|
收益发布和补充信息
FOR THE QUARTER ENDED JUNE 30, 2022 |
| |
PAGE
|
|
|
Earnings Release(1)
|
| |
2–12
|
|
| Overview | | | | |
|
The Company
|
| |
13
|
|
|
股票信息、信用评级和高级无担保债务契约
|
| |
14
|
|
| Financial Data | | | | |
|
精选财务和股权信息
|
| |
15
|
|
|
净营业收入(NOI)构成
|
| |
16
|
|
|
净营业收入概览(按股计算)
|
| |
17
|
|
|
非公认会计准则财务指标的调整
|
| |
18
|
|
|
合并净收入与NOI之比
|
| |
18
|
|
|
经营伙伴关系的FFO可用于分配的资金(我们的份额)
|
| |
19
|
|
|
其他收入、其他费用、资本化利息和未合并收入
Entities |
| |
20
|
|
| Operational Data | | | | |
|
运营信息
|
| |
21
|
|
|
美国购物中心和高级折扣店租赁到期
|
| |
22
|
|
|
美国购物中心和高级奥特莱斯最大租户
|
| |
23
|
|
| 开发活动 | | | | |
|
Capital Expenditures
|
| |
24
|
|
|
开发活动摘要
|
| |
25
|
|
| 资产负债表信息 | | | | |
|
普通股和优先股信息
|
| |
26
|
|
|
普通股和有限合伙单位所有权变更
|
| |
26
|
|
|
优先股/未偿还单位
|
| |
26
|
|
|
Credit Profile
|
| |
27
|
|
|
负债汇总表
|
| |
28
|
|
|
按年列出的债务摊销总额和到期日(我们的份额)
|
| |
29
|
|
|
无担保债务信息
|
| |
30
|
|
|
财产和债务信息
|
| |
31–40
|
|
| Other | | | | |
|
非GAAP按比例计算的财务信息
|
| |
41–44
|
|
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
1
|
|
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
2
|
|
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
3
|
|
| | | |
Low
End |
| |
High
End |
| ||||||
| 每股摊薄后普通股股东应占净收益估计 | | | | $ | 5.93 | | | | | $ | 6.00 | | |
| 折旧和摊销,包括西蒙在未合并实体中的份额 | | | | | 5.60 | | | | | | 5.60 | | |
|
收购控股权益、出售或处置未合并实体的资产和权益或收回资产和权益的损失及减值净额
|
| | | | 0.04 | | | | | | 0.04 | | |
| 估计稀释后每股FFO | | | | $ | 11.57 | | | | | $ | 11.64 | | |
|
2022年上半年非零售房地产上市交易权益工具公允价值实际未实现亏损
|
| | | | 0.13 | | | | | | 0.13 | | |
| 稀释后每股估计可比FFO | | | | $ | 11.70 | | | | | $ | 11.77 | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
4
|
|
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
5
|
|
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
6
|
|
| | | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| REVENUE: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
租赁收入
|
| | |
$
|
1,194,700
|
| | | | $ | 1,158,825 | | | | |
$
|
2,402,566
|
| | | | $ | 2,303,883 | | |
|
管理费和其他收入
|
| | |
|
28,811
|
| | | | | 26,061 | | | | |
|
56,398
|
| | | | | 51,358 | | |
|
其他收入
|
| | |
|
56,331
|
| | | | | 69,260 | | | | |
|
116,799
|
| | | | | 138,856 | | |
|
Total revenue
|
| | |
|
1,279,842
|
| | | | | 1,254,146 | | | | |
|
2,575,763
|
| | | | | 2,494,097 | | |
| EXPENSES: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
物业经营
|
| | |
|
112,408
|
| | | | | 96,073 | | | | |
|
216,071
|
| | | | | 182,692 | | |
|
折旧及摊销
|
| | |
|
298,273
|
| | | | | 315,732 | | | | |
|
608,436
|
| | | | | 631,470 | | |
|
房地产税
|
| | |
|
111,989
|
| | | | | 114,695 | | | | |
|
223,680
|
| | | | | 230,706 | | |
|
维修和保养
|
| | |
|
20,050
|
| | | | | 19,036 | | | | |
|
42,354
|
| | | | | 40,391 | | |
|
广告和促销
|
| | |
|
20,064
|
| | | | | 19,565 | | | | |
|
45,327
|
| | | | | 49,050 | | |
|
家庭和地区办公室成本
|
| | |
|
47,516
|
| | | | | 47,699 | | | | |
|
99,713
|
| | | | | 83,698 | | |
|
一般和行政
|
| | |
|
9,360
|
| | | | | 7,254 | | | | |
|
17,194
|
| | | | | 13,830 | | |
|
其他
|
| | |
|
33,421
|
| | | | | 29,369 | | | | |
|
75,836
|
| | | | | 52,926 | | |
|
总运营费用
|
| | |
|
653,081
|
| | | | | 649,423 | | | | |
|
1,328,611
|
| | | | | 1,284,763 | | |
|
其他项目前的营业收入
|
| | |
|
626,761
|
| | | | | 604,723 | | | | |
|
1,247,152
|
| | | | | 1,209,334 | | |
| 利息支出 | | | |
|
(187,316)
|
| | | | | (200,419) | | | | |
|
(372,473)
|
| | | | | (402,435) | | |
| 债务清偿损失 | | | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | (2,959) | | |
| 收入及其他税项支出 | | | |
|
(24,346)
|
| | | | | (47,003) | | | | |
|
(22,912)
|
| | | | | (41,105) | | |
| 未合并实体的收入 | | | |
|
190,073
|
| | | | | 348,545 | | | | |
|
271,257
|
| | | | | 363,614 | | |
| 权益工具公允价值未实现(亏损)收益 | | | |
|
(17,817)
|
| | | | | 23 | | | | |
|
(48,850)
|
| | | | | (3,177) | | |
| (损失)取得控股权、出售或处置或收回以下项目所得的收益: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
未合并实体的资产和权益及减值,净额
|
| | |
|
(17,875)
|
| | | | | — | | | | |
|
(16,384)
|
| | | | | 93,057 | | |
|
合并净收入
|
| | |
|
569,480
|
| | | | | 705,869 | | | | |
|
1,057,790
|
| | | | | 1,216,329 | | |
| 可归因于非控股权益的净收入 | | | |
|
71,903
|
| | | | | 87,778 | | | | |
|
132,747
|
| | | | | 151,543 | | |
| 优先股息 | | | |
|
834
|
| | | | | 834 | | | | |
|
1,669
|
| | | | | 1,669 | | |
|
普通股股东应占净收益
|
| | |
$
|
496,743
|
| | | | $ | 617,257 | | | | |
$
|
923,374
|
| | | | $ | 1,063,117 | | |
| 普通股基本和稀释后每股收益: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
普通股股东应占净收益
|
| | |
$
|
1.51
|
| | | | $ | 1.88 | | | | |
$
|
2.81
|
| | | | $ | 3.24 | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
7
|
|
| | | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
| ASSETS: | | | | | | | | | | | | | |
|
按成本价计算的投资物业
|
| | |
$
|
37,890,484
|
| | | | $ | 37,932,366 | | |
|
减去 - 累计折旧
|
| | |
|
15,982,792
|
| | | | | 15,621,127 | | |
| | | | |
|
21,907,692
|
| | | | | 22,311,239 | | |
|
现金和现金等价物
|
| | |
|
541,240
|
| | | | | 533,936 | | |
|
应收租户和应计收入净额
|
| | |
|
828,876
|
| | | | | 919,654 | | |
|
对TRG的投资,按股权计算
|
| | |
|
3,218,986
|
| | | | | 3,305,102 | | |
|
对KléPierre的投资,按股权计算
|
| | |
|
1,446,460
|
| | | | | 1,661,943 | | |
|
对其他未合并实体的投资,按股权计算
|
| | |
|
3,105,378
|
| | | | | 3,075,375 | | |
|
使用权资产,净额
|
| | |
|
499,699
|
| | | | | 504,119 | | |
|
在信托 - 特殊目的收购公司持有的投资
|
| | |
|
345,000
|
| | | | | 345,000 | | |
|
递延成本和其他资产
|
| | |
|
1,185,705
|
| | | | | 1,121,011 | | |
|
Total assets
|
| | |
$
|
33,079,036
|
| | | | $ | 33,777,379 | | |
| LIABILITIES: | | | | | | | | | | | | | |
|
抵押贷款和无担保债务
|
| | |
$
|
24,885,968
|
| | | | $ | 25,321,022 | | |
|
应付账款、应计费用、无形资产和递延收入
|
| | |
|
1,337,984
|
| | | | | 1,433,216 | | |
|
未合并实体的现金分配和权益损失
|
| | |
|
1,709,379
|
| | | | | 1,573,105 | | |
|
应付股息
|
| | |
|
2,327
|
| | | | | 1,468 | | |
|
租赁负债
|
| | |
|
502,440
|
| | | | | 506,931 | | |
|
其他负债
|
| | |
|
543,936
|
| | | | | 540,912 | | |
|
Total liabilities
|
| | |
|
28,982,034
|
| | | | | 29,376,654 | | |
| 承付款和或有事项 | | | | | | | | | | | | | |
| 有限合伙人在经营合伙中的优先权益与非控制性 | | | | | | | | | | | | | |
|
可赎回权益
|
| | |
|
566,080
|
| | | | | 547,740 | | |
| EQUITY: | | | | | | | | | | | | | |
| 股东权益 | | | | | | | | | | | | | |
|
股本(核定总股本8.5亿股,面值0.0001美元,超额普通股2.38亿股,核定优先股1亿股):
|
| | | | | | | | | | | | |
|
系列J 8 3/8%累计可赎回优先股,授权1,000,000股,已发行和已发行796,948股,具有清算价值
of $39,847 |
| | |
|
41,599
|
| | | | | 41,763 | | |
|
普通股,面值0.0001美元,授权发行511,990,000股,已发行和已发行股票分别为342,905,419股和342,907,608股
|
| | |
|
34
|
| | | | | 34 | | |
|
B类普通股,面值0.0001美元,授权发行10,000股,已发行和已发行8,000股
|
| | |
|
—
|
| | | | | — | | |
|
超出票面价值的资本
|
| | |
|
11,218,057
|
| | | | | 11,212,990 | | |
|
累计赤字
|
| | |
|
(6,012,757)
|
| | | | | (5,823,708) | | |
|
累计其他综合损失
|
| | |
|
(167,895)
|
| | | | | (185,186) | | |
|
以库房形式持有的普通股,按成本计算,分别为15,553,702股和14,295,983股
|
| | |
|
(2,007,706)
|
| | | | | (1,884,441) | | |
|
股东权益总额
|
| | |
|
3,071,332
|
| | | | | 3,361,452 | | |
| 非控制性权益 | | | |
|
459,590
|
| | | | | 491,533 | | |
|
Total equity
|
| | |
|
3,530,922
|
| | | | | 3,852,985 | | |
|
负债和权益合计
|
| | |
$
|
33,079,036
|
| | | | $ | 33,777,379 | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
8
|
|
| | | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
| REVENUE: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
租赁收入
|
| | |
$
|
714,215
|
| | | | $ | 681,349 | | | | |
$
|
1,431,985
|
| | | | $ | 1,334,103 | | |
|
其他收入
|
| | |
|
73,506
|
| | | | | 64,694 | | | | |
|
186,090
|
| | | | | 137,293 | | |
|
总收入
|
| | |
|
787,721
|
| | | | | 746,043 | | | | |
|
1,618,075
|
| | | | | 1,471,396 | | |
| OPERATING EXPENSES: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
物业经营
|
| | |
|
142,697
|
| | | | | 136,129 | | | | |
|
292,212
|
| | | | | 269,166 | | |
|
折旧及摊销
|
| | |
|
164,913
|
| | | | | 170,443 | | | | |
|
335,474
|
| | | | | 341,597 | | |
|
房地产税
|
| | |
|
63,365
|
| | | | | 68,123 | | | | |
|
128,689
|
| | | | | 137,021 | | |
|
维修和保养
|
| | |
|
19,209
|
| | | | | 16,304 | | | | |
|
40,690
|
| | | | | 35,350 | | |
|
广告和促销
|
| | |
|
16,247
|
| | | | | 14,797 | | | | |
|
35,565
|
| | | | | 34,241 | | |
|
其他
|
| | |
|
47,867
|
| | | | | 37,657 | | | | |
|
96,710
|
| | | | | 69,643 | | |
|
总运营费用
|
| | |
|
454,298
|
| | | | | 443,453 | | | | |
|
929,340
|
| | | | | 887,018 | | |
|
其他项目前的营业收入
|
| | |
|
333,423
|
| | | | | 302,590 | | | | |
|
688,735
|
| | | | | 584,378 | | |
| 利息支出 | | | |
|
(147,587)
|
| | | | | (152,447) | | | | |
|
(292,038)
|
| | | | | (298,644) | | |
| 出售或处置非合并实体的资产和权益或收回资产和权益的收益,净额 | | | |
|
—
|
| | | | | 33,371 | | | | |
|
—
|
| | | | | 33,371 | | |
|
NET INCOME
|
| | |
$
|
185,836
|
| | | | $ | 183,514 | | | | |
$
|
396,697
|
| | | | $ | 319,105 | | |
|
第三方投资者在净收入中的份额
|
| | |
$
|
93,041
|
| | | | $ | 92,745 | | | | |
$
|
197,697
|
| | | | $ | 160,886 | | |
|
Our Share of Net Income
|
| | |
|
92,795
|
| | | | | 90,769 | | | | |
|
199,000
|
| | | | | 158,219 | | |
|
超额投资摊销(A)
|
| | |
|
(15,086)
|
| | | | | (15,268) | | | | |
|
(30,225)
|
| | | | | (34,595) | | |
| 我们从出售或处置资产和权益中获得的收益份额 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
合并财务报表中的其他收入
|
| | |
|
—
|
| | | | | (14,941) | | | | |
|
—
|
| | | | | (14,941) | | |
|
未合并实体收入(B)
|
| | |
$
|
77,709
|
| | | | $ | 60,560 | | | | |
$
|
168,775
|
| | | | $ | 108,683 | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
9
|
|
| | | |
June 30,
2022 |
| |
December 31,
2021 |
| ||||||
| Assets: | | | | | | | | | | | | | |
| 按成本价计算的投资物业 | | | |
$
|
19,334,244
|
| | | | $ | 19,724,242 | | |
| 减去 - 累计折旧 | | | |
|
8,411,236
|
| | | | | 8,330,891 | | |
| | | | |
|
10,923,008
|
| | | | | 11,393,351 | | |
| 现金和现金等价物 | | | |
|
1,345,099
|
| | | | | 1,481,287 | | |
| 应收租户和应计收入净额 | | | |
|
501,324
|
| | | | | 591,369 | | |
| 使用权资产,净额 | | | |
|
145,506
|
| | | | | 154,561 | | |
| 递延成本和其他资产 | | | |
|
387,420
|
| | | | | 394,691 | | |
|
总资产
|
| | |
$
|
13,302,357
|
| | | | $ | 14,015,259 | | |
| 负债和合作伙伴赤字: | | | | | | | | | | | | | |
| 抵押贷款 | | | |
$
|
14,667,435
|
| | | | $ | 15,223,710 | | |
| 应付账款、应计费用、无形资产和递延收入 | | | |
|
810,849
|
| | | | | 995,392 | | |
| 租赁负债 | | | |
|
133,720
|
| | | | | 158,372 | | |
| 其他负债 | | | |
|
386,035
|
| | | | | 383,018 | | |
|
总负债
|
| | |
|
15,998,039
|
| | | | | 16,760,492 | | |
| 首选单位 | | | |
|
67,450
|
| | | | | 67,450 | | |
| 合作伙伴的赤字 | | | |
|
(2,763,132)
|
| | | | | (2,812,683) | | |
|
总负债和合伙人赤字
|
| | |
$
|
13,302,357
|
| | | | $ | 14,015,259 | | |
| Our Share of: | | | | | | | | | | | | | |
| 合作伙伴的赤字 | | | |
$
|
(1,233,943)
|
| | | | $ | (1,207,396) | | |
| 新增:超额投资(A) | | | |
|
1,247,214
|
| | | | | 1,283,645 | | |
| 我们对未合并实体的净投资,按股权计算 | | | |
$
|
13,271
|
| | | | $ | 76,249 | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
10
|
|
| | | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
|
综合净收入(D)
|
| | |
$
|
569,480
|
| | | | $ | 705,869 | | | | |
$
|
1,057,790
|
| | | | $ | 1,216,329 | | |
| 调整以达到FFO: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
合并物业的折旧和摊销
|
| | |
|
296,022
|
| | | | | 313,572 | | | | |
|
603,935
|
| | | | | 627,147 | | |
|
我们在未合并实体的折旧和摊销中的份额,包括KléPierre、TRG和其他公司投资
|
| | |
|
215,616
|
| | | | | 202,515 | | | | |
|
440,702
|
| | | | | 406,752 | | |
|
收购控股权益、出售或处置未合并实体的资产和权益或收回资产和权益的损失(收益)和减值净额
|
| | |
|
17,875
|
| | | | | — | | | | |
|
16,384
|
| | | | | (93,057) | | |
|
从FFO(E)中排除的未实现(收益)损失
|
| | |
|
—
|
| | | | | (23) | | | | |
|
—
|
| | | | | 3,177 | | |
|
物业非控股权益持有人应占净亏损
|
| | |
|
122
|
| | | | | 1,531 | | | | |
|
1,118
|
| | | | | 2,469 | | |
|
折旧和摊销中的非控制性权益部分、财产合并收益和财产处置损失(收益)
|
| | |
|
(4,856)
|
| | | | | (5,259) | | | | |
|
(9,245)
|
| | | | | (9,348) | | |
|
优先分配和分红
|
| | |
|
(1,313)
|
| | | | | (1,313) | | | | |
|
(2,626)
|
| | | | | (2,626) | | |
|
合作伙伴的FFO
|
| | |
$
|
1,092,946
|
| | | | $ | 1,216,892 | | | | |
$
|
2,108,058
|
| | | | $ | 2,150,843 | | |
|
从FFO(E)中排除的未实现(收益)损失
|
| | |
|
17,817
|
| | | | | — | | | | |
|
48,850
|
| | | | | — | | |
|
与冲销国际投资中的递延税项负债有关的非现金收益
|
| | |
|
—
|
| | | | | (118,428) | | | | |
|
—
|
| | | | | (118,428) | | |
|
经营伙伴关系的可比FFO
|
| | |
$
|
1,110,763
|
| | | | $ | 1,098,464 | | | | |
$
|
2,156,908
|
| | | | $ | 2,032,415 | | |
| 每股摊薄净收入与每股摊薄FFO对账: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
稀释后每股净收益
|
| | |
$
|
1.51
|
| | | | $ | 1.88 | | | | |
$
|
2.81
|
| | | | $ | 3.24 | | |
|
合并物业的折旧和摊销,以及我们从非合并实体(包括KléPierre、TRG和其他公司投资)的折旧和摊销份额,扣除折旧和摊销的非控制权益部分
|
| | |
|
1.35
|
| | | | | 1.36 | | | | |
|
2.76
|
| | | | | 2.72 | | |
|
收购控股权益、出售或处置未合并实体的资产和权益或收回资产和权益的损失(收益)和减值净额
|
| | |
|
0.05
|
| | | | | — | | | | |
|
0.04
|
| | | | | (0.25) | | |
|
从FFO(E)中排除的未实现(收益)损失
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | 0.01 | | |
|
Diluted FFO per share
|
| | |
$
|
2.91
|
| | | | $ | 3.24 | | | | |
$
|
5.61
|
| | | | $ | 5.72 | | |
|
FFO(E)中包含的未实现(收益)损失
|
| | |
|
0.05
|
| | | | | — | | | | |
|
0.13
|
| | | | | — | | |
|
与冲销国际投资中的递延税项负债有关的非现金收益
|
| | |
|
—
|
| | | | | (0.32) | | | | |
|
—
|
| | | | | (0.32) | | |
|
每股可比FFO
|
