ ​ SD ​ ​ Sioux Falls ​ ​
100.0%
 ​ ​ ​ ​ ​
1,169,027
 ​ ​
12/01/25
​ ​ ​ ​ ​
4.31%
 ​ ​ Fixed ​ ​
169,566
 ​ ​
169,566
 ​
​ 25. ​ ​ Falls, The ​ ​ FL ​ ​ Miami ​ ​
50.0%
 ​ ​ ​ ​ ​
710,162
 ​ ​
09/01/26
​ ​ ​ ​ ​
3.45%
 ​ ​ Fixed ​ ​
150,000
 ​ ​
75,000
 ​
​ 26. ​ ​
Fashion Centre at Pentagon City, The
​ ​ VA ​ ​ Arlington (Washington, DC) ​ ​
42.5%
 ​ ​ ​ ​ ​
1,036,072
 ​ ​
05/09/26
​ ​
(5)(31)
​ ​
6.05%
 ​ ​ Variable ​ ​
455,000
 ​ ​
193,376
 ​
​ 27. ​ ​ Fashion Mall at Keystone, The ​ ​ IN ​ ​ Indianapolis ​ ​
100.0%
 ​ ​ ​ ​ ​
709,665
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 28. ​ ​ Fashion Valley ​ ​ CA ​ ​ San Diego ​ ​
50.0%
 ​ ​ ​ ​ ​
1,722,068
 ​ ​
06/01/33
​ ​ ​ ​ ​
5.73%
 ​ ​ Fixed ​ ​
450,000
 ​ ​
225,000
 ​
​ 29. ​ ​ Firewheel Town Center ​ ​ TX ​ ​ Garland (Dallas) ​ ​
100.0%
 ​ ​ ​ ​ ​
994,880
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 30. ​ ​ Florida Mall, The ​ ​ FL ​ ​ Orlando ​ ​
50.0%
 ​ ​ ​ ​ ​
1,726,986
 ​ ​
02/09/27
​ ​
(5)(32)
​ ​
5.30%
 ​ ​ Variable ​ ​
600,000
 ​ ​
300,000
 ​
​ 31. ​ ​ Forum Shops at Caesars Palace, The ​ ​ NV ​ ​ Las Vegas ​ ​
100.0%
 ​ ​ ​ ​ ​
676,614
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 32. ​ ​ Galleria, The ​ ​ TX ​ ​ Houston ​ ​
50.4%
 ​ ​ ​ ​ ​
2,003,718
 ​ ​
03/01/25
​ ​ ​ ​ ​
3.55%
 ​ ​ Fixed ​ ​
1,200,000
 ​ ​
604,440
 ​
​ 33. ​ ​ Greenwood Park Mall ​ ​ IN ​ ​ Greenwood (Indianapolis) ​ ​
100.0%
 ​ ​ ​ ​ ​
1,285,123
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 34. ​ ​ Haywood Mall ​ ​ SC ​ ​ Greenville ​ ​
100.0%
 ​ ​ ​ ​ ​
1,251,792
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 35. ​ ​ King of Prussia ​ ​ PA ​ ​ King of Prussia (Philadelphia) ​ ​
100.0%
 ​ ​ ​ ​ ​
2,665,604
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 36. ​ ​ La Plaza Mall ​ ​ TX ​ ​ McAllen ​ ​
100.0%
 ​ ​ ​ ​ ​
1,323,668
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 37. ​ ​ Lakeline Mall ​ ​ TX ​ ​ Cedar Park (Austin) ​ ​
100.0%
 ​ ​ ​ ​ ​
1,098,836
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 38. ​ ​ Lehigh Valley Mall ​ ​ PA ​ ​ Whitehall ​ ​
50.0%
 ​ ​ ​ ​ ​
1,191,946
 ​ ​
11/01/27
​ ​ ​ ​ ​
4.06%
 ​ ​ Fixed ​ ​
172,860
 ​ ​
86,430
 ​
​ 39. ​ ​ Lenox Square ​ ​ GA ​ ​ Atlanta ​ ​
100.0%
 ​ ​ ​ ​ ​
1,584,380
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
30 
​
 
PROPERTY AND DEBT INFORMATION
As of December 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%
 ​ ​ ​ ​ ​
1,063,618
 ​ ​
06/01/26
​ ​ ​ ​ ​
4.04%
 ​ ​ Fixed ​ ​
262,000
 ​ ​
73,845
 ​
​ 41. ​ ​ Mall of Georgia ​ ​ GA ​ ​ Buford (Atlanta) ​ ​
100.0%
 ​ ​ ​ ​ ​
1,849,040
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 42. ​ ​ Mall of New Hampshire, The ​ ​ NH ​ ​ Manchester ​ ​
56.4%
 ​ ​ ​ ​ ​
803,782
 ​ ​
07/01/25
​ ​ ​ ​ ​
4.11%
 ​ ​ Fixed ​ ​
150,000
 ​ ​
84,555
 ​
​ 43. ​ ​ McCain Mall ​ ​ AR ​ ​ N. Little Rock ​ ​
100.0%
 ​ ​ ​ ​ ​
789,505
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 44. ​ ​ Meadowood Mall ​ ​ NV ​ ​ Reno ​ ​
50.0%
 ​ ​ ​ ​ ​
929,919
 ​ ​
12/01/26
​ ​ ​ ​ ​
5.70%
 ​ ​ Fixed ​ ​
101,517
 ​ ​
50,759
 ​
​ 45. ​ ​ Menlo Park Mall ​ ​ NJ ​ ​ Edison (New York) ​ ​
100.0%
 ​ ​ ​ ​ ​
1,263,066
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 46. ​ ​ Miami International Mall ​ ​ FL ​ ​ Miami ​ ​
95.0%
 ​ ​ ​ ​ ​
1,080,692
 ​ ​
02/06/26
​ ​
(5)
​ ​
6.92%
 ​ ​ Fixed ​ ​
158,000
 ​ ​
150,094
 ​
​ 47. ​ ​ Midland Park Mall ​ ​ TX ​ ​ Midland ​ ​
100.0%
 ​ ​ ​ ​ ​
645,351
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 48. ​ ​ Miller Hill Mall ​ ​ MN ​ ​ Duluth ​ ​
100.0%
 ​ ​ ​ ​ ​
827,599
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 49. ​ ​ North East Mall ​ ​ TX ​ ​ Hurst (Dallas) ​ ​
100.0%
 ​ ​ ​ ​ ​
1,547,321
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 50. ​ ​ Northshore Mall ​ ​ MA ​ ​ Peabody (Boston) ​ ​
56.4%
 ​ ​ ​ ​ ​
1,591,420
 ​ ​
07/05/25
​ ​ ​ ​ ​
8.02%
 ​ ​ Fixed ​ ​
182,290
 ​ ​
102,757
 ​
​ 51. ​ ​ Ocean County Mall ​ ​ NJ ​ ​ Toms River (New York) ​ ​
100.0%
 ​ ​ ​ ​ ​
889,983
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 52. ​ ​ Orland Square ​ ​ IL ​ ​ Orland Park (Chicago) ​ ​
100.0%
 ​ ​ ​ ​ ​
1,230,541
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 53. ​ ​ Penn Square Mall ​ ​ OK ​ ​ Oklahoma City ​ ​
94.5%
 ​ ​ ​ ​ ​
1,082,982
 ​ ​
01/01/26
​ ​ ​ ​ ​
3.84%
 ​ ​ Fixed ​ ​
310,000
 ​ ​
292,938
 ​
​ 54. ​ ​ Pheasant Lane Mall ​ ​ NH ​ ​ Nashua ​ ​
(6)
​ ​ ​ ​ ​
978,210
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 55. ​ ​ Phipps Plaza ​ ​ GA ​ ​ Atlanta ​ ​
100.0%
 ​ ​ ​ ​ ​
968,041
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 56. ​ ​ Plaza Carolina ​ ​ PR ​ ​ Carolina (San Juan) ​ ​
100.0%
 ​ ​ ​ ​ ​
1,156,435
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 57. ​ ​ Prien Lake Mall ​ ​ LA ​ ​ Lake Charles ​ ​
100.0%
 ​ ​ ​ ​ ​
718,224
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 58. ​ ​ Quaker Bridge Mall ​ ​ NJ ​ ​ Lawrenceville ​ ​
50.0%
 ​ ​ ​ ​ ​
1,079,422
 ​ ​
05/01/26
​ ​ ​ ​ ​
4.50%
 ​ ​ Fixed ​ ​
180,000
 ​ ​
90,000
 ​
​ 59. ​ ​ Rockaway Townsquare ​ ​ NJ ​ ​ Rockaway (New York) ​ ​
100.0%
 ​ ​ ​ ​ ​
1,242,193
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 60. ​ ​ Roosevelt Field ​ ​ NY ​ ​ Garden City (New York) ​ ​
100.0%
 ​ ​ ​ ​ ​
2,346,538
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 61. ​ ​ Ross Park Mall ​ ​ PA ​ ​ Pittsburgh ​ ​
100.0%
 ​ ​ ​ ​ ​
1,185,581
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 62. ​ ​ Santa Rosa Plaza ​ ​ CA ​ ​ Santa Rosa ​ ​
100.0%
 ​ ​ ​ ​ ​
697,785
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 63. ​ ​ Shops at Chestnut Hill, The ​ ​ MA ​ ​ Chestnut Hill (Boston) ​ ​
94.4%
 ​ ​ ​ ​ ​
470,374
 ​ ​
08/31/33
​ ​ ​ ​ ​
6.66%
 ​ ​ Fixed ​ ​
93,075
 ​ ​
87,900
 ​
​ 64. ​ ​ Shops at Clearfork, The ​ ​ TX ​ ​ Fort Worth ​ ​
45.0%
 ​ ​ ​ ​ ​
556,086
 ​ ​
03/11/30
​ ​
(25)
​ ​
2.81%
 ​ ​ Fixed ​ ​
145,000
 ​ ​
65,250
 ​
​ 65. ​ ​ Shops at Crystals, The ​ ​ NV ​ ​ Las Vegas ​ ​
50.0%
 ​ ​ ​ ​ ​
279,383
 ​ ​
07/01/26
​ ​ ​ ​ ​
3.74%
 ​ ​ Fixed ​ ​
550,000
 ​ ​
275,000
 ​
​ 66. ​ ​ Shops at Mission Viejo, The ​ ​ CA ​ ​ Mission Viejo (Los Angeles) ​ ​
51.0%
 ​ ​ ​ ​ ​
1,261,122
 ​ ​
01/01/35
​ ​ ​ ​ ​
6.73%
 ​ ​ Fixed ​ ​
180,000
 ​ ​
91,800
 ​
​ 67. ​ ​ Shops at Riverside, The ​ ​ NJ ​ ​ Hackensack (New York) ​ ​
100.0%
 ​ ​ ​ ​ ​
726,812
