Biggest changeThe following schedule reconciles total FFO and comparable FFO to consolidated net income and, for Simon, diluted net income per share to diluted FFO per share. 2022 2021 2020 (in thousands) Consolidated Net Income $ 2,452,385 $ 2,568,707 $ 1,277,324 Adjustments to Arrive at FFO: Depreciation and amortization from consolidated properties 1,214,441 1,254,039 1,308,419 Our share of depreciation and amortization from unconsolidated entities, including Klépierre, TRG and other corporate investments (A) 845,784 887,390 536,133 (Gain) loss on acquisition of controlling interest, sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net (5,647) (206,855) 114,960 Unrealized losses in fair value of publicly traded equity instruments, net, excluded from FFO (B) — 3,177 19,632 Net (income) loss attributable to noncontrolling interest holders in properties (2,738) 6,053 4,378 Noncontrolling interests portion of depreciation and amortization, gain on consolidation of properties, and gain on disposal of properties (18,234) (20,295) (18,631) Preferred distributions and dividends (5,252) (5,252) (5,252) FFO of the Operating Partnership $ 4,480,739 $ 4,486,964 $ 3,236,963 Unrealized losses in fair value of publicly traded equity instruments, net, included in FFO (B) 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) (122,763) — Debt related charges — 51,841 — Comparable FFO of the Operating Partnership $ 4,453,629 $ 4,302,532 $ 3,236,963 FFO allocable to limited partners 564,946 564,407 424,063 Dilutive FFO allocable to common stockholders $ 3,915,793 $ 3,922,557 $ 2,812,900 Diluted net income per share to diluted FFO per share reconciliation: Diluted net income per share $ 6.52 $ 6.84 $ 3.59 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 (A) 5.44 5.64 5.14 (Gain) loss on acquisition of controlling interest, sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net (0.01) (0.55) 0.32 Unrealized losses in fair value of publicly traded equity instruments, net, excluded from FFO (B) — 0.01 0.06 Diluted FFO per share $ 11.95 $ 11.94 $ 9.11 Unrealized losses in fair value of publicly traded equity instruments, net, included in FFO (B) 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) (0.33) — Debt related charges — 0.14 — Comparable FFO per share $ 11.87 $ 11.44 $ 9.11 Basic and Diluted weighted average shares outstanding 327,817 328,587 308,738 Weighted average limited partnership units outstanding 47,295 47,280 46,544 Basic and Diluted weighted average shares and units outstanding 375,112 375,867 355,282 (A) The twelve months ended December 31, 2022 and 2021 include amortization of our excess investment in TRG of $195.3 million and $201.7 million, respectively.
Biggest changeThe following schedule reconciles total FFO to consolidated net income and, for Simon, diluted net income per share to diluted FFO per share. 2023 2022 2021 (in thousands) Consolidated Net Income $ 2,617,018 $ 2,452,385 $ 2,568,707 Adjustments to Arrive at FFO: Depreciation and amortization from consolidated properties 1,250,550 1,214,441 1,254,039 Our share of depreciation and amortization from unconsolidated entities, including Klépierre, TRG and other corporate investments 841,862 845,784 887,390 Loss (gain) on acquisition of controlling interest, sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net 3,056 (5,647) (206,855) Unrealized losses in fair value of publicly traded equity instruments, net, excluded from FFO (A) — — 3,177 Net loss (income) attributable to noncontrolling interest holders in properties 1,336 (2,738) 6,053 Noncontrolling interests portion of depreciation and amortization, gain on consolidation of properties, and gain on disposal of properties (22,719) (18,234) (20,295) Preferred distributions and dividends (5,237) (5,252) (5,252) FFO of the Operating Partnership $ 4,685,866 $ 4,480,739 $ 4,486,964 FFO allocable to limited partners 597,727 564,946 564,407 Dilutive FFO allocable to common stockholders $ 4,088,139 $ 3,915,793 $ 3,922,557 Diluted net income per share to diluted FFO per share reconciliation: Diluted net income per share $ 6.98 $ 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 5.52 5.44 5.64 Loss (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) (0.55) Unrealized losses in fair value of publicly traded equity instruments, net, excluded from FFO (A) — — 0.01 Diluted FFO per share $ 12.51 $ 11.95 $ 11.94 Basic and Diluted weighted average shares outstanding 326,808 327,817 328,587 Weighted average limited partnership units outstanding 47,782 47,295 47,280 Basic and Diluted weighted average shares and units outstanding 374,590 375,112 375,867 (A) Unrealized losses in fair value of publicly traded equity instruments, net, excluded from FFO relate to mark-to-market adjustments of retail real estate.
We own a 40% interest in this center. ● During the third quarter of 2022, we disposed of one retail property. 64 Table of Contents ● During the fourth quarter of 2021, we disposed of our noncontrolling interest in one retail property. ● On December 20, 2021, we sold a portion of our interest in ABG for cash consideration of $65.5 million and purchased additional interests in ABG for cash consideration of $100.0 million. ● On October 15, 2021, we opened Jeju Premium Outlets, a 92,000 square foot center in Jeju Province, South Korea.
We own a 40% interest in this center. 64 Table of Contents ● During the third quarter of 2022, we disposed of one retail property. ● During the fourth quarter of 2021, we disposed of our noncontrolling interest in one retail property. ● On December 20, 2021, we sold a portion of our interest in ABG for cash consideration of $65.5 million and purchased additional interests in ABG for cash consideration of $100.0 million. ● On October 15, 2021, we opened Jeju Premium Outlets, a 92,000 square foot center in Jeju Province, South Korea.
Dollars only, the base rate (which rate is equal to the greatest of the prime rate, the federal funds effective rate plus 0.500% or Adjusted Term SOFR Rate for one month plus 1.000%) (the “Base Rate”), plus a margin determined by our corporate credit rating of between 0.000% and 0.400%.
Dollars only, the base rate (which rate is equal to the greatest of the prime rate, the federal funds effective rate plus 0.500% or Adjusted Term SOFR Rate for one month plus 1.000%) (the “Base Rate”), plus a margin determined by our corporate credit rating of between 0.000% and 0.400%.
To support our growth, we employ a three-fold capital strategy: ● provide the capital necessary to fund growth, ● maintain sufficient flexibility to access capital in many forms, both public and private, including but not limited to, having in place, the Operating Partnership’s $4.0 billion unsecured revolving credit facility, or the Credit Facility, its $3.5 billion supplemental unsecured revolving credit facility, or its Supplemental Facility, together, the Credit Facilities and its global unsecured commercial paper note program, or the Commercial Paper program, of $2.0 billion, or the non-U.S. dollar equivalent thereof, and ● manage our overall financial structure in a fashion that preserves our investment grade credit ratings.
To support our growth, we employ a three-fold capital strategy: ● provide the capital necessary to fund growth, ● maintain sufficient flexibility to access capital in many forms, both public and private, including but not limited to, having in place, the Operating Partnership’s $5.0 billion unsecured revolving credit facility, or the Credit Facility, its $3.5 billion supplemental unsecured revolving credit facility, or its Supplemental Facility, together, the Credit Facilities and its global unsecured commercial paper note program, or the Commercial Paper program, of $2.0 billion, or the non-U.S. dollar equivalent thereof, and ● manage our overall financial structure in a fashion that preserves our investment grade credit ratings.
We consider FFO, comparable FFO, net operating income, or NOI, and portfolio NOI to be key measures of operating performance that are not specifically defined by accounting principles generally accepted in the United States, or GAAP. We use these measures internally to evaluate the operating performance of our portfolio and provide a basis for comparison with other real estate companies.