| | |
$
|
2.96
|
| | | | $ | 2.92 | | | | |
$
|
5.74
|
| | | | $ | 5.40 | | |
| | 每股计算详情: | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 经营伙伴关系的FFO | | | |
$
|
1,092,946
|
| | | | $ | 1,216,892 | | | | |
$
|
2,108,058
|
| | | | $ | 2,150,843 | | | |
| | 稀释后的FFO可分配给单位持有人 | | | |
|
(137,603)
|
| | | | | (153,089) | | | | |
|
(265,248)
|
| | | | | (270,684) | | | |
| | 稀释后的FFO可分配给普通股股东 | | | |
$
|
955,343
|
| | | | $ | 1,063,803 | | | | |
$
|
1,842,810
|
| | | | $ | 1,880,159 | | | |
| | 基本和稀释加权平均流通股 | | | |
|
328,445
|
| | | | | 328,594 | | | | |
|
328,525
|
| | | | | 328,555 | | | |
| | 加权平均未清偿有限合伙单位 | | | |
|
47,310
|
| | | | | 47,281 | | | | |
|
47,287
|
| | | | | 47,301 | | | |
| | 基本和稀释加权平均已发行股份和单位 | | | |
|
375,755
|
| | | | | 375,875 | | | | |
|
375,812
|
| | | | | 375,856 | | | |
| | 每股基本FFO和稀释FFO | | | |
$
|
2.91
|
| | | | $ | 3.24 | | | | |
$
|
5.61
|
| | | | $ | 5.72 | | | |
| |
百分比变化
|
| | |
|
-10.2%
|
| | | | | | | | | |
|
-1.9%
|
| | | | | | | | |
| | 每股可比FFO | | | |
$
|
2.96
|
| | | | $ | 2.92 | | | | |
$
|
5.74
|
| | | | $ | 5.40 | | | |
| |
百分比变化
|
| | |
|
1.4%
|
| | | | | | | | | |
|
6.3%
|
| | | | | | | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
11
|
|
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
12
|
|
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
13
|
|
| | | | 普通股 | | | SPG | | | | |
| | | | 8.375系列J累计 可赎回优先 |
| | SPGPrJ |
| | ||
| CREDIT RATINGS | | |||||||||
| | | | 标准普尔 | | | | | | | |
| | | | 公司 | | | A- | | | (展望稳定) | |
| | | | 高级无担保 | | | A- | | | (展望稳定) | |
| | | | 商业票据 | | | A2 | | | (展望稳定) | |
| | | | 优先股 | | | BBB | | | (展望稳定) | |
| | | | 穆迪 | | | | | | | |
| | | | 高级无担保 | | | A3 | | | (展望稳定) | |
| | | | 商业票据 | | | P2 | | | (展望稳定) | |
| | | | 优先股 | | | Baa1 | | | (展望稳定) | |
| | | |
Required
|
| |
Actual
|
| |
Compliance
|
|
| 总负债与总资产之比(1) | | |
≤65%
|
| |
42%
|
| |
是
|
|
| 总担保债务与总资产之比(1) | | |
≤50%
|
| |
19%
|
| |
是
|
|
| 固定收费覆盖率 | | |
>1.5X
|
| |
5.1X
|
| |
是
|
|
| 未担保资产总额与无担保债务之比 | | |
≥125%
|
| |
244%
|
| |
是
|
|
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
14
|
|
| | | |
THREE MONTHS ENDED
JUNE 30, |
| |
SIX MONTHS ENDED
JUNE 30, |
| ||||||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||||||
财务亮点 | | | | | | | ||||||||||||||||||||||||
总收入 - 综合物业 | | | | | $ | 1,279,842 | | | | | | $ | 1,254,146 | | | | | | $ | 2,575,763 | | | | | | $ | 2,494,097 | | | |
综合净收入(1) | | | | | $ | 569,480 | | | | | | $ | 705,869 | | | | | | $ | 1,057,790 | | | | | | $ | 1,216,329 | | | |
普通股股东应占净收益(1) | | | | | $ | 496,743 | | | | | | $ | 617,257 | | | | | | $ | 923,374 | | | | | | $ | 1,063,117 | | | |
每股基本收益和稀释后每股收益(EPS)(1) | | | | | $ | 1.51 | | | | | | $ | 1.88 | | | | | | $ | 2.81 | | | | | | $ | 3.24 | | | |
经营伙伴关系的业务资金(FFO)(1) | | | | | $ | 1,092,946 | | | | | | $ | 1,216,892 | | | | | | $ | 2,108,058 | | | | | | $ | 2,150,843 | | | |
每股基本和稀释FFO(FFOPS)(1) | | | | | $ | 2.91 | | | | | | $ | 3.24 | | | | | | $ | 5.61 | | | | | | $ | 5.72 | | | |
经营伙伴关系的可比FFO | | | | | $ | 1,110,763 | | | | | | $ | 1,098,464 | | | | | | $ | 2,156,908 | | | | | | $ | 2,032,415 | | | |
每股基本和稀释可比FFO | | | | | $ | 2.96 | | | | | | $ | 2.92 | | | | | | $ | 5.74 | | | | | | $ | 5.40 | | | |
已宣布的股息/每股分派/单位 | | | | | $ | 1.70 | | | | | | $ | 1.40 | | | | | | $ | 3.35 | | | | | | $ | 2.70 | | | |
| | | | |
AS OF
JUNE 30, 2022 |
| |
AS OF
DECEMBER 31, 2021 |
| ||||||||
| 股东权益信息 | | | | | ||||||||||||
| 有限合伙人期末未清偿单位 | | | | | | 47,304 | | | | | | | 47,248 | | | |
| 期末未偿还普通股 | | | | | | 327,359 | | | | | | | 328,620 | | | |
| 期末未偿还的普通股和有限合伙单位总数 | | | | | | 374,663 | | | | | | | 375,868 | | | |
| 加权平均有限合伙单位优秀 | | | | | | 47,287 | | | | | | | 47,280 | | | |
| 加权平均未偿还普通股: | | | | | | | | | | | | | | | | |
|
基本和稀释型 - ,用于每股收益和每张纸
|
| | | | | 328,525 | | | | | | | 328,587 | | | |
| 股票市值 | | | | | ||||||||||||
| 期末普通股价格 | | | | | $ | 94.92 | | | | | | $ | 159.77 | | | |
| 普通股资本化,包括有限合伙单位 | | | | | $ | 35,563,058 | | | | | | $ | 60,052,360 | | | |
| 优先股资本化,包括有限合伙优先股 | | | | | | 77,737 | | | | | | | 80,535 | | | |
| 股权总市值 | | | | | $ | 35,640,795 | | | | | | $ | 60,132,895 | | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
15
|
|
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
16
|
|
| | | |
FOR THE THREE MONTHS
ENDED JUNE 30, |
| | |
% GROWTH
|
| | |
FOR THE SIX MONTHS
ENDED JUNE 30, |
| | |
% GROWTH
|
| ||||||||||||||||||||||||||||||
| | | |
2022
|
| |
2021
|
| | |
2022
|
| |
2021
|
| | |||||||||||||||||||||||||||||||
| | | | | | ||||||||||||||||||||||||||||||||||||||||||
| Domestic Property NOI (1) | | | | $ | 1,233,178 | | | | | | $ | 1,189,760 | | | | | | | | 3.6 | % | | | | | | $ | 2,470,758 | | | | | | $ | 2,340,734 | | | | | | | | 5.6 | % | | |
| 国际地产(2) | | | | | 69,932 | | | | | | | 55,548 | | | | | | | | | | | | | | | | 144,310 | | | | | | | 110,397 | | | | | | | | | | | |
| Portfolio NOI | | | | $ | 1,303,110 | | | | | | $ | 1,245,308 | | | | | | | | 4.6 | % | | | | | | $ | 2,615,068 | | | | | | $ | 2,451,131 | | | | | | | | 6.7 | % | | |
| 来自其他平台投资的NOI(3) | | | | | 116,540 | | | | | | | 195,824 | | | | | | | | | | | | | | | | 142,425 | | | | | | | 199,356 | | | | | | | | | | | |
|
NOI from Investments (4)
|
| | | | 57,784 | | | | | | | 38,791 | | | | | | | | | | | | | | | | 105,149 | | | | | | | 77,804 | | | | | | | | | | | |
|
公司和其他噪声来源(5)
|
| | | | 29,532 | | | | | | | 56,585 | | | | | | | | | | | | | | | | 92,996 | | | | | | | 129,809 | | | | | | | | | | | |
| 合并噪声的实益权益 | | | | $ | 1,506,966 | | | | | | $ | 1,536,508 | | | | | | | | | | | | | | | $ | 2,955,638 | | | | | | $ | 2,858,100 | | | | | | | | | | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
17
|
|
| | | |
THREE MONTHS ENDED
JUNE 30, |
| |
SIX MONTHS ENDED
JUNE 30, |
| ||||||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||||||
| 合并主体噪声对账: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
合并净收入
|
| | |
$
|
569,480
|
| | | | | $ | 705,869 | | | | | |
$
|
1,057,790
|
| | | | | $ | 1,216,329 | | | |
| 收入及其他税项支出 | | | |
|
24,346
|
| | | | | | 47,003 | | | | | |
|
22,912
|
| | | | | | 41,105 | | | |
| 利息支出 | | | |
|
187,316
|
| | | | | | 200,419 | | | | | |
|
372,473
|
| | | | | | 402,435 | | | |
| 债务清偿损失 | | | |
|
—
|
| | | | | | — | | | | | |
|
—
|
| | | | | | 2,959 | | | |
| 未合并实体的收入 | | | |
|
(190,073)
|
| | | | | | (348,545) | | | | | |
|
(271,257)
|
| | | | | | (363,614) | | | |
| 权益工具公允价值中的未实现损失(收益) | | | |
|
17,817
|
| | | | | | (23) | | | | | |
|
48,850
|
| | | | | | 3,177 | | | |
|
收购控股权益、出售或处置未合并实体的资产和权益或收回资产和权益的损失(收益)和减值净额
|
| | |
|
17,875
|
| | | | | | — | | | | | |
|
16,384
|
| | | | | | (93,057) | | | |
|
其他项目前的营业收入
|
| | |
|
626,761
|
| | | | | | 604,723 | | | | | |
|
1,247,152
|
| | | | | | 1,209,334 | | | |
| 折旧及摊销 | | | |
|
298,273
|
| | | | | | 315,732 | | | | | |
|
608,436
|
| | | | | | 631,470 | | | |
| 家庭和地区办公室成本 | | | |
|
47,516
|
| | | | | | 47,699 | | | | | |
|
99,713
|
| | | | | | 83,698 | | | |
| 一般和行政 | | | |
|
9,360
|
| | | | | | 7,254 | | | | | |
|
17,194
|
| | | | | | 13,830 | | | |
| 其他费用(1) | | | |
|
—
|
| | | | | | — | | | | | |
|
12,395
|
| | | | | | — | | | |
|
合并实体的噪声
|
| | |
$
|
981,910
|
| | | | | $ | 975,408 | | | | | |
$
|
1,984,890
|
| | | | | $ | 1,938,332 | | | |
|
少:非控股股东分享NOI
|
| | |
|
(5,634)
|
| | | | | | (4,926) | | | | | |
|
(11,577)
|
| | | | | | (9,540) | | | |
|
合并主体的受益NOI
|
| | |
$
|
976,276
|
| | | | | $ | 970,482 | | | | | |
$
|
1,973,313
|
| | | | | $ | 1,928,792 | | | |
| 未合并主体的NOI对账: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income
|
| | |
$
|
185,836
|
| | | | | $ | 183,514 | | | | | |
$
|
396,697
|
| | | | | $ | 319,105 | | | |
| 利息支出 | | | |
|
147,587
|
| | | | | | 152,447 | | | | | |
|
292,038
|
| | | | | | 298,644 | | | |
| 出售或处置非合并实体的资产和权益或收回资产和权益的收益,净额 | | | |
|
—
|
| | | | | | (33,371) | | | | | |
|
—
|
| | | | | | (33,371) | | | |
|
其他项目前的营业收入
|
| | |
|
333,423
|
| | | | | | 302,590 | | | | | |
|
688,735
|
| | | | | | 584,378 | | | |
| 折旧及摊销 | | | |
|
164,913
|
| | | | | | 170,443 | | | | | |
|
335,474
|
| | | | | | 341,597 | | | |
|
未合并实体的噪声
|
| | |
$
|
498,336
|
| | | | | $ | 473,033 | | | | | |
$
|
1,024,209
|
| | | | | $ | 925,975 | | | |
|
更少:合资伙伴分享NOI
|
| | |
|
(260,373)
|
| | | | | | (247,649) | | | | | |
|
(533,900)
|
| | | | | | (486,457) | | | |
|
未合并实体的受益NOI
|
| | |
$
|
237,963
|
| | | | | $ | 225,384 | | | | | |
$
|
490,309
|
| | | | | $ | 439,518 | | | |
|
新增:来自TRG的NOI实益权益
|
| | |
|
118,403
|
| | | | | | 101,487 | | | | | |
|
225,695
|
| | | | | | 199,547 | | | |
| 新增:其他平台投资和投资中NOI的实益权益(2) | | | |
|
174,324
|
| | | | | | 239,155 | | | | | |
|
266,321
|
| | | | | | 290,243 | | | |
|
合并噪声的实益权益
|
| | |
$
|
1,506,966
|
| | | | | $ | 1,536,508 | | | | | |
$
|
2,955,638
|
| | | | | $ | 2,858,100 | | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
18
|
|
| | | |
THREE
MONTHS ENDED JUNE 30, 2022 |
| | |
SIX
MONTHS ENDED JUNE 30, 2022 |
| ||||||||
|
合作伙伴的FFO
|
| | | $ | 1,092,946 | | | | | | | $ | 2,108,058 | | | |
| 非现金对FFO的影响(1) | | | | | 38,350 | | | | | | | | 105,525 | | | |
|
不包括非现金影响的经营伙伴关系的FFO
|
| | | | 1,131,296 | | | | | | | | 2,213,583 | | | |
| 租客津贴 | | | | | (62,964) | | | | | | | | (103,925) | | | |
| 营运资本支出 | | | | | (16,312) | | | | | | | | (35,425) | | | |
| 可供分配的资金 | | | | $ | 1,052,020 | | | | | | | $ | 2,074,233 | | | |
| | | |
THREE
MONTHS ENDED JUNE 30, 2022 |
| | |
SIX
MONTHS ENDED JUNE 30, 2022 |
| ||||||||
| 扣除额: | | | | | | | | | | | | | | | | |
|
债务摊销公允价值
|
| | | | (130) | | | | | | | | (256) | | | |
| 新增内容: | | | | | | | | | | | | | | | | |
|
直线租赁损失
|
| | | | 5,831 | | | | | | | | 16,112 | | | |
|
租赁摊销的公平市价
|
| | | | 169 | | | | | | | | 295 | | | |
|
基于股票的薪酬费用
|
| | | | 6,786 | | | | | | | | 14,565 | | | |
|
权益工具公允价值未实现亏损
|
| | | | 17,817 | | | | | | | | 48,850 | | | |
|
核销开发前费用和其他
|
| | | | — | | | | | | | | 10,513 | | | |
|
抵押、融资费和终止掉期摊销费用
|
| | | | 7,877 | | | | | | | | 15,446 | | | |
| | | | | $ | 38,350 | | | | | | | $ | 105,525 | | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
19
|
|
| | | | |
THREE MONTHS ENDED
JUNE 30, |
| | |
SIX MONTHS ENDED
JUNE 30, |
| ||||||||||||||||||||||
|
合并物业
|
| | |
2022
|
| |
2021
|
| | |
2022
|
| |
2021
|
| ||||||||||||||||
| Other Income | | | | | | | |||||||||||||||||||||||||
| 利息、股息和分配收入(1) | | | | | $ | 2,512 | | | | | | $ | 3,217 | | | | | | | $ | 5,027 | | | | | | $ | 6,708 | | | |
| 租赁结算收入 | | | | | | 8,388 | | | | | | | 11,444 | | | | | | | | 26,876 | | | | | | | 49,042 | | | |
| 卖地收益 | | | | | | 5,239 | | | | | | | 940 | | | | | | | | 5,254 | | | | | | | 1,637 | | | |
| 其他(2) | | | | | | 40,192 | | | | | | | 53,659 | | | | | | | | 79,642 | | | | | | | 81,469 | | | |
| 总计 | | | | | $ | 56,331 | | | | | | $ | 69,260 | | | | | | | $ | 116,799 | | | | | | $ | 138,856 | | | |
| Other Expense | | | | | | | |||||||||||||||||||||||||
| 土地租约 | | | | | $ | 12,030 | | | | | | $ | 10,870 | | | | | | | $ | 23,562 | | | | | | $ | 22,027 | | | |
| 专业费用和其他(3) | | | | | | 21,391 | | | | | | | 18,499 | | | | | | | | 52,274 | | | | | | | 30,899 | | | |
| 总计 | | | | | $ | 33,421 | | | | | | $ | 29,369 | | | | | | | $ | 75,836 | | | | | | $ | 52,926 | | | |
| | | | | | | | |||||||||||||||||||||||||
| | | | | | | | |||||||||||||||||||||||||
| 资本化利息 | | | | | | | |||||||||||||||||||||||||
|
我们在综合物业中的份额
|
| | | | $ | 7,539 | | | | | | $ | 10,358 | | | | | | | $ | 14,675 | | | | | | $ | 16,021 | | | |
|
我们在合资物业中的份额
|
| | | | $ | 95 | | | | | | $ | 447 | | | | | | | $ | 182 | | | | | | $ | 856 | | | |
| | | | | | | | |||||||||||||||||||||||||
| | | | | | | | |||||||||||||||||||||||||
| 未合并实体收入 | | | | | | | |||||||||||||||||||||||||
| 合资企业的份额(4) | | | | | $ | 77,709 | | | | | | $ | 60,560 | | | | | | | $ | 168,775 | | | | | | $ | 108,683 | | | |
| KléPierre净收益份额,超额投资摊销净额(5) | | | | | | 19,045 | | | | | | | 114,757 | | | | | | | | 27,756 | | | | | | | 106,927 | | | |
| 其他平台投资的份额扣除超额投资摊销后的净收益,税前 | | | | | | 103,458 | | | | | | | 186,894 | | | | | | | | 103,347 | | | | | | | 186,470 | | | |
| TRG净额(亏损)份额,包括超额投资摊销 | | | | | | (10,139) | | | | | | | (13,666) | | | | | | | | (28,621) | | | | | | | (38,466) | | | |
| Totals | | | | | $ | 190,073 | | | | | | $ | 348,545 | | | | | | | $ | 271,257 | | | | | | $ | 363,614 | | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
20
|
|
| | | |
AS OF JUNE 30,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| 美国购物中心和高级奥特莱斯 | | | | | | | | | | | | | |
| 物业总数 | | | |
|
163
|
| | | | | 164 | | |
| 物业总面积(单位:百万) | | | |
|
137.6
|
| | | | | 138.7 | | |
| Ending Occupancy(1): | | | | | | | | | | | | | |
|
合并资产
|
| | | | 93.8% | | | | | | 91.8% | | |
|
未合并资产
|
| | | | 94.3% | | | | | | 91.6% | | |
|
总投资组合
|
| | |
|
93.9%
|
| | | | | 91.8% | | |
| Base Minimum Rent PSF(2): | | | | | | | | | | | | | |
