AFFO of $847.4M in 2026Q2 covered dividends 1.16x, and FFO-to-OCF conversion averaged 1.9x, demonstrating robust cash generation and self-funded distributions.
Simon Property Group, Inc. (SPG) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 4.13B | 4.48B | 3.81B | 3.93B | 3.77B | 3.64B | 2.33B | 3.81B | 3.75B | 3.59B | 3.37B | 3.02B | 2.73B | 2.7B | 2.51B | 2.01B | 1.76B | 1.72B | 1.61B | 1.46B | 1.27B | 1.17B | 1.08B | 951.97M | 882.99M | 803.81M | 701.52M | 627.06M | 529.41M | 370.9M | 236.5M |
| Operating CF Growth % | 10.75% | 17.38% | -2.95% | 4.36% | 3.55% | 56.33% | -38.9% | 1.52% | 4.37% | 6.56% | 11.51% | 10.78% | 1.09% | 7.48% | 25.28% | 14.28% | 2.02% | 7.12% | 10.34% | 14.32% | 8.57% | 8.31% | 13.75% | 7.81% | 9.85% | 14.58% | 11.87% | 18.44% | 42.74% | 56.83% | 21.72% |
| Operating CF / Revenue % | 59.56% | 70.35% | 63.96% | 69.46% | 71.18% | 71.09% | 50.5% | 66.16% | 66.44% | 65.02% | 62.05% | 57.44% | 56.06% | 59.44% | 59.05% | 46.58% | 44.35% | 45.57% | 42.46% | 39.87% | 38.21% | 37.04% | 41.89% | 42.45% | 43.01% | 39.23% | 34.72% | 32.28% | 37.67% | 35.18% | 31.23% |
| Net Income | 4.75B | 4.63B | 2.73B | 2.28B | 2.45B | 2.57B | 1.28B | 2.42B | 2.44B | 1.95B | 1.84B | 1.83B | 1.41B | 1.32B | 924.47M | 1.25B | 753.51M | 387.26M | 463.64M | 546.3M | 563.84M | 329.64M | 342.99M | 368.71M | 408.28M | 198.91M | 354.01M | 229.81M | 228.65M | 203.1M | 134.7M |
| Depreciation & Amortization | 1.83B | 1.43B | 1.36B | 1.26B | 1.29B | 1.33B | 1.35B | 1.39B | 1.35B | 1.36B | 1.36B | 1.24B | 1.29B | 1.33B | 1.3B | 1.11B | 1.02B | 1.01B | 956.83M | 875.28M | 812.72M | 806.64M | 611.09M | 518.56M | 491.31M | 464.89M | 430.47M | 394M | 278.81M | 208.5M | 143.6M |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 24.7M | 24.8M | 1.9M | 26.8M | 0 | 23M | 40.1M | 34.3M | 39.9M | 39.1M | 32.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -2.25B | -1.58B | -201.75M | 127.43M | -126.78M | -648.93M | 119.41M | 26.87M | -30.39M | 324.66M | 239.57M | 668K | 98.02M | 10.87M | 227.8M | -215.2M | 46.46M | 310.6M | 182.91M | 44.18M | -36.04M | 129.2M | 122.71M | 81.74M | -12.37M | 62.87M | -101.71M | 14.85M | -15.71M | 51.5M | 24.2M |
| Working Capital Changes | -373.77M | -679K | -72.48M | 258.13M | 148.89M | 391.73M | -425.02M | -36.4M | -8.65M | -59.18M | -105.31M | -77.22M | -101.88M | -1.56M | 27.1M | -137.25M | -60.79M | 13.16M | 2.86M | -10.02M | -67.16M | -92.62M | 6.06M | -17.05M | -4.22M | 77.14M | 18.74M | -11.61M | 37.65M | -92.2M | -66M |
| Cash from Investing | -754.56M | -1.94B | 1.41B | -1.36B | -626.56M | -552.76M | -3.98B | -1.08B | -236.51M | -761.47M | -969.03M | -1.46B | -897.27M | -948.09M | -3.58B | -994.04M | -1.25B | -418.99M | -1.02B | -2.04B | -601.85M | -52.43M | -2.75B | -761.66M | -785.73M | -279.43M | -75.94M | -612.88M | -2.1B | -1.24B | -199.7M |
| Acquisitions (Net) | 902.32M | -576K | -168.76M | -149.79M | -439.16M | -313.98M | -3.8B | -76.59M | -114.46M | -421.66M | -812.14M | -1.74B | -325.29M | -1.01B | -3.94B | -727.72M | -949.26M | 94.35M | 171.71M | -263.1M | 0 | 0 | -2.31B | -812.36M | -684.27M | 124.67M | 360.77M | -117.36M | -1.75B | 0 | 0 |
| Purchase of Investments | -78.58M | -133.12M | -841.19M | -1.03B | -66.14M | -33.6M | -32.95M | -374.23M | -21.56M | -25M | -38.81M | -59.52M | -391.19M | -44.12M | -184.8M | -62.82M | -672.62M | -252.98M | -353.59M | -687.33M | -157.31M | -76.71M | -84.88M | -81.48M | -90.11M | -147.93M | -161.58M | -83.13M | -55.52M | 0 | 0 |
| Sale of Investments | -48.99M | 113.15M | 2.78B | 304.13M | 26.09M | 65.5M | 30M | 876.01M | 25M | 56.27M | 42.6M | 504.01M | 495.88M | 47.49M | 415.85M | 241.99M | 375.67M | 82.82M | 35.3M | 0 | 0 | 0 | 600.58M | 631.97M | 0 | -282.55M | 50M | -504.56M | 63.21M | 600K | 0 |
