Simon® Reports Fourth Quarter and Full Year 2022 Results
Simon reported strong financial results for Q4 and 2022, with net income of $673.8 million ($2.06 per diluted share) for Q4 and $2.136 billion ($6.52 per diluted share) for the full year. Funds From Operations (FFO) reached $4.5 billion, and the company returned $2.8 billion to shareholders through dividends and share repurchases. Portfolio Net Operating Income (NOI) grew by 5.8% in Q4 and 4.8% for the year. A quarterly dividend of $1.80, a 9.1% increase, was declared for Q1 2023. The company anticipates net income in the range of $6.35 to $6.60 per diluted share and FFO between $11.70 to $11.95 for 2023, indicating continued growth.
- Net income increased to $673.8 million in Q4 2022 from $503.2 million in 2021.
- Funds From Operations (FFO) for 2022 was $4.5 billion.
- Dividend declared increased by 9.1% year-over-year to $1.80 per share for Q1 2023.
- Portfolio Net Operating Income (NOI) grew by 5.8% in Q4 and 4.8% for the year.
- Occupancy rose to 94.9% in Q4 2022 from 93.4% a year earlier.
- Net income decreased to $2.136 billion in 2022 from $2.246 billion in 2021.
"I am extremely pleased with our fourth quarter results, concluding another successful and productive year for our Company," said
Results for the Quarter
- Net income attributable to common stockholders was
, or$673.8 million per diluted share, as compared to$2.06 , or$503.2 million per diluted share in 2021.$1.53 - Net income for the fourth quarter of 2022 includes non-cash after-tax gains from investment activity of
, or$90.5 million per diluted share.$0.25 - Net income in the prior year period included both a non-cash after tax gain of
, or$10.9 million per diluted share primarily related to investment activity and a loss on extinguishment of debt of$0.03 , or$20.3 million per diluted share.$0.05 - Comparable Funds From Operations ("Comparable FFO") was
, or$1.18 3 billion per diluted share as compared to$3.15 , or$1.17 0 billion per diluted share in the prior year period. Please see the accompanying reconciliation of consolidated net income to FFO of the$3.11 Operating Partnership and Comparable FFO. - Domestic property Net Operating Income ("NOI") increased
5.8% and portfolio NOI increased6.3% , in each case, compared to the prior year period.
Results for the Year
- Net income attributable to common stockholders was
, or$2.13 6 billion per diluted share, as compared to$6.52 , or$2.24 6 billion per diluted share in 2021.$6.84 - Net income for 2022 includes non-cash after-tax gains from investment activity of
, or$27.1 million per diluted share.$0.08 - Net income in the prior year period included both gains of
per diluted share primarily related to retail real estate disposition activity and other activity which resulted in a net gain of$0.55 per diluted share.$0.50 - Comparable FFO was
, or$4.45 4 billion per diluted share as compared to$11.87 , or$4.30 3 billion per diluted share in the prior year period.$11.44 - Domestic property NOI increased
4.8% and portfolio NOI increased5.7% , in each case, compared to the prior year period.
- Occupancy was
94.9% atDecember 31, 2022 , compared to93.4% atDecember 31, 2021 , an increase of1.5% . - Base minimum rent per square foot was
at$55.13 December 31, 2022 , compared to at$53.91 December 31, 2021 , an increase of2.3% . - Reported retailer sales per square foot was
, an increase of$753 5.6% for the trailing 12 months endedDecember 31, 2022 .
