Simon Property Group (SPG) raises 2026 FFO guidance after NOI, sales growth
Simon Property Group, Inc. reported strong operating performance for the quarter ended June 30, 2026, highlighted by higher cash-flow metrics and stable property fundamentals. Real Estate FFO was $1.249 billion, or $3.29 per diluted share, up 7.9% from $3.05 a year earlier. Funds From Operations were $1.185 billion, or $3.12 per share, compared with $3.15 in 2025, which had included a non-cash gain.
Net income attributable to common stockholders was $483.1 million, or $1.49 per share, down from $556.1 million, or $1.70 per share, largely due to prior-year investment gains. Domestic property NOI rose 8.5% and portfolio NOI 8.3%. Occupancy remained high at 96.0%, base minimum rent per square foot increased 6.3%, and reported retailer sales per square foot rose 13.9%.
The board raised the quarterly common dividend to $2.25, a 4.7% year-over-year increase. During the quarter, the company repurchased 793,077 common shares and 237,618 operating partnership units for $211.4 million. Simon ended the quarter with about $9.3 billion of liquidity and reported strong credit covenant headroom, with total debt to total assets at 37% and a fixed charge coverage ratio of 4.7x. Guidance for full-year 2026 Real Estate FFO per diluted share was increased to $13.20–$13.30.
Positive
- Real Estate FFO growth: Real Estate FFO per diluted share rose 7.9% year-over-year to $3.29, with Real Estate FFO increasing to $1.249 billion, indicating stronger underlying cash generation.
- NOI acceleration: Domestic property NOI increased 8.5% and portfolio NOI 8.3% for the quarter, reflecting broad-based improvement in property-level performance.
- Dividend increase: The quarterly common dividend was raised to $2.25, up 4.7% year-over-year, signaling confidence in recurring cash flows.
- Robust tenant metrics: Reported retailer sales per square foot climbed to $838, up 13.9%, while occupancy stayed high at 96.0%, supporting rental durability.
- Guidance raised: Full-year 2026 Real Estate FFO guidance was increased to $13.20–$13.30 per diluted share, up $0.08 at the midpoint.
- Strong liquidity and credit profile: Liquidity totaled about $9.3 billion, and key unsecured debt covenants showed ample headroom, including 37% total debt to total assets and a 4.7x fixed charge coverage ratio.
- Shareholder returns via buybacks: The company repurchased 793,077 common shares and 237,618 partnership units for $211.4 million, enhancing per-share metrics.
Negative
- GAAP earnings decline: Net income attributable to common stockholders fell to $483.1 million ($1.49 per share) from $556.1 million ($1.70 per share) a year earlier, partly reflecting the absence of a prior-year non-cash gain.
- Higher interest burden: Interest expense for the quarter increased to $281.2 million from $232.7 million, which pressures GAAP earnings despite stronger NOI.
Insights
Analyzing...
8-K Event Classification
Key Figures
Key Terms
Real Estate Funds From Operations financial
Net Operating Income (NOI) financial
funds available for distribution financial
Fixed Charge Coverage Ratio financial
capitalization rate financial
Cumulative Redeemable Preferred Stock financial
Earnings Snapshot
For 2026, estimated net income attributable to common stockholders per diluted share is $6.47–$7.47, and estimated Real Estate FFO per diluted share is $13.20–$13.30, reflecting an increased Real Estate FFO outlook.
AI-generated analysis. How Rhea-AI works. Not financial advice.
FAQ
How did Simon Property Group (SPG) perform financially in Q2 2026?
What guidance did Simon Property Group (SPG) provide for full-year 2026 Real Estate FFO?
What is Simon Property Group’s (SPG) dividend for Q3 2026?
How strong are occupancy and tenant sales at Simon Property Group (SPG) properties?
What is Simon Property Group’s (SPG) liquidity and leverage position as of June 30, 2026?
How much stock did Simon Property Group (SPG) repurchase in Q2 2026?
How did Simon Property Group’s (SPG) NOI perform in Q2 2026?
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
| (Address of principal executive offices) | (Zip Code) |
Registrant’s telephone
number, including area code:
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 | ||
| Item 2.02. | Results of Operations and Financial Condition |
On August 10, 2026, Simon Property Group, Inc. issued a press release containing information on earnings for the quarter ended June 30, 2026 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 June 30, 2026.
| Item 9.01. | Financial Statements and Exhibits |
Financial Statements:
None
Exhibits:
| Exhibit No. | Description | |
| 99.1 | Earnings Release dated August 10, 2026 and supplemental information | |
| 104 | The 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: August 10, 2026
| SIMON PROPERTY GROUP, INC. | |||
| By: | /s/ BRIAN J. MCDADE | ||
| Brian J. McDade, | |||
| Executive Vice President and Chief Financial Officer | |||
Page 3
SUPPLEMENTAL INFORMATION
UNAUDITED SECOND QUARTER
| |
EARNINGS RELEASE AND SUPPLEMENTAL INFORMATION
FOR THE QUARTER ENDED JUNE 30, 2026 |
| |
PAGE
|
|
| |
Earnings Release(1)
|
| |
2–11
|
|
| |
Overview
|
| |
12
|
|
| |
The Company
|
| |
12
|
|
| |
Stock Information, Credit Ratings and Senior Unsecured Debt Covenants
|
| |
13
|
|
| | Financial Data | | | | |
| |
Selected Financial and Equity Information
|
| |
14
|
|
| |
Net Operating Income (NOI) Composition
|
| |
15
|
|
| |
Net Operating Income Overview (at Share)
|
| |
16
|
|
| |
Reconciliations of Non-GAAP Financial Measures
|
| |
17
|
|
| |
Consolidated Net Income to NOI
|
| |
17
|
|
| |
FFO of the Operating Partnership to Funds Available for Distribution (Our Share)
|
| |
18
|
|
| |
Lease Income, Other Income, Other Expense, Income from Unconsolidated Entities, and Capitalized Interest
|
| |
19
|
|
| | Operational Data | | | | |
| |
Operating Information
|
| |
20
|
|
| |
U.S. Malls and Premium Outlets Lease Expirations
|
| |
21
|
|
| |
U.S. Malls and Premium Outlets Top Tenants
|
| |
22
|
|
| | Development Activity | | | | |
| |
Capital Expenditures
|
| |
23
|
|
| |
Development Activity Summary
|
| |
24
|
|
| | Balance Sheet Information | | | | |
| |
Common and Preferred Stock Information
|
| |
25
|
|
| |
Changes in Common Share and Limited Partnership Unit Ownership
|
| |
25
|
|
| |
Preferred Stock/Units Outstanding
|
| |
25
|
|
| |
Credit Profile
|
| |
26
|
|
| |
Summary of Indebtedness
|
| |
27
|
|
| |
Total Debt Amortization and Maturities by Year (Our Share)
|
| |
28
|
|
| |
Unsecured Debt Information
|
| |
29
|
|
| |
Property and Debt Information
|
| |
30–38
|
|
| | Other | | | | |
| |
Non-GAAP Pro-Rata Financial Information
|
| |
39–42
|
|
| |
Guidance Reconciliation
|
| |
43
|
|
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
1
|
|
Increases Guidance for Full Year 2026 Real Estate FFO Per Share
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
2
|
|
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
3
|
|
| | | | |
Current
|
| |
Previous
|
| ||||||||||||||||||
| | | | |
Low
End |
| |
High
End |
| |
Low
End |
| |
High
End |
| ||||||||||||
| |
Estimated net income attributable to common stockholders per diluted share
|
| | | $ | 6.47 | | | | | $ | 7.47 | | | | | $ | 6.61 | | | | | $ | 6.76 | | |
| | Estimated Real Estate FFO per share | | | | $ | 13.20 | | | | | $ | 13.30 | | | | | $ | 13.10 | | | | | $ | 13.25 | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
4
|
|
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
5
|
|
(Dollars in thousands, except per share amounts)
| | | | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||
| | REVENUE: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Lease income
|
| | |
$
|
1,659,709
|
| | | | $ | 1,379,454 | | | | |
$
|
3,288,240
|
| | | | $ | 2,746,882 | | |
| |
Management fees and other revenues
|
| | |
|
40,834
|
| | | | | 37,931 | | | | |
|
81,022
|
| | | | | 71,723 | | |
| |
Other income
|
| | |
|
90,055
|
| | | | | 81,074 | | | | |
|
178,429
|
| | | | | 152,867 | | |
| |
Total revenue
|
| | |
|
1,790,598
|
| | | | | 1,498,459 | | | | |
|
3,547,691
|
| | | | | 2,971,472 | | |
| | EXPENSES: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Property operating
|
| | |
|
171,440
|
| | | | | 139,816 | | | | |
|
342,200
|
| | | | | 276,637 | | |
| |
Depreciation and amortization
|
| | |
|
459,876
|
| | | | | 339,058 | | | | |
|
918,773
|
| | | | | 667,109 | | |
| |
Real estate taxes
|
| | |
|
131,905
|
| | | | | 105,315 | | | | |
|
267,865
|
| | | | | 212,768 | | |
| |
Repairs and maintenance
|
| | |
|
32,687
|
| | | | | 26,238 | | | | |
|
72,888
|
| | | | | 56,380 | | |
| |
Advertising and promotion
|
| | |
|
39,056
|
| | | | | 36,310 | | | | |
|
72,986
|
| | | | | 70,566 | | |
| |
Home and regional office costs
|
| | |
|
69,842
|
| | | | | 57,564 | | | | |
|
137,498
|
| | | | | 122,630 | | |
| |
General and administrative
|
| | |
|
12,004
|
| | | | | 14,298 | | | | |
|
66,303
|
| | | | | 26,927 | | |
| |
Other
|
| | |
|
49,690
|
| | | | | 35,663 | | | | |
|
82,918
|
| | | | | 66,641 | | |
| |
Total operating expenses
|
| | |
|
966,500
|
| | | | | 754,262 | | | | |
|
1,961,431
|
| | | | | 1,499,658 | | |
| |
OPERATING INCOME BEFORE OTHER ITEMS
|
| | |
|
824,098
|
| | | | | 744,197 | | | | |
|
1,586,260
|
| | | | | 1,471,814 | | |
| | Interest expense | | | |
|
(281,164)
|
| | | | | (232,724) | | | | |
|
(556,826)
|
| | | | | (459,720) | | |
| | (Loss) gain due to disposal, exchange, or revaluation of equity interests, net | | | |
|
(11,950)
|
| | | | | 104,499 | | | | |
|
(18,329)
|
| | | | | 80,507 | | |
| | Income and other tax (expense) benefit | | | |
|
(10,809)
|
| | | | | (35,107) | | | | |
|
9,125
|
| | | | | (27,470) | | |
| | Income from unconsolidated entities | | | |
|
119,127
|
| | | | | 122,875 | | | | |
|
97,879
|
| | | | | 153,234 | | |
| |
Unrealized losses in fair value of publicly traded equity instruments and derivative
instrument, net |
| | |
|
(56,425)
|
| | | | | (50,455) | | | | |
|
(31,037)
|
| | | | | (87,220) | | |
| |
(Loss) gain on acquisition of controlling interest, sale or disposal of, or recovery on, assets and
interests in unconsolidated entities and impairment, net |
| | |
|
(8,747)
|
| | | | | (9,604) | | | | |
|
55,593
|
| | | | | (9,604) | | |
| |
CONSOLIDATED NET INCOME
|
| | |
|
574,130
|
| | | | | 643,681 | | | | |
|
1,142,665
|
| | | | | 1,121,541 | | |
| | Net income attributable to noncontrolling interests | | | |
|
90,157
|
| | | | | 86,714 | | | | |
|
178,288
|
| | | | | 150,040 | | |
| | Preferred dividends | | | |
|
834
|
| | | | | 834 | | | | |
|
1,669
|
| | | | | 1,669 | | |
| |
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
| | |
$
|
483,139
|
| | | | $ | 556,133 | | | | |
$
|
962,708
|
| | | | $ | 969,832 | | |
| | BASIC AND DILUTED EARNINGS PER COMMON SHARE: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Net income attributable to common stockholders
|
| | |
$
|
1.49
|
| | | | $ | 1.70 | | | | |
$
|
2.97
|
| | | | $ | 2.97 | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
6
|
|
(Dollars in thousands, except share amounts)
| | | | |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
| | ASSETS: | | | | | | | | | | | | | |
| |
Investment properties, at cost
|
| | |
$
|
51,094,995
|
| | | | $ | 50,946,067 | | |
| |
Less – accumulated depreciation
|
| | |
|
21,382,543
|
| | | | | 20,701,510 | | |
| | | | | |
|
29,712,452
|
| | | | | 30,244,557 | | |
| |
Cash and cash equivalents
|
| | |
|
1,019,091
|
| | | | | 823,147 | | |
| |
Tenant receivables and accrued revenue, net
|
| | |
|
884,241
|
| | | | | 934,077 | | |
| |
Investment in other unconsolidated entities, at equity
|
| | |
|
4,012,480
|
| | | | | 4,362,339 | | |
| |
Investment in Klépierre, at equity
|
| | |
|
1,377,318
|
| | | | | 1,505,377 | | |
| |
Right-of-use assets, net
|
| | |
|
731,200
|
| | | | | 755,934 | | |
| |
Deferred costs and other assets
|
| | |
|
1,972,484
|
| | | | | 1,981,035 | | |
| |
Total assets
|
| | |
$
|
39,709,266
|
| | | | $ | 40,606,466 | | |
| | LIABILITIES: | | | | | | | | | | | | | |
| |
Mortgages and unsecured indebtedness
|
| | |
$
|
28,699,607
|
| | | | $ | 28,430,175 | | |
| |
Accounts payable, accrued expenses, intangibles, and deferred revenues
|
| | |
|
1,806,922
|
| | | | | 1,954,402 | | |
| |
Cash distributions and losses in unconsolidated entities, at equity
|
| | |
|
1,808,807
|
| | | | | 1,739,418 | | |
| |
Dividend payable
|
| | |
|
1,318
|
| | | | | 2,723 | | |
| |
Lease liabilities
|
| | |
|
727,902
|
| | | | | 756,539 | | |
| |
Other liabilities
|
| | |
|
818,183
|
| | | | | 1,017,816 | | |
| |
Total liabilities
|
| | |
|
33,862,739
|
| | | | | 33,901,073 | | |
| | Commitments and contingencies | | | | | | | | | | | | | |
| | Limited partners’ preferred interest in the Operating Partnership and noncontrolling redeemable interests | | | |
|
271,827
|
| | | | | 233,306 | | |
| | 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 |
| | |
|
40,287
|
| | | | | 40,451 | | |
| |
Common stock, $0.0001 par value, 511,990,000 shares authorized, 343,059,947 and 343,060,687 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
|
| | |
|
12,394,125
|
| | | | | 12,347,192 | | |
| |
Accumulated deficit
|
| | |
|
(5,128,188)
|
| | | | | (4,608,136) | | |
| |
Accumulated other comprehensive loss
|
| | |
|
(233,740)
|
| | | | | (251,361) | | |
| |
Common stock held in treasury, at cost, 19,508,432 and 17,844,817 shares, respectively
|
| | |
|
(2,638,101)
|
| | | | | (2,319,911) | | |
| |
Total stockholders’ equity
|
| | |
|
4,434,416
|
| | | | | 5,208,268 | | |
| | Noncontrolling interests | | | |
|
1,140,284
|
| | | | | 1,263,819 | | |
| |
Total equity
|
| | |
|
5,574,700
|
| | | | | 6,472,087 | | |
| |
Total liabilities and equity
|
| | |
$
|
39,709,266
|
| | | | $ | 40,606,466 | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
7
|
|
(Dollars in thousands)
| | | | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||
| | REVENUE: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Lease income
|
| | |
$
|
937,653
|
| | | | $ | 757,888 | | | | |
$
|
1,859,445
|
| | | | $ | 1,507,695 | | |
| |
Other income
|
| | |
|
103,708
|
| | | | | 112,941 | | | | |
|
208,889
|
| | | | | 207,008 | | |
| |
Total revenue
|
| | |
|
1,041,361
|
| | | | | 870,829 | | | | |
|
2,068,334
|
| | | | | 1,714,703 | | |
| | OPERATING EXPENSES: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Property operating
|
| | |
|
201,456
|
| | | | | 165,960 | | | | |
|
416,398
|
| | | | | 332,607 | | |
| |
Depreciation and amortization
|
| | |
|
177,211
|
| | | | | 159,675 | | | | |
|
362,376
|
| | | | | 318,687 | | |
| |
Real estate taxes
|
| | |
|
67,310
|
| | | | | 58,606 | | | | |
|
133,709
|
| | | | | 117,398 | | |
| |
Repairs and maintenance
|
| | |
|
23,159
|
| | | | | 18,204 | | | | |
|
49,440
|
| | | | | 38,967 | | |
| |
Advertising and promotion
|
| | |
|
25,085
|
| | | | | 22,474 | | | | |
|
50,018
|
| | | | | 44,623 | | |
| |
Other
|
| | |
|
67,184
|
| | | | | 61,308 | | | | |
|
139,469
|
| | | | | 118,155 | | |
| |
Total operating expenses
|
| | |
|
561,405
|
| | | | | 486,227 | | | | |
|
1,151,410
|
| | | | | 970,437 | | |
| |
OPERATING INCOME BEFORE OTHER ITEMS
|
| | |
|
479,956
|
| | | | | 384,602 | | | | |
|
916,924
|
| | | | | 744,266 | | |
| | Interest expense | | | |
|
(205,540)
|
| | | | | (174,995) | | | | |
|
(410,577)
|
| | | | | (345,363) | | |
| |
NET INCOME
|
| | |
$
|
274,416
|
| | | | $ | 209,607 | | | | |
$
|
506,347
|
| | | | $ | 398,903 | | |
| |
Third-Party Investors’ Share of Net Income
|
| | |
$
|
142,119
|
| | | | $ | 107,651 | | | | |
$
|
258,581
|
| | | | $ | 204,248 | | |
| |
Our Share of Net Income
|
| | |
|
132,297
|
| | | | | 101,956 | | | | |
|
247,766
|
| | | | | 194,655 | | |
| |
Amortization of Excess Investment (A)
|
| | |
|
(48,684)
|
| | | | | (13,871) | | | | |
|
(96,341)
|
| | | | | (28,336) | | |
| |
Income from Unconsolidated Entities (B)
|
| | |
$
|
83,613
|
| | | | $ | 88,085 | | | | |
$
|
151,425
|
| | | | $ | 166,319 | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
8
|
|
(Dollars in thousands)
| | | | |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
| | Assets: | | | | | | | | | | | | | |
| | Investment properties, at cost | | | |
$
|
21,519,924
|
| | | | $ | 22,077,749 | | |
| | Less – accumulated depreciation | | | |
|
10,083,799
|
| | | | | 9,020,481 | | |
| | | | | |
|
11,436,125
|
| | | | | 13,057,268 | | |
| | Cash and cash equivalents | | | |
|
1,511,847
|
| | | | | 1,264,619 | | |
| | Tenant receivables and accrued revenue, net | | | |
|
599,064
|
| | | | | 605,756 | | |
| | Right-of-use assets, net | | | |
|
111,163
|
| | | | | 108,349 | | |
| | Deferred costs and other assets | | | |
|
645,256
|
| | | | | 572,826 | | |
| |
Total assets
|
| | |
$
|
14,303,455
|
| | | | $ | 15,608,818 | | |
| | Liabilities and Partners’ Deficit: | | | | | | | | | | | | | |
| | Mortgages | | | |
$
|
16,605,493
|
| | | | $ | 16,374,773 | | |
| | Accounts payable, accrued expenses, intangibles, and deferred revenue | | | |
|
1,149,481
|
| | | | | 1,117,855 | | |
| | Lease liabilities | | | |
|
112,971
|
| | | | | 99,837 | | |
| | Other liabilities | | | |
|
377,817
|
| | | | | 334,246 | | |
| |
Total liabilities
|
| | |
|
18,245,762
|
| | | | | 17,926,711 | | |
| | Preferred units | | | |
|
67,450
|
| | | | | 67,450 | | |
| | Partners’ deficit | | | |
|
(4,009,757)
|
| | | | | (2,385,343) | | |
| |
Total liabilities and partners’ deficit
|
| | |
$
|
14,303,455
|
| | | | $ | 15,608,818 | | |
| | Our Share of: | | | | | | | | | | | | | |
| | Partners’ deficit | | | |
$
|
(1,805,176)
|
| | | | $ | (1,247,554) | | |
| | Add: Excess Investment | | | |
|
3,055,376
|
| | | | | 2,773,173 | | |
| | Our net Investment in unconsolidated entities, at equity | | | |
$
|
1,250,200
|
| | | | $ | 1,525,619 | | |
For additional information, see footnote B.