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 68. ​ ​ Smith Haven Mall ​ ​ NY ​ ​ Lake Grove (New York) ​ ​
100.0%
 ​ ​ ​ ​ ​
1,249,052
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 69. ​ ​ South Hills Village ​ ​ PA ​ ​ Pittsburgh ​ ​
100.0%
 ​ ​ ​ ​ ​
1,126,902
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 70. ​ ​ South Shore Plaza ​ ​ MA ​ ​ Braintree (Boston) ​ ​
100.0%
 ​ ​ ​ ​ ​
1,583,985
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 71. ​ ​ Southdale Center ​ ​ MN ​ ​ Edina (Minneapolis) ​ ​
100.0%
 ​ ​ ​ ​ ​
1,160,079
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 72. ​ ​ SouthPark ​ ​ NC ​ ​ Charlotte ​ ​
100.0%
 ​ ​ ​ ​ ​
1,705,672
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 73. ​ ​ Springfield Mall (3) ​ ​ PA ​ ​ Springfield (Philadelphia) ​ ​
50.0%
 ​ ​ ​ ​ ​
610,120
 ​ ​
10/06/25
​ ​ ​ ​ ​
4.45%
 ​ ​ Fixed ​ ​
53,741
 ​ ​
26,871
 ​
​ 74. ​ ​ St. Charles Towne Center ​ ​ MD ​ ​ Waldorf  (Washington, DC) ​ ​
100.0%
 ​ ​ ​ ​ ​
980,164
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 75. ​ ​ St. Johns Town Center ​ ​ FL ​ ​ Jacksonville ​ ​
50.0%
 ​ ​ ​ ​ ​
1,443,503
 ​ ​
06/01/34
​ ​ ​ ​ ​
5.95%
 ​ ​ Fixed ​ ​
360,000
 ​ ​
180,001
 ​
​ 76. ​ ​ Stanford Shopping Center ​ ​ CA ​ ​ Palo Alto (San Jose) ​ ​
94.4%
 ​ ​
(4)
​ ​
1,320,750
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 77. ​ ​ Stoneridge Shopping Center ​ ​ CA ​ ​ Pleasanton (San Francisco) ​ ​
49.9%
 ​ ​ ​ ​ ​
1,295,917
 ​ ​
09/05/26
​ ​ ​ ​ ​
3.50%
 ​ ​ Fixed ​ ​
330,000
 ​ ​
164,670
 ​
​ 78. ​ ​ Summit Mall ​ ​ OH ​ ​ Akron ​ ​
100.0%
 ​ ​ ​ ​ ​
774,829
 ​ ​
10/01/26
​ ​ ​ ​ ​
3.31%
 ​ ​ Fixed ​ ​
85,000
 ​ ​
85,000
 ​
​ 79. ​ ​ Tacoma Mall ​ ​ WA ​ ​ Tacoma (Seattle) ​ ​
100.0%
 ​ ​ ​ ​ ​
1,260,754
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
31 
​
 
PROPERTY AND DEBT INFORMATION
As of December 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. ​ ​ Tippecanoe Mall ​ ​ IN ​ ​ Lafayette ​ ​
100.0%
 ​ ​ ​ ​ ​
864,871
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 81. ​ ​ Town Center at Boca Raton ​ ​ FL ​ ​ Boca Raton (Miami) ​ ​
100.0%
 ​ ​ ​ ​ ​
1,779,516
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 82. ​ ​ Towne East Square ​ ​ KS ​ ​ Wichita ​ ​
100.0%
 ​ ​ ​ ​ ​
1,157,209
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 83. ​ ​ Treasure Coast Square ​ ​ FL ​ ​ Jensen Beach ​ ​
100.0%
 ​ ​ ​ ​ ​
875,178
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 84. ​ ​ Tyrone Square ​ ​ FL ​ ​ St. Petersburg (Tampa) ​ ​
100.0%
 ​ ​ ​ ​ ​
955,887
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 85. ​ ​ University Park Mall ​ ​ IN ​ ​ Mishawaka ​ ​
100.0%
 ​ ​ ​ ​ ​
917,876
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 86. ​ ​ Walt Whitman Shops ​ ​ NY ​ ​ Huntington Station (New York) ​ ​
100.0%
 ​ ​ ​ ​ ​
1,083,140
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 87. ​ ​ West Town Mall ​ ​ TN ​ ​ Knoxville ​ ​
50.0%
 ​ ​ ​ ​ ​
1,281,340
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 88. ​ ​ Westchester, The ​ ​ NY ​ ​ White Plains (New York) ​ ​
40.0%
 ​ ​ ​ ​ ​
804,731
 ​ ​
02/01/30
​ ​ ​ ​ ​
3.25%
 ​ ​ Fixed ​ ​
400,000
 ​ ​
160,000
 ​ ​
​ 89. ​ ​ White Oaks Mall ​ ​ IL ​ ​ Springfield ​ ​
88.6%
 ​ ​ ​ ​ ​
926,382
 ​ ​
06/15/27
​ ​ ​ ​ ​
6.98%
 ​ ​ Fixed ​ ​
34,000
 ​ ​
30,138
 ​ ​
​ 90. ​ ​ Wolfchase Galleria ​ ​ TN ​ ​ Memphis ​ ​
94.5%
 ​ ​ ​ ​ ​
1,149,041
 ​ ​
11/01/26
​ ​ ​ ​ ​
4.15%
 ​ ​ Fixed ​ ​
155,152
 ​ ​
146,612
 ​ ​
​ 91. ​ ​ Woodfield Mall ​ ​ IL ​ ​ Schaumburg (Chicago) ​ ​
50.0%
 ​ ​ ​ ​ ​
2,152,096
 ​ ​
12/01/33
​ ​ ​ ​ ​
6.71%
 ​ ​ Fixed ​ ​
294,000
 ​ ​
147,000
 ​ ​
​ 92. ​ ​ Woodland Hills Mall ​ ​ OK ​ ​ Tulsa ​ ​
94.5%
 ​ ​ ​ ​ ​
1,239,067
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ Total Mall Square Footage ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
105,278,829
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​
​ ​ ​ ​ Lifestyle Centers ​ ​ ​ ​ ​ ​ ​ ​
​
 ​ ​ ​ ​ ​
​
 ​ ​ ​ ​ ​ ​ ​ ​
​
 ​ ​ ​ ​ ​
​
 ​ ​
​
 ​ ​
​ 1. ​ ​ ABQ Uptown ​ ​ NM ​ ​ Albuquerque ​ ​
100.0%
 ​ ​ ​ ​ ​
228,827
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 2. ​ ​ Hamilton Town Center ​ ​ IN ​ ​ Noblesville (Indianapolis) ​ ​
50.0%
 ​ ​ ​ ​ ​
675,615
 ​ ​
02/24/27
 ​ ​
(5)
​ ​
6.68%
 ​ ​ Variable ​ ​
77,969
 ​ ​
38,985
 ​ ​
​ 3. ​ ​ Liberty Tree Mall ​ ​ MA ​ ​ Danvers ​ ​
49.1%
 ​ ​ ​ ​ ​
861,398
 ​ ​
05/03/28
 ​ ​
(25)
​ ​
6.18%
 ​ ​ Fixed ​ ​
27,990
 ​ ​
13,754
 ​ ​
​ 4. ​ ​ Northgate Station ​ ​ WA ​ ​ Seattle ​ ​
100.0%
 ​ ​ ​ ​ ​
416,839
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 5. ​ ​ Pier Park ​ ​ FL ​ ​ Panama City Beach ​ ​
65.6%
 ​ ​ ​ ​ ​
947,462
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 6. ​ ​ University Park Village ​ ​ TX ​ ​ Fort Worth ​ ​
100.0%
 ​ ​ ​ ​ ​
170,308
 ​ ​
05/01/28
 ​ ​ ​ ​ ​
3.85%
 ​ ​ Fixed ​ ​
50,113
 ​ ​
50,113
 ​ ​
​ ​ ​ ​
Total Lifestyle Centers Square
Footage
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
3,300,449
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
32 
​
 
PROPERTY AND DEBT INFORMATION
As of December 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%
 ​ ​ ​ ​ ​
301,148
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 2. ​ ​ Allen Premium Outlets ​ ​ TX ​ ​ Allen (Dallas) ​ ​
100.0%
 ​ ​ ​ ​ ​
548,458
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 3. ​ ​ Aurora Farms Premium Outlets ​ ​ OH ​ ​ Aurora (Cleveland) ​ ​
100.0%
 ​ ​ ​ ​ ​
262,110
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 4. ​ ​ Birch Run Premium Outlets ​ ​ MI ​ ​ Birch Run (Detroit) ​ ​
100.0%
 ​ ​ ​ ​ ​
593,452
 ​ ​
02/06/26
​ ​ ​ ​ ​
4.21%
 ​ ​ Fixed ​ ​
123,000
 ​ ​
123,000
 ​
​ 5. ​ ​ Camarillo Premium Outlets ​ ​ CA ​ ​ Camarillo (Los Angeles) ​ ​
100.0%
 ​ ​ ​ ​ ​
691,626
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 6. ​ ​ Carlsbad Premium Outlets ​ ​ CA ​ ​ Carlsbad (San Diego) ​ ​
100.0%
 ​ ​ ​ ​ ​
288,567
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 7. ​ ​ Carolina Premium Outlets ​ ​ NC ​ ​ Smithfield (Raleigh) ​ ​
100.0%
 ​ ​ ​ ​ ​
438,782
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 8. ​ ​ Charlotte Premium Outlets ​ ​ NC ​ ​ Charlotte ​ ​
50.0%
 ​ ​ ​ ​ ​
398,384
 ​ ​
07/01/28
​ ​ ​ ​ ​
4.27%
 ​ ​ Fixed ​ ​
97,599
 ​ ​
48,800
 ​
​ 9. ​ ​ Chicago Premium Outlets ​ ​ IL ​ ​ Aurora (Chicago) ​ ​
100.0%
 ​ ​ ​ ​ ​
687,004
