Press Room: Press Release

Printer Friendly Version View printer-friendly version
<< Back
Simon Property Group Announces First Quarter Results and Quarterly Dividends

INDIANAPOLIS, April 27 /PRNewswire-FirstCall/ -- Simon Property Group, Inc. (the "Company" or "Simon") (NYSE: SPG) today announced results for the quarter ended March 31, 2007:

    -- Funds from operations ("FFO") of the Simon portfolio for the quarter
       increased 9.3% to $392.4 million from $358.9 million in the first
       quarter of 2006. On a diluted per share basis the increase was 8.7% to
       $1.37 from $1.26 in 2006.
    -- Net income available to common stockholders for the quarter decreased
       5.4% to $98.4 million from $104.0 million in the first quarter of 2006.
       On a diluted per share basis the decrease was 6.4% to $0.44 from $0.47
       in 2006. The decrease in net income is primarily the result of gains
       recognized in 2006 on the sale of interests in unconsolidated entities.
       Gains from real estate transactions do not impact FFO.



    U.S. Portfolio Statistics
                            As of            As of
                       March 31, 2007   March 31, 2006      Change
    Occupancy
    Regional Malls(1)         91.8%          91.6%     20 basis point increase
    Premium Outlet(R)
     Centers(2)               99.1%          99.3%     20 basis point decrease
    Community/Lifestyle
     Centers(2)               93.1%          90.3%    280 basis point increase

    Comparable Sales per Sq. Ft.
    Regional Malls(3)         $487           $461     5.6% increase
    Premium Outlet Centers(2) $485           $444     9.2% increase

    Average Rent per Sq. Ft.
    Regional Malls(1)       $36.18         $34.83     3.9% increase
    Premium Outlet
     Centers(2)             $24.84         $23.85     4.1% increase
    Community/Lifestyle
     Centers(2)             $11.94         $11.47     4.1% increase

    (1) For mall and freestanding stores.
    (2) For all owned gross leasable area (GLA).
    (3) For mall and freestanding stores with less than 10,000 square feet.


    Dividends

Today the Company announced a quarterly common stock dividend of $0.84 per share. This dividend will be paid on May 31, 2007 to stockholders of record on May 17, 2007.

The Company also declared dividends on its three outstanding public issues of preferred stock:

    -- 7.89% Series G Cumulative Preferred (NYSE: SPGPrG) dividend of $0.98625
       per share is payable on June 29, 2007 to stockholders of record on June
       15, 2007.
    -- 6% Series I Convertible Perpetual Preferred (NYSE: SPGPrI) dividend of
       $0.75 per share is payable on May 31, 2007 to stockholders of record on
       May 17, 2007.
    -- 8 3/8% Series J Cumulative Redeemable Preferred (NYSE: SPGPrJ) dividend
       of $1.046875 per share is payable on June 29, 2007 to stockholders of
       record on June 15, 2007.

    U.S. Development Activity

On March 9th, the Company opened The Domain, an open-air town center which combines 700,000 square feet of luxury fashion, retail and restaurant space; 75,000 square feet of Class A office space; and 390 high-end apartments in Austin, Texas.

The Domain is anchored by Macy's and the first Neiman Marcus in central Texas. Of The Domain's 75 retailers, more than 30 high-end retailers and restaurants make their Austin-area debuts at the property. Stores range from innovative home decor retailers such as Z Gallerie to fashion retailers Lilly Pulitzer and Juicy Couture. Other exclusive retailers include Tiffany, Intermix and Louis Vuitton. New restaurants include Kona Grill, North, Daily Grill, Jasper's, Joe DiMaggio's Italian Chophouse, Fleming's Prime Steakhouse and California Pizza Kitchen.

On March 15th, the Company announced the start of construction on Houston Premium Outlets. This 430,000 square-foot outlet center will bring upscale outlet shopping to the Houston market. The 75 acre property is located in northwest Houston off of U.S. Highway 290 between Mason Road and Fairfield Drive in Cypress, Texas. The center will be a single-level, village-style project with a Southwest architectural theme. Houston Premium Outlets will house 120 outlet stores and will feature high-quality designer and name brands serving the area's permanent population as well as visitors to the area.