We consider FFO, net operating income, or NOI, and portfolio NOI to be key measures of operating performance that are not specifically defined by accounting principles generally accepted in the United States, or GAAP. We use these measures internally to evaluate the operating performance of our portfolio and provide a basis for comparison with other real estate companies.
Our noncontrolling interest in ABG is approximately 12.3% after this transaction. ● On December 19, 2022, we completed the acquisition of a 50% noncontrolling legal ownership interest in Jamestown, a global real estate investment and asset management company, as well as separate interests in certain real estate and working capital, for total cash consideration of $173.4 million. ● On November 3, 2022, we opened Fukaya-Hanazono Premium Outlets, a 296,300 square foot center in Fukaya City, Japan.
Our noncontrolling interest in ABG was approximately 12.3% after this transaction. ● On December 19, 2022, we completed the acquisition of a 50% noncontrolling legal ownership interest in Jamestown, a global real estate investment and asset management company, as well as separate interests in certain real estate and working capital, for total cash consideration of $173.4 million. ● On November 3, 2022, we opened Fukaya-Hanazono Premium Outlets, a 296,300 square foot center in Fukaya City, Japan.
On February 18, 2021 the SPAC announced the pricing of its initial public offering, which was consummated on February 23, 2021, generating gross proceeds of $345.0 million. The SPAC was a consolidated VIE which was formed for the purpose of effecting a business combination and was targeting innovative businesses that operate within Simon’s “Live, Work, Play, Stay, Shop” ecosystem.
On February 18, 2021 the SPAC announced the pricing of its initial public offering, which was consummated on February 23, 2021, and generated gross proceeds of $345.0 million. The SPAC was a consolidated VIE which was formed for the purpose of effecting a business combination and was targeting innovative businesses that operate within Simon’s “Live, Work, Play, Stay, Shop” ecosystem.
We also own an 80% noncontrolling interest in The Taubman Realty Group, LLC, or TRG, which has an interest in 24 regional, super-regional, and outlet malls in the U.S. and Asia. In addition, we have redevelopment and expansion projects, including the addition of anchors, big box tenants, and restaurants, underway at several properties in the North America, Europe and Asia.
We also own an 84% noncontrolling interest in The Taubman Realty Group, LLC, or TRG, which has an interest in 24 regional, super-regional, and outlet malls in the U.S. and Asia. In addition, we have redevelopment and expansion projects, including the addition of anchors, big box tenants, and restaurants, underway at several properties in the North America, Europe and Asia.
The Credit Facility can be increased in the form of additional commitments in an aggregate not to exceed $1.0 billion, for a total aggregate size of $5.0 billion, subject to obtaining additional lender commitments and satisfying certain customary conditions precedent. Borrowings may be denominated in U.S. dollars, Euro, Yen, Pounds, Sterling, Canadian dollars and Australian dollars.
The Credit Facility can be increased in the form of additional commitments in an aggregate not to exceed $1.0 billion, for a total aggregate size of $6.0 billion, subject to obtaining additional lender commitments and satisfying certain customary conditions precedent. Borrowings may be denominated in U.S. dollars, Euro, Yen, Pounds, Sterling, Canadian dollars and Australian dollars.
Borrowings under the Credit Facility bear interest, at our election, at either (i) (x) for Term Benchmark Loans, the Adjusted Term SOFR Rate, the applicable Local Rate, the Adjusted EURIBOR Rate, or the Adjusted TIBOR Rate, (y) for 68 Table of Contents RFR Loans, if denominated in Sterling, SONIA plus a benchmark adjustment and if denominated in Dollars, Daily Simple SOFR plus a benchmark adjustment, or (z) for Daily SOFR Loans, the Adjusted Floating Overnight Daily SOFR Rate, in each case of clauses (x) through (z) above, plus a margin determined by our corporate credit rating of between 0.650% and 1.400% or (ii) for loans denominated in U.S.
Borrowings under the Credit Facility bear interest, at our election, at either (i) (x) for Term Benchmark Loans, the Adjusted Term SOFR Rate, the applicable Local Rate, the Adjusted EURIBOR Rate, or the Adjusted TIBOR Rate, (y) for RFR Loans, if denominated in Sterling, SONIA plus a benchmark adjustment and if denominated in Dollars, Daily Simple SOFR plus a benchmark adjustment, or (z) for Daily SOFR Loans, the Adjusted Floating Overnight Daily SOFR Rate, in each case of clauses (x) through (z) above, plus a margin determined by our corporate credit rating of between 0.650% and 1.400% or (ii) for loans denominated in U.S.
Malls and Premium Outlets: ● properties that are consolidated in our consolidated financial statements, ● properties we account for under the equity method of accounting as joint ventures, and ● the foregoing two categories of properties on a total portfolio basis. %/Basis Point %/Basis Point 2022 Change (1) 2021 Change (1) 2020 U.S.
Malls and Premium Outlets: ● properties that are consolidated in our consolidated financial statements, ● properties we account for under the equity method of accounting as joint ventures, and ● the foregoing two categories of properties on a total portfolio basis. %/Basis Point %/Basis Point 2023 Change (1) 2022 Change (1) 2021 U.S.
If we were to fail to comply with these covenants, after the expiration of the applicable cure periods, the debt maturity could be accelerated or other remedies could be sought by the lender, including adjustments to the applicable interest rate. As of December 31, 2022, we were in compliance with all covenants of our unsecured debt.
If we were to fail to comply with these covenants, after the expiration of the applicable cure periods, the debt maturity could be accelerated or other remedies could be sought by the lender, including adjustments to the applicable interest rate. As of December 31, 2023, we were in compliance with all covenants of our unsecured debt.
We determine FFO to be our share of consolidated net income computed in accordance with GAAP: ● excluding real estate related depreciation and amortization, ● excluding gains and losses from extraordinary items, ● excluding gains and losses from the sale, disposal or property insurance recoveries of, or any impairment related to, depreciable retail operating properties, 75 Table of Contents ● plus the allocable portion of FFO of unconsolidated joint ventures based upon economic ownership interest, and ● all determined on a consistent basis in accordance with GAAP.
We determine FFO to be our share of consolidated net income computed in accordance with GAAP: ● excluding real estate related depreciation and amortization, ● excluding gains and losses from extraordinary items, ● excluding gains and losses from the sale, disposal or property insurance recoveries of, or any impairment related to, depreciable retail operating properties, ● plus the allocable portion of FFO of unconsolidated joint ventures based upon economic ownership interest, and ● all determined on a consistent basis in accordance with GAAP.
We also enter into interest rate protection agreements from time to time to manage our interest rate risk. We derive most of our liquidity from positive net cash flow from operations and distributions of capital from unconsolidated entities that totaled $4.2 billion in the aggregate during 2022.
We also enter into interest rate protection agreements from time to time to manage our interest rate risk. We derive most of our liquidity from positive net cash flow from operations and distributions of capital from unconsolidated entities that totaled $4.2 billion in the aggregate during 2023.
During 2021, we recorded net gains of $176.8 million primarily related to disposition activity which included the foreclosure of three consolidated retail properties in satisfaction of their respective $180.0 million, $120.9 million and $100.0 72 Table of Contents million non-recourse mortgage loans. We also disposed of our interest in an unconsolidated property resulting in a gain of $3.4 million.
During 2021, we recorded net gains of $176.8 million primarily related to disposition activity which included the foreclosure of three consolidated retail properties in satisfaction of their respective $180.0 million, $120.9 million and $100.0 million non-recourse mortgage loans. We also disposed of our interest in an unconsolidated property resulting in a gain of $3.4 million.