Development Activity
On
Construction continues on redevelopment projects including The Falls (
Capital Markets and Balance Sheet Liquidity
The Company completed 20 non-recourse mortgage loans totaling approximately
As of
Dividends
Today, Simon's Board of Directors declared a quarterly common stock dividend of
Simon's Board of Directors declared the quarterly dividend on its 8 3/
2023 Guidance
The Company currently estimates net income to be within a range of
The following table provides the GAAP to non-GAAP reconciliation for the expected range of estimated net income attributable to common stockholders per diluted share to estimated Comparable FFO per diluted share:
For the year ending | ||
Low | High | |
End | End | |
Estimated net income attributable to common stockholders | ||
per diluted share | ||
Depreciation and amortization including Simon's share | ||
of unconsolidated entities | 5.35 | 5.35 |
Estimated Comparable FFO per diluted share |
Conference Call
Simon will hold a conference call to discuss the quarterly financial results today from
Supplemental Materials and Website
Supplemental information on our fourth quarter 2022 performance is available at investors.simon.com. This information has also been furnished to the
We routinely post important information online on our investor relations website, investors.simon.com. We use this website, press releases,
Non-GAAP Financial Measures
This press release includes FFO, FFO per share, Comparable FFO, Comparable FFO per share and portfolio NOI growth which are financial performance measures not defined by generally accepted accounting principles in
Forward-Looking Statements
Certain statements made in this press release may be deemed "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Although the Company believes the expectations reflected in any forward-looking statements are based on reasonable assumptions, the Company can give no assurance that its expectations will be attained, and it is possible that the Company's actual results may differ materially from those indicated by these forward–looking statements due to a variety of risks, uncertainties and other factors. Such factors include, but are not limited to: changes in economic and market conditions that may adversely affect the general retail environment, including but not limited to those caused by inflation, recessionary pressures, wars, such as in
The Company discusses these and other risks and uncertainties under the heading "Risk Factors" in its annual and quarterly periodic reports filed with the SEC. The Company may update that discussion in subsequent other periodic reports, but except as required by law, the Company undertakes no duty or obligation to update or revise these forward-looking statements, whether as a result of new information, future developments, or otherwise.
About Simon
Simon® is a real estate investment trust engaged in the ownership of premier shopping, dining, entertainment and mixed-use destinations and an S&P 100 company (
Unaudited Consolidated Statements of Operations (Dollars in thousands, except per share amounts) | |||||
For the Three Months | For the Twelve Months | ||||
Ended | Ended | ||||
2022 | 2021 | 2022 | 2021 | ||
REVENUE: | |||||
Lease income | |||||
Management fees and other revenues | 31,853 | 28,102 | 116,904 | 106,483 | |
Other income | 80,904 | 73,123 | 269,368 | 273,587 | |
Total revenue | 1,399,898 | 1,326,138 | 5,291,447 | 5,116,789 | |
EXPENSES: | |||||
Property operating | 127,206 | 124,472 | 464,135 | 415,720 | |
Depreciation and amortization | 317,181 | 319,864 | 1,227,371 | 1,262,715 | |
Real estate taxes | 109,612 | 111,153 | 443,224 | 458,953 | |
Repairs and maintenance | 29,602 | 34,265 | 93,595 | 96,391 | |
Advertising and promotion | 35,364 | 26,618 | 107,793 | 114,303 | |
Home and regional office costs | 41,168 | 52,295 | 184,592 | 184,660 | |
General and administrative | 9,994 | 9,600 | 34,971 | 30,339 | |
Other | 45,566 | 56,338 | 152,213 | 140,518 | |
Total operating expenses | 715,693 | 734,605 | 2,707,894 | 2,703,599 | |
OPERATING INCOME BEFORE OTHER ITEMS | 684,205 | 591,533 | 2,583,553 | 2,413,190 | |
Interest expense | (200,901) | (193,504) | (761,253) | (795,712) | |
Loss on extinguishment of debt | - | (20,289) | - | (51,841) | |
