03.11.2008 13:00:00
|
Simon Property Group Announces Third Quarter Results and Quarterly Dividends
Simon Property Group, Inc. (the "Company” or "Simon”) (NYSE:SPG) today announced results for the quarter ended September 30, 2008:
- Funds from operations ("FFO”) for the quarter increased 10.8% to $463.9 million from $418.7 million in the third quarter of 2007. On a diluted per share basis the increase was 10.3% to $1.61 from $1.46 in 2007.
- FFO for the nine months increased 10.8% to $1.312 billion from $1.184 billion in 2007. On a diluted per share basis the increase was 10.1% to $4.56 from $4.14 in 2007.
- Excluding the impact of net gains of $82.2 million recognized in the third quarter of 2007 on the sales of assets in the U.S. and Poland, diluted net income available to common stockholders ("diluted net income”) per share for the quarter increased 11.1% to $0.50 from $0.45 in 2007. Including the 2007 gains, diluted net income decreased 31.6% to $112.8 million from $164.9 million in the third quarter of 2007. On a diluted per share basis the decrease was 32.4% to $0.50 from $0.74 in 2007.
- For the nine months, excluding the 2007 net gains from sales of U.S. and Polish assets, diluted net income per share increased 6.0% to $1.23 from $1.16 in 2007. Including the 2007 gains, diluted net income decreased 14.2% to $277.3 million from $323.2 million in 2007. On a diluted per share basis the decrease was 15.2% to $1.23 from $1.45 in 2007.
U.S. Portfolio Statistics(1)
As of | As of | |||||
September 30, |
September 30, |
Change |
||||
Occupancy |
||||||
Regional Malls(2) | 92.5% | 92.7% | 20 basis point decrease | |||
Premium Outlet Centers® (3) | 98.8% | 99.6% | 80 basis point decrease | |||
Comparable Sales per Sq. Ft. |
||||||
Regional Malls(4) | $493 | $491 | 0.4% increase | |||
Premium Outlet Centers(3) | $520 | $499 | 4.2% increase | |||
Average Rent per Sq. Ft. |
||||||
Regional Malls(2) | $39.26 | $36.92 | 6.3% increase | |||
Premium Outlet Centers(3) | $27.12 | $25.45 | 6.6 % increase | |||
(1) Statistics do not include the community/lifestyle center properties or the Mills portfolio of assets. |
||||||
(2) For mall stores. | ||||||
(3) For all owned gross leasable area (GLA). | ||||||
(4) For mall stores with less than 10,000 square feet. | ||||||
Dividends
Today the Company announced a quarterly common stock dividend of $0.90 per share. This dividend will be paid on November 28, 2008 to stockholders of record on November 14, 2008.
The Company also declared dividends on its two outstanding public issues of preferred stock:
- 6% Series I Convertible Perpetual Preferred (NYSE:SPGPrI) dividend of $0.75 per share is payable on November 28, 2008 to stockholders of record on November 14, 2008.
- 8 3/8% Series J Cumulative Redeemable Preferred (NYSE:SPGPrJ) dividend of $1.046875 per share is payable on December 31, 2008 to stockholders of record on December 17, 2008.
Capital Markets
Between July 10th and October 1st, the Company completed six asset financings, generating $1.22 billion of proceeds (Simon’s share of proceeds was $722 million). The financings were completed at a weighted average interest rate of 5.72% with a weighted average term of six years.
As of September 30, 2008, the Company had over $950 million of cash on hand, including its share of joint ventures, and over $2.5 billion of available capacity on the corporate credit facility.