|
合并资产
|
| | | $ | 53.43 | | | | | $ | 53.51 | | |
|
未合并资产
|
| | | $ | 57.70 | | | | | $ | 59.33 | | |
|
总投资组合
|
| | |
$
|
54.58
|
| | | | $ | 55.03 | | |
| U.S TRG | | | | | | | | | | | | | |
| 物业总数 | | | |
|
20
|
| | | | | 20 | | |
| 物业总面积(单位:百万) | | | |
|
20.4
|
| | | | | 20.4 | | |
|
Ending Occupancy(1)
|
| | |
|
93.4%
|
| | | | | 90.0% | | |
|
Base Minimum Rent PSF(2)
|
| | |
$
|
60.63
|
| | | | $ | 57.70 | | |
| | | |
AS OF JUNE 30,
|
| |||||||||
| | | |
2022
|
| |
2021
|
| ||||||
| The Mills | | | | | | | | | | | | | |
| 物业总数 | | | |
|
14
|
| | | | | 14 | | |
| 物业总面积(单位:百万) | | | |
|
21.3
|
| | | | | 21.3 | | |
|
Ending Occupancy(3)
|
| | |
|
97.4%
|
| | | | | 96.9% | | |
|
Base Minimum Rent PSF(2)
|
| | |
$
|
34.53
|
| | | | $ | 33.31 | | |
| | | | | | | | | | | | | | |
| International Properties(4) | | | | | | | | | | | | | |
| Premium Outlets | | | | | | | | | | | | | |
| 物业总数 | | | |
|
22
|
| | | | | 21 | | |
| 物业总面积(单位:百万) | | | |
|
8.4
|
| | | | | 8.3 | | |
| Designer Outlets | | | | | | | | | | | | | |
| 物业总数 | | | |
|
11
|
| | | | | 11 | | |
| 物业总面积(单位:百万) | | | |
|
2.8
|
| | | | | 2.8 | | |
| TRG | | | | | | | | | | | | | |
| 物业总数 | | | |
|
4
|
| | | | | 4 | | |
| 物业总面积(单位:百万) | | | |
|
4.7
|
| | | | | 4.7 | | |
| 日本优品直销店统计数据 | | | | | | | | | | | | | |
| 结束入住率 | | | |
|
99.2%
|
| | | | | 99.6% | | |
| 基本最低租金PSF | | | |
|
¥5,549
|
| | | | | ¥5,492 | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
21
|
|
|
Year
|
| |
Number of
Leases Expiring |
| |
Square Feet
|
| |
Avg. Base
Minimum Rent PSF at 6/30/22 |
| |
Percentage of
Gross Annual Rental Revenues (3) |
| ||||||||||||||||
| 内联存储和独立存储 | | | | | | ||||||||||||||||||||||||
| 按月租约 | | | | | 1,295 | | | | | | | 4,968,829 | | | | | | $ | 54.18 | | | | | | | 5.0 | % | | |
| 2022 (7/1/22 – 12/31/22) | | | | | 787 | | | | | | | 2,580,521 | | | | | | $ | 51.34 | | | | | | | 2.5 | % | | |
| 2023 | | | | | 2,959 | | | | | | | 11,601,204 | | | | | | $ | 57.05 | | | | | | | 11.1 | % | | |
| 2024 | | | | | 2,769 | | | | | | | 10,873,686 | | | | | | $ | 54.59 | | | | | | | 11.2 | % | | |
| 2025 | | | | | 1,762 | | | | | | | 6,909,186 | | | | | | $ | 61.61 | | | | | | | 8.0 | % | | |
| 2026 | | | | | 1,543 | | | | | | | 5,971,876 | | | | | | $ | 56.93 | | | | | | | 6.4 | % | | |
| 2027 | | | | | 1,156 | | | | | | | 4,759,669 | | | | | | $ | 59.34 | | | | | | | 5.2 | % | | |
| 2028 | | | | | 790 | | | | | | | 3,703,559 | | | | | | $ | 62.62 | | | | | | | 4.3 | % | | |
| 2029 | | | | | 770 | | | | | | | 3,262,906 | | | | | | $ | 66.37 | | | | | | | 3.9 | % | | |
| 2030 | | | | | 472 | | | | | | | 2,264,093 | | | | | | $ | 67.83 | | | | | | | 2.8 | % | | |
| 2031 | | | | | 327 | | | | | | | 1,743,741 | | | | | | $ | 56.18 | | | | | | | 1.7 | % | | |
| 2032 | | | | | 188 | | | | | | | 786,026 | | | | | | $ | 64.37 | | | | | | | 0.9 | % | | |
| 2033年及其后 | | | | | 612 | | | | | | | 2,454,185 | | | | | | $ | 49.69 | | | | | | | 2.4 | % | | |
| 专业租赁协议,期限超过12个月 | | | | | 2,563 | | | | | | | 6,764,862 | | | | | | $ | 19.01 | | | | | | | 2.5 | % | | |
| Anchors | | | | | | ||||||||||||||||||||||||
| 按月租约 | | | | | 1 | | | | | | | 138,409 | | | | | | $ | 1.18 | | | | | | | 0.0 | % | | |
| 2023 | | | | | 11 | | | | | | | 1,405,725 | | | | | | $ | 4.52 | | | | | | | 0.1 | % | | |
| 2024 | | | | | 16 | | | | | | | 1,465,287 | | | | | | $ | 8.10 | | | | | | | 0.2 | % | | |
| 2025 | | | | | 17 | | | | | | | 1,676,634 | | | | | | $ | 6.70 | | | | | | | 0.2 | % | | |
| 2026 | | | | | 16 | | | | | | | 1,702,455 | | | | | | $ | 5.01 | | | | | | | 0.2 | % | | |
| 2027 | | | | | 13 | | | | | | | 1,765,268 | | | | | | $ | 5.19 | | | | | | | 0.2 | % | | |
| 2028 | | | | | 11 | | | | | | | 1,327,048 | | | | | | $ | 6.11 | | | | | | | 0.2 | % | | |
| 2029 | | | | | 5 | | | | | | | 556,306 | | | | | | $ | 4.51 | | | | | | | 0.0 | % | | |
| 2030 | | | | | 7 | | | | | | | 754,336 | | | | | | $ | 8.56 | | | | | | | 0.1 | % | | |
| 2031 | | | | | 5 | | | | | | | 427,004 | | | | | | $ | 12.18 | | | | | | | 0.0 | % | | |
| 2032 | | | | | 3 | | | | | | | 217,391 | | | | | | $ | 14.59 | | | | | | | 0.1 | % | | |
| 2033年及其后 | | | | | 20 | | | | | | | 2,149,599 | | | | | | $ | 13.61 | | | | | | | 0.6 | % | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
22
|
|
|
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,Inc. | | | | | 284 | | | | | | | 3,045 | | | | | | | 1.7 | % | | | | | | 3.0 | % | | |
| Tapestry公司 | | | | | 227 | | | | | | | 951 | | | | | | | 0.5 | % | | | | | | 1.6 | % | | |
| 维多利亚的秘密公司。 | | | | | 137 | | | | | | | 1,176 | | | | | | | 0.7 | % | | | | | | 1.6 | % | | |
| Signet珠宝商有限公司 | | | | | 348 | | | | | | | 487 | | | | | | | 0.3 | % | | | | | | 1.5 | % | | |
| PVH公司 | | | | | 156 | | | | | | | 1,140 | | | | | | | 0.7 | % | | | | | | 1.4 | % | | |
| 美国鹰牌服装公司 | | | | | 220 | | | | | | | 1,388 | | | | | | | 0.8 | % | | | | | | 1.4 | % | | |
| 卡普里控股有限公司 | | | | | 141 | | | | | | | 553 | | | | | | | 0.3 | % | | | | | | 1.4 | % | | |
| LUXTOTICA集团SPA | | | | | 356 | | | | | | | 636 | | | | | | | 0.4 | % | | | | | | 1.3 | % | | |
| Foot Locker零售公司 | | | | | 172 | | | | | | | 821 | | | | | | | 0.5 | % | | | | | | 1.1 | % | | |
| VF公司 | | | | | 192 | | | | | | | 806 | | | | | | | 0.5 | % | | | | | | 1.1 | % | | |
|
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 |
| ||||||||||||||||
| 梅西百货公司 | | | | | 98 | | | | | | | 19,040 | | | | | | | 10.9 | % | | | | | | 0.3 | % | | |
| J.C.Penney公司 | | | | | 54 | | | | | | | 8,894 | | | | | | | 5.1 | % | | | | | | 0.3 | % | | |
| Dillard‘s公司 | | | | | 34 | | | | | | | 6,235 | | | | | | | 3.6 | % | | | | | | * | | | |
| 诺德斯特龙公司 | | | | | 24 | | | | | | | 4,103 | | | | | | | 2.4 | % | | | | | | 0.1 | % | | |
| 迪克体育用品公司 | | | | | 33 | | | | | | | 2,261 | | | | | | | 1.3 | % | | | | | | 0.5 | % | | |
| 内曼·马库斯集团。 | | | | | 12 | | | | | | | 1,458 | | | | | | | 0.8 | % | | | | | | 0.1 | % | | |
| 贝尔克股份有限公司 | | | | | 7 | | | | | | | 1,194 | | | | | | | 0.7 | % | | | | | | * | | | |
| 目标公司 | | | | | 7 | | | | | | | 968 | | | | | | | 0.6 | % | | | | | | 0.1 | % | | |
| 哈德逊湾公司 | | | | | 8 | | | | | | | 943 | | | | | | | 0.5 | % | | | | | | 0.1 | % | | |
| 冯·毛尔公司 | | | | | 6 | | | | | | | 768 | | | | | | | 0.4 | % | | | | | | * | | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
23
|
|
| | | | | | | | | | |
UNCONSOLIDATED
PROPERTIES |
| |||||||||||
| | | |
CONSOLIDATED
PROPERTIES |
| |
TOTAL
|
| |
OUR
SHARE |
| ||||||||||||
| 新的发展项目 | | | | $ | 55,573 | | | | | | $ | 45,662 | | | | | | $ | 18,688 | | | |
| 增加面积和/或更换锚的重建项目 | | | | | 131,533 | | | | | | | 74,315 | | | | | | | 35,215 | | | |
| 不增加建筑面积的重建项目(2) | | | | | 2,162 | | | | | | | 5,093 | | | | | | | 2,544 | | | |
|
新开发和再开发项目小计
|
| | | | 189,268 | | | | | | | 125,070 | | | | | | | 56,447 | | | |
| 租客津贴 | | | | | 86,827 | | | | | | | 34,795 | | | | | | | 17,098 | | | |
| 运营资本支出(CAM和非CAM) | | | | | 21,141 | | | | | | | 32,721 | | | | | | | 14,284 | | | |
| Totals | | | | $ | 297,236 | | | | | | $ | 192,586 | | | | | | $ | 87,829 | | | |
| 从权责发生制向收付实现制转换 | | | | | 12,109 | | | | | | | (7,161) | | | | | | | (3,266) | | | |
| 截至22年6月30日的六个月的资本支出(3) | | | | $ | 309,345 | | | | | | $ | 185,425 | | | | | | $ | 84,563 | | | |
| 截至二零一一年六月三十日止六个月的资本开支(三) | | | |
$
|
228,669
|
| | | | |
$
|
191,882
|
| | | | |
$
|
78,741
|
| | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
24
|
|
| |
PLATFORM
PROJECT TYPE |
| | |
OUR SHARE
OF NET INVESTMENT |
| | |
EXPECTED
STABILIZED RATE OF RETURN |
| | |
ACTUAL 2022
INVESTMENT THRU Q2 2022 |
| | |
FORECASTED
INVESTMENT Q3 - Q4 |
| | |
FORECASTED
INVESTMENT FY 2022 |
| | |
FORECASTED
INVESTMENT FY 2023 |
| | |
FORECASTED
TOTAL INVESTMENT 2022 - 2023 |
| | ||||||||||||||||||||||||||||
| | Malls | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
重建项目
|
| | | | $ | 589,401 | | | | | | | | 6 | % | | | | | | $ | 139,134 | | | | | | | $ | 148,549 | | | | | | | $ | 287,683 | | | | | | | $ | 106,566 | | | | | | | $ | 394,249 | | | | |
| | Premium Outlets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
新开发 - 美国
|
| | | | $ | — | | | | | | | | — | | | | | | | $ | — | | | | | | | $ | — | | | | | | | $ | — | | | | | | | $ | — | | | | | | | $ | — | | | | |
| |
- 国际公司的新进展
|
| | | | $ | 170,137 | | | | | | | | 8 | % | | | | | | $ | 34,689 | | | | | | | $ | 63,546 | | | | | | | $ | 98,235 | | | | | | | $ | 34,701 | | | | | | | $ | 132,936 | | | | |
| |
重新开发 - 美国
|
| | | | $ | 35,138 | | | | | | | | 8 | % | | | | | | $ | 9,106 | | | | | | | $ | 14,012 | | | | | | | $ | 23,118 | | | | | | | $ | 5,057 | | | | | | | $ | 28,175 | | | | |
| |
重新开发 - 国际公司
|
| | | | $ | — | | | | | | | | — | | | | | | | $ | — | | | | | | | $ | — | | | | | | | $ | — | | | | | | | $ | — | | | | | | | $ | — | | | | |
| | The Mills | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| |
重建项目
|
| | | | $ | 15,617 | | | | | | | | 15 | % | | | | | | $ | 1,797 | | | | | | | $ | 10,608 | | | | | | | $ | 12,405 | | | | | | | $ | 6,273 | | | | | | | $ | 18,678 | | | | |
| | Total Investment (1) | | | | | $ | 810,293 | | | | | | | | 7 | % | | | | | | $ | 184,726 | | | | | | | $ | 236,715 | | | | | | | $ | 421,441 | | | | | | | $ | 152,597 | | | | | | | $ | 574,038 | | | | |
| |
资金来源减少:建设
贷款,国际合资企业兑现 手等。 |
| | | | $ | (302,799) | | | | | | | | | | | | | | | $ | (70,384) | | | | | | | $ | (90,773) | | | | | | | $ | (161,157) | | | | | | | $ | (67,352) | | | | | | | $ | (228,509) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 净现金投资总额 | | | | | $ | 507,494 | | | | | | | | | | | | | | | $ | 114,342 | | | | | | | $ | 145,942 | | | | | | | $ | 260,284 | | | | | | | $ | 85,245 | | | | | | | $ | 345,529 | | | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
25
|
|
| | | |
COMMON
SHARES (1) |
| |
LIMITED
PARTNERSHIP UNITS (2) |
| ||||||||
| 截至2021年12月31日的未清偿数量 | | | | | 328,619,625 | | | | | | | 47,247,936 | | | |
| 第一季度活动 | | | | | | | | | | | | | | | |
| 赎回有限合伙单位换取现金 | | | | | — | | | | | | | (1,000) | | | |
| 以有限合伙单位换取普通股 | | | | | 2,680 | | | | | | | (2,680) | | | |
| 限制性股票/限制性股票单位奖励和长期激励业绩(LTIP)单位收益(3) | | | | | 47,804 | | | | | | | 72,442 | | | |
| 获得的与股票赠与接受者的纳税义务和其他有关的库存股 | | | | | (23,514) | | | | | | | — | | | |
| 截至2022年3月31日的未偿还数字 | | | | | 328,646,595 | | | | | | | 47,316,698 | | | |
| 第二季度经济活动 | | | | | | | | | | | | | | | |
| 赎回有限合伙单位换取现金 | | | | | — | | | | | | | (12,930) | | | |
| 限制性股票/限制性股票单位奖励和长期激励业绩(LTIP)单位收益(3) | | | | | 160,259 | | | | | | | — | | | |
| 获得的与股票赠与接受者的纳税义务和其他有关的库存股 | | | | | (23,041) | | | | | | | — | | | |
| 西蒙地产集团公开市场普通股回购 | | | | | (1,424,096) | | | | | | | — | | | |
| Number Outstanding at June 30, 2022 | | | | | 327,359,717 | | | | | | | 47,303,768 | | | |
| 截至2022年6月30日的有限合伙单位和普通股数量 | | | | | 374,663,485 | | | | | | | | | | |
|
ISSUER
|
| |
DESCRIPTION
|
| |
NUMBER OF
SHARES/UNITS |
| |
PER SHARE
LIQUIDATION PREFERENCE |
| |
AGGREGATE
LIQUIDATION PREFERENCE |
| |
TICKER
SYMBOL |
| ||||||||||||
| Preferred Stock: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 西蒙地产集团有限公司 | | |
J系列累计可赎回8.375%(4)
|
| | | | 796,948 | | | | | | $ | 50.00 | | | | | | $ | 39,847 | | | | |
SPGPrJ
|
|
| Preferred Units: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 西蒙地产集团,L.P. | | | 累计可赎回7.50%(5) | | | | | 255,373 | | | | | | $ | 100.00 | | | | | | $ | 25,537 | | | | |
不适用
|
|
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
26
|
|
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
27
|
|
| | | |
TOTAL
INDEBTEDNESS |
| |
OUR
SHARE OF INDEBTEDNESS |
| |
WEIGHTED
AVERAGE END OF PERIOD INTEREST RATE |
| |
WEIGHTED
AVERAGE YEARS TO MATURITY |
| ||||||||||||||||
| 合并负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
抵押贷款债务
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
固定费率
|
| | | $ | 4,480,025 | | | | | | $ | 4,356,190 | | | | | | | 3.73 | % | | | | | | 4.2 | | | |
|
浮息债(对冲)(2)
|
| | | | 311,055 | | | | | | | 282,280 | | | | | | | 2.11 | % | | | | | | 2.9 | | | |
|
可变利率债务
|
| | | | 607,081 | | | | | | | 570,675 | | | | | | | 3.22 | % | | | | | | 1.5 | | | |
|
按揭债务总额
|
| | | | 5,398,161 | | | | | | | 5,209,145 | | | | | | | 3.59 | % | | | | | | 3.8 | | | |
|
无担保债务
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
固定费率
|
| | | | 18,890,064 | | | | | | | 18,890,064 | | | | | | | 2.93 | % | | | | | | 9.2 | | | |
|
可变利率
|
| | | | 500,000 | | | | | | | 500,000 | | | | | | | 1.16 | % | | | | | | 1.5 | | | |
|
循环信贷
设施 - 美元货币 |
| | | | 125,000 | | | | | | | 125,000 | | | | | | | 1.60 | % | | | | | | 3.0 | | | |
|
循环信贷安排总额
|
| | | | 125,000 | | | | | | | 125,000 | | | | | | | 1.60 | % | | | | | | 3.0 | | | |
|
全球商业票据 - 美元
|
| | | | 60,000 | | | | | | | 60,000 | | | | | | | 1.92 | % | | | | | | 0.0 | | | |
|
无担保债务总额
|
