These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware (CBL & Associates Properties, Inc.)
Delaware (CBL & Associates Limited Partnership)
(State or other jurisdiction of incorporation or organization)
|
|
62-1545718
62-1542285
(I.R.S. Employer Identification No.)
|
|
2030 Hamilton Place Blvd., Suite 500
Chattanooga, TN
(Address of principal executive offices)
|
|
37421
(Zip Code)
|
|
Title of each Class
|
|
Name of each exchange on
which registered
|
|
Common Stock, $0.01 par value
|
|
New York Stock Exchange
|
|
7.375% Series D Cumulative Redeemable Preferred Stock, $0.01 par value
|
|
New York Stock Exchange
|
|
6.625% Series E Cumulative Redeemable Preferred Stock, $0.01 par value
|
|
New York Stock Exchange
|
|
CBL & Associates Properties, Inc.
|
|
Yes
x
|
No
o
|
|
CBL & Associates Limited Partnership
|
|
Yes
x
|
No
o
|
|
CBL & Associates Properties, Inc.
|
|
Yes
o
|
No
x
|
|
CBL & Associates Limited Partnership
|
|
Yes
o
|
No
x
|
|
CBL & Associates Properties, Inc.
|
|
Yes
x
|
No
o
|
|
CBL & Associates Limited Partnership
|
|
Yes
x
|
No
o
|
|
CBL & Associates Properties, Inc.
|
|
Yes
x
|
No
o
|
|
CBL & Associates Limited Partnership
|
|
Yes
x
|
No
o
|
|
CBL & Associates Properties, Inc.
|
|||
|
Large accelerated filer
x
|
Accelerated filer
o
|
Non-accelerated filer
o
|
Smaller Reporting Company
o
|
|
CBL & Associates Limited Partnership
|
|||
|
Large accelerated filer
o
|
Accelerated filer
o
|
Non-accelerated filer
x
|
Smaller Reporting Company
o
|
|
CBL & Associates Properties, Inc.
|
|
Yes
o
|
No
x
|
|
CBL & Associates Limited Partnership
|
|
Yes
o
|
No
x
|
|
•
|
enhances investors' understanding of the Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner that management views and operates the business;
|
|
•
|
eliminates duplicative disclosure and provides a more streamlined and readable presentation, since a substantial portion of the disclosure applies to both the Company and the Operating Partnership; and
|
|
•
|
creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.
|
|
•
|
consolidated financial statements;
|
|
•
|
|
•
|
selected financial data in
Item 6
of this report;
|
|
•
|
controls and procedures in
Item 9A
of this report; and
|
|
•
|
certifications of the Chief Executive Officer and Chief Financial Officer included as Exhibits 31.1 through 32.4.
|
|
|
|
Page Number
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
general industry, economic and business conditions;
|
|
•
|
interest rate fluctuations;
|
|
•
|
costs and availability of capital and capital requirements;
|
|
•
|
costs and availability of real estate;
|
|
•
|
inability to consummate acquisition opportunities and other risks associated with acquisitions;
|
|
•
|
competition from other companies and retail formats;
|
|
•
|
changes in retail demand and rental rates in our markets;
|
|
•
|
shifts in customer demands;
|
|
•
|
tenant bankruptcies or store closings;
|
|
•
|
changes in vacancy rates at our Properties;
|
|
•
|
changes in operating expenses;
|
|
•
|
changes in applicable laws, rules and regulations;
|
|
•
|
sales of real property;
|
|
•
|
changes in our credit ratings; and
|
|
•
|
the ability to obtain suitable equity and/or debt financing and the continued availability of financing in the amounts and on the terms necessary to support our future refinancing requirements and business.
|
|
|
|
Malls
(1)
|
|
Associated
Centers
|
|
Community
Centers
|
|
Office
Buildings
(2)
|
|
Total
|
|||||
|
Consolidated Properties
|
|
72
|
|
|
25
|
|
|
6
|
|
|
8
|
|
|
111
|
|
|
Unconsolidated Properties
(3)
|
|
9
|
|
|
4
|
|
|
5
|
|
|
5
|
|
|
23
|
|
|
Total
|
|
81
|
|
|
29
|
|
|
11
|
|
|
13
|
|
|
134
|
|
|
(1)
|
Category consists of regional malls, open-air centers and outlet centers (including one mixed-use center) (the "Malls").
|
|
(2)
|
Includes CBL's corporate office building.
|
|
(3)
|
The Operating Partnership accounts for these investments using the equity method because one or more of the other partners have substantive participating rights.
|
|
|
|
Consolidated Properties
|
|
Unconsolidated Properties
|
|||||||||
|
|
|
Malls
|
|
|
Community
Centers
|
|
Malls
|
|
Community
Centers
|
||||
|
Development
|
|
—
|
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
Expansions
|
|
1
|
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
Redevelopment
|
|
3
|
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
▪
|
GLA – refers to gross leasable area of retail space in square feet, including Anchors and Mall tenants.
|
|
▪
|
Anchor – refers to a department store, other large retail store or theater greater than or equal to 50,000 square feet.
|
|
▪
|
Junior Anchor - non-traditional department store, retail store or theater comprising more than 20,000 square feet and less than 50,000 square feet.
|
|
▪
|
Freestanding – Property locations that are not attached to the primary complex of buildings that comprise the Mall shopping center.
|
|
▪
|
Outparcel – land used for freestanding developments, such as retail stores, banks and restaurants, which are generally on the periphery of the Properties.
|
|
Market
|
|
Percentage
of Total
Revenues
|
|
St. Louis, MO
|
|
7.8%
|
|
Chattanooga, TN
|
|
3.9%
|
|
Madison, WI
|
|
3.3%
|
|
Lexington, KY
|
|
2.8%
|
|
Winston-Salem, NC
|
|
2.5%
|
|
Tenant
|
|
Number
of Stores
|
|
Square Feet
|
|
Percentage
of Total
Revenues
|
||
|
Limited Brands, LLC
(1)
|
|
163
|
|
|
835,221
|
|
|
3.21%
|
|
Signet Jewelers Limited
(2)
|
|
217
|
|
|
321,661
|
|
|
2.84%
|
|
Foot Locker, Inc.
|
|
138
|
|
|
576,776
|
|
|
2.24%
|
|
Ascena Retail Group, Inc.
(3)
|
|
183
|
|
|
916,598
|
|
|
2.19%
|
|
AE Outfitters Retail Company
|
|
81
|
|
|
496,925
|
|
|
2.01%
|
|
The Gap, Inc.
|
|
70
|
|
|
768,850
|
|
|
1.69%
|
|
Genesco Inc.
(4)
|
|
195
|
|
|
307,846
|
|
|
1.67%
|
|
Dick's Sporting Goods, Inc.
(5)
|
|
26
|
|
|
1,429,353
|
|
|
1.63%
|
|
JC Penney Company, Inc.
(6)
|
|
65
|
|
|
7,412,922
|
|
|
1.27%
|
|
Aeropostale, Inc.
|
|
91
|
|
|
333,310
|
|
|
1.26%
|
|
Luxottica Group, S.P.A.
(7)
|
|
125
|
|
|
271,139
|
|
|
1.26%
|
|
Abercrombie & Fitch, Co.
|
|
59
|
|
|
395,863
|
|
|
1.26%
|
|
Express Fashions
|
|
44
|
|
|
359,278
|
|
|
1.17%
|
|
Finish Line, Inc.
|
|
62
|
|
|
319,706
|
|
|
1.13%
|
|
Charlotte Russe Holding, Inc.
|
|
53
|
|
|
344,591
|
|
|
1.09%
|
|
Forever 21 Retail, Inc.
|
|
23
|
|
|
437,415
|
|
|
1.07%
|
|
The Buckle, Inc.
|
|
50
|
|
|
255,561
|
|
|
0.99%
|
|
Best Buy Co., Inc.
(8)
|
|
63
|
|
|
548,048
|
|
|
0.99%
|
|
New York & Company, Inc.
|
|
43
|
|
|
290,321
|
|
|
0.89%
|
|
Sun Capital Partners, Inc.
(9)
|
|
45
|
|
|
627,939
|
|
|
0.89%
|
|
The Children's Place Retail Stores, Inc.
|
|
62
|
|
|
270,839
|
|
|
0.80%
|
|
Claire's Stores, Inc.
|
|
112
|
|
|
139,241
|
|
|
0.80%
|
|
Barnes & Noble Inc.
|
|
19
|
|
|
579,099
|
|
|
0.76%
|
|
Cinemark
|
|
10
|
|
|
524,772
|
|
|
0.76%
|
|
Shoe Show, Inc.
|
|
51
|
|
|
621,150
|
|
|
0.73%
|
|
|
|
2,050
|
|
|
19,384,424
|
|
|
34.60%
|
|
(1)
|
Limited Brands, LLC operates Victoria's Secret, Bath & Body Works and PINK.
|
|
(2)
|
Signet Jewelers Limited operates Kay Jewelers, Marks & Morgan, JB Robinson, Shaw's Jewelers, Osterman's Jewelers, LeRoy's Jewelers, Jared Jewelers, Belden Jewelers, Rogers Jewelers and Ultra Diamonds. In May 2014, Signet Jewelers acquired Zale Corporation, which operates Zale, Peoples and Piercing Pagoda.
|
|
(3)
|
Ascena Retail Group, Inc. operates Justice, dressbarn, maurices, Lane Bryant and Catherines.
|
|
(4)
|
Genesco Inc. operates Journey's, Underground by Journey's, Hat World, Lids, Hat Zone, and Cap Factory stores.
|
|
(5)
|
Dick's Sporting Goods, Inc. operates Dick's Sporting Goods and Golf Galaxy Stores.
|
|
(6)
|
JC Penney Company, Inc. owns 32 of these stores. JC Penney plans to close four stores in 2015 including three leased locations and one location that was recently sold to a third party as a redevelopment opportunity. The four stores are included in the above chart as the stores were in operation as of December 31, 2014 and JC Penney remains obligated for rent under the terms of the respective leases.
|
|
(7)
|
Luxottica Group, S.P.A. operates Lenscrafters, Sunglass Hut and Pearle Vision.
|
|
(8)
|
Best Buy Co., Inc. operates Best Buy and Best Buy Mobile.
|
|
(9)
|
Sun Capital Partners, Inc. operates Gordmans, Limited Stores, Fazoli's Restaurants, Smokey Bones, Johnny Rockets, Shopko Stores and Bar Louie Restaurants.
|
|
▪
|
aggressive leasing that seeks to increase occupancy and facilitate an optimal merchandise mix,
|
|
▪
|
originating and renewing leases at higher gross rents per square foot compared to the previous lease,
|
|
▪
|
merchandising, marketing, sponsorship and promotional activities and
|
|
▪
|
actively controlling operating costs and resulting tenant occupancy costs.
|
|
Property
|
|
Location
|
|
Total
Project
Square
Feet
|
|
Total
Cost
(1)
|
|
Cost to
Date
(2)
|
|
Actual/
Expected
Opening Date
|
|
Initial
Unleveraged
Yield
|
|||||
|
Completed in 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall Redevelopment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
College Square - Longhorn Steakhouse & T.J. Maxx
|
|
Morristown, TN
|
|
30,271
|
|
|
$
|
3,078
|
|
|
$
|
2,858
|
|
|
April-14
|
|
10.6%
|
|
Fayette Mall - Sears Redevelopment
|
|
Lexington, KY
|
|
114,297
|
|
|
68,517
|
|
|
55,693
|
|
|
Fall-14/
Spring-15 |
|
8.1%
|
||
|
Monroeville Mall - Dick's Sporting Goods
|
|
Pittsburgh, PA
|
|
86,000
|
|
|
8,649
|
|
|
6,532
|
|
|
August-14
|
|
8.6%
|
||
|
Northgate Mall - Burlington
|
|
Chattanooga, TN
|
|
63,000
|
|
|
7,538
|
|
|
6,353
|
|
|
September-14
|
|
7.7%
|
||
|
|
|
|
|
293,568
|
|
|
87,782
|
|
|
71,436
|
|
|
|
|
|
||
|
Associated Center Redevelopment:
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
West Towne Crossing - Nordstrom Rack
|
|
Madison, WI
|
|
30,750
|
|
|
5,693
|
|
|
5,708
|
|
|
October-14
|
|
10.3%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total redevelopment completed
|
|
|
|
324,318
|
|
|
$
|
93,475
|
|
|
$
|
77,144
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Currently under construction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall Redevelopment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
CoolSprings Galleria - Sears Redevelopment
(3)
|
|
Nashville, TN
|
|
182,163
|
|
|
$
|
66,398
|
|
|
$
|
28,292
|
|
|
Spring-15/Summer-16
|
|
7.0%
|
|
Janesville Mall - JCP Redevelopment
|
|
Janesville, WI
|
|
149,522
|
|
|
15,925
|
|
|
545
|
|
|
Fall-15
|
|
8.3%
|
||
|
Meridian Mall - Gordmans
|
|
Lansing, MI
|
|
50,000
|
|
|
7,372
|
|
|
2,995
|
|
|
Fall-15
|
|
10.2%
|
||
|
Northgate Mall - Streetscape/ULTA
|
|
Chattanooga, TN
|
|
50,852
|
|
|
8,989
|
|
|
3,848
|
|
|
Fall-14/Summer-15
|
|
10.5%
|
||
|
Total redevelopment under construction
|
|
|
|
432,537
|
|
|
$
|
98,684
|
|
|
$
|
35,680
|
|
|
|
|
|
|
(1)
|
Total cost is presented net of reimbursements to be received.
|
|
(2)
|
Cost to date does not reflect reimbursements until they are received.
|
|
(3)
|
This Property is a 50/50 joint venture. Total cost and cost to date are reflected at 100%.
|
|
Property
|
|
Location
|
|
Total
Project
Square
Feet
|
|
Total
Cost
(1)
|
|
Cost to
Date
(2)
|
|
Actual/
Expected
Opening Date
|
|
Initial
Unleveraged
Yield
|
|||||
|
Completed in 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Outlet Center:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
The Outlet Shoppes of the Bluegrass
(3)
|
|
Simpsonville, KY
|
|
374,597
|
|
|
$
|
77,234
|
|
|
$
|
76,013
|
|
|
July-14
|
|
12.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Community Center:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Fremaux Town Center - Phase I
(3)
|
|
Slidell, LA
|
|
341,002
|
|
|
55,030
|
|
|
52,408
|
|
|
March-14
|
|
8.4%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total Properties opened
|
|
|
|
715,599
|
|
|
$
|
132,264
|
|
|
$
|
128,421
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Currently under construction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Community Centers:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Ambassador Town Center
(3)
|
|
Lafayette, LA
|
|
438,057
|
|
|
$
|
61,456
|
|
|
$
|
2,611
|
|
|
Spring-16
|
|
8.8%
|
|
Parkway Plaza
|
|
Fort Oglethorpe, GA
|
|
134,050
|
|
|
17,325
|
|
|
13,001
|
|
|
Spring-15
|
|
8.5%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total Properties under development
|
|
|
|
572,107
|
|
|
$
|
78,781
|
|
|
$
|
15,612
|
|
|
|
|
|
|
(1)
|
Total cost is presented net of reimbursements to be received.
|
|
(2)
|
Cost to date does not reflect reimbursements until they are received.
|
|
(3)
|
This Property is a 65/35 joint venture. Total cost and cost to date are reflected at 100%.
|
|
Property
|
|
Location
|
|
Total
Project
Square
Feet
|
|
Total
Cost
(1)
|
|
Cost to
Date
(2)
|
|
Actual/
Expected
Opening Date
|
|
Initial
Unleveraged
Yield
|
|||||
|
Completed in 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall/Outlet Center Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
The Outlet Shoppes at El Paso - Phase II
(3)
|
|
El Paso, TX
|
|
44,014
|
|
|
$
|
7,663
|
|
|
$
|
6,747
|
|
|
August-14
|
|
12.0%
|
|
The Outlet Shoppes at Oklahoma City - Phase III
(3)
|
|
Oklahoma City, OK
|
|
18,182
|
|
|
3,713
|
|
|
3,041
|
|
|
August-14
|
|
12.8%
|
||
|
Parkdale Mall - shops
|
|
Beaumont, TX
|
|
6,500
|
|
|
1,439
|
|
|
1,152
|
|
|
September-14
|
|
10.2%
|
||
|
|
|
|
|
68,696
|
|
|
12,815
|
|
|
10,940
|
|
|
|
|
|
||
|
Community Center Expansion:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Hammock Landing - Carmike
(4)
|
|
West Melbourne, FL
|
|
47,000
|
|
|
12,232
|
|
|
9,931
|
|
|
August-14
|
|
7.5%
|
||
|
The Promenade - Ross, Bed Bath & Beyond, Ashley Furniture
(5)
|
|
D'Iberville, MS
|
|
68,400
|
|
|
8,373
|
|
|
6,843
|
|
|
Spring/Fall-14
|
|
10.3%
|
||
|
|
|
|
|
115,400
|
|
|
20,605
|
|
|
16,774
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total expansions opened
|
|
|
|
184,096
|
|
|
$
|
33,420
|
|
|
$
|
27,714
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Currently under construction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Outlet Center Expansion:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
The Outlet Shoppes at Atlanta -
Parcel Development
(3)
|
|
Woodstock, GA
|
|
9,600
|
|
|
$
|
3,542
|
|
|
$
|
594
|
|
|
Spring-15
|
|
9.3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Community Center Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Fremaux Town Center - Phase II
(6)
|
|
Slidell, LA
|
|
279,791
|
|
|
38,334
|
|
|
11,779
|
|
|
Fall-15
|
|
9.6%
|
||
|
Hammock Landing - Academy Sports
(4)
|
|
West Melbourne, FL
|
|
63,092
|
|
|
9,903
|
|
|
4,175
|
|
|
Spring-15
|
|
8.6%
|
||
|
|
|
|
|
342,883
|
|
|
48,237
|
|
|
15,954
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total expansions under construction
|
|
|
|
352,483
|
|
|
$
|
51,779
|
|
|
$
|
16,548
|
|
|
|
|
|
|
(1)
|
Total cost is presented net of reimbursements to be received.
|
|
(2)
|
Cost to date does not reflect reimbursements until they are received.
|
|
(3)
|
This Property is a 75/25 joint venture. Total cost and cost to date are reflected at 100%.
|
|
(4)
|
This Property is a 50/50 joint venture. Total cost and cost to date are reflected at 100%.
|
|
(5)
|
This Property is a 85/15 joint venture. Total cost and cost to date are reflected at 100%.
|
|
(6)
|
This Property is a 65/35 joint venture. Total cost and cost to date are reflected at 100%.
|
|
Property
|
|
Location
|
|
Total
Project
Square
Feet
|
|
Estimated Total
Cost
(1)
|
|
Expected
Opening
Date
|
|
Initial
Unleveraged
Yield
|
||
|
Outlet Center Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Outlet Shoppes at Atlanta -
Phase II (2) |
|
Woodstock, GA
|
|
35,000
|
|
|
$5,000 - $6,000
|
Fall-15
|
|
12% - 13%
|
||
|
The Outlet Shoppes of the Bluegrass -
Phase II
(3)
|
|
Simpsonville, KY
|
|
50,000
|
|
|
$9,000 - $10,000
|
Fall-15
|
|
11% - 12%
|
||
|
|
|
|
|
85,000
|
|
|
$14,000 - $16,000
|
|
|
|
||
|
Mall Redevelopment:
|
|
|
|
|
|
|
|
|
|
|||
|
Hickory Point Mall - JCP Redevelopment
|
|
Forsyth, IL
|
|
100,000
|
|
|
$3,000 - $4,000
|
Fall-15
|
|
8% - 9%
|
||
|
|
|
|
|
|
|
|
|
|
|
|||
|
Total Shadow Pipeline
|
|
185,000
|
|
|
$17,000 - $20,000
|
|
|
|
||||
|
(1)
|
Total cost is presented net of reimbursements to be received.
|
|
(2)
|
This Property is a 75/25 joint venture. Total cost and cost to date are reflected at 100%.
|
|
(3)
|
This Property is a 65/35 joint venture. Total cost and cost to date are reflected at 100%.
|
|
•
|
completed a $300.0 million offering of 2024 Notes (as defined below) via our Operating Partnership;
|
|
•
|
retired four loans with an aggregate principal balance of
$285.9 million
using borrowings from our credit facilities;
|
|
•
|
recognized gain on extinguishment of debt of
$89.4 million
related to the transfer of three Non-core Malls to their respective lenders in settlement of $164.0 million of non-recourse debt;
|
|
•
|
closed on a
$126.0 million
loan secured by our Coastal Grand - Myrtle Beach 50/50 joint venture. The 10-year non-recourse loan bears interest at
4.09%
and was used to retire the existing $75.2 million loan, which bore interest at 5.09% and was scheduled to mature in October 2014;
|
|
•
|
obtained permanent financing for The Outlet Shoppes of the Bluegrass through a 10-year
$77.5 million
non-recourse loan, of which the Company's share is $50.4 million, which bears interest at a fixed-rate of
4.045%
and replaces a
$47.9 million
variable-rate construction loan; and
|
|
•
|
increased our quarterly dividend by 8.2% in the fourth quarter of 2014 to $0.265 per share from $0.245 per share.
|
|
•
|
national, regional and local economic climates, which may be negatively impacted by loss of jobs, production slowdowns, adverse weather conditions, natural disasters, acts of violence, war or terrorism, declines in residential real estate activity and other factors which tend to reduce consumer spending on retail goods;
|
|
•
|
adverse changes in levels of consumer spending, consumer confidence and seasonal spending (especially during the holiday season when many retailers generate a disproportionate amount of their annual profits);
|
|
•
|
local real estate conditions, such as an oversupply of, or reduction in demand for, retail space or retail goods, and the availability and creditworthiness of current and prospective tenants;
|
|
•
|
increased operating costs, such as increases in repairs and maintenance, real property taxes, utility rates and insurance premiums;
|
|
•
|
delays or cost increases associated with the opening of new or renovated properties, due to higher than estimated construction costs, cost overruns, delays in receiving zoning, occupancy or other governmental approvals, lack of availability of materials and labor, weather conditions, and similar factors which may be outside our ability to control;
|
|
•
|
perceptions by retailers or shoppers of the safety, convenience and attractiveness of the shopping center;
|
|
•
|
the willingness and ability of the shopping center’s owner to provide capable management and maintenance services; and
|
|
•
|
the convenience and quality of competing retail properties and other retailing options, such as the internet.
|
|
•
|
adverse changes in governmental regulations, such as local zoning and land use laws, environmental regulations or local tax structures that could inhibit our ability to proceed with development, expansion or renovation activities that otherwise would be beneficial to our Properties;
|
|
•
|
potential environmental or other legal liabilities that reduce the amount of funds available to us for investment in our Properties;
|
|
•
|
any inability to obtain sufficient financing (including construction financing and permanent debt), or the inability to obtain such financing on commercially favorable terms, to fund repayment of maturing loans, new developments, acquisitions, and property expansions and renovations which otherwise would benefit our Properties; and
|
|
•
|
an environment of rising interest rates, which could negatively impact both the value of commercial real estate such as retail shopping centers and the overall retail climate.
|
|
•
|
actual or anticipated variations in our operating results, funds from operations, cash flows or liquidity;
|
|
•
|
changes in our earnings estimates or those of analysts;
|
|
•
|
changes in our dividend policy;
|
|
•
|
impairment charges affecting the carrying value of one or more of our Properties or other assets;
|
|
•
|
publication of research reports about us, the retail industry or the real estate industry generally;
|
|
•
|
increases in market interest rates that lead purchasers of our securities to seek higher dividend or interest rate yields;
|
|
•
|
changes in market valuations of similar companies;
|
|
•
|
adverse market reaction to the amount of our outstanding debt at any time, the amount of our maturing debt in the near and medium term and our ability to refinance such debt and the terms thereof or our plans to incur additional debt in the future;
|
|
•
|
additions or departures of key management personnel;
|
|
•
|
actions by institutional security holders;
|
|
•
|
proposed or adopted regulatory or legislative changes or developments;
|
|
•
|
speculation in the press or investment community;
|
|
•
|
changes in our credit ratings;
|
|
•
|
the occurrence of any of the other risk factors included in, or incorporated by reference in, this report; and
|
|
•
|
general market and economic conditions.
|
|
•
|
discount shopping centers;
|
|
•
|
outlet malls;
|
|
•
|
wholesale clubs;
|
|
•
|
direct mail;
|
|
•
|
television shopping networks; and
|
|
•
|
shopping via the internet.
|
|
•
|
result in the acceleration of a significant amount of debt for non-compliance with the terms of such debt or, if such debt contains cross-default or cross-acceleration provisions, other debt;
|
|
•
|
result in the loss of assets due to foreclosure or sale on unfavorable terms, which could create taxable income without accompanying cash proceeds, which could hinder the Company's ability to meet the REIT distribution requirements imposed by the Internal Revenue Code;
|
|
•
|
materially impair our ability to borrow unused amounts under existing financing arrangements or to obtain additional financing or refinancing on favorable terms or at all;
|
|
•
|
require us to dedicate a substantial portion of our cash flow to paying principal and interest on our indebtedness, reducing the cash flow available to fund our business, to pay dividends, including those necessary to maintain our REIT qualification, or to use for other purposes;
|
|
•
|
increase our vulnerability to an economic downturn;
|
|
•
|
limit our ability to withstand competitive pressures; or
|
|
•
|
reduce our flexibility to respond to changing business and economic conditions.
|
|
•
|
our cash flow may be insufficient to meet our debt service obligations with respect to the Notes and our other indebtedness, which would enable the lenders and other debtholders to accelerate the maturity of their indebtedness, or be insufficient to fund other important business uses after meeting such obligations;
|
|
•
|
we may be unable to borrow additional funds as needed or on favorable terms;
|
|
•
|
we may be unable to refinance our indebtedness at maturity or earlier acceleration, if applicable, or the refinancing terms may be less favorable than the terms of our original indebtedness or otherwise be generally unfavorable;
|
|
•
|
because a significant portion of our debt bears interest at variable rates, increases in interest rates could materially increase our interest expense;
|
|
•
|
increases in interest rates could also materially increase our interest expense on future fixed rate debt;
|
|
•
|
we may be forced to dispose of one or more of our Properties, possibly on disadvantageous terms;
|
|
•
|
we may default on our other unsecured indebtedness;
|
|
•
|
we may default on our secured indebtedness and the lenders may foreclose on our Properties or our interests in the entities that own the Properties that secure such indebtedness and receive an assignment of rents and leases; and
|
|
•
|
we may violate restrictive covenants in our debt agreements, which would entitle the lenders and other debtholders to accelerate the maturity of their indebtedness.
|
|
•
|
was insolvent or rendered insolvent by reason of the incurrence of the guarantee;
|
|
•
|
was engaged in a business or transaction for which the guarantor's remaining assets constituted unreasonably small capital; or
|
|
•
|
intended to incur, or believed that it would incur, debts beyond its ability to pay those debts as they mature.
|
|
•
|
the sum of its debts, including contingent liabilities, was greater than the fair saleable value of all of its assets;
|
|
•
|
the present fair saleable value of its assets was less than the amount that would be required to pay its probable liability on its existing debts, including contingent liabilities, as they became absolute and mature; or
|
|
•
|
it could not pay its debts as they become due.
|
|
•
|
consummate a merger, consolidation or sale of all or substantially all of our assets; and
|
|
•
|
incur secured and unsecured indebtedness.
|
|
•
|
impact of adverse changes in exchange rates of foreign currencies;
|
|
•
|
difficulties in the repatriation of cash and earnings;
|
|
•
|
differences in managerial styles and customs;
|
|
•
|
changes in applicable laws and regulations in the United States that affect foreign operations;
|
|
•
|
changes in foreign political, legal and economic environments; and
|
|
•
|
differences in lending practices.
|
|
•
|
The Ownership Limit
– As described above, to maintain our status as a REIT under the Internal Revenue Code, not more than 50% in value of our outstanding capital stock may be owned, directly or indirectly, by five or fewer individuals (as defined in the Internal Revenue Code to include certain entities) during the last half of a taxable year. Our amended and restated certificate of incorporation generally prohibits ownership of more than 6% of the outstanding shares of our capital stock by any single stockholder determined by value (other than Charles Lebovitz, David Jacobs, Richard Jacobs and their affiliates under the Internal Revenue Code's attribution rules). In addition to preserving our status as a REIT, the
|
|
•
|
Removal for Cause
– Our stockholders can only remove directors for cause and only by a vote of 75% of the outstanding voting stock. This provision makes it more difficult to change the composition of our Board of Directors and may have the effect of encouraging persons considering unsolicited tender offers or other unilateral takeover proposals to negotiate with our Board of Directors rather than pursue non-negotiated takeover attempts.
|
|
•
|
Advance Notice Requirements for Stockholder Proposals
– Our amended and restated bylaws establish advance notice procedures with regard to stockholder proposals relating to the nomination of candidates for election as directors or new business to be brought before meetings of our stockholders. These procedures generally require advance written notice of any such proposals, containing prescribed information, to be given to our Secretary at our principal executive offices not less than 90 days nor more than 120 days prior to the meeting.
|
|
•
|
Vote Required to Amend Bylaws
– A vote of 66
2
/
3
% of our outstanding voting stock (in addition to any separate approval that may be required by the holders of any particular class of stock) is necessary for stockholders to amend our bylaws.
|
|
•
|
Delaware Anti-Takeover Statute
– We are a Delaware corporation and are subject to Section 203 of the Delaware General Corporation Law. In general, Section 203 prevents an “interested stockholder” (defined generally as a person owning 15% or more of a company's outstanding voting stock) from engaging in a “business combination” (as defined in Section 203) with us for three years following the date that person becomes an interested stockholder unless:
|
|
(a)
|
before that person became an interested holder, our Board of Directors approved the transaction in which the interested holder became an interested stockholder or approved the business combination;
|
|
(b)
|
upon completion of the transaction that resulted in the interested stockholder becoming an interested stockholder, the interested stockholder owns 85% of our voting stock outstanding at the time the transaction commenced (excluding stock held by directors who are also officers and by employee stock plans that do not provide employees with the right to determine confidentially whether shares held subject to the plan will be tendered in a tender or exchange offer); or
|
|
(c)
|
following the transaction in which that person became an interested stockholder, the business combination is approved by our Board of Directors and authorized at a meeting of stockholders by the affirmative vote of the holders of at least two-thirds of our outstanding voting stock not owned by the interested stockholder.
|
|
•
|
Tax Consequences of the Sale or Refinancing of Certain Properties
– Since certain of our Properties had unrealized gain attributable to the difference between the fair market value and adjusted tax basis in such Properties immediately prior to their contribution to the Operating Partnership, a taxable sale of any such Properties, or a significant reduction in the debt encumbering such Properties, could cause adverse tax consequences to the members of our senior management who owned interests in our predecessor entities. As a result, members of our senior management might not favor a sale of a Property or a significant reduction in debt even though such a sale or reduction could be beneficial to us and the Operating Partnership. Our amended and restated bylaws provide that any decision relating to the potential sale of any Property that would result in a disproportionately higher taxable income for members of our senior management than for us and our stockholders, or that would result in a significant reduction in such Property's debt, must be made by a majority of the independent directors of the Board of Directors. The Operating Partnership is required, in the case of such a sale, to distribute to its partners, at a minimum, all of the net cash proceeds from such sale up to an amount reasonably believed necessary to enable members of our senior management to pay any income tax liability arising from such sale.
|
|
•
|
Interests in Other Entities; Policies of the Board of Directors
– Certain entities owned in whole or in part by members of our senior management, including the construction company that built or renovated most of our Properties, may continue to perform services for, or transact business with, us and the Operating Partnership. Furthermore, certain Property tenants are affiliated with members of our senior management. Our amended and restated bylaws provide that any contract or transaction between us or the Operating Partnership and one or more of our directors or officers, or between us or the Operating Partnership and any other entity in which one or more of our directors or officers are directors or officers or
|
|
(1)
|
Stabilized Malls - Malls that have completed their initial lease-up and have been open for more than three complete calendar years.
|
|
(2)
|
Non-stabilized Malls - Malls that are in their initial lease-up phase. After three complete calendar years of operation, they are reclassified on January 1 of the fourth calendar year to the Stabilized Mall category. The Outlet Shoppes of the Bluegrass, which opened in July 2014, The Outlet Shoppes at Atlanta, which opened in July 2013, and The Outlet Shoppes at Oklahoma City, which opened in August 2011, were classified as Non-stabilized Malls as of
December 31, 2014
. The Outlet Shoppes at Atlanta and The Outlet Shoppes at Oklahoma City were classified as Non-stabilized Malls as of
December 31, 2013
.
|
|
(3)
|
Non-core Malls - Malls where we have determined that the current format of the Property no longer represents the best use of the Property and we are in the process of evaluating alternative strategies for the Property, which may include major redevelopment or an alternative retail or non-retail format, or after evaluating alternative strategies for the Property, we have determined that the Property no longer meets our criteria for long-term investment. Similar criteria apply to the classification of an Associated Center or Community Center as a Non-core Property. The steps taken to reposition Non-core Properties, such as signing tenants to short-term leases, which are not included in occupancy percentages, or leasing to regional or local tenants, which typically do not report sales, may lead to metrics which do not provide relevant information related to the condition of Non-core Properties. Therefore, traditional performance measures, such as occupancy percentages and leasing metrics, exclude Non-core Properties. Madison Square was classified as a Non-core Mall as of
December 31, 2014
. Columbia Place, Citadel Mall, Chapel Hill Mall and Madison Square were classified as Non-core Malls as of
December 31, 2013
. Additionally, Madison Plaza, an Associated Center adjacent to Madison Square, was classified as a Non-core Property as of
December 31, 2014
and
2013
. The foreclosure of Citadel Mall was completed in the first quarter of 2014. Chapel Hill Mall and Columbia Place were conveyed to the respective lenders holding the non-recourse mortgage loans secured by these Properties, in the third and fourth quarters of 2014, respectively.
|
|
(4)
|
Lender Malls - Properties for which we are working or intend to work with the lender on the terms of the loan secured by the related Property. As of
December 31, 2014
, Gulf Coast Town Center and Triangle Town Center were classified as Lender Malls. Additionally, Triangle Town Place, an Associated Center adjacent to Triangle Town Center, was classified as a Lender Property as of
December 31, 2014
. Lender Properties are excluded from our same-center pool because they are under cash management agreements with the respective servicers. As such, the respective servicer controls the cash flow of these Properties.