    The Company continues construction on:
    -- The Village at SouthPark - a mixed-use project comprised of residential
       and retail components located adjacent to Simon's highly successful
       SouthPark in Charlotte, North Carolina. Crate & Barrel opened in
       November of 2006, with the remaining retail and the residential
       component of 150 luxury apartments scheduled to open this summer.
    -- Palms Crossing - a community center in McAllen, Texas. The 385,000
       square foot first phase of the center is scheduled to open in November
       of 2007.
    -- Philadelphia Premium Outlets - a 430,000 square foot upscale
       manufacturers' outlet center located in Limerick,
       Pennsylvania, 35 miles northwest of Philadelphia. The center is
       scheduled to open in November of 2007.
    -- Hamilton Town Center - a 950,000 square foot open-air retail center
       located in Noblesville, Indiana. The center is scheduled to open in
       May of 2008.
    -- Pier Park - a 920,000 square foot community/lifestyle center located in
       Panama City Beach, Florida. Target has already opened at the center
       and a 16-screen theater is scheduled to open in May of 2007. The
       remainder of the project is scheduled to open in March of 2008.

    International Activity

On April 4th, GCI (the Italian joint venture in which the Company owns a 49% interest) acquired the remaining 60% interest in the venture's shopping center in Giugliano (a suburb of Naples).

On April 17th, the Company's Simon Ivanhoe joint venture signed a definitive agreement to sell five non-core assets in Poland. Proceeds are expected to approximate 183 million euros, net of debt and transaction costs. The transaction is expected to close within the next 60 days, after customary regulatory approvals are obtained.

    Development Projects:
    -- Construction continues on four shopping center projects in Italy, fully
       or partially owned by GCI. Three of the shopping centers are expected
       to open in 2007 and are located in Cinisello (Milan), Nola (Naples) and
       Porta di Roma (Rome). Our project in Argine (Naples) is scheduled to
       open in 2008.
    -- Yeoju Premium Outlets is a 253,000 square foot upscale outlet center
       that will serve the greater Seoul, South Korea market. The Company owns
       50% of this project, which is scheduled to open on June 1, 2007.
    -- Construction continues on the Company's sixth Premium Outlet in Japan -
       Kobe Sanda Premium Outlets - located in the Kobe/Osaka market, 22 miles
       north of downtown Kobe. The Company owns 40% of this project, which is
       scheduled to open in July of 2007.
    -- Construction also continues on four projects in China located in
       Changshu, Hangzhou, Suzhou and Zhengzhou. The centers range in size
       from 300,000 to 720,000 square feet and will be anchored by Wal-Mart.
       2008 openings are scheduled for Changshu, Hangzhou and Zhengzhou,
       followed by an anticipated early 2009 opening for Suzhou. Simon owns
       32.5% of these projects through its partnership with Morgan Stanley
       Real Estate Fund and Shenzhen International Trust and Investment
       Company CP.

    Acquisition Activity

On March 1st, the Company acquired the remaining 40% ownership interest in University Park Mall and University Center. University Park Mall is an 819,000 square foot regional mall located in Mishawaka, Indiana, anchored by Macy's, JCPenney and Sears. The mall is 94% occupied and generates sales of approximately $400 per square foot. University Center is a 150,000 square foot community center located adjacent to the mall.

The Mills Corporation

On March 29th, the Company announced the successful completion of the $25.25 per share cash tender offer for all outstanding shares of common stock of The Mills Corporation (NYSE: MLS) ("The Mills") by SPG-FCM Ventures, LLC, a joint venture between an entity owned by Simon and funds managed by Farallon Capital Management, L.L.C. On April 3rd, the acquisition of The Mills by SPG- FCM Ventures, LLC was completed by means of a merger of a subsidiary of SPG- FCM Ventures and The Mills.