| Other Investing | 468.46M | 104.83M | 390.32M | 307.5M | 502.67M | 257.25M | 306.74M | -625.89M | 656.42M | 361.03M | 637.78M | 854.52M | 120.06M | 899.43M | 927.76M | 0 | 255.82M | 33.11M | -675.28M | -69.02M | 323.17M | 750.66M | -406.73M | -145.89M | 202.65M | 591.77M | 503.99M | 1.44B | 2.28B | 41.2M | -3.9M |
| Cash from Financing | -3.59B | -3.11B | -4.99B | -2.02B | -3.05B | -3.56B | 1.99B | -2.58B | -4.48B | -1.91B | -2.54B | -1.47B | -2.94B | -1.22B | 1.45B | -1.01B | -3.67B | 1.88B | -313.8M | 153.8M | -79.2M | -1.3B | 1.65B | -51.81M | 40.11M | -487.73M | -560.1M | 14.26M | 1.59B | 918.3M | -35.1M |
| Dividends Paid | -2.97B | -2.79B | -2.65B | -2.44B | -2.26B | -2.35B | -1.45B | -2.56B | -2.45B | -2.23B | -2.04B | -2.2B | -1.6B | -1.69B | -1.49B | -1.24B | -919.44M | -216.76M | -1.08B | -1.02B | -204.65M | -194.7M | -745.7M | -667.11M | -595.87M | -563.68M | -501.9M | -562.99M | -436.9M | -227.9M | -262.5M |
| Common Dividends | -2.27B | -2.79B | -2.65B | -2.44B | -326.55M | -337.02M | -1.44B | -2.56B | -2.45B | -2.23B | -2.04B | -1.88B | -271.64M | -1.45B | -238.77M | -211.5M | -153.25M | -56.36M | -234.1M | -194.82M | 544.86M | 495.96M | -745.7M | -667.11M | -595.87M | -563.68M | -501.9M | -562.99M | -436.9M | -227.9M | -262.5M |
| Debt Issuance (Net) | 2M | 1000K | -1000K | 1000K | -1000K | -1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Share Repurchases | -578.34M | -227.15M | -10.56M | -518.29M | -515.9M | -2.32M | -169.55M | -369.9M | -438.85M | -410.12M | -259.89M | -509.28M | -14.44M | 0 | -248M | 0 | -10.99M | -87.69M | -1.84M | -384.46M | -409.71M | -194.42M | -99.88M | -93.95M | 0 | 0 | -50.97M | 0 | 0 | 0 | 0 |
| Other Financing | -450.4M | -482.87M | -462.11M | -34.04M | -328.7M | -382.64M | -227.15M | -539.02M | -531.21M | -351.76M | -461.76M | -124.44M | -627.08M | -3.28M | -239.01M | -27.58M | -374.25M | -53.57M | 0 | 2.9M | 395.58M | -25.01M | 60.15M | 0 | -10.56M | -23.44M | -40.53M | 723K | 13K | -143.67M | 0 |
| Net Change in Cash | -212.35M | -577.2M | 231.35M | 547.36M | 87.69M | -477.68M | 342.24M | 155.04M | -967.97M | 922.25M | -141.07M | 88.85M | -1.1B | 532.35M | 385.87M | 1.93M | -3.16B | 3.18B | 271.56M | -427.38M | 592.31M | -183.04M | -15.54M | 138.49M | 137.37M | 36.65M | 65.48M | 28.44M | 19.5M | 45.4M | 1.7M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 542.96M | 1.4B | 1.17B | 621.63M | 533.94M | 1.01B | 669.37M | 514.34M | 1.48B | 560.06M | 701.13M | 612.28M | 1.72B | 1.18B | 798.65M | 796.72M | 3.96B | 773.54M | 501.98M | 929.36M | 337.05M | 520.08M | 535.62M | 397.13M | 259.76M | 223.11M | 157.63M | 129.19M | 109.7M | 64.3M | 62.7M |
| Cash at End | 1.02B | 823.15M | 1.4B | 1.17B | 621.63M | 533.94M | 1.01B | 669.37M | 514.34M | 1.48B | 560.06M | 701.13M | 612.28M | 1.72B | 1.18B | 798.65M | 796.72M | 3.96B | 773.54M | 501.98M | 929.36M | 337.05M | 520.08M | 535.62M | 397.13M | 259.76M | 223.11M | 157.63M | 129.19M | 109.7M | 64.4M |
| Free Cash Flow | 3.25B | 3.57B | 3.06B | 3.14B | 3.12B | 3.11B | 1.84B | 2.93B | 2.97B | 2.86B | 2.57B | 2B | 1.93B | 1.86B | 1.71B | 1.56B | 1.5B | 1.34B | 731.95M | 438.27M | 505.66M | 446.48M | 533.55M | 598.06M | 669M | 238.43M | -127.6M | -721.21M | -2.11B | -914.7M | 40.7M |
| FCF Growth % | 3.44% | 16.55% | -2.5% | 0.67% | 0.23% | 68.76% | -37.15% | -1.25% | 3.75% | 11.17% | 28.47% | 3.62% | 3.97% | 8.72% | 9.63% | 4.1% | 11.5% | 83.65% | 67.01% | -13.33% | 13.26% | -16.32% | -10.79% | -10.6% | 180.59% | 286.86% | 82.31% | 65.8% | -130.52% | -2347.42% | -57.65% |
| FCF / Revenue % | 46.84% | 56.02% | 51.29% | 55.44% | 58.9% | 60.77% | 39.99% | 50.94% | 52.59% | 51.77% | 47.36% | 38.05% | 39.7% | 40.93% | 40.19% | 36.23% | 37.87% | 35.61% | 19.35% | 12% | 15.18% | 14.1% | 20.64% | 26.67% | 32.59% | 11.64% | -6.31% | -37.12% | -150.02% | -86.77% | 5.37% |
Quick answers to the most common questions about buying SPG stock.