U.S. New Development and Redevelopment Activity
The Company continues construction on the following development projects:
-- |
Jersey Shore Premium Outlets, a 435,000 square foot upscale manufacturers' outlet center in Tinton Falls, New Jersey. The center is 100% owned by Simon, is 90% leased, and is scheduled to open on November 13, 2008. |
|
-- |
Cincinnati Premium Outlets, a 400,000 square foot upscale manufacturers' outlet center serving the greater Cincinnati market. The center is 100% owned by Simon and is scheduled to open in August of 2009. |
|
-- |
A 600,000 square foot Phase II expansion of The Domain in Austin, Texas. The expansion will include Dillard's, a Village Road Show theater, Dick's Sporting Goods, 136,000 square feet of small shops and restaurants, 78,000 square feet of office space. Restaurant offerings at Domain II will include Maggiano's and BJ's Restaurant and Brewhouse. The Company owns 100% of this project, slated for an opening in November of 2009. |
|
A Westin hotel is under construction at The Domain. This 340 room hotel is scheduled to open in March of 2010. The Company owns a 50% interest in the project. | ||
Simon is also a partner in a 50/50 joint venture at The Domain for the development of residential units in conjunction with Phase I and II. The 390 units developed in Phase I were sold in July of 2008, resulting in a net gain to Simon of $9.4 million. The 411 units in Phase II are currently under construction and projected to open in November of 2009. | ||
The Company recently completed significant redevelopments at Tacoma Mall in Tacoma, Washington; Ross Park Mall in Pittsburgh; and University Park Mall in Mishawaka, Indiana. In late September and October, Nordstrom opened new stores at Tacoma Mall and Ross Park Mall as well as at The Fashion Mall at Keystone in Indianapolis.
Construction continues on various redevelopment projects including:
- Orlando Premium Outlets in Orlando, Florida – 114,000 square foot expansion (100% leased) and the addition of a four-level parking garage opening November 6, 2008.
- Northshore Mall in Peabody (Boston), Massachusetts – Addition of Nordstrom (opening April of 2009), small shops and P.F. Chang’s (opening November of 2008).
- The Promenade at Camarillo Premium Outlets – 220,000 square foot expansion of upscale outlet center anchored by Saks Fifth Avenue Off 5th opening in April of 2009.
- South Shore Plaza – Addition of Nordstrom (opening 2010) and small shops (opening November of 2009).
International Activity
On October 16th, the Company opened Sendai-Izumi Premium Outlets, the seventh Premium Outlet Center in Japan. The center serves the Sendai market of northern Honshu Island. The 172,000 square-foot first phase of the project opened 100% leased to 80 tenants including Beams, Brooks Brothers, Bose, Coach, Hush Puppies, Jill Stuart, Kipling, Laundry, Levi’s, Miss Sixty, OshKosh B’Gosh, Pleats Please Issey Miyake, St. John, T-Fal, Tasaki, United Arrows, as well as the first outlet stores in Japan for PLS+T and Ray Ban. Simon owns 40% of this property.
On October 7th, the Company announced the start of construction for Ami Premium Outlets, an upscale manufacturers’ outlet center located in Ibaraki Prefecture, approximately 34 miles northeast of central Tokyo. Phase I, comprising 225,000 square feet, is scheduled to open in the summer of 2009 with approximately 100 tenants, including global brands, domestic brands and restaurants. The center is expandable to approximately 360,000 square feet. Simon owns 40% of this project.
Other new international development projects under construction include:
- Argine (Naples, Italy) – a 300,000 square foot shopping center scheduled to open in 2009. Simon owns a 24% interest in this project.
- Three projects in China located in Hangzhou, Suzhou, and Zhengzhou. The centers range in size from 310,000 to 750,000 square feet, will be anchored by Wal-Mart, and are scheduled to open in 2009. Simon owns a 32.5% interest in each of these projects.
2008 Guidance
The Company currently estimates that diluted FFO will be within a range of $6.40 to $6.45 per share for the year ending December 31, 2008, and diluted net income will be within a range of $2.03 to $2.08 per share.
The following table provides the reconciliation of the range of estimated diluted net income available to common stockholders per share to estimated diluted FFO per share.
For the year ending December 31, 2008 |
||||||||
Low | High | |||||||
End |
End |
|||||||
Estimated diluted net income available to common stockholders per share | $ | 2.03 | $ | 2.08 | ||||
Depreciation and amortization including our share of joint ventures | 4.50 | 4.50 | ||||||
Impact of additional dilutive securities |
(0.13 |
) | (0.13 | ) | ||||
Estimated diluted FFO per share | $ | 6.40 | $ | 6.45 | ||||
Conference Call
The Company will provide an online simulcast of its quarterly conference call at www.simon.com (Investor Relations tab), www.earnings.com, and www.streetevents.com. To listen to the live call, please go to any of these websites at least fifteen minutes prior to the call to register, download and install any necessary audio software. The call will begin at 11:00 a.m. Eastern Standard Time (New York time) today, November 3, 2008. An online replay will be available for approximately 90 days at www.simon.com, www.earnings.com, and www.streetevents.com. A fully searchable podcast of the conference call will also be available at www.REITcafe.com shortly after completion of the call.