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
9
|
|
(Amounts in thousands, except per share amounts)
| | | | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||
| |
Consolidated Net Income (D)
|
| | |
$
|
574,130
|
| | | | $ | 643,681 | | | | |
$
|
1,142,665
|
| | | | $ | 1,121,541 | | |
| | Adjustments to Arrive at FFO: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Depreciation and amortization from consolidated properties
|
| | |
|
455,655
|
| | | | | 335,157 | | | | |
|
910,434
|
| | | | | 659,479 | | |
| |
Our share of depreciation and amortization from unconsolidated entities, including Klépierre, TRG and other corporate investments
|
| | |
|
160,762
|
| | | | | 207,587 | | | | |
|
322,370
|
| | | | | 416,551 | | |
| |
Loss (gain) on acquisition of controlling interest, sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net
|
| | |
|
8,747
|
| | | | | 9,604 | | | | |
|
(55,593)
|
| | | | | 9,604 | | |
| |
Net (gain) loss attributable to noncontrolling interest holders in properties
|
| | |
|
(6,400)
|
| | | | | (26) | | | | |
|
(12,021)
|
| | | | | 1,266 | | |
| |
Noncontrolling interests portion of depreciation and amortization
|
| | |
|
(6,917)
|
| | | | | (6,346) | | | | |
|
(13,202)
|
| | | | | (12,339) | | |
| |
Preferred distributions and dividends
|
| | |
|
(1,032)
|
| | | | | (1,126) | | | | |
|
(2,064)
|
| | | | | (2,252) | | |
| |
FFO of the Operating Partnership(1)
|
| | |
$
|
1,184,945
|
| | | | $ | 1,188,531 | | | | |
$
|
2,292,589
|
| | | | $ | 2,193,850 | | |
| |
FFO of the Operating Partnership(1)
|
| | |
$
|
1,184,945
|
| | | | $ | 1,188,531 | | | | |
$
|
2,292,589
|
| | | | $ | 2,193,850 | | |
| |
Loss (gain) due to disposal, exchange, or revaluation of equity interests, net of tax
|
| | |
|
9,818
|
| | | | | (78,374) | | | | |
|
15,136
|
| | | | | (60,381) | | |
| |
Other platform investments, net of tax
|
| | |
|
(2,624)
|
| | | | | (6,594) | | | | |
|
117,758
|
| | | | | 47,591 | | |
| |
Unrealized losses in fair value of publicly traded equity instruments and derivative instrument, net
|
| | |
|
56,425
|
| | | | | 50,455 | | | | |
|
31,037
|
| | | | | 87,220 | | |
| |
Real Estate FFO(1)
|
| | |
$
|
1,248,564
|
| | | | $ | 1,154,018 | | | | |
$
|
2,456,520
|
| | | | $ | 2,268,280 | | |
| | Diluted net income per share to diluted FFO per share reconciliation: | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Diluted net income per share
|
| | |
$
|
1.49
|
| | | | $ | 1.70 | | | | |
$
|
2.97
|
| | | | $ | 2.97 | | |
| |
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
|
| | |
|
1.61
|
| | | | | 1.42 | | | | |
|
3.21
|
| | | | | 2.82 | | |
| |
Loss (gain) on acquisition of controlling interest, sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net
|
| | |
|
0.02
|
| | | | | 0.03 | | | | |
|
(0.15)
|
| | | | | 0.03 | | |
| |
Diluted FFO per share(1)
|
| | |
$
|
3.12
|
| | | | $ | 3.15 | | | | |
$
|
6.03
|
| | | | $ | 5.82 | | |
| |
Loss (gain) due to disposal, exchange, or revaluation of equity interests, net of tax
|
| | |
|
0.03
|
| | | | | (0.21) | | | | |
|
0.04
|
| | | | | (0.16) | | |
| |
Other platform investments, net of tax
|
| | |
|
(0.01)
|
| | | | | (0.02) | | | | |
|
0.31
|
| | | | | 0.12 | | |
| |
Unrealized losses in fair value of publicly traded equity instruments and derivative instrument, net
|
| | |
|
0.15
|
| | | | | 0.13 | | | | |
|
0.08
|
| | | | | 0.23 | | |
| |
Real Estate FFO per share(1)
|
| | |
$
|
3.29
|
| | | | $ | 3.05 | | | | |
$
|
6.46
|
| | | | $ | 6.01 | | |
| | | | | | | 7.9% | | | | | | | | | | | | 7.5% | | | | | | | | |
| | | Details for per share calculations: | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | FFO of the Operating Partnership | | | |
$
|
1,184,945
|
| | | | $ | 1,188,531 | | | | |
$
|
2,292,589
|
| | | | $ | 2,193,850 | | | |
| | | Diluted FFO allocable to unitholders | | | |
|
(174,687)
|
| | | | | (159,806) | | | | |
|
(336,951)
|
| | | | | (295,091) | | | |
| | | Diluted FFO allocable to common stockholders | | | |
$
|
1,010,258
|
| | | | $ | 1,028,725 | | | | |
$
|
1,955,638
|
| | | | $ | 1,898,759 | | | |
| | | Basic and Diluted weighted average shares outstanding | | | |
|
324,018
|
| | | | | 326,487 | | | | |
|
324,458
|
| | | | | 326,401 | | | |
| | | Weighted average limited partnership units outstanding | | | |
|
56,029
|
| | | | | 50,714 | | | | |
|
55,903
|
| | | | | 50,727 | | | |
| | | Basic and Diluted weighted average shares and units outstanding | | | |
|
380,047
|
| | | | | 377,201 | | | | |
|
380,361
|
| | | | | 377,128 | | | |
| | | Basic and Diluted FFO per Share | | | |
$
|
3.12
|
| | | | $ | 3.15 | | | | |
$
|
6.03
|
| | | | $ | 5.82 | | | |
| | |
Percent Change
|
| | |
|
-1.0%
|
| | | | | | | | | |
|
3.6%
|
| | | | | | | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
10
|
|
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
11
|
|
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
12
|
|
| | | | | 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 | | | A1 | | | (Stable Outlook) | |
| | | | | Preferred Stock | | | BBB+ | | | (Stable Outlook) | |
| | | | | Moody’s | | | | | | | |
| | | | | Senior Unsecured | | | A3 | | | (Positive Outlook) | |
| | | | | Commercial Paper | | | P2 | | | (Positive Outlook) | |
| | | | | Preferred Stock | | | Baa1 | | | (Positive Outlook) | |
| | | | |
Required
|
| |
Actual
|
| |
Compliance
|
|
| | Total Debt to Total Assets (1) | | |
≤65%
|
| |
37%
|
| |
Yes
|
|
| | Total Secured Debt to Total Assets (1) | | |
≤50%
|
| |
16%
|
| |
Yes
|
|
| | Fixed Charge Coverage Ratio | | |
>1.5X
|
| |
4.7X
|
| |
Yes
|
|
| | Total Unencumbered Assets to Unsecured Debt | | |
≥125%
|
| |
305%
|
| |
Yes
|
|
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
13
|
|
(In thousands, except as noted)
| | | | | |
THREE MONTHS ENDED
JUNE 30, |
| | |
SIX MONTHS ENDED
JUNE 30, |
| ||||||||||||||||||||||
| | | | | |
2026
|
| |
2025
|
| | |
2026
|
| |
2025
|
| ||||||||||||||||
| | Financial Highlights | | | | | | | |||||||||||||||||||||||||
| | Total Consolidated Revenue | | | | | $ | 1,790,598 | | | | | | $ | 1,498,459 | | | | | | | $ | 3,547,691 | | | | | | $ | 2,971,472 | | | |
| | Consolidated Net Income | | | | | $ | 574,130 | | | | | | $ | 643,681 | | | | | | | $ | 1,142,665 | | | | | | $ | 1,121,541 | | | |
| | Net Income Attributable to Common Stockholders | | | | | $ | 483,139 | | | | | | $ | 556,133 | | | | | | | $ | 962,708 | | | | | | $ | 969,832 | | | |
| | Basic and Diluted Earnings per Common Share (EPS) | | | | | $ | 1.49 | | | | | | $ | 1.70 | | | | | | | $ | 2.97 | | | | | | $ | 2.97 | | | |
| | Real Estate Funds from Operations (Real Estate FFO) of the Operating Partnership | | | | | $ | 1,248,564 | | | | | | $ | 1,154,018 | | | | | | | $ | 2,456,520 | | | | | | $ | 2,268,280 | | | |
| | Basic and Diluted Real Estate FFO per Share | | | | | $ | 3.29 | | | | | | $ | 3.05 | | | | | | | $ | 6.46 | | | | | | $ | 6.01 | | | |
| | Funds from Operations (FFO) of the Operating Partnership | | | | | $ | 1,184,945 | | | | | | $ | 1,188,531 | | | | | | | $ | 2,292,589 | | | | | | $ | 2,193,850 | | | |
| | Basic and Diluted FFO per Share (FFOPS) | | | | | $ | 3.12 | | | | | | $ | 3.15 | | | | | | | $ | 6.03 | | | | | | $ | 5.82 | | | |
| | Dividends/Distributions per Share/Unit | | | | | $ | 2.25 | | | | | | $ | 2.10 | | | | | | | $ | 4.45 | | | | | | $ | 4.20 | | | |
| | | | | |
AS OF
JUNE 30, 2026 |
| |
AS OF
DECEMBER 31, 2025 |
| ||||||||
| | Stockholders’ Equity Information | | | | | ||||||||||||
| | Limited Partners’ Units Outstanding at end of period | | | | | | 55,826 | | | | | | | 55,690 | | | |
| | Common Shares Outstanding at end of period | | | | | | 323,560 | | | | | | | 325,224 | | | |
| | Total Common Shares and Limited Partnership Units Outstanding at end of period | | | | | | 379,386 | | | | | | | 380,914 | | | |
| | Weighted Average Limited Partnership Units Outstanding | | | | | | 55,903 | | | | | | | 51,558 | | | |
| | Weighted Average Common Shares Outstanding: | | | | | | | | | | | | | | | | |
| |
Basic and Diluted – for purposes of EPS and FFOPS
|
| | | | | 324,458 | | | | | | | 326,367 | | | |
| | Equity Market Capitalization | | | | | ||||||||||||
| | Common Stock Price at end of period | | | | | $ | 223.65 | | | | | | $ | 185.11 | | | |
| | Common Equity Capitalization, including Limited Partnership Units | | | | | $ | 84,849,647 | | | | | | $ | 70,510,913 | | | |
| | Preferred Equity Capitalization, including Limited Partnership Preferred Units | | | | | | 54,449 | | | | | | | 52,935 | | | |
| | Total Equity Market Capitalization | | | | | $ | 84,904,096 | | | | | | $ | 70,563,848 | | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
14
|
|
For the Six Months Ended June 30, 2026
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
15
|
|
(In thousands)
| | | | |
FOR THE THREE MONTHS
ENDED JUNE 30, |
| | |
% GROWTH
|
| | |
FOR THE SIX MONTHS
ENDED JUNE 30, |
| | |
% GROWTH
|
| ||||||||||||||||||||||||||||||
| | | | |
2026
|
| |
2025
|
| | |
2026
|
| |
2025
|
| | |||||||||||||||||||||||||||||||
| | | | | | | ||||||||||||||||||||||||||||||||||||||||||
| | Domestic Property NOI (1) | | | | $ | 1,506,800 | | | | | | $ | 1,388,856 | | | | | | | | 8.5 | % | | | | | | $ | 2,986,124 | | | | | | $ | 2,775,087 | | | | | | | | 7.6 | % | | |
| | | | |||||||||||||||||||||||||||||||||||||||||||||
| | International Properties (2) | | | | | 96,003 | | | | | | | 91,269 | | | | | | | | | | | | | | | | 187,407 | | | | | | | 177,746 | | | | | | | | | | | |
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||
| | Portfolio NOI | | | | $ | 1,602,803 | | | | | | $ | 1,480,125 | | | | | | | | 8.3 | % | | | | | | $ | 3,173,531 | | | | | | $ | 2,952,833 | | | | | | | | 7.5 | % | | |
| | NOI from Other Platform Investments (3) | | | | | 31,842 | | | | | | | 41,688 | | | | | | | | | | | | | | | | (52,293) | | | | | | | 227 | | | | | | | | | | | |
| | NOI from Klépierre (4) | | | | | 61,522 | | | | | | | 62,957 | | | | | | | | | | | | | | | | 117,669 | | | | | | | 118,643 | | | | | | | | | | | |
| | Corporate and Other NOI Sources (5) | | | | | 57,525 | | | | | | | 63,017 | | | | | | | | | | | | | | | | 108,564 | | | | | | | 98,311 | | | | | | | | | | | |
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||
| | Beneficial interest of Combined NOI | | | | $ | 1,753,692 | | | | | | $ | 1,647,787 | | | | | | | | 6.4 | % | | | | | | $ | 3,347,471 | | | | | | $ | 3,170,014 | | | | | | | | 5.6 | % | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
16
|
|
(In thousands, except as noted)
| | | | |
THREE MONTHS ENDED
JUNE 30, |
| | |
SIX MONTHS ENDED
JUNE 30, |
| ||||||||||||||||||||||
| | | | |
2026
|
| |
2025
|
| | |
2026
|
| |
2025
|
| ||||||||||||||||
| | Reconciliation of NOI of consolidated entities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Consolidated Net Income
|
| | |
$
|
574,130
|
| | | | | $ | 643,681 | | | | | | |
$
|
1,142,665
|
| | | | | $ | 1,121,541 | | | |
| | Income and other tax expense (benefit) | | | |
|
10,809
|
| | | | | | 35,107 | | | | | | |
|
(9,125)
|
| | | | | | 27,470 | | | |
| | Loss (gain) due to disposal, exchange, or revaluation of equity interests, net | | | |
|
11,950
|
| | | | | | (104,499) | | | | | | |
|
18,329
|
| | | | | | (80,507) | | | |
| | Interest expense | | | |
|
281,164
|
| | | | | | 232,724 | | | | | | |
|
556,826
|
| | | | | | 459,720 | | | |
| | Income from unconsolidated entities | | | |
|
(119,127)
|
| | | | | | (122,875) | | | | | | |
|
(97,879)
|
| | | | | | (153,234) | | | |
| | Unrealized losses in fair value of publicly traded equity instruments and derivative instrument, net | | | |
|
56,425
|
| | | | | | 50,455 | | | | | | |
|
31,037
|
| | | | | | 87,220 | | | |
| |
Loss (gain) on acquisition of controlling interest, sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net
|
| | |
|
8,747
|
| | | | | | 9,604 | | | | | | |
|
(55,593)
|
| | | | | | 9,604 | | | |
| |
Operating Income Before Other Items
|
| | |
|
824,098
|
| | | | | | 744,197 | | | | | | |
|
1,586,260
|
| | | | | | 1,471,814 | | | |
| | Depreciation and amortization | | | |
|
459,876
|
| | | | | | 339,058 | | | | | | |
|
918,773
|
| | | | | | 667,109 | | | |
| | Home and regional office costs | | | |
|
69,842
|
| | | | | | 57,564 | | | | | | |
|
137,498
|
| | | | | | 122,630 | | | |
| | General and administrative | | | |
|
12,004
|
| | | | | | 14,298 | | | | | | |
|
66,303
|
| | | | | | 26,927 | | | |
| | Other expenses | | | |
|
118
|
| | | | | | 9 | | | | | | |
|
130
|
| | | | | | 9 | | | |
| |
NOI of consolidated entities
|
| | |
$
|
1,365,938
|
| | | | | $ | 1,155,126 | | | | | | |
$
|
2,708,964
|
| | | | | $ | 2,288,489 | | | |
| |
Less: Noncontrolling interest partners share of NOI
|
| | |
|
(18,425)
|
| | | | | | (8,766) | | | | | | |
|
(35,477)
|
| | | | | | (16,150) | | | |
| |
Beneficial NOI of consolidated entities (1)
|
| | |
$
|
1,347,513
|
| | | | | $ | 1,146,360 | | | | | | |
$
|
2,673,487
|
| | | | | $ | 2,272,339 | | | |
| | Reconciliation of NOI of unconsolidated entities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Net Income
|
| | |
$
|
274,416
|
| | | | | $ | 209,607 | | | | | | |
$
|
506,347
|
| | | | | $ | 398,903 | | | |
| | Interest expense | | | |
|
205,540
|
| | | | | | 174,995 | | | | | | |
|
410,577
|
| | | | | | 345,363 | | | |
| |
Operating Income Before Other Items
|
| | |
|
479,956
|
| | | | | | 384,602 | | | | | | |
|
916,924
|
| | | | | | 744,266 | | | |
| | Depreciation and amortization | | | |
|
177,211
|
| | | | | | 159,675 | | | | | | |
|
362,376
|
| | | | | | 318,687 | | | |
| | Other expenses | | | |
|
14
|
| | | | | | — | | | | | | |
|
27
|
| | | | | | — | | | |
| |
NOI of unconsolidated entities
|
| | |
$
|
657,181
|
| | | | | $ | 544,277 | | | | | | |
$
|
1,279,327
|
| | | | | $ | 1,062,953 | | | |
| |
Less: Joint Venture partners share of NOI
|
| | |
|
(347,545)
|
| | | | | | (284,903) | | | | | | |
|
(673,897)
|
| | | | | | (555,664) | | | |
| |
Beneficial NOI of unconsolidated entities (1)
|
| | |
$
|
309,636
|
| | | | | $ | 259,374 | | | | | | |
$
|
605,430
|
| | | | | $ | 507,289 | | | |
| | Add: Beneficial interest of NOI from TRG (2) | | | |
|
—
|
| | | | | | 134,093 | | | | | | |
|
—
|
| | | | | | 270,497 | | | |
| | Add: Beneficial interest of NOI from Other Platform Investments and Investments (3) | | | |
|
96,543
|
| | | | | | 107,960 | | | | | | |
|
68,554
|
| | | | | | 119,889 | | | |
| |
Beneficial interest of Combined NOI
|
| | |
$
|
1,753,692
|
| | | | | $ | 1,647,787 | | | | | | |
$
|
3,347,471
|
| | | | | $ | 3,170,014 | | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