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 10. ​ ​ Cincinnati Premium Outlets ​ ​ OH ​ ​ Monroe (Cincinnati) ​ ​
100.0%
 ​ ​ ​ ​ ​
398,922
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 11. ​ ​ Clarksburg Premium Outlets ​ ​ MD ​ ​ Clarksburg (Washington, DC) ​ ​
66.0%
 ​ ​ ​ ​ ​
379,470
 ​ ​
01/01/28
​ ​ ​ ​ ​
3.95%
 ​ ​ Fixed ​ ​
154,452
 ​ ​
101,938
 ​
​ 12. ​ ​ Clinton Premium Outlets ​ ​ CT ​ ​ Clinton ​ ​
100.0%
 ​ ​ ​ ​ ​
276,287
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 13. ​ ​ Denver Premium Outlets ​ ​ CO ​ ​ Thornton (Denver) ​ ​
100.0%
 ​ ​ ​ ​ ​
328,101
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 14. ​ ​ Desert Hills Premium Outlets ​ ​ CA ​ ​ Cabazon (Palm Springs) ​ ​
100.0%
 ​ ​ ​ ​ ​
656,161
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 15. ​ ​ Ellenton Premium Outlets ​ ​ FL ​ ​ Ellenton (Tampa) ​ ​
100.0%
 ​ ​ ​ ​ ​
477,331
 ​ ​
12/01/25
​ ​ ​ ​ ​
4.30%
 ​ ​ Fixed ​ ​
178,000
 ​ ​
178,000
 ​
​ 16. ​ ​ Finger Lakes Premium Outlets ​ ​ NY ​ ​ Waterloo ​ ​
100.0%
 ​ ​ ​ ​ ​
422,475
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 17. ​ ​ Folsom Premium Outlets ​ ​ CA ​ ​ Folsom (Sacramento) ​ ​
100.0%
 ​ ​ ​ ​ ​
298,745
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 18. ​ ​ Gilroy Premium Outlets ​ ​ CA ​ ​ Gilroy (San Jose) ​ ​
100.0%
 ​ ​ ​ ​ ​
509,187
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 19. ​ ​ Gloucester Premium Outlets ​ ​ NJ ​ ​ Blackwood (Philadelphia) ​ ​
66.0%
 ​ ​ ​ ​ ​
378,514
 ​ ​
03/01/33
​ ​ ​ ​ ​
6.12%
 ​ ​ Fixed ​ ​
75,000
 ​ ​
50,003
 ​
​ 20. ​ ​ Grand Prairie Premium Outlets ​ ​ TX ​ ​ Grand Prairie (Dallas) ​ ​
100.0%
 ​ ​ ​ ​ ​
423,334
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 21. ​ ​ Grove City Premium Outlets ​ ​ PA ​ ​ Grove City (Pittsburgh) ​ ​
100.0%
 ​ ​ ​ ​ ​
531,033
 ​ ​
12/01/25
​ ​ ​ ​ ​
4.31%
 ​ ​ Fixed ​ ​
140,000
 ​ ​
140,000
 ​
​ 22. ​ ​ Gulfport Premium Outlets ​ ​ MS ​ ​ Gulfport ​ ​
100.0%
 ​ ​ ​ ​ ​
300,202
 ​ ​
12/01/25
​ ​ ​ ​ ​
4.35%
 ​ ​ Fixed ​ ​
50,000
 ​ ​
50,000
 ​
​ 23. ​ ​ Hagerstown Premium Outlets ​ ​ MD ​ ​
Hagerstown (Baltimore/Washington, DC)
​ ​
100.0%
 ​ ​ ​ ​ ​
485,714
 ​ ​
02/06/26
​ ​ ​ ​ ​
4.26%
 ​ ​ Fixed ​ ​
68,365
 ​ ​
68,365
 ​
​ 24. ​ ​ Houston Premium Outlets ​ ​ TX ​ ​ Cypress (Houston) ​ ​
100.0%
 ​ ​ ​ ​ ​
548,402
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 25. ​ ​ Indiana Premium Outlets ​ ​ IN ​ ​ Edinburgh (Indianapolis) ​ ​
100.0%
 ​ ​ ​ ​ ​
378,523
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 26. ​ ​ Jackson Premium Outlets ​ ​ NJ ​ ​ Jackson (New York) ​ ​
100.0%
 ​ ​ ​ ​ ​
285,603
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 27. ​ ​ Jersey Shore Premium Outlets ​ ​ NJ ​ ​ Tinton Falls (New York) ​ ​
100.0%
 ​ ​ ​ ​ ​
434,742
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 28. ​ ​ Johnson Creek Premium Outlets ​ ​ WI ​ ​ Johnson Creek ​ ​
100.0%
 ​ ​ ​ ​ ​
275,063
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 29. ​ ​ Kittery Premium Outlets ​ ​ ME ​ ​ Kittery ​ ​
100.0%
 ​ ​ ​ ​ ​
259,557
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 30. ​ ​ Las Americas Premium Outlets ​ ​ CA ​ ​ San Diego ​ ​
100.0%
 ​ ​ ​ ​ ​
689,231
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 31. ​ ​ Las Vegas North Premium Outlets ​ ​ NV ​ ​ Las Vegas ​ ​
100.0%
 ​ ​ ​ ​ ​
675,732
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 32. ​ ​ Las Vegas South Premium Outlets ​ ​ NV ​ ​ Las Vegas ​ ​
100.0%
 ​ ​ ​ ​ ​
535,716
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 33. ​ ​ Lee Premium Outlets ​ ​ MA ​ ​ Lee ​ ​
100.0%
 ​ ​ ​ ​ ​
224,721
 ​ ​
06/01/26
​ ​
(8)​
​ ​
4.17%
 ​ ​ Fixed ​ ​
45,089
 ​ ​
45,089
 ​
​ 34. ​ ​ Leesburg Premium Outlets ​ ​ VA ​ ​ Leesburg (Washington, DC) ​ ​
100.0%
 ​ ​ ​ ​ ​
478,415
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 35. ​ ​ Lighthouse Place Premium Outlets ​ ​ IN ​ ​ Michigan City (Chicago, IL) ​ ​
100.0%
 ​ ​ ​ ​ ​
451,328
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 36. ​ ​ Merrimack Premium Outlets ​ ​ NH ​ ​ Merrimack ​ ​
100.0%
 ​ ​ ​ ​ ​
408,843
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 37. ​ ​ Napa Premium Outlets ​ ​ CA ​ ​ Napa ​ ​
100.0%
 ​ ​ ​ ​ ​
178,908
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 38. ​ ​ Norfolk Premium Outlets ​ ​ VA ​ ​ Norfolk ​ ​
65.0%
 ​ ​ ​ ​ ​
332,288
 ​ ​
04/01/32
​ ​ ​ ​ ​
4.50%
 ​ ​ Fixed ​ ​
74,237
 ​ ​
48,254
 ​
​ 39. ​ ​ North Bend Premium Outlets ​ ​ WA ​ ​ North Bend (Seattle) ​ ​
100.0%
 ​ ​ ​ ​ ​
189,132
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
33 
​
 
PROPERTY AND DEBT INFORMATION
As of December 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%
 ​ ​ ​ ​ ​
537,610
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 41. ​ ​
Orlando International Premium Outlets
​ ​ FL ​ ​ Orlando ​ ​
100.0%
 ​ ​ ​ ​ ​
774,225
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 42. ​ ​ Orlando Vineland Premium Outlets ​ ​ FL ​ ​ Orlando ​ ​
100.0%
 ​ ​ ​ ​ ​
657,543
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 43. ​ ​ Petaluma Village Premium Outlets ​ ​ CA ​ ​ Petaluma (San Francisco) ​ ​
100.0%
 ​ ​ ​ ​ ​
201,580
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 44. ​ ​ Philadelphia Premium Outlets ​ ​ PA ​ ​ Limerick (Philadelphia) ​ ​
100.0%
 ​ ​ ​ ​ ​
549,066
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 45. ​ ​ Phoenix Premium Outlets ​ ​ AZ ​ ​ Chandler (Phoenix) ​ ​
100.0%
 ​ ​ ​ ​ ​
356,521
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 46. ​ ​ Pismo Beach Premium Outlets ​ ​ CA ​ ​ Pismo Beach ​ ​
100.0%
 ​ ​ ​ ​ ​
147,603
 ​ ​
09/06/26
​ ​
(9)​
​ ​
3.33%
 ​ ​ Fixed ​ ​
30,335
 ​ ​
30,335
 ​
​ 47. ​ ​ Pleasant Prairie Premium Outlets ​ ​ WI ​ ​ Pleasant Prairie (Chicago, IL/ ​ ​
100.0%
 ​ ​ ​ ​ ​
400,124
 ​ ​
09/01/27
​ ​ ​ ​ ​
4.00%
 ​ ​ Fixed ​ ​
145,000
 ​ ​
145,000
 ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Milwaukee) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 48. ​ ​ Pocono Premium Outlets ​ ​ PA ​ ​ Tannersville ​ ​
100.0%
 ​ ​ ​ ​ ​
411,849
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 49. ​ ​ Puerto Rico Premium Outlets ​ ​ PR ​ ​ Barceloneta ​ ​
100.0%
 ​ ​ ​ ​ ​
353,229
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 50. ​ ​ Queenstown Premium Outlets ​ ​ MD ​ ​ Queenstown (Baltimore) ​ ​
100.0%
 ​ ​ ​ ​ ​
289,497
 ​ ​
09/06/26
​ ​
(9)​
​ ​
3.33%
 ​ ​ Fixed ​ ​
53,290
 ​ ​
53,290
 ​