Gain on disposal, exchange, or revaluation of equity interests, net | 121,177 | 18,844 | 121,177 | 178,672 | |
Income and other tax expense | (52,344) | (48,833) | (83,512) | (157,199) | |
Income from unconsolidated entities | 213,635 | 220,699 | 647,977 | 782,837 | |
Unrealized gains (losses) in fair value of publicly traded equity instruments, net | 2,208 | 26 | (61,204) | (8,095) | |
Gain on acquisition of controlling interest, sale or disposal of, or recovery on, | |||||
assets and interests in unconsolidated entities and impairment, net | 4,768 | 5,254 | 5,647 | 206,855 | |
CONSOLIDATED NET INCOME | 772,748 | 573,730 | 2,452,385 | 2,568,707 | |
Net income attributable to noncontrolling interests | 98,128 | 69,655 | 312,850 | 319,076 | |
Preferred dividends | 834 | 834 | 3,337 | 3,337 | |
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | |||||
BASIC AND DILUTED EARNINGS PER COMMON SHARE: | |||||
Net income attributable to common stockholders | |||||
Unaudited Consolidated Balance Sheets (Dollars in thousands, except share amounts) | ||
2022 | 2021 | |
ASSETS: | ||
Investment properties, at cost | ||
Less - accumulated depreciation | 16,563,749 | 15,621,127 |
21,763,163 | 22,311,239 | |
Cash and cash equivalents | 621,628 | 533,936 |
Tenant receivables and accrued revenue, net | 823,540 | 919,654 |
Investment in TRG, at equity | 3,074,345 | 3,305,102 |
Investment in Klépierre, at equity | 1,561,112 | 1,661,943 |
Investment in other unconsolidated entities, at equity | 3,511,263 | 3,075,375 |
Right-of-use assets, net | 496,930 | 504,119 |
Investments held in trust - special purpose acquisition company | - | 345,000 |
Deferred costs and other assets | 1,159,293 | 1,121,011 |
Total assets | ||
LIABILITIES: | ||
Mortgages and unsecured indebtedness | ||
Accounts payable, accrued expenses, intangibles, and deferred revenues | 1,491,583 | 1,433,216 |
Cash distributions and losses in unconsolidated entities, at equity | 1,699,828 | 1,573,105 |
Dividend payable | 1,997 | 1,468 |
Lease liabilities | 497,953 | 506,931 |
Other liabilities | 535,736 | 540,912 |
Total liabilities | 29,187,383 | 29,376,654 |
Commitments and contingencies | ||
Limited partners' preferred interest in the | ||
redeemable interests | 212,239 | 547,740 |
EQUITY: | ||
Stockholders' Equity | ||
Capital stock (850,000,000 total shares authorized, | ||
shares of excess common stock, 100,000,000 authorized shares of preferred stock): | ||
Series J 8 3/ | ||
796,948 issued and outstanding with a liquidation value of | 41,435 | 41,763 |
Common stock, | ||
342,907,608 issued and outstanding, respectively | 34 | 34 |
Class B common stock, | ||
issued and outstanding | - | - |
Capital in excess of par value | 11,232,881 | 11,212,990 |
Accumulated deficit | (5,926,974) | (5,823,708) |
Accumulated other comprehensive loss | (164,873) | (185,186) |
Common stock held in treasury, at cost, 15,959,628 and 14,295,983 shares, respectively | (2,043,979) | (1,884,441) |
Total stockholders' equity | 3,138,524 | 3,361,452 |
Noncontrolling interests | 473,128 | 491,533 |
Total equity | 3,611,652 | 3,852,985 |
Total liabilities and equity | ||
Unaudited Joint Venture Combined Statements of Operations | |||||
(Dollars in thousands) | |||||
For the Three Months Ended | For the Twelve Months Ended | ||||
2022 | 2021 | 2022 | 2021 | ||
REVENUE: | |||||
Lease income | |||||
Other income | 83,478 | 115,033 | 341,923 | 319,956 | |
Total revenue | 836,019 | 858,428 | 3,236,534 | 3,117,177 | |
OPERATING EXPENSES: | |||||
Property operating | 159,804 | 155,409 | 605,018 | 575,584 | |
Depreciation and amortization | 161,836 | 174,625 | 666,762 | 686,790 | |
Real estate taxes | 59,010 | 60,083 | 246,707 | 263,325 | |
Repairs and maintenance | 23,200 | 25,675 | 81,522 | 79,300 | |
Advertising and promotion | 22,058 | 19,962 | 74,776 | 72,441 | |
Other | 59,827 | 87,859 | 205,405 | 200,899 | |
Total operating expenses | 485,735 | 523,613 | 1,880,190 | 1,878,339 | |
OPERATING INCOME BEFORE OTHER ITEMS | 350,284 | 334,815 | 1,356,344 | 1,238,838 | |
Interest expense | (159,668) | (152,445) | (599,245) | (605,591) | |
Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities, net | 45,814 | 1,443 | 50,336 | 34,814 | |
NET INCOME | |||||
Our Share of Net Income | 93,533 | 94,034 | 383,619 | 334,757 | |
Amortization of | (14,956) | (15,180) | (60,109) | (64,974) | |