Supplemental Materials
The Company will publish a supplemental information package which will be available at www.simon.com in the Investor Relations section, Financial Information tab. It will also be furnished to the SEC as part of a current report on Form 8-K. If you wish to receive a copy via mail or email, please call 800-461-3439.
Forward-Looking Statements
Certain statements made in this press release may be deemed "forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Although the Company believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, the Company can give no assurance that our expectations will be attained, and it is possible that actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks, uncertainties and other factors. Such factors include, but are not limited to: the Company's ability to meet debt service requirements, the availability and terms of financing, changes in the Company's credit rating, changes in market rates of interest and foreign exchange rates for foreign currencies, the ability to hedge interest rate risk, risks associated with the acquisition, development and expansion of properties, general risks related to retail real estate, the liquidity of real estate investments, environmental liabilities, international, national, regional and local economic climates, changes in market rental rates, trends in the retail industry, relationships with anchor tenants, the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise, risks relating to joint venture properties, costs of common area maintenance, competitive market forces, risks related to international activities, insurance costs and coverage, terrorist activities, changes in economic and market conditions and maintenance of our status as a real estate investment trust. The Company discusses these and other risks and uncertainties under the heading "Risk Factors” in its annual and quarterly periodic reports filed with the SEC. The Company may update that discussion in its periodic reports, but otherwise the Company undertakes no duty or obligation to update or revise these forward-looking statements, whether as a result of new information, future developments, or otherwise.
Funds from Operations ("FFO”)
The Company considers FFO a key measure of its operating performance that is not specifically defined by accounting principles generally accepted in the United States ("GAAP”).
About Simon
Simon Property Group, Inc. is an S&P 500 company and the largest public U.S. real estate company. Simon is a fully integrated real estate company which operates from five retail real estate platforms: regional malls, Premium Outlet Centers®, The Mills®, community/lifestyle centers and international properties. It currently owns or has an interest in 385 properties comprising 262 million square feet of gross leasable area in North America, Europe and Asia. The Company is headquartered in Indianapolis, Indiana and employs more than 5,000 people worldwide. Simon Property Group, Inc. is publicly traded on the NYSE under the symbol SPG. For further information, visit the Company's website at www.simon.com.
SIMON | ||||||||||||||||
Consolidated Statements of Operations | ||||||||||||||||
Unaudited | ||||||||||||||||
(In thousands) | ||||||||||||||||
For the Three Months Ended |
For the Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
REVENUE: | ||||||||||||||||
Minimum rent | $ | 567,938 | $ | 536,377 | $ | 1,684,819 | $ | 1,569,328 | ||||||||
Overage rent | 26,295 | 27,049 | 60,782 | 63,575 | ||||||||||||
Tenant reimbursements | 266,616 | 262,183 | 776,667 | 730,780 | ||||||||||||
Management fees and other revenues | 33,350 | 34,952 | 101,249 | 73,369 | ||||||||||||