As of March 31st, the Company and its partner had each invested $475 million to acquire 75.38% of The Mills' common equity. The Company and its partner will each invest an additional $175 million during the second quarter to acquire the remaining equity of The Mills. The Company provided a $1.187 billion mezzanine loan to The Mills that bears interest at LIBOR plus 270 basis points, and also funded a $286 million loan to SPG-FCM Ventures, LLC. The Mills portfolio of 40 assets consists primarily of two distinctive types of assets -- regional malls and Mills properties. A Mills property typically comprises over one million square feet of gross leasable area with a combination of traditional mall, outlet center and big box retailers and entertainment uses, all focused on delivering value for the consumer.

2007 Guidance

Today the Company increased its guidance for 2007. The Company expects diluted FFO to be within a range of $5.75 to $5.85 per share for the year ending December 31, 2007, and diluted net income available to common stockholders to be within a range of $1.87 to $1.97 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, 2007
                                                       Low       High
                                                       End       End

    Estimated diluted net income available to common
     stockholders per share                           $1.87      $1.97

    Depreciation and amortization including our
     share of joint ventures                           3.99       3.99

    Impact of additional dilutive securities          (0.11)     (0.11)

    Estimated diluted FFO per share                   $5.75      $5.85


    Conference Call

The Company will provide an online simulcast of its quarterly conference call at http://www.simon.com (Investor Relations section), http://www.earnings.com, and http://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 Daylight Time today, April 27, 2007. An online replay will be available for approximately 90 days at http://www.simon.com, http://www.earnings.com and http://www.streetevents.com. A fully searchable podcast of the conference call will also be available at http://www.REITcafe.com shortly after completion of the call.

Supplemental Materials

The Company will publish a supplemental information package which will be available at http://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 and uncertainties. Those risks and uncertainties include, but are not limited to: the Company's ability to meet debt service requirements, the availability 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, impact of terrorist activities, inflation and maintenance of REIT status. 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 that could cause the Company's actual results to differ materially from the forward-looking statements that the Company makes. 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"). The Company believes that FFO is helpful to investors because it is a widely recognized measure of the performance of real estate investment trusts ("REITs") and provides a relevant basis for comparison among REITs. The Company determines FFO in accordance with the definition set forth by the National Association of Real Estate Investment Trusts ("NAREIT").

About Simon Property Group

Simon Property Group, Inc., an S&P 500 company headquartered in Indianapolis, Indiana, is a real estate investment trust engaged in the ownership, development and management of retail real estate, primarily regional malls, Premium Outlet Centers(R) and community/lifestyle centers. The Company's current total market capitalization is approximately $56 billion. Through its subsidiary partnership, it currently owns or has an interest in 323 properties in the United States containing an aggregate of 244 million square feet of gross leasable area in 41 states plus Puerto Rico. Simon also owns interests in 53 European shopping centers in France, Italy, and Poland; 5 Premium Outlet Centers in Japan; and one Premium Outlet Center in Mexico. Additional Simon Property Group information is available at http://www.simon.com. Simon Property Group, Inc. is publicly traded on the NYSE under the symbol SPG.





                                    SIMON
                    Consolidated Statements of Operations
                                  Unaudited
                                (In thousands)


                                                   For the Three Months Ended
                                                           March 31,
                                                    2007                2006
    REVENUE:
    Minimum rent                                 $510,865            $488,088
    Overage rent                                   17,892              16,059
    Tenant reimbursements                         230,613             221,035
    Management fees and other revenues             20,875              20,169
    Other income                                   71,896              42,298
       Total revenue                              852,141             787,649

    EXPENSES:
    Property operating                            109,227             105,947
    Depreciation and amortization                 215,271             209,447
    Real estate taxes                              79,182              81,805
    Repairs and maintenance                        29,007              25,955
    Advertising and promotion                      18,884              17,402
    Provision for (recovery of) credit
     losses                                           542                  (6)
    Home and regional office costs                 33,699              30,336
    General and administrative                      3,899               4,493
    Other                                          13,464              13,066
       Total operating expenses                   503,175             488,445