Our Share of Gain on Sale or Disposal of Assets and Interests in | - | - | - | (14,941) | |
Other Income in the Consolidated Financial Statements | |||||
Our Share of Gain on Sale or Disposal of Assets and Interests in | - | (541) | (2,532) | (541) | |
Unconsolidated Entities, net | |||||
Income from Unconsolidated Entities (B) | |||||
Note: The above financial presentation does not include any information related to our investments in Klépierre S.A. | |||||
("Klépierre"), The |
Unaudited Joint Venture Combined Balance Sheets | |||
(Dollars in thousands) | |||
2022 | 2021 | ||
Assets: | |||
Investment properties, at cost | |||
Less - accumulated depreciation | 8,490,990 | 8,330,891 | |
10,765,118 | 11,393,351 | ||
Cash and cash equivalents | 1,445,353 | 1,481,287 | |
Tenant receivables and accrued revenue, net | 546,025 | 591,369 | |
Right-of-use assets, net | 143,526 | 154,561 | |
Deferred costs and other assets | 482,375 | 394,691 | |
Total assets | |||
Mortgages | |||
Accounts payable, accrued expenses, intangibles, and deferred revenue | 961,984 | 995,392 | |
Lease liabilities | 133,096 | 158,372 | |
Other liabilities | 446,064 | 383,018 | |
Total liabilities | 16,111,065 | 16,760,492 | |
Preferred units | 67,450 | 67,450 | |
Partners' deficit | (2,796,118) | (2,812,683) | |
Total liabilities and partners' deficit | |||
Our Share of: | |||
Partners' deficit | |||
Add: | 1,219,117 | 1,283,645 | |
Our net Investment in unconsolidated entities, at equity | |||
Note: The above financial presentation does not include any information related to our investments in Klépierre, | ||
TRG and other platform investments. For additional information, see footnote B. |
Unaudited Reconciliation of Non-GAAP Financial Measures (C) | |||||||||||
(Amounts in thousands, except per share amounts) | |||||||||||
Reconciliation of Consolidated Net Income to FFO and Comparable FFO | |||||||||||
For the Three Months Ended | For the Twelve Months Ended | ||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||
Consolidated Net Income (D) | $ 772,748 | $ 573,730 | $ 2,452,385 | $ 2,568,707 | |||||||
Adjustments to Arrive at FFO: | |||||||||||
Depreciation and amortization from consolidated | |||||||||||
properties | 311,304 | 317,692 | 1,214,441 | 1,254,039 | |||||||
Our share of depreciation and amortization from | |||||||||||
unconsolidated entities, including Klépierre, TRG and other corporate investments | 200,654 | 278,118 | 845,784 | 887,390 | |||||||
Gain on acquisition of controlling interest, sale or disposal of, or recovery on, | |||||||||||
assets and interests in unconsolidated entities and impairment, net | (4,768) | (5,254) | (5,647) | (206,855) | |||||||
Unrealized losses excluded from FFO (E) | - | - | - | 3,177 | |||||||
Net (income) loss attributable to noncontrolling interest holders in | |||||||||||
properties | (240) | 3,179 | (2,738) | 6,053 | |||||||
Noncontrolling interests portion of depreciation and amortization, gain on consolidation of properties, | |||||||||||
and loss (gain) on disposal of properties | (4,594) | (5,941) | (18,234) | (20,295) | |||||||
Preferred distributions and dividends | (1,313) | (1,313) | (5,252) | (5,252) | |||||||
FFO of the | $ 1,273,791 | $ 1,160,211 | $ 4,480,739 | $ 4,486,964 | |||||||
Unrealized (gains) losses included in FFO (E) | (2,208) | (26) | 61,204 | 4,918 | |||||||
Non-cash gain related to the reversal of a deferred tax liability within an international investment | - | - | - | (118,428) | |||||||
Gain on disposal, exchange, or revaluation of equity interests, net (after tax) | (88,314) | (10,883) | (88,314) | (122,763) | |||||||
Debt related charges | - | 20,289 | - | 51,841 | |||||||
Comparable FFO of the | $ 1,183,269 | $ 1,169,591 | $ 4,453,629 | $ 4,302,532 | |||||||
Diluted net income per share to diluted FFO per share reconciliation: | |||||||||||
Diluted net income per share | $ 2.06 | $ 1.53 | $ 6.52 | $ 6.84 | |||||||
Depreciation and amortization from consolidated properties | |||||||||||
and our share of depreciation and amortization from unconsolidated | |||||||||||
entities, including Klépierre, TRG and other corporate investments, net of noncontrolling | |||||||||||
interests portion of depreciation and amortization | 1.35 | 1.57 | 5.44 | 5.64 | |||||||