|
|
Mall / Location
|
|
Year of Opening/
Acquisition |
|
Year of
Most Recent Expansion |
|
Our
Ownership |
|
Total
GLA (1) |
|
Total
Mall Store GLA
(2)
|
|
Mall Store
Sales per Square Foot (3) |
|
Percentage
Mall Store GLA Leased (4) |
|
Anchors & Junior Anchors
(5)
|
||||||
|
TIER 1
Sales > $375 per square foot |
||||||||||||||||||||||
|
Acadiana Mall
Lafayette, LA
|
|
1979/2005
|
|
2004
|
|
100
|
%
|
|
991,196
|
|
|
298,933
|
|
|
$
|
435
|
|
|
97
|
%
|
|
Dillard's, JC Penney, Macy's, Sears
|
|
Asheville Mall
Asheville, NC
|
|
1972/1998
|
|
2000
|
|
100
|
%
|
|
974,465
|
|
|
266,561
|
|
|
384
|
|
|
97
|
%
|
|
Barnes & Noble, Belk, Dillard's for Men, Children & Home, Dillard's for Women, H&M, JC Penney, Sears
|
|
|
CoolSprings Galleria
(6)
Nashville, TN
|
|
1991
|
|
1994
|
|
50
|
%
|
|
1,055,582
|
|
|
417,016
|
|
|
473
|
|
|
97
|
%
|
|
Belk, Dillard's, JC Penney, Macy's, former Sears
(7)
|
|
|
Cross Creek Mall
Fayetteville, NC
|
|
1975/2003
|
|
2013
|
|
100
|
%
|
|
1,032,995
|
|
|
297,102
|
|
|
491
|
|
|
100
|
%
|
|
Belk, H&M
(8)
, JC Penney, Macy's, Sears
|
|
|
Dakota Square Mall
Minot, ND
|
|
1980/2012
|
|
2008
|
|
100
|
%
|
|
813,111
|
|
|
159,300
|
|
|
476
|
|
|
99
|
%
|
|
Barnes & Noble, Carmike Cinema, Herberger's, JC Penney, Scheels, Sears, Sleep Inn & Suites - Splashdown Dakota Super Slides, Target
|
|
|
Fayette Mall
Lexington, KY
|
|
1971/2001
|
|
2014
|
|
100
|
%
|
|
1,173,744
|
|
|
475,467
|
|
|
544
|
|
|
99
|
%
|
|
Dick's Sporting Goods, Dillard's, H&M, JC Penney, Macy's
|
|
|
Friendly Center and
The Shops at Friendly
(6)
Greensboro, NC
|
|
1957/ 2006/ 2007
|
|
2014
|
|
50
|
%
|
|
1,137,632
|
|
|
491,066
|
|
|
450
|
|
|
96
|
%
|
|
Barnes & Noble, BB&T, Belk, Belk Home Store, The Grande Cinema, Harris Teeter, Macy's, REI, Sears, Whole Foods
|
|
|
Governor's Square
(6)
Clarksville, TN
|
|
1986
|
|
1999
|
|
47.5
|
%
|
|
732,075
|
|
|
242,312
|
|
|
382
|
|
|
98
|
%
|
|
Belk, Best Buy, Carmike Cinema, Dick's Sporting Goods, Dillard's, JC Penney, Ross, Sears
|
|
|
Hamilton Place
Chattanooga, TN
|
|
1987
|
|
1998
|
|
90
|
%
|
|
1,160,868
|
|
|
333,489
|
|
|
395
|
|
|
98
|
%
|
|
Barnes & Noble, Belk for Men, Kids & Home, Belk for Women, Dillard's for Men, Kids & Home, Dillard's for Women, Forever 21, JC Penney, Sears
|
|
|
Jefferson Mall
Louisville, KY
|
|
1978/2001
|
|
1999
|
|
100
|
%
|
|
903,158
|
|
|
250,264
|
|
|
382
|
|
|
96
|
%
|
|
Dillard's, H&M
(8)
, JC Penney, Macy's, Ross, Sears
|
|
|
Kirkwood Mall
Bismarck, ND
|
|
1970/2012
|
|
2002
|
|
100
|
%
|
|
849,808
|
|
|
234,239
|
|
|
376
|
|
|
93
|
%
|
|
Herberger's, Keating Furniture, JC Penney, Scheels, Target
|
|
|
Mall del Norte
Laredo, TX
|
|
1977/2004
|
|
1993
|
|
100
|
%
|
|
1,168,422
|
|
|
383,597
|
|
|
559
|
|
|
96
|
%
|
|
Beall's, Cinemark, Dillard's, Foot Locker, Forever 21, JC Penney, Joe Brand, Macy's, Macy's Home Store, Sears
|
|
|
Mall / Location
|
|
Year of Opening/
Acquisition |
|
Year of
Most Recent Expansion |
|
Our
Ownership |
|
Total
GLA (1) |
|
Total
Mall Store GLA
(2)
|
|
Mall Store
Sales per Square Foot (3) |
|
Percentage
Mall Store GLA Leased (4) |
|
Anchors & Junior Anchors
(5)
|
||||||
|
Oak Park Mall
(6)
Overland Park, KS
|
|
1974/2005
|
|
1998
|
|
50
|
%
|
|
1,607,803
|
|
|
429,948
|
|
|
437
|
|
|
99
|
%
|
|
Academy Sports & Outdoors, Barnes & Noble, Dillard's for Women, Dillard's for Men, Children & Home, H&M, JC Penney, Macy's, Nordstrom, XXI Forever
|
|
|
The Outlet Shoppes
at El Paso
El Paso, TX
|
|
2007/2012
|
|
2014
|
|
75
|
%
|
|
433,045
|
|
|
411,004
|
|
|
398
|
|
|
95
|
%
|
|
H&M
|
|
|
St. Clair Square
(9)
Fairview Heights, IL
|
|
1974/1996
|
|
1993
|
|
100
|
%
|
|
1,077,319
|
|
|
300,064
|
|
|
383
|
|
|
97
|
%
|
|
Dillard's, JC Penney, Macy's, Sears
|
|
|
Sunrise Mall
Brownsville, TX
|
|
1979/2003
|
|
2000
|
|
100
|
%
|
|
750,791
|
|
|
236,034
|
|
|
413
|
|
|
94
|
%
|
|
A'gaci, Beall's, Cinemark, Dillard's, JC Penney, Sears
|
|
|
Volusia Mall
Daytona Beach, FL
|
|
1974/2004
|
|
2013
|
|
100
|
%
|
|
1,083,762
|
|
|
247,329
|
|
|
383
|
|
|
97
|
%
|
|
Dillard's for Men & Home, Dillard's for Women, Dillard's for Children, H&M
(8)
, JC Penney, Macy's, Sears
|
|
|
West County Center
(6)
Des Peres, MO
|
|
1969/2007
|
|
2002
|
|
50
|
%
|
|
1,207,630
|
|
|
335,747
|
|
|
460
|
|
|
97
|
%
|
|
Barnes & Noble, Dick's Sporting Goods, JC Penney, Macy's, Nordstrom, XXI Forever
|
|
|
West Towne Mall
Madison, WI
|
|
1970/2001
|
|
2013
|
|
100
|
%
|
|
828,602
|
|
|
271,130
|
|
|
520
|
|
|
98
|
%
|
|
Boston Store, Dick's Sporting Goods, Forever 21, JC Penney, Sears
|
|
|
Total Tier 1 Malls
|
|
|
|
|
|
|
|
18,982,008
|
|
|
6,080,602
|
|
|
$
|
445
|
|
|
97
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
TIER 2
Sales of $300 to $375 per square foot |
||||||||||||||||||||||
|
Arbor Place
Atlanta (Douglasville), GA
|
|
1999
|
|
N/A
|
|
100
|
%
|
|
1,163,324
|
|
|
308,894
|
|
|
$
|
346
|
|
|
96
|
%
|
|
Bed Bath & Beyond, Belk, Dillard's, Forever 21, H & M, JC Penney, Macy's, Regal Cinemas, Sears
|
|
Brookfield Square
(10)
Brookfield, WI
|
|
1967/2001
|
|
2008
|
|
100
|
%
|
|
1,008,340
|
|
|
268,266
|
|
|
347
|
|
|
99
|
%
|
|
Barnes & Noble, Boston Store, H&M, JC Penney, Sears
|
|
|
Burnsville Center
Burnsville, MN
|
|
1977/1998
|
|
N/A
|
|
100
|
%
|
|
1,043,136
|
|
|
379,316
|
|
|
333
|
|
|
94
|
%
|
|
Dick's Sporting Goods, Gordmans, H&M, JC Penney, Macy's, Sears
|
|
|
CherryVale Mall
Rockford, IL
|
|
1973/2001
|
|
2007
|
|
100
|
%
|
|
845,250
|
|
|
330,665
|
|
|
335
|
|
|
97
|
%
|
|
Barnes & Noble, Bergner's, JC Penney, Macy's, Sears
|
|
|
Coastal Grand-Myrtle Beach
(6)
Myrtle Beach, SC
|
|
2004
|
|
2007
|
|
50
|
%
|
|
1,038,576
|
|
|
342,601
|
|
|
365
|
|
|
96
|
%
|
|
Bed Bath & Beyond, Belk, Cinemark Theater, Dick's Sporting Goods, Dillard's, H&M
(8)
, JC Penney, Sears
|
|
|
East Towne Mall
Madison, WI
|
|
1971/2001
|
|
2004
|
|
100
|
%
|
|
788,120
|
|
|
229,366
|
|
|
326
|
|
|
99
|
%
|
|
Barnes & Noble, Boston Store, Dick's Sporting Goods, Gordman's, JC Penney, Sears, Steinhafels
|
|
|
EastGate Mall
(11)
Cincinnati, OH
|
|
1980/2003
|
|
1995
|
|
100
|
%
|
|
855,143
|
|
|
274,431
|
|
|
310
|
|
|
87
|
%
|
|
Dillard's, JC Penney, Kohl's, Sears
|
|
|
Frontier Mall
Cheyenne, WY
|
|
1981
|
|
1997
|
|
100
|
%
|
|
525,173
|
|
|
180,303
|
|
|
349
|
|
|
91
|
%
|
|
Carmike Cinema, Dillard's for Women, Dillard's for Men, Kids & Home, JC Penney, Sears, Sports Authority
|
|
|
Mall / Location
|
|
Year of Opening/
Acquisition |
|
Year of
Most Recent Expansion |
|
Our
Ownership |
|
Total
GLA (1) |
|
Total
Mall Store GLA
(2)
|
|
Mall Store
Sales per Square Foot (3) |
|
Percentage
Mall Store GLA Leased (4) |
|
Anchors & Junior Anchors
(5)
|
||||||
|
Greenbrier Mall
Chesapeake, VA
|
|
1981/2004
|
|
2004
|
|
100
|
%
|
|
896,738
|
|
|
267,719
|
|
|
326
|
|
|
96
|
%
|
|
Dillard's, GameWorks, JC Penney, Macy's, Sears
|
|
|
Hanes Mall
Winston-Salem, NC
|
|
1975/2001
|
|
1990
|
|
100
|
%
|
|
1,505,336
|
|
|
504,210
|
|
|
349
|
|
|
99
|
%
|
|
Belk, Dillard's, Encore, H&M, JC Penney, Macy's, Sears
|
|
|
Harford Mall
Bel Air, MD
|
|
1973/2003
|
|
2007
|
|
100
|
%
|
|
505,456
|
|
|
181,280
|
|
|
366
|
|
|
92
|
%
|
|
Encore, Macy's, Sears
|
|
|
Honey Creek Mall
Terre Haute, IN
|
|
1968/2004
|
|
1981
|
|
100
|
%
|
|
677,370
|
|
|
185,855
|
|
|
332
|
|
|
97
|
%
|
|
Carson's, Encore, JC Penney, Macy's, Sears
|
|
|
Imperial Valley Mall
El Centro, CA
|
|
2005
|
|
N/A
|
|
100
|
%
|
|
825,826
|
|
|
212,709
|
|
|
336
|
|
|
97
|
%
|
|
Cinemark, Dillard's, JC Penney, Kohl's, Macy's, Sears
|
|
|
Laurel Park Place
Livonia, MI
|
|
1989/2005
|
|
1994
|
|
100
|
%
|
|
489,987
|
|
|
191,177
|
|
|
344
|
|
|
95
|
%
|
|
Carson's, Von Maur
|
|
|
Layton Hills Mall
Layton, UT
|
|
1980/2006
|
|
1998
|
|
100
|
%
|
|
636,702
|
|
|
208,997
|
|
|
349
|
|
|
97
|
%
|
|
Dick's Sporting Goods, JC Penney, Macy's
|
|
|
Meridian Mall
(12)
Lansing, MI
|
|
1969/1998
|
|
2001
|
|
100
|
%
|
|
968,228
|
|
|
340,376
|
|
|
319
|
|
|
89
|
%
|
|
Bed Bath & Beyond, Dick's Sporting Goods, Gordman's
(13)
, H&M, JC Penney, Macy's, Planet Fitness, Schuler Books & Music, Younkers for Her, Younkers Men, Kids & Home
|
|
|
Northpark Mall
Joplin, MO
|
|
1972/2004
|
|
1996
|
|
100
|
%
|
|
955,216
|
|
|
274,365
|
|
|
311
|
|
|
87
|
%
|
|
Hollywood Theater, JC Penney, Jo-Ann Fabrics & Crafts, Macy's Men & Home, Macy's Women & Children, Sears, former Shopko, Tilt, T.J. Maxx, V-Stock
|
|
|
Northwoods Mall
North Charleston, SC
|
|
1972/2001
|
|
1995
|
|
100
|
%
|
|
772,684
|
|
|
269,565
|
|
|
346
|
|
|
97
|
%
|
|
Belk, Books-A-Million, Dillard's, JC Penney, Sears
|
|
|
Old Hickory Mall
Jackson, TN
|
|
1967/2001
|
|
1994
|
|
100
|
%
|
|
538,991
|
|
|
161,896
|
|
|
322
|
|
|
91
|
%
|
|
Belk, JC Penney, Macy's, Sears
|
|
|
The Outlet Shoppes at Atlanta
Woodstock, GA |
|
2013
|
|
N/A
|
|
75
|
%
|
|
371,376
|
|
|
346,569
|
|
|
N/A *
|
|
|
97
|
%
|
|
Saks Fifth Ave OFF 5TH
|
|
|
The Outlet Shoppes at Oklahoma City
Oklahoma City, OK |
|
2011
|
|
2014
|
|
75
|
%
|
|
394,661
|
|
|
367,713
|
|
|
N/A *
|
|
|
100
|
%
|
|
Saks Fifth Ave OFF 5TH
|
|
|
The Outlet Shoppes of the Bluegrass
(14)
Simpsonville, KY
|
|
2014
|
|
N/A
|
|
65
|
%
|
|
374,683
|
|
|
350,125
|
|
|
N/A *
|
|
|
97
|
%
|
|
Saks Fifth Ave OFF 5TH
|
|
|
Park Plaza
Little Rock, AR
|
|
1988/2004
|
|
N/A
|
|
100
|
%
|
|
540,331
|
|
|
236,581
|
|
|
370
|
|
|
92
|
%
|
|
Dillard's for Men & Children, Dillard's for Women & Home, XXI Forever
|
|
|
Parkdale Mall
Beaumont, TX
|
|
1972/2001
|
|
2014
|
|
100
|
%
|
|
1,278,141
|
|
|
330,922
|
|
|
340
|
|
|
89
|
%
|
|
Ashley Furniture, Beall's, Dillard's, JC Penney, Hollywood Theater, Kaplan College, Macy's, Marshall's, Michael's, Sears, 2nd and Charles, former Steve & Barry's, XXI Forever
|
|
|
Parkway Place
Huntsville, AL
|
|
1957/1998
|
|
2002
|
|
100
|
%
|
|
648,264
|
|
|
272,439
|
|
|
328
|
|
|
99
|
%
|
|
Belk, Dillard's
|
|
|
Pearland Town Center
(15)
Pearland, TX
|
|
2008
|
|
N/A
|
|
100
|
%
|
|
644,920
|
|
|
281,331
|
|
|
309
|
|
|
91
|
%
|
|
Barnes & Noble, Dillard's, Macy's, Sports Authority
|
|
|
Mall / Location
|
|
Year of Opening/
Acquisition |
|
Year of
Most Recent Expansion |
|
Our
Ownership |
|
Total
GLA (1) |
|
Total
Mall Store GLA
(2)
|
|
Mall Store
Sales per Square Foot (3) |
|
Percentage
Mall Store GLA Leased (4) |
|
Anchors & Junior Anchors
(5)
|
||||||
|
Post Oak Mall
College Station, TX
|
|
1982
|
|
1985
|
|
100
|
%
|
|
774,922
|
|
|
287,397
|
|
|
374
|
|
|
92
|
%
|
|
Beall's, Dillard's Men & Home, Dillard's Women & Children, Encore, JC Penney, Macy's, Sears
|
|
|
Richland Mall
Waco, TX
|
|
1980/2002
|
|
1996
|
|
100
|
%
|
|
685,730
|
|
|
204,505
|
|
|
355
|
|
|
95
|
%
|
|
Beall's, Dillard's for Men, Kids & Home, Dillard's for Women, JC Penney, Sears, XXI Forever
|
|
|
South County Center
St. Louis, MO
|
|
1963/2007
|
|
2001
|
|
100
|
%
|
|
1,044,247
|
|
|
311,381
|
|
|
352
|
|
|
92
|
%
|
|
Dick's Sporting Goods, Dillard's, JC Penney, Macy's, Sears
|
|
|
Southpark Mall
Colonial Heights, VA
|
|
1989/2003
|
|
2007
|
|
100
|
%
|
|
672,902
|
|
|
229,642
|
|
|
346
|
|
|
95
|
%
|
|
Dick's Sporting Goods, JC Penney, Macy's, Regal Cinema, Sears
|
|
|
Turtle Creek Mall
Hattiesburg, MS
|
|
1994
|
|
1995
|
|
100
|
%
|
|
845,946
|
|
|
192,559
|
|
|
320
|
|
|
98
|
%
|
|
Belk, Dillard's, Garden Ridge, JC Penney, Sears, Stein Mart, United Artist Theater
|
|
|
Valley View Mall
Roanoke, VA
|
|
1985/2003
|
|
2007
|
|
100
|
%
|
|
844,193
|
|
|
285,175
|
|
|
342
|
|
|
100
|
%
|
|
Barnes & Noble, Belk, JC Penney, Macy's, Macy's for Home & Children, Sears
|
|
|
Westmoreland Mall
Greensburg, PA
|
|
1977/2002
|
|
1994
|
|
100
|
%
|
|
999,641
|
|
|
303,802
|
|
|
323
|
|
|
96
|
%
|
|
Bon-Ton, JC Penney, Macy's, Macy's Home Store, Old Navy, Sears, former Steve & Barry's
|
|
|
York Galleria
York, PA
|
|
1989/1999
|
|
N/A
|
|
100
|
%
|
|
764,710
|
|
|
227,493
|
|
|
343
|
|
|
94
|
%
|
|
Bon-Ton, Boscov's, JC Penney, Sears
|
|
|
Total Tier 2 Malls
|
|
|
|
|
|
|
|
26,924,263
|
|
|
9,339,625
|
|
|
$
|
339
|
|
|
95
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
TIER 3
Sales < $300 per square foot |
||||||||||||||||||||||
|
Alamance Crossing
Burlington, NC
|
|
2007
|
|
2011
|
|
100
|
%
|
|
875,368
|
|
|
205,428
|
|
|
$
|
234
|
|
|
77
|
%
|
|
Barnes & Noble, Belk, BJ's Wholesale Club, Carousel Cinemas, Dick's Sporting Goods, Dillard's, Hobby Lobby, JC Penney, Kohl's
|
|
Bonita Lakes Mall
(16)
Meridian, MS
|
|
1997
|
|
N/A
|
|
100
|
%
|
|
631,924
|
|
|
154,639
|
|
|
275
|
|
|
97
|
%
|
|
Belk, Dillard's, JC Penney, Sears, former Steve & Barry's, United Artists Theatres
|
|
|
Cary Towne Center
Cary, NC
|
|
1979/2001
|
|
1993
|
|
100
|
%
|
|
910,200
|
|
|
260,850
|
|
|
277
|
|
|
95
|
%
|
|
Belk, Dave & Buster's, Dillard's, JC Penney, Macy's, Sears
|
|
|
Chesterfield Mall
Chesterfield, MO
|
|
1976/2007
|
|
2006
|
|
100
|
%
|
|
1,293,445
|
|
|
498,327
|
|
|
N/A
(17)
|
|
|
N/A
(17)
|
|
|
AMC Theater, Dillard's, H&M, Macy's, Sears, V-Stock
|
|
|
College Square
Morristown, TN
|
|
1988
|
|
1999
|
|
100
|
%
|
|
450,465
|
|
|
124,425
|
|
|
269
|
|
|
98
|
%
|
|
Belk, Carmike Cinema, Goody's, JC Penney, Kohl's, T.J. Maxx
|
|
|
Eastland Mall
Bloomington, IL
|
|
1967/2005
|
|
N/A
|
|
100
|
%
|
|
760,915
|
|
|
221,260
|
|
|
294
|
|
|
96
|
%
|
|
Bergner's, JC Penney, Kohl's, Macy's, Sears
|
|
|
Fashion Square
Saginaw, MI
|
|
1972/2001
|
|
1993
|
|
100
|
%
|
|
745,134
|
|
|
252,238
|
|
|
266
|
|
|
97
|
%
|
|
Carmike Cinema, Encore, JC Penney, Macy's, Sears
|
|
|
Foothills Mall
Maryville, TN
|
|
1983/1996
|
|
2012
|
|
95
|
%
|
|
463,591
|
|
|
121,436
|
|
|
276
|
|
|
94
|
%
|
|
Belk, Carmike Cinema, Goody's, JC Penney, Sears, T.J. Maxx
|
|
|
Hickory Point Mall
Forsyth, IL
|
|
1977/2005
|
|
N/A
|
|
100
|
%
|
|
814,213
|
|
|
167,983
|
|
|
214
|
|
|
89
|
%
|
|
Bergner's, Cohn Furniture, Encore, former JC Penney
(18)
, Kohl's, Ross, former Sears, Von Maur
|
|
|
Mall / Location
|
|
Year of Opening/
Acquisition |
|
Year of
Most Recent Expansion |
|
Our
Ownership |
|
Total
GLA (1) |
|
Total
Mall Store GLA
(2)
|
|
Mall Store
Sales per Square Foot (3) |
|
Percentage
Mall Store GLA Leased (4) |
|
Anchors & Junior Anchors
(5)
|
||||||
|
Janesville Mall
Janesville, WI
|
|
1973/1998
|
|
1998
|
|
100
|
%
|
|
615,506
|
|
|
162,176
|
|
|
275
|
|
|
93
|
%
|
|
Boston Store, former JC Penney
(19)
, Kohl's, Sears
|
|
|
Kentucky Oaks Mall
(6)
Paducah, KY
|
|
1982/2001
|
|
1995
|
|
50
|
%
|
|
1,054,508
|
|
|
367,079
|
|
|
263
|
|
|
89
|
%
|
|
Best Buy, Cinemark, Dick's Sporting Goods, Dillard's, Dillard's Home Store, Elder-Beerman, JC Penney, Sears, former Shopko
|
|
|
The Lakes Mall
Muskegon, MI |
|
2001
|
|
N/A
|
|
100
|
%
|
|
588,764
|
|
|
186,858
|
|
|
265
|
|
|
95
|
%
|
|
Bed Bath & Beyond, Dick's Sporting Goods, JC Penney, Sears, Younkers
|
|
|
Mid Rivers Mall
St. Peters, MO
|
|
1987/2007
|
|
1999
|
|
100
|
%
|
|
1,089,090
|
|
|
305,771
|
|
|
295
|
|
|
94
|
%
|
|
Best Buy, Dick's Sporting Goods, Dillard's, JC Penney, Macy's, Sears, V-Stock, Wehrenberg Theaters
|
|
|
Midland Mall
Midland, MI
|
|
1991/2001
|
|
N/A
|
|
100
|
%
|
|
468,221
|
|
|
131,271
|
|
|
282
|
|
|
93
|
%
|
|
Barnes & Noble, Dunham's Sports, JC Penney, Sears, Target, Younkers
|
|
|
Monroeville Mall
Pittsburgh, PA
|
|
1969/2004
|
|
2014
|
|
100
|
%
|
|
1,086,557
|
|
|
472,104
|
|
|
275
|
|
|
94
|
%
|
|
Barnes & Noble, Best Buy, Cinemark, Dick's Sporting Goods, Forever 21, H&M, JC Penney, Macy's
|
|
|
Northgate Mall
Chattanooga, TN
|
|
1972/2011
|
|
2014
|
|
100
|
%
|
|
790,299
|
|
|
182,296
|
|
|
283
|
|
|
81
|
%
|
|
Belk, Burlington, Carmike Cinemas, vacant JC Penney, Michael's, Ross, Sears, T.J. Maxx
|
|
|
The Outlet Shoppes at Gettysburg
Gettysburg, PA |
|
2000/2012
|
|
N/A
|
|
50
|
%
|
|
249,937
|
|
|
249,937
|
|
|
242
|
|
|
100
|
%
|
|
None
|
|
|
Randolph Mall
Asheboro, NC
|
|
1982/2001
|
|
1989
|
|
100
|
%
|
|
382,218
|
|
|
116,943
|
|
|
239
|
|
|
90
|
%
|
|
Belk, Cinemark, Dunham's Sports, JC Penney, Sears
|
|
|
Regency Mall
Racine, WI
|
|
1981/2001
|
|
1999
|
|
100
|
%
|
|
789,336
|
|
|
211,929
|
|
|
249
|
|
|
80
|
%
|
|
Boston Store, Burlington Coat Factory, HH Gregg, JC Penney, Pay Half, former Sears
(20)
|
|
|
River Ridge Mall
Lynchburg, VA
|
|
1980/2003
|
|
2000
|
|
100
|
%
|
|
764,243
|
|
|
197,091
|
|
|
278
|
|
|
96
|
%
|
|
Belk, JC Penney, Liberty University, Macy's, Regal Cinema, T.J. Maxx
|
|
|
Southaven Towne Center
Southaven, MS
|
|
2005
|
|
2013
|
|
100
|
%
|
|
567,640
|
|
|
184,545
|
|
|
293
|
|
|
96
|
%
|
|
Bed Bath & Beyond, Dillard's, Gordman's, HH Gregg, JC Penney
|
|
|
Stroud Mall
(21)
Stroudsburg, PA
|
|
1977/1998
|
|
2005
|
|
100
|
%
|
|
398,146
|
|
|
113,663
|
|
|
251
|
|
|
100
|
%
|
|
Bon-Ton, Cinemark, JC Penney, Sears
|
|
|
Walnut Square
(22)
Dalton, GA
|
|
1980
|
|
1992
|
|
100
|
%
|
|
495,516
|
|
|
170,081
|
|
|
240
|
|
|
92
|
%
|
|
Belk, Belk Home & Kids, Carmike Cinema, JC Penney, The Rush, Sears
|
|
|
Wausau Center
(23)
Wausau, WI
|
|
1983/2001
|
|
1999
|
|
100
|
%
|
|
423,768
|
|
|
150,568
|
|
|
N/A
(17)
|
|
|
N/A
(17)
|
|
|
Vacant JC Penney, Sears, Younkers
|
|
|
WestGate Mall
(24)
Spartanburg, SC
|
|
1975/1995
|
|
1996
|
|
100
|
%
|
|
954,228
|
|
|
248,070
|
|
|
297
|
|
|
90
|
%
|
|
Bed Bath & Beyond, Belk, Dick's Sporting Goods, Dillard's, JC Penney, Regal Cinema, Sears
|
|
|
Total Tier 3 Malls
|
|
|
|
|
|
|
|
17,663,232
|
|
|
5,456,968
|
|
|
$
|
269
|
|
|
92
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total Mall Portfolio
|
|
|
|
63,569,503
|
|
|
20,877,195
|
|
|
$
|
360
|
|
|
95
|
%
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Mall / Location
|
|
Year of Opening/
Acquisition |
|
Year of
Most Recent Expansion |
|
Our
Ownership |
|
Total
GLA (1) |
|
Total
Mall Store GLA
(2)
|
|
Mall Store
Sales per Square Foot (3) |
|
Percentage
Mall Store GLA Leased (4) |
|
Anchors & Junior Anchors
(5)
|
||||||
|
Non-core and Lender Malls
(25)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Gulf Coast Town Center
(6)
Ft. Myers, FL
|
|
2005
|
|
2007
|
|
50
|
%
|
|
1,233,459
|
|
|
310,309
|
|
|
N/A
|
|
|
N/A
|
|
|
Babies R Us, Bass Pro Shops, Belk, Best Buy, Dick's Sporting Goods, HomeGoods, JC Penney, Jo-Ann Fabrics & Crafts, LA Fitness, Marshall's, Regal Cinema, Ross, Staples, SuperTarget
|
|
|
Madison Square
Huntsville, AL |
|
1984
|
|
1985
|
|
100
|
%
|
|
928,538
|
|
|
295,104
|
|
|
N/A
|
|
|
N/A
|
|
|
Dillard's, JC Penney, Sears, three vacancies
|
|
|
Triangle Town Center
(6)
Raleigh, NC
|
|
2002/2005
|
|
N/A
|
|
50
|
%
|
|
1,264,285
|
|
|
428,816
|
|
|
N/A
|
|
|
N/A
|
|
|
Barnes & Noble, Belk, Dillard's, Macy's, Sak's Fifth Avenue, Sears
|
|
|
Total Non-core and Lender Malls
|
|
|
|
3,426,282
|
|
|
1,034,229
|
|
|
|
|
|
|
|
||||||||
|
(1)
|
Includes total square footage of the Anchors (whether owned or leased by the Anchor) and Mall stores. Does not include future expansion areas.
|
|
(2)
|
Excludes tenants over 20,000 square feet, Anchors and Junior Anchors.
|
|
(3)
|
Excludes sales for license agreement tenants. Totals represent weighted averages.
|
|
(4)
|
Includes tenants paying rent for executed leases as of
December 31, 2014
.
|
|
(5)
|
Anchors and Junior Anchors listed are attached to the Malls or are in freestanding locations adjacent to the Malls.
|
|
(6)
|
This Property is owned in an unconsolidated joint venture.
|
|
(7)
|
CoolSprings Galleria - The former Sears building is under redevelopment and will feature H&M, a Belk Men and Children's store and others at its opening in 2015.
|
|
(8)
|
H&M is scheduled to open stores at Cross Creek Mall, Coastal Grand-Myrtle Beach, Jefferson Mall and Volusia Mall in 2015.
|
|
(9)
|
St. Clair Square - We are the lessee under a ground lease for 20 acres. Assuming the exercise of available renewal options, at our election, the ground lease expires January 31, 2073. The rental amount is $40,500 per year. In addition to base rent, the landlord receives 0.25% of Dillard's sales in excess of $16,200,000.
|
|
(10)
|
Brookfield Square - The annual ground rent for 2014 was $195,108.
|
|
(11)
|
EastGate Mall - Ground rent for the Dillard's parcel that extends through January 2022 is $24,000 per year.
|
|
(12)
|
Meridian Mall - We are the lessee under several ground leases in effect through March 2067, with extension options. Fixed rent is $18,700 per year plus 3% to 4% of all rents.
|
|
(13)
|
Meridian Mall - Gordman's is under development and scheduled to open in 2015.
|
|
(14)
|
The Outlet Shoppes of the Bluegrass opened in July 2014. It is included in Tier 2 based on a projection of sales for a full calendar year.
|
|
(15)
|
Pearland Town Center is a mixed-use center which combines retail, hotel, office and residential components. For segment reporting purposes, the retail portion of the center is classified in Malls, the office portion is classified in Office Buildings, and the hotel and residential portions are classified as Other.
|
|
(16)
|
Bonita Lakes Mall - We are the lessee under a ground lease for 82 acres, which extends through June 2035, plus one 25-year renewal option. The annual ground rent for 2014 was $38,946, increasing by an average of 3% each year.
|
|
(17)
|
Operational metrics have been excluded for Chesterfield Mall and Wausau Center, due to repositioning of these Properties.
|
|
(18)
|
Hickory Point Mall - Hobby Lobby is scheduled to open in 2015 in the former JC Penney's space.
|
|
(19)
|
Janesville Mall - Dick's Sporting Goods is scheduled to open in 2015 in the former JC Penney's space.
|
|
(20)
|
Regency Mall - We expect the former Sears' space to go under redevelopment in 2015 as a lease with a sporting goods retailer is out for signature.
|
|
(21)
|
Stroud Mall - We are the lessee under a ground lease, which extends through July 2089. The current rental amount is $60,000 per year, increasing by $10,000 every ten years through 2059. An additional $100,000 is paid every 10 years.
|
|
(22)
|
Walnut Square - We are the lessee under several ground leases. Assuming the exercise of renewal options available, at our election, the ground lease expires March 14, 2078. The rental amount is $149,450 per year. In addition to base rent, the landlord receives 20% of the percentage rents collected. The Company has a right of first refusal to purchase the fee.
|
|
(23)
|
Wausau Center - Ground rent is $76,000 per year plus 10% of net taxable cash flow.
|
|
(24)
|
WestGate Mall - We are the lessee under several ground leases for approximately 53% of the underlying land. Assuming the exercise of renewal options available, at our election, the ground lease expires October 31, 2084. The rental amount is $130,025 per year. In addition to base rent, the landlord receives 20% of the percentage rents collected. The Company has a right of first refusal to purchase the fee.
|
|
(25)
|
Mall stores sales per square foot and occupancy percentage are not applicable as the steps taken to reposition Non-core and Lender Malls lead to metrics which do not provide relevant information related to the condition of these Properties.
|
|
Name
|
|
Property
|
|
Location
|
|
Belk Home Store
|
|
Friendly Shopping Center
|
|
Greensboro, NC
|
|
Burlington
|
|
Northgate Mall
|
|
Chattanooga, TN
|
|
Dick's Sporting Goods
|
|
Monroeville Mall
|
|
Pittsburgh, PA
|
|
Forever 21
|
|
Monroeville Mall
|
|
Pittsburgh, PA
|
|
H&M
|
|
Asheville Mall
|
|
Asheville, NC
|
|
H&M
|
|
Brookfield Square
|
|
Brookfield, WI
|
|
H&M
|
|
Burnsville Center
|
|
Burnsville, MN
|
|
H&M
|
|
Fayette Mall
|
|
Lexington, KY
|
|
H&M
|
|
Meridian Mall
|
|
Lansing, MI
|
|
H&M
|
|
The Outlet Shoppes at El Paso
|
|
El Paso, TX
|
|
Michael's
|
|
Parkdale Mall
|
|
Beaumont, TX
|
|
Ross
|
|
Hickory Point Mall
|
|
Decatur, IL
|
|
T.J. Maxx
|
|
College Square
|
|
Morristown, TN
|
|
|
|
|
Number of Stores
|
|
Gross Leasable Area
|
|||||||||||
|
Anchor
|
|
Mall
Leased
|
|
Anchor
Owned
|
|
Total
|
|
Mall
Leased
|
|
Anchor
Owned
|
|
Total
|
||||
|
JC Penney
(1)
|
|
31
|
|
31
|
|
62
|
|
3,152,291
|
|
|
3,932,091
|
|
|
7,084,382
|
|
|
|
Sears
(2)
|
|
19
|
|
36
|
|
55
|
|
2,140,509
|
|
|
5,278,156
|
|
|
7,418,665
|
|
|
|
Dillard's
(3)
|
|
5
|
|
41
|
|
46
|
|
661,356
|
|
|
5,789,039
|
|
|
6,450,395
|
|
|
|
Macy's
(4)
|
|
13
|
|
28
|
|
41
|
|
1,672,270
|
|
|
4,428,460
|
|
|
6,100,730
|
|
|
|
Belk
(5)
|
|
7
|
|
20
|
|
27
|
|
654,905
|
|
|
2,517,255
|
|
|
3,172,160
|
|
|
|
Bon-Ton:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bon-Ton
|
|
2
|
|
1
|
|
3
|
|
186,824
|
|
|
131,915
|
|
|
318,739
|
|
|
|
Bergner's
(6)
|
|
1
|
|
2
|
|
3
|
|
128,330
|
|
|
257,071
|
|
|
385,401
|
|
|
|
Boston Store
(7)
|
|
1
|
|
4
|
|
5
|
|
96,000
|
|
|
599,280
|
|
|
695,280
|
|
|
|
Carson's
|
|
2
|
|
—
|
|
2
|
|
219,190
|
|
|
—
|
|
|
219,190
|
|
|
|
Herberger's
|
|
2
|
|
—
|
|
2
|
|
144,968
|
|
|
—
|
|
|
144,968
|
|
|
|
Younkers
(8)
|
|
3
|
|
2
|
|
5
|
|
232,637
|
|
|
206,695
|
|
|
439,332
|
|
|
|
Elder-Beerman
|
|
1
|
|
—
|
|
1
|
|
60,092
|
|
|
—
|
|
|
60,092
|
|
|
|
Bon-Ton Subtotal
|
|
12
|
|
9
|
|
21
|
|
1,068,041
|
|
|
1,194,961
|
|
|
2,263,002
|
|
|
|
AMC Theaters
|
|
1
|
|
—
|
|
1
|
|
59,491
|
|
|
—
|
|
|
59,491
|
|
|
|
BB&T
|
|
—
|
|
1
|
|
1
|
|
—
|
|
|
60,000
|
|
|
60,000
|
|
|
|
BJ's Wholesale Club
|
|
1
|
|
—
|
|
1
|
|
85,188
|
|
|
—
|
|
|
85,188
|
|
|
|
Boscov's
|
|
—
|
|
1
|
|
1
|
|
—
|
|
|
150,000
|
|
|
150,000
|
|
|
|
Burlington Coat Factory
|
|
2
|
|
—
|
|
2
|
|
143,013
|
|
|
—
|
|
|
143,013
|
|
|
|
Carousel Cinemas
|
|
1
|
|
—
|
|
1
|
|
52,000
|
|
|
—
|
|
|
52,000
|
|
|
|
|
|
|
Number of Stores
|
|
Gross Leasable Area
|
|||||||||||
|
Anchor
|
|
Mall
Leased
|
|
Anchor
Owned
|
|
Total
|
|
Mall
Leased
|
|
Anchor
Owned
|
|
Total
|
||||
|
Cinemark Theater
|
|
4
|
|
—
|
|
4
|
|
240,271
|
|
|
—
|
|
|
240,271
|
|
|
|
Dick's Sporting Goods
|
|
11
|
|
—
|
|
11
|
|
690,638
|
|
|
—
|
|
|
690,638
|
|
|
|
Dunham Sports
|
|
1
|
|
—
|
|
1
|
|
60,200
|
|
|
—
|
|
|
60,200
|
|
|
|
Forever 21
|
|
1
|
|
1
|
|
2
|
|
77,500
|
|
|
57,500
|
|
|
135,000
|
|
|
|
Garden Ridge
|
|
—
|
|
1
|
|
1
|
|
—
|
|
|
124,700
|
|
|
124,700
|
|
|
|
Gordman's
|
|
1
|
|
—
|
|
1
|
|
59,360
|
|
|
—
|
|
|
59,360
|
|
|
|
Grande Cinemas
|
|
1
|
|
—
|
|
1
|
|
60,400
|
|
|
—
|
|
|
60,400
|
|
|
|
Harris Teeter
|
|
—
|
|
1
|
|
1
|
|
—
|
|
|
72,757
|
|
|
72,757
|
|
|
|
Hobby Lobby
|
|
1
|
|
—
|
|
1
|
|
52,500
|
|
|
—
|
|
|
52,500
|
|
|
|
I. Keating Furniture
|
|
1
|
|
—
|
|
1
|
|
103,994
|
|
|
—
|
|
|
103,994
|
|
|
|
Kohl's
|
|
4
|
|
2
|
|
6
|
|
357,091
|
|
|
132,000
|
|
|
489,091
|
|
|
|
Liberty University
|
|
—
|
|
1
|
|
1
|
|
—
|
|
|
113,074
|
|
|
113,074
|
|
|
|
Nordstrom
(9)
|
|
—
|
|
2
|
|
2
|
|
—
|
|
|
385,000
|
|
|
385,000
|
|
|
|
Regal Cinemas
|
|
3
|
|
—
|
|
3
|
|
198,542
|
|
|
—
|
|
|
198,542
|
|
|
|
Scheel's All Sports
|
|
2
|
|
—
|
|
2
|
|
200,536
|
|
|
—
|
|
|
200,536
|
|
|
|
Sleep Inn & Suites
|
|
1
|
|
—
|
|
1
|
|
123,506
|
|
|
—
|
|
|
123,506
|
|
|
|
Target
|
|
1
|
|
2
|
|
3
|
|
100,000
|
|
|
225,396
|
|
|
325,396
|
|
|
|
Von Maur
|
|
—
|
|
2
|
|
2
|
|
—
|
|
|
233,280
|
|
|
233,280
|
|
|
|
Wehrenberg Theaters
|
|
1
|
|
—
|
|
1
|
|
56,000
|
|
|
—
|
|
|
56,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Vacant Anchors:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Vacant JC Penney
|
|
1
|
|
1
|
|
2
|
|
85,756
|
|
|
173,124
|
|
|
258,880
|
|
|
|
Vacant Sears
(10)
|
|
—
|
|
2
|
|
2
|
|
—
|
|
|
189,268
|
|
|
189,268
|
|
|
|
Vacant Shopko
|
|
1
|
|
1
|
|
2
|
|
23,636
|
|
|
90,000
|
|
|
113,636
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Vacant Anchors Under Development:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Vacant JC Penney
(11)
|
|
1
|
|
—
|
|
1
|
|
100,659
|
|
|
—
|
|
|
100,659
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Current Developments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Gordman's
(12)
|
|
1
|
|
—
|
|
1
|
|
50,000
|
|
|
—
|
|
|
50,000
|
|
|
|
Total Anchors
|
|
129
|
|
183
|
|
312
|
|
12,329,653
|
|
|
25,146,061
|
|
|
37,475,714
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
(1)
|
Of the 31 stores owned by JC Penney, 5 are subject to ground lease payments to the Company.
|
|
(2)
|
Of the 36 stores owned by Sears, 3 are subject to ground lease payments to the Company.
|
|
(3)
|
Of the 41 stores owned by Dillard's, 4 are subject to ground lease payments to the Company.
|
|
(4)
|
Of the 28 stores owned by Macy's, 6 are subject to ground lease payments to the Company.
|
|
(5)
|
Of the 20 stores owned by Belk, 1 is subject to ground lease payments to the Company.
|
|
(6)
|
Of the 2 stores owned by Bergner's, 1 is subject to ground lease payments to the Company.
|
|
(7)
|
Of the 4 stores owned by Boston Store, 1 is subject to ground lease payments to the Company.
|
|
(8)
|
Of the 2 stores owned by Younkers, 1 is subject to ground lease payments to the Company.
|
|
(9)
|
Of the 2 stores owned by Nordstrom, 1 is subject to ground lease payments to the Company.
|
|
(10)
|
At Regency Mall, we expect the former Sears' space to go under redevelopment in 2015 as a lease with a sporting goods retailer is out for signature.
|
|
(11)
|
Hobby Lobby is scheduled to open in 2015 in the former JC Penney's space at Hickory Point Mall.
|
|
(12)
|
Gordman's is under development at Meridian Mall and scheduled to open in 2015.
|
|
|
|
Number of Stores
|
|
Gross Leasable Area
|
|||||||||||
|
Junior Anchor
|
|
Mall
Leased
|
|
Anchor
Owned
|
|
Total
|
|
Mall
Leased
|
|
Anchor
Owned
|
|
Total
|
|||
|
A'GACI
|
|
1
|
|
—
|
|
1
|
|
28,000
|
|
|
—
|
|
|
28,000
|
|
|
Ashley Furniture HomeStores
|
|
1
|
|
—
|
|
1
|
|
26,439
|
|
|
—
|
|
|
26,439
|
|
|
Barnes & Noble
|
|
14
|
|
—
|
|
14
|
|
410,351
|
|
|
—
|
|
|
410,351
|
|
|
Beall's
|
|
5
|
|
—
|
|
5
|
|
193,209
|
|
|
—
|
|
|
193,209
|
|
|
Bed, Bath & Beyond
|
|
6
|
|
—
|
|
6
|
|
179,915
|
|
|
—
|
|
|
179,915
|
|
|
Best Buy
|
|
1
|
|
—
|
|
1
|
|
34,262
|
|
|
—
|
|
|
34,262
|
|
|
Books A Million
|
|
1
|
|
—
|
|
1
|
|
20,642
|
|
|
—
|
|
|
20,642
|
|
|
Carmike Cinemas
|
|
6
|
|
—
|
|
6
|
|
235,144
|
|
|
—
|
|
|
235,144
|
|
|
Cinemark Theater
|
|
4
|
|
—
|
|
4
|
|
159,368
|
|
|
—
|
|
|
159,368
|
|
|
Cohn Furniture
|
|
1
|
|
—
|
|
1
|
|
20,030
|
|
|
—
|
|
|
20,030
|
|
|
Dave & Buster's
|
|
1
|
|
—
|
|
1
|
|
30,004
|
|
|
—
|
|
|
30,004
|
|
|
Dick's Sporting Goods
|
|
5
|
|
—
|
|
5
|
|
216,625
|
|
|
—
|
|
|
216,625
|
|
|
Dunham Sports
|
|
1
|
|
—
|
|
1
|
|
35,368
|
|
|
—
|
|
|
35,368
|
|
|
Encore
|
|
6
|
|
—
|
|
6
|
|
153,653
|
|
|
—
|
|
|
153,653
|
|
|
Foot Locker
|
|
1
|
|
—
|
|
1
|
|
22,847
|
|
|
—
|
|
|
22,847
|
|
|
GameWorks
|
|
1
|
|
—
|
|
1
|
|
21,295
|
|
|
—
|
|
|
21,295
|
|
|
Goody's
|
|
2
|
|
—
|
|
2
|
|
61,358
|
|
|
—
|
|
|
61,358
|
|
|
Gordman's
|
|
2
|
|
—
|
|
2
|
|
96,979
|
|
|
—
|
|
|
96,979
|
|
|
H&M
|
|
11
|
|
—
|
|
11
|
|
233,546
|
|
|
—
|
|
|
233,546
|
|
|
HH Gregg
|
|
1
|
|
1
|
|
2
|
|
25,000
|
|
|
33,887
|
|
|
58,887
|
|
|
Jo-Ann Fabrics
|
|
1
|
|
—
|
|
1
|
|
22,659
|
|
|
—
|
|
|
22,659
|
|
|
Joe Brand
|
|
1
|
|
—
|
|
1
|
|
29,413
|
|
|
—
|
|
|
29,413
|
|
|
Kaplan College
|
|
1
|
|
—
|
|
1
|
|
30,294
|
|
|
—
|
|
|
30,294
|
|
|
Michael's
|
|
1
|
|
—
|
|
1
|
|
20,076
|
|
|
—
|
|
|
20,076
|
|
|
Old Navy
|
|
1
|
|
—
|
|
1
|
|
20,257
|
|
|
—
|
|
|
20,257
|
|
|
Pay Half
|
|
1
|
|
—
|
|
1
|
|
25,764
|
|
|
—
|
|
|
25,764
|
|
|
Planet Fitness
|
|
1
|
|
—
|
|
1
|
|
23,107
|
|
|
—
|
|
|
23,107
|
|
|
REI
|
|
1
|
|
—
|
|
1
|
|
24,427
|
|
|
—
|
|
|
24,427
|
|
|
Regal Cinemas
|
|
1
|
|
—
|
|
1
|
|
23,360
|
|
|
—
|
|
|
23,360
|
|
|
Ross
|
|
4
|
|
—
|
|
4
|
|
100,277
|
|
|
—
|
|
|
100,277
|
|
|
Saks Fifth Avenue OFF 5TH
|
|
3
|
|
—
|
|
3
|
|
76,313
|
|
|
—
|
|
|
76,313
|
|
|
Schuler Books
|
|
1
|
|
—
|
|
1
|
|
24,116
|
|
|
—
|
|
|
24,116
|
|
|
2nd & Charles
|
|
1
|
|
—
|
|
1
|
|
23,538
|
|
|
—
|
|
|
23,538
|
|
|
Sports Authority
(1)
|
|
1
|
|
1
|
|
2
|
|
24,750
|
|
|
42,085
|
|
|
66,835
|
|
|
Stein Mart
|
|
1
|
|
—
|
|
1
|
|
30,463
|
|
|
—
|
|
|
30,463
|
|
|
Steinhafels
|
|
1
|
|
—
|
|
1
|
|
28,828
|
|
|
—
|
|
|
28,828
|
|
|
The Rush Fitness Complex
|
|
1
|
|
—
|
|
1
|
|
30,566
|
|
|
—
|
|
|
30,566
|
|
|
Tilt
|
|
1
|
|
—
|
|
1
|
|
22,484
|
|
|
—
|
|
|
22,484
|
|
|
T.J. Maxx
|
|
4
|
|
1
|
|
5
|
|
113,201
|
|
|
24,000
|
|
|
137,201
|
|
|
United Artists Theatre
|
|
2
|
|
—
|
|
2
|
|
59,180
|
|
|
—
|
|
|
59,180
|
|
|
V-Stock
|
|
3
|
|
—
|
|
3
|
|
95,098
|
|
|
—
|
|
|
95,098
|
|
|
Whole Foods
|
|
—
|
|
1
|
|
1
|
|
—
|
|
|
34,320
|
|
|
34,320
|
|
|
XXI Forever / Forever 21
|
|
8
|
|
—
|
|
8
|
|
206,714
|
|
|
—
|
|
|
206,714
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Vacant Junior Anchors:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Vacant Steve & Barry's
|
|
3
|
|
—
|
|
3
|
|
96,812
|
|
|
—
|
|
|
96,812
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
Number of Stores
|
|
Gross Leasable Area
|
|||||||||||
|
Junior Anchor
|
|
Mall
Leased
|
|
Anchor
Owned
|
|
Total
|
|
Mall
Leased
|
|
Anchor
Owned
|
|
Total
|
|||
|
Current Developments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Belk
(2)
|
|
1
|
|
—
|
|
1
|
|
49,865
|
|
|
—
|
|
|
49,865
|
|
|
Dick's Sporting Goods
(3)
|
|
1
|
|
—
|
|
1
|
|
45,017
|
|
|
—
|
|
|
45,017
|
|
|
H&M
(2) (4)
|
|
5
|
|
—
|
|
5
|
|
110,472
|
|
|
—
|
|
|
110,472
|
|
|
Total Junior Anchors
|
|
121
|
|
4
|
|
125
|
|
3,561,086
|
|
|
134,292
|
|
|
3,695,378
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
(1)
|
The one store owned by Sports Authority is subject to ground lease payments to the Company.