    OPERATING INCOME                              348,966             299,204

    Interest expense                             (222,478)           (204,072)
    Minority interest in income of
     consolidated entities                         (2,910)               (925)
    Income tax expense of taxable REIT
     subsidiaries                                  (1,285)             (1,639)
    Income from unconsolidated entities,
     net                                           21,773              29,923
    Gain on sale of interests in
     unconsolidated entities, net                     -                34,350
    Limited partners' interest in the
     Operating Partnership                        (25,878)            (27,588)
    Preferred distributions of the
     Operating Partnership                         (5,239)             (6,826)

    Income from continuing operations             112,949             122,427

    Discontinued operations, net of
     Limited Partners' interest                      (162)                191
    Loss on sale of discontinued
     operations, net of Limited
     Partners' interest                               -                   (28)

    NET INCOME                                    112,787             122,590

    Preferred dividends                           (14,406)            (18,573)


    NET INCOME AVAILABLE TO COMMON
     STOCKHOLDERS                                 $98,381            $104,017



                                    SIMON
                                Per Share Data
                                  Unaudited

                                                   For the Three Months Ended
                                                           March 31,
                                                     2007              2006

    Basic Earnings Per Common Share:

       Income from continuing operations             $0.44             $0.47

       Discontinued operations - results
        of operations and gain on sale, net              -                 -

       Net income available to common
        stockholders                                 $0.44             $0.47

        Percentage Change                             -6.4%

    Diluted Earnings Per Common Share:

       Income from continuing operations             $0.44             $0.47

       Discontinued operations - results
        of operations and gain on sale, net              -                 -

       Net income available to common
        stockholders                                 $0.44             $0.47

        Percentage Change                             -6.4%



                                    SIMON
                         Consolidated Balance Sheets
                                  Unaudited
                       (In thousands, except as noted)

                                                March 31,        December 31,
                                                   2007              2006
    ASSETS:
     Investment properties, at cost            $23,400,940       $22,863,963
       Less - accumulated depreciation           4,800,439         4,606,130
                                                18,600,501        18,257,833
     Cash and cash equivalents                     339,953           929,360
     Tenant receivables and accrued
      revenue, net                                 339,341           380,128
     Investment in unconsolidated
      entities, at equity                        1,874,255         1,526,235
     Deferred costs and other assets             1,116,000           990,899
     Notes receivable from related
      parties                                    1,473,540               -
        Total assets                           $23,743,590       $22,084,455

    LIABILITIES:
     Mortgages and other indebtedness          $17,152,418       $15,394,489
     Accounts payable, accrued expenses,
      intangibles, and deferred revenue          1,082,809         1,109,190
     Cash distributions and losses in
      partnerships and joint ventures, at
      equity                                       250,737           227,588
     Other liabilities, minority interest
      and accrued dividends                        185,072           178,250
        Total liabilities                       18,671,036        16,909,517

    COMMITMENTS AND CONTINGENCIES

    LIMITED PARTNERS' INTEREST IN THE
     OPERATING PARTNERSHIP                         808,663           837,836

    LIMITED PARTNERS' PREFERRED INTEREST
     IN THE OPERATING PARTNERSHIP                  312,574           357,460

    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,
       17,842,594 and 17,578,701 issued
       and outstanding, respectively,
       and with liquidation values of
       $892,130 and $878,935, respectively         898,119           884,620

      Common stock, $.0001 par value,
       400,000,000 shares authorized,
       227,507,320 and 225,797,566 issued
       and outstanding, respectively                    23                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, 4,000 shares authorized,
       issued and outstanding                            -                 -