Other income | 41,395 | 46,584 | 130,322 | 178,166 | ||||||||||||
Total revenue |
935,594 | 907,145 | 2,753,839 | 2,615,218 | ||||||||||||
EXPENSES: | ||||||||||||||||
Property operating | 127,515 | 121,698 | 352,187 | 343,047 | ||||||||||||
Depreciation and amortization | 235,915 | 224,662 | 700,575 | 670,544 | ||||||||||||
Real estate taxes | 84,101 | 77,939 | 254,071 | 236,184 | ||||||||||||
Repairs and maintenance | 20,392 | 26,322 | 75,258 | 84,073 | ||||||||||||
Advertising and promotion | 22,942 | 22,192 | 64,054 | 61,486 | ||||||||||||
Provision for credit losses | 4,004 | 3,134 | 17,367 | 5,100 | ||||||||||||
Home and regional office costs | 34,322 | 32,976 | 108,766 | 95,945 | ||||||||||||
General and administrative | 5,035 | 4,887 | 15,432 | 14,905 | ||||||||||||
Other | 17,673 | 14,636 | 51,070 | 42,718 | ||||||||||||
Total operating expenses | 551,899 | 528,446 | 1,638,780 | 1,554,002 | ||||||||||||
OPERATING INCOME | 383,695 | 378,699 | 1,115,059 | 1,061,216 | ||||||||||||
Interest expense | (239,955 | ) | (238,155 | ) | (702,207 | ) | (704,287 | ) | ||||||||
Loss on extinguishment of debt | -- | -- | (20,330 | ) | -- | |||||||||||
Minority interest in income of consolidated entities | (3,101 | ) | (3,052 | ) | (8,445 | ) | (9,098 | ) | ||||||||
Income tax expense of taxable REIT subsidiaries | (972 | ) | (648 | ) | (1,576 | ) | (1,405 | ) | ||||||||
Income from unconsolidated entities | 17,312 | 8,491 | 13,060 | 37,723 | ||||||||||||
Gain on sale of assets and interests in unconsolidated entities |
-- | 91,135 | -- | 91,635 | ||||||||||||
Limited partners' interest in the Operating Partnership | (28,620 | ) | (44,743 | ) | (70,869 | ) | (86,069 | ) | ||||||||
Preferred distributions of the Operating Partnership | (4,266 | ) | (5,382 | ) | (13,398 | ) | (16,218 | ) | ||||||||
Income from continuing operations | 124,093 | 186,345 | 311,294 | 373,497 | ||||||||||||
Discontinued operations, net of Limited Partners' interest | -- | (26 | ) | -- | (171 | ) | ||||||||||
Loss on disposal or sale of discontinued operations, net of Limited Partners' interest |
-- | (7,092 | ) | -- | (7,092 | ) | ||||||||||
NET INCOME | 124,093 | 179,227 | 311,294 | 366,234 | ||||||||||||
Preferred dividends | (11,284 | ) | (14,290 | ) | (33,980 | ) | (42,999 | ) | ||||||||
NET INCOME AVAILABLE TO COMMON STOCKHOLDERS | $ | 112,809 | $ | 164,937 | $ | 277,314 | $ | 323,235 |
SIMON | ||||||||||||||||
Per Share Data | ||||||||||||||||
Unaudited | ||||||||||||||||
For the Three Months Ended | For the Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Basic Earnings Per Common Share: | ||||||||||||||||
Income from continuing operations | $ | 0.50 | $ | 0.77 | $ | 1.23 | $ | 1.48 | ||||||||
Discontinued operations | -- | (0.03 | ) | -- | (0.03 | ) | ||||||||||
Net income available to common stockholders | $ | 0.50 | $ | 0.74 | $ | 1.23 | $ | 1.45 | ||||||||
Percentage Change |
-32.4 | % | -15.2 | % | ||||||||||||
Diluted Earnings Per Common Share: | ||||||||||||||||
Income from continuing operations | $ | 0.50 | $ | 0.77 | $ | 1.23 | $ | 1.48 | ||||||||
Discontinued operations | -- | (0.03 | ) | -- | (0.03 | ) | ||||||||||
Net income available to common stockholders | $ | 0.50 | $ | 0.74 | $ | 1.23 | $ | 1.45 | ||||||||
Percentage Change | -32.4 | % | -15.2 | % |
SIMON | ||||||||||
Consolidated Balance Sheets | ||||||||||
Unaudited | ||||||||||
(In thousands, except as noted) | ||||||||||
September 30, |
December 31, |
|||||||||
2008 | 2007 | |||||||||
ASSETS: | ||||||||||
Investment properties, at cost | $ | 24,992,727 | $ | 24,415,025 | ||||||
Less - accumulated depreciation | 5,933,544 | 5,312,095 | ||||||||
19,059,183 | 19,102,930 | |||||||||
Cash and cash equivalents | 646,116 | 501,982 | ||||||||