| | | | 19,575,064 | | | | | | | 19,575,064 | | | | | | | 2.87 | % | | | | | | 8.9 | | | |
|
补价
|
| | | | 24,498 | | | | | | | 24,498 | | | | | | | | | | | | | | | | | |
|
折扣
|
| | | | (54,419) | | | | | | | (54,419) | | | | | | | | | | | | | | | | | |
|
发债成本
|
| | | | (120,781) | | | | | | | (119,749) | | | | | | | | | | | | | | | | | |
|
其他债务
|
| | | | 63,445 | | | | | | | 63,445 | | | | | | | | | | | | | | | | | |
|
Consolidated Mortgages and
Unsecured Indebtedness (2) |
| | | $ | 24,885,968 | | | | | | $ | 24,697,984 | | | | | | | 3.03 | % | | | | | | 7.9 | | | |
| 合营企业负债 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
抵押贷款债务
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
固定费率
|
| | | $ | 11,309,694 | | | | | | $ | 5,292,682 | | | | | | | 3.84 | % | | | | | | 3.7 | | | |
|
浮动利率债务(已转换为固定利率)
|
| | | | 270,721 | | | | | | | 121,824 | | | | | | | 3.05 | % | | | | | | 6.4 | | | |
|
浮息债(对冲)(2)
|
| | | | 1,259,065 | | | | | | | 590,603 | | | | | | | 3.98 | % | | | | | | 4.1 | | | |
|
可变利率债务
|
| | | | 1,515,354 | | | | | | | 664,745 | | | | | | | 3.45 | % | | | | | | 2.5 | | | |
|
TMLP债务(3)
|
| | | | 352,426 | | | | | | | 140,614 | | | | | | | — | | | | | | | — | | | |
|
按揭债务总额
|
| | | | 14,707,260 | | | | | | | 6,810,468 | | | | | | | 3.80 | % | | | | | | 3.6 | | | |
|
发债成本
|
| | | | (39,825) | | | | | | | (18,719) | | | | | | | | | | | | | | | | | |
|
Joint Venture Mortgages and
Other Indebtedness (2) |
| | | $ | 14,667,435 | | | | | | $ | 6,791,749 | | | | | | | 3.80 | % | | | | | | 3.6 | | | |
|
我们在总债务中的份额
|
| | | | | | | | | | $ | 31,489,733 | | | | | | | 3.18 | % | | | | | | 6.9 | | | |
| | | |
TOTAL
INDEBTEDNESS |
| |
OUR
SHARE OF INDEBTEDNESS |
| |
WEIGHTED
AVERAGE END OF PERIOD INTEREST RATE |
| |
WEIGHTED
AVERAGE YEARS TO MATURITY |
| ||||||||||||||||
|
我们的固定收益份额摘要
和可变利率债务 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
已整合
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
固定
|
| | | | 94.1 | % | | | | | $ | 23,243,993 | | | | | | | 3.08 | % | | | | | | 8.3 | | | |
|
变量
|
| | | | 5.9 | % | | | | | | 1,453,991 | | | | | | | 2.21 | % | | | | | | 1.9 | | | |
| | | | | | 100.0 | % | | | | | | 24,697,984 | | | | | | | 3.03 | % | | | | | | 7.8 | | | |
|
合资企业
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
固定
|
| | | | 81.6 | % | | | | | $ | 5,544,225 | | | | | | | 3.82 | % | | | | | | 3.7 | | | |
|
变量
|
| | | | 18.4 | % | | | | | | 1,247,524 | | | | | | | 3.70 | % | | | | | | 3.2 | | | |
| | | | | | 100.0 | % | | | | | | 6,791,749 | | | | | | | 3.80 | % | | | | | | 3.6 | | | |
|
债务总额
|
| | | | | | | | | | $ | 31,489,733 | | | | | | | | | | | | | | | | | |
|
Total Fixed Debt
|
| | | | 91.4 | % | | | | | $ | 28,788,218 | | | | | | | 3.23 | % | | | | | | 7.4 | | | |
|
Total Variable Debt
|
| | | | 8.6 | % | | | | | $ | 2,701,515 | | | | | | | 2.87 | % | | | | | | 2.5 | | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
28
|
|
|
YEAR
|
| |
OUR
SHARE OF UNSECURED CONSOLIDATED DEBT |
| |
WEIGHTED
AVERAGE RATE OF MATURING UNSECURED CONSOLIDATED DEBT |
| |
OUR
SHARE OF SECURED CONSOLIDATED DEBT |
| |
WEIGHTED
AVERAGE RATE OF MATURING SECURED CONSOLIDATED DEBT |
| |
OUR
SHARE OF UNCONSOLIDATED JOINT VENTURE DEBT |
| |
WEIGHTED
AVERAGE RATE OF MATURING UNCONSOLIDATED JOINT VENTURE DEBT |
| |
OUR
SHARE OF TOTAL DEBT |
| |
TOTAL
WEIGHTED AVERAGE RATE OF MATURING DEBT |
| ||||||||||||||||||||||||||||||||
| 2022 | | | | $ | 843,774 | | | | | | | 1.41 | % | | | | | $ | 109,695 | | | | | | | 2.64 | % | | | | | $ | 441,934 | | | | | | | 3.85 | % | | | | | $ | 1,395,403 | | | | | | | 2.27 | % | | |
| 2023 | | | | | 600,000 | | | | | | | 2.75 | % | | | | | | 691,916 | | | | | | | 3.39 | % | | | | | | 537,384 | | | | | | | 3.45 | % | | | | | | 1,829,300 | | | | | | | 3.19 | % | | |
| 2024 | | | | | 3,000,000 | | | | | | | 2.62 | % | | | | | | 315,305 | | | | | | | 3.82 | % | | | | | | 1,331,888 | | | | | | | 4.02 | % | | | | | | 4,647,194 | | | | | | | 3.15 | % | | |
| 2025 | | | | | 1,747,516 | | | | | | | 2.69 | % | | | | | | 1,122,545 | | | | | | | 3.54 | % | | | | | | 897,232 | | | | | | | 3.43 | % | | | | | | 3,767,293 | | | | | | | 3.09 | % | | |
| 2026 | | | | | 1,550,000 | | | | | | | 3.28 | % | | | | | | 2,040,367 | | | | | | | 3.87 | % | | | | | | 1,407,240 | | | | | | | 3.99 | % | | | | | | 4,997,607 | | | | | | | 3.73 | % | | |
| 2027 | | | | | 2,050,000 | | | | | | | 2.84 | % | | | | | | 293,916 | | | | | | | 3.23 | % | | | | | | 1,047,159 | | | | | | | 3.58 | % | | | | | | 3,391,075 | | | | | | | 3.11 | % | | |
| 2028 | | | | | 800,000 | | | | | | | 1.75 | % | | | | | | 48,080 | | | | | | | 3.85 | % | | | | | | 727,220 | | | | | | | 4.11 | % | | | | | | 1,575,300 | | | | | | | 2.91 | % | | |
| 2029 | | | | | 1,250,000 | | | | | | | 2.45 | % | | | | | | 377,322 | | | | | | | 2.91 | % | | | | | | 17,542 | | | | | | | 0.37 | % | | | | | | 1,644,864 | | | | | | | 2.54 | % | | |
| 2030 | | | | | 750,000 | | | | | | | 2.65 | % | | | | | | — | | | | | | | — | | | | | | | 228,271 | | | | | | | 3.12 | % | | | | | | 978,271 | | | | | | | 2.91 | % | | |
| 2031 | | | | | 700,000 | | | | | | | 2.20 | % | | | | | | 210,000 | | | | | | | 3.09 | % | | | | | | 48,421 | | | | | | | 3.66 | % | | | | | | 958,421 | | | | | | | 2.47 | % | | |
| 2032 | | | | | 1,400,000 | | | | | | | 2.45 | % | | | | | | — | | | | | | | — | | | | | | | 114,000 | | | | | | | 4.18 | % | | | | | | 1,514,000 | | | | | | | 2.59 | % | | |
| 此后 | | | | | 4,883,774 | | | | | | | 3.79 | % | | | | | | — | | | | | | | — | | | | | | | 12,176 | | | | | | | 6.92 | % | | | | | | 4,895,950 | | | | | | | 3.81 | % | | |
| 面值债务金额 | | | | $ | 19,575,064 | | | | | | | 2.87 | % | | | | | $ | 5,209,145 | | | | | | | 3.59 | % | | | | | $ | 6,810,468 | | | | | | | 3.80 | % | | | | | $ | 31,594,677 | | | | | | | 3.18 | % | | |
| 债务保费(贴现)净额 | | | | | (32,585) | | | | | | | | | | | | | | 2,664 | | | | | | | | | | | | | | — | | | | | | | | | | | | | | (29,921) | | | | | | | | | | |
| 发债成本 | | | | | (102,079) | | | | | | | | | | | | | | (17,670) | | | | | | | | | | | | | | (18,719) | | | | | | | | | | | | | | (138,468) | | | | | | | | | | |
| 其他债务 | | | | | — | | | | | | | | | | | | | | 63,445 | | | | | | | | | | | | | | — | | | | | | | | | | | | | | 63,445 | | | | | | | | | | |
| 我们在总债务中的份额 | | | | $ | 19,440,400 | | | | | | | | | | | | | $ | 5,257,584 | | | | | | | | | | | | | $ | 6,791,749 | | | | | | | | | | | | | $ | 31,489,733 | | | | | | | | | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
29
|
|
| | | |
DEBT INFORMATION
|
| ||||||||||||||||||||||||
| | | |
MATURITY
DATE |
| |
|
| |
INTEREST
RATE(1) |
| |
TYPE
|
| |
INDEBTEDNESS
TOTAL ($ IN 000’S) |
| ||||||||||||
| 无担保债务: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 全球商业票据 - 美元 | | | | | 07/09/22 | | | | |
(2)
|
| | | | 1.92 | % | | | | 固定 | | | | | 60,000 | | | |
| Simon Property Group,LP(欧元高级票据) | | | | | 11/18/22 | | | | | | | | | | 1.38 | % | | | | 固定 | | | | | 783,774 (3) | | | |
| Simon Property Group,LP(高级注释) | | | | | 06/01/23 | | | | | | | | | | 2.75 | % | | | | 固定 | | | | | 600,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 01/11/24 | | | | | | | | | | 1.16 | % | | | |
变量
|
| | | | 500,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 02/01/24 | | | | | | | | | | 3.75 | % | | | | 固定 | | | | | 600,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 09/13/24 | | | | | | | | | | 2.00 | % | | | | 固定 | | | | | 1,000,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 10/01/24 | | | | | | | | | | 3.38 | % | | | | 固定 | | | | | 900,000 | | | |
| Simon Property Group,LP(欧元高级票据) | | | | | 05/13/25 | | | | | | | | | | 1.25 | % | | | | 固定 | | | | | 522,516 (4) | | | |
| 循环信贷安排 - 美元货币 | | | | | 06/30/25 | | | | |
(5)
|
| | | | 1.60 | % | | | |
变量
|
| | | | 125,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 09/01/25 | | | | | | | | | | 3.50 | % | | | | 固定 | | | | | 1,100,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 01/15/26 | | | | | | | | | | 3.30 | % | | | | 固定 | | | | | 800,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 11/30/26 | | | | | | | | | | 3.25 | % | | | | 固定 | | | | | 750,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 01/15/27 | | | | | | | | | | 1.38 | % | | | | 固定 | | | | | 550,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 06/15/27 | | | | | | | | | | 3.38 | % | | | | 固定 | | | | | 750,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 12/01/27 | | | | | | | | | | 3.38 | % | | | | 固定 | | | | | 750,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 02/01/28 | | | | | | | | | | 1.75 | % | | | | 固定 | | | | | 800,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 09/13/29 | | | | | | | | | | 2.45 | % | | | | 固定 | | | | | 1,250,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 07/15/30 | | | | | | | | | | 2.65 | % | | | | 固定 | | | | | 750,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 02/01/31 | | | | | | | | | | 2.20 | % | | | | 固定 | | | | | 700,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 01/15/32 | | | | | | | | | | 2.25 | % | | | | 固定 | | | | | 700,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 02/01/32 | | | | | | | | | | 2.65 | % | | | | 固定 | | | | | 700,000 | | | |
| Simon Property Group,LP(欧元高级票据) | | | | | 03/19/33 | | | | | | | | | | 1.13 | % | | | | 固定 | | | | | 783,774 (3) | | | |
| Simon Property Group,LP(高级注释) | | | | | 02/01/40 | | | | | | | | | | 6.75 | % | | | | 固定 | | | | | 600,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 03/15/42 | | | | | | | | | | 4.75 | % | | | | 固定 | | | | | 550,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 10/01/44 | | | | | | | | | | 4.25 | % | | | | 固定 | | | | | 400,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 11/30/46 | | | | | | | | | | 4.25 | % | | | | 固定 | | | | | 550,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 09/13/49 | | | | | | | | | | 3.25 | % | | | | 固定 | | | | | 1,250,000 | | | |
| Simon Property Group,LP(高级注释) | | | | | 07/15/50 | | | | | | | | | | 3.80 | % | | | | 固定 | | | | | 750,000 | | | |
| 按面值计算的无担保债务总额 | | | | | | | | | | | | | | | | | | | | | | | | $ | 19,575,064(6) | | | |
|
2Q 2022 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
|
| |||||||||||||||||||||||||||
| | | | Malls | | | | | | | | |
|
| | | | |
|
| | | | | | | |
|
| | | | |
|
| |
|
|
| 1. | | | 苹果花商城 | | | 弗吉尼亚州 | | | 温切斯特 | | |
49.1%
|
| | | | |
473,912
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 2. | | | 奥本购物中心 | | | 体量 | | | 奥本 | | |
56.4%
|
| | | | |
499,457
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 3. | | | Aventura购物中心(3) | | | 平面 | | | 迈阿密海滩(迈阿密) | | |
33.3%
|
| | | | |
2,126,061
|
| |
07/01/28
|
| | | | |
4.12%
|
| | 固定 | | |
1,750,000
|
| |
583,333
|
|
| 4. | | | 巴顿溪广场 | | | TX | | | 奥斯汀 | | |
100.0%
|
| | | | |
1,452,087
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 5. | | | 战场购物中心 | | | 钼 | | | 斯普林菲尔德 | | |
100.0%
|
| | | | |
1,207,279
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 6. | | | 海湾公园广场 | | | 无线 | | | 绿湾 | | |
100.0%
|
| | | | |
691,395
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 7. | | | 布雷亚购物中心 | | | 钙 | | | 布雷亚(洛杉矶) | | |
100.0%
|
| | | | |
1,281,187
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 8. | | | 布莱尔伍德购物中心 | | | 米 | | | 安娜堡 | | |
50.0%
|
| | | | |
978,051
|
| |
09/01/26
|
| | | | |
3.29%
|
| | 固定 | | |
165,000
|
| |
82,500
|
|
| 9. | | | 布里克尔市中心(3) | | | 平面 | | | 迈阿密 | | |
25.0%
|
| | | | |
475,606
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 10. | | | 百老汇广场 | | | TX | | | 泰勒 | | |
100.0%
|
| | | | |
608,739
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 11. | | | 伯灵顿购物中心 | | | 体量 | | | 伯灵顿(波士顿) | | |
100.0%
|
| | | | |
1,222,843
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 12. | | | 科德角购物中心 | | | 体量 | | | 海恩尼斯 | | |
56.4%
|
| | | | |
712,338
|
| |
07/30/26
|
| |
(5)
|
| |
4.04%
|
| | 变量 | | |
52,000
|
| |
29,313
|
|
| 13. | | | 卡斯尔顿广场 | | | 在……里面 | | | 印第安纳波利斯 | | |
100.0%
|
| | | | |
1,384,245
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 14. | | | Cielo Vista购物中心 | | | TX | | | 埃尔帕索 | | |
100.0%
|
| | | | |
1,245,051
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 15. | | | 椰子点 | | | 平面 | | | Estero | | |
50.0%
|
| | | | |
1,197,317
|
| |
10/01/26
|
| | | | |
3.95%
|
| | 固定 | | |
177,366
|
| |
88,683
|
|
| 16. | | | 大学商城 | | | 在……里面 | | | 布卢明顿 | | |
100.0%
|
| | | | |
610,168
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 17. | | | 哥伦比亚中心 | | | 瓦 | | | 肯纳威克 | | |
100.0%
|
| | | | |
763,262
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 18. | | | 科普利广场 | | | 体量 | | | 波士顿 | | |
94.4%
|
| |
(4)
|
| |
1,263,797
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 19. | | | 珊瑚广场 | | | 平面 | | | 珊瑚泉(迈阿密) | | |