17
|
|
(In thousands, except as noted)
| | | | |
THREE MONTHS ENDED
JUNE 30, |
| | |
SIX MONTHS ENDED
JUNE 30, |
| ||||||||||||||||||||||
| | | | |
2026
|
| |
2025
|
| | |
2026
|
| |
2025
|
| ||||||||||||||||
| |
FFO of the Operating Partnership
|
| | | $ | 1,184,945 | | | | | | $ | 1,188,531 | | | | | | | $ | 2,292,589 | | | | | | $ | 2,193,850 | | | |
| | Non-cash impacts to FFO (1) | | | | | 78,633 | | | | | | | (11,363) | | | | | | | | 124,478 | | | | | | | 47,198 | | | |
| |
FFO of the Operating Partnership excluding non-cash impacts
|
| | | | 1,263,578 | | | | | | | 1,177,168 | | | | | | | | 2,417,067 | | | | | | | 2,241,048 | | | |
| | Tenant allowances | | | | | (96,486) | | | | | | | (104,510) | | | | | | | | (150,692) | | | | | | | (157,801) | | | |
| | Operational capital expenditures | | | | | (67,974) | | | | | | | (61,154) | | | | | | | | (107,944) | | | | | | | (107,214) | | | |
| | Funds available for distribution | | | | $ | 1,099,118 | | | | | | $ | 1,011,504 | | | | | | | $ | 2,158,431 | | | | | | $ | 1,976,033 | | | |
| | | | |
THREE MONTHS ENDED
JUNE 30, |
| | |
SIX MONTHS ENDED
JUNE 30, |
| ||||||||||||||||||||||
| | | | |
2026
|
| |
2025
|
| | |
2026
|
| |
2025
|
| ||||||||||||||||
| | Deductions: | | | | | | | | | | | | | | | | | | | ||||||||||||
| |
Fair market value of lease amortization
|
| | | | (331) | | | | | | | (254) | | | | | | | | (570) | | | | | | | (561) | | | |
| |
Straight line lease income
|
| | | | (19,005) | | | | | | | (3,643) | | | | | | | | (24,887) | | | | | | | (5,884) | | | |
| |
Gain due to disposal, exchange or revaluation of equity interests, net of tax
|
| | | | — | | | | | | | (83,313) | | | | | | | | — | | | | | | | (83,313) | | | |
| | Additions: | | | | | | | | | | | | | | | | | | | ||||||||||||
| |
Stock based compensation expense
|
| | | | 17,699 | | | | | | | 16,521 | | | | | | | | 75,304 | | | | | | | 32,762 | | | |
| |
Write-off of pre-development costs
|
| | | | 111 | | | | | | | 9 | | | | | | | | 129 | | | | | | | 9 | | | |
| |
Fair value of debt amortization
|
| | | | 8,235 | | | | | | | (72) | | | | | | | | 16,424 | | | | | | | (114) | | | |
| |
Unrealized losses in fair value of publicly traded equity instruments and derivative instrument, net
|
| | | | 56,425 | | | | | | | 50,455 | | | | | | | | 31,037 | | | | | | | 87,220 | | | |
| |
Mortgage, financing fee, accretion interest, and terminated swap amortization expense
|
| | | | 15,499 | | | | | | | 8,934 | | | | | | | | 27,041 | | | | | | | 17,079 | | | |
| | | | | | $ | 78,633 | | | | | | $ | (11,363) | | | | | | | $ | 124,478 | | | | | | $ | 47,198 | | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
18
|
|
UNCONSOLIDATED ENTITIES, AND CAPITALIZED INTEREST
(In thousands)
| | | | | |
THREE MONTHS ENDED
JUNE 30, |
| | |
SIX MONTHS ENDED
JUNE 30, |
| ||||||||||||||||||||||
| |
Consolidated Properties
|
| | |
2026
|
| |
2025
|
| | |
2026
|
| |
2025
|
| ||||||||||||||||
| | Lease Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Fixed lease income (1) | | | | | $ | 1,349,129 | | | | | | $ | 1,132,802 | | | | | | | $ | 2,664,863 | | | | | | $ | 2,256,917 | | | |
| | Variable lease income (2) | | | | | | 310,580 | | | | | | | 246,652 | | | | | | | | 623,377 | | | | | | | 489,965 | | | |
| | Total Lease Income | | | | | $ | 1,659,709 | | | | | | $ | 1,379,454 | | | | | | | $ | 3,288,240 | | | | | | $ | 2,746,882 | | | |
| | Other Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Interest, dividend and distribution income (3) | | | | | $ | 11,999 | | | | | | $ | 27,275 | | | | | | | $ | 24,715 | | | | | | $ | 50,179 | | | |
| | Lease settlement income | | | | | | 2,318 | | | | | | | 2,475 | | | | | | | | 8,503 | | | | | | | 3,830 | | | |
| | Gains on land sales | | | | | | — | | | | | | | 1,170 | | | | | | | | 1,815 | | | | | | | 1,170 | | | |
| | Mixed-use and franchise operations income | | | | | | 17,033 | | | | | | | 12,633 | | | | | | | | 32,512 | | | | | | | 23,859 | | | |
| | Other (4) | | | | | | 58,705 | | | | | | | 37,521 | | | | | | | | 110,884 | | | | | | | 73,829 | | | |
| | Total Other Income | | | | | $ | 90,055 | | | | | | $ | 81,074 | | | | | | | $ | 178,429 | | | | | | $ | 152,867 | | | |
| | Other Expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Ground leases | | | | | $ | 16,851 | | | | | | $ | 12,236 | | | | | | | $ | 33,291 | | | | | | $ | 24,506 | | | |
| | Mixed-use and franchise operations expense | | | | | | 9,522 | | | | | | | 8,895 | | | | | | | | 18,805 | | | | | | | 18,126 | | | |
| | Professional fees and other | | | | | | 23,317 | | | | | | | 14,532 | | | | | | | | 30,822 | | | | | | | 24,009 | | | |
| | Total Other Expense | | | | | $ | 49,690 | | | | | | $ | 35,663 | | | | | | | $ | 82,918 | | | | | | $ | 66,641 | | | |
| |
Income from Unconsolidated Entities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Share of Joint Ventures (5) | | | | | $ | 83,613 | | | | | | $ | 88,085 | | | | | | | $ | 151,425 | | | | | | $ | 166,319 | | | |
| | Share of Klépierre net income, net of amortization of excess investment | | | | | | 26,238 | | | | | | | 21,290 | | | | | | | | 46,464 | | | | | | | 40,557 | | | |
| | Share of Other Platform Investments net loss, net of amortization of excess investment, pre-tax | | | | | | 9,276 | | | | | | | 20,935 | | | | | | | | (100,010) | | | | | | | (39,840) | | | |
| | Share of TRG net loss including amortization of excess investment (6) | | | | | | — | | | | | | | (7,435) | | | | | | | | — | | | | | | | (13,802) | | | |
| | Total Income from Unconsolidated Entities | | | | | $ | 119,127 | | | | | | $ | 122,875 | | | | | | | $ | 97,879 | | | | | | $ | 153,234 | | | |
| | Capitalized Interest | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Our Share of Consolidated Properties | | | | | $ | 7,720 | | | | | | $ | 7,869 | | | | | | | $ | 15,011 | | | | | | $ | 16,868 | | | |
| | Our Share of Joint Venture Properties | | | | | $ | 221 | | | | | | $ | 106 | | | | | | | $ | 430 | | | | | | $ | 176 | | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
19
|
|
| | | | |
AS OF JUNE 30,
|
| |||||||||
| | | | |
2026
|
| |
2025
|
| ||||||
| | U.S. Malls and Premium Outlets | | | | | | | | | | | | | |
| | Total Number of Properties | | | |
|
175
|
| | | | | 162 | | |
| | Total Square Footage of Properties (in millions) | | | |
|
149.0
|
| | | | | 136.1 | | |
| | Ending Occupancy (1): | | | | | | | | | | | | | |
| |
Consolidated Assets
|
| | | | 96.0% | | | | | | 96.0% | | |
| |
Unconsolidated Assets
|
| | | | 96.0% | | | | | | 95.9% | | |
| |
Total Portfolio
|
| | |
|
96.0%
|
| | | | | 96.0% | | |
| | Base Minimum Rent PSF (2): | | | | | | | | | | | | | |
| |
Consolidated Assets
|
| | | $ | 60.14 | | | | | $ | 56.86 | | |
| |
Unconsolidated Assets
|
| | | $ | 68.95 | | | | | $ | 64.19 | | |
| |
Total Portfolio
|
| | |
$
|
62.42
|
| | | | $ | 58.70 | | |
| | The Mills | | | | | | | | | | | | | |
| | Total Number of Properties | | | |
|
16
|
| | | | | 14 | | |
| | Total Square Footage of Properties (in millions) | | | |
|
24.1
|
| | | | | 21.4 | | |
| | Ending Occupancy (3) | | | |
|
98.8%
|
| | | | | 99.3% | | |
| | Base Minimum Rent PSF (2) | | | |
$
|
42.28
|
| | | | $ | 37.65 | | |
| | | | |
AS OF JUNE 30,
|
| |||||||||
| | | | |
2026
|
| |
2025
|
| ||||||
| | International Properties | | | | | | | | | | | | | |
| | Premium Outlets | | | | | | | | | | | | | |
| | Total Number of Properties | | | |
|
24
|
| | | | | 24 | | |
| | Total Square Footage of Properties (in millions) | | | |
|
9.2
|
| | | | | 9.2 | | |
| | Designer Outlets | | | | | | | | | | | | | |
| | Total Number of Properties | | | |
|
12
|
| | | | | 12 | | |
| | Total Square Footage of Properties (in millions) | | | |
|
3.0
|
| | | | | 3.0 | | |
| | The Mall Luxury Outlets | | | | | | | | | | | | | |
| | Total Number of Properties | | | |
|
2
|
| | | | | 2 | | |
| | Total Square Footage of Properties (in millions) | | | |
|
0.4
|
| | | | | 0.4 | | |
| | Malls | | | | | | | | | | | | | |
| | Total Number of Properties | | | |
|
4
|
| | | | | 4 | | |
| | Total Square Footage of Properties (in millions) | | | |
|
4.7
|
| | | | | 4.7 | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
20
|
|
| |
Year
|
| |
Number of
Leases Expiring |
| |
Square Feet
|
| |
Avg. Base
Minimum Rent PSF at Expiration (2) |
| |
Percentage of
Gross Annual Rental Revenues (3) |
| ||||||||||||||||
| | Inline Stores and Freestanding | | | | | | ||||||||||||||||||||||||
| | Month to Month Leases | | | | | 1,339 | | | | | | | 5,129,704 | | | | | | $ | 56.85 | | | | | | | 4.2 | % | | |
| | 2026 (7/1/26 – 12/31/26) | | | | | 712 | | | | | | | 2,033,479 | | | | | | $ | 67.81 | | | | | | | 2.0 | % | | |
| | 2027 | | | | | 3,182 | | | | | | | 11,408,842 | | | | | | $ | 60.22 | | | | | | | 10.0 | % | | |
| | 2028 | | | | | 2,731 | | | | | | | 10,819,713 | | | | | | $ | 65.49 | | | | | | | 10.4 | % | | |
| | 2029 | | | | | 2,474 | | | | | | | 9,748,363 | | | | | | $ | 64.32 | | | | | | | 9.2 | % | | |
| | 2030 | | | | | 1,560 | | | | | | | 6,815,167 | | | | | | $ | 76.11 | | | | | | | 7.5 | % | | |
| | 2031 | | | | | 1,011 | | | | | | | 4,514,197 | | | | | | $ | 72.24 | | | | | | | 4.8 | % | | |
| | 2032 | | | | | 693 | | | | | | | 2,595,438 | | | | | | $ | 92.62 | | | | | | | 3.5 | % | | |
| | 2033 | | | | | 771 | | | | | | | 3,072,596 | | | | | | $ | 95.94 | | | | | | | 4.4 | % | | |
| | 2034 | | | | | 790 | | | | | | | 3,092,388 | | | | | | $ | 98.27 | | | | | | | 4.5 | % | | |
| | 2035 | | | | | 897 | | | | | | | 4,127,478 | | | | | | $ | 100.74 | | | | | | | 5.9 | % | | |
| | 2036 | | | | | 439 | | | | | | | 2,146,013 | | | | | | $ | 82.51 | | | | | | | 2.6 | % | | |
| | 2037 and Thereafter | | | | | 723 | | | | | | | 3,561,105 | | | | | | $ | 63.67 | | | | | | | 2.8 | % | | |
| | Specialty Leasing Agreements w/ terms in excess of 12 months | | | | | 2,253 | | | | | | | 6,830,520 | | | | | | $ | 17.65 | | | | | | | 1.8 | % | | |
| | Anchors | | | | | | ||||||||||||||||||||||||
| | 2026 (7/1/26 – 12/31/26) | | | | | 2 | | | | | | | 61,725 | | | | | | $ | 21.10 | | | | | | | 0.0 | % | | |
| | 2027 | | | | | 8 | | | | | | | 1,021,299 | | | | | | $ | 3.57 | | | | | | | 0.1 | % | | |
| | 2028 | | | | | 17 | | | | | | | 2,274,763 | | | | | | $ | 5.33 | | | | | | | 0.2 | % | | |
| | 2029 | | | | | 16 | | | | | | | 1,594,569 | | | | | | $ | 6.36 | | | | | | | 0.2 | % | | |
| | 2030 | | | | | 18 | | | | | | | 2,087,074 | | | | | | $ | 6.70 | | | | | | | 0.2 | % | | |
| | 2031 | | | | | 20 | | | | | | | 2,097,199 | | | | | | $ | 5.69 | | | | | | | 0.2 | % | | |
| | 2032 | | | | | 9 | | | | | | | 831,363 | | | | | | $ | 15.48 | | | | | | | 0.2 | % | | |
| | 2033 | | | | | 8 | | | | | | | 1,078,825 | | | | | | $ | 8.22 | | | | | | | 0.1 | % | | |
| | 2034 | | | | | 6 | | | | | | | 417,573 | | | | | | $ | 21.82 | | | | | | | 0.1 | % | | |
| | 2035 | | | | | 10 | | | | | | | 900,858 | | | | | | $ | 13.22 | | | | | | | 0.1 | % | | |
| | 2036 | | | | | 5 | | | | | | | 318,133 | | | | | | $ | 33.74 | | | | | | | 0.1 | % | | |
| | 2037 and Thereafter | | | | | 26 | | | | | | | 2,698,604 | | | | | | $ | 14.70 | | | | | | | 0.5 | % | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
21
|
|
| |
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 | | | | | 312 | | | | | | | 3,262 | | | | | | | 1.7 | % | | | | | | 2.5 | % | | |
| | LVMH Fashion | | | | | 150 | | | | | | | 607 | | | | | | | 0.3 | % | | | | | | 1.6 | % | | |
| | Knitwell Group | | | | | 435 | | | | | | | 1,983 | | | | | | | 1.1 | % | | | | | | 1.6 | % | | |
| | Tapestry | | | | | 214 | | | | | | | 927 | | | | | | | 0.5 | % | | | | | | 1.5 | % | | |
| | Kering | | | | | 98 | | | | | | | 457 | | | | | | | 0.2 | % | | | | | | 1.5 | % | | |
| | American Eagle Outfitters | | | | | 243 | | | | | | | 1,560 | | | | | | | 0.8 | % | | | | | | 1.5 | % | | |
| | Victoria’s Secret & Co. | | | | | 140 | | | | | | | 1,215 | | | | | | | 0.6 | % | | | | | | 1.4 | % | | |
| | Signet Jewelers | | | | | 335 | | | | | | | 492 | | | | | | | 0.3 | % | | | | | | 1.3 | % | | |
| | VF Corporation | | | | | 221 | | | | | | | 948 | | | | | | | 0.5 | % | | | | | | 1.2 | % | | |
| | Luxottica Group | | | | | 400 | | | | | | | 702 | | | | | | | 0.4 | % | | | | | | 1.2 | % | | |
| |
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 | | | | | 111 | | | | | | | 21,774 | | | | | | | 11.6 | % | | | | | | 0.3 | % | | |
| | J.C. Penney | | | | | 54 | | | | | | | 8,863 | | | | | | | 4.7 | % | | | | | | 0.2 | % | | |
| | Dillard’s | | | | | 36 | | | | | | | 6,709 | | | | | | | 3.6 | % | | | | | | * | | | |
| | Nordstrom | | | | | 30 | | | | | | | 5,029 | | | | | | | 2.7 | % | | | | | | 0.1 | % | | |
| | Dick’s Sporting Goods | | | | | 45 | | | | | | | 3,886 | | | | | | | 2.1 | % | | | | | | 0.7 | % | | |
| | Exemplar Luxury Group | | | | | 26 | | | | | | | 2,880 | | | | | | | 1.5 | % | | | | | | 0.2 | % | | |
| | Belk | | | | | 7 | | | | | | | 1,194 | | | | | | | 0.6 | % | | | | | | * | | | |
| | Von Maur | | | | | 7 | | | | | | | 892 | | | | | | | 0.5 | % | | | | | | * | | | |
| | Target | | | | | 7 | | | | | | | 852 | | | | | | | 0.5 | % | | | | | | 0.1 | % | | |
| | Primark | | | | | 14 | | | | | | | 744 | | | | | | | 0.4 | % | | | | | | 0.2 | % | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
22
|
|
(In thousands)
| | | | | | | |
UNCONSOLIDATED
PROPERTIES |
| |||||||||||||||
| | | | |
CONSOLIDATED
PROPERTIES |
| |
TOTAL
|
| |
OUR
SHARE |
| ||||||||||||
| | New development projects | | | | $ | 4,299 | | | | | | $ | 427 | | | | | | $ | 214 | | | |
| | Redevelopment projects with incremental square footage and/or anchor replacement | | | | | 135,146 | | | | | | | 104,989 | | | | | | | 51,826 | | | |
| | Redevelopment projects with no incremental square footage | | | | | 26,432 | | | | | | | 1,358 | | | | | | | 684 | | | |
| |
Subtotal new development and redevelopment projects
|
| | | | 165,877 | | | | | | | 106,774 | | | | | | | 52,724 | | | |
| | Tenant allowances | | | | | 122,207 | | | | | | | 56,604 | | | | | | | 28,485 | | | |
| | Operational capital expenditures (CAM and non-CAM) | | | | | 65,978 | | | | | | | 106,665 | | | | | | | 41,966 | | | |
| | Totals | | | | $ | 354,062 | | | | | | $ | 270,043 | | | | | | $ | 123,175 | | | |
| | Conversion from accrual to cash basis | | | | | 91,223 | | | | | | | 15,426 | | | | | | | 7,036 | | | |
| |
Capital Expenditures for the Six Months Ended 6/30/26 (1)
|
| | |
$
|
445,285
|
| | | | |
$
|
285,469
|
| | | | |
$
|
130,211
|
| | |
| | Capital Expenditures for the Six Months Ended 6/30/25 (1) | | | |
$
|
474,225
|