     Capital in excess of par value              5,029,030         5,010,256
     Accumulated deficit                        (1,829,520)       (1,740,897)
     Accumulated other comprehensive
      income                                        18,790            19,239
     Common stock held in treasury at
      cost, 4,132,224 and 4,378,495
      shares, respectively                        (165,125)         (193,599)
        Total stockholders' equity               3,951,317         3,979,642

        Total liabilities and stockholders'
         equity                                $23,743,590       $22,084,455



                                    SIMON
                    Joint Venture Statements of Operations
                                  Unaudited
                                (In thousands)

                                               For the Three Months Ended
                                                        March 31,
    STATEMENTS OF OPERATIONS                      2007               2006
    Revenue:
      Minimum rent                             $277,972           $257,703
      Overage rent                               17,341             14,159
      Tenant reimbursements                     135,283            125,558
      Other income                               41,745             32,098
        Total revenue                           472,341            429,518

    Operating Expenses:
      Property operating                         89,151             85,767
      Depreciation and amortization              84,083             73,136
      Real estate taxes                          35,111             33,342
      Repairs and maintenance                    23,214             20,680
      Advertising and promotion                   8,102              6,929
      Provision for credit losses                   165                431
      Other                                      25,763             23,755
        Total operating expenses                265,589            244,040
    Operating Income                            206,752            185,478

    Interest expense                           (111,239)          (103,776)
    Loss from unconsolidated entities               (84)               -
    (Loss) gain on sale of assets                (4,759)                94
    Income from Continuing Operations            90,670             81,796
    Income from consolidated joint
     venture interests (A)                          -                  110 (C)
    Income from discontinued joint
     venture interests (A)                           17 (B)            327 (B)
    Loss on disposal or sale of
     discontinued operations, net                   -                 (447)
    Net Income                                  $90,687            $81,786
    Third-Party Investors' Share of Net
     Income                                     $54,645            $49,576
    Our Share of Net Income                      36,042             32,210
    Amortization of Excess Investment           (14,269)           (12,518)
    Income from Beneficial Interests                -               10,231
    Income from Unconsolidated Entities,
     Net                                        $21,773            $29,923




                                    SIMON
                         Joint Venture Balance Sheets
                                  Unaudited
                                (In thousands)


                                                March 31,         December 31,
    BALANCE SHEETS                                 2007               2006
    Assets:
    Investment properties, at cost             $10,645,934        $10,669,967
    Less - accumulated depreciation              2,190,574          2,206,399
                                                 8,455,360          8,463,568

    Cash and cash equivalents                      372,964            354,620
    Tenant receivables                             229,421            258,185
    Investment in unconsolidated
     entities                                      170,301            176,400
    Deferred costs and other assets                321,864            307,468
      Total assets                              $9,549,910         $9,560,241

    Liabilities and Partners' Equity:
    Mortgages and other indebtedness            $8,099,076         $8,055,855
    Accounts payable, accrued expenses,
     and deferred revenue                          487,180            513,472
    Other liabilities                              256,501            255,633
      Total liabilities                          8,842,757          8,824,960
    Preferred units                                 67,450             67,450
    Partners' equity                               639,703            667,831
      Total liabilities and partners'
       equity                                   $9,549,910         $9,560,241

    Our Share of:
    Total assets                                $4,572,229         $4,113,051
    Partners' equity                              $402,005           $380,150
    Add:  Investment in SPG-FCM
     Ventures, LLC                                 421,218                -
    Add:  Excess Investment (D)                    800,295            918,497
    Our net Investment in Joint Ventures        $1,623,518         $1,298,647
    Mortgages and other indebtedness            $3,449,906         $3,472,228



                                    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
         for those joint ventures held as of March 31, 2007.
         Discontinued joint venture interests represent assets and partnership
         interests that have been sold.

    (B)  Relates to the sale of Great Northeast Plaza, a community center, on
         April 25, 2006.

    (C)  As a result of the consolidation of Mall of Georgia during the fourth
         quarter of 2006, we reclassified our share of the pre-consolidation
         earnings from this property.