97.2%
|
| | | | |
944,159
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 20. | | | 科尔多瓦购物中心 | | | 平面 | | | 彭萨科拉 | | |
100.0%
|
| | | | |
925,518
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 21. | | | 达德兰购物中心 | | | 平面 | | | 迈阿密 | | |
50.0%
|
| | | | |
1,511,910
|
| |
01/05/27
|
| |
(5)
|
| |
3.11%
|
| | 固定 | | |
381,742
|
| |
190,871
|
|
| 22. | | | 德尔阿莫时装中心 | | | 钙 | | | 托兰斯(洛杉矶) | | |
50.0%
|
| | | | |
2,519,363
|
| |
06/01/27
|
| | | | |
3.66%
|
| | 固定 | | |
585,000
|
| |
292,500
|
|
| 23. | | | 域、 | | | TX | | | 奥斯汀 | | |
100.0%
|
| | | | |
1,234,673
|
| |
07/01/31
|
| | | | |
3.09%
|
| | 固定 | | |
210,000
|
| |
210,000
|
|
| 24. | | | 帝国购物中心 | | | 标清 | | | 苏福尔斯 | | |
100.0%
|
| | | | |
1,027,297
|
| |
12/01/25
|
| | | | |
4.31%
|
| | 固定 | | |
178,721
|
| |
178,721
|
|
| 25. | | | 瀑布, | | | 平面 | | | 迈阿密 | | |
50.0%
|
| | | | |
711,653
|
| |
09/01/26
|
| | | | |
3.45%
|
| | 固定 | | |
150,000
|
| |
75,000
|
|
| 26. | | |
五角大楼城市时尚中心
|
| | 弗吉尼亚州 | | | 阿灵顿(华盛顿特区) | | |
42.5%
|
| | | | |
1,037,175
|
| |
05/09/26
|
| |
(5)
|
| |
4.73%
|
| | 变量 | | |
455,000
|
| |
193,376
|
|
| 27. | | | Keystone时尚商城,The | | | 在……里面 | | | 印第安纳波利斯 | | |
100.0%
|
| | | | |
715,803
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 28. | | | 时尚谷 | | | 钙 | | | 圣地亚哥 | | |
50.0%
|
| | | | |
1,727,645
|
| |
02/01/26
|
| |
(5)
|
| |
3.75%
|
| | 变量 | | |
415,000
|
| |
207,500
|
|
| 29. | | | 火轮镇中心 | | | TX | | | 加兰德(达拉斯) | | |
100.0%
|
| | | | |
996,231
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 30. | | | 佛罗里达购物中心 | | | 平面 | | | 奥兰多 | | |
50.0%
|
| | | | |
1,725,125
|
| |
02/09/27
|
| |
(5)
|
| |
3.99%
|
| | 变量 | | |
600,000
|
| |
300,000
|
|
| 31. | | | 位于凯撒宫的论坛商店 | | | 内华达州 | | | 拉斯维加斯 | | |
100.0%
|
| | | | |
676,924
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 32. | | | 广场, | | | TX | | | 休斯敦 | | |
50.4%
|
| | | | |
2,012,266
|
| |
03/01/25
|
| | | | |
3.55%
|
| | 固定 | | |
1,200,000
|
| |
604,440
|
|
| 33. | | | 格林伍德公园购物中心 | | | 在……里面 | | | 格林伍德(印第安纳波利斯) | | |
100.0%
|
| | | | |
1,286,661
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 34. | | | 海伍德购物中心 | | | SC | | | 格林维尔 | | |
100.0%
|
| | | | |
1,237,364
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 35. | | | 普鲁士国王 | | | 帕 | | | 普鲁士国王(费城) | | |
100.0%
|
| | | | |
2,671,470
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 36. | | | La Plaza购物中心 | | | TX | | | 麦卡伦 | | |
100.0%
|
| | | | |
1,314,060
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 37. | | | Lakeline购物中心 | | | TX | | | 雪松公园(奥斯汀) | | |
100.0%
|
| | | | |
1,098,856
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 38. | | | 利哈伊谷购物中心 | | | 帕 | | | 白厅 | | |
50.0%
|
| | | | |
1,196,386
|
| |
11/01/27
|
| | | | |
4.06%
|
| | 固定 | | |
183,333
|
| |
91,667
|
|
| 39. | | | 勒诺克斯广场 | | | 镓 | | | 亚特兰大 | | |
100.0%
|
| | | | |
1,549,775
|
| |
(2)
|
| | | | | | | | | | | | | | | |
|
2Q 2022 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
|
| |||||||||||||||||||||||||||
| 40. | | | 罗金汉姆公园的购物中心 | | | 氨 | | | 塞勒姆(波士顿) | | |
28.2%
|
| | | | |
1,064,794
|
| |
06/01/26
|
| | | | |
4.04%
|
| | 固定 | | |
262,000
|
| |
73,845
|
|
| 41. | | | 佐治亚州的购物中心 | | | 镓 | | | 布福德(亚特兰大) | | |
100.0%
|
| | | | |
1,840,285
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 42. | | | 新汉普郡购物中心 | | | 氨 | | | 曼彻斯特 | | |
56.4%
|
| | | | |
803,868
|
| |
07/01/25
|
| | | | |
4.11%
|
| | 固定 | | |
150,000
|
| |
84,555
|
|
| 43. | | | 麦凯恩购物中心 | | | Ar | | | 北小石城 | | |
100.0%
|
| | | | |
796,306
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 44. | | | 梅多伍德购物中心 | | | 内华达州 | | | 里诺 | | |
50.0%
|
| | | | |
928,919
|
| |
12/01/26
|
| | | | |
5.71%
|
| | 固定 | | |
106,970
|
| |
53,485
|
|
| 45. | | | 门洛帕克购物中心 | | | 新泽西州 | | | 爱迪生(纽约) | | |
100.0%
|
| | | | |
1,304,976
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 46. | | | 迈阿密国际购物中心 | | | 平面 | | | 迈阿密 | | |
47.8%
|
| | | | |
1,081,674
|
| |
02/06/24
|
| | | | |
4.42%
|
| | 固定 | | |
160,000
|
| |
76,442
|
|
| 47. | | | 米德兰公园购物中心 | | | TX | | | 米德兰 | | |
100.0%
|
| | | | |
643,845
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 48. | | | 米勒·希尔购物中心 | | | 锰 | | | 德卢斯 | | |
100.0%
|
| | | | |
829,535
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 49. | | | 东北商城 | | | TX | | | 赫斯特(达拉斯) | | |
100.0%
|
| | | | |
1,645,185
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 50. | | | 北岸购物中心 | | | 体量 | | | 皮博迪(波士顿) | | |
56.4%
|
| | | | |
1,510,966
|
| |
07/05/23
|
| | | | |
3.30%
|
| | 固定 | | |
219,338
|
| |
123,641
|
|
| 51. | | | 大洋县购物中心 | | | 新泽西州 | | | 汤姆斯河(纽约) | | |
100.0%
|
| | | | |
886,584
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 52. | | | 奥兰广场 | | | 伊 | | | 奥兰德公园(芝加哥) | | |
100.0%
|
| | | | |
1,231,104
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 53. | | | 牛津谷购物中心 | | | 帕 | | | 朗霍恩(费城) | | |
85.5%
|
| | | | |
1,339,927
|
| |
12/07/22
|
| | | | |
6.00%
|
| | 固定 | | |
27,738
|
| |
23,727
|
|
| 54. | | | 宾夕法尼亚广场商场 | | | 好的 | | | 俄克拉荷马城 | | |
94.5%
|
| | | | |
1,083,693
|
| |
01/01/26
|
| | | | |
3.84%
|
| | 固定 | | |
310,000
|
| |
292,938
|
|
| 55. | | | 野鸡里商城 | | | 氨 | | | 纳舒亚 | | |
(6)
|
| | | | |
979,595
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 56. | | | 菲普斯广场 | | | 镓 | | | 亚特兰大 | | |
100.0%
|
| | | | |
787,405
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 57. | | | 卡罗莱纳广场 | | | 印刷机 | | | 卡罗莱纳州(圣胡安) | | |
100.0%
|
| | | | |
1,157,459
|
| |
07/27/23
|
| | | | |
2.89%
|
| | 变量 | | |
225,000
|
| |
225,000
|
|
| 58. | | | 普里恩湖购物中心 | | | 拉 | | | 查尔斯湖 | | |
100.0%
|
| | | | |
719,289
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 59. | | | 贵格桥购物中心 | | | 新泽西州 | | | 劳伦斯维尔 | | |
50.0%
|
| | | | |
1,081,494
|
| |
05/01/26
|
| | | | |
4.50%
|
| | 固定 | | |
180,000
|
| |
90,000
|
|
| 60. | | | 罗克韦镇广场 | | | 新泽西州 | | | Rockaway(纽约) | | |
100.0%
|
| | | | |
1,245,980
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 61. | | | 罗斯福球场 | | | 纽约 | | | 花园城(纽约) | | |
100.0%
|
| | | | |
2,341,702
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 62. | | | 罗斯公园购物中心 | | | 帕 | | | 匹兹堡 | | |
100.0%
|
| | | | |
1,234,445
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 63. | | | 圣罗莎广场 | | | 钙 | | | 圣罗莎 | | |
100.0%
|
| | | | |
693,325
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 64. | | | 栗子山的商店 | | | 体量 | | | 栗子山(波士顿) | | |
94.4%
|
| | | | |
470,062
|
| |
11/01/23
|
| | | | |
4.69%
|
| | 固定 | | |
120,000
|
| |
113,328
|
|
| 65. | | | Clearfork的商店, | | | TX | | | 沃斯堡 | | |
45.0%
|
| | | | |
549,773
|
| |
03/11/30
|
| |
(25)
|
| |
2.81%
|
| | 变量 | | |
145,000
|
| |
65,250
|
|
| 66. | | | 水晶商店, | | | 内华达州 | | | 拉斯维加斯 | | |
50.0%
|
| | | | |
270,321
|
| |
07/01/26
|
| | | | |
3.74%
|
| | 固定 | | |
550,000
|
| |
275,000
|
|
| 67. | | | 米申维埃霍的商店 | | | 钙 | | | 维埃霍使命(洛杉矶) | | |
51.0%
|
| | | | |
1,235,937
|
| |
02/01/23
|
| | | | |
3.61%
|
| | 固定 | | |
295,000
|
| |
150,450
|
|
| 68. | | | 在Nanuet的商店, | | | 纽约 | | | Nanuet | | |
100.0%
|
| | | | |
757,953
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 69. | | | 河滨的商店, | | | 新泽西州 | | | Hackensack(纽约) | | |
100.0%
|
| | | | |
723,506
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 70. | | | 史密斯黑文购物中心 | | | 纽约 | | | 格罗夫湖(纽约) | | |
25.0%
|
| |
(7)
|
| |
1,248,284
|
| |
03/31/24
|
| |
(5)
|
| |
4.79%
|
| | 变量 | | |
171,750
|
| |
42,938
|
|
| 71. | | | 南山村 | | | 帕 | | | 匹兹堡 | | |
100.0%
|
| | | | |
1,129,450
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 72. | | | 南岸广场 | | | 体量 | | | 布伦特里(波士顿) | | |
100.0%
|
| | | | |
1,590,682
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 73. | | | 南谷中心 | | | 锰 | | | 伊迪娜(明尼阿波利斯) | | |
100.0%
|
| | | | |
1,246,152
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 74. | | | 南方公园 | | | NC | | | 夏洛特 | | |
100.0%
|
| | | | |
1,688,401
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 75. | | | 斯普林菲尔德购物中心(3) | | | 帕 | | | 斯普林菲尔德(费城) | | |
50.0%
|
| | | | |
610,135
|
| |
10/06/25
|
| | | | |
4.45%
|
| | 固定 | | |
57,389
|
| |
28,695
|
|
| 76. | | | 圣查尔斯敦中心 | | | 国防部 | | | 华尔道夫 (华盛顿特区) | | |
100.0%
|
| | | | |
980,450
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 77. | | | 圣约翰斯镇中心 | | | 平面 | | | 杰克逊维尔 | | |
50.0%
|
| | | | |
1,455,554
|
| |
09/11/24
|
| | | | |
3.82%
|
| | 固定 | | |
350,000
|
| |
175,000
|
|
| 78. | | | 斯坦福购物中心 | | | 钙 | | | 帕洛阿尔托(圣何塞) | | |
94.4%
|
| |
(4)
|
| |
1,287,360
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 79. | | | 斯通里奇购物中心 | | | 钙 | | | Pleasanton(旧金山) | | |
49.9%
|
| | | | |
1,299,747
|
| |
09/05/26
|
| | | | |
3.50%
|
| | 固定 | | |
330,000
|
| |
164,670
|
|
|
2Q 2022 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
|
| |||||||||||||||||||||||||||
| 80. | | | 顶峰购物中心 | | | 噢 | | | 阿克伦 | | |
100.0%
|
| | | | |
773,839
|
| |
10/01/26
|
| | | | |
3.31%
|
| | 固定 | | |
85,000
|
| |
85,000
|
|
| 81. | | | 塔科马购物中心 | | | 瓦 | | | 塔科马(西雅图) | | |
100.0%
|
| | | | |
1,240,201
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 82. | | | 蒂佩卡诺购物中心 | | | 在……里面 | | | 拉斐特 | | |
100.0%
|
| | | | |
864,994
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 83. | | | 博卡拉顿的城镇中心 | | | 平面 | | | 博卡拉顿(迈阿密) | | |
100.0%
|
| | | | |
1,779,437
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 84. | | | 汤尼东广场 | | | KS | | | 威奇托 | | |
100.0%
|
| | | | |
1,157,209
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 85. | | | 珍宝海岸广场 | | | 平面 | | | 延森海滩 | | |
100.0%
|
| | | | |
874,998
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 86. | | | 泰龙广场 | | | 平面 | | | 圣彼得堡(坦帕) | | |
100.0%
|
| | | | |
961,312
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 87. | | | 大学公园购物中心 | | | 在……里面 | | | 米沙瓦卡 | | |
100.0%
|
| | | | |
918,673
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 88. | | | 沃尔特·惠特曼商店 | | | 纽约 | | | 亨廷顿站(纽约) | | |
100.0%
|
| | | | |
1,084,648
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 89. | | | 西城购物中心 | | | TN | | | 诺克斯维尔 | | |
50.0%
|
| | | | |
1,282,278
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 90. | | | 韦斯特切斯特, | | | 纽约 | | | 怀特普莱恩斯(纽约) | | |
40.0%
|
| | | | |
805,135
|
| |
02/01/30
|
| | | | |
3.25%
|
| | 固定 | | |
400,000
|
| |
160,000
|
|
| 91. | | | 白橡树购物中心 | | | 伊 | | | 斯普林菲尔德 | | |
80.7%
|
| | | | |
942,837
|
| |
06/01/24
|
| |
(5)
|
| |
4.66%
|
| | 变量 | | |
41,249
|
| |
33,279
|
|
| 92. | | | 沃尔夫蔡斯广场 | | | TN | | | 孟菲斯 | | |
94.5%
|
| | | | |
1,151,438
|
| |
11/01/26
|
| | | | |
4.15%
|
| | 固定 | | |
155,152
|
| |
146,612
|
|
| 93. | | | 伍德菲尔德购物中心 | | | 伊 | | | 绍姆堡(芝加哥) | | |
50.0%
|
| | | | |
2,153,078
|
| |
03/05/24
|
| | | | |
4.50%
|
| | 固定 | | |
385,311
|
| |
192,656
|
|
| 94. | | | 伍德兰山购物中心 | | | 好的 | | | 塔尔萨 | | |
94.5%
|
| | | | |
1,095,927
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| | | | 购物中心广场总素材 | | | | | | | | |
|
| | | | |
107,175,235
|
| | | | | | | |
|
| | | | |
|
| |
|
|
| | | ||||||||||||||||||||||||||||||||||||
| | | | Lifestyle Centers | | | | | | | | |
|
| | | | |
|
| | | | | | | |
|
| | | | |
|
| |
|
|
| 1. | | | ABQ住宅区 | | | NM | | | 阿尔伯克基 | | |
100.0%
|
| | | | |
228,563
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 2. | | | 汉密尔顿市中心 | | | 在……里面 | | | 诺布尔斯维尔(印第安纳波利斯) | | |
50.0%
|
| | | | |
675,141
|
| |
02/24/27
|
| |
(5)
|
| |
4.04%
|
| | 变量 | | |
80,000
|
| |
40,000
|
|
| 3. | | | 自由树购物中心 | | | 体量 | | | 丹弗斯 | | |
49.1%
|
| | | | |
862,079
|
| |
05/06/23
|
| | | | |
3.41%
|
| | 固定 | | |
28,041
|
| |
13,779
|
|
| 4. | | | 诺斯盖特车站 | | | 瓦 | | | 西雅图 | | |
100.0%
|
| | | | |
416,236
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 5. | | | 码头公园 | | | 平面 | | | 巴拿马城海滩 | | |
65.6%
|
| | | | |
948,207
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 6. | | | 大学园林村 | | | TX | | | 沃斯堡 | | |
100.0%
|
| | | | |
170,016
|
| |
05/01/28
|
| | | | |
3.85%
|
| | 固定 | | |
52,885
|
| |
52,885
|
|
| | | |
总生活方式中心广场
Footage |
| | | | | | | |
|
| | | | |
3,300,242
|
| | | | | | | |
|
| | | | |
|
| |
|
|
|
2Q 2022 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
|
| |||||||||||||||||||||||||||
| | | | Premium Outlets | | | | | | | | |
|
| | | | |
|
| | | | | | | | | | |
|
| |
|
| |
|
|
| 1. | | | 艾伯维尔名牌奥特莱斯 | | | 锰 | | | 艾伯特维尔(明尼阿波利斯) | | |
100.0%
|
| | | | |
328,432
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 2. | | | 艾伦高级奥特莱斯 | | | TX | | | 艾伦(达拉斯) | | |
100.0%
|
| | | | |
548,443
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 3. | | | 奥罗拉农场高级奥特莱斯 | | | 噢 | | | 奥罗拉(克利夫兰) | | |
100.0%
|
| | | | |
271,258
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 4. | | | Birch Run Premium奥特莱斯 | | | 米 | | | Birch Run(底特律) | | |
100.0%
|
| | | | |
593,698
|
| |
02/06/26
|
| | | | | 4.21% | | |
固定
|
| |
123,000
|
| |
123,000
|
|
| 5. | | | 卡马里洛高级奥特莱斯 | | | 钙 | | | 卡马里洛(洛杉矶) | | |
100.0%
|
| | | | |