| | | | |
$
|
251,013
|
| | | | |
$
|
120,364
|
| | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
23
|
|
(in thousands, except percent)
| | |
PLATFORM
PROJECT TYPE |
| | |
OUR SHARE
OF NET INVESTMENT |
| | |
EXPECTED
STABILIZED RATE OF RETURN |
| | |
ACTUAL 2026
INVESTMENT THRU Q2 2026 |
| | |
FORECASTED
INVESTMENT Q3 - Q4 2026 |
| | |
FORECASTED
INVESTMENT FY 2026 |
| | |
FORECASTED
INVESTMENT FY 2027 |
| | |
TOTAL
FORECASTED INVESTMENT FY 2026 - 2027 |
| | ||||||||||||||||||||||||||||
| | | Malls and Premium Outlets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Redevelopments
|
| | | | $ | 1,061,650 | | | | | | | | 9 | % | | | | | | $ | 184,867 | | | | | | | $ | 234,919 | | | | | | | $ | 419,786 | | | | | | | $ | 193,136 | | | | | | | $ | 612,922 | | | | |
| | | The Mills | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Redevelopments
|
| | | | $ | 11,735 | | | | | | | | 15 | % | | | | | | $ | 1,235 | | | | | | | $ | 2,934 | | | | | | | $ | 4,169 | | | | | | | $ | 7,058 | | | | | | | $ | 11,227 | | | | |
| | | Total Investment | | | | | $ | 1,073,385 | | | | | | | | 9 | % | | | | | | $ | 186,102 | | | | | | | $ | 237,853 | | | | | | | $ | 423,955 | | | | | | | $ | 200,194 | | | | | | | $ | 624,149 | | | | |
| | |
Less funding from: Construction Loans, International JV Cash on hand, etc.
|
| | | | $ | (179,871) | | | | | | | | | | | | | | | $ | (29,988) | | | | | | | $ | (46,779) | | | | | | | $ | (76,767) | | | | | | | $ | (44,928) | | | | | | | $ | (121,695) | | | | |
| | | Total Net Cash Investment | | | | | $ | 893,514 | | | | | | | | | | | | | | | $ | 156,114 | | | | | | | $ | 191,074 | | | | | | | $ | 347,188 | | | | | | | $ | 155,266 | | | | | | | $ | 502,454 | | | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
24
|
|
For the Period December 31, 2025 through June 30, 2026
| | | | |
COMMON
SHARES (1) |
| |
LIMITED
PARTNERSHIP UNITS (2) |
| ||||||||
| | Number Outstanding at December 31, 2025 | | | | | 325,223,870 | | | | | | | 55,689,714 | | | |
| | First Quarter Activity | | | | | | | | | | | | | | | |
| | Redemption of Limited Partnership Units for Cash | | | | | — | | | | | | | (6,100) | | | |
| | Restricted Stock/Unit Awards and Long-Term Incentive Performance (LTIP) Units Earned (3) | | | | | 43,097 | | | | | | | 380,344 | | | |
| | Shares Repurchased to Satisfy Employee Tax Obligations | | | | | (11,759) | | | | | | | — | | | |
| | Repurchase of Simon Property Group Common Stock in open market | | | | | (965,296) | | | | | | | — | | | |
| | Number Outstanding at March 31, 2026 | | | | | 324,289,912 | | | | | | | 56,063,958 | | | |
| | Second Quarter Activity | | | | | | | | | | | | | | | |
| | Redemption of Limited Partnership Units for Cash | | | | | — | | | | | | | (237,618) | | | |
| | Restricted Stock/Unit Awards(3) | | | | | 109,861 | | | | | | | — | | | |
| | Shares Repurchased to Satisfy Employee Tax Obligations | | | | | (47,181) | | | | | | | — | | | |
| | Repurchase of Simon Property Group Common Stock in open market | | | | | (793,077) | | | | | | | — | | | |
| | Number Outstanding at June 30, 2026 | | | | | 323,559,515 | | | | | | | 55,826,340 | | | |
| | Number of Limited Partnership Units and Common Shares at June 30, 2026 | | | | | 379,385,855 | | | | | | | | | | |
($ 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) | | | | | 105,373 | | | | | | $ | 100.00 | | | | | | $ | 10,537 | | | | |
N/A
|
|
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
25
|
|
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
26
|
|
(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
|
| | | $ | 6,568,662 | | | | | | $ | 6,144,529 | | | | | | | 4.40 | % | | | | | | 2.4 | | | |
| |
Floating Rate Debt (Swapped to Fixed)
|
| | | | 1,260,096 | | | | | | | 1,229,267 | | | | | | | 5.33 | % | | | | | | 3.1 | | | |
| |
Floating Rate Debt (Capped)(1)
|
| | | | 192,325 | | | | | | | 173,093 | | | | | | | 4.55 | % | | | | | | 2.3 | | | |
| |
Variable Rate Debt
|
| | | | 112,483 | | | | | | | 88,320 | | | | | | | 4.96 | % | | | | | | 0.3 | | | |
| |
Total Mortgage Debt
|
| | | | 8,133,566 | | | | | | | 7,635,209 | | | | | | | 4.56 | % | | | | | | 2.5 | | | |
| |
Unsecured Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Fixed Rate Notes
|
| | | | 18,439,871 | | | | | | | 18,439,871 | | | | | | | 3.59 | % | | | | | | 9.0 | | | |
| |
Fixed Rate Note (Swapped
to Variable) |
| | | | 600,000 | | | | | | | 600,000 | | | | | | | 6.39 | % | | | | | | 13.6 | | | |
| |
Euro Term Loan (Variable)
|
| | | | 399,273 | | | | | | | 399,273 | | | | | | | 2.69 | % | | | | | | 0.7 | | | |
| |
USD Term Loan (Swapped
to Fixed) |
| | | | 460,000 | | | | | | | 460,000 | | | | | | | 4.02 | % | | | | | | 5.0 | | | |
| |
Global Commercial Paper – USD
|
| | | | 846,350 | | | | | | | 846,350 | | | | | | | 3.96 | % | | | | | | 0.0 | | | |
| |
Total Unsecured Debt
|
| | | | 20,745,494 | | | | | | | 20,745,494 | | | | | | | 3.68 | % | | | | | | 8.5 | | | |
| |
Premium
|
| | | | 1,047 | | | | | | | 1,047 | | | | | | | | | | | | | | | | | |
| |
Discount
|
| | | | (67,936) | | | | | | | (67,936) | | | | | | | | | | | | | | | | | |
| |
Debt Issuance Costs
|
| | | | (136,240) | | | | | | | (133,168) | | | | | | | | | | | | | | | | | |
| |
Other Debt Obligations and Other
|
| | | | 23,676 | | | | | | | 23,676 | | | | | | | | | | | | | | | | | |
| |
Consolidated Mortgages and
Unsecured Indebtedness (1) |
| | | $ | 28,699,607 | | | | | | $ | 28,204,322 | | | | | | | 3.92 | % | | | | | | 6.9 | | | |
| | Joint Venture Indebtedness | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Mortgage Debt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Fixed Rate
|
| | | $ | 14,654,120 | | | | | | $ | 6,635,726 | | | | | | | 4.95 | % | | | | | | 4.2 | | | |
| |
Floating Rate Debt (Swapped to Fixed)
|
| | | | 692,856 | | | | | | | 307,036 | | | | | | | 4.31 | % | | | | | | 3.0 | | | |
| |
Floating Rate Debt (Capped) (1)
|
| | | | 687,440 | | | | | | | 340,902 | | | | | | | 5.51 | % | | | | | | 4.3 | | | |
| |
Variable Rate Debt
|
| | | | 611,038 | | | | | | | 261,369 | | | | | | | 5.23 | % | | | | | | 2.9 | | | |
| |
Total Mortgage Debt
|
| | | | 16,645,454 | | | | | | | 7,545,033 | | | | | | | 4.92 | % | | | | | | 4.0 | | | |
| |
Debt Issuance Costs
|
| | | | (63,961) | | | | | | | (30,322) | | | | | | | | | | | | | | | | | |
| |
Other
|
| | | | 24,000 | | | | | | | 12,000 | | | | | | | | | | | | | | | | | |
| |
Joint Venture Mortgages and
Other Indebtedness (1) |
| | | $ | 16,605,493 | | | | | | $ | 7,526,711 | | | | | | | 4.92 | % | | | | | | 4.0 | | | |
| |
Our Share of Total Indebtedness
|
| | | | | | | | | | $ | 35,731,033 | | | | | | | 4.14 | % | | | | | | 6.3 | | | |
| | | | |
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
|
| | | | 95.5 | % | | | | | $ | 26,944,329 | | | | | | | 3.88 | % | | | | | | 6.9 | | | |
| |
Variable
|
| | | | 4.5 | % | | | | | | 1,259,993 | | | | | | | 4.86 | % | | | | | | 7.0 | | | |
| | | | | | | 100.0 | % | | | | | | 28,204,322 | | | | | | | 3.92 | % | | | | | | 6.9 | | | |
| |
Joint Venture
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
Fixed
|
| | | | 92.1 | % | | | | | $ | 6,930,697 | | | | | | | 4.92 | % | | | | | | 4.1 | | | |
| |
Variable
|
| | | | 7.9 | % | | | | | | 596,014 | | | | | | | 5.40 | % | | | | | | 3.7 | | | |
| | | | | | | 100.0 | % | | | | | | 7,526,711 | | | | | | | 4.97 | % | | | | | | 4.1 | | | |
| |
Total Debt
|
| | | | | | | | | | $ | 35,731,033 | | | | | | | | | | | | | | | | | |
| |
Total Fixed Debt
|
| | | | 94.8 | % | | | | | $ | 33,875,026 | | | | | | | 4.09 | % | | | | | | 6.3 | | | |
| |
Total Variable Debt
|
| | | | 5.2 | % | | | | | $ | 1,856,007 | | | | | | | 5.04 | % | | | | | | 6.0 | | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
27
|
|
(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 |
| ||||||||||||||||||||||||||||||||
| | 2026 | | | | $ | 1,810,246 | | | | | | | 3.61 | % | | | | | $ | 1,860,904 | | | | | | | 3.82 | % | | | | | $ | 712,817 | | | | | | | 3.92 | % | | | | | $ | 4,383,967 | | | | | | | 3.75 | % | | |
| | 2027 | | | | | 2,449,273 | | | | | | | 2.81 | % | | | | | | 1,567,489 | | | | | | | 4.10 | % | | | | | | 1,027,632 | | | | | | | 3.81 | % | | | | | | 5,044,394 | | | | | | | 3.42 | % | | |
| | 2028 | | | | | 800,000 | | | | | | | 1.75 | % | | | | | | 1,030,386 | | | | | | | 5.04 | % | | | | | | 1,238,440 | | | | | | | 4.76 | % | | | | | | 3,068,826 | | | | | | | 3.99 | % | | |
| | 2029 | | | | | 1,250,000 | | | | | | | 2.45 | % | | | | | | 1,792,213 | | | | | | | 4.70 | % | | | | | | 359,501 | | | | | | | 5.30 | % | | | | | | 3,401,714 | | | | | | | 4.00 | % | | |
| | 2030 | | | | | 1,450,000 | | | | | | | 3.48 | % | | | | | | 200,284 | | | | | | | 6.15 | % | | | | | | 829,926 | | | | | | | 4.36 | % | | | | | | 2,480,210 | | | | | | | 4.02 | % | | |
| | 2031 | | | | | 2,530,390 | | | | | | | 3.52 | % | | | | | | 542,274 | | | | | | | 4.20 | % | | | | | | 1,166,106 | | | | | | | 5.30 | % | | | | | | 4,238,770 | | | | | | | 4.10 | % | | |
| | 2032 | | | | | 1,400,000 | | | | | | | 2.45 | % | | | | | | — | | | | | | | — | | | | | | | 428,672 | | | | | | | 5.20 | % | | | | | | 1,828,672 | | | | | | | 3.12 | % | | |
| | 2033 | | | | | 1,505,585 | | | | | | | 3.01 | % | | | | | | 304,406 | | | | | | | 6.49 | % | | | | | | 621,062 | | | | | | | 6.20 | % | | | | | | 2,431,053 | | | | | | | 4.29 | % | | |
| | 2034 | | | | | 1,500,000 | | | | | | | 5.25 | % | | | | | | — | | | | | | | — | | | | | | | 363,329 | | | | | | | 6.15 | % | | | | | | 1,863,329 | | | | | | | 5.42 | % | | |
| | 2035 | | | | | 800,000 | | | | | | | 5.13 | % | | | | | | 121,454 | | | | | | | 6.21 | % | | | | | | 732,548 | | | | | | | 5.79 | % | | | | | | 1,654,002 | | | | | | | 5.50 | % | | |
| | 2036 | | | | | — | | | | | | | — | | | | | | | 215,799 | | | | | | | 6.58 | % | | | | | | 65,000 | | | | | | | 6.98 | % | | | | | | 280,799 | | | | | | | 6.67 | % | | |
| | Thereafter | | | | | 5,250,000 | | | | | | | 4.67 | % | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | — | | | | | | | 5,250,000 | | | | | | | 4.67 | % | | |
| | Face Amounts of Indebtedness | | | | $ | 20,745,494 | | | | | | | 3.68 | % | | | | | $ | 7,635,209 | | | | | | | 4.56 | % | | | | | $ | 7,545,033 | | | | | | | 4.92 | % | | | | | $ | 35,925,736 | | | | | | | 4.14 | % | | |
| | Premiums (Discounts) on Indebtedness, Net | | | | | (67,936) | | | | | | | | | | | | | | 1,047 | | | | | | | | | | | | | | — | | | | | | | | | | | | | | (66,889) | | | | | | | | | | |
| | Debt Issuance Costs | | | | | (117,454) | | | | | | | | | | | | | | (15,714) | | | | | | | | | | | | | | (30,322) | | | | | | | | | | | | | | (163,490) | | | | | | | | | | |
| | Other Debt Obligations and Other | | | | | (9,495) | | | | | | | | | | | | | | 33,171 | | | | | | | | | | | | | | 12,000 | | | | | | | | | | | | | | 35,676 | | | | | | | | | | |
| | Our Share of Total Indebtedness | | | | $ | 20,550,609 | | | | | | | | | | | | | $ | 7,653,713 | | | | | | | | | | | | | $ | 7,526,711 | | | | | | | | | | | | | $ | 35,731,033 | | | | | | | | | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
28
|
|
As of June 30, 2026
| | | | |
DEBT INFORMATION
|
| ||||||||||||||||||||||||
| | | | |
MATURITY
DATE |
| |
|
| |
INTEREST
RATE |
| |
TYPE
|
| |
INDEBTEDNESS
TOTAL ($ IN 000’S) |
| ||||||||||||
| | Unsecured Indebtedness: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Global Commercial Paper – USD | | | | | 7/17/2026 | | | | |
(4)
|
| | | | 3.96 | % | | | | Fixed | | | | | 846,350 | | | |
| | Simon Global Development, BV (Exchangeable Euro Sr. Bonds) (2) | | | | | 11/14/2026 | | | | | | | | | | 3.50 | % | | | | Fixed | | | | | 213,896 (1)(7) | | | |
| | 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 Global Development, BV (Euro Term Loan) | | | | | 3/20/2027 | | | | |
(8)
|
| | | | 2.69 | % (6) | | | |
Variable
|
| | | | 399,273 (1) | | | |
| | 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 | | | |
| | 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) | | | | | 10/1/2030 | | | | | | | | | | 4.38 | % | | | | Fixed | | | | | 700,000 | | | |
| | Simon Property Group, LP (Sr. Notes) | | | | | 1/15/2031 | | | | | | | | | | 4.30 | % | | | | Fixed | | | | | 800,000 | | | |
| | Simon Property Group, LP (Sr. Notes) | | | | | 2/1/2031 | | | | | | | | | | 2.20 | % | | | | Fixed | | | | | 700,000 | | | |
| | Simon Global Development, BV (Sr. Notes) | | | | | 6/15/2031 | | | | | | | | | | 3.65 | % | | | | Fixed | | | | | 570,390 (1) | | | |
| | Simon Property Group, LP (USD Term Loan) | | | | | 6/18/2031 | | | | | | | | | | 4.02 | % (3) | | | | Fixed | | | | | 460,000 | | | |
| | 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 International Finance SCA (Euro Sr. Notes) | | | | | 3/19/2033 | | | | | | | | | | 1.13 | % | | | | Fixed | | | | | 855,585 (1) | | | |
| | 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) | | | | | 10/1/2035 | | | | | | | | | | 5.13 | % | | | | Fixed | | | | | 800,000 | | | |
| | Simon Property Group, LP (Sr. Notes) | | | | | 2/1/2040 | | | | | | | | | | 6.39 | % (5) | | | |
Variable
|
| | | | 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 | | | | | | | | | | | | | | | | | | | | | | | | $ | 20,745,494 | | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
29
|
|
As of June 30, 2026
| | | | | | | | | | | | | | | | | | | | | | |
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%
|
| | | | |
470,088
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 2. | | | Auburn Mall | | | MA | | | Auburn | | |
56.4%
|
| | | | |
498,385
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 3. | | | Aventura Mall | | | FL | | | Miami Beach (Miami) | | |
33.3%
|
| |
(25)
|
| |
2,364,265
|
| |
07/01/28
|
| | | | |
4.12%
|
| | Fixed | | |
1,750,000
|
| |
583,333
|
|
| | | | | | | | | | | | | | | | | | | | | | |
11/25/30
|
| |
(5)
|
| |
5.72%
|
| | Variable | | |
63,101
|
| |
21,034
|
|
| | 4. | | | Barton Creek Square | | | TX | | | Austin | | |
100.0%
|
| | | | |
1,447,373
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 5. | | | Battlefield Mall | | | MO | | | Springfield | | |
100.0%
|
| | | | |
1,180,102
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 6. | | | Bay Park Square | | | WI | | | Green Bay | | |
100.0%
|
| | | | |
690,264
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 7. | | | Beverly Center | | | CA | | | Los Angeles | | |
100.0%
|
| | | | |
854,260
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 8. | | | Brea Mall | | | CA | | | Brea (Los Angeles) | | |
100.0%
|
| | | | |
1,360,354
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 9. | | | Briarwood Mall | | | MI | | | Ann Arbor | | |