    (D)  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
                                                           March 31,
                                                    2007              2006


    Net Income(2)(3)(4)(5)                        $112,787          $122,590

    Adjustments to Net Income to Arrive
     at FFO:

        Limited partners' interest in the
         Operating Partnership and
         preferred distributions of the
         Operating Partnership                      31,117            34,380

        Limited partners' interest in
         discontinued operations                       (41)               34

        Depreciation and amortization
         from consolidated properties,
         and discontinued operations               212,488           213,542

        Simon's share of depreciation and
         amortization from unconsolidated
         entities                                   55,331            50,132

        (Gain) loss on sales of assets
         and interests in unconsolidated
         entities and discontinued
         operations, net of limited
         partners' interest                          2,380           (34,322)

        Minority interest portion of
         depreciation and amortization              (2,017)           (2,100)

        Preferred distributions and
         dividends                                 (19,645)          (25,399)

    FFO of the Simon Portfolio                    $392,400          $358,857

    Per Share Reconciliation:

    Diluted net income available to
     common stockholders per share                   $0.44             $0.47

    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                0.95              0.94

        (Gain) loss on sales of assets
         and interests in unconsolidated
         entities and discontinued
         operations, net of limited
         partners' interest                           0.01             (0.12)

        Impact of additional dilutive
         securities for FFO per share                (0.03)            (0.03)

    Diluted FFO per share                            $1.37             $1.26



    Details for per share calculations:

    FFO of the Simon Portfolio                    $392,400          $358,857

    Adjustments for dilution calculation:
    Impact of preferred stock and
     preferred unit conversions and
     option exercises (6)                           12,816            14,194
    Diluted FFO of the Simon Portfolio             405,216           373,051

    Diluted FFO allocable to unitholders           (80,076)          (73,925)
    Diluted FFO allocable to common
     stockholders                                 $325,140          $299,126

    Basic weighted average shares
     outstanding                                   222,443           220,580
    Adjustments for dilution calculation:
       Effect of stock options                         857               973
       Impact of Series C preferred unit
        conversion                                     191             1,061
       Impact of Series I preferred unit
        conversion                                   2,701             3,268
       Impact of Series I preferred stock
        conversion                                  11,002            10,835

    Diluted weighted average shares
     outstanding                                   237,194           236,717

    Weighted average limited partnership
     units outstanding                              58,415            58,503

    Diluted weighted average shares and
     units outstanding                             295,609           295,220

    Basic FFO per share                              $1.40             $1.29
        Percent Increase                               8.5%

    Diluted FFO per share                            $1.37             $1.26
        Percent Increase                               8.7%



                                    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.

         As defined by NAREIT, FFO is 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 real estate, 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 change or resulting from the sale of
         depreciable real estate. However, you should understand that FFO does
         not represent cash flow from operations as defined by GAAP, should
         not be considered as an alternative to net income determined in
         accordance with GAAP as a measure of operating performance, and is
         not an alternative to cash flows as a measure of liquidity.

    (2)  Includes the Company's share of gains on land sales of $7.6 million
         and $6.6 million for the three months ended March 31, 2007 and 2006,
         respectively.

    (3)  Includes the Company's share of straight-line adjustments to minimum
         rent of $5.1 million and $3.8 million for the three months ended
         March 31, 2007 and 2006, respectively.

    (4)  Includes the Company's share of the fair market value of leases from
         acquisitions of $13.9 million and $17.4 million for the three months
         ended March 31, 2007 and 2006, respectively.

    (5)  Includes the Company's share of debt premium amortization of $7.0
         million and $6.7 million for the three months ended March 31, 2007
         and 2006, respectively.

    (6)  Includes dividends and distributions of Series I preferred stock and
         Series C and Series I preferred units.

SOURCE Simon Property Group, Inc.

/CONTACT: Investors: Shelly Doran, +1-317-685-7330, Media: Les Morris, +1-317-263-7711, both of Simon Property Group, Inc./

/Web site: http://www.simon.com/