You should understand that our computations of these non-GAAP measures might not be comparable to similar measures reported by other REITs and that these non-GAAP measures: ● do not represent cash flow from operations as defined by GAAP, ● should not be considered as an alternative to net income determined in accordance with GAAP as a measure of operating performance, and ● are not an alternative to cash flows as a measure of liquidity.
You should understand that our computations of these non-GAAP measures might not be comparable to similar measures reported by other REITs and that these non-GAAP measures: ● do not represent cash flow from operations as defined by GAAP, 74 Table of Contents ● should not be considered as an alternative to net income determined in accordance with GAAP as a measure of operating performance, and ● are not an alternative to cash flows as a measure of liquidity.
Interest expense decreased $34.5 million primarily related to the early extinguishment of nine secured loans, the disposition of three retail properties, and the refinancing of two retail properties at lower interest rates in 2021, partially 65 Table of Contents offset by the issuances of Euro and USD bonds and interest increases due to variable rates in 2022.
Interest expense decreased $34.5 million primarily related to the early extinguishment of nine secured loans, the disposition of three retail properties, and the refinancing of two retail properties at lower interest rates in 2021, partially offset by the issuances of Euro and USD bonds and interest increases due to variable rates in 2022.
Our consolidated net income exposure to changes in the volatility of the Euro, Yen, Peso, Won, and other foreign currencies is not material. We expect our share of estimated committed capital for international development projects to be completed with projected delivery in 2023 or 2024 is $199 million, primarily funded through reinvested joint venture cash flow and construction loans.
Our consolidated net income exposure to changes in the volatility of the Euro, Yen, Peso, Won, and other foreign currencies is not material. We expect our share of estimated committed capital for international development projects to be completed with projected delivery in 2024 or 2025 is $94 million, primarily funded through reinvested joint venture cash flow and construction loans.
On December 20, 2021, we sold a portion of our interest in ABG, resulting in a pre-tax gain of $18.8 million. In connection with this transaction, we recorded tax expense of $8.0 million which is included in income and other tax (expense) benefit in the consolidated statements of operations and comprehensive income.
On December 20, 2021, we sold a portion of our interest in ABG, resulting in a pre-tax gain of $18.8 million. In connection with this transaction, we recorded tax expense of $8.0 million which is included in income and other tax expense in the consolidated statement of operations and comprehensive income.
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 Ukraine, and supply chain disruptions; the inability to renew leases and relet vacant space at existing properties on favorable terms; the potential loss of anchor stores or major tenants; the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise; an increase in vacant space at our properties; the potential for violence, civil unrest, criminal activity or terrorist activities at our properties; natural disasters; the availability of comprehensive insurance coverage; the intensely competitive market environment in the retail industry, including e-commerce; security breaches that could compromise our information technology or infrastructure; the increased focus on ESG metrics and reporting; environmental liabilities; our international activities subjecting us to risks that are different from or greater than those associated with our domestic operations, including changes in foreign exchange rates; our continued ability to maintain our status as a REIT; changes in tax laws or regulations that result in adverse tax consequences; risks associated with the acquisition, development, redevelopment, expansion, leasing and management of properties; the inability to lease newly developed properties on favorable terms; the loss of key management personnel; uncertainties regarding the impact of pandemics, epidemics or public health crises, and the associated governmental restrictions on our business, financial condition, results of operations, cash flow and liquidity; changes in market rates of interest; the impact of our substantial indebtedness on our future operations, including covenants in the governing agreements that impose restrictions on us that may affect our ability to operate freely; any disruption in the financial markets that may adversely affect our ability to access capital for growth and satisfy our ongoing debt service requirements; any change in our credit rating; risks relating to our joint venture properties, including guarantees of certain joint venture indebtedness; and general risks related to real estate investments, including the illiquidity of real estate investments.
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, escalating geopolitical tensions as a result of the war in Ukraine and the conflicts in the Middle East, and supply chain disruptions; the inability to renew leases and relet vacant space at existing properties on favorable terms; the potential loss of anchor stores or major tenants; the inability to collect rent due to the bankruptcy or insolvency of tenants or otherwise; an increase in vacant space at our properties; the potential for violence, civil unrest, criminal activity or terrorist activities at our properties; natural disasters; the availability of comprehensive insurance coverage; the intensely competitive market environment in the retail industry, including e-commerce; security breaches that could compromise our information technology or infrastructure; reducing emissions of greenhouse gases; environmental liabilities; our international activities subjecting us to risks that are different from or greater than those associated with our domestic operations, including changes in foreign exchange rates; our continued ability to maintain our status as a REIT; changes in tax laws or regulations that result in adverse tax consequences; risks associated with the acquisition, development, redevelopment, expansion, leasing and management of properties; the inability to lease newly developed properties on favorable terms; the loss of key management personnel; uncertainties regarding the impact of pandemics, epidemics or public health crises, and the associated governmental restrictions on our business, financial condition, results of operations, cash flow and liquidity; changes in market rates of interest; the impact of our substantial indebtedness on our future operations, including covenants in the governing agreements that impose restrictions on us that may affect our ability to operate freely; any disruption in the financial markets that may adversely affect our ability to access capital for growth and satisfy our ongoing debt service requirements; any change in our credit rating; risks relating to our joint venture properties, including guarantees of certain joint venture indebtedness; and general risks related to real estate investments, including the illiquidity of real estate investments.
For the purposes of the following comparisons between the years ended December 31, 2022 and 2021 and the years ended December 31, 2021 and 2020, the above transactions are referred to as the property transactions.
For the purposes of the following comparisons between the years ended December 31, 2023 and 2022 and the years ended December 31, 2022 and 2021, the above transactions are referred to as the property transactions.
We estimate undiscounted cash flows and fair value using observable and unobservable data such as operating income, hold periods, estimated capitalization and discount rates, or 63 Table of Contents relevant market multiples, leasing prospects and local market information and whether certain impairments are other-than-temporary.
We estimate undiscounted cash flows and fair value using observable and unobservable data such as operating income, hold periods, estimated capitalization and discount rates, or relevant market multiples, leasing prospects and local market information and whether certain impairments are other-than-temporary.
If Simon lost its REIT status, it could not elect to be taxed as a REIT for four taxable years following the year during which qualification was lost unless its failure was due to reasonable cause and certain other conditions were met.
If Simon lost its REIT status, it could not elect to be taxed as a REIT for four taxable years following the year during which qualification was lost unless its failure was due 63 Table of Contents to reasonable cause and certain other conditions were met.
At December 31, 2022, our consolidated subsidiaries were the borrowers under 38 non-recourse mortgage notes secured by mortgages on 41 properties and other assets, including two separate pools of cross-defaulted and cross-collateralized mortgages encumbering a total of five properties.
At December 31, 2023, our consolidated subsidiaries were the borrowers under 35 non-recourse mortgage notes secured by mortgages on 38 properties and other assets, including two separate pools of cross-defaulted and cross-collateralized mortgages encumbering a total of five properties.
We seek a stabilized return on invested capital in the range of 7-10% for all of our new development, expansion and redevelopment projects. Summary of Capital Expenditures.
We seek a stabilized return on invested capital in the range of 7-10% for all of our new development, expansion and redevelopment projects. 72 Table of Contents Summary of Capital Expenditures.
For a summary of our significant accounting policies, see Note 3 of the notes to the consolidated financial statements. ● We, as a lessor, retain substantially all of the risks and benefits of ownership of the investment properties and account for our leases as operating leases.