|
|
(2)
|
The former Sears building at CoolSprings Galleria is under redevelopment and will include a Belk store, H&M and others at its opening in 2015.
|
|
(3)
|
Dick's Sporting Goods will open in 2015 in the former JC Penney's space at Janesville Mall.
|
|
(4)
|
H&M is scheduled to open stores at Cross Creek Mall, Coastal Grand-Myrtle Beach, Jefferson Mall and Volusia Mall in 2015.
|
|
Year Ending
December 31,
|
|
Number of
Leases
Expiring
|
|
Annualized
Gross Rent
(1)
|
|
GLA of
Expiring
Leases
|
|
Average
Annualized
Gross Rent
Per Square
Foot
|
|
Expiring
Leases as % of
Total
Annualized
Gross Rent
(2)
|
|
Expiring
Leases as a %
of Total Leased
GLA
(3)
|
|||||
|
2015
|
|
1,580
|
|
$
|
120,753,000
|
|
|
3,854,000
|
|
|
$
|
31.33
|
|
|
15.7%
|
|
19.4%
|
|
2016
|
|
969
|
|
104,576,000
|
|
|
2,641,000
|
|
|
39.60
|
|
|
13.6%
|
|
13.3%
|
||
|
2017
|
|
851
|
|
96,681,000
|
|
|
2,355,000
|
|
|
41.06
|
|
|
12.6%
|
|
11.9%
|
||
|
2018
|
|
754
|
|
97,604,000
|
|
|
2,297,000
|
|
|
42.49
|
|
|
12.7%
|
|
11.6%
|
||
|
2019
|
|
527
|
|
68,913,000
|
|
|
1,698,000
|
|
|
40.58
|
|
|
9.0%
|
|
8.6%
|
||
|
2020
|
|
333
|
|
47,308,000
|
|
|
1,130,000
|
|
|
41.85
|
|
|
6.1%
|
|
5.7%
|
||
|
2021
|
|
325
|
|
44,783,000
|
|
|
1,076,000
|
|
|
41.60
|
|
|
5.8%
|
|
5.4%
|
||
|
2022
|
|
334
|
|
48,744,000
|
|
|
1,157,000
|
|
|
42.11
|
|
|
6.3%
|
|
5.8%
|
||
|
2023
|
|
380
|
|
60,536,000
|
|
|
1,369,000
|
|
|
44.23
|
|
|
7.9%
|
|
6.9%
|
||
|
2024
|
|
403
|
|
55,645,000
|
|
|
1,483,000
|
|
|
37.51
|
|
|
7.2%
|
|
7.5%
|
||
|
(1)
|
Total annualized gross rent, including recoverable common area expenses and real estate taxes, in effect at
December 31, 2014
for expiring leases that were executed as of
December 31, 2014
.
|
|
(2)
|
Total annualized gross rent, including recoverable common area expenses and real estate taxes, of expiring leases as a percentage of the total annualized gross rent of all leases that were executed as of
December 31, 2014
.
|
|
(3)
|
Total GLA of expiring leases as a percentage of the total GLA of all leases that were executed as of
December 31, 2014
.
|
|
|
|
Year Ended December 31,
(1)
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Mall store sales (in millions)
|
|
$
|
5,539.47
|
|
|
$
|
5,598.49
|
|
|
$
|
5,767.43
|
|
|
Minimum rents
|
|
8.63
|
%
|
|
8.58
|
%
|
|
8.29
|
%
|
|||
|
Percentage rents
|
|
0.54
|
%
|
|
0.59
|
%
|
|
0.62
|
%
|
|||
|
Tenant reimbursements
(2)
|
|
3.79
|
%
|
|
3.65
|
%
|
|
3.67
|
%
|
|||
|
Mall tenant occupancy costs
|
|
12.96
|
%
|
|
12.82
|
%
|
|
12.58
|
%
|
|||
|
(1)
|
In certain cases, we own less than a 100% interest in the Malls. The information in this table is based on 100% of the applicable amounts and has not been adjusted for our ownership share.
|
|
(2)
|
Represents reimbursements for real estate taxes, insurance, common area maintenance charges, marketing and certain capital expenditures.
|
|
Associated Center / Location
|
|
Year of Opening/ Most Recent Expansion
|
|
Company's
Ownership
|
|
Total GLA
(1)
|
|
Total
Leasable
GLA
(2)
|
|
Percentage
GLA
Occupied
(3)
|
|
Anchors & Junior Anchors
|
||||
|
Annex at Monroeville
Pittsburgh, PA |
|
1986
|
|
100
|
%
|
|
186,367
|
|
|
186,367
|
|
|
N/A
(4)
|
|
|
Burlington Coat Factory
|
|
Bonita Lakes Crossing
(5)
Meridian, MS
|
|
1997/1999
|
|
100
|
%
|
|
147,518
|
|
|
147,518
|
|
|
77
|
%
|
|
Ashley Home Store,
T.J. Maxx
|
|
Chapel Hill Suburban
Akron, OH
|
|
1969
|
|
100
|
%
|
|
116,843
|
|
|
116,843
|
|
|
93
|
%
|
|
Roses
|
|
Coastal Grand Crossing
(6)
Myrtle Beach, SC
|
|
2005
|
|
50
|
%
|
|
35,013
|
|
|
35,013
|
|
|
97
|
%
|
|
PetSmart
|
|
CoolSprings Crossing
Nashville, TN |
|
1992
|
|
100
|
%
|
|
167,475
|
|
|
63,015
|
|
|
87
|
%
|
|
American Signature
(7)
, HH Gregg
(8)
, Target
(7)
, Toys R Us
(7)
, Whole Foods
(8)
|
|
Courtyard at Hickory Hollow
Nashville, TN |
|
1979
|
|
100
|
%
|
|
70,400
|
|
|
70,400
|
|
|
87
|
%
|
|
Carmike Cinema
|
|
Associated Center / Location
|
|
Year of Opening/ Most Recent Expansion
|
|
Company's
Ownership
|
|
Total GLA
(1)
|
|
Total
Leasable
GLA
(2)
|
|
Percentage
GLA
Occupied
(3)
|
|
Anchors & Junior Anchors
|
||||
|
EastGate Crossing
Cincinnati, OH |
|
1991 / 2012
|
|
100
|
%
|
|
198,224
|
|
|
174,740
|
|
|
99
|
%
|
|
Ashley Home Furniture, Kroger, Marshall's, Office Max
(7)
|
|
Foothills Plaza
Maryville, TN
|
|
1983/1986
|
|
100
|
%
|
|
46,984
|
|
|
46,984
|
|
|
N/A
(9)
|
|
|
None
|
|
Frontier Square
Cheyenne, WY |
|
1985
|
|
100
|
%
|
|
186,552
|
|
|
16,527
|
|
|
100
|
%
|
|
PETCO
(10)
, Ross
(10)
, Target
(7)
, T.J. Maxx
(10)
|
|
Governor's Square Plaza
(6)
Clarksville, TN
|
|
1985/1988
|
|
50
|
%
|
|
214,630
|
|
|
71,703
|
|
|
100
|
%
|
|
Bed Bath & Beyond, Premier Medical Group, Target
(7)
|
|
Gunbarrel Pointe
Chattanooga, TN |
|
2000
|
|
100
|
%
|
|
273,918
|
|
|
147,918
|
|
|
100
|
%
|
|
Earthfare, Kohl's,
Target
(7)
|
|
Hamilton Corner
Chattanooga, TN |
|
1990/2005
|
|
90
|
%
|
|
67,351
|
|
|
67,351
|
|
|
81
|
%
|
|
None
|
|
Hamilton Crossing
Chattanooga, TN |
|
1987/2005
|
|
92
|
%
|
|
191,945
|
|
|
98,832
|
|
|
100
|
%
|
|
HomeGoods
(11)
,
Michaels
(11)
,
T.J. Maxx, Toys R Us
(7)
|
|
Harford Annex
Bel Air, MD |
|
1973/2003
|
|
100
|
%
|
|
107,656
|
|
|
107,656
|
|
|
100
|
%
|
|
Best Buy, Office Depot, PetSmart
|
|
The Landing at Arbor Place
Atlanta (Douglasville), GA |
|
1999
|
|
100
|
%
|
|
162,954
|
|
|
85,267
|
|
|
53
|
%
|
|
Toys R Us
(7)
|
|
Layton Hills Convenience Center
Layton, UT |
|
1980
|
|
100
|
%
|
|
89,962
|
|
|
89,962
|
|
|
93
|
%
|
|
None
|
|
Layton Hills Plaza
Layton, UT |
|
1989
|
|
100
|
%
|
|
18,808
|
|
|
18,808
|
|
|
100
|
%
|
|
None
|
|
Parkdale Crossing
Beaumont, TX |
|
2002
|
|
100
|
%
|
|
80,076
|
|
|
80,076
|
|
|
100
|
%
|
|
Barnes & Noble
|
|
The Plaza at Fayette
Lexington, KY |
|
2006
|
|
100
|
%
|
|
190,207
|
|
|
190,207
|
|
|
97
|
%
|
|
Cinemark, Gordman's
|
|
The Shoppes at Hamilton Place
Chattanooga, TN |
|
2003
|
|
92
|
%
|
|
131,274
|
|
|
131,274
|
|
|
96
|
%
|
|
Bed Bath & Beyond, Marshall's, Ross
|
|
The Shoppes at St. Clair Square
Fairview Heights, IL |
|
2007
|
|
100
|
%
|
|
84,383
|
|
|
84,383
|
|
|
94
|
%
|
|
Barnes & Noble
|
|
Sunrise Commons
Brownsville, TX |
|
2001
|
|
100
|
%
|
|
201,960
|
|
|
100,515
|
|
|
100
|
%
|
|
K-Mart
(7)
, Marshall's, Ross
|
|
The Terrace
Chattanooga, TN |
|
1997
|
|
92
|
%
|
|
156,612
|
|
|
156,612
|
|
|
100
|
%
|
|
Academy Sports
|
|
West Towne Crossing
Madison, WI |
|
1980
|
|
100
|
%
|
|
438,362
|
|
|
146,465
|
|
|
100
|
%
|
|
Barnes & Noble, Best Buy, Cub Foods
(7)
,
Kohl's
(7)
, Nordstrom Rack, Office Max
(7)
, Savers, Shopko
(7)
|
|
WestGate Crossing
Spartanburg, SC |
|
1985/1999
|
|
100
|
%
|
|
158,200
|
|
|
158,200
|
|
|
71
|
%
|
|
Hamricks, Jo-Ann Fabrics & Crafts
|
|
Westmoreland Crossing
Greensburg, PA |
|
2002
|
|
100
|
%
|
|
280,570
|
|
|
280,570
|
|
|
100
|
%
|
|
Carmike Cinema, Dick's Sporting Goods,
Levin Furniture,
Michaels
(12)
,
T.J. Maxx
(12)
|
|
York Town Center
(6)
York, PA
|
|
2007
|
|
50
|
%
|
|
282,882
|
|
|
282,882
|
|
|
100
|
%
|
|
Bed Bath & Beyond, Best Buy, Christmas Tree Shops, Dick's Sporting Goods, Ross, Staples
|
|
Total Associated Centers
|
|
|
|
|
|
|
4,287,126
|
|
|
3,156,088
|
|
|
94
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-core and Lender Associated Centers
|
|
|
|
|
|
|
|
|
||||||||
|
Madison Plaza
Huntsville, AL |
|
1984
|
|
100
|
%
|
|
153,503
|
|
|
99,108
|
|
|
N/A
(13)
|
|
|
Haverty's
|
|
Triangle Town Place
(6)
Raleigh, NC
|
|
2004
|
|
50
|
%
|
|
149,471
|
|
|
149,471
|
|
|
N/A
(13)
|
|
|
Bed Bath & Beyond, Dick's Sporting Goods, DSW Shoes
|
|
Total Non-core and Lender Associated Centers
|
|
|
|
302,974
|
|
|
248,579
|
|
|
|
|
|
||||
|
(1)
|
Includes total square footage of the Anchors (whether owned or leased by the Anchor) and shops. Does not include future expansion areas.
|
|
(2)
|
Includes leasable Anchors.
|
|
(3)
|
Includes tenants paying rent for executed leases as of
December 31, 2014
, including leased Anchors.
|
|
(4)
|
Annex at Monroeville - Excluded from occupancy metrics as under major redevelopment for space formerly occupied by Dick's Sporting Goods, which relocated to Monroeville Mall in 2014.
|
|
(5)
|
Bonita Lakes Crossing - We are the lessee under a ground lease for 34 acres, which extends through June 2035, including one 25-year renewal option. The annual rent at
December 31, 2014
was $27,064, increasing by an average of 3% each year.
|
|
(6)
|
This Property is owned in an unconsolidated joint venture.
|
|
(7)
|
Owned by the tenant.
|
|
(8)
|
CoolSprings Crossing - Space is owned by SM Newco Franklin LLC, an affiliate of Developers Diversified, and subleased to HH Gregg and Whole Foods (vacant).
|
|
(9)
|
Foothills Plaza - The expansion portion of this Associated Center was sold in 2014. Occupancy metrics have been excluded due to significant redevelopment for remaining space which will be redeveloped for a Kroger SuperCenter in 2015.
|
|
(10)
|
Frontier Square - Space is owned by 1639 11th Street Associates and subleased to PETCO, Ross, and T.J. Maxx.
|
|
(11)
|
Hamilton Crossing - Space is owned by Schottenstein Property Group and subleased to HomeGoods and Michaels.
|
|
(12)
|
Westmoreland Crossing - Space is owned by Schottenstein Property Group and subleased to Michaels and T.J. Maxx.
|
|
(13)
|
Madison Plaza and Triangle Town Place - Occupancy metrics are excluded due to classification as a Non-core/Lender Property.
|
|
Year Ending
December 31,
|
|
Number of
Leases
Expiring
|
|
Annualized
Gross Rent
(1)
|
|
GLA of
Expiring
Leases
|
|
Average
Annualized
Gross Rent
Per Square
Foot
|
|
Expiring
Leases as % of
Total
Annualized
Gross Rent
(2)
|
|
Expiring
Leases as %
of Total Leased
GLA
(3)
|
|||||
|
2015
|
|
31
|
|
$
|
2,883,000
|
|
|
169,000
|
|
|
$
|
17.06
|
|
|
6.3%
|
|
5.3%
|
|
2016
|
|
37
|
|
5,516,000
|
|
|
401,000
|
|
|
13.76
|
|
|
12.1%
|
|
12.6%
|
||
|
2017
|
|
51
|
|
6,676,000
|
|
|
401,000
|
|
|
16.63
|
|
|
14.6%
|
|
12.6%
|
||
|
2018
|
|
41
|
|
6,395,000
|
|
|
379,000
|
|
|
16.89
|
|
|
14.0%
|
|
11.9%
|
||
|
2019
|
|
31
|
|
4,851,000
|
|
|
340,000
|
|
|
14.29
|
|
|
10.6%
|
|
10.7%
|
||
|
2020
|
|
27
|
|
4,072,000
|
|
|
345,000
|
|
|
11.81
|
|
|
8.9%
|
|
10.8%
|
||
|
2021
|
|
13
|
|
3,303,000
|
|
|
231,000
|
|
|
14.27
|
|
|
7.2%
|
|
7.3%
|
||
|
2022
|
|
22
|
|
4,375,000
|
|
|
337,000
|
|
|
12.99
|
|
|
9.6%
|
|
10.6%
|
||
|
2023
|
|
8
|
|
1,606,000
|
|
|
82,000
|
|
|
19.70
|
|
|
3.5%
|
|
2.6%
|
||
|
2024
|
|
14
|
|
2,276,000
|
|
|
100,000
|
|
|
22.81
|
|
|
5.0%
|
|
3.1%
|
||
|
(1)
|
Total annualized gross rent, including recoverable common area expenses and real estate taxes, in effect at
December 31, 2014
for expiring leases that were executed as of
December 31, 2014
.
|
|
(2)
|
Total annualized gross rent, including recoverable common area expenses and real estate taxes, of expiring leases as a percentage of the total annualized gross rent of all leases that were executed as of
December 31, 2014
.
|
|
(3)
|
Total GLA of expiring leases as a percentage of the total GLA of all leases that were executed as of
December 31, 2014
.
|
|
Community Center / Location
|
|
Year of Opening/ Most Recent Expansion
|
|
Company's Ownership
|
|
Total
GLA
(1)
|
|
Total
Leasable
GLA
(2)
|
|
Percentage
GLA
Occupied
(3)
|
|
Anchors & Junior Anchors
|
||||
|
Cobblestone Village at Palm Coast
Palm Coast, FL
|
|
2007
|
|
100
|
%
|
|
96,891
|
|
|
22,876
|
|
|
98
|
%
|
|
Belk
(4)
|
|
The Crossings at Marshalls Creek
Middle Smithfield, PA
|
|
2013
|
|
100
|
%
|
|
86,343
|
|
|
86,343
|
|
|
94
|
%
|
|
Price Chopper
|
|
The Forum at Grandview
Madison, MS
|
|
2010/2012
|
|
75
|
%
|
|
191,582
|
|
|
191,582
|
|
|
100
|
%
|
|
Best Buy, Dick’s Sporting Goods, HomeGoods, Michaels, Stein Mart
|
|
Fremaux Town Center
(5)
Slidell, LA
|
|
2014
|
|
65
|
%
|
|
264,867
|
|
|
264,867
|
|
|
99
|
%
|
|
Best Buy, Dick's Sporting Goods, Kohl's, Michael's, T.J. Maxx
|
|
Hammock Landing
(5)
West Melbourne, FL
|
|
2009/2014
|
|
50
|
%
|
|
390,896
|
|
|
253,895
|
|
|
94
|
%
|
|
Carmike Cinema, HH Gregg, Kohl's
(4)
, Marshall's, Michaels, Ross, Target
(4)
|
|
High Pointe Commons
(5)
Harrisburg, PA
|
|
2006/2008
|
|
50
|
%
|
|
330,913
|
|
|
107,910
|
|
|
100
|
%
|
|
Christmas Tree Shops, JC Penney
(4)
, Target
(4)
|
|
The Pavilion at Port Orange
(5)
Port Orange, FL
|
|
2010
|
|
50
|
%
|
|
297,094
|
|
|
229,695
|
|
|
96
|
%
|
|
Belk, Hollywood Theaters, Marshall's, Michaels
|
|
The Promenade
D'Iberville, MS
|
|
2009/2014
|
|
85
|
%
|
|
593,007
|
|
|
376,047
|
|
|
99
|
%
|
|
Ashley Home Furniture, Bed Bath & Beyond, Best Buy, Dick's Sporting Goods, Kohl's
(4)
, Marshall's, Michaels, Ross, Target
(4)
|
|
Renaissance Center
(5)
Durham, NC
|
|
2003/2007
|
|
50
|
%
|
|
314,693
|
|
|
314,693
|
|
|
96
|
%
|
|
Best Buy, Nordstrom Rack, REI, Toys R Us
|
|
Statesboro Crossing
Statesboro, GA
|
|
2008
|
|
50
|
%
|
|
136,958
|
|
|
136,958
|
|
|
100
|
%
|
|
Hobby Lobby, T.J. Maxx
|
|
Waynesville Commons
Waynesville, NC
|
|
2012
|
|
100
|
%
|
|
126,901
|
|
|
41,967
|
|
|
100
|
%
|
|
Belk
(4)
|
|
Total Community Centers
|
|
|
|
|
|
|
2,830,145
|
|
|
2,026,833
|
|
|
97
|
%
|
|
|
|
(1)
|
Includes total square footage of the Anchors (whether owned or leased by the Anchor) and shops. Does not include future expansion areas.
|
|
(2)
|
Includes leasable Anchors.
|
|
(3)
|
Includes tenants paying rent for executed leases as of
December 31, 2014
, including leased Anchors.
|
|
(4)
|
Owned by tenant.
|
|
(5)
|
This Property is owned in an unconsolidated joint venture.
|
|
Year Ending
December 31,
|
|
Number of
Leases
Expiring
|
|
Annualized
Gross Rent
(1)
|
|
GLA of
Expiring
Leases
|
|
Average
Annualized
Gross Rent
Per Square
Foot
|
|
Expiring
Leases as % of
Total
Annualized
Gross Rent
(2)
|
|
Expiring
Leases as a
% of Total
Leased
GLA
(3)
|
|||||
|
2015
|
|
14
|
|
$
|
858,000
|
|
|
31,000
|
|
|
$
|
27.45
|
|
|
2.3%
|
|
1.5%
|
|
2016
|
|
16
|
|
1,053,000
|
|
|
47,000
|
|
|
22.3
|
|
|
2.9%
|
|
2.3%
|
||
|
2017
|
|
29
|
|
2,778,000
|
|
|
121,000
|
|
|
22.98
|
|
|
7.6%
|
|
5.9%
|
||
|
2018
|
|
24
|
|
2,947,000
|
|
|
131,000
|
|
|
22.55
|
|
|
8.0%
|
|
6.3%
|
||
|
2019
|
|
41
|
|
5,150,000
|
|
|
243,000
|
|
|
21.16
|
|
|
14.0%
|
|
11.8%
|
||
|
2020
|
|
43
|
|
7,902,000
|
|
|
432,000
|
|
|
18.28
|
|
|
21.5%
|
|
21.0%
|
||
|
2021
|
|
16
|
|
2,736,000
|
|
|
143,000
|
|
|
19.17
|
|
|
7.4%
|
|
6.9%
|
||
|
2022
|
|
17
|
|
2,536,000
|
|
|
144,000
|
|
|
17.57
|
|
|
6.9%
|
|
7.0%
|
||
|
2023
|
|
24
|
|
3,492,000
|
|
|
197,000
|
|
|
17.76
|
|
|
9.5%
|
|
9.5%
|
||
|
2024
|
|
15
|
|
3,544,000
|
|
|
186,000
|
|
|
19.07
|
|
|
9.6%
|
|
9.0%
|
||
|
(1)
|
Total annualized gross rent, including recoverable common area expenses and real estate taxes, in effect at
December 31, 2014
for expiring leases that were executed as of
December 31, 2014
.
|
|
(2)
|
Total annualized gross rent, including recoverable common area expenses and real estate taxes, of expiring leases as a percentage of the total annualized gross rent of all leases that were executed as of
December 31, 2014
.
|
|
(3)
|
Total GLA of expiring leases as a percentage of the total GLA of all leases that were executed as of
December 31, 2014
.
|
|
Office Building / Location
|
|
Year of Opening/ Most Recent Expansion
|
|
Company's Ownership
|
|
Total
GLA
(1)
|
|
Total
Leasable
GLA
|
|
Percentage
GLA
Occupied
|
||||
|
840 Greenbrier Circle
Chesapeake, VA
|
|
1983
|
|
100
|
%
|
|
50,820
|
|
|
50,820
|
|
|
82
|
%
|
|
850 Greenbrier Circle
Chesapeake, VA
|
|
1984
|
|
100
|
%
|
|
81,318
|
|
|
81,318
|
|
|
100
|
%
|
|
Bank of America Building
(2)
Greensboro, NC
|
|
1988
|
|
50
|
%
|
|
49,327
|
|
|
49,327
|
|
|
53
|
%
|
|
CBL Center
Chattanooga, TN
|
|
2001
|
|
92
|
%
|
|
130,658
|
|
|
130,658
|
|
|
100
|
%
|
|
CBL Center II
Chattanooga, TN
|
|
2008
|
|
92
|
%
|
|
76,673
|
|
|
76,673
|
|
|
75
|
%
|
|
First Citizens Bank Building
(2)
Greensboro, NC
|
|
1985
|
|
50
|
%
|
|
43,357
|
|
|
43,357
|
|
|
100
|
%
|
|
Friendly Center Office Building
(2)
Greensboro, NC
|
|
1972
|
|
50
|
%
|
|
32,262
|
|
|
32,262
|
|
|
85
|
%
|
|
Oak Branch Business Center
Greensboro, NC
|
|
1990/1995
|
|
100
|
%
|
|
33,622
|
|
|
33,622
|
|
|
89
|
%
|
|
One Oyster Point
Newport News, VA
|
|
1984
|
|
100
|
%
|
|
36,257
|
|
|
36,257
|
|
|
63
|
%
|
|
The Pavilion at Port Orange
(2)
Port Orange, FL
|
|
2010
|
|
50
|
%
|
|
33,275
|
|
|
33,275
|
|
|
84
|
%
|
|
Pearland Office
Pearland, TX
|
|
2009
|
|
100
|
%
|
|
66,358
|
|
|
66,358
|
|
|
67
|
%
|
|
Two Oyster Point
Newport News, VA
|
|
1985
|
|
100
|
%
|
|
38,900
|
|
|
38,900
|
|
|
77
|
%
|
|
Wachovia Office Building
(2)
Greensboro, NC
|
|
1992
|
|
50
|
%
|
|
12,000
|
|
|
12,000
|
|
|
100
|
%
|
|
Total Office Buildings
|
|
|
|
|
|
|
684,827
|
|
|
684,827
|
|
|
84
|
%
|
|
(1)
|
Includes total square footage of the offices. Does not include future expansion areas.
|
|
(2)
|
This Property is owned in an unconsolidated joint venture
|
|
Year Ending
December 31,
|
|
Number of
Leases
Expiring
|
|
Annualized
Gross Rent
(1)
|
|
GLA of
Expiring
Leases
|
|
Average
Annualized
Gross Rent
Per Square
Foot
|
|
Expiring Leases
as % of Total
Annualized
Gross Rent
(2)
|
|
Expiring
Leases as a
% of Total
Leased
GLA
(3)
|
|||||
|
2015
|
|
15
|
|
$
|
1,071,000
|
|
|
55,000
|
|
|
$
|
19.42
|
|
|
10.5%
|
|
10.9%
|
|
2016
|
|
21
|
|
1,132,000
|
|
|
58,000
|
|
|
19.45
|
|
|
11.1%
|
|
11.5%
|
||
|
2017
|
|
13
|
|
1,836,000
|
|
|
114,000
|
|
|
16.06
|
|
|
18.0%
|
|
22.6%
|
||
|
2018
|
|
21
|
|
2,361,000
|
|
|
98,000
|
|
|
24.15
|
|
|
23.1%
|
|
19.3%
|
||
|
2019
|
|
6
|
|
1,354,000
|
|
|
59,000
|
|
|
23.07
|
|
|
13.2%
|
|
11.6%
|
||
|
2020
|
|
1
|
|
40,000
|
|
|
2,000
|
|
|
18.96
|
|
|
0.4%
|
|
0.4%
|
||
|
2021
|
|
1
|
|
115,000
|
|
|
4,000
|
|
|
31.98
|
|
|
1.1%
|
|
0.7%
|
||
|
2022
|
|
2
|
|
464,000
|
|
|
15,000
|
|
|
31.77
|
|
|
4.5%
|
|
2.9%
|
||
|
2023
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—%
|
|
—%
|
||
|
2024
|
|
1
|
|
128,000
|
|
|
13,000
|
|
|
9.88
|
|
|
1.3%
|
|
2.6%
|
||
|
(1)
|
Total annualized contractual gross rent, including recoverable common area expenses and real estate taxes, in effect at
December 31, 2014
for expiring leases that were executed as of
December 31, 2014
.
|
|
(2)
|
Total annualized contractual gross rent, including recoverable common area expenses and real estate taxes, of expiring leases as a percentage of the total annualized gross rent of all leases that were executed as of
December 31, 2014
.
|
|
(3)
|
Total GLA of expiring leases as a percentage of the total GLA of all leases that were executed as of
December 31, 2014
.