Simon Property Group, Inc. (SPG) generated $4.48B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Simon Property Group, Inc. (SPG) generated $3.57B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Simon Property Group, Inc. (SPG) spent $2.03B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Simon Property Group, Inc. (SPG) returned $2.79B to shareholders via cash dividends and spent $227.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Interest rate refinancing exposure
Metrics are mathematically derived from official filings.
AFFO Coverage Strengthens
AFFO of $847.4M in 2026Q2 covered dividends 1.16x, up from 0.67x in 2025Q2, indicating a growing retained cash buffer, as per the latest quarterly data.
The dividend payout ratio based on AFFO improved to 86% in 2026Q2 from 117% in 2025Q2, suggesting that internally generated cash flow is increasingly sufficient to fund distributions. This trend, if sustained, may reduce reliance on external capital and enhance financial flexibility. Investors should monitor whether this coverage improvement persists as AFFO growth moderates.
FFO Conversion Remains High
FFO-to-OCF conversion averaged 1.9x over the last two quarters, indicating that operating cash flow comfortably exceeds FFO, as reported in the cash flow data.
The consistent excess of OCF over FFO suggests that non-cash items like straight-line rent adjustments and depreciation are adding back more than cash outflows for working capital. This implies high-quality earnings with strong cash backing. However, the 2025Q4 spike in FFO (due to a gain) distorts the ratio, so the underlying trend is more relevant.
Capex Intensity Moderate
Maintenance capex averaged $220M per quarter in 2026, representing about 20% of AFFO, a level that appears manageable, based on the quarterly cash flow statements.
The ratio of capex to AFFO has remained stable, suggesting that Simon is not under-investing in its properties. However, the 2025Q4 capex spike to $1.3B likely reflects acquisition or redevelopment activity, which may be lumpy. Investors should distinguish between maintenance and growth capex to assess the sustainability of AFFO.
Working Capital Neutral
Working capital changes appear minimal, with OCF closely tracking FFO, indicating stable rent collections and no significant receivable build-up, as per the cash flow data.
The absence of large working capital swings suggests that tenants are paying rent on time and that straight-line rent adjustments are not distorting cash flows. This is a positive sign for the quality of earnings, as it implies that reported revenue is being converted to cash efficiently.
Dividend Self-Funded
Dividends of $729.1M in 2026Q2 were fully covered by AFFO of $847.4M, leaving a $118.3M retained buffer, as shown in the latest quarterly data.
The retained AFFO after dividends suggests that Simon is not dependent on external financing to maintain its distribution. This is a key strength, as it reduces the need for ATM issuances or debt issuance, which could dilute shareholders or increase leverage. However, the 2025Q4 dividend coverage was unusually low due to a one-time gain, so the trend is more telling.
Depreciation Masks Cash Earnings
FFO exceeded net income by 91% in 2026Q2, highlighting the significant non-cash depreciation charges that depress GAAP earnings, as per the financial statements.
The large gap between net income and FFO underscores the importance of using FFO/AFFO to evaluate REIT performance. The 2025Q4 net income spike to $3.0B, likely from a gain, further distorts GAAP metrics. Investors should focus on FFO trends, which show steady growth, rather than net income volatility.
Hidden Cash Flow Risks
The 2025Q4 FFO spike to $3.5B and capex of $1.3B suggest one-time gains and elevated investment, potentially masking recurring cash flow trends, as per the quarterly data.
The unusually high FFO and capex in 2025Q4 may indicate non-recurring items that inflate distributable cash flow, warranting caution when extrapolating future coverage. Additionally, the company's significant joint venture investments could carry off-balance-sheet cash obligations not fully captured in the consolidated statement. Investors should monitor these areas for potential cash flow volatility.