686,069
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 6. | | | 卡尔斯巴德高级奥特莱斯 | | | 钙 | | | 卡尔斯巴德(圣地亚哥) | | |
100.0%
|
| | | | |
289,046
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 7. | | | 卡罗莱纳州高级奥特莱斯 | | | NC | | | 史密斯菲尔德(罗利) | | |
100.0%
|
| | | | |
438,730
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 8. | | | 夏洛特高级奥特莱斯 | | | NC | | | 夏洛特 | | |
50.0%
|
| | | | |
398,353
|
| |
07/01/28
|
| | | | | 4.27% | | |
固定
|
| |
100,000
|
| |
50,000
|
|
| 9. | | | 芝加哥优品奥特莱斯 | | | 伊 | | | 奥罗拉(芝加哥) | | |
100.0%
|
| | | | |
687,119
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 10. | | | 辛辛那提高级奥特莱斯 | | | 噢 | | | 门罗(辛辛那提) | | |
100.0%
|
| | | | |
398,960
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 11. | | | 克拉克斯堡高级奥特莱斯 | | | 国防部 | | | 克拉克斯堡(华盛顿特区) | | |
66.0%
|
| | | | |
390,145
|
| |
01/01/28
|
| | | | | 3.95% | | |
固定
|
| |
160,000
|
| |
105,600
|
|
| 12. | | | 克林顿高级奥特莱斯 | | | CT | | | 克林顿 | | |
100.0%
|
| | | | |
276,225
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 13. | | | 丹佛名牌奥特莱斯 | | | 公司 | | | 桑顿(丹佛) | | |
100.0%
|
| | | | |
328,100
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 14. | | | 沙漠山高级奥特莱斯 | | | 钙 | | | 卡巴松(棕榈泉) | | |
100.0%
|
| | | | |
652,147
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 15. | | | 埃伦顿高级奥特莱斯 | | | 平面 | | | 埃伦顿(坦帕) | | |
100.0%
|
| | | | |
477,162
|
| |
12/01/25
|
| | | | | 4.30% | | |
固定
|
| |
178,000
|
| |
178,000
|
|
| 16. | | | 福尔瑟姆优品奥特莱斯 | | | 钙 | | | 福尔索姆(萨克拉门托) | | |
100.0%
|
| | | | |
298,038
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 17. | | | Gilroy Premium奥特莱斯 | | | 钙 | | | 吉尔罗伊(圣何塞) | | |
100.0%
|
| | | | |
578,505
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 18. | | | 格洛斯特名牌奥特莱斯 | | | 新泽西州 | | | 布莱克伍德(费城) | | |
66.0%
|
| | | | |
378,508
|
| |
03/01/23
|
| | | | | 3.29% | | |
变量
|
| |
85,689
|
| |
56,555
|
|
| 19. | | | 大草原高级奥特莱斯 | | | TX | | | 大草原(达拉斯) | | |
100.0%
|
| | | | |
423,684
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 20. | | | 格罗夫市名牌奥特莱斯 | | | 帕 | | | 格罗夫市(匹兹堡) | | |
100.0%
|
| | | | |
531,059
|
| |
12/01/25
|
| | | | | 4.31% | | |
固定
|
| |
140,000
|
| |
140,000
|
|
| 21. | | | 湾港名牌奥特莱斯 | | | 女士 | | | 格尔夫波特 | | |
100.0%
|
| | | | |
300,179
|
| |
12/01/25
|
| | | | | 4.35% | | |
固定
|
| |
50,000
|
| |
50,000
|
|
| 22. | | | 黑格斯敦高级奥特莱斯 | | | 国防部 | | | 黑格斯敦(巴尔的摩/ | | |
100.0%
|
| | | | |
485,594
|
| |
02/06/26
|
| | | | | 4.26% | | |
固定
|
| |
71,168
|
| |
71,168
|
|
| | | | | | | | | | 华盛顿特区) | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| 23. | | | 休斯顿高级奥特莱斯 | | | TX | | | 赛普拉斯(休斯顿) | | |
100.0%
|
| | | | |
548,219
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 24. | | | 印第安纳州高级奥特莱斯 | | | 在……里面 | | | 爱丁堡(印第安纳波利斯) | | |
100.0%
|
| | | | |
378,024
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 25. | | | 杰克逊名牌奥特莱斯 | | | 新泽西州 | | | 杰克逊(纽约) | | |
100.0%
|
| | | | |
285,595
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 26. | | | 泽西海岸高级奥特莱斯 | | | 新泽西州 | | | 丁顿瀑布(纽约) | | |
100.0%
|
| | | | |
434,477
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 27. | | | Johnson Creek Premium奥特莱斯 | | | 无线 | | | 约翰逊小溪 | | |
100.0%
|
| | | | |
277,672
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 28. | | | 凯特里名牌奥特莱斯 | | | 我 | | | 凯特里 | | |
100.0%
|
| | | | |
259,480
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 29. | | | 拉斯维加斯美洲高级奥特莱斯 | | | 钙 | | | 圣地亚哥 | | |
100.0%
|
| | | | |
554,283
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 30. | | | 拉斯维加斯北优品奥特莱斯 | | | 内华达州 | | | 拉斯维加斯 | | |
100.0%
|
| | | | |
676,270
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 31. | | | 拉斯维加斯南优品奥特莱斯 | | | 内华达州 | | | 拉斯维加斯 | | |
100.0%
|
| | | | |
535,728
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 32. | | | 利优品奥特莱斯 | | | 体量 | | | 李先生 | | |
100.0%
|
| | | | |
224,717
|
| |
06/01/26
|
| |
(8)
|
| | 4.17% | | |
固定
|
| |
48,045
|
| |
48,045
|
|
| 33. | | | 利斯堡名牌奥特莱斯 | | | 弗吉尼亚州 | | | 利斯堡(华盛顿特区) | | |
100.0%
|
| | | | |
478,218
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 34. | | | 灯塔广场精品奥特莱斯 | | | 在……里面 | | | 密歇根市(伊利诺伊州芝加哥) | | |
100.0%
|
| | | | |
454,790
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 35. | | | Merrimack Premium Outlet | | | 氨 | | | 梅里马克 | | |
100.0%
|
| | | | |
408,891
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 36. | | | 纳帕高级奥特莱斯 | | | 钙 | | | 纳帕 | | |
100.0%
|
| | | | |
179,427
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 37. | | | 诺福克名牌奥特莱斯 | | | 弗吉尼亚州 | | | 诺福克 | | |
65.0%
|
| | | | |
332,281
|
| |
04/01/32
|
| | | | | 4.50% | | |
固定
|
| |
75,000
|
| |
48,750
|
|
|
2Q 2022 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
|
| |||||||||||||||||||||||||||
| 38. | | | 北本德优品奥特莱斯 | | | 瓦 | | | 北本德(西雅图) | | |
100.0%
|
| | | | |
189,132
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 39. | | | 北乔治亚州高级奥特莱斯 | | | 镓 | | | 道森维尔(亚特兰大) | | |
100.0%
|
| | | | |
540,753
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 40. | | |
奥兰多国际名牌奥特莱斯
|
| | 平面 | | | 奥兰多 | | |
100.0%
|
| | | | |
773,540
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 41. | | | 奥兰多维兰德高级奥特莱斯 | | | 平面 | | | 奥兰多 | | |
100.0%
|
| | | | |
657,585
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 42. | | | 佩塔卢马村高级奥特莱斯 | | | 钙 | | | 佩塔卢马(旧金山) | | |
100.0%
|
| | | | |
201,656
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 43. | | | 费城名牌奥特莱斯 | | | 帕 | | | 利默里克(费城) | | |
100.0%
|
| | | | |
549,155
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 44. | | | 凤凰名牌奥特莱斯 | | | AZ | | | 钱德勒(凤凰城) | | |
100.0%
|
| | | | |
356,508
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 45. | | | 皮斯莫海滩高级奥特莱斯 | | | 钙 | | | 比斯莫海滩 | | |
100.0%
|
| | | | |
147,603
|
| |
09/06/26
|
| |
(9)
|
| | 3.33% | | |
固定
|
| |
32,551
|
| |
32,551
|
|
| 46. | | | 宜人的草原高级奥特莱斯 | | | 无线 | | | 宜人草原(伊利诺伊州芝加哥/ | | |
100.0%
|
| | | | |
402,411
|
| |
09/01/27
|
| | | | | 4.00% | | |
固定
|
| |
145,000
|
| |
145,000
|
|
| | | | | | | | | | 密尔沃基) | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| 47. | | | 波多黎各高级奥特莱斯 | | | 印刷机 | | | 巴塞罗内塔 | | |
100.0%
|
| | | | |
349,815
|
| |
07/26/23
|
| | | | | 2.89% | | |
变量
|
| |
160,000
|
| |
160,000
|
|
| 48. | | | 皇后镇高级奥特莱斯 | | | 国防部 | | | 皇后镇(巴尔的摩) | | |
100.0%
|
| | | | |
289,708
|
| |
09/06/26
|
| |
(9)
|
| | 3.33% | | |
固定
|
| |
57,184
|
| |
57,184
|
|
| 49. | | | 里奥格兰德谷高级奥特莱斯 | | | TX | | | 梅赛德斯(麦卡伦) | | |
100.0%
|
| | | | |
603,929
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 50. | | | 圆石名品奥特莱斯 | | | TX | | | 圆石乐队(奥斯汀) | | |
100.0%
|
| | | | |
498,409
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 51. | | | 旧金山高级奥特莱斯 | | | 钙 | | | 利弗莫尔(旧金山) | | |
100.0%
|
| | | | |
697,174
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 52. | | | 圣马科斯高级奥特莱斯 | | | TX | | | 圣马科斯(奥斯汀/ | | |
100.0%
|
| | | | |
735,993
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| | | | | | | | | | 圣安东尼奥) | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| 53. | | | 西雅图高级奥特莱斯 | | | 瓦 | | | 图拉利普(西雅图) | | |
100.0%
|
| | | | |
554,515
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 54. | | | 银沙名品折扣店 | | | 平面 | | | 设计 | | |
50.0%
|
| | | | |
451,065
|
| |
03/01/32
|
| | | | | 3.96% | | |
固定
|
| |
140,000
|
| |
70,000
|
|
| 55. | | | 圣奥古斯丁高级奥特莱斯 | | | 平面 | | | 圣奥古斯丁(杰克逊维尔) | | |
100.0%
|
| | | | |
327,713
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 56. | | | 圣路易斯名品奥特莱斯 | | | 钼 | | | 圣路易斯(切斯特菲尔德) | | |
60.0%
|
| | | | |
351,424
|
| |
10/06/24
|
| | | | | 4.06% | | |
固定
|
| |
90,588
|
| |
54,353
|
|
| 57. | | | 坦帕高级奥特莱斯 | | | 平面 | | | 卢茨(坦帕) | | |
100.0%
|
| | | | |
459,687
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 58. | | | 丹吉尔奥特莱斯 - 哥伦布(3) | | | 噢 | | | 桑伯里(哥伦布) | | |
50.0%
|
| | | | |
355,243
|
| |
11/28/22
|
| |
(5)
|
| | 3.64% | | |
变量
|
| |
71,000
|
| |
35,500
|
|
| 59. | | |
丹吉尔奥特莱斯 - 加尔维斯顿/休斯顿(3)
|
| | TX | | | 德克萨斯州 | | |
50.0%
|
| | | | |
352,705
|
| |
07/01/23
|
| | | | | 3.64% | | |
变量
|
| |
64,500
|
| |
32,250
|
|
| 60. | | | The Crosons Premium Outlet | | | 帕 | | | 坦纳斯维尔 | | |
100.0%
|
| | | | |
411,909
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 61. | | | 图森高级奥特莱斯 | | | AZ | | | 马拉娜(图森) | | |
100.0%
|
| | | | |
363,470
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 62. | | | 双城优品奥特莱斯 | | | 锰 | | | 伊根 | | |
35.0%
|
| | | | |
408,985
|
| |
11/06/24
|
| | | | | 4.32% | | |
固定
|
| |
115,000
|
| |
40,250
|
|
| 63. | | | 瓦卡维尔名牌奥特莱斯 | | | 钙 | | | 瓦卡维尔 | | |
100.0%
|
| | | | |
447,309
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 64. | | | 怀克勒高级奥特莱斯 | | | 嗨 | | | 外帕湖(火奴鲁鲁) | | |
100.0%
|
| | | | |
219,475
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 65. | | | 滑铁卢名牌奥特莱斯 | | | 纽约 | | | 滑铁卢 | | |
100.0%
|
| | | | |
421,862
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 66. | | | 威廉斯堡高级奥特莱斯 | | | 弗吉尼亚州 | | | 威廉斯堡 | | |
100.0%
|
| | | | |
518,979
|
| |
02/06/26
|
| | | | | 4.23% | | |
固定
|
| |
185,000
|
| |
185,000
|
|
| 67. | | | 伍德伯恩高级奥特莱斯 | | | 或 | | | 伍德伯恩(波特兰) | | |
100.0%
|
| | | | |
389,491
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 68. | | |
伍德伯里普通高级奥特莱斯
|
| | 纽约 | | | 中央山谷(纽约) | | |
100.0%
|
| | | | |
911,026
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| 69. | | | Wrentham村高级奥特莱斯 | | | 体量 | | | Wrentham(波士顿) | | |
100.0%
|
| | | | |
672,864
|
| |
(2)
|
| | | | | | | | | | | | | | ||
| | | | 美国高级奥特莱斯广场镜头总数 | | | | | |
|
| | | | |
30,398,619
|
| | | | | | | | | | |
|
| |
|
| |
|
|
|
2Q 2022 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
|
| |||||||||||||||||||||||||||
| | | | The Mills | | | | | | | | |
|
| | | | |
|
| | | | | | | |
|
| | | | |
|
| |
|
|
| 1. | | | 亚利桑那州磨坊 | | | AZ | | | 坦佩(凤凰城) | | |
100.0%
|
| | | | |
1,223,952
|
| |
09/01/26
|
| | | | |
3.80%
|
| | 固定 | | |
98,792
|
| |
98,792
|
|
| 2. | | | 阿伦德尔·米尔斯 | | | 国防部 | | | 汉诺威(巴尔的摩) | | |
59.3%
|
| | | | |
1,939,318
|
| |
02/06/24
|
| | | | |
4.29%
|
| | 固定 | | |
383,500
|
| |
227,224
|
|
| 3. | | | 科罗拉多磨坊 | | | 公司 | | | 莱克伍德(丹佛) | | |
37.5%
|
| | | | |
1,416,986
|
| |
11/01/24
|
| | | | |
4.28%
|
| | 固定 | | |
125,096
|
| |
46,911
|
|
| | | | | | | | | | | | | | | | | | | | |
07/01/31
|
| | | | |
2.80%
|
| | 固定 | | |
30,000
|
| |
11,250
|
| |
| 4. | | | 协和磨坊 | | | NC | | | 康科德(夏洛特) | | |
59.3%
|
| | | | |
1,334,272
|
| |
11/01/22
|
| | | | |
3.84%
|
| | 固定 | | |
235,000
|
| |
139,261
|
|
| 5. | | | 葡萄藤磨坊 | | | TX | | | 葡萄藤(达拉斯) | | |
59.3%
|
| | | | |
1,781,509
|
| |
10/01/24
|
| | | | |
3.83%
|
| | 固定 | | |
268,000
|
| |
158,817
|
|
| 6. | | | 大商场 | | | 钙 | | | 米尔皮塔斯(圣何塞) | | |
100.0%
|
| | | | |
1,368,381
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 7. | | | 古尔尼·米尔斯 | | | 伊 | | | 古尔尼(芝加哥) | | |
100.0%
|
| | | | |
1,806,114
|
| |
10/01/26
|
| | | | |
3.99%
|
| | 固定 | | |
257,710
|
| |
257,710
|
|
| 8. | | | 凯蒂·米尔斯 | | | TX | | | 凯蒂(休斯顿) | | |
62.5%
|
| |
(7)
|
| |
1,768,772
|
| |
12/06/22
|
| | | | |
3.49%
|
| | 固定 | | |
140,000
|
| |
87,500
|
|
| 9. | | | 泽西花园的米尔斯, | | | 新泽西州 | | | 伊丽莎白 | | |
100.0%
|
| | | | |
1,268,648
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 10. | | | 安大略省米尔斯 | | | 钙 | | | 安大略省(河滨) | | |
50.0%
|
| | | | |
1,421,859
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| 11. | | | 奥普里磨坊 | | | TN | | | 纳什维尔 | | |
100.0%
|
| | | | |
1,167,978
|
| |
07/01/26
|
| | | | |
4.09%
|
| | 固定 | | |
375,000
|
| |
375,000
|
|
| 12. | | | 奥特莱斯在奥兰治, | | | 钙 | | | 奥兰治(洛杉矶) | | |
100.0%
|
| | | | |
866,975
|
| |
04/01/24
|
| | | | |
4.22%
|
| | 固定 | | |
215,000
|
| |
215,000
|
|
| 13. | | | 波托马克·米尔斯 | | | 弗吉尼亚州 | | |
伍德布里奇(华盛顿特区)
|
| |
100.0%
|
| | | | |
1,555,729
|
| |
11/01/26
|
| | | | |
3.46%
|
| | 固定 | | |
416,000
|
| |
416,000
|
|
| 14. | | | 锯草磨坊 | | | 平面 | | | 《日出》(迈阿密) | | |
100.0%
|
| | | | |
2,327,649
|
| |
(2)
|
| | | | | | | | | | | | | | | |
| | | | 磨坊广场的总素材 | | | | | | | | |
|
| | | | |
21,248,142
|
| | | | | | | ||||||||||||
| | | | |||||||||||||||||||||||||||||||||||
| | | | Other Properties | | | | | | | | |
|
| | | | |
|
| | | | | | | |
|
| | | | |
|
| |
|
|
| | | | 卡尔霍恩奥特莱斯商场、水晶商场、多佛商场、翡翠广场、 佛罗里达钥匙折扣店、加夫尼折扣店,奥兰多 奥特莱斯市场、奥萨奇海滩奥特莱斯市场、费城工厂、 索斯里奇购物中心、第一广场购物中心、所罗门池塘购物中心、糖饼厂、 塔特尔十字路口的大道和购物中心 |
| | | | | | | | | | |
(7)(8)(10)
|
| | | | | | | |
1,186,616
|
| |
550,224
|
| |||||||||
| | | |
其他属性正方形合计
Footage |
| | | | |
|
| | | | |
12,206,416
|
| | | | | | | |||||||||||||||
| | | | | | | | | | | | | | | ||||||||||||||||||||||||
| | | |
TOTAL U.S. SQUARE FOOTAGE (11)(12)
|
| | | | |
|
| | | | |
174,328,654
|
| | | | | | |
|
2Q 2022 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
|
| | | |||||||||||||||||||||||||||||||
| | | |
国际物业
|
| | | | | | | |
|
| |
|
| |
|
| | | | | | | |
|
| | | | |
|
| |
|
| | | ||||
| | | |
AUSTRIA
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
1.