|
|
Property
|
|
Our
Ownership
Interest
|
|
Stated
Interest
Rate
|
|
Principal
Balance as of
12/31/14
(1)
|
|
Annual
Debt
Service
|
|
Maturity
Date
|
|
Optional Extended Maturity Date
|
|
Balloon
Payment Due
on Maturity
|
|
Open to Prepayment
Date
(2)
|
|
Footnote
|
|||||||||
|
Consolidated Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Malls:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Acadiana Mall
|
|
100
|
%
|
|
5.67
|
%
|
|
$
|
132,068
|
|
|
$
|
10,435
|
|
|
Apr-17
|
|
—
|
|
$
|
124,998
|
|
|
Open
|
|
|
|
|
Alamance Crossing
|
|
100
|
%
|
|
5.83
|
%
|
|
48,660
|
|
|
3,589
|
|
|
Jul-21
|
|
—
|
|
43,046
|
|
|
Open
|
|
|
|
|||
|
Arbor Place
|
|
100
|
%
|
|
5.10
|
%
|
|
117,496
|
|
|
7,948
|
|
|
May-22
|
|
—
|
|
100,861
|
|
|
Open
|
|
|
|
|||
|
Asheville Mall
|
|
100
|
%
|
|
5.80
|
%
|
|
73,260
|
|
|
5,917
|
|
|
Sep-21
|
|
—
|
|
60,190
|
|
|
Open
|
|
|
|
|||
|
Brookfield Square
|
|
100
|
%
|
|
5.08
|
%
|
|
87,816
|
|
|
6,822
|
|
|
Nov-15
|
|
—
|
|
85,807
|
|
|
Open
|
|
|
|
|||
|
Burnsville Center
|
|
100
|
%
|
|
6.00
|
%
|
|
75,752
|
|
|
6,417
|
|
|
Jul-20
|
|
—
|
|
63,589
|
|
|
Open
|
|
|
|
|||
|
Cary Towne Center
|
|
100
|
%
|
|
8.50
|
%
|
|
51,250
|
|
|
6,898
|
|
|
Mar-17
|
|
—
|
|
45,226
|
|
|
Open
|
|
|
|
|||
|
CherryVale Mall
|
|
100
|
%
|
|
5.00
|
%
|
|
78,280
|
|
|
6,055
|
|
|
Oct-15
|
|
—
|
|
76,647
|
|
|
Open
|
|
|
|
|||
|
Chesterfield Mall
|
|
100
|
%
|
|
5.74
|
%
|
|
140,000
|
|
|
8,153
|
|
|
Sep-16
|
|
—
|
|
140,000
|
|
|
Open
|
|
|
|
|||
|
Cross Creek Mall
|
|
100
|
%
|
|
4.54
|
%
|
|
130,600
|
|
|
9,376
|
|
|
Jan-22
|
|
—
|
|
102,260
|
|
|
Open
|
|
|
|
|||
|
Dakota Square Mall
|
|
100
|
%
|
|
6.23
|
%
|
|
56,705
|
|
|
4,562
|
|
|
Nov-16
|
|
—
|
|
54,843
|
|
|
Open
|
|
|
|
|||
|
East Towne Mall
|
|
100
|
%
|
|
5.00
|
%
|
|
66,772
|
|
|
5,153
|
|
|
Nov-15
|
|
—
|
|
65,231
|
|
|
Open
|
|
|
|
|||
|
EastGate Mall
|
|
100
|
%
|
|
5.83
|
%
|
|
39,852
|
|
|
3,613
|
|
|
Apr-21
|
|
—
|
|
30,155
|
|
|
Open
|
|
|
|
|||
|
Eastland Mall
|
|
100
|
%
|
|
5.85
|
%
|
|
59,400
|
|
|
3,475
|
|
|
Dec-15
|
|
—
|
|
59,400
|
|
|
Open
|
|
|
|
|||
|
Fashion Square
|
|
100
|
%
|
|
4.95
|
%
|
|
39,736
|
|
|
2,932
|
|
|
Jun-22
|
|
—
|
|
31,112
|
|
|
Open
|
|
|
|
|||
|
Fayette Mall
|
|
100
|
%
|
|
5.42
|
%
|
|
171,192
|
|
|
13,527
|
|
|
May-21
|
|
—
|
|
139,177
|
|
|
Open
|
|
|
|
|||
|
Greenbrier Mall
|
|
100
|
%
|
|
5.91
|
%
|
|
73,907
|
|
|
6,055
|
|
|
Aug-16
|
|
—
|
|
71,111
|
|
|
Open
|
|
|
|
|||
|
Hamilton Place
|
|
90
|
%
|
|
5.86
|
%
|
|
101,624
|
|
|
8,292
|
|
|
Aug-16
|
|
—
|
|
97,757
|
|
|
Open
|
|
|
|
|||
|
Hanes Mall
|
|
100
|
%
|
|
6.99
|
%
|
|
151,584
|
|
|
13,080
|
|
|
Oct-18
|
|
—
|
|
140,968
|
|
|
Open
|
|
|
|
|||
|
Hickory Point Mall
|
|
100
|
%
|
|
5.85
|
%
|
|
28,338
|
|
|
2,347
|
|
|
Dec-15
|
|
—
|
|
27,690
|
|
|
Open
|
|
|
|
|||
|
Honey Creek Mall
|
|
100
|
%
|
|
8.00
|
%
|
|
28,978
|
|
|
3,373
|
|
|
Jul-19
|
|
—
|
|
23,290
|
|
|
Open
|
|
(3)
|
|
|||
|
Imperial Valley Mall
|
|
100
|
%
|
|
4.99
|
%
|
|
49,945
|
|
|
3,859
|
|
|
Sep-15
|
|
—
|
|
49,019
|
|
|
Open
|
|
|
|
|||
|
Jefferson Mall
|
|
100
|
%
|
|
4.75
|
%
|
|
68,470
|
|
|
4,456
|
|
|
Jun-22
|
|
—
|
|
58,176
|
|
|
Open
|
|
|
|
|||
|
Kirkwood Mall
|
|
100
|
%
|
|
5.75
|
%
|
|
39,196
|
|
|
2,885
|
|
|
Apr-18
|
|
|
|
37,109
|
|
|
Open
|
|
|
|
|||
|
Layton Hills Mall
|
|
100
|
%
|
|
5.66
|
%
|
|
94,383
|
|
|
7,453
|
|
|
Apr-17
|
|
—
|
|
89,327
|
|
|
Open
|
|
|
|
|||
|
Midland Mall
|
|
100
|
%
|
|
6.10
|
%
|
|
33,179
|
|
|
2,763
|
|
|
Aug-16
|
|
—
|
|
31,953
|
|
|
Open
|
|
|
|
|||
|
Northwoods Mall
|
|
100
|
%
|
|
5.08
|
%
|
|
70,194
|
|
|
4,743
|
|
|
Apr-22
|
|
—
|
|
60,292
|
|
|
Open
|
|
|
|
|||
|
The Outlet Shoppes at Atlanta
|
|
75
|
%
|
|
4.90
|
%
|
|
78,695
|
|
|
5,095
|
|
|
Nov-23
|
|
—
|
|
65,036
|
|
|
Open
|
|
|
|
|||
|
The Outlet Shoppes at El Paso
|
|
75
|
%
|
|
7.06
|
%
|
|
64,497
|
|
|
5,622
|
|
|
Dec-17
|
|
—
|
|
61,265
|
|
|
Open
|
|
|
|
|||
|
The Outlet Shoppes at El Paso (Phase II)
|
|
75
|
%
|
|
2.91
|
%
|
|
5,068
|
|
|
170
|
|
|
Apr-18
|
|
—
|
|
4,738
|
|
|
Open
|
|
(4)
|
(5)
|
|||
|
The Outlet Shoppes at Gettysburg
|
|
50
|
%
|
|
5.87
|
%
|
|
38,659
|
|
|
3,104
|
|
|
Feb-16
|
|
—
|
|
37,766
|
|
|
Open
|
|
|
|
|||
|
The Outlet Shoppes at Oklahoma City
|
|
75
|
%
|
|
5.73
|
%
|
|
56,571
|
|
|
4,521
|
|
|
Jan-22
|
|
—
|
|
45,428
|
|
|
Open
|
|
|
|
|||
|
Property
|
|
Our
Ownership
Interest
|
|
Stated
Interest
Rate
|
|
Principal
Balance as of
12/31/14
(1)
|
|
Annual
Debt
Service
|
|
Maturity
Date
|
|
Optional Extended Maturity Date
|
|
Balloon
Payment Due
on Maturity
|
|
Open to Prepayment
Date
(2)
|
|
Footnote
|
|||||||||
|
The Outlet Shoppes at Oklahoma City (Phase II)
|
|
75
|
%
|
|
2.91
|
%
|
|
5,909
|
|
|
328
|
|
|
Apr-19
|
|
Apr-21
|
|
5,233
|
|
|
Open
|
|
(6)
|
|
|||
|
The Outlet Shoppes at Oklahoma City (Phase III)
|
|
75
|
%
|
|
2.91
|
%
|
|
2,570
|
|
|
106
|
|
|
Apr-19
|
|
Apr-21
|
|
2,141
|
|
|
Open
|
|
(5)
|
(6)
|
|||
|
The Outlet Shoppes of the Bluegrass
|
|
65
|
%
|
|
4.05
|
%
|
|
77,398
|
|
|
4,464
|
|
|
Dec-24
|
|
—
|
|
61,316
|
|
|
Jan-17
|
|
|
|
|||
|
Park Plaza Mall
|
|
100
|
%
|
|
5.28
|
%
|
|
91,643
|
|
|
7,165
|
|
|
Apr-21
|
|
—
|
|
74,428
|
|
|
Open
|
|
|
|
|||
|
Parkdale Mall & Crossing
|
|
100
|
%
|
|
5.85
|
%
|
|
87,961
|
|
|
7,241
|
|
|
Mar-21
|
|
—
|
|
72,447
|
|
|
Open
|
|
|
|
|||
|
Parkway Place
|
|
100
|
%
|
|
6.50
|
%
|
|
38,567
|
|
|
3,403
|
|
|
Jul-20
|
|
—
|
|
32,661
|
|
|
Open
|
|
|
|
|||
|
Southaven Towne Center
|
|
100
|
%
|
|
5.50
|
%
|
|
40,023
|
|
|
3,134
|
|
|
Jan-17
|
|
—
|
|
38,056
|
|
|
Open
|
|
|
|
|||
|
Southpark Mall
|
|
100
|
%
|
|
4.85
|
%
|
|
64,486
|
|
|
4,240
|
|
|
Jun-22
|
|
—
|
|
54,924
|
|
|
Open
|
|
|
|
|||
|
Stroud Mall
|
|
100
|
%
|
|
4.59
|
%
|
|
31,960
|
|
|
2,127
|
|
|
Apr-16
|
|
—
|
|
30,276
|
|
|
Open
|
|
(7)
|
|
|||
|
Valley View Mall
|
|
100
|
%
|
|
6.50
|
%
|
|
59,688
|
|
|
5,267
|
|
|
Jul-20
|
|
—
|
|
50,547
|
|
|
Open
|
|
|
|
|||
|
Volusia Mall
|
|
100
|
%
|
|
8.00
|
%
|
|
49,849
|
|
|
5,802
|
|
|
Jul-19
|
|
—
|
|
40,064
|
|
|
Open
|
|
(3)
|
|
|||
|
Wausau Center
|
|
100
|
%
|
|
5.85
|
%
|
|
18,369
|
|
|
1,509
|
|
|
Apr-21
|
|
—
|
|
15,100
|
|
|
Open
|
|
|
|
|||
|
West Towne Mall
|
|
100
|
%
|
|
5.00
|
%
|
|
94,316
|
|
|
7,279
|
|
|
Nov-15
|
|
—
|
|
92,139
|
|
|
Open
|
|
|
|
|||
|
WestGate Mall
|
|
100
|
%
|
|
4.99
|
%
|
|
37,931
|
|
|
2,803
|
|
|
Jul-22
|
|
—
|
|
29,670
|
|
|
Open
|
|
|
|
|||
|
York Galleria
|
|
100
|
%
|
|
4.55
|
%
|
|
51,037
|
|
|
3,408
|
|
|
Apr-16
|
|
—
|
|
48,337
|
|
|
Open
|
|
(8)
|
|
|||
|
|
|
|
|
|
|
|
|
3,103,834
|
|
|
240,966
|
|
|
|
|
|
|
2,770,806
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Associated Centers:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
CoolSprings Crossing
|
|
100
|
%
|
|
4.54
|
%
|
|
11,946
|
|
|
798
|
|
|
Apr-16
|
|
—
|
|
11,313
|
|
|
Open
|
|
(9)
|
|
|||
|
EastGate Crossing
|
|
100
|
%
|
|
5.66
|
%
|
|
14,707
|
|
|
1,159
|
|
|
May-17
|
|
—
|
|
13,893
|
|
|
Open
|
|
|
|
|||
|
Gunbarrel Pointe
|
|
100
|
%
|
|
4.64
|
%
|
|
10,641
|
|
|
706
|
|
|
Apr-16
|
|
—
|
|
10,083
|
|
|
Open
|
|
(10)
|
|
|||
|
Hamilton Corner
|
|
90
|
%
|
|
5.67
|
%
|
|
14,966
|
|
|
1,183
|
|
|
Apr-17
|
|
—
|
|
14,164
|
|
|
Open
|
|
|
|
|||
|
Hamilton Crossing & Expansion
|
|
92
|
%
|
|
5.99
|
%
|
|
9,853
|
|
|
819
|
|
|
Apr-21
|
|
—
|
|
8,122
|
|
|
Open
|
|
|
|
|||
|
The Plaza at Fayette
|
|
100
|
%
|
|
5.67
|
%
|
|
38,988
|
|
|
3,081
|
|
|
Apr-17
|
|
—
|
|
36,901
|
|
|
Open
|
|
|
|
|||
|
The Shoppes at St. Clair Square
|
|
100
|
%
|
|
5.67
|
%
|
|
19,760
|
|
|
1,562
|
|
|
Apr-17
|
|
—
|
|
18,702
|
|
|
Open
|
|
|
|
|||
|
The Terrace
|
|
92
|
%
|
|
7.25
|
%
|
|
13,683
|
|
|
1,284
|
|
|
Jun-20
|
|
—
|
|
11,755
|
|
|
Jul-15
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
134,544
|
|
|
10,592
|
|
|
|
|
|
|
124,933
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Community Center:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Statesboro Crossing
|
|
50
|
%
|
|
1.97
|
%
|
|
11,212
|
|
|
349
|
|
|
Jun-16
|
|
Jun-18
|
|
11,024
|
|
|
Open
|
|
(6)
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Office Building:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
CBL Center
|
|
92
|
%
|
|
5.00
|
%
|
|
20,485
|
|
|
1,651
|
|
|
Jun-22
|
|
—
|
|
14,949
|
|
|
Open
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Unsecured Credit Facilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
$600,000 capacity
|
|
100
|
%
|
|
1.56
|
%
|
|
63,716
|
|
|
994
|
|
|
Nov-15
|
|
Nov-16
|
|
63,716
|
|
|
Open
|
|
(6)
|
|
|||
|
$600,000 capacity
|
|
100
|
%
|
|
1.56
|
%
|
|
155,267
|
|
|
2,422
|
|
|
Nov-16
|
|
Nov-17
|
|
155,267
|
|
|
Open
|
|
(6)
|
|
|||
|
$100,000 capacity
|
|
100
|
%
|
|
1.55
|
%
|
|
2,200
|
|
|
34
|
|
|
Feb-16
|
|
—
|
|
2,200
|
|
|
Open
|
|
(6)
|
|
|||
|
|
|
|
|
|
|
|
|
221,183
|
|
|
3,450
|
|
|
|
|
|
|
221,183
|
|
|
|
|
|
|
|||
|
Unsecured Term Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
$400,000 capacity
|
|
100
|
%
|
|
1.67
|
%
|
|
400,000
|
|
|
6,675
|
|
|
Jul-18
|
|
—
|
|
400,000
|
|
|
Open
|
|
(6)
|
|
|||
|
$50,000 capacity
|
|
100
|
%
|
|
2.05
|
%
|
|
50,000
|
|
|
1,027
|
|
|
Feb-18
|
|
—
|
|
50,000
|
|
|
Open
|
|
(6)
|
(11)
|
|||
|
|
|
|
|
|
|
450,000
|
|
|
7,702
|
|
|
|
|
|
|
450,000
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Property
|
|
Our
Ownership
Interest
|
|
Stated
Interest
Rate
|
|
Principal
Balance as of
12/31/14
(1)
|
|
Annual
Debt
Service
|
|
Maturity
Date
|
|
Optional Extended Maturity Date
|
|
Balloon
Payment Due
on Maturity
|
|
Open to Prepayment
Date
(2)
|
|
Footnote
|
|||||||||
|
Senior Unsecured Notes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
5.25% notes
|
|
100
|
%
|
|
5.25
|
%
|
|
450,000
|
|
|
23,625
|
|
|
Dec-23
|
|
—
|
|
450,000
|
|
|
Open
|
|
|
|
|||
|
4.60% notes
|
|
100
|
%
|
|
4.60
|
%
|
|
300,000
|
|
|
13,800
|
|
|
Oct-24
|
|
—
|
|
300,000
|
|
|
Open
|
|
|
|
|||
|
|
|
|
|
|
|
750,000
|
|
|
37,425
|
|
|
|
|
|
|
750,000
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Construction Property:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
The Outlet Shoppes at Atlanta - Parcel development
|
|
75
|
%
|
|
2.66
|
%
|
|
454
|
|
|
12
|
|
|
Dec-19
|
|
—
|
|
286
|
|
|
Open
|
|
(5)
|
(12)
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
ERMC note (term loan)
|
|
50
|
%
|
|
3.50
|
%
|
|
5,639
|
|
|
3,170
|
|
|
May-17
|
|
—
|
|
—
|
|
|
Open
|
|
(13)
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Unamortized Premiums and Discounts, net
|
|
3,109
|
|
|
—
|
|
|
|
|
|
|
—
|
|
|
|
|
(14)
|
|
|||||||||
|
Total Consolidated Debt
|
|
|
|
|
$
|
4,700,460
|
|
|
$
|
305,317
|
|
|
|
|
|
|
$
|
4,343,181
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Unconsolidated Debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Ambassador Town Center
|
|
65
|
%
|
|
1.96
|
%
|
|
$
|
715
|
|
|
$
|
14
|
|
|
Dec-17
|
|
Dec-19
|
|
$
|
715
|
|
|
Open
|
|
(5)
|
(6)
|
|
Ambassador Town Center Infrastructure Improvements
|
|
65
|
%
|
|
2.17
|
%
|
|
725
|
|
|
16
|
|
|
Dec-17
|
|
Dec-19
|
|
443
|
|
|
Open
|
|
(5)
|
(15)
|
|||
|
Coastal Grand-Myrtle Beach
|
|
50
|
%
|
|
4.09
|
%
|
|
119,514
|
|
|
6,958
|
|
|
Aug-24
|
|
—
|
|
95,230
|
|
|
Aug-15
|
|
|
|
|||
|
Coastal Grand Outparcel - Myrtle Beach
|
|
50
|
%
|
|
4.09
|
%
|
|
5,767
|
|
|
336
|
|
|
Aug-24
|
|
—
|
|
4,595
|
|
|
Aug-15
|
|
|
|
|||
|
CoolSprings Galleria
|
|
50
|
%
|
|
6.98
|
%
|
|
105,523
|
|
|
9,445
|
|
|
Jun-18
|
|
—
|
|
97,506
|
|
|
Open
|
|
|
|
|||
|
Fremaux Town Center (Phase I)
|
|
65
|
%
|
|
2.17
|
%
|
|
41,648
|
|
|
898
|
|
|
Aug-16
|
|
Aug-18
|
|
41,648
|
|
|
Open
|
|
(16)
|
|
|||
|
Fremaux Town Center (Phase II)
|
|
65
|
%
|
|
2.17
|
%
|
|
4,041
|
|
|
88
|
|
|
Aug-16
|
|
Aug-18
|
|
4,041
|
|
|
Open
|
|
(16)
|
|
|||
|
Friendly Shopping Center
|
|
50
|
%
|
|
3.48
|
%
|
|
100,000
|
|
|
3,479
|
|
|
Apr-23
|
|
—
|
|
82,392
|
|
|
Open
|
|
(17)
|
|
|||
|
Governor's Square Mall
|
|
48
|
%
|
|
8.23
|
%
|
|
17,685
|
|
|
3,476
|
|
|
Sep-16
|
|
—
|
|
14,089
|
|
|
Open
|
|
|
|
|||
|
Gulf Coast Town Center (Phase I)
|
|
50
|
%
|
|
5.60
|
%
|
|
190,800
|
|
|
10,687
|
|
|
Jul-17
|
|
—
|
|
190,800
|
|
|
Open
|
|
|
|
|||
|
Gulf Coast Town Center (Phase III)
|
|
50
|
%
|
|
2.75
|
%
|
|
5,694
|
|
|
303
|
|
|
Jul-15
|
|
—
|
|
5,401
|
|
|
Open
|
|
(5)
|
(6)
|
|||
|
Hammock Landing (Phase I)
|
|
50
|
%
|
|
2.17
|
%
|
|
40,243
|
|
|
1,502
|
|
|
Nov-15
|
|
Nov-17
|
|
39,539
|
|
|
Open
|
|
(6)
|
(18)
|
|||
|
Hammock Landing (Phase II)
|
|
50
|
%
|
|
2.42
|
%
|
|
13,579
|
|
|
327
|
|
|
Nov-15
|
|
Nov-17
|
|
13,579
|
|
|
Open
|
|
(6)
|
(19)
|
|||
|
High Pointe Commons (Phase I)
|
|
50
|
%
|
|
5.74
|
%
|
|
13,097
|
|
|
1,212
|
|
|
May-17
|
|
—
|
|
12,088
|
|
|
Open
|
|
|
|
|||
|
High Pointe Commons (Phase II)
|
|
50
|
%
|
|
6.10
|
%
|
|
5,236
|
|
|
481
|
|
|
Jul-17
|
|
—
|
|
4,816
|
|
|
Open
|
|
|
|
|||
|
Kentucky Oaks Mall
|
|
50
|
%
|
|
5.27
|
%
|
|
21,876
|
|
|
2,429
|
|
|
Jan-17
|
|
—
|
|
19,223
|
|
|
Open
|
|
|
|
|||
|
Oak Park Mall
|
|
50
|
%
|
|
5.85
|
%
|
|
275,700
|
|
|
16,128
|
|
|
Dec-15
|
|
—
|
|
275,700
|
|
|
Open
|
|
|
|
|||
|
The Pavilion at Port Orange
|
|
50
|
%
|
|
2.17
|
%
|
|
60,814
|
|
|
2,248
|
|
|
Nov-15
|
|
Nov-17
|
|
59,758
|
|
|
Open
|
|
(6)
|
(18)
|
|||
|
Renaissance Center (Phase I)
|
|
50
|
%
|
|
5.61
|
%
|
|
32,427
|
|
|
2,569
|
|
|
Jul-16
|
|
—
|
|
31,297
|
|
|
Open
|
|
|
|
|||
|
Renaissance Center (Phase II)
|
|
50
|
%
|
|
3.49
|
%
|
|
16,000
|
|
|
558
|
|
|
Apr-23
|
|
—
|
|
13,636
|
|
|
Open
|
|
(20)
|
|
|||
|
The Shops at Friendly Center
|
|
50
|
%
|
|
5.90
|
%
|
|
39,488
|
|
|
3,203
|
|
|
Jan-17
|
|
—
|
|
37,639
|
|
|
Open
|
|
|
|
|||
|
Property
|
|
Our
Ownership
Interest
|
|
Stated
Interest
Rate
|
|
Principal
Balance as of
12/31/14
(1)
|
|
Annual
Debt
Service
|
|
Maturity
Date
|
|
Optional Extended Maturity Date
|
|
Balloon
Payment Due
on Maturity
|
|
Open to Prepayment
Date
(2)
|
|
Footnote
|
|||||||||
|
Triangle Town Center
|
|
50
|
%
|
|
5.74
|
%
|
|
175,148
|
|
|
14,367
|
|
|
Dec-15
|
|
—
|
|
171,092
|
|
|
Open
|
|
|
|
|||
|
West County Center
|
|
50
|
%
|
|
3.40
|
%
|
|
190,000
|
|
|
6,550
|
|
|
Dec-22
|
|
—
|
|
162,270
|
|
|
Jan-15
|
|
(21)
|
|
|||
|
York Town Center
|
|
50
|
%
|
|
4.90
|
%
|
|
35,675
|
|
|
2,657
|
|
|
Feb-22
|
|
—
|
|
28,293
|
|
|
Open
|
|
|
|
|||
|
York Town Center - Pier 1
|
|
50
|
%
|
|
2.91
|
%
|
|
1,431
|
|
|
86
|
|
|
Feb-22
|
|
—
|
|
1,088
|
|
|
Open
|
|
(6)
|
|
|||
|
Total Unconsolidated Debt
|
|
|
|
|
$
|
1,512,826
|
|
|
$
|
90,017
|
|
|
|
|
|
|
$
|
1,406,878
|
|
|
|
|
|
|
|||
|
Total Consolidated and Unconsolidated Debt
|
|
$
|
6,213,286
|
|
|
$
|
395,334
|
|
|
|
|
|
|
$
|
5,750,059
|
|
|
|
|
|
|
||||||
|
Company's Pro-Rata Share of Total Debt
|
|
$
|
5,346,289
|
|
|
$
|
340,309
|
|
|
|
|
|
|
|
|
|
|
|
(22)
|
|
|||||||
|
(1)
|
The amount listed includes 100% of the loan amount even though the Operating Partnership may have less than a 100% ownership interest in the Property.
|
|
(2)
|
Prepayment premium is based on yield maintenance or defeasance.
|
|
(3)
|
The mortgages on Honey Creek and Volusia Mall are cross-collateralized and cross-defaulted.
|
|
(4)
|
The variable-rate loan bears interest at LIBOR + 2.75%. Annual debt service is interest only through October 2015. Thereafter, debt service will be $132 in annual principal payments plus interest.
|
|
(5)
|
The Operating Partnership owns less than 100% of the Property but guarantees 100% of the debt.
|
|
(6)
|
The interest rate is variable at various spreads over LIBOR priced at the rates in effect at December 31, 2014. The debt is prepayable at any time without prepayment penalty.
|
|
(7)
|
The Company has an interest rate swap on a notional amount of $31,960, amortizing to $30,276 over the term of the swap, related to Stroud Mall to effectively fix the interest rate on that variable-rate loan. Therefore, this amount is currently reflected as having a fixed rate. The swap terminates in April 2016.
|
|
(8)
|
The Company has an interest rate swap on a notional amount of $51,037 amortizing to $48,337 over the term of the swap, related to York Galleria to effectively fix the interest rate on that variable-rate loan. Therefore, this amount is currently reflected as having a fixed rate. The swap terminates in April 2016.
|
|
(9)
|
The Company has an interest rate swap on a notional amount of $11,946, amortizing to $11,313 over the term of the swap, related to CoolSprings Crossing to effectively fix the interest rate on that variable-rate loan. Therefore, this amount is currently reflected as having a fixed rate. The swap terminates in April 2016.
|
|
(10)
|
The Company has an interest rate swap on a notional amount of $10,641, amortizing to $10,083 over the term of the swap, related to Gunbarrel Pointe to effectively fix the interest rate on that variable-rate loan. Therefore, this amount is currently reflected as having a fixed rate. The swap terminates in April 2016.
|
|
(11)
|
Subsequent to December 31, 2014, the term loan was amended to reduce the interest rate from LIBOR + 1.90% to LIBOR + 1.55%.
|
|
(12)
|
The variable-rate loan bears interest at LIBOR + 2.50%. Annual debt service is interest only through July 2016. Thereafter, debt service will be $48 in annual principal payments plus interest.
|
|
(13)
|
Represents a fixed-rate term loan with a subsidiary of the Management Company. Principal payments will be reduced in May 2016, which will reduce debt service for 2016 to $1,986.
|
|
(14)
|
Represents bond discounts as well as net premiums related to debt assumed to acquire real estate assets, which had stated interest rates that were above or below the estimated market rates for similar debt instruments at the respective acquisition dates.
|
|
(15)
|
The variable-rate loan bears interest at LIBOR + 2.0%. Under a PILOT program, in lieu of ad valorem taxes, Ambassador and other contributing landowners will make annual PILOT payments to Ambassador Infrastructure, which will be used to repay the construction loan.
|
|
(16)
|
The variable-rate loan bears interest at LIBOR + 2.00%. Annual debt service is interest only. The Operating Partnership guarantees 50% of the debt.
|
|
(17)
|
Annual debt service is interest only through May 2016. Thus, debt service will be $5,171 for 2016 and $5,735 thereafter.
|
|
(18)
|
The Operating Partnership guarantees 25% of the debt.
|
|
(19)
|
The maximum guaranteed amount is $8,700 unless a monetary event default occurs related to Carmike Cinema or Academy Sports. The guaranty will be reduced to 25% once Academy Sports is operational and paying contractual rent.
|
|
(20)
|
Annual debt service is interest only through May 2016. Thereafter, debt service will be $861.
|
|
(21)
|
Annual debt service is interest only through December 2015. In 2016 and thereafter, annual debt service will be $10,111.
|
|
(22)
|
Represents the Company's pro rata share of debt, including our share of unconsolidated affiliates' debt and excluding noncontrolling interests' share of consolidated debt on shopping center Properties.
|
|
Total consolidated debt
|
$
|
4,700,460
|
|
|
Noncontrolling interests' share of consolidated debt
|
(122,473
|
)
|
|
|
Company's share of unconsolidated debt
|
768,302
|
|
|
|
Company's pro rata share of total debt
|
$
|
5,346,289
|
|
|
|
|
Market Price
|
|
|
||||||||
|
Quarter Ended
|
|
High
|
|
Low
|
|
Dividend
|
||||||
|
2014
|
|
|
|
|
|
|
||||||
|
March 31
|
|
$
|
18.85
|
|
|
$
|
16.00
|
|
|
$
|
0.245
|
|
|
June 30
|
|
$
|
19.29
|
|
|
$
|
17.40
|
|
|
$
|
0.245
|
|
|
September 30
|
|
$
|
19.94
|
|
|
$
|
17.41
|
|
|
$
|
0.245
|
|
|
December 31
|
|
$
|
19.98
|
|
|
$
|
17.08
|
|
|
$
|
0.265
|
|
|
|
|
|
|
|
|
|
||||||
|
2013
|
|
|
|
|
|
|
||||||
|
March 31
|
|
$
|
23.79
|
|
|
$
|
20.76
|
|
|
$
|
0.230
|
|
|
June 30
|
|
$
|
26.95
|
|
|
$
|
20.22
|
|
|
$
|
0.230
|
|
|
September 30
|
|
$
|
24.12
|
|
|
$
|
18.74
|
|
|
$
|
0.230
|
|
|
December 31
|
|
$
|
20.63
|
|
|
$
|
17.76
|
|
|
$
|
0.245
|
|
|
Period
|
|
Total Number
of Shares
Purchased
(1)
|
|
Average
Price Paid
per Share
(2)
|
|
Total Number of
Shares Purchased
as Part of a
Publicly
Announced Plan
|
|
Approximate
Dollar Value of
Shares that May
Yet Be Purchased
Under the Plan
|
||||||
|
Oct. 1–31, 2014
|
|
116
|
|
|
$
|
17.56
|
|
|
—
|
|
|
$
|
—
|
|
|
Nov. 1–30, 2014
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Dec. 1–31, 2014
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Total
|
|
116
|
|
|
$
|
17.56
|
|
|
—
|
|
|
$
|
—
|
|
|
(1)
|
Represents shares surrendered to the Company by employees to satisfy federal and state income tax withholding requirements related to the vesting of shares of restricted stock issued under the CBL & Associates Properties, Inc. Second Amended and Restated Stock Incentive Plan, as amended.
|
|
(2)
|
Represents the market value of the common stock on the vesting date for the shares of restricted stock, which was used to determine the number of shares required to be surrendered to satisfy income tax withholding requirements.
|
|
|
Year Ended December 31,
(1)
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
Total revenues
|
$
|
1,060,739
|
|
|
$
|
1,053,625
|
|
|
$
|
1,002,843
|
|
|
$
|
1,019,899
|
|
|
$
|
1,014,487
|
|
|
Total operating expenses
|
685,596
|
|
|
722,860
|
|
|
632,922
|
|
|
671,477
|
|
|
622,945
|
|
|||||
|
Income from operations
|
375,143
|
|
|
330,765
|
|
|
369,921
|
|
|
348,422
|
|
|
391,542
|
|
|||||
|
Interest and other income
|
14,121
|
|
|
10,825
|
|
|
3,953
|
|
|
2,578
|
|
|
3,868
|
|
|||||
|
Interest expense
|
(239,824
|
)
|
|
(231,856
|
)
|
|
(242,357
|
)
|
|
(262,608
|
)
|
|
(275,951
|
)
|
|||||
|
Gain (loss) on extinguishment of debt
|
87,893
|
|
|
(9,108
|
)
|
|
265
|
|
|
1,029
|
|
|
—
|
|
|||||
|
Gain on investments
|
—
|
|
|
2,400
|
|
|
45,072
|
|
|
—
|
|
|
888
|
|
|||||
|
Equity in earnings (losses) of unconsolidated affiliates
|
14,803
|
|
|
11,616
|
|
|
8,313
|
|
|
6,138
|
|
|
(188
|
)
|
|||||
|
Income tax (provision) benefit
|
(4,499
|
)
|
|
(1,305
|
)
|
|
(1,404
|
)
|
|
269
|
|
|
6,417
|
|
|||||
|
Income from continuing operations before gain on sales of real estate assets
|
247,637
|
|
|
113,337
|
|
|
183,763
|
|
|
95,828
|
|
|
126,576
|
|
|||||
|
Gain on sales of real estate assets
|
5,342
|
|
|
1,980
|
|
|
2,286
|
|
|
59,396
|
|
|
2,887
|
|
|||||
|
Income from continuing operations
|
252,979
|
|
|
115,317
|
|
|
186,049
|
|
|
155,224
|
|
|
129,463
|
|
|||||
|
Discontinued operations
|
54
|
|
|
(4,947
|
)
|
|
(11,530
|
)
|
|
29,770
|
|
|
(31,293
|
)
|
|||||
|
Net income
|
253,033
|
|
|
110,370
|
|
|
174,519
|
|
|
184,994
|
|
|
98,170
|
|
|||||
|
Net income attributable to noncontrolling interests in:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating Partnership
|
(30,106
|
)
|
|
(7,125
|
)
|
|
(19,267
|
)
|
|
(25,841
|
)
|
|
(11,018
|
)
|
|||||
|
Other consolidated subsidiaries
|
(3,777
|
)
|
|
(18,041
|
)
|
|
(23,652
|
)
|
|
(25,217
|
)
|
|
(25,001
|
)
|
|||||
|
Net income attributable to the Company
|
219,150
|
|
|
85,204
|
|
|
131,600
|
|
|
133,936
|
|
|
62,151
|
|
|||||
|
Preferred dividends
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(47,511
|
)
|
|
(42,376
|
)
|
|
(32,619
|
)
|
|||||
|
Net income available to common shareholders
|
$
|
174,258
|
|
|
$
|
40,312
|
|
|
$
|
84,089
|
|
|
$
|
91,560
|
|
|
$
|
29,532
|
|
|
Basic per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Income from continuing operations, net of preferred dividends
|
$
|
1.02
|
|
|
$
|
0.27
|
|
|
$
|
0.60
|
|
|
$
|
0.46
|
|
|
$
|
0.38
|
|
|
Net income attributable to common shareholders
|
$
|
1.02
|
|
|
$
|
0.24
|
|
|
$
|
0.54
|
|
|
$
|
0.62
|
|
|
$
|
0.21
|
|
|
Weighted-average common shares outstanding
|
170,247
|
|
|
167,027
|
|
|
154,762
|
|
|
148,289
|
|
|
138,375
|
|
|||||
|
Diluted per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Income from continuing operations, net of preferred dividends
|
$
|
1.02
|
|
|
$
|
0.27
|
|
|
$
|
0.60
|
|
|
$
|
0.46
|
|
|
$
|
0.38
|
|
|
Net income attributable to common shareholders
|
$
|
1.02
|
|
|
$
|
0.24
|
|
|
$
|
0.54
|
|
|
$
|
0.62
|
|
|
$
|
0.21
|
|
|
Weighted-average common and potential dilutive common shares outstanding
|
170,247
|
|
|
167,027
|
|
|
154,807
|
|
|
148,334
|
|
|
138,416
|
|
|||||
|
Amounts attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Income from continuing operations, net of preferred dividends
|
$
|
174,212
|
|
|
$
|
44,515
|
|
|
$
|
93,469
|
|
|
$
|
68,366
|
|
|
$
|
52,323
|
|
|
Discontinued operations
|
46
|
|
|
(4,203
|
)
|
|
(9,380
|
)
|
|
23,194
|
|
|
(22,791
|
)
|
|||||
|
Net income attributable to common shareholders
|
$
|
174,258
|
|
|
$
|
40,312
|
|
|
$
|
84,089
|
|
|
$
|
91,560
|
|
|
$
|
29,532
|
|
|
Dividends declared per common share
|
$
|
1.000
|
|
|
$
|
0.935
|
|
|
$
|
0.880
|
|
|
$
|
0.840
|
|
|
$
|
0.800
|
|
|
|
December 31,
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
BALANCE SHEET DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net investment in real estate assets
|
$
|
5,947,175
|
|
|
$
|
6,067,157
|
|
|
$
|
6,328,982
|
|
|
$
|
6,005,670
|
|
|
$
|
6,890,137
|
|
|
Total assets
|
6,616,299
|
|
|
6,785,971
|
|
|
7,089,736
|
|
|
6,719,428
|
|
|
7,506,554
|
|
|||||
|
Total mortgage and other indebtedness
|
4,700,460
|
|
|
4,857,523
|
|
|
4,745,683
|
|
|
4,489,355
|
|
|
5,209,747
|
|
|||||
|
Redeemable noncontrolling interests
|
37,559
|
|
|
34,639
|
|
|
464,082
|
|
|
456,105
|
|
|
458,213
|
|
|||||
|
Total shareholders' equity
|
1,406,552
|
|
|
1,404,913
|
|
|
1,328,693
|
|
|
1,263,278
|
|
|
1,300,338
|
|
|||||
|
Noncontrolling interests
|
143,376
|
|
|
155,021
|
|
|
192,404
|
|
|
207,113
|
|
|
223,605
|
|
|||||
|
Total equity
|
1,549,928
|
|
|
1,559,934
|
|
|
1,521,097
|
|
|
1,470,391
|
|
|
1,523,943
|
|
|||||
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
OTHER DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flows provided by (used in):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Operating activities
|
$
|
468,061
|
|
|
$
|
464,751
|
|
|
$
|
481,515
|
|
|
$
|
441,836
|
|
|
$
|
429,792
|
|
|
Investing activities
|
(234,855
|
)
|
|
(125,693
|
)
|
|
(246,670
|
)
|
|
(27,645
|
)
|
|
(5,558
|
)
|
|||||
|
Financing activities
|
(260,768
|
)
|
|
(351,806
|
)
|
|
(212,689
|
)
|
|
(408,995
|
)
|
|
(421,400
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Funds From Operations ("FFO") of the Operating Partnership
(2)
|
545,514
|
|
|
437,451
|
|
|
458,159
|
|
|
422,697
|
|
|
394,841
|
|
|||||
|
FFO allocable to common shareholders
|
465,160
|
|
|
371,702
|
|
|
372,758
|
|
|
329,323
|
|
|
287,563
|
|
|||||
|
(1)
|
|
(2)
|
Please refer to Management’s Discussion and Analysis of Financial Condition and Results of Operations for the definition of FFO, which does not represent cash flows from operations as defined by accounting principles generally accepted in the United States and is not necessarily indicative of the cash available to fund all cash requirements. A reconciliation of FFO to net income (loss) attributable to common shareholders is presented on page 82.
|
|
|
Year Ended December 31,
(1)
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
Total revenues
|
$
|
1,060,739
|
|
|
$
|
1,053,625
|
|
|
$
|
1,002,843
|
|
|
$
|
1,019,899
|
|
|
$
|
1,014,487
|
|
|
Total operating expenses
|
685,596
|
|
|
722,860
|
|
|
632,922
|
|
|
671,477
|
|
|
622,945
|
|
|||||
|
Income from operations
|
375,143
|
|
|
330,765
|
|
|
369,921
|
|
|
348,422
|
|
|
391,542
|
|
|||||
|
Interest and other income
|
14,121
|
|
|
10,825
|
|
|
3,953
|
|
|
2,578
|
|
|
3,910
|
|
|||||
|
Interest expense
|
(239,824
|
)
|
|
(231,856
|
)
|
|
(242,357
|
)
|
|
(262,608
|
)
|
|
(275,951
|
)
|
|||||
|
Gain (loss) on extinguishment of debt
|
87,893
|
|
|
(9,108
|
)
|
|
265
|
|
|
1,029
|
|
|
—
|
|
|||||
|
Gain on investments
|
—
|
|
|
2,400
|
|
|
45,072
|
|
|
—
|
|
|
888
|
|
|||||
|
Equity in earnings (losses) of unconsolidated affiliates
|
14,803
|
|
|
11,616
|
|
|
8,313
|
|
|
6,138
|
|
|
(188
|
)
|
|||||
|
Income tax (provision) benefit
|
(4,499
|
)
|
|
(1,305
|
)
|
|
(1,404
|
)
|
|
269
|
|
|
6,417
|
|
|||||
|
Income from continuing operations before gain on sales of real estate assets
|
247,637
|
|
|
113,337
|
|
|
183,763
|
|
|
95,828
|
|
|
126,618
|
|
|||||
|
Gain on sales of real estate assets
|
5,342
|
|
|
1,980
|
|
|
2,286
|
|
|
59,396
|
|
|
2,887
|
|
|||||
|
Income from continuing operations
|
252,979
|
|
|
115,317
|
|
|
186,049
|
|
|
155,224
|
|
|
129,505
|
|
|||||
|
Discontinued operations
|
54
|
|
|
(4,947
|
)
|
|
(11,530
|
)
|
|
29,770
|
|
|
(31,293
|
)
|
|||||
|
Net income
|
253,033
|
|
|
110,370
|
|
|
174,519
|
|
|
184,994
|
|
|
98,212
|
|
|||||
|
Net income attributable to noncontrolling interests
|
(3,777
|
)
|
|
(18,041
|
)
|
|
(23,652
|
)
|
|
(25,217
|
)
|
|
(25,001
|
)
|
|||||
|
Net income attributable to the Operating Partnership
|
249,256
|
|
|
92,329
|
|
|
150,867
|
|
|
159,777
|
|
|
73,211
|
|
|||||
|
Distributions to preferred unitholders
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(47,511
|
)
|
|
(42,376
|
)
|
|
(32,619
|
)
|
|||||
|
Net income available to common unitholders
|
$
|
204,364
|
|
|
$
|
47,437
|
|
|
$
|
103,356
|
|
|
$
|
117,401
|
|
|
$
|
40,592
|
|
|
Basic per unit data attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Income from continuing operations, net of preferred distributions
|
$
|
1.02
|
|
|
$
|
0.26
|
|
|
$
|
0.59
|
|
|
$
|
0.49
|
|
|
$
|
0.33
|
|
|
Net income attributable to common unitholders
|
$
|
1.02
|
|
|
$
|
0.24
|
|
|
$
|
0.54
|
|
|
$
|
0.62
|
|
|
$
|
0.21
|
|
|
Weighted-average common units outstanding
|
199,660
|
|
|
196,572
|
|
|
190,223
|
|
|
190,335
|
|
|
190,001
|
|
|||||
|
Diluted per unit data attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Income from continuing operations, net of preferred distributions
|
$
|
1.02
|
|
|
$
|
0.26
|
|
|
$
|
0.59
|
|
|
$
|
0.49
|
|
|
$
|
0.33
|
|
|
Net income attributable to common unitholders
|
$
|
1.02
|
|
|
$
|
0.24
|
|
|
$
|
0.54
|
|
|
$
|
0.62
|
|
|
$
|
0.21
|
|
|
Weighted-average common and potential dilutive common units outstanding
|
199,660
|
|
|
196,572
|
|
|
190,268
|
|
|
190,380
|
|
|
190,043
|
|
|||||
|
Amounts attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Income from continuing operations, net of preferred distributions
|
$
|
204,318
|
|
|
$
|
51,640
|
|
|
$
|
112,736
|
|
|
$
|
94,207
|
|
|
$
|
63,383
|
|
|
Discontinued operations
|
46
|
|
|
(4,203
|
)
|
|
(9,380
|
)
|
|
23,194
|
|
|
(22,791
|
)
|
|||||
|
Net income attributable to common unitholders
|
$
|
204,364
|
|
|
$
|
47,437
|
|
|
$
|
103,356
|
|
|
$
|
117,401
|
|
|
$
|
40,592
|
|
|
Distributions per unit
|
$
|
1.03
|
|
|
$
|
0.97
|
|
|
$
|
0.92
|
|
|
$
|
0.89
|
|
|
$
|
0.90
|
|
|
|
December 31,
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
BALANCE SHEET DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net investment in real estate assets
|
$
|
5,947,175
|
|
|
$
|
6,067,157
|
|
|
$
|
6,328,982
|
|
|
$
|
6,005,670
|
|
|
$
|
6,890,137
|
|
|
Total assets
|
6,616,727
|
|
|
6,786,393
|
|
|
7,090,225
|
|
|
6,719,559
|
|
|
7,506,650
|
|
|||||
|
Total mortgage and other indebtedness
|
4,700,460
|
|
|
4,857,523
|
|
|
4,745,683
|
|
|
4,489,355
|
|
|
5,209,747
|
|
|||||
|
Redeemable interests
|
37,559
|
|
|
34,639
|
|
|
464,082
|
|
|
456,105
|
|
|
458,213
|
|
|||||
|
Total partners' capital
|
1,541,533
|
|
|
1,541,176
|
|
|
1,458,164
|
|
|
1,466,241
|
|
|
1,517,957
|
|
|||||
|
Noncontrolling interests
|
8,908
|
|
|
19,179
|
|
|
63,496
|
|
|
4,280
|
|
|
6,082
|
|
|||||
|
Total capital
|
1,550,441
|
|
|
1,560,355
|
|
|
1,521,660
|
|
|
1,470,521
|
|
|
1,524,039
|
|
|||||
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
OTHER DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flows provided by (used in):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Operating activities
|
$
|
468,063
|
|
|
$
|
464,741
|
|
|
$
|
481,181
|
|
|
$
|
441,827
|
|
|
$
|
429,815
|
|
|
Investing activities
|
(234,855
|
)
|
|
(125,693
|
)
|
|
(246,683
|
)
|
|
(27,645
|
)
|
|
(5,559
|
)
|
|||||
|
Financing activities
|
(260,768
|
)
|
|
(351,806
|
)
|
|
(212,331
|
)
|
|
(408,995
|
)
|
|
(421,400
|
)
|
|||||
|
(I)
|
|
Property
|
|
Location
|
|
Date Opened
|
|
New Developments
:
|
|
|
|
|
|
The Crossings at Marshalls Creek
|
|
Middle Smithfield, PA
|
|
June 2013
|
|
The Outlet Shoppes at Atlanta
(1)
|
|
Woodstock, GA
|
|
July 2013
|
|
Fremaux Town Center - Phase I
(2)
|
|
Slidell, LA
|
|
March 2014
|
|
The Outlet Shoppes of the Bluegrass
(3)
|
|
Simpsonville, KY
|
|
July 2014
|
|
(1)
|
The Outlet Shoppes at Atlanta is a 75/25 joint venture, which is included in the accompanying consolidated statements of operations on a consolidated basis.
|
|
(2)
|
Fremaux Town Center is a 65/35 joint venture that is accounted for using the equity method of accounting and is included in equity in earnings of unconsolidated affiliates in the accompanying consolidated statements of operations.
|
|
(3)
|
The Outlet Shoppes of the Bluegrass is a 65/35 joint venture, which is included in the accompanying consolidated statements of operations on a consolidated basis.
|
|
Property
|
|
Location
|
|
Date Opened/Acquired
|
|
New Developments
:
|
|
|
|
|
|
Waynesville Commons
|
|
Waynesville, NC
|
|
October 2012
|
|
The Crossings at Marshalls Creek
|
|
Middle Smithfield, PA
|
|
June 2013
|
|
The Outlet Shoppes at Atlanta
(1)
|
|
Woodstock, GA
|
|
July 2013
|
|
|
|
|
|
|
|
Acquisitions:
|
|
|
|
|
|
The Outlet Shoppes at El Paso
(1)
|
|
El Paso, TX
|
|
April 2012
|
|
The Outlet Shoppes at Gettysburg
(2)
|
|
Gettysburg, PA
|
|
April 2012
|
|
Dakota Square Mall
|
|
Minot, ND
|
|
May 2012
|
|
Kirkwood Mall
(3)
|
|
Bismarck, ND
|
|
December 2012
|
|
(1)
|
The Outlet Shoppes at Atlanta and The Outlet Shoppes at El Paso are 75/25 joint ventures, which are included in the accompanying consolidated statements of operations on a consolidated basis.
|
|
(2)
|
The Outlet Shoppes at Gettysburg is a 50/50 joint venture and is included in the accompanying consolidated statements of operations on a consolidated basis.
|
|
(3)
|
We acquired a
49.0%
interest in Kirkwood Mall in December 2012 and the remaining
51.0%
interest in April 2013. This Property has been included in the accompanying consolidated statements of operations on a consolidated basis since December 2012.
|
|
|
Year Ended December 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Net income attributable to the Company
|
$
|
219,150
|
|
|
$
|
85,204
|
|
|
Adjustments:
(1)
|
|
|
|
||||
|
Depreciation and amortization
|
326,237
|
|
|
319,260
|
|
||
|
Interest expense
|
272,669
|
|
|
266,843
|
|
||
|
Abandoned projects expense
|
136
|
|
|
334
|
|
||
|
Gain on sales of real estate assets
|
(6,329
|
)
|
|
(2,002
|
)
|
||
|
(Gain) loss on extinguishment of debt
|
(87,893
|
)
|
|
9,108
|
|
||
|
Gain on investment
|
—
|
|
|
(2,400
|
)
|
||
|
Loss on impairment
|
18,539
|
|
|
75,283
|
|
||
|
Income tax provision
|
4,499
|
|
|
1,305
|
|
||
|
Lease termination fees
|
(3,808
|
)
|
|
(4,217
|
)
|
||
|
Straight-line rent and above and below market rent
|
(3,359
|
)
|
|
(1,502
|
)
|
||
|
Net income attributable to noncontrolling interest in earnings of Operating Partnership
|
30,106
|
|
|
7,125
|
|
||
|
Gain on discontinued operations
|
(276
|
)
|
|
(1,144
|
)
|
||
|
General and administrative expenses
|
50,271
|
|
|
48,867
|
|
||
|
Management fees and non-property level revenues
|
(36,386
|
)
|
|
(23,552
|
)
|
||
|
Company's share of property NOI
|
783,556
|
|
|
778,512
|
|
||
|
Non-comparable NOI
|
(63,968
|
)
|
|
(75,492
|
)
|
||
|
Total same-center NOI
|
$
|
719,588
|
|
|
$
|
703,020
|
|
|
(1)
|
Adjustments are based on our pro rata ownership share, including our share of unconsolidated affiliates and excluding noncontrolling interests' share of consolidated Properties.
|
|
|
Year Ended December 31,
|
||
|
|
2014
|
|
2013
|
|
Malls
|
88.0%
|
|
88.3%
|
|
Associated centers
|
3.9%
|
|
4.0%
|
|
Community centers
|
1.8%
|
|
1.7%
|
|
Mortgages, office buildings and other
|
6.3%
|
|
6.0%
|
|
|
As of December 31,
|
||||
|
|
2014
|
|
2013
|
||
|
Total portfolio
|
94.7
|
%
|
|
94.7
|
%
|
|
Total Mall portfolio
|
94.9
|
%
|
|
94.8
|
%
|
|
Same-center Stabilized Malls
|
94.8
|
%
|
|
94.8
|
%
|
|
Stabilized Malls
|
94.8
|
%
|
|
94.7
|
%
|
|
Non-stabilized Malls
(2)
|
98.1
|
%
|
|
98.0
|
%
|
|
Associated centers
|
93.7
|
%
|
|
94.5
|
%
|
|
Community centers
|
97.4
|
%
|
|
96.7
|
%
|
|
(1)
|
As noted in
Item 2. Properties
, occupancy excludes Non-core Properties, Lender Properties, Properties in significant redevelopment and Properties being considered for repositioning.
|
|
(2)
|
Represents occupancy for The Outlet Shoppes of the Bluegrass, The Outlet Shoppes at Atlanta and The Outlet Shoppes at Oklahoma City as of
December 31, 2014
and occupancy for The Outlet Shoppes at Atlanta and The Outlet Shoppes at Oklahoma City as of
December 31, 2013
.