Tenant receivables and accrued revenue, net | 368,727 | 447,224 | ||||||||
Investment in unconsolidated entities, at equity | 1,696,726 | 1,886,891 | ||||||||
Deferred costs and other assets | 1,462,823 | 1,118,635 | ||||||||
Note receivable from related party | 530,700 | 548,000 | ||||||||
Total assets | $ | 23,764,275 | $ | 23,605,662 | ||||||
LIABILITIES: | ||||||||||
Mortgages and other indebtedness | $ | 17,879,266 | $ | 17,218,674 | ||||||
Accounts payable, accrued expenses, intangibles, and deferred revenues | 1,151,176 | 1,251,044 | ||||||||
Cash distributions and losses in partnerships and joint ventures, at equity | 358,607 | 352,798 | ||||||||
Other liabilities, minority interest and accrued dividends | 182,231 | 180,644 | ||||||||
Total liabilities | 19,571,280 | 19,003,160 | ||||||||
COMMITMENTS AND CONTINGENCIES | ||||||||||
LIMITED PARTNERS' INTEREST IN THE OPERATING PARTNERSHIP | 644,384 | 731,406 | ||||||||
LIMITED PARTNERS' PREFERRED INTEREST IN THE OPERATING PARTNERSHIP | 235,520 | 307,713 | ||||||||
STOCKHOLDERS' EQUITY | ||||||||||
CAPITAL STOCK OF SIMON PROPERTY GROUP, INC. (750,000,000 total shares authorized, $.0001 par value, 237,996,000 shares of excess common stock): |
||||||||||
All series of preferred stock, 100,000,000 shares authorized, 14,752,522 and 14,801,884 issued and outstanding, respectively, and with liquidation values of $737,626 and $740,094, respectively |
743,893 | 746,608 | ||||||||
Common stock, $.0001 par value, 400,000,000 shares authorized, 230,181,401 and 227,719,614 issued and outstanding, respectively |
24 | 23 | ||||||||
Class B common stock, $.0001 par value, 12,000,000 shares authorized, 8,000 issued and outstanding |
- | - | ||||||||
Class C common stock, $.0001 par value, 0 and 4,000 shares authorized, issued and outstanding | - | - | ||||||||
Capital in excess of par value | 5,130,176 | 5,067,718 | ||||||||
Accumulated deficit | (2,384,363 | ) | (2,055,447 | ) | ||||||
Accumulated other comprehensive income | 9,571 | 18,087 | ||||||||
Common stock held in treasury at cost, 4,379,396 and 4,697,332 shares, respectively | (186,210 | ) | (213,606 | ) | ||||||
Total stockholders' equity | 3,313,091 | 3,563,383 | ||||||||
Total liabilities and stockholders' equity | $ | 23,764,275 | $ | 23,605,662 |
SIMON | ||||||||||||||||||
Joint Venture Statements of Operations | ||||||||||||||||||
Unaudited | ||||||||||||||||||
(In thousands) | ||||||||||||||||||
For the Three Months Ended | For the Nine Months Ended | |||||||||||||||||
September 30, | September 30, | |||||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||||
Revenue: | ||||||||||||||||||
Minimum rent | $ | 486,586 | $ | 466,933 | $ | 1,435,067 | $ | 1,184,208 | ||||||||||
Overage rent | 26,910 | 26,448 | 72,439 | 64,090 | ||||||||||||||
Tenant reimbursements | 257,259 | 220,621 | 730,597 | 572,820 | ||||||||||||||
Other income | 61,862 | 47,841 | 145,380 | 136,707 | ||||||||||||||
Total revenue | 832,617 | 761,843 | 2,383,483 | 1,957,825 | ||||||||||||||
Operating Expenses: | ||||||||||||||||||
Property operating | 177,761 | 165,419 | 494,498 | 407,021 | ||||||||||||||
Depreciation and amortization | 192,787 | 160,403 | 572,256 | 400,234 | ||||||||||||||
Real estate taxes | 63,254 | 60,073 | 195,627 | 160,989 | ||||||||||||||
Repairs and maintenance | 28,582 | 24,672 | 89,085 | 77,691 | ||||||||||||||
Advertising and promotion | 16,119 | 14,997 | 45,241 | 38,037 | ||||||||||||||
Provision for credit losses | 6,244 | 7,416 | 14,072 | 14,139 | ||||||||||||||
Other | 37,640 | 35,494 | 123,245 | 103,853 | ||||||||||||||
Total operating expenses | 522,387 | 468,474 | 1,534,024 | 1,201,964 | ||||||||||||||
Operating Income | 310,230 | 293,369 | 849,459 | 755,861 | ||||||||||||||