|
| |
帕恩多夫设计师奥特莱斯第三期和第四期
|
| |
维也纳
|
| |
90.0%
|
| | | | |
118,000
|
| |
07/04/29
|
| |
(13)
|
| |
2.00%
|
| |
固定
|
| |
190,914
|
| |
171,823
|
| | | |||||||
| | | |
Austria Square Footage
|
| | | | | | | | | | | | | |
118,000
|
| | | | | | | | | | | | | | | | | | | ||||||
| | | |
CANADA
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
2.
|
| |
高级奥特莱斯系列
埃德蒙顿亚州 |
| |
埃德蒙顿(艾伯塔省)
|
| |
50.0%
|
| | | | |
422,600
|
| |
11/30/23
|
| |
(13)
|
| |
3.53%
|
| |
变量
|
| |
105,862
|
| |
52,931
|
| | | |||||||
|
3.
|
| |
蒙特雷亚尔高级奥特莱斯
|
| |
蒙特雷亚尔(魁北克)
|
| |
50.0%
|
| | | | |
367,400
|
| |
06/01/24
|
| |
(13)
|
| |
3.08%
|
| |
固定
|
| |
93,080
|
| |
46,540
|
| | | |||||||
|
4.
|
| |
多伦多名牌奥特莱斯
|
| |
多伦多(安大略省)
|
| |
50.0%
|
| | | | |
504,900
|
| |
(2)
|
| | | | | | | | | | | | | | | | | | |||||||
|
5.
|
| |
温哥华设计师专卖店
|
| |
温哥华(不列颠哥伦比亚省)
|
| |
45.0%
|
| | | | |
326,000
|
| |
08/17/22
|
| |
(13)
|
| |
3.78%
|
| |
变量
|
| |
125,196
|
| |
56,338
|
| | | |||||||
| | | |
Canada Square Footage
|
| | | | | | | | | | | | | |
1,620,900
|
| | | | | | | | | | | | | | | | | | | ||||||
| | | |
FRANCE
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
|
6.
|
| |
普罗旺斯设计师专卖店
|
| |
米拉玛斯
|
| |
90.0%
|
| | | | |
269,000
|
| |
07/27/22
|
| |
(5)(13)
|
| |
1.60%
|
| |
变量
|
| |
85,588
|
| |
77,029
|
| | | |||||||
| | | |
France Square Footage
|
| | | | | | | | | | | | | |
269,000
|
| | | | | | | | | | | | | | | | | | | ||||||
| | | |
GERMANY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
7.
|
| |
Ochtrup Designer专卖店
|
| |
Ochtrup
|
| |
70.5%
|
| | | | |
191,500
|
| |
06/30/26
|
| |
(13)
|
| |
2.10%
|
| |
固定
|
| |
52,252
|
| |
36,838
|
| | | |||||||
| | | |
Germany Square Footage
|
| | | | | | | | | | | | | |
191,500
|
| | | | | | | | | | | | | | | | | | | | | ||||
| | | |
ITALY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
8.
|
| |
La Reggia Designer Outlet
|
| |
Marcianise(那不勒斯)
|
| |
90.0%
|
| | | | |
344,000
|
| |
03/27/27
|
| |
(13)
|
| |
2.50%
|
| |
变量
|
| |
167,205
|
| |
150,485
|
| | | |||||||
|
9.
|
| |
Noventa Di Piave设计师专卖店
|
| |
威尼斯
|
| |
90.0%
|
| | | | |
353,000
|
| |
07/25/25
|
| |
(13)
|
| |
1.90%
|
| |
固定
|
| |
290,093
|
| |
261,084
|
| | | |||||||
| | | |
Italy Square Footage
|
| | | | | | | | | | | | | |
697,000
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
JAPAN
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
10.
|
| |
阿美高级奥特莱斯
|
| |
阿美语(东京)
|
| |
40.0%
|
| | | | |
315,000
|
| |
09/25/23
|
| |
(15)
|
| |
2.22%
|
| |
固定
|
| |
9,441
|
| |
3,776
|
| | | |||||||
|
11.
|
| |
Gotemba Premium奥特莱斯
|
| |
千手空市(东京)
|
| |
40.0%
|
| | | | |
659,500
|
| |
04/08/27
|
| |
(15)
|
| |
0.16%
|
| |
变量
|
| |
95,512
|
| |
38,205
|
| | | |||||||
|
12.
|
| |
神户-散打名品奥特莱斯
|
| |
神户(大阪)
|
| |
40.0%
|
| | | | |
441,000
|
| |
01/31/23
|
| |
(15)
|
| |
0.34%
|
| |
变量
|
| |
6,612
|
| |
2,645
|
| | | |||||||
|
13.
|
| |
Rinku Premium奥特莱斯
|
| |
出水(大阪)
|
| |
40.0%
|
| | | | |
512,500
|
| |
07/31/22
|
| |
(15)
|
| |
0.34%
|
| |
变量
|
| |
7,351
|
| |
2,940
|
| | | |||||||
| | | | | | | | | | | | | | | | | | | | | |
07/31/27
|
| |
(15)
|
| |
0.30%
|
| |
固定
|
| |
43,348
|
| |
17,339
|
| | | ||||
|
14.
|
| |
佐野名牌奥特莱斯
|
| |
佐野(东京)
|
| |
40.0%
|
| | | | |
390,800
|
| |
02/28/25
|
| |
(15)
|
| |
0.28%
|
| |
固定
|
| |
33,429
|
| |
13,372
|
| | | |||||||
|
15.
|
| |
仙台-泉优品奥特莱斯
|
| |
泉公园小镇(仙台)
|
| |
40.0%
|
| | | | |
164,200
|
| |
(2)
|
| | | | | | | | | | | | | | | | | | |||||||
|
16.
|
| |
石穗优品奥特莱斯
|
| |
石井(千叶市)
|
| |
40.0%
|
| | | | |
434,600
|
| |
05/31/23
|
| |
(15)
|
| |
0.32%
|
| |
变量
|
| |
20,572
|
| |
8,229
|
| | | |||||||
| | | | | | | | | | | | | | | | | | | | | |
11/30/23
|
| |
(15)
|
| |
0.32%
|
| |
变量
|
| |
19,103
|
| |
7,641
|
| | | ||||
| | | | | | | | | | | | | | | | | | | | | |
05/31/29
|
| |
(15)
|
| |
0.37%
|
| |
固定
|
| |
36,734
|
| |
14,694
|
| | | ||||
|
17.
|
| |
东京高级奥特莱斯
|
| |
东京(名古屋)
|
| |
40.0%
|
| | | | |
367,700
|
| |
11/30/24
|
| |
(15)
|
| |
0.21%
|
| |
固定
|
| |
19,470
|
| |
7,788
|
| | | |||||||
| | | | | | | | | | | | | | | | | | | | | |
11/30/24
|
| |
(15)
|
| |
0.29%
|
| |
变量
|
| |
2,571
|
| |
1,028
|
| | | ||||
|
18.
|
| |
Tosu Premium奥特莱斯
|
| |
福冈(九州)
|
| |
40.0%
|
| | | | |
328,400
|
| |
10/31/26
|
| |
(15)
|
| |
0.20%
|
| |
变量
|
| |
45,552
|
| |
18,221
|
| | | |||||||
| | | |
Japan Square Footage
|
| | | | | | | | | | | | | |
3,613,700
|
| | | | | | | | | | | | | | | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
37
|
|
| | | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
DEBT INFORMATION
|
| |||||||||||||||
| | | |
PROPERTY NAME
|
| |
STATE
|
| |
CITY (CBSA)
|
| |
LEGAL
OWNERSHIP |
| |
|
| |
TOTAL
SQUARE FEET |
| |
MATURITY
DATE |
| | | | |
INTEREST
RATE(1) |
| |
TYPE
|
| |
INDEBTEDNESS ($ in 000’S)
|
| |||
| | | |
|
| |
TOTAL
|
| |
OUR SHARE
|
| |||||||||||||||||||||||||||
| | | |
KOREA
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
19.
|
| |
釜山名品奥特莱斯
|
| |
釜山
|
| |
50.0%
|
| | | | |
360,200
|
| |
03/13/25
|
| |
(16)
|
| |
3.11%
|
| |
固定
|
| |
84,131
|
| |
42,066
|
| |||
|
20.
|
| |
济州名牌奥特莱斯
|
| |
济州省
|
| |
50.0%
|
| | | | |
92,000
|
| |
(2)
|
| |
(16)
|
| | | | | | | | | | | | | |||
|
21.
|
| |
坡州名牌奥特莱斯
|
| |
坡州(首尔)
|
| |
50.0%
|
| | | | |
558,900
|
| |
03/13/25
|
| |
(16)
|
| |
3.06%
|
| |
固定
|
| |
47,082
|
| |
23,541
|
| |||
|
22.
|
| |
四兴优品折扣店
|
| |
Siheung(首尔)
|
| |
50.0%
|
| | | | |
444,400
|
| |
03/15/24
|
| |
(16)
|
| |
2.51%
|
| |
固定
|
| |
115,778
|
| |
57,889
|
| |||
|
23.
|
| |
丽州名牌奥特莱斯
|
| |
丽州岛(首尔)
|
| |
50.0%
|
| | | | |
551,600
|
| |
09/28/24
|
| |
(16)
|
| |
2.95%
|
| |
固定
|
| |
51,714
|
| |
25,857
|
| |||
| | | |
韩国广场镜头
|
| | | | | | | | | | | | | |
2,007,100
|
| | | | | | | | | | | | | | | | | | |
| | | |
MALAYSIA
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
24.
|
| |
云顶高地名品奥特莱斯
|
| |
彭亨(吉隆坡)
|
| |
50.0%
|
| | | | |
277,500
|
| |
02/14/24
|
| |
(16)
|
| |
3.99%
|
| |
变量
|
| |
17,009
|
| |
8,505
|
| |||
|
25.
|
| |
柔佛名品奥特莱斯
|
| |
柔佛州(新加坡)
|
| |
50.0%
|
| | | | |
309,400
|
| |
(2)
|
| | | | | | | | | | | | | | | | |||
| | | |
马来西亚广场镜头
|
| | | | | | | | | | | | | |
586,900
|
| | | | | | | | | | | | | | | | | | |
| | | |
MEXICO
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
26.
|
| |
北蓬市高级奥特莱斯
|
| |
墨西哥城
|
| |
50.0%
|
| | | | |
333,000
|
| |
06/01/24
|
| |
(2)
|
| | | | | | | | | | | | | |||
|
27.
|
| |
高级奥特莱斯Querétaro
|
| |
奎尔太郎
|
| |
50.0%
|
| | | | |
274,800
|
| |
12/20/33
|
| |
(18)
|
| |
11.17%
|
| |
固定
|
| |
21,169
|
| |
10,585
|
| |||
| | | | | | | | | | | | | | | | | | | | | |
06/20/23
|
| |
(18)
|
| |
11.18%
|
| |
变量
|
| |
2,845
|
| |
1,423
|
|
| | | |
Mexico Square Footage
|
| | | | | | | | | | | | | |
607,800
|
| | | | | | | | | | | | | | | | | | |
| | | |
NETHERLANDS
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
28.
|
| |
罗尔蒙德设计师专卖店
Phases 2, 3 & 4 |
| |
罗尔蒙德
|
| |
(19)
|
| | | | |
298,000
|
| |
05/29/29
|
| |
(13)
|
| |
3.63%
|
| |
固定
|
| |
240,357
|
| |
216,321
|
| |||
| | | | | | | | | | | | | | | | | | | | | |
08/18/25
|
| |
(13)
|
| |
1.95%
|
| |
变量
|
| |
175,565
|
| |
82,977
|
|
|
29.
|
| |
Roosendaal Designer Outlet
|
| |
Roosendaal
|
| |
94.0%
|
| | | | |
247,500
|
| |
02/23/24
|
| |
(5)(13)
|
| |
1.75%
|
| |
变量
|
| |
58,262
|
| |
54,766
|
| |||
| | | |
荷兰广场素材
|
| | | | | | | | | | | | | |
545,500
|
| | | | | | | | | | | | | | | | | | |
| | | |
SPAIN
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
30.
|
| |
马拉加设计师专卖店
|
| |
马拉加
|
| |
46.1%
|
| | | | |
191,000
|
| |
02/09/23
|
| |
(13)
|
| |
2.75%
|
| |
变量
|
| |
62,159
|
| |
28,662
|
| |||
| | | |
Spain Square Footage
|
| | | | | | | | | | | | | |
191,000
|
| | | | | | | | | | | | | | | | | | |
| | | |
THAILAND
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
31.
|
| |
暹罗名品折扣店曼谷
|
| |
曼谷
|
| |
50.0%
|
| | | | |
264,000
|
| |
06/05/31
|
| |
(20)
|
| |
3.95%
|
| |
固定
|
| |
68,149
|
| |
34,075
|
| |||
| | | |
泰国广场镜头
|
| | | | | | | | | | | | | |
264,000
|
| | | | | | | | | | | | | | | | | | |
| | | |
UNITED KINGDOM
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
32.
|
| |
阿什福德设计师专卖店
|
| |
肯特
|
| |
45.0%
|
| | | | |
281,000
|
| |
05/23/27
|
| |
(13)
|
| |
3.34%
|
| |
固定
|
| |
125,721
|
| |
56,574
|
| |||
|
33.