|
|
|
Year Ended
December 31, |
||||
|
|
2014
|
|
2013
|
||
|
Operating portfolio:
|
|
|
|
||
|
New leases
|
1,323,875
|
|
|
1,712,683
|
|
|
Renewal leases
|
2,931,971
|
|
|
4,351,360
|
|
|
Development portfolio:
|
|
|
|
||
|
New leases
|
822,539
|
|
|
744,952
|
|
|
Total leased
|
5,078,385
|
|
|
6,808,995
|
|
|
|
December 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Same-center Stabilized Malls
|
$
|
31.17
|
|
|
$
|
30.66
|
|
|
Stabilized Malls
|
31.17
|
|
|
30.35
|
|
||
|
Non-stabilized Malls
(2)
|
25.10
|
|
|
24.52
|
|
||
|
Associated centers
|
12.99
|
|
|
12.06
|
|
||
|
Community centers
|
15.98
|
|
|
15.77
|
|
||
|
Office buildings
|
19.27
|
|
|
19.38
|
|
||
|
(1)
|
As noted in
Item 2. Properties
, average annual base rents per square foot excludes Non-core Properties, Lender Properties, Properties in significant redevelopment and Properties being considered for repositioning.
|
|
(2)
|
Represents average annual base rents for The Outlet Shoppes of the Bluegrass, The Outlet Shoppes at Atlanta and The Outlet Shoppes at Oklahoma City as of
December 31, 2014
and average annual base rents for The Outlet Shoppes at Atlanta and The Outlet Shoppes at Oklahoma City as of
December 31, 2013
.
|
|
Property Type
|
|
Square Feet
|
|
Prior Gross
Rent PSF
|
|
New Initial
Gross Rent
PSF
|
|
% Change
Initial
|
|
New Average
Gross Rent
PSF
(2)
|
|
% Change
Average
|
|||||||
|
All Property Types
(1)
|
|
2,224,762
|
|
|
$
|
39.90
|
|
|
$
|
43.46
|
|
|
8.9%
|
|
$
|
44.84
|
|
|
12.4%
|
|
Stabilized Malls
|
|
2,024,659
|
|
|
41.54
|
|
|
45.31
|
|
|
9.1%
|
|
46.76
|
|
|
12.6%
|
|||
|
New leases
|
|
502,951
|
|
|
40.51
|
|
|
49.52
|
|
|
22.2%
|
|
52.51
|
|
|
29.6%
|
|||
|
Renewal leases
|
|
1,521,708
|
|
|
41.88
|
|
|
43.92
|
|
|
4.9%
|
|
44.86
|
|
|
7.1%
|
|||
|
(1)
|
Includes Stabilized Malls, associated centers, community centers and office buildings.
|
|
(2)
|
Average gross rent does not incorporate allowable future increases for recoverable common area expenses.
|
|
|
|
Number
of
Leases
|
|
Square
Feet
|
|
Term
(in
years)
|
|
Initial
Rent
PSF
|
|
Average
Rent
PSF
|
|
Expiring
Rent
PSF
|
|
Initial Rent
Spread
|
|
Average Rent
Spread
|
|||||||||||||||||
|
Commencement 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
New
|
|
226
|
|
|
561,940
|
|
|
8.07
|
|
|
$
|
46.68
|
|
|
$
|
49.46
|
|
|
$
|
38.12
|
|
|
$
|
8.56
|
|
|
22.5%
|
|
$
|
11.34
|
|
|
29.7%
|
|
Renewal
|
|
590
|
|
|
1,600,766
|
|
|
4.11
|
|
|
40.74
|
|
|
41.71
|
|
|
38.21
|
|
|
2.53
|
|
|
6.6%
|
|
3.50
|
|
|
9.2%
|
|||||
|
Commencement 2014 Total
|
|
816
|
|
|
2,162,706
|
|
|
5.21
|
|
|
$
|
42.28
|
|
|
$
|
43.72
|
|
|
$
|
38.18
|
|
|
$
|
4.10
|
|
|
10.7%
|
|
$
|
5.54
|
|
|
14.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Commencement 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
New
|
|
80
|
|
|
225,267
|
|
|
8.96
|
|
|
$
|
48.09
|
|
|
$
|
50.95
|
|
|
$
|
37.90
|
|
|
$
|
10.19
|
|
|
26.9%
|
|
$
|
13.05
|
|
|
34.4%
|
|
Renewal
|
|
244
|
|
|
697,258
|
|
|
4.16
|
|
|
39.15
|
|
|
40.12
|
|
|
36.93
|
|
|
2.22
|
|
|
6.0%
|
|
3.19
|
|
|
8.6%
|
|||||
|
Commencement 2015 Total
|
|
324
|
|
|
922,525
|
|
|
5.35
|
|
|
$
|
41.33
|
|
|
$
|
42.77
|
|
|
$
|
37.17
|
|
|
$
|
4.16
|
|
|
11.2%
|
|
$
|
5.60
|
|
|
15.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Total 2014/2015
|
|
1,140
|
|
|
3,085,231
|
|
|
5.25
|
|
|
$
|
42.00
|
|
|
$
|
43.44
|
|
|
$
|
37.88
|
|
|
$
|
4.12
|
|
|
10.9%
|
|
$
|
5.56
|
|
|
14.7%
|
|
•
|
$277.6 million
of expenditures related to our development, redevelopment, renovation and expansion programs,
|
|
•
|
additional investments in unconsolidated affiliates of
$30.4 million
primarily attributable to the redevelopment of the Sears store at CoolSprings Galleria, as well as the development of Ambassador Town Center and Hammock Landing - Phase II,
|
|
•
|
$39.2 million
in distributions from unconsolidated joint ventures, including a distribution from the Coastal Grand -Myrtle Beach loan refinancing, and
|
|
•
|
proceeds of
$16.5 million
primarily related to the sale of a Mall and two other Properties during 2014.
|
|
▪
|
$314.3 million
of expenditures related to our development, redevelopment, renovation and expansion programs,
|
|
▪
|
$41.4 million
of acquisition expenditures related to Kirkwood Mall,
|
|
▪
|
additional investments in unconsolidated affiliates of
$34.1 million
related primarily to the development of Fremaux Town Center and the acquisition of the Sears store at CoolSprings Galleria, and
|
|
▪
|
proceeds of
$240.2 million
related to Properties sold in 2013.
|
|
▪
|
$217.8 million
of expenditures related to our development, redevelopment, renovation and expansion programs,
|
|
▪
|
$96.1 million
of acquisition expenditures primarily related to interests in three malls and two outlet centers, and
|
|
▪
|
proceeds of
$77.0 million
primarily related to the sale of two malls, four community centers and several outparcels.
|
|
▪
|
net proceeds from the issuance of mortgage and other indebtedness, net of principal payments, of
$11.3 million
, and
|
|
▪
|
dividends and distributions of
$264.4 million
paid to holders of preferred stock, common stock and noncontrolling interests,
|
|
▪
|
net proceeds from the issuance of mortgage and other indebtedness, net of principal payments, of
$118.6 million
,
|
|
▪
|
proceeds of
$209.5 million
from the issuance of common stock, primarily from our ATM equity offering program,
|
|
▪
|
the redemption of the Westfield Group ("Westfield") preferred joint venture units ("PJV units ") of
$408.6 million
, and
|
|
▪
|
dividends and distributions of
$261.4 million
paid to holders of preferred stock, common stock and noncontrolling interests.
|
|
▪
|
net repayment of mortgage and other indebtedness of
$15.8 million
,
|
|
▪
|
proceeds of
$166.7 million
from the issuance of the Series E Preferred Stock,
|
|
▪
|
the redemption of the Series C Preferred Stock of
$115.0 million
, and
|
|
▪
|
dividends and distributions of
$243.1 million
paid to holders of preferred stock, common stock and noncontrolling interests.
|
|
|
Consolidated
|
|
Noncontrolling
Interests
|
|
Unconsolidated
Affiliates
|
|
Total
|
|
Weighted
Average
Interest
Rate
(1)
|
|||||||||
|
December 31, 2014:
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Fixed-rate debt:
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Non-recourse loans on operating Properties
(2)
|
$
|
3,252,730
|
|
|
$
|
(112,571
|
)
|
|
$
|
671,526
|
|
|
$
|
3,811,685
|
|
|
5.54
|
%
|
|
Senior unsecured notes due 2023
(3)
|
445,770
|
|
|
—
|
|
|
—
|
|
|
445,770
|
|
|
5.25
|
%
|
||||
|
Senior unsecured notes due 2024
(4)
|
299,925
|
|
|
—
|
|
|
—
|
|
|
299,925
|
|
|
4.60
|
%
|
||||
|
Other
(5)
|
5,639
|
|
|
(2,819
|
)
|
|
—
|
|
|
2,820
|
|
|
3.50
|
%
|
||||
|
Total fixed-rate debt
|
4,004,064
|
|
|
(115,390
|
)
|
|
671,526
|
|
|
4,560,200
|
|
|
5.45
|
%
|
||||
|
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-recourse term loans on operating Properties
|
17,121
|
|
|
(7,083
|
)
|
|
—
|
|
|
10,038
|
|
|
2.38
|
%
|
||||
|
Recourse term loans on operating Properties
|
7,638
|
|
|
—
|
|
|
92,709
|
|
|
100,347
|
|
|
2.29
|
%
|
||||
|
Construction loans
|
454
|
|
|
—
|
|
|
4,067
|
|
|
4,521
|
|
|
2.19
|
%
|
||||
|
Unsecured lines of credit
|
221,183
|
|
|
—
|
|
|
—
|
|
|
221,183
|
|
|
1.56
|
%
|
||||
|
Unsecured term loans
|
450,000
|
|
|
—
|
|
|
—
|
|
|
450,000
|
|
|
1.71
|
%
|
||||
|
Total variable-rate debt
|
696,396
|
|
|
(7,083
|
)
|
|
96,776
|
|
|
786,089
|
|
|
1.75
|
%
|
||||
|
Total
|
$
|
4,700,460
|
|
|
$
|
(122,473
|
)
|
|
$
|
768,302
|
|
|
$
|
5,346,289
|
|
|
4.91
|
%
|
|
|
Consolidated
|
|
Noncontrolling
Interests
|
|
Unconsolidated
Affiliates
|
|
Total
|
|
Weighted
Average
Interest
Rate
(1)
|
|||||||||
|
December 31, 2013:
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Fixed-rate debt:
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Non-recourse loans on operating Properties
(2)
|
$
|
3,527,830
|
|
|
$
|
(87,406
|
)
|
|
$
|
653,429
|
|
|
$
|
4,093,853
|
|
|
5.50
|
%
|
|
Senior unsecured notes due 2023
|
445,374
|
|
|
—
|
|
|
—
|
|
|
445,374
|
|
|
5.25
|
%
|
||||
|
Financing obligation
(6)
|
17,570
|
|
|
—
|
|
|
—
|
|
|
17,570
|
|
|
8.00
|
%
|
||||
|
Total fixed-rate debt
|
3,990,774
|
|
|
(87,406
|
)
|
|
653,429
|
|
|
4,556,797
|
|
|
5.48
|
%
|
||||
|
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-recourse term loans on operating Properties
|
133,712
|
|
|
(5,669
|
)
|
|
—
|
|
|
128,043
|
|
|
3.19
|
%
|
||||
|
Recourse term loans on operating Properties
|
51,300
|
|
|
—
|
|
|
63,311
|
|
|
114,611
|
|
|
2.08
|
%
|
||||
|
Construction loans
|
2,983
|
|
|
—
|
|
|
25,800
|
|
|
28,783
|
|
|
2.28
|
%
|
||||
|
Unsecured lines of credit
|
228,754
|
|
|
—
|
|
|
—
|
|
|
228,754
|
|
|
1.57
|
%
|
||||
|
Unsecured term loans
|
450,000
|
|
|
—
|
|
|
—
|
|
|
450,000
|
|
|
1.71
|
%
|
||||
|
Total variable-rate debt
|
866,749
|
|
|
(5,669
|
)
|
|
89,111
|
|
|
950,191
|
|
|
1.94
|
%
|
||||
|
Total
|
$
|
4,857,523
|
|
|
$
|
(93,075
|
)
|
|
$
|
742,540
|
|
|
$
|
5,506,988
|
|
|
4.87
|
%
|
|
(1)
|
Weighted-average interest rate includes the effect of debt premiums and discounts, but excludes amortization of deferred financing costs.
|
|
(2)
|
We had
four
interest rate swaps on notional amounts outstanding totaling
$105,584
as of
December 31, 2014
and
$109,830
as of
December 31, 2013
related to
four
of our variable-rate loans on operating Properties to effectively fix the interest rates on these loans. Therefore, these amounts are reflected in fixed-rate debt at
December 31, 2014
and
2013
.
|
|
(3)
|
In November 2013, the Operating Partnership issued
$450,000
of senior unsecured notes in a public offering. The balance at
December 31, 2014
is net of an unamortized discount of
$4,230
. See below for additional information.
|
|
(4)
|
The Operating Partnership issued
$300,000
of senior unsecured notes in a public offering in October 2014. The balance at
December 31, 2014
includes an unamortized discount of
$75
. See below for additional information.
|
|
(5)
|
A subsidiary of the Management Company entered into a term loan in May 2014.
|
|
(6)
|
This amount represented the noncontrolling partner's unreturned equity contribution related to Pearland Town Center that was accounted for as a financing due to certain terms of the CBL/T-C, LLC joint venture agreement. In the first quarter of 2014, we purchased the noncontrolling interest as described below.
|
|
|
Total
Capacity
|
|
Total
Outstanding
|
|
Maturity
Date
|
|
Extended
Maturity
Date
(1)
|
||||
|
Facility A
|
$
|
600,000
|
|
|
$
|
63,716
|
|
(2)
|
November 2015
|
|
November 2016
|
|
First Tennessee
|
100,000
|
|
|
2,200
|
|
(3)
|
February 2016
|
|
N/A
|
||
|
Facility B
|
600,000
|
|
|
155,267
|
|
(4)
|
November 2016
|
|
November 2017
|
||
|
|
$
|
1,300,000
|
|
|
$
|
221,183
|
|
|
|
|
|
|
(1)
|
The extension options on both facilities are at our election, subject to continued compliance with the terms of the facilities, and have a one-time extension fee of 0.20% of the commitment amount of each credit facility.
|
|
(2)
|
There was an additional
$800
outstanding on this facility as of
December 31, 2014
for letters of credit. Up to
$50,000
of the capacity on this facility can be used for letters of credit.
|
|
(3)
|
There was an additional
$113
outstanding on this facility as of
December 31, 2014
for letters of credit. Up to
$20,000
of the capacity on this facility can be used for letters of credit.
|
|
(4)
|
There was an additional
$6,110
outstanding on this facility as of
December 31, 2014
for letters of credit. Up to
$50,000
of the capacity on this facility can be used for letters of credit.
|
|
Ratio
|
|
Required
|
|
Actual
|
|
Debt to total asset value
|
|
< 60%
|
|
49.1%
|
|
Unencumbered asset value to unsecured indebtedness
|
|
> 1.60x
|
|
2.5x
|
|
Unencumbered NOI to unsecured interest expense
|
|
> 1.75x
|
|
4.1x
|
|
EBITDA to fixed charges (debt service)
|
|
>1.50x
|
|
2.2x
|
|
Ratio
|
|
Required
|
|
Actual
|
|
Total debt to total assets
|
|
< 60%
|
|
53.7%
|
|
Secured debt to total assets
|
|
<45%
(1)
|
|
37.0%
|
|
Total unencumbered assets to unsecured debt
|
|
>150%
|
|
235.8%
|
|
Consolidated income available for debt service to annual debt service charge
|
|
> 1.50x
|
|
3.1x
|
|
(1)
|
On January 1, 2020 and thereafter, the ratio of secured debt to total assets must be less than 40%.
|
|
Date
|
|
Property
|
|
Consolidated/
Unconsolidated
Property
|
|
Stated
Interest
Rate
|
|
Maturity Date
(1)
|
|
Amount Financed
or Extended
(2)
|
||
|
November
|
|
The Outlet Shoppes of the Bluegrass
(3)
|
|
Consolidated
|
|
4.045%
|
|
December 2024
|
|
$
|
77,500
|
|
|
August
|
|
Fremaux Town Center - Phase I
(4)
|
|
Unconsolidated
|
|
LIBOR + 2.00%
|
|
August 2016
|
(5)
|
47,291
|
|
|
|
July
|
|
Coastal Grand - Myrtle Beach
(6)
|
|
Unconsolidated
|
|
4.09%
|
|
August 2024
|
|
126,000
|
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City - Phase II
(7)
|
|
Consolidated
|
|
LIBOR + 2.75%
|
|
April 2019
|
(8)
|
6,000
|
|
|
|
February
|
|
Fremaux Town Center - Phase I
(9)
|
|
Unconsolidated
|
|
LIBOR + 2.125%
|
|
March 2016
|
|
47,291
|
|
|
|
(1)
|
Excludes any extension options.
|
|
(2)
|
Net proceeds were used to reduce the outstanding balances on our credit facilities unless otherwise noted.
|
|
(3)
|
A portion of the net proceeds from the non-recourse mortgage loan was used to retire a
$47,931
recourse construction loan and our share of excess proceeds was used to reduce balances on our lines of credit.
|
|
(4)
|
Fremaux Town Center JV, LLC ("Fremaux") amended and modified its Phase I construction loan to change the maturity date and interest rate. Additionally, the Operating Partnership's guarantee of the loan was reduced from 100% to 50% of the outstanding principal loan amount. See
Note 14
to the consolidated financial statements for further information on future guarantee reductions.
|
|
(5)
|
The construction loan has two one-year extension options, which are at the joint venture's election, for an outside maturity date of August 2018.
|
|
(6)
|
Two subsidiaries of Mall of South Carolina L.P. and Mall of South Carolina Outparcel L.P., closed on a non-recourse loan, secured by Coastal Grand-Myrtle Beach in Myrtle Beach, SC. Net proceeds were used to retire the outstanding borrowings under the previous loan, which had a balance of $75,238 as well as to pay off $18,000 of subordinated notes to us and our joint venture partner, each of which held $9,000. See
Note 10
to the consolidated financial statements for additional information. Excess proceeds were distributed 50/50 to us and our partner and our share of net proceeds was used to reduce balances on our lines of credit.
|
|
(7)
|
Proceeds from the operating Property loan for Phase II were distributed to the partners in accordance with the terms of the partnership agreement.
|
|
(8)
|
The loan has two one-year extension options, which are at the consolidated joint venture's election, for an outside maturity date of April 2021.
|
|
(9)
|
Fremaux amended and restated its March 2013 loan agreement to increase the capacity on its construction loan from $46,000 to
$47,291
for additional development costs related to Fremaux Town Center. The Operating Partnership had guaranteed 100% of the loan. The construction loan had two one-year extension options, which were at the joint venture's election, for an outside maturity date of March 2018. See footnote 4 and footnote 5 above for information on the extension and modification of the Phase I loan in August 2014.
|
|
Date
|
|
Property
|
|
Consolidated/
Unconsolidated
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
(1)
|
||
|
December
|
|
The Promenade
|
|
Consolidated
|
|
1.87%
|
|
December 2014
|
|
$
|
47,670
|
|
|
December
|
|
Janesville Mall
(2)
|
|
Consolidated
|
|
8.38%
|
|
April 2016
|
|
2,473
|
|
|
|
October
|
|
Mall del Norte
|
|
Consolidated
|
|
5.04%
|
|
December 2014
|
|
113,400
|
|
|
|
July
|
|
Coastal Grand - Myrtle Beach
(3)
|
|
Unconsolidated
|
|
5.09%
|
|
October 2014
|
|
75,238
|
|
|
|
January
|
|
St. Clair Square
(4)
|
|
Consolidated
|
|
3.25%
|
|
December 2016
|
|
122,375
|
|
|
|
(1)
|
We retired the loans with borrowings from our credit facilities unless otherwise noted.
|
|
(2)
|
We recorded a
$257
loss on extinguishment of debt due to a prepayment fee on the early retirement.
|
|
(3)
|
Net proceeds from a new loan with a principal balance of
$126,000
were used to retire the outstanding borrowings under this loan as well as to pay off $18,000 of subordinated notes to us and our 50/50 joint venture partner, each of which held $9,000. See
Note 10
to the consolidated financial statements for additional information. Excess proceeds were distributed 50/50 to us and our partner. See previous section for details on the new loan.
|
|
(4)
|
We recorded a
$1,249
loss on extinguishment of debt due to a prepayment fee on the early retirement.
|
|
Date
|
|
Property
|
|
Consolidated/
Unconsolidated
Property
|
|
Stated
Interest
Rate
|
|
Maturity Date
(1)
|
|
Amount Financed
or Extended
(2)
|
||
|
December
|
|
The Pavilion at Port Orange - Phase I
(3)
|
|
Unconsolidated
|
|
LIBOR + 2.00%
|
|
November 2015
|
|
$
|
62,600
|
|
|
December
|
|
Hammock Landing - Phase I
(4)
|
|
Unconsolidated
|
|
LIBOR + 2.00%
|
|
November 2015
|
|
41,068
|
|
|
|
December
|
|
Hammock Landing - Phase II
(5)
|
|
Unconsolidated
|
|
LIBOR + 2.25%
|
|
November 2015
|
|
10,757
|
|
|
|
October
|
|
The Outlet Shoppes at Atlanta
(6)
|
|
Consolidated
|
|
4.90%
|
|
November 2023
|
|
80,000
|
|
|
|
June
|
|
Statesboro Crossing
|
|
Consolidated
|
|
LIBOR + 1.80%
|
|
June 2016
|
(7)
|
11,400
|
|
|
|
March
|
|
Renaissance Center - Phase II
(8)
|
|
Unconsolidated
|
|
3.49%
|
|
April 2023
|
|
16,000
|
|
|
|
March
|
|
Friendly Center
(9)
|
|
Unconsolidated
|
|
3.48%
|
|
April 2023
|
|
100,000
|
|
|
|
(1)
|
Excludes any extension options.
|
|
(2)
|
Net proceeds were used to reduce the outstanding balances on our credit facilities unless otherwise noted.
|
|
(3)
|
The construction loan was extended and modified to reduce the capacity from
$64,950
to
$62,600
, reduce the interest rate from a variable-rate of LIBOR + 3.5% to a variable-rate of LIBOR + 2.0% and extend the maturity date. The loan has
two
one-year extension options, which are at the joint venture's election, for an outside maturity date of
November 2017
. The Operating Partnership has guaranteed
25%
of the construction loan.
|
|
(4)
|
The loan was amended and restated to extend the maturity date and reduce the interest rate from a variable-rate of LIBOR + 3.5% to a variable-rate of LIBOR + 2.0%. The loan has
two
one-year extension options, which are at the joint venture's election, for an outside maturity date of
November 2017
. The Operating Partnership has guaranteed
25%
of the loan.
|
|
(5)
|
A construction loan to build a Carmike Cinema has
two
one-year extension options, which are at the joint venture's election, for an outside maturity date of
November 2017
. The Operating Partnership's guaranty was reduced from
100%
to
25%
in the third quarter of 2014 when the Carmike Cinema became operational. See the 2014 construction loan table below for information on the extension and modification of the Phase II loan in November 2014.
|
|
(6)
|
Net proceeds from the non-recourse mortgage loan were used to repay a $53,080 recourse construction loan and our share of excess proceeds was used to reduce the balances on our lines of credit.
|
|
(7)
|
The non-recourse loan has two one-year extension options, which are at our option, for an outside maturity date of June 2018.
|
|
(8)
|
Net proceeds from the loan were used to retire a
$15,700
loan that was scheduled to mature in
April 2013
.
|
|
(9)
|
Net proceeds from the loan were used to retire
four
loans, scheduled to mature in
April 2013
and with an aggregate balance of
$100,000
, that were secured by Friendly Center, Friendly Center Office Building, First National Bank Building, Green Valley Office Building, First Citizens Bank Building, Wachovia Office Building and Bank of America Building.
|
|
Date
|
|
Property
|
|
Consolidated/
Unconsolidated
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
(1)
|
||
|
December
|
|
Northpark Mall
|
|
Consolidated
|
|
5.75%
|
|
March 2014
|
|
$
|
32,684
|
|
|
September
|
|
The Forum at Grandview
|
|
Consolidated
|
|
3.19%
|
|
September 2013
|
|
10,200
|
|
|
|
July
|
|
Alamance Crossing West
|
|
Consolidated
|
|
3.20%
|
|
December 2013
|
|
16,000
|
|
|
|
June
|
|
Mid Rivers Mall
(2)
|
|
Consolidated
|
|
5.88%
|
|
May 2021
|
|
88,410
|
|
|
|
April
|
|
South County Center
(3)
|
|
Consolidated
|
|
4.96%
|
|
October 2013
|
|
71,740
|
|
|
|
February
|
|
Statesboro Crossing
|
|
Consolidated
|
|
1.21%
|
|
February 2013
|
|
13,460
|
|
|
|
January
|
|
Westmoreland Mall
|
|
Consolidated
|
|
5.05%
|
|
March 2013
|
|
63,639
|
|
|
|
(1)
|
We retired the loans with borrowings from our credit facilities.
|
|
(2)
|
We recorded an $8,936 loss on extinguishment of debt, which consisted of an $8,708 prepayment fee and $228 of unamortized debt issuance costs.
|
|
(3)
|
We recorded a loss on extinguishment of debt of $172 from the write-off of an unamortized discount.
|
|
Date
|
|
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Balance of
Non-recourse Debt
|
|
Gain on
Extinguishment
of Debt
|
|||||
|
October
|
|
Columbia Place
(1)
|
|
5.45%
|
|
September 2013
|
|
$
|
27,265
|
|
|
$
|
27,171
|
|
|
|
September
|
|
Chapel Hill Mall
(1)
|
|
6.10%
|
|
August 2016
|
|
68,563
|
|
|
18,296
|
|
|||
|
January
|
|
Citadel Mall
(2)
|
|
5.68%
|
|
April 2017
|
|
68,169
|
|
|
43,932
|
|
|||
|
|
|
|
|
|
|
|
|
$
|
163,997
|
|
|
$
|
89,399
|
|
|
|
(1)
|
We conveyed the Mall to the lender by a deed-in-lieu of foreclosure.
|
|
(2)
|
The mortgage lender completed the foreclosure process and received the title to the Mall in satisfaction of the non-recourse debt.
|
|
Date
|
|
Property
|
|
Consolidated/
Unconsolidated
Property
|
|
Stated
Interest
Rate
|
|
Maturity Date
(1)
|
|
Amount Financed
or Extended
|
||
|
December
|
|
Ambassador Town Center
(2)
|
|
Unconsolidated
|
|
LIBOR + 1.80%
|
|
December 2017
|
(3)
|
$
|
48,200
|
|
|
December
|
|
Ambassador Town Center - Infrastructure Improvements
(4)
|
|
Unconsolidated
|
|
LIBOR + 2.00%
|
|
December 2017
|
(3)
|
11,700
|
|
|
|
December
|
|
The Outlet Shoppes at Atlanta - Parcel Development
(5)
|
|
Consolidated
|
|
LIBOR + 2.50%
|
|
December 2019
|
|
2,435
|
|
|
|
November
|
|
Hammock Landing - Phase II
(6)
|
|
Unconsolidated
|
|
LIBOR + 2.25%
|
|
November 2015
|
(7)
|
16,757
|
|
|
|
August
|
|
Fremaux Town Center - Phase II
(8)
|
|
Unconsolidated
|
|
LIBOR + 2.00%
|
|
August 2016
|
(9)
|
32,100
|
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City - Phase III
(10)
|
|
Consolidated
|
|
LIBOR + 2.75%
|
|
April 2019
|
(11)
|
5,400
|
|
|
|
April
|
|
The Outlet Shoppes at El Paso - Phase II
(10)
|
|
Consolidated
|
|
LIBOR + 2.75%
|
|
April 2018
|
|
7,000
|
|
|
|
(1)
|
Excludes any extension options.
|
|
(2)
|
The unconsolidated 65/35 joint venture, Ambassador Town Center JV, LLC ("Ambassador"), closed on a construction loan for the development of Ambassador Town Center, a community center located in Lafayette, LA. The Operating Partnership has guaranteed
100%
of the loan. See
Note 14
to the consolidated financial statements for information on the Operating Partnership's guaranty of this loan and future guaranty reductions. The construction loan had an outstanding balance of
$715
at
December 31, 2014
. The interest rate will be reduced to LIBOR + 1.60% once certain debt service and operational metrics are met.
|
|
(3)
|
The loan has
two
one-year extension options, which are at the joint venture's election, for an outside maturity date of
December 2019
.
|
|
(4)
|
Ambassador Infrastructure, LLC ("Ambassador Infrastructure"), a 65/35 unconsolidated joint venture, was formed to construct certain infrastructure improvements related to the development of Ambassador Town Center. The Operating Partnership has guaranteed
100%
of the loan. See
Note 14
to the consolidated financial statements for information on the Operating Partnership's guaranty of this loan and future guaranty reductions. The infrastructure construction loan had an outstanding balance of
$725
at
December 31, 2014
. Under a payment-in-lieu of taxes ("PILOT") program, in lieu of ad valorem taxes, Ambassador and other contributing landowners will make annual PILOT payments to Ambassador Infrastructure, which will be used to repay the infrastructure construction loan.
|
|
(5)
|
The Operating Partnership has guaranteed
100%
of the loan, which had an outstanding balance of
$454
at
December 31, 2014
. The guaranty will terminate once construction is complete and certain debt and operational metrics are met.
|
|
(6)
|
The
$10,757
construction loan was amended and restated to increase the loan by
$6,000
to finance the construction of Academy Sports. The interest rate will be reduced to LIBOR + 2.00% once Academy Sports is open and paying contractual rent. See
Note 14
to the consolidated financial statements for information on the Operating Partnership's guaranty of this loan and future guaranty reductions.
|
|
(7)
|
The construction loan has two one-year extension options, which are at the joint venture's election, for an outside maturity date of November 2017.
|
|
(8)
|
The Operating Partnership's guaranty of the construction loan was reduced in the fourth quarter of 2014 from 100% to 50% upon the land closing with Dillard's. See
Note 14
to the consolidated financial statements for further information on future guaranty reductions.
|
|
(9)
|
The construction loan has two one-year extension options, which are at the joint venture's election, for an outside maturity date of August 2018.
|
|
(10)
|
The Operating Partnership has guaranteed 100% of the construction loan for the expansion of the outlet center until certain financial and operational metrics are met.
|
|
(11)
|
The loan has two one-year extension options, which are at the consolidated joint venture's election, for an outside maturity date of April 2021.
|
|
Date
|
|
Property
|
|
Consolidated/
Unconsolidated
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
|
||
|
November
|
|
The Outlet Shoppes of the Bluegrass
(1)
|
|
Consolidated
|
|
2.15%
|
|
August 2016
|
|
$
|
47,931
|
|
|
(1)
|
The joint venture retired the recourse construction loan with a portion of the proceeds from a
$77,500
non-recourse mortgage loan. Our share of excess net proceeds were used to reduce the outstanding balances on our lines of credit.
|
|
Date
|
|
Property
|
|
Consolidated/
Unconsolidated
Property
|
|
Stated
Interest
Rate
|
|
Maturity Date
(1)
|
|
Amount Financed
or Extended
|
||
|
August
|
|
The Outlet Shoppes of the Bluegrass
(2)
|
|
Consolidated
|
|
LIBOR + 2.00%
|
|
August 2016
|
|
$
|
60,200
|
|
|
March
|
|
Fremaux Town Center - Phase I
(3)
|
|
Unconsolidated
|
|
LIBOR + 2.125%
|
|
March 2016
|
|
46,000
|
|
|
|
(1)
|
Excludes any extension options.
|
|
(2)
|
The Operating Partnership had guaranteed 100% of the recourse construction loan. The loan was retired as described above with the proceeds from a non-recourse mortgage loan in November 2014. The loan had two one-year extension options, which were at the joint venture's election, for an outside maturity date of August 2018.
|
|
(3)
|
The Operating Partnership had guaranteed 100% of the recourse construction loan. The loan had two one-year extension options, which were at the joint venture's election, for an outside maturity date of March 2018. The loan was amended and restated in February 2014 as described above.
|
|
Date
|
|
Property
|
|
Consolidated/
Unconsolidated
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
|
||
|
October
|
|
The Outlet Shoppes of Atlanta
(1)
|
|
Consolidated
|
|
2.93%
|
|
August 2015
|
|
$
|
53,080
|
|
|
(1)
|
The joint venture retired the recourse construction loan with a portion of the proceeds from an
$80,000
non-recourse mortgage loan. Our share of excess net proceeds were used to reduce the outstanding balances on our lines of credit.
|
|
Instrument Type
|
|
Location in
Consolidated
|
|
Outstanding
Notional Amount |
|
Designated
Benchmark
Interest
Rate
|
|
Strike
Rate
|
|
Fair
Value at
12/31/14
|
|
Fair
Value at
12/31/13
|
|
Maturity
Date
|
|||||
|
Cap
|
|
Intangible lease assets
and other assets
|
|
$ 122,375
(amortizing to $122,375) |
|
3-month
LIBOR |
|
5.000
|
%
|
|
N/A
|
|
$
|
—
|
|
|
January 2014
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$ 51,037
(amortizing to $48,337) |
|
1-month
LIBOR |
|
2.149
|
%
|
|
$
|
(1,064
|
)
|
|
$
|
(1,915
|
)
|
|
April 2016
|
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$ 31,960
(amortizing to $30,276) |
|
1-month
LIBOR |
|
2.187
|
%
|
|
(681
|
)
|
|
(1,226
|
)
|
|
April 2016
|
||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$ 11,946
(amortizing to $11,313) |
|
1-month
LIBOR |
|
2.142
|
%
|
|
(248
|
)
|
|
(446
|
)
|
|
April 2016
|
||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$ 10,641
(amortizing to $10,083) |
|
1-month
LIBOR |
|
2.236
|
%
|
|
(233
|
)
|
|
(420
|
)
|
|
April 2016
|
||
|
|
|
|
|
|
|
|
|
|
|
$
|
(2,226
|
)
|
|
$
|
(4,007
|
)
|
|
|
|
|
|
|
Number of Shares
Settled |
|
Gross
Proceeds |
|
Net
Proceeds |
|
Weighted-average
Sales Price |
|||||||
|
2013:
|
|
|
|
|
|
|
|
|
|||||||
|
First quarter
|
|
1,889,105
|
|
|
$
|
44,459
|
|
|
$
|
43,904
|
|
|
$
|
23.53
|
|
|
Second quarter
|
|
6,530,193
|
|
|
167,034
|
|
|
165,692
|
|
|
25.58
|
|
|||
|
Total
|
|
8,419,298
|
|
|
$
|
211,493
|
|
|
$
|
209,596
|
|
|
$
|
25.12
|
|
|
|
Shares
Outstanding
|
|
Stock Price
(1)
|
|
Value
|
|||||
|
Common stock and operating partnership units
|
199,533
|
|
|
$
|
19.42
|
|
|
$
|
3,874,931
|
|
|
7.375% Series D Cumulative Redeemable Preferred Stock
|
1,815
|
|
|
250.00
|
|
|
453,750
|
|
||
|
6.625% Series E Cumulative Redeemable Preferred Stock
|
690
|
|
|
250.00
|
|
|
172,500
|
|
||
|
Total market equity
|
|
|
|
|
|
|
4,501,181
|
|
||
|
Company’s share of total debt
|
|
|
|
|
|
|
5,346,289
|
|
||
|
Total market capitalization
|
|
|
|
|
|
|
$
|
9,847,470
|
|
|
|
Debt-to-total-market capitalization ratio
|
|
|
|
|
|
|
54.3
|
%
|
||
|
(1)
|
Stock price for common stock and Operating Partnership units equals the closing price of our common stock on December 31, 2014. The stock prices for the preferred stock represent the liquidation preference of each respective series of preferred stock.
|
|
|
Payments Due By Period
|
||||||||||||||||||
|
|
Total
|
|
Less Than 1
Year
|
|
1-3
Years
|
|
3-5
Years
|
|
More Than 5
Years
|
||||||||||
|
Long-term debt:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total consolidated debt service
(1)
|
$
|
5,818,376
|
|
|
$
|
822,334
|
|
|
$
|
1,608,991
|
|
|
$
|
1,039,918
|
|
|
$
|
2,347,133
|
|
|
Noncontrolling interests' share in other consolidated subsidiaries
|
(152,317
|
)
|
|
(10,023
|
)
|
|
(64,786
|
)
|
|
(9,989
|
)
|
|
(67,519
|
)
|
|||||
|
Our share of unconsolidated affiliates debt service
(2)
|
885,834
|
|
|
332,614
|
|
|
236,196
|
|
|
77,747
|
|
|
239,277
|
|
|||||
|
Our share of total debt service obligations
|
6,551,893
|
|
|
1,144,925
|
|
|
1,780,401
|
|
|
1,107,676
|
|
|
2,518,891
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating leases:
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Ground leases on consolidated Properties
|
32,228
|
|
|
859
|
|
|
1,763
|
|
|
1,796
|
|
|
27,810
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Purchase obligations:
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Construction contracts on consolidated Properties
|
12,322
|
|
|
12,322
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Noncontrolling interests' share in other consolidated subsidiaries
|
(514
|
)
|
|
(514
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Our share of construction contracts on unconsolidated Properties
|
33,580
|
|
|
33,580
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Our share of total purchase obligations
|
45,388
|
|
|
45,388
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total contractual obligations
|
$
|
6,629,509
|
|
|
$
|
1,191,172
|
|
|
$
|
1,782,164
|
|
|
$
|
1,109,472
|
|
|
$
|
2,546,701
|
|
|
(1)
|
Represents principal and interest payments due under the terms of mortgage and other indebtedness and includes $862,293 of variable-rate debt service on seven operating Properties, one construction loan, three unsecured credit facilities and two unsecured term loans. The construction loan, credit facilities and term loans do not require scheduled principal payments. The future interest payments are projected based on the interest rates that were in effect at
December 31, 2014
. See
Note 6
to the consolidated financial statements for additional information regarding the terms of long-term debt.
|
|
(2)
|
Includes $99,882 of variable-rate debt service. Future contractual obligations have been projected using the same assumptions as used in (1) above.
|
|
(3)
|
Obligations where we own the buildings and improvements, but lease the underlying land under long-term ground leases. The maturities of these leases range from 2019 to 2089 and generally provide for renewal options.
|
|
(4)
|
Represents the remaining balance to be incurred under construction contracts that had been entered into as of
December 31, 2014
, but were not complete. The contracts are primarily for development of Properties.
|
|
|
Year Ended
December 31, |
||||||
|
|
2014
|
|
2013
|
||||
|
Tenant allowances
(1)
|
$
|
46,837
|
|
|
$
|
46,940
|
|
|
|
|
|
|
||||
|
Renovations
|
27,285
|
|
|
36,592
|
|
||
|
|
|
|
|
||||
|
Deferred maintenance:
|
|
|
|
||||
|
Parking lot and parking lot lighting
|
31,411
|
|
|
15,867
|
|
||
|
Roof repairs and replacements
|
5,544
|
|
|
9,145
|
|
||
|
Other capital expenditures
|
11,352
|
|
|
13,409
|
|
||
|
Total deferred maintenance
|
48,307
|
|
|
38,421
|
|
||
|
|
|
|
|
||||
|
Capitalized overhead
|
5,024
|
|
|
3,922
|
|
||
|
|
|
|
|
||||
|
Capitalized interest
|
7,288
|
|
|
4,889
|
|
||
|
|
|
|
|
||||
|
Total capital expenditures
|
$
|
134,741
|
|
|
$
|
130,764
|
|
|
(1)
|
Tenant allowances primarily relate to new leases. Tenant allowances related to renewal leases were not material for the periods presented.
|
|
Property
|
|
Location
|
|
Total
Project
Square
Feet
|
|
Total
Cost
(1)
|
|
Cost to
Date
(2)
|
|
Opening Date
|
|
Initial
Unleveraged
Yield
|
|||||
|
Outlet Center:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
The Outlet Shoppes of the Bluegrass
(3)
|
|
Simpsonville, KY
|
|
374,597
|
|
|
$
|
77,234
|
|
|
$
|
76,013
|
|
|
July-14
|
|
12.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall/Outlet Center Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
The Outlet Shoppes at El Paso - Phase II
(4)
|
|
El Paso, TX
|
|
44,014
|
|
|
7,663
|
|
|
6,747
|
|
|
August-14
|
|
12.0%
|
||
|
The Outlet Shoppes at Oklahoma City - Phase III
(4)
|
|
Oklahoma City, OK
|
|
18,182
|
|
|
3,713
|
|
|
3,041
|
|
|
August-14
|
|
12.8%
|
||
|
Parkdale Mall - shops
|
|
Beaumont, TX
|
|
6,500
|
|
|
1,439
|
|
|
1,152
|
|
|
September-14
|
|
10.2%
|
||
|
|
|
|
|
68,696
|
|
|
12,815
|
|
|
10,940
|
|
|
|
|
|
||
|
Community Center:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Fremaux Town Center - Phase I
(3)
|
|
Slidell, LA
|
|
341,002
|
|
|
55,030
|
|
|
52,408
|
|
|
March-14
|
|
8.4%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Community Center Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Hammock Landing - Carmike
(5)
|
|
West Melbourne, FL
|
|
47,000
|
|
|
12,232
|
|
|
9,931
|
|
|
August-14
|
|
7.5%
|
||
|
The Promenade - Ross, Bed Bath & Beyond, Ashley Furniture
(6)
|
|
D'Iberville, MS
|
|
68,400
|
|
|
8,373
|
|
|
6,843
|
|
|
Spring/Fall-14
|
|
10.3%
|
||
|
|
|
|
|
115,400
|
|
|
20,605
|
|
|
16,774
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total Properties Opened
|
|
|
|
899,695
|
|
|
$
|
165,684
|
|
|
$
|
156,135
|
|
|
|
|
|
|
(1)
|
Total Cost is presented net of reimbursements to be received.