​ 51. ​ ​ Rio Grande Valley Premium Outlets ​ ​ TX ​ ​ Mercedes (McAllen) ​ ​
100.0%
 ​ ​ ​ ​ ​
599,373
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 52. ​ ​ Round Rock Premium Outlets ​ ​ TX ​ ​ Round Rock (Austin) ​ ​
100.0%
 ​ ​ ​ ​ ​
498,519
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 53. ​ ​ San Francisco Premium Outlets ​ ​ CA ​ ​ Livermore (San Francisco) ​ ​
100.0%
 ​ ​ ​ ​ ​
696,917
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 54. ​ ​ San Marcos Premium Outlets ​ ​ TX ​ ​ San Marcos (Austin/ ​ ​
100.0%
 ​ ​ ​ ​ ​
729,741
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ San Antonio) ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 55. ​ ​ Seattle Premium Outlets ​ ​ WA ​ ​ Tulalip (Seattle) ​ ​
100.0%
 ​ ​ ​ ​ ​
554,531
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 56. ​ ​ Silver Sands Premium Outlets ​ ​ FL ​ ​ Destin ​ ​
50.0%
 ​ ​ ​ ​ ​
448,410
 ​ ​
03/01/32
​ ​ ​ ​ ​
3.96%
 ​ ​ Fixed ​ ​
140,000
 ​ ​
70,000
 ​
​ 57. ​ ​ St. Augustine Premium Outlets ​ ​ FL ​ ​ St. Augustine (Jacksonville) ​ ​
100.0%
 ​ ​ ​ ​ ​
328,005
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 58. ​ ​ St. Louis Premium Outlets ​ ​ MO ​ ​ St. Louis (Chesterfield) ​ ​
60.0%
 ​ ​ ​ ​ ​
351,168
 ​ ​
10/06/27
​ ​ ​ ​ ​
7.56%
 ​ ​ Fixed ​ ​
85,996
 ​ ​
51,598
 ​
​ 59. ​ ​ Tampa Premium Outlets ​ ​ FL ​ ​ Lutz (Tampa) ​ ​
100.0%
 ​ ​ ​ ​ ​
460,391
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 60. ​ ​ Tanger Outlets – Columbus (3) ​ ​ OH ​ ​ Sunbury (Columbus) ​ ​
50.0%
 ​ ​ ​ ​ ​
354,778
 ​ ​
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)​
​ ​
7.49%
 ​ ​ 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%
 ​ ​ ​ ​ ​
367,201
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 63. ​ ​ Tulsa Premium Outlets ​ ​ OK ​ ​ Jenks (Tulsa) ​ ​
100.0%
 ​ ​ ​ ​ ​
338,472
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 64. ​ ​ Twin Cities Premium Outlets ​ ​ MN ​ ​ Eagan ​ ​
35.0%
 ​ ​ ​ ​ ​
405,888
 ​ ​
11/01/34
​ ​ ​ ​ ​
6.70%
 ​ ​ Fixed ​ ​
95,000
 ​ ​
33,250
 ​
​ 65. ​ ​ Vacaville Premium Outlets ​ ​ CA ​ ​ Vacaville ​ ​
100.0%
 ​ ​ ​ ​ ​
445,002
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 66. ​ ​ Waikele Premium Outlets ​ ​ HI ​ ​ Waipahu (Honolulu) ​ ​
100.0%
 ​ ​ ​ ​ ​
219,387
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 67. ​ ​ Williamsburg Premium Outlets ​ ​ VA ​ ​ Williamsburg ​ ​
100.0%
 ​ ​ ​ ​ ​
513,303
 ​ ​
02/06/26
​ ​ ​ ​ ​
4.23%
 ​ ​ Fixed ​ ​
185,000
 ​ ​
185,000
 ​
​ 68. ​ ​ Woodburn Premium Outlets ​ ​ OR ​ ​ Woodburn (Portland) ​ ​
100.0%
 ​ ​ ​ ​ ​
389,174
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 69. ​ ​
Woodbury Common Premium Outlets
​ ​ NY ​ ​ Central Valley (New York) ​ ​
100.0%
 ​ ​ ​ ​ ​
915,925
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 70. ​ ​ Wrentham Village Premium Outlets ​ ​ MA ​ ​ Wrentham (Boston) ​ ​
100.0%
 ​ ​ ​ ​ ​
672,966
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ Total U.S. Premium Outlet Square Footage ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
30,741,915
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
34 
​
 
PROPERTY AND DEBT INFORMATION
As of December 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%
 ​ ​ ​ ​ ​
1,221,201
 ​ ​
09/01/26
​ ​ ​ ​ ​
3.80%
 ​ ​ Fixed ​ ​
94,000
 ​ ​
94,000
 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 2. ​ ​ Arundel Mills ​ ​ MD ​ ​ Hanover (Baltimore) ​ ​
59.3%
 ​ ​ ​ ​ ​
1,955,405
 ​ ​
11/01/33
​ ​ ​ ​ ​
7.70%
 ​ ​ Fixed ​ ​
360,000
 ​ ​
213,301
 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 3. ​ ​ Colorado Mills ​ ​ CO ​ ​ Lakewood (Denver) ​ ​
37.5%
 ​ ​ ​ ​ ​
1,354,643
 ​ ​
11/01/24
​ ​
(36)​
​ ​
4.28%
 ​ ​ Fixed ​ ​
118,192
 ​ ​
44,322
 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
07/01/31
​ ​ ​ ​ ​
2.80%
 ​ ​ Fixed ​ ​
30,000
 ​ ​
11,250
 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 4. ​ ​ Concord Mills ​ ​ NC ​ ​ Concord (Charlotte) ​ ​
59.3%
 ​ ​ ​ ​ ​
1,368,203
 ​ ​
11/01/32
​ ​ ​ ​ ​
6.55%
 ​ ​ Fixed ​ ​
229,872
 ​ ​
136,222
 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 5. ​ ​ Grapevine Mills ​ ​ TX ​ ​ Grapevine (Dallas) ​ ​
59.3%
 ​ ​ ​ ​ ​
1,781,578
 ​ ​
07/01/34
​ ​ ​ ​ ​
6.26%
 ​ ​ Fixed ​ ​
250,000
 ​ ​
148,150
 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 6. ​ ​ Great Mall ​ ​ CA ​ ​ Milpitas (San Jose) ​ ​
100.0%
 ​ ​ ​ ​ ​
1,365,301
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 7. ​ ​ Gurnee Mills ​ ​ IL ​ ​ Gurnee (Chicago) ​ ​
100.0%
 ​ ​ ​ ​ ​
1,867,014
 ​ ​
10/01/26
​ ​ ​ ​ ​
3.99%
 ​ ​ Fixed ​ ​
257,710
 ​ ​
257,710
 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 8. ​ ​ Katy Mills ​ ​ TX ​ ​ Katy (Houston) ​ ​
62.5%
 ​ ​
(7)​
​ ​
1,681,552
 ​ ​
08/01/32
​ ​ ​ ​ ​
5.77%
 ​ ​ Fixed ​ ​
126,240
 ​ ​
78,900
 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 9. ​ ​ Mills at Jersey Gardens, The ​ ​ NJ ​ ​ Elizabeth ​ ​
100.0%
 ​ ​ ​ ​ ​
1,306,597
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 10. ​ ​ Ontario Mills ​ ​ CA ​ ​ Ontario (Riverside) ​ ​
50.0%
 ​ ​ ​ ​ ​
1,430,695
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 11. ​ ​ Opry Mills ​ ​ TN ​ ​ Nashville ​ ​
100.0%
 ​ ​ ​ ​ ​
1,174,673
 ​ ​
07/01/26
​ ​ ​ ​ ​
4.09%
 ​ ​ Fixed ​ ​
375,000
 ​ ​
375,000
 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 12. ​ ​ Outlets at Orange, The ​ ​ CA ​ ​ Orange (Los Angeles) ​ ​
100.0%
 ​ ​ ​ ​ ​
870,998
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 13. ​ ​ Potomac Mills ​ ​ VA ​ ​
Woodbridge (Washington, DC)
​ ​
100.0%
 ​ ​ ​ ​ ​
1,567,093
 ​ ​
11/01/26
​ ​ ​ ​ ​
3.46%
 ​ ​ Fixed ​ ​
416,000
 ​ ​
416,000
 ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 14. ​ ​ Sawgrass Mills ​ ​ FL ​ ​ Sunrise (Miami) ​ ​
100.0%
 ​ ​ ​ ​ ​
2,367,692
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ Total The Mills Square Footage ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
21,312,645
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ Other Properties ​ ​ ​ ​ ​ ​ ​ ​
​
 ​ ​ ​ ​ ​
​
 ​ ​ ​ ​ ​ ​ ​ ​
​
 ​ ​ ​ ​ ​
​
 ​ ​
​
 ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ Calhoun Outlet Marketplace, Dover Mall, Florida Keys Outlet Marketplace,
Gaffney Outlet Marketplace, Orlando Outlet Marketplace, Oxford Valley Mall,
Philadelphia Mills, Southridge Mall, Square One Mall, Solomon Pond Mall,
Sugarloaf Mills, The Avenues 		​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