Interest expense | (243,569 | ) | (248,588 | ) | (727,279 | ) | (594,093 | ) | ||||||||||
Loss from unconsolidated entities | 346 | 545 | (3,783 | ) | 458 | |||||||||||||
Gain on sale of assets | - |
- |
- |
(4,759 |
) |
|||||||||||||
Income from Continuing Operations | 67,007 |
45,326 |
118,397 |
157,467 |
||||||||||||||
Income (loss) from consolidated joint venture interests (A) | - | (28 | ) | - | 2,562 | |||||||||||||
Income from discontinued joint venture interests (B) | - | - | 47 | 176 | ||||||||||||||
Gain on disposal or sale of discontinued operations, net | - |
198,135 |
- |
198,154 |
||||||||||||||
Net Income | $ | 67,007 | $ | 243,433 | $ | 118,444 | $ | 358,359 | ||||||||||
Third-Party Investors' Share of Net Income | $ | 37,846 | $ | 133,705 | $ | 71,403 | $ | 194,377 | ||||||||||
Our Share of Net Income | 29,161 | 109,728 | 47,041 | 163,982 | ||||||||||||||
Amortization of Excess Investment | (11,849 | ) | (11,014 | ) | (33,981 | ) | (36,036 | ) | ||||||||||
Our Share of Net Gain Related to Properties Sold | - | (90,223 | ) | - | (90,223 | ) | ||||||||||||
Income from Unconsolidated Entities, Net | $ | 17,312 | $ | 8,491 | $ | 13,060 | $ | 37,723 |
SIMON | |||||||
Joint Venture Balance Sheets | |||||||
Unaudited | |||||||
(In thousands) | |||||||
September 30, | December 31, | ||||||
2008 | 2007 | ||||||
Assets: | |||||||
Investment properties, at cost | $ | 21,148,378 | $ | 21,009,416 | |||
Less - accumulated depreciation | 3,688,239 | 3,217,446 | |||||
17,460,139 | 17,791,970 | ||||||
Cash and cash equivalents | 835,782 | 747,575 | |||||
Tenant receivables and accrued revenue, net | 374,124 | 435,093 | |||||
Investment in unconsolidated entities, at equity | 222,528 | 258,633 | |||||
Deferred costs and other assets | 691,831 | 713,180 | |||||
Total assets | $ | 19,584,404 | $ | 19,946,451 | |||
Liabilities and Partners' Equity: | |||||||
Mortgages and other indebtedness | $ | 16,639,190 | $ | 16,507,076 | |||
Accounts payable, accrued expenses, intangibles and deferred revenue |
1,080,855 | 972,699 | |||||
Other liabilities | 770,023 | 825,279 | |||||
Total liabilities | 18,490,068 | 18,305,054 | |||||
Preferred units | 67,450 | 67,450 | |||||
Partners' equity | 1,026,886 | 1,573,947 | |||||
Total liabilities and partners' equity | $ | 19,584,404 | $ | 19,946,451 | |||
Our Share of: | |||||||
Total assets | $ | 8,041,762 | $ | 8,040,987 | |||
Partners' equity | $ | 612,410 | $ | 776,857 | |||
Add: Excess Investment (C) | 725,709 | 757,236 | |||||
Our net Investment in Joint Ventures | 1,338,119 | 1,534,093 | |||||
Mortgages and other indebtedness | $ | 6,617,474 | $ | 6,568,403 |
SIMON | ||
Footnotes to Financial Statements | ||
Unaudited | ||
Notes: | ||
(A) | Consolidation occurs when the Company acquires an additional ownership interest in a joint venture and, as a result, gains control of the joint venture. These interests have been separated from operational interests to present comparative results of operations. | |
(B) | Discontinued joint venture interests represent assets and partnership interests that have been sold. | |
(C) | Excess investment represents the unamortized difference of the Company's investment over equity in the underlying net assets of the partnerships and joint ventures. The Company generally amortizes excess investment over the life of the related properties, typically no greater than 40 years, and the amortization is included in income from unconsolidated entities. | |
SIMON | |||||||||||||||||
Reconciliation of Net Income to FFO (1) | |||||||||||||||||
Unaudited | |||||||||||||||||
(In thousands, except as noted) | |||||||||||||||||
For the Three Months Ended | For the Nine Months Ended | ||||||||||||||||
September 30, | September 30, | ||||||||||||||||