For a summary of our significant accounting policies, see Note 3 of the notes to the consolidated financial statements. ● We, as a lessor, primarily under long-term leases, retain substantially all of the risks and benefits of ownership of the investment properties and account for our leases as operating leases.
We believe we have sufficient cash on hand and availability under the Credit Facilities and the Commercial Paper program to address our debt maturities and capital needs through 2023. 67 Table of Contents Cash Flows Our net cash flow from operating activities and distributions of capital from unconsolidated entities totaled $4.2 billion during 2022.
We believe we have sufficient cash on hand and availability under the Credit Facilities and the Commercial Paper program to address our debt maturities and capital needs through 2024. Cash Flows Our net cash flow from operating activities and distributions of capital from unconsolidated entities totaled $4.2 billion during 2023.
Joint Venture Formation Activity and Other Investment Activity On December 19, 2022, we completed the acquisition of a 50% noncontrolling legal ownership interest in Jamestown, a global real estate investment and asset management company, as well as separate interests in certain real estate and working capital, for total cash consideration of $173.4 million.
On December 19, 2022, we completed the acquisition of a 50% noncontrolling legal ownership interest in Jamestown, a global real estate investment and asset management company, as well as separate interests in certain real estate and working capital, for total cash consideration of $173.4 million.
Borrowings in currencies other than the U.S. dollar are limited to 95% of the maximum revolving credit amount, as defined. The initial maturity date of the Credit Facility is June 30, 2024. The Credit Facility can be extended for two additional six-month periods to June 30, 2025, at our sole option, subject to satisfying certain customary conditions precedent.
Borrowings in currencies other than the U.S. dollar are limited to 97% of the maximum revolving credit amount, as defined. The initial maturity date of the Credit Facility is June 30, 2027. The Credit Facility can be extended for two additional six-month periods to June 30, 2028, at our sole option, subject to satisfying certain customary conditions precedent.
The Commercial Paper program is supported by the Credit Facilities, and if necessary or appropriate, we may make one or more draws under either of the Credit Facilities to pay amounts outstanding from time to time on the Commercial Paper program. On December 31, 2022, we had no outstanding balance under the Commercial Paper program.
The 68 Table of Contents Commercial Paper program is supported by the Credit Facilities, and if necessary or appropriate, we may make one or more draws under either of the Credit Facilities to pay amounts outstanding from time to time on the Commercial Paper program. On December 31, 2023, we had no outstanding balance under the Commercial Paper program.
(2) Includes income components excluded from portfolio NOI and domestic property NOI (domestic lease termination income, interest income, land sale gains, straight line lease income, above/below market lease adjustments), Simon management company revenues, foreign exchange impact, and other assets. (3) Other Platform Investments include J.C. Penney, SPARC, ABG, and RGG.
(2) Includes income components excluded from portfolio NOI and domestic property NOI (domestic lease termination income, interest income, land sale gains, straight line lease income, above/below market lease adjustments), Simon management company revenues, foreign exchange impact, and other assets. 76 Table of Contents (3) Other Platform Investments include J.C. Penney, SPARC Group, ABG, RGG, and Jamestown.
As Simon repurchased shares under this program, the Operating Partnership repurchased an equal number of units from Simon. 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.
As Simon repurchases shares under this program, the Operating Partnership repurchases an equal number of units from Simon. 73 Table of Contents 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.
The weighted average years to maturity of our consolidated indebtedness was 7.5 years and 7.8 years at December 31, 2022 and 2021, respectively.
The weighted average years to maturity of our consolidated indebtedness was 8.1 years and 7.5 years at December 31, 2023 and 2022, respectively.
These are included in a gain on acquisitions of controlling interest, sale or disposal of, or recovery on, assets and interest in unconsolidated entities and impairment, net in the accompanying consolidated statement of operations and comprehensive income.
These are included in (loss) gain on acquisition of controlling interest, sale or disposal of, or recovery on, assets and interest in unconsolidated entities and impairment, net in the accompanying consolidated statement of operations and comprehensive income.
Current Leasing Activities During the twelve months ended December 31, 2022, we signed 1,262 new leases and 1,517 renewal leases (excluding mall anchors and majors, new development, redevelopment and leases with terms of one year or less) with a fixed minimum rent across our U.S.
Current Leasing Activities During the twelve months ended December 31, 2023, we signed 1,185 new leases and 1,841 renewal leases (excluding mall anchors and majors, new development, redevelopment and leases with terms of one year or less) with a fixed minimum rent across our U.S.
The weighted average interest rate was 2.15% for the year ended December 31, 2022. Simon has historically had access to public equity markets and the Operating Partnership has historically had access to private and public, short and long-term unsecured debt markets and access to secured debt and private equity from institutional investors at the property level.
The weighted average interest rate was 4.36% for the year ended December 31, 2023. Simon has historically had access to public equity markets and the Operating Partnership has historically had access to private and public, short and long-term unsecured debt markets and access to secured debt and private equity from institutional investors at the property level.
The joint venture debt is secured by a first mortgage, is without recourse to the joint venture partners, and does not represent a liability of the partners, except to the extent the partners or their affiliates expressly guarantee the joint venture debt. As of December 31, 2022, the Operating Partnership guaranteed joint venture-related mortgage indebtedness of $128.0 million.
The joint venture debt is secured by a first mortgage, is without recourse to the joint venture partners, and does not represent a liability of the partners, except to the extent the partners or their affiliates expressly guarantee the joint venture debt. As of December 31, 2023, the Operating Partnership guaranteed joint venture-related mortgage indebtedness of $139.2 million.
The Supplemental Facility’s borrowing capacity of $3.5 billion may be increased to $4.5 billion during its term and provides for borrowings denominated in U.S. dollars, Euro, Yen, Pounds, Sterling, Canadian dollars and Australian dollars. Borrowings in currencies other than the U.S. dollar are limited to 100% of the maximum revolving credit amount, as defined.
The Supplemental Facility, has a borrowing capacity of $3.5 to $4.5 billion during its term and provides for borrowings denominated in U.S. dollars, Euro, Yen, Pounds, Sterling, Canadian dollars and Australian dollars. Borrowings in currencies other than the U.S. dollar are limited to 100% of the maximum revolving credit amount, as defined.
As of December 31, 2022, we owned or held an interest in 196 income-producing properties in the United States, which consisted of 94 malls, 69 Premium Outlets, 14 Mills, six lifestyle centers, and 13 other retail properties in 37 states and Puerto Rico.
As of December 31, 2023, we owned or held an interest in 195 income-producing properties in the United States, which consisted of 93 malls, 69 Premium Outlets, 14 Mills, six lifestyle centers, and 13 other retail properties in 37 states and Puerto Rico.
We own a 23.2% interest in this center. ● In the first quarter of 2021, we and our partner, ABG, both acquired additional 12.5% interests in the licensing and operations of Forever 21 for $56.3 million bringing our interest to 50%.
We own a 23.2% interest in this center. ● In the first quarter of 2021, we and our partner, ABG, both acquired additional 12.5% interests in the licensing and operations of Forever 21 for $56.3 million bringing our interest to 50%. Subsequently the Forever 21 operations were merged into SPARC Group.
The information used to prepare these statistics has been supplied by the managing venture partner. December 31, %/basis point December 31, %/basis point December 31, 2022 Change 2021 Change 2020 Ending Occupancy 99.8% 0 bps 99.8% +30 bps 99.5% Average Base Minimum Rent per Square Foot ¥ 5,779 4.90% ¥ 5,509 1.14% ¥ 5,447 Critical Accounting Estimates The preparation of financial statements in conformity with U.S. generally accepted accounting principles, or GAAP, requires management to use judgment in the application of accounting policies, including making estimates and assumptions.