100.0%
|
| | | | |
923,526
|
| |
09/01/26
|
| | | | |
3.29%
|
| | Fixed | | |
165,000
|
| |
165,000
|
|
| | 10. | | | Brickell City Centre | | | FL | | | Miami | | |
100.0%
|
| | | | |
476,994
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 11. | | | Broadway Square | | | TX | | | Tyler | | |
100.0%
|
| | | | |
613,437
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 12. | | | Burlington Mall | | | MA | | | Burlington (Boston) | | |
100.0%
|
| | | | |
1,258,184
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 13. | | | Cape Cod Mall | | | MA | | | Hyannis | | |
56.4%
|
| | | | |
712,012
|
| |
06/01/35
|
| | | | |
6.46%
|
| | Fixed | | |
54,000
|
| |
30,440
|
|
| | 14. | | | Castleton Square | | | IN | | | Indianapolis | | |
100.0%
|
| | | | |
1,365,054
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 15. | | | Cherry Creek Shopping Center | | | CO | | | Denver | | |
50.0%
|
| | | | |
1,056,821
|
| |
06/01/28
|
| | | | |
3.85%
|
| | Fixed | | |
550,000
|
| |
275,000
|
|
| | 16. | | | Cielo Vista Mall | | | TX | | | El Paso | | |
100.0%
|
| | | | |
1,243,437
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 17. | | | City Creek Center | | | UT | | | Salt Lake City | | |
100.0%
|
| | | | |
632,200
|
| |
05/01/29
|
| | | | |
7.63%
|
| | Fixed | | |
70,000
|
| |
70,000
|
|
| | 18. | | | Coconut Point | | | FL | | | Estero | | |
50.0%
|
| | | | |
1,114,193
|
| |
10/01/26
|
| | | | |
3.95%
|
| | Fixed | | |
161,300
|
| |
80,650
|
|
| | 19. | | | College Mall | | | IN | | | Bloomington | | |
100.0%
|
| | | | |
577,960
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 20. | | | Columbia Center | | | WA | | | Kennewick | | |
100.0%
|
| | | | |
763,711
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 21. | | | Copley Place | | | MA | | | Boston | | |
94.4%
|
| |
(4)
|
| |
1,176,901
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 22. | | | Coral Square | | | FL | | | Coral Springs (Miami) | | |
97.2%
|
| | | | |
942,532
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 23. | | | Cordova Mall | | | FL | | | Pensacola | | |
100.0%
|
| | | | |
932,538
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 24. | | | Dadeland Mall | | | FL | | | Miami | | |
50.0%
|
| | | | |
1,510,810
|
| |
01/05/27
|
| | | | |
3.11%
|
| | Fixed | | |
348,214
|
| |
174,107
|
|
| | 25. | | | Del Amo Fashion Center | | | CA | | | Torrance (Los Angeles) | | |
50.0%
|
| | | | |
2,504,581
|
| |
06/01/27
|
| | | | |
3.66%
|
| | Fixed | | |
585,000
|
| |
292,500
|
|
| | 26. | | | Domain, The | | | TX | | | Austin | | |
100.0%
|
| | | | |
1,222,241
|
| |
07/01/31
|
| | | | |
3.09%
|
| | Fixed | | |
210,000
|
| |
210,000
|
|
| | 27. | | | Empire Mall | | | SD | | | Sioux Falls | | |
100.0%
|
| | | | |
1,164,398
|
| |
10/01/30
|
| | | | |
6.72%
|
| | Fixed | | |
120,000
|
| |
120,000
|
|
| | 28. | | | Falls, The | | | FL | | | Miami | | |
50.0%
|
| | | | |
709,836
|
| |
06/01/36
|
| | | | |
6.98%
|
| | Fixed | | |
130,000
|
| |
65,000
|
|
| | 29. | | |
Fashion Centre at Pentagon City, The
|
| | VA | | | Arlington (Washington, DC) | | |
42.5%
|
| | | | |
1,032,703
|
| |
04/01/31
|
| | | | |
5.70%
|
| | Fixed | | |
465,000
|
| |
197,625
|
|
| | 30. | | | Fashion Mall at Keystone, The | | | IN | | | Indianapolis | | |
100.0%
|
| | | | |
583,271
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 31. | | | Fashion Valley | | | CA | | | San Diego | | |
50.0%
|
| | | | |
1,681,645
|
| |
06/01/33
|
| | | | |
5.73%
|
| | Fixed | | |
450,000
|
| |
225,000
|
|
| | 32. | | | Firewheel Town Center | | | TX | | | Garland (Dallas) | | |
100.0%
|
| | | | |
992,991
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 33. | | | Florida Mall, The | | | FL | | | Orlando | | |
50.0%
|
| | | | |
1,725,463
|
| |
02/09/31
|
| |
(5)(22)
|
| |
5.62%
|
| | Variable | | |
615,000
|
| |
307,500
|
|
| | 34. | | | Forum Shops at Caesars Palace, The | | | NV | | | Las Vegas | | |
100.0%
|
| | | | |
673,121
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 35. | | | Galleria, The | | | TX | | | Houston | | |
50.4%
|
| | | | |
1,991,892
|
| |
02/01/35
|
| | | | |
5.65%
|
| | Fixed | | |
1,200,000
|
| |
604,440
|
|
| | 36. | | | Gardens Mall, The | | | FL | | | Palm Beach Gardens | | |
50.0%
|
| | | | |
1,387,768
|
| |
07/15/28
|
| | | | |
5.63%
|
| | Fixed | | |
205,000
|
| |
102,500
|
|
| | 37. | | | Gardens on El Paseo, The | | | CA | | | Palm Desert | | |
100.0%
|
| | | | |
238,075
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 38. | | | Greenwood Park Mall | | | IN | | | Greenwood (Indianapolis) | | |
100.0%
|
| | | | |
1,276,893
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 39. | | | Haywood Mall | | | SC | | | Greenville | | |
100.0%
|
| | | | |
1,249,684
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
30
|
|
| | | | | | | | | | | | | | | | | | | | | | |
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. | | | International Market Place | | | HI | | | Waikiki, Honolulu | | |
100.0%
|
| | | | |
338,257
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 41. | | | International Plaza | | | FL | | | Tampa | | |
50.1%
|
| | | | |
1,304,246
|
| |
11/01/30
|
| | | | |
5.04%
|
| | Fixed | | |
575,000
|
| |
288,075
|
|
| | 42. | | | King of Prussia | | | PA | | | King of Prussia (Philadelphia) | | |
100.0%
|
| | | | |
2,685,030
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 43. | | | La Plaza | | | TX | | | McAllen | | |
100.0%
|
| | | | |
1,323,772
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 44. | | | Lakeline Mall | | | TX | | | Cedar Park (Austin) | | |
100.0%
|
| | | | |
1,097,765
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 45. | | | Lehigh Valley Mall | | | PA | | | Whitehall | | |
50.0%
|
| | | | |
1,190,678
|
| |
11/01/27
|
| | | | |
4.06%
|
| | Fixed | | |
166,013
|
| |
83,007
|
|
| | 46. | | | Lenox Square | | | GA | | | Atlanta | | |
100.0%
|
| | | | |
1,546,505
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 47. | | | Mall at Green Hills, The | | | TN | | | Nashville | | |
100.0%
|
| | | | |
1,048,919
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 48. | | | Mall at Millenia, The | | | FL | | | Orlando | | |
50.0%
|
| | | | |
1,123,133
|
| |
10/15/29
|
| | | | |
5.41%
|
| | Fixed | | |
450,000
|
| |
225,000
|
|
| | 49. | | | Mall at Rockingham Park, The | | | NH | | | Salem (Boston) | | |
28.2%
|
| | | | |
1,065,423
|
| |
06/01/26
|
| |
(15)
|
| |
4.04%
|
| | Fixed | | |
262,000
|
| |
73,845
|
|
| | 50. | | | Mall at Short Hills, The | | | NJ | | | Short Hills | | |
100.0%
|
| | | | |
1,412,348
|
| |
10/01/27
|
| | | | |
3.48%
|
| | Fixed | | |
1,000,000
|
| |
1,000,000
|
|
| | 51. | | | Mall at University Town Center, The | | | FL | | | Sarasota | | |
50.0%
|
| | | | |
978,489
|
| |
11/01/26
|
| | | | |
3.40%
|
| | Fixed | | |
259,525
|
| |
129,763
|
|
| | 52. | | | Mall of Georgia | | | GA | | | Buford (Atlanta) | | |
100.0%
|
| | | | |
1,832,424
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 53. | | | Mall of New Hampshire, The | | | NH | | | Manchester | | |
56.4%
|
| | | | |
801,910
|
| |
07/01/27
|
| |
(5)
|
| |
4.11%
|
| | Fixed | | |
150,000
|
| |
84,555
|
|
| | 54. | | | Mall of San Juan, The | | | PR | | | San Juan | | |
95.0%
|
| | | | |
622,542
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 55. | | | McCain Mall | | | AR | | | N. Little Rock | | |
100.0%
|
| | | | |
789,502
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 56. | | | Meadowood Mall | | | NV | | | Reno | | |
50.0%
|
| | | | |
931,182
|
| |
12/01/26
|
| | | | |
5.70%
|
| | Fixed | | |
97,901
|
| |
48,951
|
|
| | 57. | | | Menlo Park Mall | | | NJ | | | Edison (New York) | | |
100.0%
|
| | | | |
1,294,586
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 58. | | | Miami International Mall | | | FL | | | Miami | | |
95.0%
|
| | | | |
1,079,905
|
| |
02/06/27
|
| | | | |
7.92%
|
| | Fixed | | |
145,361
|
| |
138,087
|
|
| | 59. | | | Midland Park Mall | | | TX | | | Midland | | |
100.0%
|
| | | | |
645,648
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 60. | | | Miller Hill Mall | | | MN | | | Duluth | | |
100.0%
|
| | | | |
819,996
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 61. | | | North East Mall | | | TX | | | Hurst (Dallas) | | |
100.0%
|
| | | | |
1,543,304
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 62. | | | Northshore Mall | | | MA | | | Peabody (Boston) | | |
56.4%
|
| | | | |
1,561,971
|
| |
01/01/31
|
| | | | |
6.36%
|
| | Fixed | | |
175,000
|
| |
98,648
|
|
| | 63. | | | Ocean County Mall | | | NJ | | | Toms River (New York) | | |
100.0%
|
| | | | |
889,900
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 64. | | | Orland Square | | | IL | | | Orland Park (Chicago) | | |
100.0%
|
| | | | |
1,229,266
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 65. | | | Penn Square Mall | | | OK | | | Oklahoma City | | |
94.5%
|
| | | | |
1,081,581
|
| |
01/01/29
|
| |
(5)
|
| |
3.84%
|
| | Fixed | | |
280,800
|
| |
265,345
|
|
| | 66. | | | Pheasant Lane Mall | | | NH | | | Nashua | | |
100.0%
|
| |
(6)
|
| |
977,486
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 67. | | | Phillips Place | | | NC | | | Charlotte | | |
100.0%
|
| | | | |
133,029
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 68. | | | Phipps Plaza | | | GA | | | Atlanta | | |
100.0%
|
| | | | |
1,127,268
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 69. | | | Plaza Carolina | | | PR | | | Carolina (San Juan) | | |
100.0%
|
| | | | |
1,151,951
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 70. | | | Prien Lake Mall | | | LA | | | Lake Charles | | |
100.0%
|
| | | | |
718,027
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 71. | | | Quaker Bridge Mall | | | NJ | | | Lawrenceville | | |
50.0%
|
| | | | |
1,079,600
|
| |
05/01/26
|
| |
(15)
|
| |
4.50%
|
| | Fixed | | |
180,000
|
| |
90,000
|
|
| | 72. | | | Rockaway Townsquare | | | NJ | | | Rockaway (New York) | | |
100.0%
|
| | | | |
1,241,760
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 73. | | | Roosevelt Field | | | NY | | | Garden City (New York) | | |
100.0%
|
| | | | |
2,355,275
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 74. | | | Ross Park Mall | | | PA | | | Pittsburgh | | |
100.0%
|
| | | | |
1,185,075
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 75. | | | Santa Rosa Plaza | | | CA | | | Santa Rosa | | |
100.0%
|
| | | | |
697,833
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 76. | | | Shops at Chestnut Hill, The | | | MA | | | Chestnut Hill (Boston) | | |
94.4%
|
| | | | |
470,264
|
| |
08/31/33
|
| | | | |
6.66%
|
| | Fixed | | |
90,517
|
| |
85,484
|
|
| | 77. | | | Shops at Clearfork, The | | | TX | | | Fort Worth | | |
45.0%
|
| | | | |
602,282
|
| |
03/11/30
|
| |
(16)
|
| |
2.92%
|
| | Fixed | | |
145,000
|
| |
65,250
|
|
| | | | | | | | | | | | | | | | | | | | | | |
03/11/30
|
| | | | |
6.77%
|
| |
Variable
|
| |
8,505
|
| |
3,827
|
|
| | 78. | | | Shops at Crystals, The | | | NV | | | Las Vegas | | |
50.0%
|
| | | | |
283,143
|
| |
05/01/31
|
| | | | |
4.83%
|
| | Fixed | | |
750,000
|
| |
375,000
|
|
| | 79. | | | Shops at Mission Viejo, The | | | CA | | | Mission Viejo (Los Angeles) | | |
51.0%
|
| | | | |
1,279,604
|
| |
01/01/35
|
| | | | |
6.73%
|
| | Fixed | | |
180,000
|
| |
91,800
|
|
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
31
|
|
| | | | | | | | | | | | | | | | | | | | | | |
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. | | | Shops at Riverside, The | | | NJ | | | Hackensack (New York) | | |
100.0%
|
| | | | |
726,895
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 81. | | | Smith Haven Mall | | | NY | | | Lake Grove (New York) | | |
100.0%
|
| | | | |
1,257,894
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 82. | | | South Hills Village | | | PA | | | Pittsburgh | | |
100.0%
|
| | | | |
1,123,562
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 83. | | | South Shore Plaza | | | MA | | | Braintree (Boston) | | |
100.0%
|
| | | | |
1,582,100
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 84. | | | Southdale Center | | | MN | | | Edina (Minneapolis) | | |
100.0%
|
| | | | |
1,157,887
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 85. | | | SouthPark | | | NC | | | Charlotte | | |
100.0%
|
| | | | |
1,701,224
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 86. | | | St. Charles Towne Center | | | MD | | | Waldorf (Washington, DC) | | |
100.0%
|
| | | | |
977,171
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 87. | | | St. Johns Town Center | | | FL | | | Jacksonville | | |
50.0%
|
| | | | |
1,428,461
|
| |
06/01/34
|
| | | | |
5.95%
|
| | Fixed | | |
360,000
|
| |
180,001
|
|
| | 88. | | | Stanford Shopping Center | | | CA | | | Palo Alto (San Jose) | | |
94.4%
|
| |
(4)
|
| |
1,322,410
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 89. | | | Stoneridge Shopping Center | | | CA | | | Pleasanton (San Francisco) | | |
49.9%
|
| | | | |
1,295,235
|
| |
09/05/26
|
| | | | |
3.50%
|
| | Fixed | | |
330,000
|
| |
164,670
|
|
| | 90. | | | Summit Mall | | | OH | | | Akron | | |
100.0%
|
| | | | |
774,217
|
| |
10/01/26
|
| | | | |
3.31%
|
| | Fixed | | |
85,000
|
| |
85,000
|
|
| | 91. | | | Tacoma Mall | | | WA | | | Tacoma (Seattle) | | |
100.0%
|
| | | | |
1,268,689
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 92. | | | Tippecanoe Mall | | | IN | | | Lafayette | | |
100.0%
|
| | | | |
864,871
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 93. | | | Town Center at Boca Raton | | | FL | | | Boca Raton (Miami) | | |
100.0%
|
| | | | |
1,763,779
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 94. | | | Towne East Square | | | KS | | | Wichita | | |
100.0%
|
| | | | |
1,178,677
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 95. | | | Treasure Coast Square | | | FL | | | Jensen Beach | | |
100.0%
|
| | | | |
873,873
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 96. | | | Twelve Oaks Mall | | | MI | | | Novi | | |
100.0%
|
| | | | |
1,515,901
|
| |
03/06/28
|
| | | | |
4.85%
|
| | Fixed | | |
257,057
|
| |
257,057
|
|
| | 97. | | | Tyrone Square | | | FL | | | St. Petersburg (Tampa) | | |
100.0%
|
| | | | |
957,781
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 98. | | | University Park Mall | | | IN | | | Mishawaka | | |
100.0%
|
| | | | |
907,664
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 99. | | | Walt Whitman Shops | | | NY | | | Huntington Station (New York) | | |
100.0%
|
| | | | |
1,084,779
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| |
100.