|
| |
西米德兰兹郡设计师专卖店
|
| |
斯塔福德郡
|
| |
23.2%
|
| | | | |
197,000
|
| |
02/27/23
|
| |
(21)
|
| |
5.32%
|
| |
变量
|
| |
74,973
|
| |
17,423
|
| |||
| | | |
英国广场镜头
|
| | | | | | | | | | | | | |
478,000
|
| | | | | | | | | | | | | | | | | | |
| | | |
国际总面积(11)(22)
|
| | | | |
|
| |
|
| |
11,190,400
|
| | | | | | | |||||||||||||||
| | | | | ||||||||||||||||||||||||||||||||||
| | | |
TOTAL SQUARE FOOTAGE
|
| | | | | | | |
|
| |
|
| |
185,519,054
|
| | | | | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
38
|
|
| | | |
|
| |
|
| |
|
| |
|
| |
|
| |
DEBT INFORMATION
|
| | |||||||||||||||||
| | | |
PROPERTY NAME
|
| |
STATE CITY (CBSA)
|
| |
TRG
OWNERSHIP |
| |
TOTAL
SQUARE FEET |
| |
MATURITY
DATE |
| |
|
| |
INTEREST
RATE(1) |
| |
TYPE
|
| |
INDEBTEDNESS ($ in 000’s)
|
| | ||||||||
| | | |
|
| |
TOTAL
|
| |
TRG SHARE
|
| | ||||||||||||||||||||||||||
| | | | |||||||||||||||||||||||||||||||||||
| | | | 陶布曼房地产集团 | | | | | | | | |
|
| |
|
| | | | | | | |
|
| | | | |
|
| |
|
| | ||
| 1. | | | 贝弗利中心 | | | 钙 | | | 洛杉矶 | | |
100.0%
|
| |
779,000
|
| |
(2)
|
| | | | | | | | | | | | | | | | | ||
| 2. | | | 樱桃溪购物中心 | | | 公司 | | | 丹佛 | | |
50.0%
|
| |
1,037,000
|
| |
06/01/28
|
| | | | |
3.85%
|
| | 固定 | | |
550,000
|
| |
275,000
|
| | ||
| 3. | | | 城市小溪中心 | | | UT | | | 盐湖城 | | |
100.0%
|
| |
623,000
|
| |
08/01/23
|
| | | | |
4.37%
|
| | 固定 | | |
70,902
|
| |
70,902
|
| | ||
| 4. | | | 乡村俱乐部广场 | | | 钼 | | | 堪萨斯城 | | |
50.0%
|
| |
965,000
|
| |
04/01/26
|
| | | | |
3.85%
|
| | 固定 | | |
301,429
|
| |
150,715
|
| | ||
| 5. | | | 海豚购物中心 | | | 平面 | | | 迈阿密 | | |
100.0%
|
| |
1,436,000
|
| |
05/09/27
|
| | | | |
4.06%
|
| | 变量 | | |
990,146
|
| |
990.146
|
| | | |
| 6. | | | 公平橡树购物中心 | | | 弗吉尼亚州 | | | 费尔法克斯 | | |
50.0%
|
| |
1,559,000
|
| |
05/10/23
|
| | | | |
5.32%
|
| | 固定 | | |
245,172
|
| |
122,586
|
| | ||
| 7. | | | 花园购物中心 | | | 平面 | | |
棕榈滩花园
|
| |
48.5%
|
| |
1,383,000
|
| |
07/15/25
|
| | | | |
4.30%
|
| | 固定 | | |
193,290
|
| |
93,746
|
| | ||
| 8. | | | 埃尔帕索的花园, | | | 钙 | | | 棕榈滩 | | |
100.0%
|
| |
237,000
|
| |
(2)
|
| | | | | | | | | | | | | | | | | ||
| 9. | | | 跨越五大湖的奥特莱斯 | | | 米 | | | 奥本山 | | |
100.0%
|
| |
1,356,000
|
| |
01/06/23
|
| | | | |
3.60%
|
| | 固定 | | |
180,369
|
| |
180,369
|
| | ||
| 10. | | | 国际市场 | | | 嗨 | | | 怀基基,火奴鲁鲁 | | |
93.5%
|
| |
340,000
|
| |
08/09/24
|
| |
(5)
|
| |
3.24%
|
| | 变量 | | |
175,000
|
| |
163,625
|
| | ||
| 11. | | | 国际广场 | | | 平面 | | | 坦帕 | | |
50.1%
|
| |
1,178,000
|
| |
10/09/26
|
| | | | |
2.83%
|
| | 变量 | | |
477,000
|
| |
238,977
|
| | ||
| 12. | | | 位于绿山的购物中心 | | | TN | | | 纳什维尔 | | |
100.0%
|
| |
1,034,000
|
| |
01/01/27
|
| | | | |
2.95%
|
| | 变量 | | |
150,000
|
| |
150,000
|
| | ||
| 13. | | | 在Millenia购物中心, | | | 平面 | | | 奥兰多 | | |
50.0%
|
| |
1,114,000
|
| |
10/15/24
|
| | | | |
3.94%
|
| | 固定 | | |
450,000
|
| |
225,000
|
| | ||
| 14. | | | 肖特希尔斯的购物中心, | | | 新泽西州 | | | 肖特希尔斯 | | |
100.0%
|
| |
1,408,000
|
| |
10/01/27
|
| | | | |
3.48%
|
| | 固定 | | |
1,000,000
|
| |
1,000,000
|
| | ||
| 15. | | | 大学城中心的购物中心, | | | 平面 | | | 萨拉索塔 | | |
50.0%
|
| |
866,000
|
| |
11/01/26
|
| | | | |
3.40%
|
| | 固定 | | |
280,000
|
| |
140,000
|
| | ||
| 16. | | | 圣胡安购物中心, | | | 印刷机 | | | 圣胡安 | | |
95.0%
|
| |
626,000
|
| |
(2)
|
| | | | | | | | | | | | | | | | | ||
| 17. | | | 太阳谷购物中心 | | | 钙 | | | 康科德 | | |
50.0%
|
| |
1,324,000
|
| |
09/01/22
|
| | | | |
4.44%
|
| | 固定 | | |
154,758
|
| |
77,379
|
| | ||
| 18. | | | 十二橡树商场 | | | 米 | | | 诺维 | | |
100.0%
|
| |
1,522,000
|
| |
03/06/28
|
| | | | |
4.85%
|
| | 固定 | | |
280,474
|
| |
280,474
|
| | ||
| 19. | | | 水边商店 | | | 平面 | | | 那不勒斯 | | |
50.0%
|
| |
336,000
|
| |
04/15/26
|
| | | | |
3.86%
|
| | 固定 | | |
161,770
|
| |
80,885
|
| | ||
| 20. | | | 韦斯特菲尔斯 | | | CT | | | 西哈特福德 | | |
78.9%
|
| |
1,266,000
|
| |
10/01/23
|
| | | | |
4.50%
|
| | 固定 | | |
257,599
|
| |
203,349
|
| | ||
| 21. | | | CityOn.Xian | | | 中国西安 | | |
25.0%
|
| |
995,000
|
| |
03/14/29
|
| |
(23)
|
| |
6.00%
|
| | 固定 | | |
148,088
|
| |
37,022
|
| | |||||
| 22. | | | CityOn.Zhengzhou | | | 中国郑州 | | |
24.5%
|
| |
919,000
|
| |
03/22/32
|
| |
(23)
|
| |
5.60%
|
| | 固定 | | |
157,777
|
| |
38,655
|
| | |||||
| 23. | | | 星空安城 | | | 韩国安城 | | |
49.0%
|
| |
1,068,000
|
| |
02/27/25
|
| |
(24)
|
| |
2.17%
|
| | 固定 | | |
236,589
|
| |
115,929
|
| | |||||
| 24. | | | 星空哈纳姆 | | | 韩国哈南 | | |
17.2%
|
| |
1,709,000
|
| |
10/26/25
|
| |
(24)
|
| |
2.38%
|
| | 固定 | | |
473,179
|
| |
81,150
|
| | |||||
| | | | Taubman Realty Group Square总素材 | | | | | |
|
| |
25,080,000
|
| | | | | | | | | | |||||||||||||||
| | | | |||||||||||||||||||||||||||||||||||
| | | | TRG担保债务总额 | | |
|
| |
|
| | | | | | | |
|
| | | | |
|
| |
$4,715,908
|
| | ||||||||
| | | | |||||||||||||||||||||||||||||||||||
| | | | TRG – Corporate & Other | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
| | | | TRG美国总部 | | | | | | | | |
100.0%
|
| | | | |
03/01/24
|
| | | | |
3.49%
|
| | 固定 | | |
12,000
|
| |
12,000
|
| | ||
| | | | 其他 | | | | | | | | |
50.0%
|
| | | | |
11/01/22
|
| | | | |
3.84%
|
| | 固定 | | |
19,250
|
| |
9,702
|
| | ||
| | | | |||||||||||||||||||||||||||||||||||
| | | | TRG公司和其他债务总额 | | |
|
| |
|
| | | | | | | |
|
| | | | |
|
| |
$21,702
|
| |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
39
|
|
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
40
|
|
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
41
|
|
| | | | |
For the Three Months Ended
June 30, 2022 |
| | |
For the Three Months Ended
June 30, 2021 |
| ||||||||||||||||||||||
| | | | |
Noncontrolling
Interests (1) |
| |
Our
Share of Joint Ventures |
| | |
Noncontrolling
Interests (1) |
| |
Our
Share of Joint Ventures |
| ||||||||||||||||
| REVENUE: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
租赁收入
|
| | | | $ | (10,532) | | | | | | $ | 333,304 | | | | | | | $ | (9,054) | | | | | | $ | 318,923 | | | |
|
管理费和其他收入
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
|
其他收入
|
| | | | | (490) | | | | | | | 35,896 | | | | | | | | (313) | | | | | | | 32,481 | | | |
|
Total revenue
|
| | | | | (11,022) | | | | | | | 369,200 | | | | | | | | (9,367) | | | | | | | 351,404 | | | |
| EXPENSES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
物业经营
|
| | | | | (1,960) | | | | | | | 63,886 | | | | | | | | (1,814) | | | | | | | 60,681 | | | |
|
折旧及摊销
|
| | | | | (3,860) | | | | | | | 91,842 | | | | | | | | (4,734) | | | | | | | 94,105 | | | |
|
房地产税
|
| | | | | (361) | | | | | | | 29,249 | | | | | | | | (498) | | | | | | | 31,923 | | | |
|
维修和保养
|
| | | | | (262) | | | | | | | 8,805 | | | | | | | | (272) | | | | | | | 7,590 | | | |
|
广告和促销
|
| | | | | (978) | | | | | | | 7,546 | | | | | | | | (807) | | | | | | | 6,994 | | | |
|
家庭和地区办公室成本
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
|
一般和行政
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
|
其他
|
| | | | | (1,827) | | | | | | | 21,751 | | | | | | | | (1,050) | | | | | | | 18,832 | | | |
|
总运营费用
|
| | | | | (9,248) | | | | | | | 223,079 | | | | | | | | (9,175) | | | | | | | 220,125 | | | |
|
其他项目前的营业收入
|
| | | | | (1,774) | | | | | | | 146,121 | | | | | | | | (192) | | | | | | | 131,279 | | | |
| 利息支出 | | | | | | 1,534 | | | | | | | (68,517) | | | | | | | | 1,778 | | | | | | | (70,775) | | | |
| 债务清偿损失 | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| 股权交换收益 | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| 收入及其他税项支出 | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| 未合并实体的收入 | | | | | | (106) | | | | | | | (77,604)(2) | | | | | | | | (55) | | | | | | | (60,504)(2) | | | |
| 权益工具公允价值未实现(亏损) | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
|
(损失)取得控股权、出售或处置未合并实体的资产及权益或收回资产及权益所得的收益及减值净额
|
| | | | | 467 | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
|
持续经营的合并收入
|
| | | | | 121 | | | | | | | — | | | | | | | | 1,531 | | | | | | | — | | | |
|
合并净收入
|
| | | | | 121 | | | | | | | — | | | | | | | | 1,531 | | | | | | | — | | | |
| 可归因于非控股权益的净收入 | | | | | | 121 | | | | | | | —(3) | | | | | | | | 1,531 | | | | | | | —(3) | | | |
| 优先股息 | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| 普通股股东应占净收益 | | | | | $ | — | | | | | | $ | — | | | | | | | $ | — | | | | | | $ | — | | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
42
|
|
| | | | |
For the Six Months Ended
June 30, 2022 |
| | |
For the Six Months Ended
June 30, 2021 |
| ||||||||||||||||||||||
| | | | |
Noncontrolling
Interests (1) |
| |
Our
Share of Joint Ventures |
| | |
Noncontrolling
Interests (1) |
| |
Our
Share of Joint Ventures |
| ||||||||||||||||
| REVENUE: | | | | | | | |||||||||||||||||||||||||
|
租赁收入
|
| | | | $ | (21,896) | | | | | | $ | 668,116 | | | | | | | $ | (17,192) | | | | | | $ | 622,172 | | | |
|
管理费和其他收入
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
|
其他收入
|
| | | | | (857) | | | | | | | 91,135 | | | | | | | | (623) | | | | | | | 66,327 | | | |
|
Total revenue
|
| | | | | (22,753) | | | | | | | 759,251 | | | | | | | | (17,815) | | | | | | | 688,499 | | | |
| EXPENSES: | | | | | | | |||||||||||||||||||||||||
|
物业经营
|
| | | | | (4,225) | | | | | | | 130,637 | | | | | | | | (3,457) | | | | | | | 119,409 | | | |
|
折旧及摊销
|
| | | | | (7,805) | | | | | | | 186,825 | | | | | | | | (8,889) | | | | | | | 192,546 | | | |
|
房地产税
|
| | | | | (745) | | | | | | | 58,360 | | | | | | | | (1,022) | | | | | | | 63,488 | | | |
|
维修和保养
|
| | | | | (493) | | | | | | | 18,867 | | | | | | | | (666) | | | | | | | 16,372 | | | |
|
广告和促销
|
| | | | | (2,165) | | | | | | | 16,514 | | | | | | | | (1,421) | | | | | | | 16,088 | | | |
|
家庭和地区办公室成本
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
|
一般和行政
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
|
其他
|
| | | | | (5,448) | | | | | | | 44,564 | | | | | | | | (1,709) | | | | | | | 33,624 | | | |
|
总运营费用
|
| | | | | (20,881) | | | | | | | 455,767 | | | | | | | | (17,164) | | | | | | | 441,527 | | | |
|
其他项目前的营业收入
|
| | | | | (1,872) | | | | | | | 303,484 | | | | | | | | (651) | | | | | | | 246,972 | | | |
| 利息支出 | | | | | | 2,963 | | | | | | | (135,149) | | | | | | | | 3,610 | | | | | | | (138,208) | | | |
| 债务清偿损失 | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| 股权交换收益 | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| 收入及其他税项支出 | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| 未合并实体的收入 | | | | | | (440) | | | | | | | (168,335)(2) | | | | | | | | 81 | | | | | | | (108,764)(2) | | | |
| 权益工具公允价值未实现(亏损)收益 | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
|
(损失)取得控股权、出售或处置未合并实体的资产及权益或收回资产及权益所得的收益及减值净额
|
| | | | | 467 | | | | | | | — | | | | | | | | (571) | | | | | | | — | | | |
|
持续经营的合并收入
|
| | | | | 1,118 | | | | | | | — | | | | | | | | 2,469 | | | | | | | — | | | |
|
合并净收入
|
| | | | | 1,118 | | | | | | | — | | | | | | | | 2,469 | | | | | | | — | | | |
| 可归因于非控股权益的净收入 | | | | | | 1,118 | | | | | | | —(3) | | | | | | | | 2,469 | | | | | | | —(3) | | | |
| 优先股息 | | | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
| 普通股股东应占净收益 | | | | | $ | — | | | | | | $ | — | | | | | | | $ | — | | | | | | $ | — | | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
43
|
|
| | | | |
As of June 30, 2022
|
| | |
As of June 30, 2021
|
| ||||||||||||||||||||||
| | | | |
Noncontrolling
Interests |
| |
Our
Share of Joint Ventures |
| | |
Noncontrolling
Interests |
| |
Our
Share of Joint Ventures |
| ||||||||||||||||
| ASSETS: | | | | | | | |||||||||||||||||||||||||
|
按成本价计算的投资物业
|
| | | | $ | (532,074) | | | | | | $ | 10,232,195 | | | | | | | $ | (448,613) | | | | | | $ | 10,490,966 | | | |
|
减去 - 累计折旧
|
| | | | | (114,667) | | | | | | | 3,890,081 | | | | | | | | (115,407) | | | | | | | 3,746,484 | | | |
| | | | | | | (417,407) | | | | | | | 6,342,114 | | | | | | | | (333,206) | | | | | | | 6,744,482 | | | |
|
现金和现金等价物
|
| | | | | (27,982) | | | | | | | 637,653 | | | | | | | | (21,997) | | | | | | | 677,562 | | | |
|
应收租户和应计收入净额
|
| | | | | (11,096) | | | | | | | 236,326 | | | | | | | | (7,782) | | | | | | | 267,946 | | | |
|
对TRG的投资,按股权计算
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
|
对KléPierre的投资,按股权计算
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
|
对未合并实体的投资,按权益计算
|
| | | | | (8,897) | | | | | | | (3,096,481) | | | | | | | | (11,813) | | | | | | | (2,734,349) | | | |
|
使用权资产,净额
|
| | | | | (875) | | | | | | | 65,286 | | | | | | | | (883) | | | | | | | 73,916 | | | |
|
在信托 - 特殊目的收购公司持有的投资
|
| | | | | (345,000) | | | | | | | — | | | | | | | | (345,000) | | | | | | | — | | | |
|
递延成本和其他资产
|
| | | | | (29,302) | | | | | | | 1,547,894 | | | | | | | | (63,072) | | | | | | | 1,155,383 | | | |
|
Total assets
|
| | | | $ | (840,559) | | | | | | $ | 5,732,792 | | | | | | | $ | (783,753) | | | | | | $ | 6,184,940 | | | |
| LIABILITIES: | | | | | | | |||||||||||||||||||||||||
|
抵押贷款和无担保债务
|
| | | | $ | (187,984) | | | | | | $ | 6,791,749 | | | | | | | $ | (190,717) | | | | | | $ | 7,077,030 | | | |
|
应付账款、应计费用、无形资产和递延收入
|
| | | | | (35,069) | | | | | | | 379,628 | | | | | | | | (31,251) | | | | | | | 401,669 | | | |
|
未合并实体的现金分配和权益损失
|
| | | | | — | | | | | | | (1,709,379) | | | | | | | | — | | | | | | | (1,565,366) | | | |
|
应付股息
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
|
租赁负债
|
| | | | | (875) | | | | | | | 59,393 | | | | | | | | (883) | | | | | | | 75,680 | | | |
|
其他负债
|
| | | | | (54,297) | | | | | | | 211,401 | | | | | | | | (62,163) | | | | | | | 195,927 | | | |
|
Total liabilities
|
| | | | | (278,225) | | | | | | | 5,732,792 | | | | | | | | (285,014) | | | | | | | 6,184,940 | | | |
| 承付款和或有事项 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 有限合伙人在经营合伙企业中的优先权益 | | | | | | (540,543) | | | | | | | — | | | | | | | | (481,877) | | | | | | | — | | | |
| EQUITY: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 股东权益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
股本
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
系列J 8 3∕8%累计可赎回优先股
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
|
普通股,面值0.0001美元
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
|
B类普通股,面值0.0001美元
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
|
超出票面价值的资本
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
|
累计赤字
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
|
累计其他综合损失
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
|
按成本价在库房持有的普通股
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
|
股东权益总额
|
| | | | | — | | | | | | | — | | | | | | | | — | | | | | | | — | | | |
|
非控制性权益
|
| | | | | (21,791) | | | | | | | — | | | | | | | | (16,862) | | | | | | | — | | | |
|
Total equity
|
| | | | | (21,791) | | | | | | | — | | | | | | | | (16,862) | | | | | | | — | | | |
|
负债和权益合计
|
| | | | $ | (840,559) | | | | | | $ | 5,732,792 | | | | | | | $ | (783,753) | | | | | | $ | 6,184,940 | | | |
|
2Q 2022 SUPPLEMENTAL
|
| |
|
| |
44
|
|