(7)(8)(10)​
​ ​ ​ ​ ​ ​ ​ ​
826,024
 ​ ​
345,634
 ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​
Total Other Properties Square
Footage
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
10,040,904
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​
TOTAL U.S. SQUARE FOOTAGE (11)(12)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
170,674,742
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
35 
​
 
PROPERTY AND DEBT INFORMATION
As of December 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 ​ ​
187,840
 ​ ​
169,056
 ​
​ ​ ​ ​
Austria Square Footage
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
118,000
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ CANADA ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 2. ​ ​
Premium Outlet Collection
Edmonton IA
 ​ ​ Edmonton (Alberta) ​ ​
50.0%
 ​ ​ ​ ​ ​
421,900
 ​ ​
11/30/25
 ​ ​
(14)
​ ​
6.40%
 ​ ​ Variable ​ ​
94,961
 ​ ​
47,481
 ​
​ 3. ​ ​ Premium Outlets Montréal ​ ​ Montréal (Quebec) ​ ​
50.0%
 ​ ​ ​ ​ ​
367,500
 ​ ​
09/01/31
 ​ ​
(14)
​ ​
4.74%
 ​ ​ Fixed ​ ​
83,494
 ​ ​
41,747
 ​
​ 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)
​ ​
5.81%
 ​ ​ Fixed ​ ​
57,402
 ​ ​
25,831
 ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
12/01/27
 ​ ​
(5)(14)(27)
​ ​
6.13%
 ​ ​ Fixed ​ ​
57,402
 ​ ​
25,831
 ​
​ ​ ​ ​
Canada Square Footage
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
1,620,300
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ FRANCE ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 6. ​ ​ Paris-Giverny Designer Outlet ​ ​ Vernon ​ ​ ​ ​ ​
73.8%
 ​ ​ ​ ​ ​
228,000
 ​ ​
06/11/25
 ​ ​
(13)
​ ​
6.51%
 ​ ​ Variable ​ ​
12,308
 ​ ​
9,081
 ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
06/11/25
 ​ ​
(13)(28)
​ ​
4.80%
 ​ ​ Variable ​ ​
83,099
 ​ ​
61,310
 ​
​ 7. ​ ​ Provence Designer Outlet ​ ​ Miramas ​ ​ ​ ​ ​
90.0%
 ​ ​ ​ ​ ​
269,000
 ​ ​
07/27/27
 ​ ​
(5)(13)
​ ​
4.92%
 ​ ​ Fixed ​ ​
97,724
 ​ ​
87,952
 ​
​ ​ ​ ​
France Square Footage
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
497,000
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ GERMANY ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 8. ​ ​ Ochtrup Designer Outlet ​ ​ Ochtrup ​ ​ ​ ​ ​
70.5%
 ​ ​ ​ ​ ​
191,500
 ​ ​
06/30/26
 ​ ​
(13)
​ ​
2.10%
 ​ ​ Fixed ​ ​
51,936
 ​ ​
36,615
 ​
​ ​ ​ ​
Germany Square Footage
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
191,500
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ITALY ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 9. ​ ​ La Reggia Designer Outlet ​ ​ Marcianise (Naples) ​ ​
90.0%
 ​ ​ ​ ​ ​
344,000
 ​ ​
03/31/27
 ​ ​
(13)
​ ​
5.21%
 ​ ​ Variable ​ ​
33,239
 ​ ​
29,915
 ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
03/31/27
 ​ ​
(13)(25)
​ ​
4.25%
 ​ ​ Fixed ​ ​
132,956
 ​ ​
119,660
 ​
​ 10. ​ ​ Noventa Di Piave Designer Outlet ​ ​ Venice ​ ​ ​ ​ ​
90.0%
 ​ ​ ​ ​ ​
353,000
 ​ ​
07/25/25
 ​ ​
(13)
​ ​
2.00%
 ​ ​ Fixed ​ ​
288,341
 ​ ​
259,507
 ​
​ ​ ​ ​
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 ​ ​
68,240
 ​ ​
27,296
 ​
​ 13. ​ ​ Gotemba Premium Outlets ​ ​ Gotemba City (Tokyo) ​ ​
40.0%
 ​ ​ ​ ​ ​
659,500
 ​ ​
04/08/27
 ​ ​
(15)
​ ​
0.31%
 ​ ​ Variable ​ ​
82,908
 ​ ​
33,163
 ​
​ 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 ​ ​
37,628
 ​ ​
15,051
 ​
​ 16. ​ ​ Sano Premium Outlets ​ ​ Sano (Tokyo) ​ ​
40.0%
 ​ ​ ​ ​ ​
390,800
 ​ ​
02/28/25
 ​ ​
(15)
​ ​
0.28%
 ​ ​ Fixed ​ ​
29,018
 ​ ​
11,607
 ​
​ 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 ​ ​
31,888
 ​ ​
12,755
 ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
11/30/28
 ​ ​
(15)
​ ​
1.03%
 ​ ​ Fixed ​ ​
16,581
 ​ ​
6,632
 ​
​ 19. ​ ​ Toki Premium Outlets ​ ​ Toki (Nagoya) ​ ​
40.0%
 ​ ​ ​ ​ ​
367,700
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 20. ​ ​ Tosu Premium Outlets ​ ​ Fukuoka (Kyushu) ​ ​
40.0%
 ​ ​ ​ ​ ​
328,400
 ​ ​
10/31/26
 ​ ​
(15)
​ ​
0.64%
 ​ ​ Variable ​ ​
39,541
 ​ ​
15,816
 ​
​ ​ ​ ​
Japan Square Footage
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
3,910,000
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
36 
​
 
PROPERTY AND DEBT INFORMATION
As of December 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%
 ​ ​ ​ ​ ​
544,200
 ​ ​
11/23/25
 ​ ​
(16)
​ ​
4.57%
 ​ ​ Fixed ​ ​
112,063
 ​ ​
56,032
 ​
​ 22. ​ ​ Jeju Premium Outlets ​ ​ Jeju Province ​ ​
50.0%
 ​ ​ ​ ​ ​
92,000
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 23. ​ ​ Paju Premium Outlets ​ ​ Paju (Seoul) ​ ​
50.0%
 ​ ​ ​ ​ ​
558,900
 ​ ​
07/12/26
 ​ ​
(16)
​ ​
3.69%
 ​ ​ Fixed ​ ​
41,354
 ​ ​
20,677
 ​
​ 24. ​ ​ Siheung Premium Outlets ​ ​ Siheung (Seoul) ​ ​
50.0%
 ​ ​ ​ ​ ​
444,400
 ​ ​
03/15/26
 ​ ​
(16)
​ ​
4.38%
 ​ ​ Fixed ​ ​
94,912
 ​ ​
47,456
 ​
​ 25. ​ ​ Yeoju Premium Outlets ​ ​ Yeoju (Seoul) ​ ​
50.0%
 ​ ​ ​ ​ ​
551,600
 ​ ​
05/23/26
 ​ ​
(16)
​ ​
4.06%
 ​ ​ Fixed ​ ​
38,643
 ​ ​
19,322
 ​
​ ​ ​ ​
South Korea Square Footage
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
2,191,100
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ MALAYSIA ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 26. ​ ​ Genting Highlands Premium Outlets ​ ​ Pahang (Kuala Lumpur) ​ ​
50.0%
 ​ ​ ​ ​ ​
277,500
 ​ ​
(2)
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 27. ​ ​ Johor Premium Outlets ​ ​ Johor (Singapore) ​ ​
50.0%
 ​ ​ ​ ​ ​
309,400
 ​ ​
09/30/31
 ​ ​
(17)
​ ​
5.19%
 ​ ​ Variable ​ ​
4,528
 ​ ​
2,264
 ​
​ ​ ​ ​
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
 ​ ​
12/20/33
 ​ ​
(18)
​ ​
12.14%
 ​ ​ Fixed ​ ​
18,424
 ​ ​
9,212
 ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
06/20/28
 ​ ​
(18)
​ ​
13.40%
 ​ ​ Variable ​ ​
411
 ​ ​
206
 ​
​ ​ ​ ​
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 ​ ​
290,842
 ​ ​
261,758
 ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
08/18/25
 ​ ​
(13)(25)
​ ​
4.55%
 ​ ​ Fixed ​ ​
174,505
 ​ ​
82,476
 ​
​ 31. ​ ​ Roosendaal Designer Outlet ​ ​ Roosendaal ​ ​ ​ ​ ​
94.0%
 ​ ​ ​ ​ ​
247,500
 ​ ​
02/28/29
 ​ ​
(5)(13)(26)
​ ​
5.40%
 ​ ​ Fixed ​ ​
67,516
 ​ ​
63,465
 ​
​ ​ ​ ​
Netherlands Square Footage
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
545,500
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ SPAIN ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 32. ​ ​ Malaga Designer Outlet ​ ​ Malaga ​ ​ ​ ​ ​
46.1%
 ​ ​ ​ ​ ​
191,000
 ​ ​
05/05/28
 ​ ​
(13)(30)
​ ​
5.54%