The information used to prepare these statistics has been supplied by the managing venture partner. December 31, %/basis point December 31, %/basis point December 31, 2023 Change 2022 Change 2021 Ending Occupancy 99.7% -10 bps 99.8% 0 bps 99.8% Average Base Minimum Rent per Square Foot ¥ 5,494 -4.93% ¥ 5,779 4.90% ¥ 5,509 62 Table of Contents Critical Accounting Estimates The preparation of financial statements in conformity with U.S. generally accepted accounting principles, or GAAP, requires management to use judgment in the application of accounting policies, including making estimates and assumptions.
Internationally, as of December 31, 2022, we had ownership in 34 Premium Outlets and Designer Outlet properties primarily located in Asia, Europe, and Canada.
Internationally, as of December 31, 2023, we had ownership in 35 Premium Outlets and Designer Outlet properties primarily located in Asia, Europe, and Canada.
In addition, we expect to be able to generate or obtain capital for nonrecurring capital expenditures, such as acquisitions, major building redevelopments and expansions, as well as for scheduled principal maturities on outstanding indebtedness, from the following, however a severe and prolonged disruption and instability in the global financial markets, including the debt and equity capital markets, may affect our ability to access necessary capital: ● excess cash generated from operating performance and working capital reserves, ● borrowings on the Credit Facilities and Commercial Paper program, ● additional secured or unsecured debt financing, or ● additional equity raised in the public or private markets.
In addition, we expect to be able to generate or obtain capital for nonrecurring capital expenditures, such as acquisitions, major building redevelopments and expansions, as well as for scheduled principal maturities on outstanding indebtedness, from the following, however a severe and prolonged disruption and instability in the global financial markets, including the debt and equity capital markets, may affect our ability to access necessary capital: ● excess cash generated from operating performance and working capital reserves, ● borrowings on the Credit Facilities and Commercial Paper program, ● additional secured or unsecured debt financing, or ● additional equity raised in the public or private markets. 67 Table of Contents We expect to generate positive cash flow from operations in 2024, and we consider these projected cash flows in our sources and uses of cash.
Dividends, Distributions and Stock Repurchase Program Simon paid a common stock dividend of $1.80 per share in the fourth quarter of 2022 and $6.90 per share for the year ended December 31, 2022. The Operating Partnership paid distributions per unit for the same amounts.
Dividends, Distributions and Stock Repurchase Program Simon paid a common stock dividend of $1.90 per share in the fourth quarter of 2023 and $7.45 per share for the year ended December 31, 2023. The Operating Partnership paid distributions per unit for the same amounts.
(4) Includes our share of NOI of Klépierre (at constant currency) and other corporate investments. 77 Table of Contents
(4) Includes our share of NOI of Klépierre (at constant currency) and other corporate investments.
A significant deterioration in projected cash flows from operations, could cause us to increase our reliance on available funds from the Credit Facilities and Commercial Paper program, further curtail planned capital expenditures, or seek other additional sources of financing.
These cash flows are principally derived from rents paid by our tenants. A significant deterioration in projected cash flows from operations, could cause us to increase our reliance on available funds from the Credit Facilities and Commercial Paper program, further curtail planned capital expenditures, or seek other additional sources of financing.
Comparable lease income increased $191.7 million, or 4.1%. Total lease income increased primarily due to an increase in fixed lease income of $156.6 million primarily due to an increase in fixed minimum lease consideration, higher occupancy, and an increase in variable lease income of $11.9 million primarily related to higher consideration based on tenant sales.
Total lease income increased primarily due to an increase in fixed lease income of $156.6 million primarily due to an increase in fixed minimum lease consideration, higher occupancy, and an increase in variable lease income of $11.9 million primarily related to higher consideration based on tenant sales.
The following table summarizes total capital expenditures on consolidated properties on a cash basis (in millions): 2022 2021 2020 New Developments $ 108 $ 96 $ 27 Redevelopments and Expansions 283 300 399 Tenant Allowances 207 127 53 Operational Capital Expenditures 52 5 5 Total $ 650 $ 528 $ 484 International Development Activity We typically reinvest net cash flow from our international joint ventures to fund future international development activity.
The following table summarizes total capital expenditures on consolidated properties on a cash basis (in millions): 2023 2022 2021 New Developments $ 156 $ 108 $ 96 Redevelopments and Expansions 328 283 300 Tenant Allowances 209 207 127 Operational Capital Expenditures 100 52 5 Total $ 793 $ 650 $ 528 International Development Activity We typically reinvest net cash flow from our international joint ventures to fund future international development activity.
Our share of the costs of all new development, redevelopment and expansion projects currently under construction is approximately $980 million. Simon’s share of remaining net cash funding required to complete the new development and redevelopment projects currently under construction is approximately $239 million. We expect to fund these capital projects with cash flows from operations.
Simon’s share of remaining net cash funding required to complete the new development and redevelopment projects currently under construction is approximately $498 million. We expect to fund these capital projects with cash flows from operations.
As of December 31, 2022, we also owned a 22.4% equity stake in Klépierre SA, or Klépierre, a publicly traded, Paris-based real estate company, which owns, or has an interest in, shopping centers located in 14 countries in Europe.
As of December 31, 2023, we also owned a 22.4% equity stake in Klépierre SA, or Klépierre, a publicly traded, Paris-based real estate company, which owns, or has an interest in, shopping centers located in 14 countries in Europe. We also own investments in retail operations (J.C.
Malls and Premium Outlets: Ending Occupancy Consolidated 94.9% 140 bps 93.5% 200 bps 91.5% Unconsolidated 94.9% 180 bps 93.1% 220 bps 90.9% Total Portfolio 94.9% 150 bps 93.4% 210 bps 91.3% Average Base Minimum Rent per Square Foot Consolidated $ 53.95 2.6% $ 52.59 -2.6% $ 53.98 Unconsolidated $ 58.36 1.4% $ 57.55 -5.6% $ 60.97 Total Portfolio $ 55.13 2.3% $ 53.91 -3.4% $ 55.80 U.S.
Malls and Premium Outlets: Ending Occupancy Consolidated 95.7% 80 bps 94.9% 140 bps 93.5% Unconsolidated 96.1% 120 bps 94.9% 180 bps 93.1% Total Portfolio 95.8% 90 bps 94.9% 150 bps 93.4% Average Base Minimum Rent per Square Foot Consolidated $ 55.47 2.8% $ 53.95 2.6% $ 52.59 Unconsolidated $ 60.59 3.8% $ 58.36 1.4% $ 57.55 Total Portfolio $ 56.82 3.1% $ 55.13 2.3% $ 53.91 U.S.
Malls and Premium Outlets portfolio, comprising approximately 9.1 million square feet, of which 7.0 million square feet related to consolidated properties. During 2021, we signed 992 new leases and 1,460 renewal leases with a fixed minimum rent, comprising approximately 8.3 million square feet, of which 6.5 million square feet related to consolidated properties.
Malls and Premium Outlets portfolio, comprising approximately 10.9 million square feet, of which 8.3 million square feet related to consolidated properties. During 2022, we signed 1,262 new leases and 1,517 renewal leases with a fixed minimum rent, comprising approximately 9.1 million square feet, of which 7.0 million square feet related to consolidated properties.
The Credit Facilities and the Commercial Paper program provide alternative sources of liquidity as our cash needs vary from time to time. Borrowing capacity under these sources may be increased as discussed further below. Our balance of cash and cash equivalents increased $87.7 million during 2022 to $621.6 million as of December 31, 2022 as further discussed below.