Gain on acquisition of controlling interest, sale or disposal of, or recovery on, | |||||||||||
assets and interests in unconsolidated entities and impairment, net | (0.01) | (0.01) | (0.01) | (0.55) | |||||||
Unrealized losses excluded from FFO (E) | - | - | - | 0.01 | |||||||
Diluted FFO per share | $ 3.40 | $ 3.09 | $ 11.95 | $ 11.94 | |||||||
Unrealized (gains) losses included in FFO (E) | (0.01) | - | 0.16 | 0.01 | |||||||
Non-cash gain related to the reversal of a deferred tax liability within an international investment | - | - | - | (0.32) | |||||||
Gain on disposal, exchange, or revaluation of equity interests, net (after tax) | (0.24) | (0.03) | (0.24) | (0.33) | |||||||
Debt related charges | - | 0.05 | - | 0.14 | |||||||
Comparable FFO per share | $ 3.15 | $ 3.11 | $ 11.87 | $ 11.44 | |||||||
Details for per share calculations: | |||||||||||
FFO of the | $ 1,273,791 | $ 1,160,211 | $ 4,480,739 | $ 4,486,964 | |||||||
Diluted FFO allocable to unitholders | (160,937) | (145,859) | (564,946) | (564,407) | |||||||
Diluted FFO allocable to common stockholders | $ 1,112,854 | $ 1,014,352 | $ 3,915,793 | $ 3,922,557 | |||||||
Basic and Diluted weighted average shares outstanding | 326,954 | 328,619 | 327,817 | 328,587 | |||||||
Weighted average limited partnership units outstanding | 47,303 | 47,253 | 47,295 | 47,280 | |||||||
Basic and Diluted weighted average shares and units outstanding | 374,257 | 375,872 | 375,112 | 375,867 | |||||||
Basic and Diluted FFO per Share | $ 3.40 | $ 3.09 | $ 11.95 | $ 11.94 | |||||||
Percent Change | 10.0 % | 0.1 % | |||||||||
Comparable FFO per share | $ 3.15 | $ 3.11 | $ 11.87 | $ 11.44 | |||||||
Percent Change | 1.3 % | 3.8 % | |||||||||
Footnotes to Unaudited Financial Information | ||||||||||||
Notes: | ||||||||||||
(A) | Excess investment represents the unamortized difference of our investment over equity in the underlying net assets of the related partnerships and joint ventures shown therein. The Company generally amortizes excess investment over the life of the related assets. | |||||||||||
(B) | The Unaudited Joint Venture Combined Statements of Operations do not include any operations or our share of net income or excess investment amortization related to our investments in Klépierre, TRG and other platform investments. Amounts included in Footnote D below exclude our share of related activity for our investments in Klépierre, TRG and other platform investments. For further information on Klépierre, reference should be made to financial information in Klépierre's public filings and additional discussion and analysis in our Form 10-K. | |||||||||||
(C) | This report contains measures of financial or operating performance that are not specifically defined by GAAP, including FFO, FFO per share, Comparable FFO and Comparable FFO per share. FFO is a performance measure that is standard in the REIT business. We believe FFO provides investors with additional information concerning our operating performance and a basis to compare our performance with those of other REITs. We also use these measures internally to monitor the operating performance of our portfolio. Our computation of these non-GAAP measures may not be the same as similar measures reported by other REITs. | |||||||||||
We determine FFO based upon the definition set forth by the | ||||||||||||
(D) | Includes our share of: | |||||||||||
- | Gain on land sales of | |||||||||||
- | Straight-line adjustments decreased income by | |||||||||||
- | Amortization of fair market value of leases increased (decreased) income by | |||||||||||
(E) | Unrealized (gains) losses excluded from FFO relate to mark-to-market fair value adjustments of publicly traded equity instruments of retail real estate. | |||||||||||
Unrealized (gains) losses included in FFO relate to mark-to-market fair value adjustments of publicly traded equity instruments of non-retail real estate. | ||||||||||||
View original content to download multimedia:https://www.prnewswire.com/news-releases/simon-reports-fourth-quarter-and-full-year-2022-results-301739733.html
SOURCE Simon
FAQ
What is Simon's net income for the fourth quarter of 2022?
How much did Simon return to shareholders in 2022?
What is the projected FFO per diluted share for Simon in 2023?
What was the dividend declared by Simon for Q1 2023?