 ​ ​ Fixed ​ ​
65,959
 ​ ​
30,414
 ​
​ ​ ​ ​
Spain Square Footage
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
191,000
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ THAILAND ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 33. ​ ​ Siam Premium Outlets Bangkok ​ ​ Bangkok ​ ​ ​ ​ ​
50.0%
 ​ ​ ​ ​ ​
264,000
 ​ ​
06/05/31
 ​ ​
(20)
​ ​
4.69%
 ​ ​ Fixed ​ ​
59,455
 ​ ​
29,728
 ​
​ ​ ​ ​
Thailand Square Footage
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
264,000
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ UNITED KINGDOM ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 34. ​ ​ Ashford Designer Outlet ​ ​ Kent ​ ​ ​ ​ ​
45.0%
 ​ ​ ​ ​ ​
281,000
 ​ ​
05/23/27
 ​ ​
(21)
​ ​
6.85%
 ​ ​ Variable ​ ​
25,950
 ​ ​
11,678
 ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
05/23/27
 ​ ​
(21)(25)
​ ​
4.29%
 ​ ​ Fixed ​ ​
103,797
 ​ ​
46,709
 ​
​ 35. ​ ​ West Midlands Designer Outlet ​ ​ Staffordshire ​ ​ ​ ​ ​
23.2%
 ​ ​ ​ ​ ​
197,000
 ​ ​
06/06/26
 ​ ​
(21)(25)
​ ​
7.49%
 ​ ​ Fixed ​ ​
81,483
 ​ ​
18,936
 ​
​ ​ ​ ​
United Kingdom Square Footage
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
478,000
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ TOTAL INTERNATIONAL SQUARE FOOTAGE(11)(22) ​ ​ ​ ​ ​
​
 ​ ​
​
 ​ ​
11,898,100
​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ TOTAL SQUARE FOOTAGE ​ ​ ​ ​ ​ ​ ​ ​
​
 ​ ​
​
 ​ ​
182,572,842
​ ​ ​ ​ ​ ​ ​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
37 
​
 
PROPERTY AND DEBT INFORMATION
As of December 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%
 ​ ​ ​ ​ ​
795,536
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 2. ​ ​ Cherry Creek Shopping Center ​ ​ CO ​ ​ Denver ​ ​
50.0%
 ​ ​ ​ ​ ​
1,244,146
 ​ ​
06/01/28
​ ​ ​ ​ ​
3.85%
 ​ ​ Fixed ​ ​
550,000
 ​ ​
275,000
 ​ ​
​ 3. ​ ​ City Creek Center ​ ​ UT ​ ​ Salt Lake City ​ ​
100.0%
 ​ ​ ​ ​ ​
689,786
 ​ ​
05/01/29
​ ​ ​ ​ ​
7.63%
 ​ ​ Fixed ​ ​
70,000
 ​ ​
70,000
 ​ ​
​ 4. ​ ​ Dolphin Mall ​ ​ FL ​ ​ Miami ​ ​
100.0%
 ​ ​ ​ ​ ​
1,398,227
 ​ ​
12/09/29
 ​ ​
(5)(34)​
​ ​
5.40%
 ​ ​ Fixed ​ ​
1,000,000
 ​ ​
1,000,000
 ​ ​
​ 5. ​ ​ Gardens Mall, The ​ ​ FL ​ ​
Palm Beach Gardens
​ ​
50.0%
 ​ ​ ​ ​ ​
1,399,449
 ​ ​
07/15/25
​ ​ ​ ​ ​
4.48%
 ​ ​ Fixed ​ ​
187,619
 ​ ​
95,218
 ​ ​
​ 6. ​ ​ Gardens on El Paseo, The ​ ​ CA ​ ​ Palm Desert ​ ​
100.0%
 ​ ​ ​ ​ ​
237,595
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 7. ​ ​ Great Lakes Crossing Outlets ​ ​ MI ​ ​ Auburn Hills ​ ​
100.0%
 ​ ​ ​ ​ ​
1,354,708
 ​ ​
02/01/33
​ ​ ​ ​ ​
6.52%
 ​ ​ Fixed ​ ​
180,000
 ​ ​
180,000
 ​ ​
​ 8. ​ ​ International Market Place ​ ​ HI ​ ​ Waikiki, Honolulu ​ ​
93.5%
 ​ ​ ​ ​ ​
339,414
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 9. ​ ​ International Plaza ​ ​ FL ​ ​ Tampa ​ ​
50.1%
 ​ ​ ​ ​ ​
1,301,180
 ​ ​
10/09/26
 ​ ​
(5)(33)​
​ ​
6.07%
 ​ ​ Variable ​ ​
477,000
 ​ ​
238,977
 ​ ​
​ 10. ​ ​ Mall at Green Hills, The ​ ​ TN ​ ​ Nashville ​ ​
100.0%
 ​ ​ ​ ​ ​
1,051,007
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 11. ​ ​ Mall at Millenia, The ​ ​ FL ​ ​ Orlando ​ ​
50.0%
 ​ ​ ​ ​ ​
1,118,038
 ​ ​
10/15/29
​ ​ ​ ​ ​
5.41%
 ​ ​ Fixed ​ ​
450,000
 ​ ​
225,000
 ​ ​
​ 12. ​ ​ Mall at Short Hills, The ​ ​ NJ ​ ​ Short Hills ​ ​
100.0%
 ​ ​ ​ ​ ​
1,412,517
 ​ ​
10/01/27
​ ​ ​ ​ ​
3.48%
 ​ ​ Fixed ​ ​
1,000,000
 ​ ​
1,000,000
 ​ ​
​ 13. ​ ​ Mall at University Town Center, The ​ ​ FL ​ ​ Sarasota ​ ​
50.0%
 ​ ​ ​ ​ ​
867,108
 ​ ​
11/01/26
​ ​ ​ ​ ​
3.40%
 ​ ​ Fixed ​ ​
268,880
 ​ ​
134,440
 ​ ​
​ 14. ​ ​ Mall of San Juan, The ​ ​ PR ​ ​ San Juan ​ ​
95.0%
 ​ ​ ​ ​ ​
626,249
 ​ ​
(2)​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ 15. ​ ​ Sunvalley Shopping Center ​ ​ CA ​ ​ Concord ​ ​
50.0%
 ​ ​ ​ ​ ​
1,430,056
 ​ ​
09/01/25
 ​ ​
(5)
​ ​
4.44%
 ​ ​ Fixed ​ ​
138,575
 ​ ​
69,288
 ​ ​
​ 16. ​ ​ Twelve Oaks Mall ​ ​ MI ​ ​ Novi ​ ​
100.0%
 ​ ​ ​ ​ ​
1,520,687
 ​ ​
03/06/28
​ ​ ​ ​ ​
4.85%
 ​ ​ Fixed ​ ​
266,753
 ​ ​
266,753
 ​ ​
​ 17. ​ ​ Waterside Shops ​ ​ FL ​ ​ Naples ​ ​
50.0%
 ​ ​ ​ ​ ​
304,525
 ​ ​
04/15/26
​ ​ ​ ​ ​
3.86%
 ​ ​ Fixed ​ ​
153,780
 ​ ​
76,890
 ​ ​
​ 18. ​ ​ Westfarms ​ ​ CT ​ ​ West Hartford ​ ​
78.9%
 ​ ​ ​ ​ ​
1,266,524
 ​ ​
09/06/28
​ ​ ​ ​ ​
7.80%
 ​ ​ Fixed ​ ​
242,000
 ​ ​
191,035
 ​ ​
​ 19. ​ ​ CityOn.Xian ​ ​ Xi’an, China ​ ​
25.0%
 ​ ​ ​ ​ ​
995,000
 ​ ​
03/14/29
 ​ ​
(23)​
​ ​
5.00%
 ​ ​ Fixed ​ ​
100,746
 ​ ​
25,186
 ​ ​ ​ ​
​ 20. ​ ​ CityOn.Zhengzhou ​ ​ Zhengzhou, China ​ ​
24.5%
 ​ ​ ​ ​ ​
919,000
 ​ ​
03/22/32
 ​ ​
(23)​
​ ​
4.95%
 ​ ​ Fixed ​ ​
115,382
 ​ ​
28,269
 ​ ​ ​ ​
​ 21. ​ ​ Starfield Anseong ​ ​ Anseong, South Korea ​ ​
49.0%
 ​ ​ ​ ​ ​
1,068,000
 ​ ​
02/27/25
 ​ ​
(24)​
​ ​
2.17%
 ​ ​ Fixed ​ ​
214,217
 ​ ​
104,966
 ​ ​ ​ ​
​ 22. ​ ​ Starfield Hanam ​ ​ Hanam, South Korea ​ ​
17.2%
 ​ ​ ​ ​ ​
1,709,000
 ​ ​
10/26/25
 ​ ​
(24)​
​ ​
2.38%
 ​ ​ Fixed ​ ​
428,434
 ​ ​
73,476
 ​ ​ ​ ​
​ ​ ​ ​ Total Taubman Realty Group Square Footage ​ ​ ​ ​ ​ ​ ​ ​
23,047,752
​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​
TOTAL TRG SECURED INDEBTEDNESS
​ ​
​
 ​ ​ ​ ​ ​
​
 ​ ​ ​ ​ ​ ​ ​ ​
​
 ​ ​ ​ ​ ​
​
 ​ ​
$4,054,498
​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​ TRG – Corporate & Other ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ ​ ​ ​
TRG – $650M Revolving Credit Facility
​ ​ ​ ​ ​
100.0%
 ​ ​ ​ ​ ​ ​ ​ ​
03/31/27
 ​ ​
(5)​
​ ​
5.48%
 ​ ​ Variable ​ ​
65,000
 ​ ​
65,000
 ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
(25)​
​ ​
5.29%
 ​ ​ Fixed ​ ​
150,000
 ​ ​
150,000
 ​ ​
​ ​ ​ ​
TRG – $65M Revolving Credit Facility
​ ​ ​ ​ ​
100.0%
 ​ ​ ​ ​ ​ ​ ​ ​
04/19/25
​ ​ ​ ​ ​
5.83%
 ​ ​ Variable ​ ​
17,500
 ​ ​
17,500
 ​ ​
​ ​ ​ ​ Other ​ ​ ​ ​ ​
50.0%
 ​ ​ ​ ​ ​ ​ ​ ​
11/01/27
 ​ ​
(5)​
​ ​
6.58%
 ​ ​ Variable ​ ​
24,000
 ​ ​
12,000
 ​ ​
​ ​ ​ ​
TOTAL TRG CORPORATE AND OTHER INDEBTEDNESS
​ ​
​
 ​ ​ ​ ​ ​
​
 ​ ​ ​ ​ ​ ​ ​ ​
​
 ​ ​ ​ ​ ​
​
 ​ ​
$244,500
​ ​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
38 
​
 
PROPERTY AND DEBT INFORMATION
As of December 31, 2024
FOOTNOTES:
(1)
Variable rate debt interest rates are based on the following base rates as of December 31, 2024: Overnight SOFR 4.49%; 1 month CME Term SOFR 4.3325%; 30 Day Average SOFR 4.277%; 1M EURIBOR at 2.845%; 3M EURIBOR at 2.714%; 6M EURIBOR at 2.695%; 1M YEN TIBOR at 0.4191%; 6M YEN TIBOR at 0.6336%; 1M CORRA at 4.8%; Overnight SONIA 4.7003% and Cost of Funds Rate at 3.8131%.