The Credit Facilities and the Commercial Paper program provide alternative sources of liquidity as our cash needs vary from time to time. Borrowing capacity under these sources may be increased as discussed further below. Our balance of cash and cash equivalents increased $547.4 million during 2023 to $1.2 billion as of December 31, 2023 as further discussed below.
In 2021, Simon paid dividends of $1.65 and $7.15 per share for the three and twelve month periods ended December 31, 2021, respectively. The Operating Partnership paid distributions per unit for the same amounts.
In 2022, Simon paid dividends of $1.80 and $6.90 per share for the three and twelve month periods ended December 31, 2022, respectively. The Operating Partnership paid distributions per unit for the same amounts.
On December 31, 2022, we had an aggregate available borrowing capacity of approximately $6.6 billion under the Facilities, net of outstanding borrowings of $927.8 million and letters of credit of $10.0 million. For the year ended December 31, 2022, the maximum aggregate outstanding balance under the Credit Facilities was $1.2 billion and the weighted average outstanding balance was $260.7 million.
On December 31, 2023, we had an aggregate available borrowing capacity of approximately $8.1 billion under the Facilities, net of letters of credit of $58.6 million. For the year ended December 31, 2023, the maximum aggregate outstanding balance under the Credit Facilities was $1.1 billion and the weighted average outstanding balance was $962.6 million.
On February 6, 2023, Simon’s Board of Directors declared a quarterly cash dividend for the first quarter of 2023 of $1.80 per share, payable on March 31, 2023 to shareholders of record on March 10, 2023. The distribution rate on units is equal to the dividend rate on common stock.
On February 5, 2024, Simon’s Board of Directors declared a quarterly cash dividend for the first quarter of 2024 of $1.95 per share, payable on March 29, 2024 to shareholders of record on March 8, 2024. The distribution rate on units is equal to the dividend rate on common stock.
Results of Operations The following acquisitions, dispositions, and openings of consolidated properties affected our consolidated results in the comparative periods: ● On June 17, 2022, we acquired an additional interest in Gloucester Premium Outlets from a joint venture, resulting in the consolidation of this property. ● During the second quarter of 2022, we disposed of one retail property. ● During 2021, we disposed of three retail properties. ● During the first quarter of 2021, we consolidated one Designer Outlet property in Europe that had previously been accounted for under the equity method. ● During the fourth quarter of 2020, we disposed of one consolidated retail property.
We own a 74% interest in this center. ● On June 17, 2022, we acquired an additional interest in Gloucester Premium Outlets from a joint venture, resulting in the consolidation of this property. ● During the second quarter of 2022, we disposed of one retail property. ● During 2021, we disposed of three retail properties. ● During the first quarter of 2021, we consolidated one Designer Outlet property in Europe that had previously been accounted for under the equity method.
We also recorded a non-cash gain of $19.9 million related to the disposition of one unconsolidated retail property in satisfaction of its $99.6 million non-recourse mortgage loan.
The proceeds from this transaction were $59.0 million, resulting in a loss of $15.6 million. We also recorded a non-cash gain of $19.9 million related to the disposition of one unconsolidated retail property in satisfaction of its $99.6 million non-recourse mortgage loan.
TRG: Ending Occupancy 94.5% 330 bps 91.2% 60 bps 90.6% Average Base Minimum Rent per Square Foot $ 61.76 5.2% $ 58.69 5.3% $ 55.75 The Mills: Ending Occupancy 98.2% 60 bps 97.6% 230 bps 95.3% Average Base Minimum Rent per Square Foot $ 34.89 3.2% $ 33.80 0.1% $ 33.77 (1) Percentages may not recalculate due to rounding.
TRG: Ending Occupancy 95.7% 120 bps 94.5% 330 bps 91.2% Average Base Minimum Rent per Square Foot $ 65.01 5.3% $ 61.76 5.2% $ 58.69 The Mills: Ending Occupancy 97.8% -40 bps 98.2% 60 bps 97.6% Average Base Minimum Rent per Square Foot $ 36.38 4.3% $ 34.89 3.2% $ 33.80 (1) Percentages may not recalculate due to rounding.
Portfolio NOI increased 5.7% in 2022 as compared to 2021. Average base minimum rent for U.S. Malls and Premium Outlets increased 2.3% to $55.13 psf as of December 31, 2022, from $53.91 psf as of December 31, 2021. Ending occupancy for our U.S.
Portfolio NOI increased 4.9% in 2023 as compared to 2022. Average base minimum rent for U.S. Malls and Premium Outlets increased 3.1% to $56.82 psf as of December 31, 2023, from $55.13 psf as of December 31, 2022. Ending occupancy for our U.S.
The following table describes recently completed and new development and expansion projects as well as our share of the estimated total cost as of December 31, 2022 (in millions): Gross Our Our Share of Our Share of Projected/Actual Leasable Ownership Projected Net Cost Projected Net Cost Opening Property Location Area (sqft) Percentage (in Local Currency) (in USD) (1) Date New Development Projects: Fukaya-Hanazono Premium Outlets Fukaya City, Japan 296,300 40% JPY 6,153 $ 46.9 Opened Oct. - 2022 Paris-Giverny Designer Outlet Vernon (Normandy), France 228,000 74% EUR 128.9 $ 137.9 Apr. - 2023 Expansion: Busan Premium Outlet Phase 2 Busan, South Korea 194,000 50% KRW 72,933 $ 57.8 Oct. - 2024 (1) USD equivalent based upon December 31, 2022 foreign currency exchange rates.
The following table describes recently completed and new development and expansion projects as well as our share of the estimated total cost as of December 31, 2023 (in millions): Gross Our Our Share of Our Share of Projected/Actual Leasable Ownership Projected Net Cost Projected Net Cost Opening Property Location Area (sqft) Percentage (in Local Currency) (in USD) (1) Date New Development Projects: Paris-Giverny Designer Outlet Vernon, France 228,000 74% EUR 136.8 $ 151.0 Opened Apr. - 2023 Jakarta Premium Outlets Jakarta, Indonesia 300,000 50% IDR 931,782 $ 60.5 Feb. - 2025 Expansion: Busan Premium Outlet Phase 2 Busan, South Korea 194,000 50% KRW 72,933 $ 56.3 Oct. - 2024 (1) USD equivalent based upon December 31, 2023 foreign currency exchange rates.
On December 31, 2022 we had an aggregate available borrowing capacity of $6.6 billion under the Facilities. The maximum aggregate outstanding balance under the Facilities during the year ended December 31, 2022 was $1.2 billion and the weighted average outstanding balance was $260.7 million. Letters of credit of $10.0 million were outstanding under the Facilities as of December 31, 2022.
On December 31, 2023 we had an aggregate available borrowing capacity of $8.1 billion under the Credit Facilities. The maximum aggregate outstanding balance under the Facilities during the year ended December 31, 2023 was $1.1 billion and the weighted average outstanding balance was $962.6 million.
Simon’s net income attributable to noncontrolling interests increased $154.3 million due to an increase in the net income of the Operating Partnership. Liquidity and Capital Resources Because we own long-lived income-producing assets, our financing strategy relies primarily on long-term fixed rate debt. Floating rate debt comprised 9.0% of our total consolidated debt at December 31, 2022.
Simon’s net income attributable to noncontrolling interests decreased $6.2 million due to a decrease in the net income of the Operating Partnership. 66 Table of Contents Liquidity and Capital Resources Because we own long-lived income-producing assets, our financing strategy relies primarily on long-term fixed rate debt. Floating rate debt comprised 1.1% of our total consolidated debt at December 31, 2023.