|
| | Waterside Shops | | | FL | | | Naples | | |
50.0%
|
| | | | |
300,546
|
| |
05/15/31
|
| | | | |
4.99%
|
| | Fixed | | |
195,000
|
| |
97,500
|
|
| |
101.
|
| | West Town Mall | | | TN | | | Knoxville | | |
50.0%
|
| | | | |
1,275,964
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| |
102.
|
| | Westchester, The | | | NY | | | White Plains (New York) | | |
40.0%
|
| | | | |
803,056
|
| |
02/01/30
|
| | | | |
3.25%
|
| | Fixed | | |
400,000
|
| |
160,000
|
|
| |
103.
|
| | Westfarms | | | CT | | | West Hartford | | |
78.9%
|
| | | | |
1,265,855
|
| |
09/06/28
|
| | | | |
7.80%
|
| | Fixed | | |
242,000
|
| |
191,035
|
|
| |
104.
|
| | White Oaks Mall | | | IL | | | Springfield | | |
88.6%
|
| | | | |
922,632
|
| |
06/15/27
|
| | | | |
6.98%
|
| | Fixed | | |
31,650
|
| |
28,055
|
|
| |
105.
|
| | Wolfchase Galleria | | | TN | | | Memphis | | |
94.5%
|
| | | | |
1,149,419
|
| |
11/01/26
|
| | | | |
4.15%
|
| | Fixed | | |
155,152
|
| |
146,612
|
|
| |
106.
|
| | Woodfield Mall | | | IL | | | Schaumburg (Chicago) | | |
50.0%
|
| | | | |
2,154,937
|
| |
12/01/33
|
| | | | |
6.71%
|
| | Fixed | | |
294,000
|
| |
147,000
|
|
| |
107.
|
| | Woodland Hills Mall | | | OK | | | Tulsa | | |
94.5%
|
| | | | |
1,238,604
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | | | | Total Mall Square Footage | | | | | | | | |
|
| | | | |
119,014,925
|
| | | | | | | |
|
| | | | |
|
| |
|
|
| | | | ||||||||||||||||||||||||||||||||||||
| | | | | Lifestyle Centers | | |||||||||||||||||||||||||||||||||
| | 1. | | | ABQ Uptown | | | NM | | | Albuquerque | | |
100.0%
|
| | | | |
228,831
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 2. | | | Hamilton Town Center | | | IN | | | Noblesville (Indianapolis) | | |
50.0%
|
| | | | |
679,376
|
| |
02/24/30
|
| |
(5)
|
| |
5.77%
|
| |
Variable
|
| |
92,104
|
| |
46,052
|
|
| | 3. | | | Liberty Tree Mall | | | MA | | | Danvers | | |
49.1%
|
| | | | |
866,456
|
| |
05/03/28
|
| |
(16)
|
| |
6.18%
|
| | Fixed | | |
27,460
|
| |
13,493
|
|
| | 4. | | | Northgate Station | | | WA | | | Seattle | | |
100.0%
|
| | | | |
413,189
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 5. | | | Pier Park | | | FL | | | Panama City Beach | | |
65.6%
|
| | | | |
943,804
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 6. | | | University Park Village | | | TX | | | Fort Worth | | |
100.0%
|
| | | | |
171,756
|
| |
05/01/28
|
| | | | |
3.85%
|
| | Fixed | | |
48,317
|
| |
48,317
|
|
| | | | |
Total Lifestyle Centers Square
Footage |
| | | | | | | | | | | | | |
3,303,412
|
| | | | | | | | | | | | | | | | | | |
| | ||||||||||||||||||||||||||||||||||||||
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
32
|
|
| | | | | | | | | | | | | | | | | | | | | | |
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
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 2. | | | Allen Premium Outlets | | | TX | | | Allen (Dallas) | | |
100.0%
|
| | | | |
548,527
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 3. | | | Aurora Farms Premium Outlets | | | OH | | | Aurora (Cleveland) | | |
100.0%
|
| | | | |
262,326
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 4. | | | Birch Run Premium Outlets | | | MI | | | Birch Run (Detroit) | | |
100.0%
|
| | | | |
591,943
|
| |
02/01/36
|
| | | | |
6.46%
|
| | Fixed | | |
90,000
|
| |
90,000
|
|
| | 5. | | | Camarillo Premium Outlets | | | CA | | | Camarillo (Los Angeles) | | |
100.0%
|
| | | | |
691,660
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 6. | | | Carlsbad Premium Outlets | | | CA | | | Carlsbad (San Diego) | | |
100.0%
|
| | | | |
288,968
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 7. | | | Carolina Premium Outlets | | | NC | | | Smithfield (Raleigh) | | |
100.0%
|
| | | | |
439,041
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 8. | | | Charlotte Premium Outlets | | | NC | | | Charlotte | | |
50.0%
|
| | | | |
398,346
|
| |
07/01/28
|
| | | | |
4.27%
|
| | Fixed | | |
94,893
|
| |
47,447
|
|
| | 9. | | | Chicago Premium Outlets | | | IL | | | Aurora (Chicago) | | |
100.0%
|
| | | | |
683,020
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 10. | | | Cincinnati Premium Outlets | | | OH | | | Monroe (Cincinnati) | | |
100.0%
|
| | | | |
401,202
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 11. | | | Clarksburg Premium Outlets | | | MD | | | Clarksburg (Washington, DC) | | |
66.0%
|
| | | | |
381,680
|
| |
01/01/28
|
| | | | |
3.95%
|
| | Fixed | | |
149,808
|
| |
98,873
|
|
| | 12. | | | Clinton Premium Outlets | | | CT | | | Clinton | | |
100.0%
|
| | | | |
276,105
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 13. | | | Denver Premium Outlets | | | CO | | | Thornton (Denver) | | |
100.0%
|
| | | | |
328,391
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 14. | | | Desert Hills Premium Outlets | | | CA | | | Cabazon (Palm Springs) | | |
100.0%
|
| | | | |
662,324
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 15. | | | Ellenton Premium Outlets | | | FL | | | Ellenton (Tampa) | | |
100.0%
|
| | | | |
477,112
|
| |
12/01/35
|
| | | | |
6.21%
|
| | Fixed | | |
120,000
|
| |
120,000
|
|
| | 16. | | | Folsom Premium Outlets | | | CA | | | Folsom (Sacramento) | | |
100.0%
|
| | | | |
295,981
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 17. | | | Gilroy Premium Outlets | | | CA | | | Gilroy (San Jose) | | |
100.0%
|
| | | | |
503,205
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 18. | | | Gloucester Premium Outlets | | | NJ | | | Blackwood (Philadelphia) | | |
66.7%
|
| | | | |
376,062
|
| |
03/01/33
|
| | | | |
6.12%
|
| | Fixed | | |
75,000
|
| |
50,003
|
|
| | 19. | | | Grand Prairie Premium Outlets | | | TX | | | Grand Prairie (Dallas) | | |
100.0%
|
| | | | |
423,782
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 20. | | | Grove City Premium Outlets | | | PA | | | Grove City (Pittsburgh) | | |
100.0%
|
| | | | |
517,298
|
| |
12/01/28
|
| |
(5)
|
| |
7.31%
|
| | Fixed | | |
140,000
|
| |
140,000
|
|
| | 21. | | | Gulfport Premium Outlets | | | MS | | | Gulfport | | |
100.0%
|
| | | | |
302,066
|
| |
12/01/28
|
| |
(5)
|
| |
7.35%
|
| | Fixed | | |
50,000
|
| |
50,000
|
|
| | 22. | | | Hagerstown Premium Outlets | | | MD | | | Hagerstown (Baltimore/ Washington, DC) |
| |
100.0%
|
| | | | |
485,748
|
| |
02/06/26
|
| |
(15)
|
| |
4.26%
|
| | Fixed | | |
68,365
|
| |
68,365
|
|
| | 23. | | | Houston Premium Outlets | | | TX | | | Cypress (Houston) | | |
100.0%
|
| | | | |
556,249
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 24. | | | Indiana Premium Outlets | | | IN | | | Edinburgh (Indianapolis) | | |
100.0%
|
| | | | |
374,148
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 25. | | | Jackson Premium Outlets | | | NJ | | | Jackson (New York) | | |
100.0%
|
| | | | |
285,570
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 26. | | | Jersey Shore Premium Outlets | | | NJ | | | Tinton Falls (New York) | | |
100.0%
|
| | | | |
434,745
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 27. | | | Johnson Creek Premium Outlets | | | WI | | | Johnson Creek | | |
100.0%
|
| | | | |
275,073
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 28. | | | Kittery Premium Outlets | | | ME | | | Kittery | | |
100.0%
|
| | | | |
241,809
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 29. | | | Las Americas Premium Outlets | | | CA | | | San Diego | | |
100.0%
|
| | | | |
684,670
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 30. | | | Las Vegas North Premium Outlets | | | NV | | | Las Vegas | | |
100.0%
|
| | | | |
674,861
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 31. | | | Las Vegas South Premium Outlets | | | NV | | | Las Vegas | | |
100.0%
|
| | | | |
541,666
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 32. | | | Leesburg Premium Outlets | | | VA | | | Leesburg (Washington, DC) | | |
100.0%
|
| | | | |
476,809
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 33. | | | Lighthouse Place Premium Outlets | | | IN | | | Michigan City (Chicago, IL) | | |
100.0%
|
| | | | |
440,047
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 34. | | | Merrimack Premium Outlets | | | NH | | | Merrimack | | |
100.0%
|
| | | | |
409,052
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 35. | | | Napa Premium Outlets | | | CA | | | Napa | | |
100.0%
|
| | | | |
177,002
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 36. | | | Norfolk Premium Outlets | | | VA | | | Norfolk | | |
65.0%
|
| | | | |
329,801
|
| |
04/01/32
|
| | | | |
4.50%
|
| | Fixed | | |
72,415
|
| |
47,070
|
|
| | 37. | | | North Bend Premium Outlets | | | WA | | | North Bend (Seattle) | | |
100.0%
|
| | | | |
189,132
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 38. | | | North Georgia Premium Outlets | | | GA | | | Dawsonville (Atlanta) | | |
100.0%
|
| | | | |
536,447
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
33
|
|
| | | | | | | | | | | | | | | | | | | | | | |
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
|
| |||||||||||||||||||||||||||
| |
39.