2008 | 2007 | 2008 | 2007 | ||||||||||||||
Net Income (2)(3)(4)(5) |
$ | 124,093 | $ | 179,227 | $ | 311,294 | $ | 366,234 | |||||||||
Adjustments to Net Income to Arrive at FFO: | |||||||||||||||||
Limited partners' interest in the Operating Partnership and | |||||||||||||||||
preferred distributions of the Operating Partnership | 32,886 | 50,125 | 84,267 | 102,287 | |||||||||||||
Limited partners' interest in discontinued operations | - | (6 | ) | - | (44 | ) | |||||||||||
Depreciation and amortization from consolidated properties and discontinued operations |
232,524 | 220,984 | 690,029 | 660,325 | |||||||||||||
Simon's share of depreciation and amortization from unconsolidated entities |
91,924 | 74,397 | 280,039 | 205,697 | |||||||||||||
Gain on sales of assets and interests in unconsolidated entities, net of limited partners' interest |
- | (84,043 | ) | - | (84,543 | ) | |||||||||||
Minority interest portion of depreciation and amortization | (1,980 | ) | (2,302 | ) | (6,447 | ) | (6,595 | ) | |||||||||
Preferred distributions and dividends | (15,550 | ) | (19,672 | ) | (47,378 | ) | (59,217 | ) | |||||||||
FFO of the Operating Partnership | $ | 463,897 | $ | 418,710 | $ | 1,311,804 | $ | 1,184,144 | |||||||||
Per Share Reconciliation: |
|||||||||||||||||
Diluted net income available to common stockholders per share | $ | 0.50 | $ | 0.74 | $ | 1.23 | $ | 1.45 | |||||||||
Adjustments to net income to arrive at FFO: | |||||||||||||||||
Depreciation and amortization from consolidated properties and Simon's share of depreciation and amortization from unconsolidated entities, net of minority interest portion of depreciation and amortization |
1.14 | 1.04 | 3.42 | 3.05 | |||||||||||||
Gain on sales of assets and interests in unconsolidated entities, net of limited partners' interest |
- | (0.29 | ) | - | (0.29 | ) | |||||||||||
Impact of additional dilutive securities for FFO per share | (0.03 | ) | (0.03 | ) | (0.09 | ) | (0.07 | ) | |||||||||
Diluted FFO per share | $ | 1.61 | $ | 1.46 | $ | 4.56 | $ | 4.14 | |||||||||
Details for per share calculations: |
|||||||||||||||||
FFO of the Operating Partnership | $ | 463,897 | $ | 418,710 | $ | 1,311,804 | $ | 1,184,144 | |||||||||
Adjustments for dilution calculation: | |||||||||||||||||
Impact of preferred stock and preferred unit conversions and option exercises (6) |
11,722 | 12,843 | 35,837 | 38,731 | |||||||||||||
Diluted FFO of the Operating Partnership | 475,619 | 431,553 | 1,347,641 | 1,222,875 | |||||||||||||
Diluted FFO allocable to unitholders | (91,791 | ) | (84,635 | ) | (261,819 | ) | (240,259 | ) | |||||||||
Diluted FFO allocable to common stockholders | $ | 383,828 | $ | 346,918 | $ | 1,085,822 | $ | 982,616 | |||||||||
Basic weighted average shares outstanding | 225,356 | 223,103 | 224,601 | 222,993 | |||||||||||||
Adjustments for dilution calculation: | |||||||||||||||||
Effect of stock options | 569 | 746 | 593 | 814 | |||||||||||||
Impact of Series C preferred unit conversion | 75 | 89 | 76 | 136 | |||||||||||||
Impact of Series I preferred unit conversion | 1,302 | 2,414 | 1,624 | 2,510 | |||||||||||||
Impact of Series I preferred stock conversion | 11,161 | 11,081 | 11,147 | 11,052 | |||||||||||||
Diluted weighted average shares outstanding | 238,463 | 237,433 | 238,041 | 237,505 | |||||||||||||
Weighted average limited partnership units outstanding | 57,028 | 57,925 | 57,398 | 58,073 | |||||||||||||
Diluted weighted average shares and units outstanding | 295,491 | 295,358 | 295,439 | 295,578 | |||||||||||||
Basic FFO per share | $ | 1.64 | $ | 1.49 | $ | 4.65 | $ | 4.21 | |||||||||
Percent Increase | 10.1 | % | 10.5 | % | |||||||||||||
Diluted FFO per share | $ | 1.61 | $ | 1.46 | $ | 4.56 | $ | 4.14 | |||||||||