Acquisitions and Dispositions Buy-sell, marketing rights, and other exit mechanisms are common in real estate partnership agreements. Most of our partners are institutional investors who have a history of direct investment in retail real estate. We and our partners in our joint venture properties may initiate these provisions (subject to any applicable lock up or similar restrictions).
Most of our partners are institutional investors who have a history of direct investment in retail real estate. We and our partners in 70 Table of Contents our joint venture properties may initiate these provisions (subject to any applicable lock up or similar restrictions).
In December 2022, the SPAC was liquidated and dissolved. In connection with this event, we recorded a loss of $10.2 million, representing our sponsor investment in the SPAC. During 2022, we disposed of our interest in one consolidated retail property. The proceeds from this transaction were $59.0 million, resulting in a loss of $15.6 million.
We recognized no gain or loss in connection with this disposal. In December 2022, the SPAC was liquidated and dissolved. In connection with this event, we recorded a loss of $10.2 million, representing our sponsor investment in the SPAC. During 2022, we disposed of our interest in one consolidated retail property.
We also grow by generating supplemental revenues from the following activities: ● establishing our malls as leading market resource providers for retailers and other businesses and consumer-focused corporate alliances, including payment systems (such as handling fees relating to the sales of bank-issued prepaid cards), national marketing alliances, static and digital media initiatives, business development, sponsorship, and events, 59 Table of Contents ● offering property operating services to our tenants and others, including waste handling and facility services, and the provision of energy services, ● selling or leasing land adjacent to our properties, commonly referred to as “outlots” or “outparcels,” and ● generating interest income on cash deposits and investments in loans, including those made to related entities .
We seek to accomplish this growth through the following: ● attracting and retaining high quality tenants and utilizing economies of scale to reduce operating expenses, ● expanding and re-tenanting existing highly productive locations at competitive rental rates, ● selectively acquiring or increasing our interests in high quality real estate assets or portfolios of assets, ● generating consumer traffic in our retail properties through marketing initiatives and strategic corporate alliances, and ● selling selective non-core assets. 59 Table of Contents We also grow by generating supplemental revenues from the following activities: ● establishing our malls as leading market resource providers for retailers and other businesses and consumer-focused corporate alliances, including payment systems (such as handling fees relating to the sales of bank-issued prepaid cards), national marketing alliances, static and digital media initiatives, business development, sponsorship, and events, ● offering property operating services to our tenants and others, including waste handling and facility services, and the provision of energy services, ● selling or leasing land adjacent to our properties, commonly referred to as “outlots” or “outparcels,” and ● generating interest income on cash deposits and investments in loans, including those made to related entities .
Simon’s net income attributable to noncontrolling interests decreased $6.2 million due to a decrease in the net income of the Operating Partnership. Year Ended December 31, 2021 vs. Year Ended December 31, 2020 Lease income increased $434.4 million, of which the property transactions accounted for a $17.6 million decrease. Comparable lease income increased $452.0 million, or 10.6%.
Simon’s net income attributable to noncontrolling interests increased $21.0 million due to an increase in the net income of the Operating Partnership. Year Ended December 31, 2022 vs. Year Ended December 31, 2021 Lease income increased $168.5 million, of which the property transactions accounted for a $23.2 million decrease. Comparable lease income increased $191.7 million, or 4.1%.
During the first quarter of 2022, SPARC Group acquired certain assets and operations of Reebok and entered into a long-term strategic partnership with ABG to become the core licensee and operating partner for Reebok in the United States. On June 1, 2021, we and our partner, ABG, acquired the intellectual property of Eddie Bauer.
Subsequently, we acquired additional interests in ABG for cash consideration of $100.0 million. During the first quarter of 2022, SPARC Group acquired certain assets and operations of Reebok and entered into a long-term strategic partnership with ABG to become the core licensee and operating partner for Reebok in the United States.
Subsequent to December 31, 2022, the Operating Partnership completed interest rate swap agreements with a combined notional value at €750.0 million to swap the interest rate of the Euro denominated borrowings outstanding under the Supplemental Facility to an all-in fixed rate of 3.81%. This interest rate swap matures on January 17, 2024.
On January 10, 2023, the Operating Partnership completed interest rate swap agreements with a combined notional value at €750.0 million to swap the interest rate of the Euro denominated borrowings outstanding under the Supplemental Facility to an all-in fixed rate of 3.81%. These interest rate swaps were terminated in connection with the repayment of these borrowings on November 14, 2023.
Our assessment of collectability incorporates available operational performance measures such as sales and the aging of billed amounts as well as other publicly available information with respect to our tenant’s financial condition, liquidity and capital resources, including declines in such conditions due to, or amplified by, the COVID-19 pandemic.
Our assessment of collectability, primarily under long-term leases, incorporates available operational performance measures such as sales and the aging of billed amounts as well as other publicly available information with respect to our tenant’s financial condition, liquidity and capital resources.
This increase was primarily due to an increase in the effective overall borrowing rate on variable rate debt of 273 basis points (3.93% at December 31, 2022 as compared to 1.20% at December 31, 2021) offset by a decrease in the effective overall borrowing rate on fixed rate debt of 13 basis points (3.15% at December 31, 2022 as compared to 3.28% at December 31, 2021).
This increase was primarily due to an increase in the effective overall borrowing rate on variable rate debt of 198 basis points (5.91% at December 31, 2023 as compared to 3.93% at December 31, 2022) due to increasing benchmark rates, partially offset by a decrease in the amount of our variable rate debt and an increase in fixed rate debt.
In addition, we had net repayments of debt from our debt financing and repayment activities of $0.3 billion in 2022.
In addition, we had net proceeds of debt from our debt financing and repayment activities of $971.3 million in 2023.
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. Non-GAAP Financial Measures Industry practice is to evaluate real estate properties in part based on performance measures such as FFO, comparable FFO, diluted FFO per share, NOI, and portfolio NOI.
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.
These activities are further discussed below under “Financing and Debt.” During 2022, we also: ● funded the acquisition of a noncontrolling interest in Jamestown for cash consideration of $173.4 million, ● paid stockholder dividends and unitholder distributions totaling approximately $2.6 billion and preferred unit distributions totaling $5.3 million, ● funded consolidated capital expenditures of $650.0 million (including development and other costs of $108.2 million, redevelopment and expansion costs of $282.5 million, and tenant costs and other operational capital expenditures of $259.3 million), ● funded investments in unconsolidated entities of $235.8 million, and ● funded the repurchase of $180.4 million of Simon’s common stock.
These activities are further discussed below under “Financing and Debt.” During 2023, we also: ● paid stockholder dividends and unitholder distributions totaling approximately $2.8 billion and preferred unit distributions totaling $5.2 million, ● funded consolidated capital expenditures of $793.3 million (including development and other costs of $156.0 million, redevelopment and expansion costs of $328.8 million, and tenant costs and other operational capital expenditures of $308.5 million), ● funded investments in unconsolidated entities of $84.0 million, ● funded the purchase of $1.0 billion of short-term investments, ● funded the repurchase of $140.6 million of Simon’s common stock, and ● received proceeds from the sale of equity instruments of $304.1 million.