|
|
(2)
|
Cost to Date does not reflect reimbursements until they are received.
|
|
(3)
|
This Property is a 65/35 joint venture. Total cost and cost to date are reflected at 100%.
|
|
(4)
|
This Property is a 75/25 joint venture. Total cost and cost to date are reflected at 100%.
|
|
(5)
|
This Property is a 50/50 joint venture. Total cost and cost to date are reflected at 100%.
|
|
(6)
|
This Property is an 85/15 joint venture. Total cost and cost to date are reflected at 100%.
|
|
Property
|
|
Location
|
|
Total
Project Square Feet |
|
Total
Cost (1) |
|
Cost to
Date (2) |
|
Opening Date
|
|
Initial
Unleveraged Yield |
|||||
|
Mall Redevelopment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
College Square - Longhorn Steakhouse & T.J. Maxx
|
|
Morristown, TN
|
|
30,271
|
|
|
$
|
3,078
|
|
|
$
|
2,858
|
|
|
April-14
|
|
10.6%
|
|
Fayette Mall - Sears Redevelopment
|
|
Lexington, KY
|
|
114,297
|
|
|
68,517
|
|
|
55,693
|
|
|
Fall-14/
Spring-15 |
|
8.1%
|
||
|
Monroeville Mall - Dick's Sporting Goods
|
|
Pittsburgh, PA
|
|
86,000
|
|
|
8,649
|
|
|
6,532
|
|
|
August-14
|
|
8.6%
|
||
|
Northgate Mall - Burlington
|
|
Chattanooga, TN
|
|
63,000
|
|
|
7,538
|
|
|
6,353
|
|
|
September-14
|
|
7.7%
|
||
|
|
|
|
|
293,568
|
|
|
87,782
|
|
|
71,436
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Associated Center Redevelopment:
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
West Towne Crossing - Nordstrom Rack
|
|
Madison, WI
|
|
30,750
|
|
|
5,693
|
|
|
5,708
|
|
|
October-14
|
|
10.3%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total Redevelopment Completed
|
|
|
|
324,318
|
|
|
$
|
93,475
|
|
|
$
|
77,144
|
|
|
|
|
|
|
(1)
|
Total Cost is presented net of reimbursements to be received.
|
|
(2)
|
Cost to Date does not reflect reimbursements until they are received.
|
|
Property
|
|
Location
|
|
Total
Project
Square
Feet
|
|
Total
Cost
(1)
|
|
Cost to
Date
(2)
|
|
Expected
Opening Date
|
|
Initial
Unleveraged
Yield
|
|||||
|
Outlet Center Expansion:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
The Outlet Shoppes at Atlanta - Parcel Development
(3)
|
|
Woodstock, GA
|
|
9,600
|
|
|
$
|
3,542
|
|
|
$
|
594
|
|
|
Spring-15
|
|
9.3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Community Centers:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Ambassador Town Center
(4)
|
|
Lafayette, LA
|
|
438,057
|
|
|
61,456
|
|
|
2,611
|
|
|
Spring-16
|
|
8.8%
|
||
|
Parkway Plaza
|
|
Fort Oglethorpe, GA
|
|
134,050
|
|
|
17,325
|
|
|
13,001
|
|
|
Spring-15
|
|
8.5%
|
||
|
|
|
|
|
572,107
|
|
|
78,781
|
|
|
15,612
|
|
|
|
|
|
||
|
Community Center Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Fremaux Town Center - Phase II
(4)
|
|
Slidell, LA
|
|
279,791
|
|
|
38,334
|
|
|
11,779
|
|
|
Fall-15
|
|
9.6%
|
||
|
Hammock Landing - Academy Sports
(5)
|
|
West Melbourne, FL
|
|
63,092
|
|
|
9,903
|
|
|
4,175
|
|
|
Spring-15
|
|
8.6%
|
||
|
|
|
|
|
342,883
|
|
|
48,237
|
|
|
15,954
|
|
|
|
|
|
||
|
Mall Redevelopment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
CoolSprings Galleria - Sears Redevelopment
(5)
|
|
Nashville, TN
|
|
182,163
|
|
|
66,398
|
|
|
28,292
|
|
|
Spring-15/
Summer-16
|
|
7.0%
|
||
|
Janesville Mall - JCP Redevelopment
|
|
Janesville, WI
|
|
149,522
|
|
|
15,925
|
|
|
545
|
|
|
Fall-15
|
|
8.3%
|
||
|
Meridian Mall - Gordmans
|
|
Lansing, MI
|
|
50,000
|
|
|
7,372
|
|
|
2,995
|
|
|
Fall-15
|
|
10.2%
|
||
|
Northgate Mall - Streetscape/ULTA
|
|
Chattanooga, TN
|
|
50,852
|
|
|
8,989
|
|
|
3,848
|
|
|
Fall-14/Summer-15
|
|
10.5%
|
||
|
|
|
|
|
432,537
|
|
|
98,684
|
|
|
35,680
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total Properties Under Development
|
|
1,357,127
|
|
|
$
|
229,244
|
|
|
$
|
67,840
|
|
|
|
|
|
||
|
(1)
|
Total Cost is presented net of reimbursements to be received.
|
|
(2)
|
Cost to Date does not reflect reimbursements until they are received.
|
|
(3)
|
This Property is a 75/25 joint venture. Total cost and cost to date are reflected at 100%.
|
|
(4)
|
This Property is a 65/35 joint venture. Total cost and cost to date are reflected at 100%.
|
|
(5)
|
This Property is a 50/50 joint venture. Total cost and cost to date are reflected at 100%.
|
|
Shadow Pipeline of Properties Under Development at December 31, 2014
|
|
|
|
|
|||||||||
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property
|
|
Location
|
|
Total
Project Square Feet |
|
Estimated
Total Cost (1) |
|
Expected
Opening Date |
|
Initial
Unleveraged Yield |
|||
|
Outlet Center Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Outlet Shoppes at Atlanta -
Phase II (2) |
|
Woodstock, GA
|
|
35,000
|
|
|
$5,000 - $6,000
|
|
Fall-15
|
|
12% - 13%
|
||
|
The Outlet Shoppes of the Bluegrass - Phase II
(3)
|
|
Simpsonville, KY
|
|
50,000
|
|
|
$9,000 - $10,000
|
|
Fall-15
|
|
11% - 12%
|
||
|
|
|
|
|
85,000
|
|
|
$14,000 - $16,000
|
|
|
|
|
||
|
Mall Redevelopment:
|
|
|
|
|
|
|
|
|
|
|
|||
|
Hickory Point Mall - JCP Redevelopment
|
|
Forsyth, IL
|
|
100,000
|
|
|
$3,000 - $4,000
|
|
Fall-15
|
|
8% - 9%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Total Shadow Pipeline
|
|
185,000
|
|
|
$17,000 - $20,000
|
|
|
|
|
||||
|
(1)
|
Total Cost is presented net of reimbursements to be received.
|
|
(2)
|
This Property is a 75/25 joint venture. Total cost and cost to date are reflected at 100%.
|
|
(3)
|
This Property is a 65/35 joint venture. Total cost and cost to date are reflected at 100%.
|
|
▪
|
Third parties may approach us with opportunities in which they have obtained land and performed some pre-development activities, but they may not have sufficient access to the capital resources or the development and leasing expertise to bring the project to fruition. We enter into such arrangements when we determine such a project is viable and we can achieve a satisfactory return on our investment. We typically earn development fees from the joint venture and provide management and leasing services to the property for a fee once the property is placed in operation.
|
|
▪
|
We determine that we may have the opportunity to capitalize on the value we have created in a Property by selling an interest in the Property to a third party. This provides us with an additional source of capital that can be used to develop or acquire additional real estate assets that we believe will provide greater potential for growth. When we retain an interest in an asset rather than selling a 100% interest, it is typically because this allows us to continue to manage the Property, which provides us the ability to earn fees for management, leasing, development and financing services provided to the joint venture.
|
|
|
|
As of December 31, 2014
|
|
Obligation recorded to reflect guaranty
|
||||||||||||||||||
|
Unconsolidated Affiliate
|
|
Company's
Ownership
Interest
|
|
Outstanding
Balance
|
|
Percentage
Guaranteed by the
Company
|
|
Maximum
Guaranteed
Amount
|
|
Debt
Maturity
Date
(1)
|
|
12/31/14
|
|
12/31/13 |
||||||||
|
West Melbourne I, LLC -
Phase I |
|
50%
|
|
$
|
40,243
|
|
|
25%
|
|
$
|
10,061
|
|
|
Nov-2015
|
(2)
|
$
|
101
|
|
|
$
|
65
|
|
|
West Melbourne I, LLC -
Phase II |
|
50%
|
|
13,579
|
|
|
N/A
|
(3)
|
8,700
|
|
|
Nov-2015
|
(2)
|
87
|
|
|
65
|
|
||||
|
Port Orange I, LLC
|
|
50%
|
|
60,814
|
|
|
25%
|
|
15,204
|
|
|
Nov-2015
|
(2)
|
153
|
|
|
157
|
|
||||
|
JG Gulf Coast Town Center LLC - Phase III
|
|
50%
|
|
5,694
|
|
|
100%
|
|
5,694
|
|
|
Jul-2015
|
|
—
|
|
|
—
|
|
||||
|
Fremaux Town Center JV, LLC - Phase I
|
|
65%
|
|
41,648
|
|
|
50%
|
(4)
|
21,789
|
|
|
Aug-2016
|
(5)
|
236
|
|
|
460
|
|
||||
|
Fremaux Town Center JV, LLC - Phase II
|
|
65%
|
|
4,041
|
|
|
50%
|
(6)
|
16,050
|
|
|
Aug-2016
|
(5)
|
161
|
|
|
—
|
|
||||
|
Ambassador Town Center JV, LLC
|
|
65%
|
|
715
|
|
|
100%
|
(7)
|
48,200
|
|
|
Dec-2017
|
(8)
|
482
|
|
|
—
|
|
||||
|
Ambassador Infrastructure, LLC
|
|
65%
|
|
725
|
|
|
100%
|
(9)
|
11,700
|
|
|
Dec-2017
|
(8)
|
177
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
Total guaranty liability
|
|
$
|
1,397
|
|
|
$
|
747
|
|
||||||||
|
(1)
|
Excludes any extension options.
|
|
(2)
|
The loan has two one-year extension options, which are at the unconsolidated affiliate's election, for an outside maturity date of November 2017.
|
|
(3)
|
The guaranty was reduced from 100% to 25% in the third quarter of 2014 when Carmike Cinema became operational in the third quarter of 2014. In the fourth quarter of 2014, the loan was amended and restated to add funding for the construction of Academy Sports. The guaranty was also amended to cap the maximum guaranteed amount at
$8,700
unless a monetary default event occurs related to Carmike Cinema or Academy Sports. The guaranty will be reduced to 25% once Academy Sports is operational and paying contractual rent.
|
|
(4)
|
We received a 1% fee for this guaranty when the loan was issued in March 2013. In the first quarter of 2014, the loan was modified and extended to increase the capacity to $47,291, which increased the maximum guaranteed amount. The loan was amended and modified in August 2014 to reduce the guaranty from 100% to 50%. The guaranty will be reduced to 25% upon the opening of LA Fitness and payment of contractual rent. The guaranty will be further reduced to 15% when Phase I of the development has been open for one year and the debt service coverage ratio of 1.30 to 1.00 is met.
|
|
(5)
|
The loan has two one-year extension options, which are at the unconsolidated affiliate's election, for an outside maturity date of August 2018.
|
|
(6)
|
We received a 1% fee for this guaranty when the loan was issued in August 2014. The guaranty was reduced to 50% upon the land closing with Dillard's in the fourth quarter of 2014. Upon completion of Phase II of the development and once certain leasing and occupancy metrics have been met, the guaranty will be 25%. The guaranty will be further reduced to 15% when Phase II of the development has been open for one year, the debt service coverage ratio of 1.30 to 1.00 is met and Dillard's is operational.
|
|
(7)
|
We received a 1% fee for this guaranty when the loan was issued in December 2014. Once construction is complete, the guaranty will be reduced to 50%. The guaranty will be further reduced from 50% to 15% once the construction of Ambassador Town Center and its related infrastructure improvements is complete as well as upon the attainment of certain debt service and operational metrics.
|
|
(8)
|
The loan has
two
one-year extension options, which are the joint venture's election, for an outside maturity date of
December 2019
.
|
|
(9)
|
We received a 1% fee for this guaranty when the loan was issued in December 2014. The guaranty will be reduced to 50% on March 1st of the year following any calendar year during which the PILOT payments received by Ambassador Infrastructure and delivered to the lender are $1,200 or more, provided no event of default exists. The guaranty will be reduced to 20% when the PILOT payments are $1,400 or more, provided no event of default exists.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Net income attributable to common shareholders
|
$
|
174,258
|
|
|
$
|
40,312
|
|
|
$
|
84,089
|
|
|
Noncontrolling interest in income of Operating Partnership
|
30,106
|
|
|
7,125
|
|
|
19,267
|
|
|||
|
Depreciation and amortization expense of:
|
|
|
|
|
|
|
|
|
|||
|
Consolidated properties
|
291,273
|
|
|
278,911
|
|
|
255,460
|
|
|||
|
Unconsolidated affiliates
|
41,806
|
|
|
39,592
|
|
|
43,956
|
|
|||
|
Discontinued operations
|
—
|
|
|
6,638
|
|
|
13,174
|
|
|||
|
Non-real estate assets
|
(2,311
|
)
|
|
(2,077
|
)
|
|
(1,841
|
)
|
|||
|
Noncontrolling interests' share of depreciation and amortization
|
(6,842
|
)
|
|
(5,881
|
)
|
|
(5,071
|
)
|
|||
|
Loss on impairment, net of tax benefit
|
18,434
|
|
|
73,485
|
|
|
50,343
|
|
|||
|
Gain on depreciable property
|
(937
|
)
|
|
(7
|
)
|
|
(652
|
)
|
|||
|
Gain on discontinued operations, net of taxes
|
(273
|
)
|
|
(647
|
)
|
|
(566
|
)
|
|||
|
Funds from operations of the Operating Partnership
|
545,514
|
|
|
437,451
|
|
|
458,159
|
|
|||
|
Litigation settlement, net of related expenses
|
(7,763
|
)
|
|
(8,240
|
)
|
|
—
|
|
|||
|
Gain on investments
|
—
|
|
|
(2,400
|
)
|
|
(45,072
|
)
|
|||
|
Non cash default interest expense
|
4,695
|
|
|
—
|
|
|
—
|
|
|||
|
(Gain) loss on extinguishment of debt
|
(87,893
|
)
|
|
9,108
|
|
|
(265
|
)
|
|||
|
Funds from operations of the Operating Partnership, as adjusted
|
$
|
454,553
|
|
|
$
|
435,919
|
|
|
$
|
412,822
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Funds from operations of the Operating Partnership
|
$
|
545,514
|
|
|
$
|
437,451
|
|
|
$
|
458,159
|
|
|
Percentage allocable to common shareholders
(1)
|
85.27
|
%
|
|
84.97
|
%
|
|
81.36
|
%
|
|||
|
Funds from operations allocable to common shareholders
|
$
|
465,160
|
|
|
$
|
371,702
|
|
|
$
|
372,758
|
|
|
|
|
|
|
|
|
||||||
|
Funds from operations of the Operating Partnership, as adjusted
|
$
|
454,553
|
|
|
$
|
435,919
|
|
|
$
|
412,822
|
|
|
Percentage allocable to common shareholders
(1)
|
85.27
|
%
|
|
84.97
|
%
|
|
81.36
|
%
|
|||
|
Funds from operations allocable to common shareholders, as adjusted
|
$
|
387,597
|
|
|
$
|
370,400
|
|
|
$
|
335,872
|
|
|
(1)
|
Represents the weighted-average number of common shares outstanding for the period divided by the sum of the weighted-average number of common shares and the weighted-average number of Operating Partnership units held by noncontrolling interests during the period.
|
|
(1)
|
Consolidated Financial Statements
|
Page Number
|
|
CBL & Associates Properties, Inc.
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
CBL & Associates Limited Partnership
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
CBL & Associates Properties, Inc. and CBL & Associates Limited Partnership
|
|
|
|
|
||
|
|
|
|
|
(2)
|
Consolidated Financial Statement Schedules
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
Financial statement schedules not listed herein are either not required or are not present in amounts sufficient to require submission of the schedule or the information required to be included therein is included in our consolidated financial statements in Item 15 or are reported elsewhere.
|
|
|
|
|
|
|
(3)
|
Exhibits
|
|
|
|
The Exhibit Index attached to this report is incorporated by reference into this Item 15(a)(3).
|
|
|
CBL & ASSOCIATES PROPERTIES, INC.
|
|
|
(Registrant)
|
|
|
|
|
|
By:
|
/s/ Farzana K. Mitchell
|
|
Farzana K. Mitchell
|
|
|
Executive Vice President -
Chief Financial Officer and Treasurer
|
|
|
Signature
|
|
Title
|
Date
|
|
/s/ Charles B. Lebovitz
|
Chairman of the Board
|
March 2, 2015
|
|
|
Charles B. Lebovitz
|
|||
|
|
|
|
|
|
/s/ Stephen D. Lebovitz
|
Director, President and Chief Executive Officer (Principal Executive Officer)
|
March 2, 2015
|
|
|
Stephen D. Lebovitz
|
|||
|
|
|
|
|
|
/s/ Farzana K. Mitchell
|
Executive Vice President - Chief Financial Officer and Treasurer (Principal Financial Officer and Principal Accounting Officer)
|
March 2, 2015
|
|
|
Farzana K. Mitchell
|
|||
|
|
|
|
|
|
/s/ Gary L. Bryenton*
|
Director
|
March 2, 2015
|
|
|
Gary L. Bryenton
|
|||
|
|
|
|
|
|
/s/ A. Larry Chapman*
|
Director
|
March 2, 2015
|
|
|
A. Larry Chapman
|
|
||
|
|
|
|
|
|
/s/ Matthew S. Dominski*
|
Director
|
March 2, 2015
|
|
|
Matthew S. Dominski
|
|
||
|
|
|
|
|
|
/s/ John D. Griffith*
|
Director
|
March 2, 2015
|
|
|
John D. Griffith
|
|||
|
|
|
|
|
|
/s/ Gary J. Nay*
|
Director
|
March 2, 2015
|
|
|
Gary J. Nay
|
|||
|
|
|
|
|
|
/s/ Kathleen M. Nelson*
|
Director
|
March 2, 2015
|
|
|
Kathleen M. Nelson
|
|||
|
|
|
|
|
|
*By: /s/ Farzana K. Mitchell
|
Attorney-in-Fact
|
March 2, 2015
|
|
|
Farzana K. Mitchell
|
|||
|
CBL & ASSOCIATES LIMITED PARTNERSHIP
|
|
|
(Registrant)
|
|
|
By: CBL HOLDINGS I, INC., its general partner
|
|
|
|
|
|
By:
|
/s/ Farzana K. Mitchell
|
|
Farzana K. Mitchell
|
|
|
Executive Vice President -
Chief Financial Officer and Treasurer
|
|
|
Signature
|
|
Title
|
Date
|
|
/s/ Charles B. Lebovitz
|
Chairman of the Board of CBL Holdings I, Inc., general partner of the Registrant
|
March 2, 2015
|
|
|
Charles B. Lebovitz
|
|||
|
|
|
|
|
|
/s/ Stephen D. Lebovitz
|
Director, President and Chief Executive Officer of CBL Holdings I, Inc., general partner of the Registrant (Principal Executive Officer)
|
March 2, 2015
|
|
|
Stephen D. Lebovitz
|
|||
|
|
|
|
|
|
|
|
|
|
|
/s/ Farzana K. Mitchell
|
Executive Vice President - Chief Financial Officer and Treasurer of CBL Holdings, I, Inc., general partner of the Registrant (Principal Financial Officer and Principal Accounting Officer)
|
March 2, 2015
|
|
|
Farzana K. Mitchell
|
|||
|
INDEX TO FINANCIAL STATEMENTS AND SCHEDULES
|
|
|
|
Page
Number
|
|
CBL & Associates Properties, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CBL & Associates Limited Partnership
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CBL & Associates Properties, Inc. and CBL & Associates Limited Partnership
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
||||||
|
ASSETS
|
2014
|
|
2013
|
||||
|
Real estate assets:
|
|
|
|
||||
|
Land
|
$
|
847,829
|
|
|
$
|
858,619
|
|
|
Buildings and improvements
|
7,221,387
|
|
|
7,125,512
|
|
||
|
|
8,069,216
|
|
|
7,984,131
|
|
||
|
Accumulated depreciation
|
(2,240,007
|
)
|
|
(2,056,357
|
)
|
||
|
|
5,829,209
|
|
|
5,927,774
|
|
||
|
Developments in progress
|
117,966
|
|
|
139,383
|
|
||
|
Net investment in real estate assets
|
5,947,175
|
|
|
6,067,157
|
|
||
|
Cash and cash equivalents
|
37,938
|
|
|
65,500
|
|
||
|
Receivables:
|
|
|
|
|
|
||
|
Tenant, net of allowance for doubtful accounts of $2,368
and $2,379 in 2014 and 2013, respectively |
81,338
|
|
|
79,899
|
|
||
|
Other, net of allowance for doubtful accounts of $1,285
and $1,241 in 2014 and 2013, respectively |
22,577
|
|
|
23,343
|
|
||
|
Mortgage and other notes receivable
|
19,811
|
|
|
30,424
|
|
||
|
Investments in unconsolidated affiliates
|
281,449
|
|
|
277,146
|
|
||
|
Intangible lease assets and other assets
|
226,011
|
|
|
242,502
|
|
||
|
|
$
|
6,616,299
|
|
|
$
|
6,785,971
|
|
|
|
|
|
|
||||
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
|
|
|
|
|
||
|
Mortgage and other indebtedness
|
$
|
4,700,460
|
|
|
$
|
4,857,523
|
|
|
Accounts payable and accrued liabilities
|
328,352
|
|
|
333,875
|
|
||
|
Total liabilities
|
5,028,812
|
|
|
5,191,398
|
|
||
|
Commitments and contingencies (Note 14)
|
|
|
|
|
|
||
|
Redeemable noncontrolling interests
|
37,559
|
|
|
34,639
|
|
||
|
Shareholders' equity:
|
|
|
|
|
|
||
|
Preferred Stock, $.01 par value, 15,000,000 shares authorized:
|
|
|
|
|
|
||
|
7.375% Series D Cumulative Redeemable Preferred
Stock, 1,815,000 shares outstanding |
18
|
|
|
18
|
|
||
|
6.625% Series E Cumulative Redeemable Preferred
Stock, 690,000 shares outstanding |
7
|
|
|
7
|
|
||
|
Common stock, $.01 par value, 350,000,000 shares
authorized, 170,260,273 and 170,048,144 issued and outstanding in 2014 and 2013, respectively |
1,703
|
|
|
1,700
|
|
||
|
Additional paid-in capital
|
1,958,198
|
|
|
1,967,644
|
|
||
|
Accumulated other comprehensive income
|
13,411
|
|
|
6,325
|
|
||
|
Dividends in excess of cumulative earnings
|
(566,785
|
)
|
|
(570,781
|
)
|
||
|
Total shareholders' equity
|
1,406,552
|
|
|
1,404,913
|
|
||
|
Noncontrolling interests
|
143,376
|
|
|
155,021
|
|
||
|
Total equity
|
1,549,928
|
|
|
1,559,934
|
|
||
|
|
$
|
6,616,299
|
|
|
$
|
6,785,971
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
REVENUES:
|
|
|
|
|
|
||||||
|
Minimum rents
|
$
|
682,584
|
|
|
$
|
675,870
|
|
|
$
|
641,821
|
|
|
Percentage rents
|
16,876
|
|
|
18,572
|
|
|
17,728
|
|
|||
|
Other rents
|
22,314
|
|
|
21,974
|
|
|
21,914
|
|
|||
|
Tenant reimbursements
|
290,561
|
|
|
290,097
|
|
|
279,280
|
|
|||
|
Management, development and leasing fees
|
12,986
|
|
|
12,439
|
|
|
10,772
|
|
|||
|
Other
|
35,418
|
|
|
34,673
|
|
|
31,328
|
|
|||
|
Total revenues
|
1,060,739
|
|
|
1,053,625
|
|
|
1,002,843
|
|
|||
|
|
|
|
|
|
|
||||||
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|||
|
Property operating
|
149,774
|
|
|
151,127
|
|
|
138,533
|
|
|||
|
Depreciation and amortization
|
291,273
|
|
|
278,911
|
|
|
255,460
|
|
|||
|
Real estate taxes
|
89,281
|
|
|
88,701
|
|
|
87,871
|
|
|||
|
Maintenance and repairs
|
54,842
|
|
|
56,379
|
|
|
50,350
|
|
|||
|
General and administrative
|
50,271
|
|
|
48,867
|
|
|
51,251
|
|
|||
|
Loss on impairment
|
17,858
|
|
|
70,049
|
|
|
24,379
|
|
|||
|
Other
|
32,297
|
|
|
28,826
|
|
|
25,078
|
|
|||
|
Total operating expenses
|
685,596
|
|
|
722,860
|
|
|
632,922
|
|
|||
|
Income from operations
|
375,143
|
|
|
330,765
|
|
|
369,921
|
|
|||
|
Interest and other income
|
14,121
|
|
|
10,825
|
|
|
3,953
|
|
|||
|
Interest expense
|
(239,824
|
)
|
|
(231,856
|
)
|
|
(242,357
|
)
|
|||
|
Gain (loss) on extinguishment of debt
|
87,893
|
|
|
(9,108
|
)
|
|
265
|
|
|||
|
Gain on investments
|
—
|
|
|
2,400
|
|
|
45,072
|
|
|||
|
Equity in earnings of unconsolidated affiliates
|
14,803
|
|
|
11,616
|
|
|
8,313
|
|
|||
|
Income tax provision
|
(4,499
|
)
|
|
(1,305
|
)
|
|
(1,404
|
)
|
|||
|
Income from continuing operations before gain on sales of real estate assets
|
247,637
|
|
|
113,337
|
|
|
183,763
|
|
|||
|
Gain on sales of real estate assets
|
5,342
|
|
|
1,980
|
|
|
2,286
|
|
|||
|
Income from continuing operations
|
252,979
|
|
|
115,317
|
|
|
186,049
|
|
|||
|
Operating loss of discontinued operations
|
(222
|
)
|
|
(6,091
|
)
|
|
(12,468
|
)
|
|||
|
Gain on discontinued operations
|
276
|
|
|
1,144
|
|
|
938
|
|
|||
|
Net income
|
253,033
|
|
|
110,370
|
|
|
174,519
|
|
|||
|
Net income attributable to noncontrolling interests in:
|
|
|
|
|
|
|
|
|
|||
|
Operating Partnership
|
(30,106
|
)
|
|
(7,125
|
)
|
|
(19,267
|
)
|
|||
|
Other consolidated subsidiaries
|
(3,777
|
)
|
|
(18,041
|
)
|
|
(23,652
|
)
|
|||
|
Net income attributable to the Company
|
219,150
|
|
|
85,204
|
|
|
131,600
|
|
|||
|
Preferred dividends
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(47,511
|
)
|
|||
|
Net income attributable to common shareholders
|
$
|
174,258
|
|
|
$
|
40,312
|
|
|
$
|
84,089
|
|
|
|
|
|
|
|
|
||||||
|
Basic per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations, net of preferred dividends
|
$
|
1.02
|
|
|
$
|
0.27
|
|
|
$
|
0.60
|
|
|
Discontinued operations
|
0.00
|
|
|
(0.03
|
)
|
|
(0.06
|
)
|
|||
|
Net income attributable to common shareholders
|
$
|
1.02
|
|
|
$
|
0.24
|
|
|
$
|
0.54
|
|
|
Weighted-average common shares outstanding
|
170,247
|
|
|
167,027
|
|
|
154,762
|
|
|||
|
|
|
|
|
|
|
||||||
|
Diluted per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations, net of preferred dividends
|
$
|
1.02
|
|
|
$
|
0.27
|
|
|
$
|
0.60
|
|
|
Discontinued operations
|
0.00
|
|
|
(0.03
|
)
|
|
(0.06
|
)
|
|||
|
Net income attributable to common shareholders
|
$
|
1.02
|
|
|
$
|
0.24
|
|
|
$
|
0.54
|
|
|
Weighted-average common and potential dilutive common shares outstanding
|
170,247
|
|
|
167,027
|
|
|
154,807
|
|
|||
|
|
|
|
|
|
|
||||||
|
Amounts attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations, net of preferred dividends
|
$
|
174,212
|
|
|
$
|
44,515
|
|
|
$
|
93,469
|
|
|
Discontinued operations
|
46
|
|
|
(4,203
|
)
|
|
(9,380
|
)
|
|||
|
Net income attributable to common shareholders
|
$
|
174,258
|
|
|
$
|
40,312
|
|
|
$
|
84,089
|
|
|
|
Year Ended December 31, |
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Net income
|
$
|
253,033
|
|
|
$
|
110,370
|
|
|
$
|
174,519
|
|
|
|
|
|
|
|
|
||||||
|
Other comprehensive income (loss):
|
|
|
|
|
|
||||||
|
Unrealized holding gain (loss) on available-for-sale securities
|
6,543
|
|
|
(2,583
|
)
|
|
4,426
|
|
|||
|
Reclassification to net income of realized gain on available-for-sale securities
|
—
|
|
|
—
|
|
|
(224
|
)
|
|||
|
Unrealized gain (loss) on hedging instruments
|
3,977
|
|
|
1,815
|
|
|
(207
|
)
|
|||
|
Reclassification of hedging effect on earnings
|
(2,195
|
)
|
|
—
|
|
|
—
|
|
|||
|
Total other comprehensive income (loss)
|
8,325
|
|
|
(768
|
)
|
|
3,995
|
|
|||
|
|
|
|
|
|
|
||||||
|
Comprehensive income
|
261,358
|
|
|
109,602
|
|
|
178,514
|
|
|||
|
Comprehensive income attributable to noncontrolling interests in:
|
|
|
|
|
|
||||||
|
Operating Partnership
|
(31,345
|
)
|
|
(7,018
|
)
|
|
(19,701
|
)
|
|||
|
Other consolidated subsidiaries
|
(3,777
|
)
|
|
(18,041
|
)
|
|
(23,652
|
)
|
|||
|
Comprehensive income attributable to the Company
|
$
|
226,236
|
|
|
$
|
84,543
|
|
|
$
|
135,161
|
|
|
|
|
|
Equity
|
||||||||||||||||||||||||||||||||
|
|
|
|
Shareholders' Equity
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
Redeemable Noncontrolling
Interests
|
|
Preferred
Stock
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Other
Comprehensive Income
|
|
Dividends in Excess of Cumulative Earnings
|
|
Total Shareholders' Equity
|
|
Noncontrolling Interests
|
|
Total Equity
|
||||||||||||||||||
|
Balance, December 31, 2011
|
$
|
32,271
|
|
|
$
|
23
|
|
|
$
|
1,484
|
|
|
$
|
1,657,927
|
|
|
$
|
3,425
|
|
|
$
|
(399,581
|
)
|
|
$
|
1,263,278
|
|
|
$
|
207,113
|
|
|
$
|
1,470,391
|
|
|
Net income
|
4,445
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
131,600
|
|
|
131,600
|
|
|
17,772
|
|
|
149,372
|
|
|||||||||
|
Other comprehensive income
|
21
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,561
|
|
|
—
|
|
|
3,561
|
|
|
413
|
|
|
3,974
|
|
|||||||||
|
Issuance of 690,000 shares of Series E preferred stock in equity offering
|
—
|
|
|
7
|
|
|
—
|
|
|
166,713
|
|
|
—
|
|
|
—
|
|
|
166,720
|
|
|
—
|
|
|
166,720
|
|
|||||||||
|
Redemption of Series C preferred stock
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(111,222
|
)
|
|
—
|
|
|
(3,773
|
)
|
|
(115,000
|
)
|
|
—
|
|
|
(115,000
|
)
|
|||||||||
|
Conversion of 12,466,000 Operating Partnership common units to shares of common stock
|
—
|
|
|
—
|
|
|
125
|
|
|
59,613
|
|
|
—
|
|
|
—
|
|
|
59,738
|
|
|
(59,738
|
)
|
|
—
|
|
|||||||||
|
Purchase of noncontrolling interests in Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,863
|
)
|
|
(9,863
|
)
|
|||||||||
|
Issuance of noncontrolling interest in Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,000
|
|
|
14,000
|
|
|||||||||
|
Dividends declared - common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(138,069
|
)
|
|
(138,069
|
)
|
|
—
|
|
|
(138,069
|
)
|
|||||||||
|
Dividends declared - preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(43,738
|
)
|
|
(43,738
|
)
|
|
—
|
|
|
(43,738
|
)
|
|||||||||
|
Issuance of 232,560 shares of common stock and restricted common stock
|
—
|
|
|
—
|
|
|
2
|
|
|
728
|
|
|
—
|
|
|
—
|
|
|
730
|
|
|
—
|
|
|
730
|
|
|||||||||
|
Cancellation of 39,779 shares of restricted common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(633
|
)
|
|
—
|
|
|
—
|
|
|
(633
|
)
|
|
—
|
|
|
(633
|
)
|
|||||||||
|
Exercise of stock options
|
—
|
|
|
—
|
|
|
2
|
|
|
4,452
|
|
|
—
|
|
|
—
|
|
|
4,454
|
|
|
—
|
|
|
4,454
|
|
|||||||||
|
Accrual under deferred compensation arrangements
|
—
|
|
|
—
|
|
|
—
|
|
|
44
|
|
|
—
|
|
|
—
|
|
|
44
|
|
|
—
|
|
|
44
|
|
|||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
3,863
|
|
|
—
|
|
|
—
|
|
|
3,863
|
|
|
—
|
|
|
3,863
|
|
|||||||||
|
Accelerated vesting of share-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
(725
|
)
|
|
—
|
|
|
—
|
|
|
(725
|
)
|
|
—
|
|
|
(725
|
)
|
|||||||||
|
Issuance of 42,484 shares of common stock under deferred compensation arrangement
|
—
|
|
|
—
|
|
|
—
|
|
|
(615
|
)
|
|
—
|
|
|
—
|
|
|
(615
|
)
|
|
—
|
|
|
(615
|
)
|
|||||||||
|
Adjustment for noncontrolling interests
|
3,197
|
|
|
—
|
|
|
—
|
|
|
(3,360
|
)
|
|
—
|
|
|
—
|
|
|
(3,360
|
)
|
|
163
|
|
|
(3,197
|
)
|
|||||||||
|
Adjustment to record redeemable noncontrolling interests at redemption value
|
8,778
|
|
|
—
|
|
|
—
|
|
|
(3,155
|
)
|
|
—
|
|
|
—
|
|
|
(3,155
|
)
|
|
(5,623
|
)
|
|
(8,778
|
)
|
|||||||||
|
Distributions to noncontrolling interests
|
(8,464
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(34,119
|
)
|
|
(34,119
|
)
|
|||||||||
|
Contributions from noncontrolling interests in Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,120
|
|
|
7,120
|
|
|||||||||
|
Purchase of noncontrolling interests in other consolidated subsidiaries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40,962
|
|
|
40,962
|
|
|||||||||
|
Acquire controlling interest in shopping center properties
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,204
|
|
|
14,204
|
|
|||||||||
|
Balance, December 31, 2012
|
$
|
40,248
|
|
|
$
|
25
|
|
|
$
|
1,613
|
|
|
$
|
1,773,630
|
|
|
$
|
6,986
|
|
|
$
|
(453,561
|
)
|
|
$
|
1,328,693
|
|
|
$
|
192,404
|
|
|
$
|
1,521,097
|
|
|
|
|
|
Equity
|
||||||||||||||||||||||||||||||||
|
|
|
|
Shareholders' Equity
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
Redeemable Noncontrolling
Interests
|
|
Preferred
Stock
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Other
Comprehensive Income
|
|
Dividends in Excess of Cumulative Earnings
|
|
Total Shareholders' Equity
|
|
Noncontrolling Interests
|
|
Total Equity
|
||||||||||||||||||
|
Balance, December 31, 2012
|
$
|
40,248
|
|
|
$
|
25
|
|
|
$
|
1,613
|
|
|
$
|
1,773,630
|
|
|
$
|
6,986
|
|
|
$
|
(453,561
|
)
|
|
$
|
1,328,693
|
|
|
$
|
192,404
|
|
|
$
|
1,521,097
|
|
|
Net income
|
2,941
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
85,204
|
|
|
85,204
|
|
|
7,588
|
|
|
92,792
|
|
|||||||||
|
Other comprehensive loss
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(661
|
)
|
|
—
|
|
|
(661
|
)
|
|
(101
|
)
|
|
(762
|
)
|
|||||||||
|
Redemption of redeemable noncontrolling preferred joint venture interest
|
—
|
|
|
—
|
|
|
—
|
|
|
10,000
|
|
|
—
|
|
|
—
|
|
|
10,000
|
|
|
—
|
|
|
10,000
|
|
|||||||||
|
Dividends declared - common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(157,532
|
)
|
|
(157,532
|
)
|
|
—
|
|
|
(157,532
|
)
|
|||||||||
|
Dividends declared - preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|
—
|
|
|
(44,892
|
)
|
|||||||||
|
Issuance of 8,772,114 shares of common stock and restricted common stock
|
—
|
|
|
—
|
|
|
87
|
|
|
216,576
|
|
|
—
|
|
|
—
|
|
|
216,663
|
|
|
—
|
|
|
216,663
|
|
|||||||||
|
Cancellation of 41,661 shares of restricted common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(720
|
)
|
|
—
|
|
|
—
|
|
|
(720
|
)
|
|
—
|
|
|
(720
|
)
|
|||||||||
|
Accrual under deferred compensation arrangements
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,095
|
)
|
|
—
|
|
|
—
|
|
|
(7,095
|
)
|
|
—
|
|
|
(7,095
|
)
|
|||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
2,704
|
|
|
—
|
|
|
—
|
|
|
2,704
|
|
|
—
|
|
|
2,704
|
|
|||||||||
|
Adjustment for noncontrolling interests
|
4,589
|
|
|
—
|
|
|
—
|
|
|
(33,746
|
)
|
|
—
|
|
|
—
|
|
|
(33,746
|
)
|
|
29,212
|
|
|
(4,534
|
)
|
|||||||||
|
Adjustment to record redeemable noncontrolling interests at redemption value
|
(7,011
|
)
|
|
—
|
|
|
—
|
|
|
6,295
|
|
|
—
|
|
|
—
|
|
|
6,295
|
|
|
717
|
|
|
7,012
|
|
|||||||||
|
Distributions to noncontrolling interests
|
(6,122
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(39,885
|
)
|
|
(39,885
|
)
|
|||||||||
|
Contributions from noncontrolling interests in Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,530
|
|
|
6,530
|
|
|||||||||
|
Acquire controlling interest in shopping center property
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(41,444
|
)
|
|
(41,444
|
)
|
|||||||||
|
Balance, December 31, 2013
|
$
|
34,639
|
|
|
$
|
25
|
|
|
$
|
1,700
|
|
|
$
|
1,967,644
|
|
|
$
|
6,325
|
|
|
$
|
(570,781
|
)
|
|
$
|
1,404,913
|
|
|
$
|
155,021
|
|
|
$
|
1,559,934
|
|
|
Net income
|
3,425
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
219,150
|
|
|
219,150
|
|
|
30,389
|
|
|
249,539
|
|
|||||||||
|
Other comprehensive income
|
65
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,086
|
|
|
—
|
|
|
7,086
|
|
|
1,174
|
|
|
8,260
|
|
|||||||||
|
Purchase of noncontrolling interests in Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,861
|
)
|
|
(4,861
|
)
|
|||||||||
|
Dividends declared - common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(170,262
|
)
|
|
(170,262
|
)
|
|
—
|
|
|
(170,262
|
)
|
|||||||||
|
Dividends declared - preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|
—
|
|
|
(44,892
|
)
|
|||||||||
|
Issuance of 246,168 shares of common stock and restricted common stock
|
—
|
|
|
—
|
|
|
3
|
|
|
680
|
|
|
—
|
|
|
—
|
|
|
683
|
|
|
—
|
|
|
683
|
|
|||||||||
|
Cancellation of 34,039 shares of restricted common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(389
|
)
|
|
—
|
|
|
—
|
|
|
(389
|
)
|
|
—
|
|
|
(389
|
)
|
|||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
3,508
|
|
|
—
|
|
|
—
|
|
|
3,508
|
|
|
—
|
|
|
3,508
|
|
|||||||||
|
Adjustment for noncontrolling interests
|
2,937
|
|
|
—
|
|
|
—
|
|
|
(8,231
|
)
|
|
—
|
|
|
—
|
|
|
(8,231
|
)
|
|
5,294
|
|
|
(2,937
|
)
|
|||||||||
|
Adjustment to record redeemable noncontrolling interests at redemption value
|
5,337
|
|
|
—
|
|
|
—
|
|
|
(5,014
|
)
|
|
—
|
|
|
—
|
|
|
(5,014
|
)
|
|
(322
|
)
|
|
(5,336
|
)
|
|||||||||
|
Distributions to noncontrolling interests
|
(8,844
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,257
|
)
|
|
(44,257
|
)