Percent Increase | 10.3 | % | 10.1 | % |
SIMON | ||
Footnotes to Reconciliation of Net Income to FFO | ||
Unaudited | ||
Notes: | ||
(1) | The Company considers FFO a key measure of its operating performance that is not specifically defined by GAAP and believes that FFO is helpful to investors because it is a widely recognized measure of the performance of REITs and provides a relevant basis for comparison among REITs. The Company also uses this measure internally to measure the operating performance of the portfolio. The Company's computation of FFO may not be comparable to FFO reported by other REITs. | |
The Company determines FFO based upon the definition set forth by the National Association of Real Estate Investment Trusts ("NAREIT”). The Company determines FFO to be our share of consolidated net income computed in accordance with GAAP, excluding real estate related depreciation and amortization, excluding gains and losses from extraordinary items, excluding gains and losses from the sales of previously depreciated operating properties, plus the allocable portion of FFO of unconsolidated joint ventures based upon economic ownership interest, and all determined on a consistent basis in accordance with GAAP. |
||
The Company has adopted NAREIT's clarification of the definition of FFO that requires it to include the effects of nonrecurring items not classified as extraordinary, cumulative effect of accounting changes, or a gain or loss resulting from the sale of previously depreciated operating properties. We include in FFO gains and losses realized from the sale of land, outlot buildings, marketable and non-marketable securities, and investment holdings of non-retail real estate. However, you should understand that FFO does not represent cash flow from operation 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. | ||
(2) |
Includes the Company's share of gains upon the sale of land and other non-retail real estate investments of $11.0 million (including $9.4 million as a result of the disposition of an investment in a 50% owned multi-family residential facility adjacent to one of our retail operating properties) and $0.5 million for the three months ended September 30, 2008 and 2007, respectively and $18.6 million and $11.8 million for the nine months ended September 30, 2008 and 2007, respectively. |
|
(3) |
Includes the Company's share of straight-line adjustments to minimum rent of $9.5 million and $8.3 million for the three months ended September 30, 2008 and 2007, respectively and $31.0 million and $19.0 million for the nine months ended September 30, 2008 and 2007, respectively. |
|
|
||
(4) |
Includes the Company's share of the fair market value of leases from acquisitions of $9.1 million and $15.1 million for the three months ended September 30, 2008 and 2007, respectively and $36.5 million and $41.3 million for the nine months ended September 30, 2008 and 2007, respectively. |
|
(5) |
Includes the Company's share of debt premium amortization of $4.5 million and $4.1 million for the three months ended September 30, 2008 and 2007, respectively and $14.7 million and $26.1 million for the nine months ended September 30, 2008 and 2007, respectively. |
|
(6) | Includes dividends and distributions of Series I preferred stock and Series C and Series I preferred units. |
Wenn Sie mehr über das Thema Aktien erfahren wollen, finden Sie in unserem Ratgeber viele interessante Artikel dazu!
Jetzt informieren!
Nachrichten zu Simon Property Group Inc.mehr Nachrichten
Analysen zu Simon Property Group Inc.mehr Analysen
Aktien in diesem Artikel
Simon Property Group Inc. | 173,60 | -0,09% |
Indizes in diesem Artikel
S&P 500 | 5 998,74 | -0,38% |