​
(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 8.02% and maturities between 2025 and 2029, 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 48.0 billion.
​
(16)
Amounts shown in USD equivalent; KRW equivalent is 423.3 billion.
​
(17)
Amounts shown in USD equivalent; MYR equivalent is 20.2 million.
​
(18)
Amounts shown in USD equivalent; MXN equivalent is 390.8 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 2.0 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 1.6 billion.
​
(24)
Amounts shown in USD equivalent; KRW equivalent is 947.9 billion.
​
(25)
Through an interest rate swap agreement, interest is essentially fixed at the all-in-rate presented.
​
(26)
Through an interest rate swap agreement, interest is essentially fixed 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 15, 2025.
​
(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, 2025.
​
(34)
Through interest rate swap agreements, the interest is essentially fixed at the all-in rate presented until December 15, 2027.
​
(35)
Through interest rate swap agreements, the interest is essentially fixed at the all-in rate presented until April 1, 2026.
​
(36)
Mortgage is outstanding as of December 31, 2024.
​
 
​
 4Q 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.
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
40 
​
 
NON-GAAP PRO-RATA FINANCIAL INFORMATION
(In thousands)
​ ​ ​ ​ ​
For the Three Months Ended
December 31, 2024
​ ​ ​
For the Three Months Ended
December 31, 2023
​
​ ​ ​ ​ ​
Noncontrolling
Interests (1)
​ ​
Our
Share of
Joint Ventures
​ ​ ​
Noncontrolling
Interests (1)
​ ​
Our
Share of
Joint Ventures
​
​ REVENUE: ​ ​ ​ ​ ​ ​
​
Lease income
​ ​ ​ ​ $ (16,090) ​ ​ ​ ​ ​ $ 376,236 ​ ​ ​ ​ ​ ​ $ (15,120) ​ ​ ​ ​ ​ $ 360,858 ​ ​ ​
​
Management fees and other revenues
​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​
​
Other income
​ ​ ​ ​ ​ (1,311) ​ ​ ​ ​ ​ ​ 51,028 ​ ​ ​ ​ ​ ​ ​ (623) ​ ​ ​ ​ ​ ​ 52,740 ​ ​ ​
​
Total revenue
​ ​ ​ ​ ​ (17,401) ​ ​ ​ ​ ​ ​ 427,264 ​ ​ ​ ​ ​ ​ ​ (15,743) ​ ​ ​ ​ ​ ​ 413,598 ​ ​ ​
​ EXPENSES: ​ ​ ​ ​ ​ ​
​
Property operating
​ ​ ​ ​ ​ (3,095) ​ ​ ​ ​ ​ ​ 74,079 ​ ​ ​ ​ ​ ​ ​ (2,799) ​ ​ ​ ​ ​ ​ 72,520 ​ ​ ​
​
Depreciation and amortization
​ ​ ​ ​ ​ (5,403) ​ ​ ​ ​ ​ ​ 90,586 ​ ​ ​ ​ ​ ​ ​ (5,321) ​ ​ ​ ​ ​ ​ 94,751 ​ ​ ​
​
Real estate taxes
​ ​ ​ ​ ​ (674) ​ ​ ​ ​ ​ ​ 22,903 ​ ​ ​ ​ ​ ​ ​ (600) ​ ​ ​ ​ ​ ​ 20,898 ​ ​ ​
​
Repairs and maintenance
​ ​ ​ ​ ​ (429) ​ ​ ​ ​ ​ ​ 8,769 ​ ​ ​ ​ ​ ​ ​ (429) ​ ​ ​ ​ ​ ​ 9,874 ​ ​ ​
​
Advertising and promotion
​ ​ ​ ​ ​ (2,934) ​ ​ ​ ​ ​ ​ 11,839 ​ ​ ​ ​ ​ ​ ​ (1,946) ​ ​ ​ ​ ​ ​ 11,662 ​ ​ ​
​
Home and regional office costs
​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​
​
General and administrative
​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​
​
Other
​ ​ ​ ​ ​ (1,812) ​ ​ ​ ​ ​ ​ 29,944 ​ ​ ​ ​ ​ ​ ​ (1,614) ​ ​ ​ ​ ​ ​ 24,028 ​ ​ ​
​
Total operating expenses
​ ​ ​ ​ ​ (14,347) ​ ​ ​ ​ ​ ​ 238,120 ​ ​ ​ ​ ​ ​ ​ (12,709) ​ ​ ​ ​ ​ ​ 233,733 ​ ​ ​
​
OPERATING INCOME BEFORE OTHER ITEMS
​ ​ ​ ​ ​ (3,054) ​ ​ ​ ​ ​ ​ 189,144 ​ ​ ​ ​ ​ ​ ​ (3,034) ​ ​ ​ ​ ​ ​ 179,865 ​ ​ ​
​ Interest expense ​ ​ ​ ​ ​ 3,388 ​ ​ ​ ​ ​ ​ (85,202) ​ ​ ​ ​ ​ ​ ​ 3,191 ​ ​ ​ ​ ​ ​ (83,561) ​ ​ ​
​ Loss on extinguishment of debt ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​
​ Gain due to disposal, exchange, or revaluation of equity interests, net ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​
​ Income and other tax benefit (expense) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​
​ Income from unconsolidated entities ​ ​ ​ ​ ​ (426) ​ ​ ​ ​ ​ ​ (103,942)(2) ​ ​ ​ ​ ​ ​ ​ 428 ​ ​ ​ ​ ​ ​ (96,304)(2) ​ ​ ​
​
Unrealized gains (losses) in fair value of publicly traded equity instruments and derivative instrument, net
​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​
​
(Loss) 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
​ ​ ​ ​ ​ (92) ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ 585 ​ ​ ​ ​ ​ ​ — ​ ​ ​
​
CONSOLIDATED NET INCOME
​ ​ ​ ​ ​ (92) ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ 585 ​ ​ ​ ​ ​ ​ — ​ ​ ​
​ Net income attributable to noncontrolling interests ​ ​ ​ ​ ​ (92) ​ ​ ​ ​ ​ ​ —(3) ​ ​ ​ ​ ​ ​ ​ 585 ​ ​ ​ ​ ​ ​ —(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, RGG, Catalyst and Jamestown.
​
(3)
Represents limited partners’ interest in the Operating Partnership.
​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
41 
​
 
NON-GAAP PRO-RATA FINANCIAL INFORMATION
(In thousands)
​ ​ ​ ​ ​
For the Twelve Months Ended
December 31, 2024
​ ​ ​
For the Twelve Months Ended
December 31, 2023
​
​ ​ ​ ​ ​
Noncontrolling
Interests (1)
​ ​
Our
Share of
Joint Ventures
​ ​ ​
Noncontrolling
Interests (1)
​ ​
Our
Share of
Joint Ventures
​
​ REVENUE: ​ ​ ​ ​ ​ ​
​
Lease income
​ ​ ​ ​ $ (62,728) ​ ​ ​ ​ ​ $ 1,422,787 ​ ​ ​ ​ ​ ​ $ (56,717) ​ ​ ​ ​ ​ $ 1,387,985 ​ ​ ​
​
Management fees and other revenues
​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​
​
Other income
​ ​ ​ ​ ​ (3,706) ​ ​ ​ ​ ​ ​ 183,038 ​ ​ ​ ​ ​ ​ ​ (2,597) ​ ​ ​ ​ ​ ​ 226,430 ​ ​ ​
​
Total revenue
​ ​ ​ ​ ​ (66,434) ​ ​ ​ ​ ​ ​ 1,605,825 ​ ​ ​ ​ ​ ​ ​ (59,314) ​ ​ ​ ​ ​ ​ 1,614,415 ​ ​ ​
​ EXPENSES: ​ ​ ​ ​ ​ ​
​
Property operating
​ ​ ​ ​ ​ (12,404) ​ ​ ​ ​ ​ ​ 291,379 ​ ​ ​ ​ ​ ​ ​ (10,628) ​ ​ ​ ​ ​ ​ 282,176 ​ ​ ​
​
Depreciation and amortization
​ ​ ​ ​ ​ (21,125) ​ ​ ​ ​ ​ ​ 353,790 ​ ​ ​ ​ ​ ​ ​ (20,192) ​ ​ ​ ​ ​ ​ 364,144 ​ ​ ​
​
Real estate taxes
​ ​ ​ ​ ​ (2,484) ​ ​ ​ ​ ​ ​ 106,065 ​ ​ ​ ​ ​ ​ ​ (2,416) ​ ​ ​ ​ ​ ​ 109,705 ​ ​ ​
​
Repairs and maintenance
​ ​ ​ ​ ​ (1,680) ​ ​ ​ ​ ​ ​ 33,112 ​ ​ ​ ​ ​ ​ ​ (1,485) ​ ​ ​ ​ ​ ​ 34,374 ​ ​ ​
​
Advertising and promotion
​ ​ ​ ​ ​ (9,348) ​ ​ ​ ​ ​ ​ 41,530 ​ ​ ​ ​ ​ ​ ​ (7,068) ​ ​ ​ ​ ​ ​ 39,177 ​ ​ ​
​
Home and regional office costs
​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​
​
General and administrative
​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​
​
Other
​ ​ ​ ​ ​ (7,917) ​ ​ ​ ​ ​ ​ 103,755 ​ ​ ​ ​ ​ ​ ​ (6,799) ​ ​ ​ ​ ​ ​ 106,506 ​ ​ ​
​
Total operating expenses
​ ​ ​ ​ ​ (54,958) ​ ​ ​ ​ ​ ​ 929,631 ​ ​ ​ ​ ​ ​ ​ (48,588) ​ ​ ​ ​ ​ ​ 936,082 ​ ​ ​
​
OPERATING INCOME BEFORE OTHER ITEMS
​ ​ ​ ​ ​ (11,476) ​ ​ ​ ​ ​ ​ 676,194 ​ ​ ​ ​ ​ ​ ​ (10,726) ​ ​ ​ ​ ​ ​ 678,333 ​ ​ ​
​ Interest expense ​ ​ ​ ​ ​ 13,626 ​ ​ ​ ​ ​ ​ (333,707) ​ ​ ​ ​ ​ ​ ​ 12,200 ​ ​ ​ ​ ​ ​ (321,053) ​ ​ ​
​ Loss on extinguishment of debt ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​
​ Gain due to disposal, exchange, or revaluation of equity interests, net ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​
​ Income and other tax benefit (expense) ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​
​ Income from unconsolidated entities ​ ​ ​ ​ ​ (509) ​ ​ ​ ​ ​ ​ (342,487)(2) ​ ​ ​ ​ ​ ​ ​ (138) ​ ​ ​ ​ ​ ​ (357,280)(2) ​ ​ ​
​
Unrealized gains (losses) in fair value of publicly traded equity instruments and derivative instrument, net
​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​
​
(Loss) 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
​ ​ ​ ​ ​ 1,641 ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ 1,336 ​ ​ ​ ​ ​ ​ — ​ ​ ​
​
CONSOLIDATED NET INCOME
​ ​ ​ ​ ​ 1,641 ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ 1,336 ​ ​ ​ ​ ​ ​ — ​ ​ ​
​ Net income attributable to noncontrolling interests ​ ​ ​ ​ ​ 1,641 ​ ​ ​ ​ ​ ​ —(3) ​ ​ ​ ​ ​ ​ ​ 1,336 ​ ​ ​ ​ ​ ​ —(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, RGG, Catalyst and Jamestown.