Unrealized losses in fair value of publicly traded equity instruments, net, included in FFO relate to mark-to-market adjustments of non-retail real estate. 76 Table of Contents The following schedule reconciles consolidated net income to our beneficial share of NOI. For the Year Ended December 31, 2022 2021 (in thousands) Reconciliation of NOI of consolidated entities: Consolidated Net Income $ 2,452,385 $ 2,568,707 Income and other tax expense 83,512 157,199 Gain on disposal, exchange, or revaluation of equity interests, net (121,177) (178,672) Interest expense 761,253 795,712 Income from unconsolidated entities (647,977) (782,837) Loss on extinguishment of debt -- 51,841 Unrealized losses in fair value of publicly traded equity instruments, net 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 (5,647) (206,855) Operating Income Before Other Items 2,583,553 2,413,190 Depreciation and amortization 1,227,371 1,262,715 Home and regional office costs 184,592 184,660 General and administrative 34,971 30,339 Other expenses (1) 13,413 19,811 NOI of consolidated entities $ 4,043,900 $ 3,910,715 Less: Noncontrolling interest partners share of NOI (27,685) (20,720) Beneficial NOI of consolidated entities $ 4,016,215 $ 3,889,995 Reconciliation of NOI of unconsolidated entities: Net Income $ 807,435 $ 668,061 Interest expense 599,245 605,591 Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities, net (50,336) (34,814) Operating Income Before Other Items 1,356,344 1,238,838 Depreciation and amortization 666,762 686,790 Other expenses (1) 1,309 26,013 NOI of unconsolidated entities $ 2,024,415 $ 1,951,641 Less: Joint Venture partners share of NOI (1,059,095) (1,021,839) Beneficial NOI of unconsolidated entities $ 965,320 $ 929,802 Add: Beneficial interest of NOI from TRG 474,214 430,965 Add: Beneficial interest of NOI from Other Platform Investments and Investments 604,750 743,213 Beneficial interest of Combined NOI $ 6,060,499 $ 5,993,975 Less: Beneficial interest of Corporate and Other NOI Sources (2) 138,315 230,046 Less: Beneficial interest of NOI from Other Platform Investments (3) 355,019 533,299 Less: Beneficial interest of NOI from Investments (4) 230,984 182,422 Beneficial interest of Portfolio NOI $ 5,336,181 $ 5,048,208 Beneficial interest of Portfolio NOI Change 5.7 % (1) Represents the write-off of pre-development costs, our beneficial interest of which was $11.4 million and $18.3 million with respect to consolidated entities and $0.4 million and $13.0 million with respect to our share of unconsolidated entities, for the year ended December 31, 2022 and 2021, respectively.
Unrealized losses in fair value of publicly traded equity instruments, net, included in FFO relate to mark-to-market adjustments of non-retail real estate. 75 Table of Contents The following schedule reconciles consolidated net income to our beneficial share of NOI. For the Year Ended December 31, 2023 2022 (in thousands) Reconciliation of NOI of consolidated entities: Consolidated Net Income $ 2,617,018 $ 2,452,385 Income and other tax expense 81,874 83,512 Gain on disposal, exchange, or revaluation of equity interests, net (362,019) (121,177) Interest expense 854,648 761,253 Income from unconsolidated entities (375,663) (647,977) Unrealized (gains) losses in fair value of publicly traded equity instruments and derivative instrument, net (11,892) 61,204 Loss (gain) on acquisition of controlling interest, sale or disposal of, or recovery on, assets and interests in unconsolidated entities and impairment, net 3,056 (5,647) Operating Income Before Other Items 2,807,022 2,583,553 Depreciation and amortization 1,262,107 1,227,371 Home and regional office costs 207,618 184,592 General and administrative 38,513 34,971 Other expenses (1) 320 13,413 NOI of consolidated entities $ 4,315,580 $ 4,043,900 Less: Noncontrolling interest partners share of NOI (30,918) (27,685) Beneficial NOI of consolidated entities $ 4,284,662 $ 4,016,215 Reconciliation of NOI of unconsolidated entities: Net Income $ 853,986 $ 807,435 Interest expense 685,193 599,245 Gain on sale or disposal of, or recovery on, assets and interests in unconsolidated entities, net (20,529) (50,336) Operating Income Before Other Items 1,518,650 1,356,344 Depreciation and amortization 656,089 666,762 Other expenses (1) 143 1,309 NOI of unconsolidated entities $ 2,174,882 $ 2,024,415 Less: Joint Venture partners share of NOI (1,132,334) (1,059,095) Beneficial NOI of unconsolidated entities $ 1,042,548 $ 965,320 Add: Beneficial interest of NOI from TRG 503,858 474,214 Add: Beneficial interest of NOI from Other Platform Investments and Investments 399,341 604,750 Beneficial interest of Combined NOI $ 6,230,409 $ 6,060,499 Less: Beneficial interest of Corporate and Other NOI Sources (2) 287,231 154,309 Less: Beneficial interest of NOI from Other Platform Investments (3) 138,686 355,019 Less: Beneficial interest of NOI from Investments (4) 233,562 238,695 Beneficial interest of Portfolio NOI $ 5,570,930 $ 5,312,476 Beneficial interest of Portfolio NOI Change 4.9 % (1) Represents the write-off of pre-development costs, our beneficial interest of which was $0.3 million and $11.4 million with respect to consolidated entities and $0.1 million and $0.4 million with respect to our share of unconsolidated entities, for the year ended December 31, 2023 and 2022, respectively.
Malls and Premium Outlets increased 1.5% to 94.9% as of December 31, 2022, from 93.4% as of December 31, 2021, primarily due to leasing activity, partially offset by 2021 tenant bankruptcy activity. Our effective overall borrowing rate at December 31, 2022 on our consolidated indebtedness increased 36 basis points to 3.22% as compared to 2.86% at December 31, 2021.
Malls and Premium Outlets increased 0.9% to 95.8% as of December 31, 2023, from 94.9% as of December 31, 2022, primarily due to strong leasing demand. Our effective overall borrowing rate at December 31, 2023 on our consolidated indebtedness increased 27 basis points to 3.49% as compared to 3.22% at December 31, 2022.
We include acquired properties in this data beginning in the year of acquisition and remove disposed properties in the year of disposition. For comparative information purposes, we separate the information related to The Mills and TRG from our other U.S. operations. We also do not include any information for properties located outside the United States.
For comparative information purposes, we separate the information related to The Mills and TRG from our other U.S. operations. We also do not include any information for properties located outside the United States. 61 Table of Contents The following table sets forth these key operating statistics for the combined U.S.
In the following discussions of our results of operations, “comparable” refers to properties we owned and operated in both years in the year to year comparisons. Year Ended December 31, 2022 vs. Year Ended December 31, 2021 Lease income increased $168.5 million, of which the property transactions accounted for a $23.2 million decrease.
In the following discussions of our results of operations, “comparable” refers to properties we owned and operated in both years in the year to year comparisons. Year Ended December 31, 2023 vs.
We determine FFO based upon the definition set forth by the National Association of Real Estate Investment Trusts (“NAREIT”) Funds From Operations White Paper – 2018 Restatement. Our main business includes acquiring, owning, operating, developing, and redeveloping real estate in conjunction with the rental of real estate.
We also use these measures internally to measure the operating performance of our portfolio. We determine FFO based upon the definition set forth by the National Association of Real Estate Investment Trusts (“NAREIT”) Funds From Operations White Paper – 2018 Restatement.
The average annual initial base minimum rent for new leases was $55.41 per square foot in 2022 and $55.90 per square foot in 2021 with an average tenant allowance on new leases of $53.01 per square foot 62 Table of Contents and $53.75 per square foot, respectively.
The average annual initial base minimum rent for new leases was $66.39 per square foot in 2023 and $55.41 per square foot in 2022 with an average tenant allowance on new leases of $64.31 per square foot and $53.01 per square foot, respectively. Japan Data The following are selected key operating statistics for our Premium Outlets in Japan.