|
| |
Orlando International Premium Outlets
|
| | FL | | | Orlando | | |
100.0%
|
| | | | |
775,225
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 40. | | | Orlando Vineland Premium Outlets | | | FL | | | Orlando | | |
100.0%
|
| | | | |
658,277
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 41. | | | Petaluma Village Premium Outlets | | | CA | | | Petaluma (San Francisco) | | |
100.0%
|
| | | | |
199,194
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 42. | | | Philadelphia Premium Outlets | | | PA | | | Limerick (Philadelphia) | | |
100.0%
|
| | | | |
546,608
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 43. | | | Phoenix Premium Outlets | | | AZ | | | Chandler (Phoenix) | | |
100.0%
|
| | | | |
356,309
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 44. | | | Pismo Beach Premium Outlets | | | CA | | | Pismo Beach | | |
100.0%
|
| | | | |
147,603
|
| |
09/06/26
|
| |
(9)
|
| |
3.33%
|
| |
Fixed
|
| |
28,909
|
| |
28,909
|
|
| | 45. | | | Pleasant Prairie Premium Outlets | | | WI | | | Pleasant Prairie (Chicago, IL/ Milwaukee) |
| |
100.0%
|
| | | | |
387,841
|
| |
09/01/27
|
| | | | |
4.00%
|
| |
Fixed
|
| |
145,000
|
| |
145,000
|
|
| | 46. | | | Pocono Premium Outlets | | | PA | | | Tannersville | | |
100.0%
|
| | | | |
411,916
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 47. | | | Puerto Rico Premium Outlets | | | PR | | | Barceloneta | | |
100.0%
|
| | | | |
353,167
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 48. | | | Queenstown Premium Outlets | | | MD | | | Queenstown (Baltimore) | | |
100.0%
|
| | | | |
289,420
|
| |
09/06/26
|
| |
(9)
|
| |
3.33%
|
| |
Fixed
|
| |
50,785
|
| |
50,785
|
|
| | 49. | | | Rio Grande Valley Premium Outlets | | | TX | | | Mercedes (McAllen) | | |
100.0%
|
| | | | |
595,188
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 50. | | | Round Rock Premium Outlets | | | TX | | | Round Rock (Austin) | | |
100.0%
|
| | | | |
495,662
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 51. | | | San Francisco Premium Outlets | | | CA | | | Livermore (San Francisco) | | |
100.0%
|
| | | | |
697,017
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 52. | | | San Marcos Premium Outlets | | | TX | | | San Marcos (Austin/ San Antonio) |
| |
100.0%
|
| | | | |
730,253
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 53. | | | Seattle Premium Outlets | | | WA | | | Tulalip (Seattle) | | |
100.0%
|
| | | | |
554,529
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 54. | | | Silver Sands Premium Outlets | | | FL | | | Destin | | |
50.0%
|
| | | | |
445,942
|
| |
03/01/32
|
| | | | |
3.96%
|
| |
Fixed
|
| |
140,000
|
| |
70,000
|
|
| | 55. | | | St. Augustine Premium Outlets | | | FL | | | St. Augustine (Jacksonville) | | |
100.0%
|
| | | | |
327,754
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 56. | | | St. Louis Premium Outlets | | | MO | | | St. Louis (Chesterfield) | | |
60.0%
|
| | | | |
351,416
|
| |
10/06/27
|
| | | | |
4.06%
|
| |
Fixed
|
| |
79,849
|
| |
47,909
|
|
| | 57. | | | Tampa Premium Outlets | | | FL | | | Lutz (Tampa) | | |
100.0%
|
| | | | |
468,094
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 58. | | | Tanger Outlets — Columbus | | | OH | | | Sunbury (Columbus) | | |
50.0%
|
| |
(25)
|
| |
354,857
|
| |
10/01/32
|
| | | | |
6.25%
|
| |
Fixed
|
| |
71,000
|
| |
35,500
|
|
| | 59. | | | Tanger Outlets — Galveston/Houston | | | TX | | | Texas City | | |
50.0%
|
| |
(25)
|
| |
348,588
|
| |
06/26/30
|
| |
(20)
|
| |
5.06%
|
| |
Fixed
|
| |
60,000
|
| |
30,000
|
|
| | 60. | | | Tucson Premium Outlets | | | AZ | | | Marana (Tucson) | | |
100.0%
|
| | | | |
364,384
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 61. | | | Tulsa Premium Outlets | | | OK | | | Jenks (Tulsa) | | |
100.0%
|
| | | | |
338,472
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 62. | | | Twin Cities Premium Outlets | | | MN | | | Eagan | | |
35.0%
|
| | | | |
401,435
|
| |
11/01/34
|
| | | | |
6.70%
|
| |
Fixed
|
| |
95,000
|
| |
33,250
|
|
| | 63. | | | Vacaville Premium Outlets | | | CA | | | Vacaville | | |
100.0%
|
| | | | |
437,826
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 64. | | | Waikele Premium Outlets | | | HI | | | Waipahu (Honolulu) | | |
100.0%
|
| | | | |
219,193
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 65. | | | Williamsburg Premium Outlets | | | VA | | | Williamsburg | | |
100.0%
|
| | | | |
507,069
|
| |
02/06/29
|
| | | | |
4.23%
|
| |
Fixed
|
| |
183,733
|
| |
183,733
|
|
| | 66. | | | Woodburn Premium Outlets | | | OR | | | Woodburn (Portland) | | |
100.0%
|
| | | | |
389,223
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 67. | | |
Woodbury Common Premium Outlets
|
| | NY | | | Central Valley (New York) | | |
100.0%
|
| | | | |
922,902
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 68. | | | Wrentham Village Premium Outlets | | | MA | | | Wrentham (Boston) | | |
100.0%
|
| | | | |
673,001
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | | | | Total U.S. Premium Outlet Square Footage | | | | | | | | | | | |
30,011,381
|
| | | | | | | | | | | | | | | | | | | |||
| | ||||||||||||||||||||||||||||||||||||||
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
34
|
|
| | | | | | | | | | | | | | | | | | | | | | |
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%
|
| | | | |
1,221,773
|
| |
07/01/36
|
| | | | |
6.66%
|
| | Fixed | | |
135,000
|
| |
135,000
|
|
| | 2. | | | Arundel Mills | | | MD | | | Hanover (Baltimore) | | |
59.3%
|
| | | | |
1,955,126
|
| |
11/01/33
|
| | | | |
5.75%
|
| | Fixed | | |
360,000
|
| |
213,301
|
|
| | 3. | | | Colorado Mills | | | CO | | | Lakewood (Denver) | | |
37.5%
|
| | | | |
1,379,339
|
| |
11/01/26
|
| | | | |
4.28%
|
| | Fixed | | |
92,203
|
| |
34,576
|
|
| | | | | | | | | | | | | | | | | | | | | | |
07/01/31
|
| | | | |
2.80%
|
| | Fixed | | |
30,000
|
| |
11,250
|
|
| | 4. | | | Concord Mills | | | NC | | | Concord (Charlotte) | | |
59.3%
|
| | | | |
1,368,414
|
| |
11/01/32
|
| | | | |
6.55%
|
| | Fixed | | |
225,677
|
| |
133,736
|
|
| | 5. | | | Dolphin Mall | | | FL | | | Miami | | |
100.0%
|
| | | | |
1,400,544
|
| |
12/09/29
|
| |
(5)(24)
|
| |
5.50%
|
| | Fixed | | |
1,000,000
|
| |
1,000,000
|
|
| | 6. | | | Grapevine Mills | | | TX | | | Grapevine (Dallas) | | |
59.3%
|
| | | | |
1,779,098
|
| |
07/01/34
|
| | | | |
6.26%
|
| | Fixed | | |
250,000
|
| |
148,150
|
|
| | 7. | | | Great Lakes Crossing Outlets | | | MI | | | Auburn Hills | | |
100.0%
|
| | | | |
1,353,579
|
| |
02/01/33
|
| | | | |
6.52%
|
| | Fixed | | |
180,000
|
| |
180,000
|
|
| | 8. | | | Great Mall | | | CA | | | Milpitas (San Jose) | | |
100.0%
|
| | | | |
1,374,956
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 9. | | | Gurnee Mills | | | IL | | | Gurnee (Chicago) | | |
100.0%
|
| | | | |
1,934,272
|
| |
10/01/26
|
| | | | |
3.99%
|
| | Fixed | | |
257,710
|
| |
257,710
|
|
| | 10. | | | Katy Mills | | | TX | | | Katy (Houston) | | |
62.5%
|
| |
(7)
|
| |
1,679,911
|
| |
08/01/32
|
| | | | |
5.77%
|
| | Fixed | | |
123,510
|
| |
77,194
|
|
| | 11. | | | Mills at Jersey Gardens, The | | | NJ | | | Elizabeth | | |
100.0%
|
| | | | |
1,309,413
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 12. | | | Ontario Mills | | | CA | | | Ontario (Riverside) | | |
50.0%
|
| | | | |
1,430,333
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 13. | | | Opry Mills | | | TN | | | Nashville | | |
100.0%
|
| | | | |
1,153,424
|
| |
07/01/26
|
| |
(26)
|
| |
4.09%
|
| | Fixed | | |
375,000
|
| |
375,000
|
|
| | 14. | | | Outlets at Orange, The | | | CA | | | Orange (Los Angeles) | | |
100.0%
|
| | | | |
863,355
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | 15. | | | Potomac Mills | | | VA | | |
Woodbridge (Washington, DC)
|
| |
100.0%
|
| | | | |
1,565,134
|
| |
11/01/26
|
| | | | |
3.46%
|
| | Fixed | | |
416,000
|
| |
416,000
|
|
| | 16. | | | Sawgrass Mills | | | FL | | | Sunrise (Miami) | | |
100.0%
|
| | | | |
2,364,766
|
| |
(3)
|
| | | | | | | | | | | | | | | |
| | | | | Total The Mills Square Footage | | | | | | | | | | | | | | |
24,133,437
|
| | | | | | | ||||||||||||
| | | | | |||||||||||||||||||||||||||||||||||
| | | | | Other Properties | | | | | | | | |
|
| | | | |
|
| | | | | | | |
|
| | | | |
|
| |
|
|
| | | | | Calhoun Outlet Marketplace, Dover Mall, Finger Lakes Premium Outlets, Florida Keys Outlet Marketplace, Gaffney Outlet Marketplace, Lee Premium Outlets, Orlando Outlet Marketplace, Oxford Valley Mall, Philadelphia Mills, Southridge Mall, Springfield Mall, Square One Mall, Sugarloaf Mills, Sunvalley Shopping Center, The Avenues |
| | | | | | | | | | |
(7)(8)(10)
|
| | | | | | | |
944,017
|
| |
295,074
|
| |||||||||
| | | | |
Total Other Properties Square
Footage |
| | | | | | | | | | |
11,834,313
|
| | | | | | | |||||||||||||||
| | | | | | | | | | | | | | | | ||||||||||||||||||||||||
| | | | |
TOTAL U.S. SQUARE FOOTAGE (11)(12)
|
| | | | | | | | | | |
188,297,468
|
| | | | | | | |||||||||||||||
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
35
|
|
| | | | | | | | | | | | | | | | | | | | | | |
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
|
| |
(2)
|
| |
2.00%
|
| |
Fixed
|
| |
206,296
|
| |
185,666
|
| |||
| | | | |
Austria Square Footage
|
| | | | | | | | | | |
118,000
|
| | | | | | | | | | | | | | | | | | | |||
| | | | |
CANADA
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| |
2.
|
| |
Premium Outlet Collection
Edmonton IA |
| |
Edmonton (Alberta)
|
| |
50.0%
|
| | | | |
422,000
|
| |
11/30/27
|
| |
(2)
|
| |
3.90%
|
| |
Variable
|
| |
95,993
|
| |
47,997
|
| |||
| |
3.
|
| |
Premium Outlets Montréal
|
| |
Montréal (Quebec)
|
| |
50.0%
|
| | | | |
367,500
|
| |
09/01/31
|
| |
(2)
|
| |
4.69%
|
| |
Fixed
|
| |
84,401
|
| |
42,201
|
| |||
| |
4.
|
| |
Toronto Premium Outlets
|
| |
Toronto (Ontario)
|
| |
50.0%
|
| | | | |
504,900
|
| |
(3)
|
| | | | | | | | | | | | | | | | |||
| |
5.
|
| |
Vancouver Designer Outlet
|
| |
Vancouver (British Columbia)
|
| |
45.0%
|
| | | | |
326,000
|
| |
12/01/27
|
| |
(2)
|
| |
4.49%
|
| |
Variable
|
| |
58,026
|
| |
26,112
|
| |||
| | | | | | | | | | | | | | | | | | | |
12/01/27
|
| |
(2)(16)
|
| |
5.81%
|
| |
Fixed
|
| |
58,026
|
| |
26,112
|
| |||
| | | | |
Canada Square Footage
|
| | | | | | | | | | |
1,620,400
|
| | | | | | | | | | | | | | | | | | | |||
| | | | |
CHINA
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| |
6.
|
| |
CityOn.Xian
|
| |
Xi’an
|
| |
25.0%
|
| | | | |
995,000
|
| |
03/14/29
|
| |
(2)(23)
|
| |
3.60%
|
| |
Variable
|
| |
70,641
|
| |
17,660
|
| |||
| |
7.
|
| |
CityOn.Zhengzhou
|
| |
Zhengzhou
|
| |
24.5%
|
| | | | |
919,000
|
| |
03/22/32
|
| |
(2)(18)
|
| |
3.85%
|
| |
Fixed
|
| |
109,827
|
| |
26,908
|
| |||
| | | | |
China Square Footage
|
| | | | | | | | | | |
1,914,000
|
| | | | | | | | | | | | | | | | | | | |||
| | | | |
FRANCE
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| |
8.
|
| |
Paris-Giverny Designer Outlet
|
| |
Vernon
|
| |
73.8%
|
| | | | |
228,000
|
| |
07/31/26
|
| |
(2)
|
| |
5.02%
|
| |
Variable
|
| |
79,628
|
| |
58,750
|
| |||
| |
9.
|
| |
Provence Designer Outlet
|
| |
Miramas
|
| |
90.0%
|
| | | | |
269,000
|
| |
07/27/27
|
| |
(2)(5)(19)
|
| |
4.00%
|
| |
Variable
|
| |
107,325
|
| |
96,593
|
| |||
| | | | |
France Square Footage
|
| | | | | | | | | | |
497,000
|
| | | | | | | | | | | | | | | | | | | |||
| | | | |
GERMANY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| |
10.
|
| |
Ochtrup Designer Outlet
|
| |
Ochtrup
|
| |
70.5%
|
| | | | |
191,500
|
| |
06/30/31
|
| |
(2) (16)
|
| |
4.04%
|
| |
Fixed
|
| |
39,927
|
| |
28,149
|
| |||
| | | | |
Germany Square Footage
|
| | | | | | | | | | |
191,500
|
| | | | | | | | | | | | | | | | | | | |||
| | | | |
INDONESIA
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| |
11.
|
| |
Jakarta Premium Outlets
|
| |
Tangerang (Jakarta)
|
| |
50.0%
|
| | | | |
302,000
|
| |
12/29/33
|
| |
(2)
|
| |
9.25%
|
| |
Fixed
|
| |
41,684
|
| |
20,842
|
| |||
| | | | |
Indonesia Square Footage
|
| | | | | | | | | | |
302,000
|
| | | | | | | | | | | | | | | | | | | |||
| | | | |
ITALY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| |
12.
|
| |
La Reggia Designer Outlet
|
| |
Marcianise (Naples)
|
| |
90.0%
|
| | | | |
344,000
|
| |
03/31/27
|
| |
(2)
|
| |
4.82%
|
| |
Variable
|
| |
32,855
|
| |
29,570
|
| |||
| | | | | | | | | | | | | | | | | | | |
03/31/27
|
| |
(2)(16)
|
| |
4.25%
|
| |
Fixed
|
| |
146,020
|
| |
131,418
|
| |||
| |
13.
|
| |
Noventa Di Piave Designer Outlet
|
| |
Venice
|
| |
90.0%
|
| | | | |
353,000
|
| |
01/23/31
|
| |
(2)
|
| |
5.00%
|
| |
Fixed
|
| |
316,672
|
| |
285,005
|
| |||
| |
14.
|
| |
The Mall Luxury Outlets Firenze
|
| |
Leccio (Florence)
|
| |
100.0%
|
| | | | |
264,750
|
| |
(3)
|
| | | | | | | | | | | | | | | | |||
| |
15.
|
| |
The Mall Luxury Outlets Sanremo
|
| |
Sanremo
|
| |
100.0%
|
| | | | |
122,300
|
| |
(3)
|
| | | | | | | | | | | | | | | | |||
| | | | |
Italy Square Footage
|
| | | | | | | | | | |
1,084,050
|
| | | | | | | | | | | | | | | | | | | |||
| | | | |
JAPAN
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| |
16.
|
| |
Ami Premium Outlets
|
| |
Ami (Tokyo)
|
| |
40.0%
|
| | | | |
315,000
|
| |
(3)
|
| | | | | | | | | | | | | | | | |||
| |
17.
|
| |
Fukaya-Hanazono Premium Outlets
|
| |
Fukaya City (Saitama)
|
| |
40.0%
|
| | | | |
296,300
|
| |
10/01/32
|
| |
(2)
|
| |
0.70%
|
| |
Fixed
|
| |
65,893
|
| |
26,357
|
| |||
| |
18.
|
| |
Gotemba Premium Outlets
|
| |
Gotemba City (Tokyo)
|
| |
40.0%
|
| | | | |
659,500
|
| |
05/31/27
|
| |
(2)
|
| |
0.31%
|
| |
Fixed
|
| |
80,055
|
| |
32,022
|
| |||
| |
19.
|
| |
Kobe-Sanda Premium Outlets
|
| |
Kobe (Osaka)
|
| |
40.0%
|
| | | | |
441,000
|
| |
(3)
|
| | | | | | | | | | | | | | | | |||
| |
20.
|
| |
Rinku Premium Outlets
|
| |
Izumisano (Osaka)
|
| |
40.0%
|
| | | | |
512,500
|
| |
07/31/27
|
| |
(2)
|
| |
0.30%
|
| |
Fixed
|
| |
36,333
|
| |
14,533
|
| |||
| |
21.
|
| |
Sano Premium Outlets
|
| |
Sano (Tokyo)
|
| |
40.0%
|
| | | | |
390,800
|
| |
02/29/28
|
| |
(2)
|
| |
1.28%
|
| |
Fixed
|
| |
28,021
|
| |
11,208
|
| |||
| |
22.
|
| |
Sendai-Izumi Premium Outlets
|
| |
Izumi Park Town (Sendai)
|
| |
40.0%
|
| | | | |
164,200
|
| |
(3)
|
| | | | | | | | | | | | | | | | |||
| |
23.
|
| |
Shisui Premium Outlets
|
| |
Shisui (Chiba)
|
| |
40.0%
|
| | | | |
434,600
|
| |
11/30/28
|
| |
(2)
|
| |
1.03%
|
| |
Fixed
|
| |
16,010
|
| |
6,404
|
| |||
| | | | | | | | | | | | | | | | | | | |
05/31/29
|
| |
(2)
|
| |
0.68%
|
| |
Fixed
|
| |
4,927
|
| |
1,971
|
| |||
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
36
|
|
| | | | | | | | | | | | | | | | | | | | | | |
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
|
| |||||||||||||||||||||||||||
| |
24.
|
| |
Toki Premium Outlets
|
| |
Toki (Nagoya)
|
| |
40.0%
|
| | | | |
367,700
|
| |
(3)
|
| | | | | | | | | | | | | | | | |||
| |
25.
|
| |
Tosu Premium Outlets
|
| |
Fukuoka (Kyushu)
|
| |
40.0%
|
| | | | |
328,400
|
| |
10/31/26
|
| |
(2)
|
| |
1.29%
|
| |
Fixed
|
| |
38,181
|
| |
15,272
|
| |||
| | | | |
Japan Square Footage
|
| | | | | | | | | | |
3,910,000
|
| | | | | | | | | | | | | | | | | | | |||
| | | | |
KOREA
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| |
26.
|
| |
Busan Premium Outlets
|
| |
Busan
|
| |
50.0%
|
| | | | |
544,200
|
| |
04/28/28
|
| |
(2)
|
| |
3.64%
|
| |
Fixed
|
| |
123,962
|
| |
61,981
|
| |||
| |
27.
|
| |
Jeju Premium Outlets
|
| |
Jeju Province
|
| |
50.0%
|
| | | | |
92,000
|
| |
(3)
|
| | | | | | | | | | | | | | | | |||
| |
28.
|
| |
Paju Premium Outlets
|
| |
Paju (Seoul)
|
| |
50.0%
|
| | | | |
558,900
|
| |
03/13/27
|
| |
(2)
|
| |
3.75%
|
| |
Fixed
|
| |
35,509
|
| |
17,755
|
| |||
| |
29.
|
| |
Siheung Premium Outlets
|
| |
Siheung (Seoul)
|
| |
50.0%
|
| | | | |
444,400
|
| |
03/15/29
|
| |
(2)
|
| |
3.99%
|
| |
Fixed
|
| |
81,352
|
| |
40,676
|
| |||
| |
30.
|
| |
Starfield Anseong
|
| |
Anseong
|
| |
49.0%
|
| | | | |
1,068,000
|
| |
02/28/28
|
| |
(2)
|
| |
3.75%
|
| |
Fixed
|
| |
225,973
|
| |
110,727
|
| |||
| |
31.
|
| |
Starfield Hanam
|
| |
Hanam
|
| |
17.2%
|
| | | | |
1,709,000
|
| |
07/28/30
|
| |
(2)
|
| |
3.72%
|
| |
Fixed
|
| |
445,489
|
| |
76,401
|
| |||
| |
32.