​
(3)
Represents limited partners’ interest in the Operating Partnership.
​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
42 
​
 
NON-GAAP PRO-RATA FINANCIAL INFORMATION
(In thousands)
​ ​ ​ ​ ​
As of December 31, 2024
​ ​ ​
As of December 31, 2023
​
​ ​ ​ ​ ​
Noncontrolling
Interests
​ ​
Our
Share of
Joint Ventures
​ ​ ​
Noncontrolling
Interests
​ ​
Our
Share of
Joint Ventures
​
​ ASSETS: ​ ​ ​ ​ ​ ​
​
Investment properties, at cost
​ ​ ​ ​ $ (578,550) ​ ​ ​ ​ ​ $ 9,934,061 ​ ​ ​ ​ ​ ​ $ (559,508) ​ ​ ​ ​ ​ $ 10,317,194 ​ ​ ​
​
Less – accumulated depreciation
​ ​ ​ ​ ​ (161,779) ​ ​ ​ ​ ​ ​ 4,181,648 ​ ​ ​ ​ ​ ​ ​ (140,638) ​ ​ ​ ​ ​ ​ 4,180,771 ​ ​ ​
​ ​ ​ ​ ​ ​ ​ (416,771) ​ ​ ​ ​ ​ ​ 5,752,413 ​ ​ ​ ​ ​ ​ ​ (418,870) ​ ​ ​ ​ ​ ​ 6,136,423 ​ ​ ​
​
Cash and cash equivalents
​ ​ ​ ​ ​ (22,837) ​ ​ ​ ​ ​ ​ 601,567 ​ ​ ​ ​ ​ ​ ​ (28,708) ​ ​ ​ ​ ​ ​ 644,470 ​ ​ ​
​
Short-term investments
​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​
​
Tenant receivables and accrued revenue, net
​ ​ ​ ​ ​ (6,884) ​ ​ ​ ​ ​ ​ 253,648 ​ ​ ​ ​ ​ ​ ​ (9,893) ​ ​ ​ ​ ​ ​ 241,481 ​ ​ ​
​
Investment in TRG, at equity
​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​
​
Investment in Klépierre, at equity
​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​
​
Investment in unconsolidated entities, at equity
​ ​ ​ ​ ​ (6,896) ​ ​ ​ ​ ​ ​ (2,663,843) ​ ​ ​ ​ ​ ​ ​ (8,145) ​ ​ ​ ​ ​ ​ (3,532,503) ​ ​ ​
​
Right-of-use assets, net
​ ​ ​ ​ ​ (854) ​ ​ ​ ​ ​ ​ 51,673 ​ ​ ​ ​ ​ ​ ​ (863) ​ ​ ​ ​ ​ ​ 57,156 ​ ​ ​
​
Investments held in trust – special purpose acquisition company
​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​
​
Deferred costs and other assets
​ ​ ​ ​ ​ (27,555) ​ ​ ​ ​ ​ ​ 1,327,069 ​ ​ ​ ​ ​ ​ ​ (30,068) ​ ​ ​ ​ ​ ​ 2,103,057 ​ ​ ​
​
Total assets
​ ​ ​ ​ $ (481,797) ​ ​ ​ ​ ​ $ 5,322,527 ​ ​ ​ ​ ​ ​ $ (496,547) ​ ​ ​ ​ ​ $ 5,650,084 ​ ​ ​
​ LIABILITIES: ​ ​ ​ ​ ​ ​
​
Mortgages and unsecured indebtedness
​ ​ ​ ​ $ (222,514) ​ ​ ​ ​ ​ $ 6,312,675 ​ ​ ​ ​ ​ ​ $ (226,174) ​ ​ ​ ​ ​ $ 6,688,169 ​ ​ ​
​
Accounts payable, accrued expenses, intangibles, and deferred revenues
​ ​ ​ ​ ​ (24,056) ​ ​ ​ ​ ​ ​ 481,921 ​ ​ ​ ​ ​ ​ ​ (32,048) ​ ​ ​ ​ ​ ​ 484,233 ​ ​ ​
​
Cash distributions and losses in unconsolidated entities, at equity
​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ (1,680,431) ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ (1,760,922) ​ ​ ​
​
Dividend payable
​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ — ​ ​ ​
​
Lease liabilities
​ ​ ​ ​ ​ (854) ​ ​ ​ ​ ​ ​ 47,226 ​ ​ ​ ​ ​ ​ ​ (863) ​ ​ ​ ​ ​ ​ 52,154 ​ ​ ​
​
Other liabilities
​ ​ ​ ​ ​ (43,722) ​ ​ ​ ​ ​ ​ 161,136 ​ ​ ​ ​ ​ ​ ​ (43,229) ​ ​ ​ ​ ​ ​ 186,450 ​ ​ ​
​
Total liabilities
​ ​ ​ ​ ​ (291,146) ​ ​ ​ ​ ​ ​ 5,322,527 ​ ​ ​ ​ ​ ​ ​ (302,314) ​ ​ ​ ​ ​ ​ 5,650,084 ​ ​ ​
​ Commitments and contingencies ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​
​ Limited partners’ preferred interest in the Operating Partnership ​ ​ ​ ​ ​ (169,192) ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ (172,912) ​ ​ ​ ​ ​ ​ — ​ ​ ​
​ 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
​ ​ ​ ​ ​ (21,459) ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ (21,321) ​ ​ ​ ​ ​ ​ — ​ ​ ​
​
Total equity
​ ​ ​ ​ ​ (21,459) ​ ​ ​ ​ ​ ​ — ​ ​ ​ ​ ​ ​ ​ (21,321) ​ ​ ​ ​ ​ ​ — ​ ​ ​
​
Total liabilities and equity
​ ​ ​ ​ $ (481,797) ​ ​ ​ ​ ​ $ 5,322,527 ​ ​ ​ ​ ​ ​ $ (496,547) ​ ​ ​ ​ ​ $ 5,650,084 ​ ​ ​
 
​
 4Q 2024 SUPPLEMENTAL
​ ​
[MISSING IMAGE: lg_simon2-bw.jpg]
​ ​
43 
​
v3.25.0.1
Cover
Feb. 04, 2025
Document Information [Line Items]  
Document Type 8-K
Amendment Flag false
Document Period End Date Feb. 04, 2025
Entity File Number 001-14469
Entity Registrant Name SIMON PROPERTY GROUP, INC.
Entity Central Index Key 0001063761
Entity Tax Identification Number 04-6268599
Entity Incorporation, State or Country Code DE
Entity Address, Address Line One 225 West Washington Street
Entity Address, City or Town Indianapolis
Entity Address, State or Province IN
Entity Address, Postal Zip Code 46204
City Area Code 317
Local Phone Number 636.1600
Written Communications false
Soliciting Material false
Pre-commencement Tender Offer false
Pre-commencement Issuer Tender Offer false
Entity Emerging Growth Company false
Common Stock [Member]  
Document Information [Line Items]  
Title of 12(b) Security Common stock, $0.0001 par value
Trading Symbol SPG
Security Exchange Name NYSE
Series J Preferred Stock [Member]  
Document Information [Line Items]  
Title of 12(b) Security 83/8% Series J Cumulative Redeemable Preferred Stock, $0.0001 par value
Trading Symbol SPGJ
Security Exchange Name NYSE
Simon Property (NYSE:SPG-J)
Gráfico Histórico do Ativo
De Jan 2025 até Fev 2025 Click aqui para mais gráficos Simon Property.
Simon Property (NYSE:SPG-J)
Gráfico Histórico do Ativo
De Fev 2024 até Fev 2025 Click aqui para mais gráficos Simon Property.