|
|||||||||
|
Contributions from noncontrolling interests in Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
938
|
|
|
938
|
|
|||||||||
|
Balance, December 31, 2014
|
$
|
37,559
|
|
|
$
|
25
|
|
|
$
|
1,703
|
|
|
$
|
1,958,198
|
|
|
$
|
13,411
|
|
|
$
|
(566,785
|
)
|
|
$
|
1,406,552
|
|
|
$
|
143,376
|
|
|
$
|
1,549,928
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Net income
|
$
|
253,033
|
|
|
$
|
110,370
|
|
|
$
|
174,519
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
|
||||||
|
Depreciation and amortization
|
291,273
|
|
|
285,549
|
|
|
268,634
|
|
|||
|
Amortization of deferred finance costs, debt premiums and discounts
|
4,405
|
|
|
4,783
|
|
|
7,896
|
|
|||
|
Net amortization of intangible lease assets and liabilities
|
368
|
|
|
63
|
|
|
(1,263
|
)
|
|||
|
Gain on sales of real estate assets
|
(5,342
|
)
|
|
(1,980
|
)
|
|
(5,323
|
)
|
|||
|
Gain on discontinued operations
|
(276
|
)
|
|
(1,144
|
)
|
|
(938
|
)
|
|||
|
Write-off of development projects
|
136
|
|
|
334
|
|
|
(39
|
)
|
|||
|
Share-based compensation expense
|
3,979
|
|
|
2,725
|
|
|
3,740
|
|
|||
|
Net realized gain on sale of available-for-sale securities
|
—
|
|
|
—
|
|
|
(224
|
)
|
|||
|
Gain on investments
|
—
|
|
|
(2,400
|
)
|
|
(45,072
|
)
|
|||
|
Loss on impairment
|
17,858
|
|
|
70,049
|
|
|
24,379
|
|
|||
|
Loss on impairment from discontinued operations
|
681
|
|
|
5,234
|
|
|
26,461
|
|
|||
|
(Gain) loss on extinguishment of debt
|
(87,893
|
)
|
|
9,108
|
|
|
(265
|
)
|
|||
|
Equity in earnings of unconsolidated affiliates
|
(14,803
|
)
|
|
(11,616
|
)
|
|
(8,313
|
)
|
|||
|
Distributions of earnings from unconsolidated affiliates
|
21,866
|
|
|
15,995
|
|
|
17,074
|
|
|||
|
Provision for doubtful accounts
|
2,643
|
|
|
1,816
|
|
|
1,523
|
|
|||
|
Change in deferred tax accounts
|
1,329
|
|
|
1,824
|
|
|
3,095
|
|
|||
|
Changes in:
|
|
|
|
|
|
||||||
|
Tenant and other receivables
|
(4,053
|
)
|
|
(12,358
|
)
|
|
(2,150
|
)
|
|||
|
Other assets
|
1,101
|
|
|
5,928
|
|
|
2,136
|
|
|||
|
Accounts payable and accrued liabilities
|
(18,244
|
)
|
|
(19,529
|
)
|
|
15,645
|
|
|||
|
Net cash provided by operating activities
|
468,061
|
|
|
464,751
|
|
|
481,515
|
|
|||
|
|
|
|
|
|
|
||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Additions to real estate assets
|
(277,624
|
)
|
|
(314,299
|
)
|
|
(217,827
|
)
|
|||
|
Acquisitions of real estate assets
|
—
|
|
|
(41,444
|
)
|
|
(96,099
|
)
|
|||
|
(Additions) reductions to restricted cash
|
4,880
|
|
|
(7,592
|
)
|
|
(1,063
|
)
|
|||
|
(Additions) reductions to cash held in escrow
|
—
|
|
|
15,000
|
|
|
(15,000
|
)
|
|||
|
Purchase of partners' interest in unconsolidated affiliates
|
—
|
|
|
—
|
|
|
(14,280
|
)
|
|||
|
Proceeds from sales of real estate assets
|
16,513
|
|
|
240,150
|
|
|
76,950
|
|
|||
|
Proceeds from sales of investments in unconsolidated affiliates
|
—
|
|
|
4,875
|
|
|
—
|
|
|||
|
Additions to mortgage and other notes receivable
|
—
|
|
|
(2,700
|
)
|
|
(3,584
|
)
|
|||
|
Payments received on mortgage and other notes receivable
|
20,973
|
|
|
5,672
|
|
|
3,002
|
|
|||
|
Proceeds from sale of available-for-sale securities
|
—
|
|
|
11,002
|
|
|
—
|
|
|||
|
Additional investments in and advances to unconsolidated affiliates
|
(30,404
|
)
|
|
(34,063
|
)
|
|
(8,809
|
)
|
|||
|
Distributions in excess of equity in earnings of unconsolidated affiliates
|
39,229
|
|
|
11,310
|
|
|
43,173
|
|
|||
|
Changes in other assets
|
(8,422
|
)
|
|
(13,604
|
)
|
|
(13,133
|
)
|
|||
|
Net cash used in investing activities
|
(234,855
|
)
|
|
(125,693
|
)
|
|
(246,670
|
)
|
|||
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Proceeds from mortgage and other indebtedness
|
$
|
1,061,928
|
|
|
$
|
2,298,116
|
|
|
$
|
1,869,140
|
|
|
Principal payments on mortgage and other indebtedness
|
(1,050,647
|
)
|
|
(2,179,541
|
)
|
|
(1,884,935
|
)
|
|||
|
Additions to deferred financing costs
|
(2,386
|
)
|
|
(7,739
|
)
|
|
(7,384
|
)
|
|||
|
Prepayment fees on extinguishment of debt
|
(1,506
|
)
|
|
(8,708
|
)
|
|
—
|
|
|||
|
Proceeds from issuances of common stock
|
175
|
|
|
209,547
|
|
|
172
|
|
|||
|
Proceeds from issuances of preferred stock
|
—
|
|
|
—
|
|
|
166,720
|
|
|||
|
Purchase of noncontrolling interest in the Operating Partnership
|
(4,861
|
)
|
|
—
|
|
|
(9,863
|
)
|
|||
|
Proceeds from exercises of stock options
|
—
|
|
|
—
|
|
|
4,454
|
|
|||
|
Redemption of preferred stock
|
—
|
|
|
—
|
|
|
(115,000
|
)
|
|||
|
Redemption of redeemable noncontrolling preferred joint venture interest
|
—
|
|
|
(408,577
|
)
|
|
—
|
|
|||
|
Contributions from noncontrolling interests
|
938
|
|
|
6,530
|
|
|
7,120
|
|
|||
|
Distributions to noncontrolling interests
|
(52,712
|
)
|
|
(65,187
|
)
|
|
(65,635
|
)
|
|||
|
Dividends paid to holders of preferred stock
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(43,738
|
)
|
|||
|
Dividends paid to common shareholders
|
(166,805
|
)
|
|
(151,355
|
)
|
|
(133,740
|
)
|
|||
|
Net cash used in financing activities
|
(260,768
|
)
|
|
(351,806
|
)
|
|
(212,689
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
(27,562
|
)
|
|
(12,748
|
)
|
|
22,156
|
|
|||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
65,500
|
|
|
78,248
|
|
|
56,092
|
|
|||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
37,938
|
|
|
$
|
65,500
|
|
|
$
|
78,248
|
|
|
|
|
|
|
|
|
||||||
|
|
December 31,
|
||||||
|
ASSETS
|
2014
|
|
2013
|
||||
|
Real estate assets:
|
|
|
|
||||
|
Land
|
$
|
847,829
|
|
|
$
|
858,619
|
|
|
Buildings and improvements
|
7,221,387
|
|
|
7,125,512
|
|
||
|
|
8,069,216
|
|
|
7,984,131
|
|
||
|
Accumulated depreciation
|
(2,240,007
|
)
|
|
(2,056,357
|
)
|
||
|
|
5,829,209
|
|
|
5,927,774
|
|
||
|
Developments in progress
|
117,966
|
|
|
139,383
|
|
||
|
Net investment in real estate assets
|
5,947,175
|
|
|
6,067,157
|
|
||
|
Cash and cash equivalents
|
37,926
|
|
|
65,486
|
|
||
|
Receivables:
|
|
|
|
|
|
||
|
Tenant, net of allowance for doubtful accounts of $2,368
and $2,379 in 2014 and 2013, respectively
|
81,338
|
|
|
79,899
|
|
||
|
Other, net of allowance for doubtful accounts of $1,285
and $1,241 in 2014 and 2013, respectively
|
22,577
|
|
|
23,343
|
|
||
|
Mortgage and other notes receivable
|
19,811
|
|
|
30,424
|
|
||
|
Investments in unconsolidated affiliates
|
282,009
|
|
|
277,701
|
|
||
|
Intangible lease assets and other assets
|
225,891
|
|
|
242,383
|
|
||
|
|
$
|
6,616,727
|
|
|
$
|
6,786,393
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
LIABILITIES, REDEEMABLE INTERESTS AND CAPITAL
|
|
|
|
|
|
||
|
Mortgage and other indebtedness
|
$
|
4,700,460
|
|
|
$
|
4,857,523
|
|
|
Accounts payable and accrued liabilities
|
328,267
|
|
|
333,876
|
|
||
|
Total liabilities
|
5,028,727
|
|
|
5,191,399
|
|
||
|
Commitments and contingencies (Note 14)
|
|
|
|
|
|
||
|
Redeemable interests:
|
|
|
|
|
|
||
|
Redeemable noncontrolling interests
|
6,455
|
|
|
5,883
|
|
||
|
Redeemable common units
|
31,104
|
|
|
28,756
|
|
||
|
Total redeemable interests
|
37,559
|
|
|
34,639
|
|
||
|
Partners' capital:
|
|
|
|
|
|
||
|
Preferred units
|
565,212
|
|
|
565,212
|
|
||
|
Common units:
|
|
|
|
|
|||
|
General partner
|
9,789
|
|
|
9,866
|
|
||
|
Limited partners
|
953,349
|
|
|
961,175
|
|
||
|
Accumulated other comprehensive income
|
13,183
|
|
|
4,923
|
|
||
|
Total partners' capital
|
1,541,533
|
|
|
1,541,176
|
|
||
|
Noncontrolling interests
|
8,908
|
|
|
19,179
|
|
||
|
Total capital
|
1,550,441
|
|
|
1,560,355
|
|
||
|
|
$
|
6,616,727
|
|
|
$
|
6,786,393
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
REVENUES:
|
|
|
|
|
|
||||||
|
Minimum rents
|
$
|
682,584
|
|
|
$
|
675,870
|
|
|
$
|
641,821
|
|
|
Percentage rents
|
16,876
|
|
|
18,572
|
|
|
17,728
|
|
|||
|
Other rents
|
22,314
|
|
|
21,974
|
|
|
21,914
|
|
|||
|
Tenant reimbursements
|
290,561
|
|
|
290,097
|
|
|
279,280
|
|
|||
|
Management, development and leasing fees
|
12,986
|
|
|
12,439
|
|
|
10,772
|
|
|||
|
Other
|
35,418
|
|
|
34,673
|
|
|
31,328
|
|
|||
|
Total revenues
|
1,060,739
|
|
|
1,053,625
|
|
|
1,002,843
|
|
|||
|
|
|
|
|
|
|
|
|||||
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|||
|
Property operating
|
149,774
|
|
|
151,127
|
|
|
138,533
|
|
|||
|
Depreciation and amortization
|
291,273
|
|
|
278,911
|
|
|
255,460
|
|
|||
|
Real estate taxes
|
89,281
|
|
|
88,701
|
|
|
87,871
|
|
|||
|
Maintenance and repairs
|
54,842
|
|
|
56,379
|
|
|
50,350
|
|
|||
|
General and administrative
|
50,271
|
|
|
48,867
|
|
|
51,251
|
|
|||
|
Loss on impairment
|
17,858
|
|
|
70,049
|
|
|
24,379
|
|
|||
|
Other
|
32,297
|
|
|
28,826
|
|
|
25,078
|
|
|||
|
Total operating expenses
|
685,596
|
|
|
722,860
|
|
|
632,922
|
|
|||
|
Income from operations
|
375,143
|
|
|
330,765
|
|
|
369,921
|
|
|||
|
Interest and other income
|
14,121
|
|
|
10,825
|
|
|
3,953
|
|
|||
|
Interest expense
|
(239,824
|
)
|
|
(231,856
|
)
|
|
(242,357
|
)
|
|||
|
Gain (loss) on extinguishment of debt
|
87,893
|
|
|
(9,108
|
)
|
|
265
|
|
|||
|
Gain on investments
|
—
|
|
|
2,400
|
|
|
45,072
|
|
|||
|
Equity in earnings of unconsolidated affiliates
|
14,803
|
|
|
11,616
|
|
|
8,313
|
|
|||
|
Income tax provision
|
(4,499
|
)
|
|
(1,305
|
)
|
|
(1,404
|
)
|
|||
|
Income from continuing operations before gain on sales of real estate assets
|
247,637
|
|
|
113,337
|
|
|
183,763
|
|
|||
|
Gain on sales of real estate assets
|
5,342
|
|
|
1,980
|
|
|
2,286
|
|
|||
|
Income from continuing operations
|
252,979
|
|
|
115,317
|
|
|
186,049
|
|
|||
|
Operating loss of discontinued operations
|
(222
|
)
|
|
(6,091
|
)
|
|
(12,468
|
)
|
|||
|
Gain on discontinued operations
|
276
|
|
|
1,144
|
|
|
938
|
|
|||
|
Net income
|
253,033
|
|
|
110,370
|
|
|
174,519
|
|
|||
|
Net income attributable to noncontrolling interests
|
(3,777
|
)
|
|
(18,041
|
)
|
|
(23,652
|
)
|
|||
|
Net income attributable to the Operating Partnership
|
249,256
|
|
|
92,329
|
|
|
150,867
|
|
|||
|
Distributions to preferred unitholders
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(47,511
|
)
|
|||
|
Net income attributable to common unitholders
|
$
|
204,364
|
|
|
$
|
47,437
|
|
|
$
|
103,356
|
|
|
|
|
|
|
|
|
||||||
|
Basic per unit data attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations, net of preferred distributions
|
$
|
1.02
|
|
|
$
|
0.26
|
|
|
$
|
0.59
|
|
|
Discontinued operations
|
0.00
|
|
|
(0.02
|
)
|
|
(0.05
|
)
|
|||
|
Net income attributable to common unitholders
|
$
|
1.02
|
|
|
$
|
0.24
|
|
|
$
|
0.54
|
|
|
Weighted-average common units outstanding
|
199,660
|
|
|
196,572
|
|
|
190,223
|
|
|||
|
|
|
|
|
|
|
||||||
|
Diluted per unit data attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations, net of preferred distributions
|
$
|
1.02
|
|
|
$
|
0.26
|
|
|
$
|
0.59
|
|
|
Discontinued operations
|
0.00
|
|
|
(0.02
|
)
|
|
(0.05
|
)
|
|||
|
Net income attributable to common unitholders
|
$
|
1.02
|
|
|
$
|
0.24
|
|
|
$
|
0.54
|
|
|
Weighted-average common and potential dilutive common units outstanding
|
199,660
|
|
|
196,572
|
|
|
190,268
|
|
|||
|
|
|
|
|
|
|
||||||
|
Amounts attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations, net of preferred distributions
|
$
|
204,318
|
|
|
$
|
51,640
|
|
|
$
|
112,736
|
|
|
Discontinued operations
|
46
|
|
|
(4,203
|
)
|
|
(9,380
|
)
|
|||
|
Net income attributable to common unitholders
|
$
|
204,364
|
|
|
$
|
47,437
|
|
|
$
|
103,356
|
|
|
|
Year Ended December 31, |
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Net income
|
$
|
253,033
|
|
|
$
|
110,370
|
|
|
$
|
174,519
|
|
|
|
|
|
|
|
|
||||||
|
Other comprehensive income (loss):
|
|
|
|
|
|
||||||
|
Unrealized holding gain (loss) on available-for-sale securities
|
6,543
|
|
|
(2,583
|
)
|
|
4,426
|
|
|||
|
Reclassification to net income of realized gain on available-for-sale securities
|
—
|
|
|
—
|
|
|
(224
|
)
|
|||
|
Unrealized gain (loss) on hedging instruments
|
3,977
|
|
|
1,815
|
|
|
(207
|
)
|
|||
|
Reclassification of hedging effect on earnings
|
(2,195
|
)
|
|
—
|
|
|
—
|
|
|||
|
Total other comprehensive income (loss)
|
8,325
|
|
|
(768
|
)
|
|
3,995
|
|
|||
|
|
|
|
|
|
|
||||||
|
Comprehensive income
|
261,358
|
|
|
109,602
|
|
|
178,514
|
|
|||
|
Comprehensive income attributable to noncontrolling interests
|
(3,777
|
)
|
|
(18,041
|
)
|
|
(23,652
|
)
|
|||
|
Comprehensive income attributable to the Operating Partnership
|
$
|
257,581
|
|
|
$
|
91,561
|
|
|
$
|
154,862
|
|
|
|
Redeemable Interests
|
|
Number of
|
|
|
|
Common Units
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
|
Redeemable Noncontrolling Interests
|
|
Redeemable Common Units
|
|
Total Redeemable
Interests
|
|
Preferred
Units
|
|
Common
Units
|
|
Preferred
Units
|
|
General
Partner
|
|
Limited
Partners
|
|
Accumulated
Other
Comprehensive Income
|
|
Total Partners' Capital
|
|
Noncontrolling Interests
|
|
Total Capital
|
||||||||||||||||||||||
|
Balance, December 31, 2011
|
$
|
6,235
|
|
|
$
|
26,036
|
|
|
$
|
32,271
|
|
|
22,750
|
|
|
190,380
|
|
|
$
|
509,719
|
|
|
$
|
10,178
|
|
|
$
|
944,633
|
|
|
$
|
1,711
|
|
|
$
|
1,466,241
|
|
|
$
|
4,280
|
|
|
$
|
1,470,521
|
|
|
Net income (loss)
|
3,597
|
|
|
848
|
|
|
4,445
|
|
|
—
|
|
|
—
|
|
|
43,738
|
|
|
1,616
|
|
|
104,665
|
|
|
—
|
|
|
150,019
|
|
|
(647
|
)
|
|
149,372
|
|
||||||||||
|
Other comprehensive income
|
—
|
|
|
21
|
|
|
21
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,974
|
|
|
3,974
|
|
|
—
|
|
|
3,974
|
|
||||||||||
|
Issuance of Series E preferred units to CBL
|
—
|
|
|
—
|
|
|
—
|
|
|
6,900
|
|
|
—
|
|
|
166,720
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
166,720
|
|
|
—
|
|
|
166,720
|
|
||||||||||
|
Redemption of Series C preferred units
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,600
|
)
|
|
—
|
|
|
(111,227
|
)
|
|
(41
|
)
|
|
(3,732
|
)
|
|
—
|
|
|
(115,000
|
)
|
|
—
|
|
|
(115,000
|
)
|
||||||||||
|
Redemption of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(627
|
)
|
|
—
|
|
|
—
|
|
|
(9,429
|
)
|
|
—
|
|
|
(9,429
|
)
|
|
—
|
|
|
(9,429
|
)
|
||||||||||
|
Issuance of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
855
|
|
|
—
|
|
|
—
|
|
|
14,730
|
|
|
—
|
|
|
14,730
|
|
|
—
|
|
|
14,730
|
|
||||||||||
|
Distributions declared - common units
|
—
|
|
|
(4,685
|
)
|
|
(4,685
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,771
|
)
|
|
(167,995
|
)
|
|
—
|
|
|
(169,766
|
)
|
|
—
|
|
|
(169,766
|
)
|
||||||||||
|
Distributions declared - preferred units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(43,738
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(43,738
|
)
|
|
—
|
|
|
(43,738
|
)
|
||||||||||
|
Cancellation of restricted common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(39)
|
|
|
—
|
|
|
—
|
|
|
(633
|
)
|
|
—
|
|
|
(633
|
)
|
|
—
|
|
|
(633
|
)
|
||||||||||
|
Contributions from CBL related to exercises of stock options
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
244
|
|
|
—
|
|
|
—
|
|
|
4,454
|
|
|
—
|
|
|
4,454
|
|
|
—
|
|
|
4,454
|
|
||||||||||
|
Accrual under deferred compensation arrangements
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
43
|
|
|
—
|
|
|
44
|
|
|
—
|
|
|
44
|
|
||||||||||
|
Amortization of deferred compensation
|
—
|
|
|
32
|
|
|
32
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41
|
|
|
3,790
|
|
|
—
|
|
|
3,831
|
|
|
—
|
|
|
3,831
|
|
||||||||||
|
Accelerated vesting of share-based compensation
|
—
|
|
|
(6
|
)
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
(711
|
)
|
|
—
|
|
|
(719
|
)
|
|
—
|
|
|
(719
|
)
|
||||||||||
|
Issuance of common units under deferred compensation arrangement
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
42
|
|
|
—
|
|
|
—
|
|
|
(615
|
)
|
|
—
|
|
|
(615
|
)
|
|
—
|
|
|
(615
|
)
|
||||||||||
|
Allocation of partners' capital
|
—
|
|
|
3,171
|
|
|
3,171
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
(3,153
|
)
|
|
—
|
|
|
(3,171
|
)
|
|
—
|
|
|
(3,171
|
)
|
||||||||||
|
Adjustment to record redeemable interests at redemption value
|
360
|
|
|
8,418
|
|
|
8,778
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(94
|
)
|
|
(8,684
|
)
|
|
—
|
|
|
(8,778
|
)
|
|
—
|
|
|
(8,778
|
)
|
||||||||||
|
Distributions to noncontrolling interests
|
(3,779
|
)
|
|
—
|
|
|
(3,779
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,423
|
)
|
|
(2,423
|
)
|
||||||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,120
|
|
|
7,120
|
|
||||||||||
|
Purchase of noncontrolling interest in other consolidated subsidiaries
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40,962
|
|
|
40,962
|
|
||||||||||
|
Acquire controlling interests in shopping center properties
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,204
|
|
|
14,204
|
|
||||||||||
|
Balance, December 31, 2012
|
$
|
6,413
|
|
|
$
|
33,835
|
|
|
$
|
40,248
|
|
|
25,050
|
|
|
190,855
|
|
|
$
|
565,212
|
|
|
$
|
9,904
|
|
|
$
|
877,363
|
|
|
$
|
5,685
|
|
|
$
|
1,458,164
|
|
|
$
|
63,496
|
|
|
$
|
1,521,660
|
|
|
|
Redeemable Interests
|
|
Number of
|
|
|
|
Common Units
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
|
Redeemable Noncontrolling Interests
|
|
Redeemable Common Units
|
|
Total Redeemable
Interests
|
|
Preferred
Units
|
|
Common
Units
|
|
Preferred
Units
|
|
General
Partner
|
|
Limited
Partners
|
|
Accumulated
Other
Comprehensive Income
|
|
Total Partners' Capital
|
|
Noncontrolling Interests
|
|
Total Capital
|
||||||||||||||||||||||
|
Balance, December 31, 2012
|
$
|
6,413
|
|
|
$
|
33,835
|
|
|
$
|
40,248
|
|
|
25,050
|
|
190,855
|
|
$
|
565,212
|
|
|
$
|
9,904
|
|
|
$
|
877,363
|
|
|
$
|
5,685
|
|
|
$
|
1,458,164
|
|
|
$
|
63,496
|
|
|
$
|
1,521,660
|
|
||
|
Net income
|
2,565
|
|
|
376
|
|
|
2,941
|
|
|
—
|
|
|
—
|
|
|
44,892
|
|
|
491
|
|
|
46,570
|
|
|
—
|
|
|
91,953
|
|
|
839
|
|
|
92,792
|
|
||||||||||
|
Other comprehensive loss
|
—
|
|
|
(6)
|
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(762
|
)
|
|
(762
|
)
|
|
—
|
|
|
(762
|
)
|
||||||||||
|
Redemption of redeemable noncontrolling preferred joint venture interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
104
|
|
|
9,896
|
|
|
—
|
|
|
10,000
|
|
|
—
|
|
|
10,000
|
|
||||||||||
|
Issuance of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,780
|
|
|
—
|
|
|
—
|
|
|
216,588
|
|
|
—
|
|
|
216,588
|
|
|
—
|
|
|
216,588
|
|
||||||||||
|
Distributions declared - common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,851)
|
|
|
(155,680)
|
|
|
—
|
|
|
(157,531
|
)
|
|
—
|
|
|
(157,531
|
)
|
||||||||||
|
Distributions declared - preferred units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,892)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,892
|
)
|
|
—
|
|
|
(44,892
|
)
|
||||||||||
|
Cancellation of restricted common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(42)
|
|
|
—
|
|
|
—
|
|
|
(720)
|
|
|
—
|
|
|
(720
|
)
|
|
—
|
|
|
(720
|
)
|
||||||||||
|
Accrual under deferred compensation arrangements
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(74)
|
|
|
(7,021)
|
|
|
—
|
|
|
(7,095
|
)
|
|
—
|
|
|
(7,095
|
)
|
||||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28
|
|
|
2,676
|
|
|
—
|
|
|
2,704
|
|
|
—
|
|
|
2,704
|
|
||||||||||
|
Allocation of partners' capital
|
—
|
|
|
4,589
|
|
|
4,589
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,425
|
|
|
(6,158)
|
|
|
—
|
|
|
(4,733
|
)
|
|
57
|
|
|
(4,676
|
)
|
||||||||||
|
Adjustment to record redeemable interests at redemption value
|
(1,545
|
)
|
|
(5,467
|
)
|
|
(7,012
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
148
|
|
|
6,938
|
|
|
—
|
|
|
7,086
|
|
|
—
|
|
|
7,086
|
|
||||||||||
|
Distributions to noncontrolling interests
|
(1,550
|
)
|
|
(4,571
|
)
|
|
(6,121
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(309
|
)
|
|
(29,277
|
)
|
|
—
|
|
|
(29,586
|
)
|
|
(10,299
|
)
|
|
(39,885
|
)
|
||||||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,530
|
|
|
6,530
|
|
||||||||||
|
Acquire controlling interest in shopping center property
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(41,444
|
)
|
|
(41,444
|
)
|
||||||||||
|
Balance, December 31, 2013
|
$
|
5,883
|
|
|
$
|
28,756
|
|
|
$
|
34,639
|
|
|
25,050
|
|
199,593
|
|
|
$
|
565,212
|
|
|
$
|
9,866
|
|
|
$
|
961,175
|
|
|
$
|
4,923
|
|
|
$
|
1,541,176
|
|
|
$
|
19,179
|
|
|
$
|
1,560,355
|
|
|
|
Net income
|
1,827
|
|
|
1,598
|
|
|
3,425
|
|
|
—
|
|
|
—
|
|
|
44,892
|
|
|
2,081
|
|
|
200,686
|
|
|
—
|
|
|
247,659
|
|
|
1,880
|
|
|
249,539
|
|
||||||||||
|
Other comprehensive income
|
—
|
|
|
65
|
|
|
65
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,260
|
|
|
8,260
|
|
|
—
|
|
|
8,260
|
|
||||||||||
|
Redemption of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(273
|
)
|
|
—
|
|
|
—
|
|
|
(4,861
|
)
|
|
—
|
|
|
(4,861
|
)
|
|
—
|
|
|
(4,861
|
)
|
||||||||||
|
Issuance of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
246
|
|
|
—
|
|
|
—
|
|
|
683
|
|
|
—
|
|
|
683
|
|
|
—
|
|
|
683
|
|
||||||||||
|
Distributions declared - common units
|
—
|
|
|
(4,571
|
)
|
|
(4,571
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,479
|
)
|
|
(200,004
|
)
|
|
—
|
|
|
(201,483
|
)
|
|
—
|
|
|
(201,483
|
)
|
||||||||||
|
Distributions declared - preferred units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,892
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,892
|
)
|
|
—
|
|
|
(44,892
|
)
|
||||||||||
|
Cancellation of restricted common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(34
|
)
|
|
—
|
|
|
—
|
|
|
(389
|
)
|
|
—
|
|
|
(389
|
)
|
|
—
|
|
|
(389
|
)
|
||||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
36
|
|
|
3,472
|
|
|
—
|
|
|
3,508
|
|
|
—
|
|
|
3,508
|
|
||||||||||
|
Allocation of partners' capital
|
—
|
|
|
2,937
|
|
|
2,937
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(660
|
)
|
|
(2,132
|
)
|
|
—
|
|
|
(2,792
|
)
|
|
—
|
|
|
(2,792
|
)
|
||||||||||
|
Adjustment to record redeemable interests at redemption value
|
3,017
|
|
|
2,319
|
|
|
5,336
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(55
|
)
|
|
(5,281
|
)
|
|
—
|
|
|
(5,336
|
)
|
|
—
|
|
|
(5,336
|
)
|
||||||||||
|
Distributions to noncontrolling interests
|
(4,272
|
)
|
|
—
|
|
|
(4,272
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,089
|
)
|
|
(13,089
|
)
|
||||||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
938
|
|
|
938
|
|
||||||||||
|
Balance, December 31, 2014
|
$
|
6,455
|
|
|
$
|
31,104
|
|
|
$
|
37,559
|
|
|
25,050
|
|
199,532
|
|
$
|
565,212
|
|
|
$
|
9,789
|
|
|
$
|
953,349
|
|
|
$
|
13,183
|
|
|
$
|
1,541,533
|
|
|
$
|
8,908
|
|
|
$
|
1,550,441
|
|
||
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Net income
|
$
|
253,033
|
|
|
$
|
110,370
|
|
|
$
|
174,519
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
|
||||||
|
Depreciation and amortization
|
291,273
|
|
|
285,549
|
|
|
268,634
|
|
|||
|
Amortization of deferred finance costs, debt premiums and discounts
|
4,405
|
|
|
4,783
|
|
|
7,896
|
|
|||
|
Net amortization of intangible lease assets and liabilities
|
368
|
|
|
63
|
|
|
(1,263
|
)
|
|||
|
Gain on sales of real estate assets
|
(5,342
|
)
|
|
(1,980
|
)
|
|
(5,323
|
)
|
|||
|
Gain on discontinued operations
|
(276
|
)
|
|
(1,144
|
)
|
|
(938
|
)
|
|||
|
Write-off of development projects
|
136
|
|
|
334
|
|
|
(39
|
)
|
|||
|
Share-based compensation expense
|
3,979
|
|
|
2,725
|
|
|
3,740
|
|
|||
|
Net realized gain on sale of available-for-sale securities
|
—
|
|
|
—
|
|
|
(224
|
)
|
|||
|
Gain on investments
|
—
|
|
|
(2,400
|
)
|
|
(45,072
|
)
|
|||
|
Loss on impairment
|
17,858
|
|
|
70,049
|
|
|
24,379
|
|
|||
|
Loss on impairment from discontinued operations
|
681
|
|
|
5,234
|
|
|
26,461
|
|
|||
|
(Gain) loss on extinguishment of debt
|
(87,893
|
)
|
|
9,108
|
|
|
(265
|
)
|
|||
|
Equity in earnings of unconsolidated affiliates
|
(14,803
|
)
|
|
(11,616
|
)
|
|
(8,313
|
)
|
|||
|
Distributions of earnings from unconsolidated affiliates
|
21,866
|
|
|
15,995
|
|
|
17,074
|
|
|||
|
Provision for doubtful accounts
|
2,643
|
|
|
1,816
|
|
|
1,523
|
|
|||
|
Change in deferred tax accounts
|
1,329
|
|
|
1,824
|
|
|
3,095
|
|
|||
|
Changes in:
|
|
|
|
|
|
||||||
|
Tenant and other receivables
|
(4,053
|
)
|
|
(12,358
|
)
|
|
(2,150
|
)
|
|||
|
Other assets
|
1,101
|
|
|
5,928
|
|
|
1,801
|
|
|||
|
Accounts payable and accrued liabilities
|
(18,242
|
)
|
|
(19,539
|
)
|
|
15,646
|
|
|||
|
Net cash provided by operating activities
|
468,063
|
|
|
464,741
|
|
|
481,181
|
|
|||
|
|
|
|
|
|
|
||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Additions to real estate assets
|
(277,624
|
)
|
|
(314,299
|
)
|
|
(217,827
|
)
|
|||
|
Acquisitions of real estate assets
|
—
|
|
|
(41,444
|
)
|
|
(96,099
|
)
|
|||
|
(Additions) reductions to restricted cash
|
4,880
|
|
|
(7,592
|
)
|
|
(1,063
|
)
|
|||
|
(Additions) reductions to cash held in escrow
|
—
|
|
|
15,000
|
|
|
(15,000
|
)
|
|||
|
Purchase of partners' interest in unconsolidated affiliates
|
—
|
|
|
—
|
|
|
(14,280
|
)
|
|||
|
Proceeds from sales of real estate assets
|
16,513
|
|
|
240,150
|
|
|
76,950
|
|
|||
|
Proceeds from sales of investments in unconsolidated affiliates
|
—
|
|
|
4,875
|
|
|
—
|
|
|||
|
Additions to mortgage and other notes receivable
|
—
|
|
|
(2,700
|
)
|
|
(3,584
|
)
|
|||
|
Payments received on mortgage and other notes receivable
|
20,973
|
|
|
5,672
|
|
|
3,002
|
|
|||
|
Proceeds from sale of available-for-sale securities
|
—
|
|
|
11,002
|
|
|
—
|
|
|||
|
Additional investments in and advances to unconsolidated affiliates
|
(30,404
|
)
|
|
(34,063
|
)
|
|
(8,809
|
)
|
|||
|
Distributions in excess of equity in earnings of unconsolidated affiliates
|
39,229
|
|
|
11,310
|
|
|
43,160
|
|
|||
|
Changes in other assets
|
(8,422
|
)
|
|
(13,604
|
)
|
|
(13,133
|
)
|
|||
|
Net cash used in investing activities
|
(234,855
|
)
|
|
(125,693
|
)
|
|
(246,683
|
)
|
|||
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Proceeds from mortgage and other indebtedness
|
$
|
1,061,928
|
|
|
$
|
2,298,116
|
|
|
$
|
1,869,140
|
|
|
Principal payments on mortgage and other indebtedness
|
(1,050,647
|
)
|
|
(2,179,541
|
)
|
|
(1,884,935
|
)
|
|||
|
Additions to deferred financing costs
|
(2,386
|
)
|
|
(7,739
|
)
|
|
(7,384
|
)
|
|||
|
Prepayment fees on extinguishment of debt
|
(1,506
|
)
|
|
(8,708
|
)
|
|
—
|
|
|||
|
Proceeds from issuances of common units
|
175
|
|
|
209,547
|
|
|
172
|
|
|||
|
Proceeds from issuances of preferred units
|
—
|
|
|
—
|
|
|
167,078
|
|
|||
|
Redemption of common units
|
(4,861
|
)
|
|
—
|
|
|
(9,863
|
)
|
|||
|
Redemption of preferred units
|
—
|
|
|
—
|
|
|
(115,000
|
)
|
|||
|
Contributions from CBL related to exercises of stock options
|
—
|
|
|
—
|
|
|
4,454
|
|
|||
|
Redemption of redeemable noncontrolling preferred joint venture interest
|
—
|
|
|
(408,577
|
)
|
|
—
|
|
|||
|
Contributions from noncontrolling interests
|
938
|
|
|
6,530
|
|
|
7,120
|
|
|||
|
Distributions to noncontrolling interests
|
(52,712
|
)
|
|
(65,187
|
)
|
|
(26,899
|
)
|
|||
|
Distributions to preferred unitholders
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(43,738
|
)
|
|||
|
Distributions to common unitholders
|
(166,805
|
)
|
|
(151,355
|
)
|
|
(172,476
|
)
|
|||
|
Net cash used in financing activities
|
(260,768
|
)
|
|
(351,806
|
)
|
|
(212,331
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
(27,560
|
)
|
|
(12,758
|
)
|
|
22,167
|
|
|||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
65,486
|
|
|
78,244
|
|
|
56,077
|
|
|||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
37,926
|
|
|
$
|
65,486
|
|
|
$
|
78,244
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Malls
(1)
|
|
Associated
Centers
|
|
Community
Centers
|
|
Office
Buildings
(2)
|
|
Total
|
|||||
|
Consolidated Properties
|
|
72
|
|
|
25
|
|
|
6
|
|
|
8
|
|
|
111
|
|
|
Unconsolidated Properties
(3)
|
|
9
|
|
|
4
|
|
|
5
|
|
|
5
|
|
|
23
|
|
|
Total
|
|
81
|
|
|
29
|
|
|
11
|
|
|
13
|
|
|
134
|
|
|
(1)
|
Category consists of regional malls, open-air centers and outlet centers (including one mixed-use center).
|
|
(2)
|
Includes CBL's corporate office building.
|
|
(3)
|
The Operating Partnership accounts for these investments using the equity method because one or more of the other partners have substantive participating rights.
|
|
|
|
Consolidated Properties
|
|
Unconsolidated Properties
|
||||||||
|
|
|
Malls
|
|
Community
Centers
|
|
Malls
|
|
Community
Centers
|
||||
|
Development
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
Expansions
|
|
1
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
Redevelopment
|
|
3
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
|
December 31, 2014
|
|
December 31, 2013
|
||||||||||||
|
|
Cost
|
|
Accumulated
Amortization
|
|
Cost
|
|
Accumulated
Amortization
|
||||||||
|
Intangible lease assets and other assets:
|
|
|
|
|
|
|
|
||||||||
|
Above-market leases
|
$
|
64,696
|
|
|
$
|
(45,662
|
)
|
|
$
|
65,932
|
|
|
$
|
(41,230
|
)
|
|
In-place leases
|
110,211
|
|
|
(71,272
|
)
|
|
111,769
|
|
|
(60,243
|
)
|
||||
|
Tenant relationships
|
29,664
|
|
|
(4,917
|
)
|
|
27,381
|
|
|
(4,004
|
)
|
||||
|
Accounts payable and accrued liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Below-market leases
|
99,189
|
|
|
(68,127
|
)
|
|
101,901
|
|
|
(64,046
|
)
|
||||
|
•
|
the probability of recovery;
|
|
•
|
the Company’s ability and intent to retain the security for a sufficient period of time for it to recover;
|
|
•
|
the significance of the decline in value;
|
|
•
|
the time period during which there has been a significant decline in value;
|
|
•
|
current and future business prospects and trends of earnings;
|
|
•
|
relevant industry conditions and trends relative to their historical cycles; and
|
|
•
|
market conditions.
|
|
|
|
|
Gross Unrealized
|
|
|
||||||||||
|
|
Adjusted Cost
|
|
Gains
|
|
Losses
|
|
Fair Value
|
||||||||
|
December 31, 2014:
|
|
|
|
|
|
|
|
||||||||
|
Common stocks
(1)
|
$
|
4,195
|
|
|
$
|
16,321
|
|
|
$
|
—
|
|
|
$
|
20,516
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Common stocks
|
$
|
4,195
|
|
|
$
|
9,778
|
|
|
$
|
—
|
|
|
$
|
13,973
|
|
|
(I)
|
See subsequent event related to sale of marketable securities in
Note 19
.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Current tax benefit (provision)
|
|
$
|
(3,170
|
)
|
|
$
|
518
|
|
|
$
|
1,691
|
|
|
Deferred tax provision
|
|
(1,329
|
)
|
|
(1,823
|
)
|
|
(3,095
|
)
|
|||
|
Income tax provision
|
|
$
|
(4,499
|
)
|
|
(1,305
|
)
|
|
(1,404
|
)
|
||
|
|
|
Year Ended
December 31, 2012
|
|
|
Denominator – basic
|
|
154,762
|
|
|
Stock options
|
|
3
|
|
|
Deemed shares related to deferred compensation arrangements
|
|
42
|
|
|
Denominator – diluted
|
|
154,807
|
|
|
|
|
Year Ended
December 31, 2012
|
|
|
Denominator – basic
|
|
190,223
|
|
|
Stock options
|
|
3
|
|
|
Deemed units related to deferred compensation arrangements
|
|
42
|
|
|
Denominator – diluted
|
|
190,268
|
|
|
|
Redeemable
Noncontrolling
Interests
|
|
The Company
|
|
Noncontrolling Interests
|
|
|
||||||||||||||||||||
|
|
Unrealized Gains (Losses)
|
|
|
||||||||||||||||||||||||
|
|
Hedging Agreements
|
|
Available-for-Sale Securities
|
|
Hedging Agreements
|
|
Available-for-Sale Securities
|
|
Hedging Agreements
|
|
Available-for-Sale Securities
|
|
Total
|
||||||||||||||
|
Beginning balance, January 1, 2012
|
$
|
377
|
|
|
$
|
328
|
|
|
$
|
(2,628
|
)
|
|
$
|
6,053
|
|
|
$
|
(3,488
|
)
|
|
$
|
1,775
|
|
|
$
|
2,417
|
|
|
OCI before reclassifications
|
(4
|
)
|
|
23
|
|
|
2,139
|
|
|
3,510
|
|
|
(75
|
)
|
|
445
|
|
|
6,038
|
|
|||||||
|
Amounts reclassified from AOCI
(1)
|
—
|
|
|
2
|
|
|
(2,267
|
)
|
|
179
|
|
|
—
|
|
|
43
|
|
|
(2,043
|
)
|
|||||||
|
Net year-to-date period OCI
|
(4
|
)
|
|
25
|
|
|
(128
|
)
|
|
3,689
|
|
|
(75
|
)
|
|
488
|
|
|
3,995
|
|
|||||||
|
Ending balance, December 31, 2012
|
373
|
|
|
353
|
|
|
(2,756
|
)
|
|
9,742
|
|
|
(3,563
|
)
|
|
2,263
|
|
|
6,412
|
|
|||||||
|
OCI before reclassifications
|
14
|
|
|
(20
|
)
|
|
3,839
|
|
|
(2,203
|
)
|
|
259
|
|
|
(360
|
)
|
|
1,529
|
|
|||||||
|
Amounts reclassified from AOCI
(1)
|
—
|
|
|
—
|
|
|
(2,297
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,297
|
)
|
|||||||
|
Net year-to-date period OCI
|
14
|
|
|
(20
|
)
|
|
1,542
|
|
|
(2,203
|
)
|
|
259
|
|
|
(360
|
)
|
|
(768
|
)
|
|||||||
|
Ending balance, December 31, 2013
|
387
|
|
|
333
|
|
|
(1,214
|
)
|
|
7,539
|
|
|
(3,304
|
)
|
|
1,903
|
|
|
5,644
|
|
|||||||
|
OCI before reclassifications
|
14
|
|
|
51
|
|
|
3,712
|
|
|
5,569
|
|
|
251
|
|
|
923
|
|
|
10,520
|
|
|||||||
|
Amounts reclassified from AOCI
(1)
|
—
|
|
|
—
|
|
|
(2,195
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,195
|
)
|
|||||||
|
Net year-to-date period OCI
|
14
|
|
|
51
|
|
|
1,517
|
|
|
5,569
|
|
|
251
|
|
|
923
|
|
|
8,325
|
|
|||||||
|
Ending balance, December 31, 2014
|
$
|
401
|
|
|
$
|
384
|
|
|
$
|
303
|
|
|
$
|
13,108
|
|
|
$
|
(3,053
|
)
|
|
$
|
2,826
|
|
|
$
|
13,969
|
|
|
(1)
|
Reclassified
$2,195
,
$2,297
and
$2,267
of interest on cash flow hedges to Interest Expense in the consolidated statements of operations for the years ended
December 31, 2014
,
2013
and
2012
, respectively. Reclassified
$224
net realized gain on sale of available-for-sale securities to Interest and Other Income in the consolidated statements of operations for the year ended
December 31, 2012
.