|
| |
Yeoju Premium Outlets
|
| |
Yeoju (Seoul)
|
| |
50.0%
|
| | | | |
551,600
|
| |
05/23/29
|
| |
(2)
|
| |
3.72%
|
| |
Fixed
|
| |
31,638
|
| |
15,819
|
| |||
| | | | |
South Korea Square Footage
|
| | | | | | | | | | |
4,968,100
|
| | | | | | | | | | | | | | | | | | | |||
| | | | |
MALAYSIA
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| |
33.
|
| |
Genting Highlands Premium Outlets
|
| |
Pahang (Kuala Lumpur)
|
| |
50.0%
|
| | | | |
277,500
|
| |
(3)
|
| | | | | | | | | | | | | | | | |||
| |
34.
|
| |
Johor Premium Outlets
|
| |
Johor (Singapore)
|
| |
50.0%
|
| | | | |
309,400
|
| |
09/30/31
|
| |
(2)
|
| |
5.19%
|
| |
Variable
|
| |
2,055
|
| |
1,028
|
| |||
| | | | |
Malaysia Square Footage
|
| | | | | | | | | | |
586,900
|
| | | | | | | | | | | | | | | | | | | |||
| | | | |
MEXICO
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| |
35.
|
| |
Premium Outlets Punta Norte
|
| |
Mexico City
|
| |
50.0%
|
| | | | |
333,000
|
| |
(3)
|
| | | | | | | | | | | | | | | | |||
| |
36.
|
| |
Premium Outlets Querétaro
|
| |
Querétaro
|
| |
50.0%
|
| | | | |
274,800
|
| |
12/20/33
|
| |
(2)
|
| |
11.03%
|
| |
Fixed
|
| |
19,848
|
| |
9,924
|
| |||
| | | | |
Mexico Square Footage
|
| | | | | | | | | | |
607,800
|
| | | | | | | | | | | | | | | | | | | |||
| | | | |
NETHERLANDS
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| |
37.
|
| |
Roermond Designer Outlet
Phases 2, 3 & 4 |
| |
Roermond
|
| |
(13)
|
| | | | |
298,000
|
| |
06/06/29
|
| |
(2)
|
| |
3.90%
|
| |
Fixed
|
| |
319,419
|
| |
287,477
|
| |||
| | | | | | | | | | | | | | | | | | | |
08/18/30
|
| |
(2)(16)
|
| |
4.02%
|
| |
Fixed
|
| |
228,156
|
| |
107,833
|
| |||
| |
38.
|
| |
Roosendaal Designer Outlet
|
| |
Roosendaal
|
| |
94.0%
|
| | | | |
247,500
|
| |
02/28/29
|
| |
(2)(17)
|
| |
5.40%
|
| |
Fixed
|
| |
74,149
|
| |
69,700
|
| |||
| | | | |
Netherlands Square Footage
|
| | | | | | | | | | |
545,500
|
| | | | | | | | | | | | | | | | | | | |||
| | | | |
SPAIN
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| |
39.
|
| |
Malaga Designer Outlet
|
| |
Malaga
|
| |
46.1%
|
| | | | |
191,000
|
| |
05/05/28
|
| |
(2)(21)
|
| |
4.57%
|
| |
Variable
|
| |
72,440
|
| |
33,402
|
| |||
| | | | |
Spain Square Footage
|
| | | | | | | | | | |
191,000
|
| | | | | | | | | | | | | | | | | | | |||
| | | | |
THAILAND
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| |
40.
|
| |
Siam Premium Outlets Bangkok
|
| |
Bangkok
|
| |
50.0%
|
| | | | |
264,000
|
| |
06/05/31
|
| |
(2)
|
| |
4.69%
|
| |
Fixed
|
| |
52,360
|
| |
26,180
|
| |||
| | | | |
Thailand Square Footage
|
| | | | | | | | | | |
264,000
|
| | | | | | | | | | | | | | | | | | | |||
| | | | |
UNITED KINGDOM
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| |
41.
|
| |
Ashford Designer Outlet
|
| |
Kent
|
| |
45.0%
|
| | | | |
281,000
|
| |
05/23/27
|
| |
(2)
|
| |
5.88%
|
| |
Variable
|
| |
27,416
|
| |
12,337
|
| |||
| | | | | | | | | | | | | | | | | | | |
05/23/27
|
| |
(2)(16)
|
| |
4.29%
|
| |
Fixed
|
| |
109,653
|
| |
49,344
|
| |||
| |
42.
|
| |
West Midlands Designer Outlet
|
| |
Staffordshire
|
| |
23.2%
|
| | | | |
197,000
|
| |
06/07/27
|
| |
(2)
|
| |
6.23%
|
| |
Variable
|
| |
21,520
|
| |
5,001
|
| |||
| | | | | | | | | | | | | | | | | | | |
06/07/27
|
| |
(2)(16)
|
| |
6.67%
|
| |
Fixed
|
| |
64,561
|
| |
15,004
|
| |||
| | | | |
United Kingdom Square Footage
|
| | | | | | | | | | | | | |
478,000
|
| | | | | | | | | | | | | | | | | | |
| | | | |
TOTAL INTERNATIONAL SQUARE FOOTAGE (11)(14)
|
| | | | | | | |
17,278,250
|
| | | | | | | ||||||||||||||||||
| | | | | | ||||||||||||||||||||||||||||||||||
| | | | |
TOTAL SQUARE FOOTAGE
|
| | | | | | | | | | |
|
| |
205,575,718
|
| | | | | | | ||||||||||||
| | ||||||||||||||||||||||||||||||||||||||
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
37
|
|
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
38
|
|
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
39
|
|
(In thousands)
| | | | | |
For the Three Months Ended
June 30, 2026 |
| | |
For the Three Months Ended
June 30, 2025 |
| ||||||||||||||||||||||
| | | | | |
Noncontrolling
Interests (1) |
| |
Our
Share of Joint Ventures |
| | |
Noncontrolling
Interests (1) |
| |
Our
Share of Joint Ventures |
| ||||||||||||||||
| | REVENUE: | | | | | | | |||||||||||||||||||||||||
| |
Lease income
|
| | | | $ | (27,471) | | | | | | $ | 432,478 | | | | | | | $ | (16,093) | | | | | | $ | 354,798 | | | |
| |
Management fees and other revenues
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| |
Other income
|
| | | | | (2,164) | | | | | | | 51,298 | | | | | | | | (935) | | | | | | | 56,789 | | | |
| |
Total revenue
|
| | | | | (29,635) | | | | | | | 483,776 | | | | | | | | (17,028) | | | | | | | 411,587 | | | |
| | EXPENSES: | | | | | | | |||||||||||||||||||||||||
| |
Property operating
|
| | | | | (4,640) | | | | | | | 90,898 | | | | | | | | (3,323) | | | | | | | 76,779 | | | |
| |
Depreciation and amortization
|
| | | | | (6,299) | | | | | | | 131,461 | | | | | | | | (5,775) | | | | | | | 88,027 | | | |
| |
Real estate taxes
|
| | | | | (1,729) | | | | | | | 31,376 | | | | | | | | (589) | | | | | | | 27,350 | | | |
| |
Repairs and maintenance
|
| | | | | (324) | | | | | | | 9,825 | | | | | | | | (429) | | | | | | | 8,164 | | | |
| |
Advertising and promotion
|
| | | | | (2,306) | | | | | | | 11,633 | | | | | | | | (2,432) | | | | | | | 10,612 | | | |
| |
Home and regional office costs
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| |
General and administrative
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| |
Other
|
| | | | | (2,223) | | | | | | | 30,413 | | | | | | | | (1,489) | | | | | | | 29,307 | | | |
| |
Total operating expenses
|
| | | | | (17,521) | | | | | | | 305,606 | | | | | | | | (14,037) | | | | | | | 240,239 | | | |
| |
OPERATING INCOME BEFORE OTHER ITEMS
|
| | | | | (12,114) | | | | | | | 178,170 | | | | | | | | (2,991) | | | | | | | 171,348 | | | |
| | Interest expense | | | | | | 6,206 | | | | | | | (95,048) | | | | | | | | 3,370 | | | | | | | (83,667) | | | |
| | (Loss) gain due to disposal, exchange, or revaluation of equity interests, net | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| | Income and other tax (expense) benefit | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| | Income from unconsolidated entities | | | | | | (492) | | | | | | | (83,122)(2) | | | | | | | | (405) | | | | | | | (87,681)(2) | | | |
| |
Unrealized losses in fair value of publicly traded equity instruments and derivative instrument, net
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| |
Gain (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
|
| | | | | (6,400) | | | | | | | — | | | | | | | | (26) | | | | | | | — | | | |
| |
CONSOLIDATED NET INCOME
|
| | | | | (6,400) | | | | | | | — | | | | | | | | (26) | | | | | | | — | | | |
| | Net income attributable to noncontrolling interests | | | | | | (6,400) | | | | | | | —(3) | | | | | | | | (26) | | | | | | | —(3) | | | |
| | Preferred dividends | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| |
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
| | | | $ | — | | | | | | | — | | | | | | | $ | — | | | | | | $ | — | | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
40
|
|
| | | | | |
For the Six Months Ended
June 30, 2026 |
| | |
For the Six Months Ended
June 30, 2025 |
| ||||||||||||||||||||||
| | | | | |
Noncontrolling
Interests (1) |
| |
Our
Share of Joint Ventures |
| | |
Noncontrolling
Interests (1) |
| |
Our
Share of Joint Ventures |
| ||||||||||||||||
| | REVENUE: | | | | | | | |||||||||||||||||||||||||
| |
Lease income
|
| | | | $ | (54,224) | | | | | | $ | 858,528 | | | | | | | $ | (31,363) | | | | | | $ | 705,507 | | | |
| |
Management fees and other revenues
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| |
Other income
|
| | | | | (4,211) | | | | | | | 103,099 | | | | | | | | (1,601) | | | | | | | 103,887 | | | |
| |
Total revenue
|
| | | | | (58,435) | | | | | | | 961,627 | | | | | | | | (32,964) | | | | | | | 809,394 | | | |
| | EXPENSES: | | | | | | | |||||||||||||||||||||||||
| |
Property operating
|
| | | | | (9,512) | | | | | | | 187,120 | | | | | | | | (6,626) | | | | | | | 153,307 | | | |
| |
Depreciation and amortization
|
| | | | | (11,941) | | | | | | | 265,046 | | | | | | | | (11,212) | | | | | | | 176,498 | | | |
| |
Real estate taxes
|
| | | | | (3,943) | | | | | | | 62,762 | | | | | | | | (740) | | | | | | | 54,340 | | | |
| |
Repairs and maintenance
|
| | | | | (1,269) | | | | | | | 21,791 | | | | | | | | (917) | | | | | | | 17,681 | | | |
| |
Advertising and promotion
|
| | | | | (4,068) | | | | | | | 23,289 | | | | | | | | (5,055) | | | | | | | 20,968 | | | |
| |
Home and regional office costs
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| |
General and administrative
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| |
Other
|
| | | | | (4,178) | | | | | | | 61,246 | | | | | | | | (3,477) | | | | | | | 55,809 | | | |
| |
Total operating expenses
|
| | | | | (34,911) | | | | | | | 621,254 | | | | | | | | (28,027) | | | | | | | 478,603 | | | |
| |
OPERATING INCOME BEFORE OTHER ITEMS
|
| | | | | (23,524) | | | | | | | 340,373 | | | | | | | | (4,937) | | | | | | | 330,791 | | | |
| | Interest expense | | | | | | 12,366 | | | | | | | (189,810) | | | | | | | | 6,770 | | | | | | | (165,038) | | | |
| | (Loss) gain due to disposal, exchange, or revaluation of equity interests, net | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| | Income and other tax (expense) benefit | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| | Income from unconsolidated entities | | | | | | (863) | | | | | | | (150,563)(2) | | | | | | | | (567) | | | | | | | (165,753)(2) | | | |
| |
Unrealized losses in fair value of publicly traded equity instruments and derivative instrument, net
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| |
Gain (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
|
| | | | | (12,021) | | | | | | | — | | | | | | | | 1,266 | | | | | | | — | | | |
| |
CONSOLIDATED NET INCOME
|
| | | | | (12,021) | | | | | | | — | | | | | | | | 1,266 | | | | | | | — | | | |
| | Net income attributable to noncontrolling interests | | | | | | (12,021) | | | | | | | —(3) | | | | | | | | 1,266 | | | | | | | —(3) | | | |
| | Preferred dividends | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| |
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
| | | | $ | — | | | | | | $ | — | | | | | | | $ | — | | | | | | $ | — | | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
41
|
|
| | | | | |
As of June 30, 2026
|
| | |
As of June 30, 2025
|
| ||||||||||||||||||||||
| | | | | |
Noncontrolling
Interests |
| |
Our
Share of Joint Ventures |
| | |
Noncontrolling
Interests |
| |
Our
Share of Joint Ventures |
| ||||||||||||||||
| | ASSETS: | | | | | | | |||||||||||||||||||||||||
| |
Investment properties, at cost
|
| | | | $ | (1,373,410) | | | | | | $ | 12,921,761 | | | | | | | $ | (683,674) | | | | | | $ | 9,845,933 | | | |
| |
Less – accumulated depreciation
|
| | | | | (203,123) | | | | | | | 4,698,584 | | | | | | | | (187,171) | | | | | | | 4,223,773 | | | |
| | | | | | | | (1,170,287) | | | | | | | 8,223,177 | | | | | | | | (496,503) | | | | | | | 5,622,160 | | | |
| |
Cash and cash equivalents
|
| | | | | (34,805) | | | | | | | 690,023 | | | | | | | | (28,763) | | | | | | | 547,765 | | | |
| |
Tenant receivables and accrued revenue, net
|
| | | | | (12,769) | | | | | | | 275,046 | | | | | | | | (5,871) | | | | | | | 237,272 | | | |
| |
Investment in unconsolidated entities, at equity
|
| | | | | (3,963) | | | | | | | (4,008,517) | | | | | | | | (6,634) | | | | | | | (2,606,909) | | | |
| |
Investment in Klépierre, at equity
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| |
Right-of-use assets, net
|
| | | | | 10,308 | | | | | | | 51,785 | | | | | | | | (850) | | | | | | | 55,725 | | | |
| |
Deferred costs and other assets
|
| | | | | (24,663) | | | | | | | 1,212,574 | | | | | | | | (22,069) | | | | | | | 1,345,451 | | | |
| |
Total assets
|
| | | | $ | (1,236,179) | | | | | | $ | 6,444,088 | | | | | | | $ | (560,690) | | | | | | $ | 5,201,464 | | | |
| | LIABILITIES: | | | | | | | |||||||||||||||||||||||||
| |
Mortgages and unsecured indebtedness
|
| | | | $ | (495,285) | | | | | | $ | 7,526,711 | | | | | | | $ | (239,117) | | | | | | $ | 6,291,553 | | | |
| |
Accounts payable, accrued expenses, intangibles, and deferred revenues
|
| | | | | (31,586) | | | | | | | 516,312 | | | | | | | | (20,680) | | | | | | | 455,267 | | | |
| |
Cash distributions and losses in unconsolidated entities, at equity
|
| | | | | — | | | | | | | (1,808,807) | | | | | | | | — | | | | | | | (1,746,426) | | | |
| |
Dividend payable
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| |
Lease liabilities
|
| | | | | (13,453) | | | | | | | 52,613 | | | | | | | | (850) | | | | | | | 51,378 | | | |
| |
Other liabilities
|
| | | | | (52,437) | | | | | | | 157,259 | | | | | | | | (50,501) | | | | | | | 149,692 | | | |
| |
Total liabilities
|
| | | | | (592,761) | | | | | | | 6,444,088 | | | | | | | | (311,148) | | | | | | | 5,201,464 | | | |
| | Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Limited partners’ preferred interest in the Operating Partnership | | | | | $ | (261,290) | | | | | | $ | — | | | | | | | $ | (227,967) | | | | | | $ | — | | | |
| | 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
|
| | | | | (382,128) | | | | | | | — | | | | | | | | (21,575) | | | | | | | — | | | |
| |
Total equity
|
| | | | | (382,128) | | | | | | | — | | | | | | | | (21,575) | | | | | | | — | | | |
| |
Total liabilities and equity
|
| | | | $ | (1,236,179) | | | | | | $ | 6,444,088 | | | | | | | $ | (560,690) | | | | | | $ | 5,201,464 | | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
42
|
|
| | | | |
LOW
END |
| |
HIGH
END |
| ||||||||
| | FOR THE YEAR ENDING DECEMBER 31, 2026 | | | | | | | | | | | | | | | |
| | Estimated net income attributable to common stockholders per diluted share | | | | $ | 6.47 | | | | | | $ | 6.57 | | | |
| | Add: Depreciation and amortization including Simon’s share of unconsolidated entities | | | | | 6.45 | | | | | | | 6.45 | | | |
| | Less: Gain on acquisition of controlling interest, sale or disposal of, or recovery on, assets and interest in unconsolidated entities and impairment, net* | | | | | (0.15) | | | | | | | (0.15) | | | |
| | Estimated FFO per diluted share | | | | $ | 12.77 | | | | | | $ | 12.87 | | | |
| | Add: Loss due to disposal, exchange or revaluation of equity interests, net* | | | | | 0.04 | | | | | | | 0.04 | | | |
| | Add: Other platform investments, net of tax* | | | | | 0.31 | | | | | | | 0.31 | | | |
| | Add: Unrealized losses in fair value adjustments of the Klépierre exchangeable bonds* | | | | | 0.08 | | | | | | | 0.08 | | | |
| | Estimated Real Estate FFO per diluted share | | | | $ | 13.20 | | | | | | $ | 13.30 | | | |
| |
2Q 2026 SUPPLEMENTAL
|
| |
|
| |
43
|
|