|
|
|
Redeemable
Common
Units
|
|
Partners'
Capital
|
|
|
||||||||||||||
|
|
Unrealized Gains (Losses)
|
|
|
||||||||||||||||
|
|
Hedging Agreements
|
|
Available-for-Sale Securities
|
|
Hedging Agreements
|
|
Available-for-Sale Securities
|
|
Total
|
||||||||||
|
Beginning balance, January 1, 2012
|
$
|
377
|
|
|
$
|
328
|
|
|
$
|
(6,116
|
)
|
|
$
|
7,828
|
|
|
$
|
2,417
|
|
|
OCI before reclassifications
|
(4
|
)
|
|
23
|
|
|
2,064
|
|
|
3,955
|
|
|
6,038
|
|
|||||
|
Amounts reclassified from AOCI
(1)
|
—
|
|
|
2
|
|
|
(2,267
|
)
|
|
222
|
|
|
(2,043
|
)
|
|||||
|
Net year-to-date period OCI
|
(4
|
)
|
|
25
|
|
|
(203
|
)
|
|
4,177
|
|
|
3,995
|
|
|||||
|
Ending balance, December 31, 2012
|
373
|
|
|
353
|
|
|
(6,319
|
)
|
|
12,005
|
|
|
6,412
|
|
|||||
|
OCI before reclassifications
|
14
|
|
|
(20
|
)
|
|
4,098
|
|
|
(2,563
|
)
|
|
1,529
|
|
|||||
|
Amounts reclassified from AOCI
(1)
|
—
|
|
|
—
|
|
|
(2,297
|
)
|
|
—
|
|
|
(2,297
|
)
|
|||||
|
Net year-to-date period OCI
|
14
|
|
|
(20
|
)
|
|
1,801
|
|
|
(2,563
|
)
|
|
(768
|
)
|
|||||
|
Ending balance, December 31, 2013
|
387
|
|
|
333
|
|
|
(4,518
|
)
|
|
9,442
|
|
|
5,644
|
|
|||||
|
OCI before reclassifications
|
14
|
|
|
51
|
|
|
3,963
|
|
|
6,492
|
|
|
10,520
|
|
|||||
|
Amounts reclassified from AOCI
(1)
|
—
|
|
|
—
|
|
|
(2,195
|
)
|
|
—
|
|
|
(2,195
|
)
|
|||||
|
Net year-to-date period OCI
|
14
|
|
|
51
|
|
|
1,768
|
|
|
6,492
|
|
|
8,325
|
|
|||||
|
Ending balance, December 31, 2014
|
$
|
401
|
|
|
$
|
384
|
|
|
$
|
(2,750
|
)
|
|
$
|
15,934
|
|
|
$
|
13,969
|
|
|
(1)
|
Reclassified
$2,195
,
$2,297
and
$2,267
of interest on cash flow hedges to Interest Expense in the consolidated statements of operations for the years ended
December 31, 2014
,
2013
and
2012
, respectively. Reclassified
$224
net realized gain on sale of available-for-sale securities to Interest and Other Income in the consolidated statements of operations for the year ended
December 31, 2012
.
|
|
Purchase Date
|
|
Property
|
|
Property
Type
|
|
Location
|
|
Ownership
Percentage
Acquired
|
|
Cash
|
|
Debt
Assumed
|
|
Other
|
|
Purchase
Price
|
||||||||
|
2013 Activity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
April
|
|
Kirkwood Mall
(1)
|
|
Mall
|
|
Bismarck, ND
|
|
51.0%
|
|
$
|
41,378
|
|
|
$
|
20,587
|
|
|
$
|
—
|
|
|
$
|
61,965
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
2012 Activity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
December
|
|
Imperial Valley Mall
(2)
|
|
Mall
|
|
El Centro, CA
|
|
40.0%
|
|
$
|
15,500
|
|
|
$
|
21,018
|
|
|
$
|
—
|
|
|
$
|
36,518
|
|
|
December
|
|
Kirkwood Mall
(1)
|
|
Mall
|
|
Bismarck, ND
|
|
49.0%
|
|
39,754
|
|
|
19,781
|
|
|
—
|
|
|
59,535
|
|
||||
|
May
|
|
Dakota Square Mall
(3)
|
|
Mall
|
|
Minot, ND
|
|
100.0%
|
|
32,474
|
|
|
59,001
|
|
|
—
|
|
|
91,475
|
|
||||
|
April
|
|
The Outlet Shoppes at Gettysburg
(4)
|
|
Mall
|
|
Gettysburg, PA
|
|
50.0%
|
|
—
|
|
|
20,315
|
|
|
4,522
|
|
|
24,837
|
|
||||
|
April
|
|
The Outlet Shoppes at El Paso
(5)
|
|
Mall
|
|
El Paso, TX
|
|
75.0%
|
|
35,456
|
|
|
50,193
|
|
|
—
|
|
|
85,649
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
$
|
123,184
|
|
|
$
|
170,308
|
|
|
$
|
4,522
|
|
|
$
|
298,014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(1)
|
The Company acquired a
49.0%
joint venture interest in Kirkwood Mall in December 2012. The cash paid was based on a total value of
$121,500
including a
$40,368
non-recourse loan. The Company executed an agreement to acquire the remaining
51.0%
interest within 90 days subject to lender approval to assume the loan, which bears interest at a fixed rate of
5.75%
and matures in
April 2018
. As the assumed loan was at an above-market interest rate compared to similar debt instruments at the date of acquisition, the Company recorded a debt premium of
$2,970
, computed using an estimated market interest rate of
4.25%
. In accordance with its executed agreement, the Company acquired the remaining
51.0%
interest in Kirkwood Mall in April 2013. As described in
Note 8
, the Company consolidated this joint venture as of December 31, 2013 and 2012.
|
|
(2)
|
The Company acquired the remaining
40%
interests in Imperial Valley Mall L.P., Imperial Valley Peripheral L.P. and Imperial Valley Commons L.P. from its joint venture partner. Imperial Valley Commons, L.P. was classified as a VIE and was accounted for on a consolidated basis as the Company was deemed to be the primary beneficiary. Imperial Valley Mall L.P. and Imperial Valley Peripheral L.P. were unconsolidated affiliates accounted for using the equity method of accounting. We recorded a gain on investment of
$45,072
related to the acquisition of our joint venture partner's interest and all
three
joint ventures are accounted for on a consolidated basis as of the purchase date. See
Note 5
for additional information.
|
|
(3)
|
The
$59,001
non-recourse loan bears interest at a fixed rate of
6.23%
and matures in
November 2016
. The Company recorded a debt premium of
$3,040
, computed using an estimated market rate of
4.75%
, since the debt assumed was at an above-market interest rate compared to similar debt instruments at the date of acquisition.
|
|
(4)
|
The Company and its noncontrolling interest partner exercised their rights under the terms of a mezzanine loan agreement with the borrower, which owned The Outlet Shoppes at Gettysburg, to convert a
$4,522
mezzanine loan into a member interest in the outlet shopping center. The
$40,631
of debt assumed, of which the Company's
50.0%
share is
$20,315
, bears interest at a fixed rate of
5.87%
and matures in
February 2016
.
|
|
(5)
|
The Company also acquired a
50.0%
interest in outparcel land adjacent to the outlet shopping center for
$3,864
in addition to the
$31,592
paid for the
75.0%
share of the outlet shopping center. See
Note 5
. The amount paid for the Company's
75.0%
and
50.0%
interests was based on a total value of
$116,775
including the assumption of a
$66,924
non-recourse loan, which bears interest at a fixed rate of
7.06%
and matures in
December 2017
. The debt assumed was at an above-average interest rate compared to similar debt instruments at the date of acquisition, so the Company recorded a debt premium of
$7,700
(of which
$5,775
represents the Company's
75.0%
share), computed using an estimated market interest rate of
4.75%
. The entity that owned The Outlet Shoppes at El Paso used a portion of the cash proceeds to repay a
$9,150
mezzanine loan provided by the Company, of which the Company's share was
$6,862
. After considering the repayment of the mezzanine loan to the Company, the net consideration paid by the Company in connection with this transaction was
$28,594
.
|
|
|
|
|
2012
|
|
||
|
Land
|
|
|
$
|
87,869
|
|
|
|
Buildings and improvements
|
|
|
379,763
|
|
|
|
|
Investments in unconsolidated affiliates
|
|
|
3,864
|
|
|
|
|
Tenant improvements
|
|
|
15,328
|
|
|
|
|
Above-market leases
|
|
|
15,359
|
|
|
|
|
In-place leases
|
|
|
65,814
|
|
|
|
|
Total assets
|
|
|
567,997
|
|
|
|
|
Mortgage note payables assumed
|
|
|
(259,470
|
)
|
|
|
|
Debt premium
|
|
|
(15,334
|
)
|
|
|
|
Below-market leases
|
|
|
(39,698
|
)
|
|
|
|
Noncontrolling interest
|
|
|
(60,295
|
)
|
|
|
|
Value of Company's interest in joint ventures
|
|
|
(65,494
|
)
|
|
|
|
Net assets acquired
|
|
|
$
|
127,706
|
|
|
|
|
|
|
|
|
|
|
|
Sales Price
|
|
Gain
|
||||||||
|
Sales Date
|
|
Property
|
|
Property Type
|
|
Location
|
|
Gross
|
|
Net
|
|
|||||||
|
2014 Activity:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
September
|
|
Pemberton Plaza
(1)
|
|
Community Center
|
|
Vicksburg, MS
|
|
$
|
1,975
|
|
|
$
|
1,886
|
|
|
$
|
—
|
|
|
June
|
|
Foothills Plaza Expansion
|
|
Associated Center
|
|
Maryville, TN
|
|
2,640
|
|
|
2,387
|
|
|
937
|
|
|||
|
May
|
|
Lakeshore Mall
(2)
|
|
Mall
|
|
Sebring, FL
|
|
14,000
|
|
|
13,613
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
$
|
18,615
|
|
|
$
|
17,886
|
|
|
$
|
937
|
|
|
(1)
|
The Company recognized a loss on impairment of real estate of
$497
in the third quarter of 2014 when it adjusted the book value of Pemberton Plaza to its net sales price.
|
|
(2)
|
The gross sales price of
$14,000
consisted of a
$10,000
promissory note and
$4,000
in cash. The note receivable was paid off in the third quarter of 2014. The Company recognized a loss on impairment of real estate of
$5,100
in the first quarter of 2014 when it adjusted the book value of Lakeshore Mall to its estimated fair value of
$13,780
based on a binding purchase agreement signed in April 2014. The sale closed in May 2014 and the Company recognized an impairment loss of
$106
in the second quarter of 2014 as a result of additional closing costs.
|
|
|
|
|
|
|
|
|
|
Balance of
Non-recourse Debt
|
|
Gain on Extinguishment of Debt
|
||||
|
Disposal Date
|
|
Property
|
|
Property Type
|
|
Location
|
|
|
||||||
|
2014 Activity:
|
|
|
|
|
|
|
|
|
||||||
|
October
|
|
Columbia Place
(1)
|
|
Mall
|
|
Columbia, SC
|
|
$
|
27,265
|
|
|
$
|
27,171
|
|
|
September
|
|
Chapel Hill Mall
(2)
|
|
Mall
|
|
Akron, OH
|
|
68,563
|
|
|
18,296
|
|
||
|
January
|
|
Citadel Mall
(3)
|
|
Mall
|
|
Charleston, SC
|
|
68,169
|
|
|
43,932
|
|
||
|
|
|
|
|
|
|
|
|
$
|
163,997
|
|
|
$
|
89,399
|
|
|
(1)
|
The Company conveyed the Mall to the lender by a deed-in-lieu of foreclosure. A non-cash impairment loss of
$50,683
was recorded in 2011 to write down the book value of the Mall to its then estimated fair value. The Company also recorded
$3,181
of non-cash default interest expense.
|
|
(2)
|
The Company conveyed the Mall to the lender by a deed-in-lieu of foreclosure. A non-cash impairment loss of
$12,050
was recorded in 2014 to write down the book value of the Mall to its then estimated fair value. The Company also recorded
$1,514
of non-cash default interest expense.
|
|
(3)
|
The mortgage lender completed the foreclosure process and received the title to the Mall in satisfaction of the non-recourse debt. A non-cash impairment loss of
$20,453
was recorded in 2013 to write down the book value of the Mall to its then estimated fair value.
|
|
|
|
|
|
|
|
|
|
Sales Price
|
|
Gain/
(Loss)
|
||||||||
|
Sales Date
|
|
Property
|
|
Property Type
|
|
Location
|
|
Gross
|
|
Net
|
|
|||||||
|
2013 Activity:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
August
|
|
Georgia Square, Georgia Square Plaza, Panama City Mall, The Shoppes at Panama City, RiverGate Mall, Village at RiverGate
(1)
|
|
Mall & Associated Center
|
|
Athens, GA
Panama City, FL
Nashville, TN
|
|
$
|
176,000
|
|
|
$
|
171,977
|
|
|
$
|
(19
|
)
|
|
March
|
|
1500 Sunday Drive
|
|
Office Building
|
|
Raleigh, NC
|
|
8,300
|
|
|
7,862
|
|
|
(549
|
)
|
|||
|
March
|
|
Peninsula I & II
|
|
Office Building
|
|
Newport News, VA
|
|
5,250
|
|
|
5,121
|
|
|
598
|
|
|||
|
January
|
|
Lake Point & SunTrust
|
|
Office Building
|
|
Greensboro, NC
|
|
30,875
|
|
|
30,490
|
|
|
823
|
|
|||
|
December 2008
(2)
|
|
706 & 708 Green Valley Road
|
|
Office Building
|
|
Greensboro, NC
|
|
|
|
|
|
|
|
281
|
|
|||
|
|
|
Various
(3)
|
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|||
|
|
|
|
|
|
|
|
|
$
|
220,425
|
|
|
$
|
215,450
|
|
|
$
|
1,144
|
|
|
(1)
|
A loss on impairment of
$5,234
was recorded in the third quarter of 2013 to write down the book value of these six Properties sold in a portfolio sale to the net sales price. Subsequent to December 31, 2013, the Company recognized an additional impairment of
$681
on one of these sold Properties.
|
|
(2)
|
Recognition of gain that was deferred in December 2008 upon repayment of the notes receivable for a portion of the sales price.
|
|
(3)
|
Reflects subsequent true-ups for settlement of estimated expenses based on actual amounts for sales that occurred in prior periods.
|
|
|
|
|
|
|
|
|
|
Sales Price
|
|
Gain/
(Loss) |
||||||||
|
Sales Date
|
|
Property
|
|
Property Type
|
|
Location
|
|
Gross
|
|
Net
|
|
|||||||
|
2012 Activity:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
December
|
|
Willowbrook Plaza
(1)
|
|
Community Center
|
|
Houston, TX
|
|
$
|
24,450
|
|
|
$
|
24,171
|
|
|
$
|
—
|
|
|
October
|
|
Towne Mall
(2)
|
|
Mall
|
|
Franklin, OH
|
|
950
|
|
|
892
|
|
|
(3
|
)
|
|||
|
October
|
|
Hickory Hollow Mall
(3)
|
|
Mall
|
|
Antioch, TN
|
|
1,000
|
|
|
966
|
|
|
(6
|
)
|
|||
|
July
|
|
Massard Crossing
|
|
Community Center
|
|
Fort Smith, AR
|
|
7,803
|
|
|
7,432
|
|
|
98
|
|
|||
|
March
|
|
Settlers Ridge - Phase II
(4)
|
|
Community Center
|
|
Robinson Township, PA
|
|
19,144
|
|
|
18,951
|
|
|
883
|
|
|||
|
January
|
|
Oak Hollow Square
(5)
|
|
Community Center
|
|
High Point, NC
|
|
14,247
|
|
|
13,796
|
|
|
(1
|
)
|
|||
|
|
|
Various
(6)
|
|
|
|
|
|
|
|
|
|
(33
|
)
|
|||||
|
|
|
|
|
|
|
|
|
$
|
67,594
|
|
|
$
|
66,208
|
|
|
$
|
938
|
|
|
(1)
|
A loss on impairment of
$17,743
was recorded in the third quarter of 2012 to write down the book value of this Property to its then estimated fair value.
|
|
(2)
|
A loss on impairment of
$419
was recorded in the third quarter of 2012 to write down the book value of this Property to its expected sales price.
|
|
(3)
|
A loss on impairment of
$8,047
was recorded in the third quarter of 2012 to write down the book value of this Property to its expected sales price.
|
|
(4)
|
A loss on impairment of
$4,457
was recorded in the second quarter of 2011 to write down the book value of this Property to its then estimated fair value.
|
|
(5)
|
A loss on impairment of
$255
was recorded in the first quarter of 2012 related to the true-up of certain estimated amounts to actual amounts. Additionally, the Company wrote down the depreciated book value of this Property to the estimated sales price and recorded a loss on impairment of
$729
in the fourth quarter of 2011.
|
|
(6)
|
Reflects subsequent true-ups for settlement of estimated expenses based on actual amounts for sales that occurred in prior periods.
|
|
Joint Venture
|
|
Property Name
|
|
Company's
Interest
|
|
|
Ambassador Infrastructure, LLC
|
|
Ambassador Town Center - Infrastructure Improvements
|
|
65.0
|
%
|
|
Ambassador Town Center JV, LLC
|
|
Ambassador Town Center
|
|
65.0
|
%
|
|
CBL/T-C, LLC
|
|
CoolSprings Galleria, Oak Park Mall and West County Center
|
|
50.0
|
%
|
|
CBL-TRS Joint Venture, LLC
|
|
Friendly Center, The Shops at Friendly Center and a portfolio of four office buildings
|
|
50.0
|
%
|
|
CBL-TRS Joint Venture II, LLC
|
|
Renaissance Center
|
|
50.0
|
%
|
|
El Paso Outlet Outparcels, LLC
|
|
The Outlet Shoppes at El Paso (vacant land)
|
|
50.0
|
%
|
|
Fremaux Town Center JV, LLC
|
|
Fremaux Town Center
|
|
65.0
|
%
|
|
Governor’s Square IB
|
|
Governor’s Plaza
|
|
50.0
|
%
|
|
Governor’s Square Company
|
|
Governor’s Square
|
|
47.5
|
%
|
|
High Pointe Commons, LP
|
|
High Pointe Commons
|
|
50.0
|
%
|
|
High Pointe Commons II-HAP, LP
|
|
High Pointe Commons - Christmas Tree Shop
|
|
50.0
|
%
|
|
JG Gulf Coast Town Center LLC
|
|
Gulf Coast Town Center
|
|
50.0
|
%
|
|
Kentucky Oaks Mall Company
|
|
Kentucky Oaks Mall
|
|
50.0
|
%
|
|
Mall of South Carolina L.P.
|
|
Coastal Grand—Myrtle Beach
|
|
50.0
|
%
|
|
Mall of South Carolina Outparcel L.P.
|
|
Coastal Grand—Myrtle Beach (Coastal Grand Crossing and vacant land)
|
|
50.0
|
%
|
|
Port Orange I, LLC
|
|
The Pavilion at Port Orange Phase I and one office building
|
|
50.0
|
%
|
|
Triangle Town Member LLC
|
|
Triangle Town Center, Triangle Town Commons and Triangle Town Place
|
|
50.0
|
%
|
|
West Melbourne I, LLC
|
|
Hammock Landing Phases I and II
|
|
50.0
|
%
|
|
York Town Center, LP
|
|
York Town Center
|
|
50.0
|
%
|
|
•
|
the pro forma for the development and construction of the project and any material deviations or modifications thereto;
|
|
•
|
the site plan and any material deviations or modifications thereto;
|
|
•
|
the conceptual design of the project and the initial plans and specifications for the project and any material deviations or modifications thereto;
|
|
•
|
any acquisition/construction loans or any permanent financings/refinancings;
|
|
•
|
the annual operating budgets and any material deviations or modifications thereto;
|
|
•
|
the initial leasing plan and leasing parameters and any material deviations or modifications thereto; and
|
|
•
|
any material acquisitions or dispositions with respect to the project.
|
|
|
December 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
ASSETS:
|
|
|
|
||||
|
Investment in real estate assets
|
$
|
2,266,252
|
|
|
$
|
2,167,227
|
|
|
Accumulated depreciation
|
(619,558
|
)
|
|
(555,174
|
)
|
||
|
|
1,646,694
|
|
|
1,612,053
|
|
||
|
Developments in progress
|
75,877
|
|
|
103,161
|
|
||
|
Net investment in real estate assets
|
1,722,571
|
|
|
1,715,214
|
|
||
|
Other assets
|
170,554
|
|
|
168,799
|
|
||
|
Total assets
|
$
|
1,893,125
|
|
|
$
|
1,884,013
|
|
|
|
|
|
|
||||
|
LIABILITIES:
|
|
|
|
||||
|
Mortgage and other indebtedness
|
$
|
1,512,826
|
|
|
$
|
1,468,422
|
|
|
Other liabilities
|
42,517
|
|
|
48,203
|
|
||
|
Total liabilities
|
1,555,343
|
|
|
1,516,625
|
|
||
|
|
|
|
|
||||
|
OWNERS' EQUITY:
|
|
|
|
||||
|
The Company
|
198,261
|
|
|
213,664
|
|
||
|
Other investors
|
139,521
|
|
|
153,724
|
|
||
|
Total owners' equity
|
337,782
|
|
|
367,388
|
|
||
|
Total liabilities and owners’ equity
|
$
|
1,893,125
|
|
|
$
|
1,884,013
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Total revenues
|
$
|
250,248
|
|
|
$
|
243,215
|
|
|
$
|
251,628
|
|
|
Depreciation and amortization
|
(79,059
|
)
|
|
(76,323
|
)
|
|
(82,534
|
)
|
|||
|
Other operating expenses
|
(73,218
|
)
|
|
(72,166
|
)
|
|
(76,567
|
)
|
|||
|
Income from operations
|
97,971
|
|
|
94,726
|
|
|
92,527
|
|
|||
|
Interest income
|
1,358
|
|
|
1,359
|
|
|
1,365
|
|
|||
|
Interest expense
|
(74,754
|
)
|
|
(76,934
|
)
|
|
(84,421
|
)
|
|||
|
Gain on sales of real estate assets
|
1,697
|
|
|
102
|
|
|
2,063
|
|
|||
|
Net income
|
$
|
26,272
|
|
|
$
|
19,253
|
|
|
$
|
11,534
|
|
|
Date
|
|
Property
|
|
Stated
Interest
Rate
|
|
Maturity Date
(1)
|
|
Amount Financed
or Extended
|
||
|
December
|
|
Ambassador Town Center
(2)
|
|
LIBOR + 1.80%
|
|
December 2017
|
(3)
|
$
|
48,200
|
|
|
December
|
|
Ambassador Town Center - Infrastructure Improvements
(4)
|
|
LIBOR + 2.00%
|
|
December 2017
|
(3)
|
11,700
|
|
|
|
November
|
|
Hammock Landing - Phase II
(5)
|
|
LIBOR + 2.25%
|
|
November 2015
|
(6)
|
16,757
|
|
|
|
August
|
|
Fremaux Town Center - Phase I
(7)
|
|
LIBOR + 2.00%
|
|
August 2016
|
(8)
|
47,291
|
|
|
|
August
|
|
Fremaux Town Center - Phase II
(9)
|
|
LIBOR + 2.00%
|
|
August 2016
|
(8)
|
32,100
|
|
|
|
July
|
|
Coastal Grand - Myrtle Beach
(10)
|
|
4.09%
|
|
August 2024
|
|
126,000
|
|
|
|
February
|
|
Fremaux Town Center - Phase I
(11)
|
|
LIBOR + 2.125%
|
|
March 2016
|
|
47,291
|
|
|
|
(1)
|
Excludes any extension options.
|
|
(2)
|
The unconsolidated
65
/
35
joint venture closed on a construction loan for the development of Ambassador Town Center, a community center located in Lafayette, LA. The Operating Partnership has guaranteed
100%
of the loan. See
Note 14
for information on the Operating Partnership's guaranty of this loan and future guaranty reductions. The construction loan had an outstanding balance of
$715
at
December 31, 2014
. The interest rate will be reduced to LIBOR +
1.60%
once certain debt service and operational metrics are met.
|
|
(3)
|
The loan has
two
one
-year extension options, which are at the joint venture's election, for an outside maturity date of
December 2019
.
|
|
(4)
|
The unconsolidated
65
/
35
joint venture was formed to construct certain infrastructure improvements related to the development of Ambassador Town Center. The Operating Partnership has guaranteed
100%
of the loan. See
Note 14
for information on the Operating Partnership's guaranty of this loan and future guaranty reductions. The infrastructure construction loan had an outstanding balance of
$725
at
December 31, 2014
. Under a PILOT program, in lieu of ad valorem taxes, Ambassador and other contributing landowners will make annual PILOT payments to Ambassador Infrastructure, which will be used to repay the infrastructure construction loan.
|
|
(5)
|
The
$10,757
construction loan was amended and restated to increase the loan by
$6,000
to finance the construction of Academy Sports. The interest rate will be reduced to LIBOR +
2.00%
once Academy Sports is open and paying contractual rent. See
Note 14
for information on the Operating Partnership's guaranty of this loan and future guaranty reductions.
|
|
(6)
|
The construction loan has
two
one
-year extension options, which are at the joint venture's election, for an outside maturity date of November 2017.
|
|
(7)
|
Fremaux amended and modified its Phase I construction loan to change the maturity date and interest rate. Additionally, the Operating Partnership's guarantee of the loan was reduced from
100%
to
50%
of the outstanding principal loan amount. See
Note 14
for further information on future guarantee reductions.
|
|
(8)
|
The construction loan has
two
one
-year extension options, which are at the joint venture's election, for an outside maturity date of August 2018.
|
|
(9)
|
The Operating Partnership's guaranty of the construction loan was reduced in the fourth quarter of 2014 from
100%
to
50%
upon the land closing with Dillard's. See
Note 14
for further information on future guaranty reductions.
|
|
(10)
|
Two subsidiaries of Mall of South Carolina L.P. and Mall of South Carolina Outparcel L.P., closed on a non-recourse loan, secured by Coastal Grand-Myrtle Beach in Myrtle Beach, SC. Net proceeds were used to retire the outstanding borrowings under the previous loan, which had a balance of
$75,238
as well as to pay off
$18,000
of subordinated notes to the Company and its joint venture partner, each of which held
$9,000
. See
Note 10
for additional information. Excess proceeds were distributed 50/50 to the Company and its partner and the Company's share of excess proceeds was used to reduce balances on its lines of credit.
|
|
(11)
|
Fremaux amended and restated its March 2013 loan agreement to increase the capacity on its construction loan from
$46,000
to
$47,291
for additional development costs related to Fremaux Town Center. The Operating Partnership had guaranteed
100%
of the loan. The construction loan had two one-year extension options, which were at the joint venture's election, for an outside maturity date of March 2018. See footnote 7 and footnote 8 above for information on the extension and modification of the Phase I loan in August 2014.
|
|
Date
|
|
Property
|
|
Stated
Interest
Rate
|
|
Maturity Date
(1)
|
|
Amount Financed
or Extended
|
||
|
December
|
|
The Pavilion at Port Orange - Phase I
(2)
|
|
LIBOR + 2.0%
|
|
November 2015
|
(3)
|
$
|
62,600
|
|
|
December
|
|
Hammock Landing - Phase I
(4)
|
|
LIBOR + 2.0%
|
|
November 2015
|
(3)
|
41,068
|
|
|
|
December
|
|
Hammock Landing - Phase II
(5)
|
|
LIBOR + 2.25%
|
|
November 2015
|
(3)
|
10,757
|
|
|
|
March
|
|
Renaissance Center - Phase II
(6)
|
|
3.49%
|
|
April 2023
|
|
16,000
|
|
|
|
March
|
|
Friendly Center
(7)
|
|
3.48%
|
|
April 2023
|
|
100,000
|
|
|
|
March
|
|
Fremaux Town Center - Phase I
(8)
|
|
LIBOR + 2.125%
|
|
March 2016
|
|
46,000
|
|
|
|
(1)
|
Excludes any extension options.
|
|
(2)
|
The construction loan was extended and modified to reduce the capacity from
$64,950
to
$62,600
, reduce the interest rate from a variable-rate of LIBOR +
3.5%
to a variable-rate of LIBOR +
2.0%
and extend the maturity date. The Operating Partnership has guaranteed
25%
of the construction loan.
|
|
(3)
|
The construction loan has
two
one
-year extension options, which are at the joint venture's election, for an outside maturity date of November 2017.
|
|
(4)
|
The loan was amended and restated to extend the maturity date and reduce the interest rate from a variable-rate of LIBOR +
3.5%
to a variable-rate of LIBOR +
2.0%
. The Operating Partnership has guaranteed
25%
of the loan.
|
|
(5)
|
A construction loan to build a Carmike Cinema has
two
one
-year extension options, which are at the joint venture's election, for an outside maturity date of
November 2017
. The Operating Partnership's guaranty was reduced from
100%
to
25%
in the third quarter of 2014 when the Carmike Cinema became operational. See the table above for information on the extension and modification of the Phase II loan in November 2014.
|
|
(6)
|
Net proceeds from the loan were used to retire a
$15,700
loan that was scheduled to mature in
April 2013
.
|
|
(7)
|
Net proceeds from the loan were used to retire
four
loans, scheduled to mature in
April 2013
and with an aggregate balance of
$100,000
, that were secured by Friendly Center, Friendly Center Office Building, First National Bank Building, Green Valley Office Building, First Citizens Bank Building, Wachovia Office Building and Bank of America Building.
|
|
(8)
|
The construction loan had
two
one
-year extension options, which were at the joint venture's election, for an outside maturity date of
March 2018
. The Operating Partnership had guaranteed
100%
of the construction loan. The loan was amended and restated in February 2014 and August 2014, as described above.
|
|
|
December 31, 2014
|
|
December 31, 2013
|
||||||||
|
|
Amount
|
|
Weighted
Average
Interest
Rate
(1)
|
|
Amount
|
|
Weighted
Average
Interest
Rate
(1)
|
||||
|
Fixed-rate debt:
|
|
|
|
|
|
|
|
||||
|
Non-recourse loans on operating Properties
(2)
|
$
|
3,252,730
|
|
|
5.62%
|
|
$
|
3,527,830
|
|
|
5.54%
|
|
Senior unsecured notes due 2023
(3)
|
445,770
|
|
|
5.25%
|
|
445,374
|
|
|
5.25%
|
||
|
Senior unsecured notes due 2024
(4)
|
299,925
|
|
|
4.60%
|
|
—
|
|
|
—%
|
||
|
Other
(5)
|
5,639
|
|
|
3.50%
|
|
—
|
|
|
—%
|
||
|
Financing obligation
(6)
|
—
|
|
|
—%
|
|
17,570
|
|
|
8.00%
|
||
|
Total fixed-rate debt
|
4,004,064
|
|
|
5.50%
|
|
3,990,774
|
|
|
5.52%
|
||
|
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
||
|
Non-recourse term loans on operating Properties
|
17,121
|
|
|
2.29%
|
|
133,712
|
|
|
3.14%
|
||
|
Recourse term loans on operating Properties
|
7,638
|
|
|
2.91%
|
|
51,300
|
|
|
1.87%
|
||
|
Construction loans
|
454
|
|
|
2.66%
|
|
2,983
|
|
|
2.17%
|
||
|
Unsecured lines of credit
|
221,183
|
|
|
1.56%
|
|
228,754
|
|
|
1.57%
|
||
|
Unsecured term loans
|
450,000
|
|
|
1.71%
|
|
450,000
|
|
|
1.71%
|
||
|
Total variable-rate debt
|
696,396
|
|
|
1.69%
|
|
866,749
|
|
|
1.91%
|
||
|
Total
|
$
|
4,700,460
|
|
|
4.93%
|
|
$
|
4,857,523
|
|
|
4.88%
|
|
(1)
|
Weighted-average interest rate includes the effect of debt premiums and discounts, but excludes amortization of deferred financing costs.
|
|
(2)
|
The Operating Partnership had
four
interest rate swaps on notional amounts totaling
$105,584
as of
December 31, 2014
and
$109,830
as of
December 31, 2013
related to
four
variable-rate loans on operating Properties to effectively fix the interest rates on the respective loans. Therefore, these amounts are reflected in fixed-rate debt at
December 31, 2014
and
2013
.
|
|
(3)
|
In November 2013, the Operating Partnership issued
$450,000
of senior unsecured notes in a public offering. The balance at
December 31, 2014
is net of an unamortized discount of
$4,230
. See below for additional information.
|
|
(4)
|
The Operating Partnership issued
$300,000
of senior unsecured notes in a public offering in October 2014. The balance at
December 31, 2014
includes an unamortized discount of
$75
. See below for additional information.
|
|
(5)
|
A subsidiary of the Management Company entered into a term loan in May 2014.
|
|
(6)
|
This amount represented the noncontrolling partner's unreturned equity contribution related to Pearland Town Center that was accounted for as a financing due to certain terms of the CBL/T-C joint venture agreement. In the first quarter of 2014, the Company purchased the noncontrolling interest as described below.
|
|
|
Total
Capacity
|
|
Total
Outstanding
|
|
Maturity
Date
|
|
Extended
Maturity
Date
(1)
|
||||
|
Facility A
|
$
|
600,000
|
|
|
$
|
63,716
|
|
(2)
|
November 2015
|
|
November 2016
|
|
First Tennessee
|
100,000
|
|
|
2,200
|
|
(3)
|
February 2016
|
|
N/A
|
||
|
Facility B
|
600,000
|
|
|
155,267
|
|
(4)
|
November 2016
|
|
November 2017
|
||
|
|
$
|
1,300,000
|
|
|
$
|
221,183
|
|
|
|
|
|
|
(1)
|
The extension options on both facilities are at the Company's election, subject to continued compliance with the terms of the facilities, and have a one-time extension fee of
0.20%
of the commitment amount of each credit facility.
|
|
(2)
|
There was an additional
$800
outstanding on this facility as of
December 31, 2014
for letters of credit. Up to
$50,000
of the capacity on this facility can be used for letters of credit.
|
|
(3)
|
There was an additional
$113
outstanding on this facility as of
December 31, 2014
for letters of credit. Up to
$20,000
of the capacity on this facility can be used for letters of credit.
|
|
(4)
|
There was an additional
$6,110
outstanding on this facility as of
December 31, 2014
for letters of credit. Up to
$50,000
of the capacity on this facility can be used for letters of credit.
|
|
Date
|
|
Property
(1)
|
|
Stated
Interest
Rate
|
|
Maturity Date
|
|
Amount
Financed
|
||
|
2014:
|
|
|
|
|
|
|
|
|
||
|
November
|
|
The Outlet Shoppes of the Bluegrass
(2)
|
|
4.045%
|
|
December 2024
|
|
$
|
77,500
|
|
|
|
|
|
|
|
|
|
|
|
||
|
2013:
|
|
|
|
|
|
|
|
|
||
|
October
|
|
The Outlet Shoppes at Atlanta
(3)
|
|
4.90%
|
|
November 2023
|
|
$
|
80,000
|
|
|
(1)
|
This Property is owned in a consolidated joint venture and the Company's share of the remaining excess proceeds was used to reduce outstanding balances on the Company's credit facilities.
|
|
(2)
|
A portion of the net proceeds from the non-recourse mortgage loan was used to retire a
$47,931
recourse construction loan.
|
|
(3)
|
A portion of the net proceeds from the non-recourse mortgage loan was used to repay a
$53,080
recourse construction loan.
|
|
Date
|
|
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
(1)
|
||
|
2014:
|
|
|
|
|
|
|
|
|
||
|
December
|
|
Janesville Mall
(2)
|
|
8.38%
|
|
April 2016
|
|
$
|
2,473
|
|
|
October
|
|
Mall del Norte
|
|
5.04%
|
|
December 2014
|
|
113,400
|
|
|
|
January
|
|
St. Clair Square
(3)
|
|
3.25%
|
|
December 2016
|
|
122,375
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
2013:
|
|
|
|
|
|
|
|
|
||
|
December
|
|
Northpark Mall
|
|
5.75%
|
|
March 2014
|
|
$
|
32,684
|
|
|
June
|
|
Mid Rivers Mall
(4)
|
|
5.88%
|
|
May 2021
|
|
88,410
|
|
|
|
April
|
|
South County Center
(5)
|
|
4.96%
|
|
October 2013
|
|
71,740
|
|
|
|
January
|
|
Westmoreland Mall
|
|
5.05%
|
|
March 2013
|
|
63,639
|
|
|
|
(1)
|
The Company retired the loans with borrowings from its credit facilities.
|
|
(2)
|
The Company recorded a
$257
loss on extinguishment of debt due to a prepayment fee on the early retirement.
|
|
(3)
|
The Company recorded a
$1,249
loss on extinguishment of debt due to a prepayment fee on the early retirement.
|
|
(4)
|
The Company recorded an
$8,936
loss on extinguishment of debt, which consisted of an
$8,708
prepayment fee and
$228
of unamortized debt issuance costs.
|
|
(5)
|
The Company recorded a loss on extinguishment of debt of
$172
from the write-off of an unamortized discount.
|
|
|
|
|
|
|
|
|
|
Balance of
Non-recourse Debt
|
|
Gain on Extinguishment of Debt
|
||||
|
Date
|
|
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
|
||||||
|
October
|
|
Columbia Place
(1)
|
|
5.45%
|
|
September 2013
|
|
$
|
27,265
|
|
|
$
|
27,171
|
|
|
September
|
|
Chapel Hill Mall
(1)
|
|
6.10%
|
|
August 2016
|
|
68,563
|
|
|
18,296
|
|
||
|
January
|
|
Citadel Mall
(2)
|
|
5.68%
|
|
April 2017
|
|
68,169
|
|
|
43,932
|
|
||
|
|
|
|
|
|
|
|
|
$
|
163,997
|
|
|
$
|
89,399
|
|
|
(1)
|
The Company conveyed the Mall to the lender through a deed-in-lieu of foreclosure.
|
|
(2)
|
The mortgage lender completed the foreclosure process and received the title to the Mall in satisfaction of the non-recourse debt.
|
|
Date
|
|
Property
|
|
Stated
Interest
Rate
|
|
Maturity Date
(1)
|
|
Amount Financed
(2)
|
||
|
2014:
|
|
|
|
|
|
|
|
|
||
|
April
|
|
The Outlet Shoppes at Oklahoma City - Phase II
(3)
|
|
LIBOR + 2.75%
|
|
April 2019
|
(4)
|
$
|
6,000
|
|
|
|
|
|
|
|
|
|
|
|
||
|
2013:
|
|
|
|
|
|
|
|
|
||
|
June
|
|
Statesboro Crossing
|
|
LIBOR + 1.80%
|
|
June 2016
|
(5)
|
$
|
11,400
|
|
|
(1)
|
Excludes any extension options.
|
|
(2)
|
Proceeds were used to reduce the balances on the Company's credit facilities unless otherwise noted.
|
|
(3)
|
Proceeds from the operating Property loan for Phase II were distributed to the partners in accordance with the terms of the partnership agreement.
|
|
(4)
|
The loan has
two
one
-year extension options, which are at the consolidated joint venture's election, for an outside maturity date of April 2021.
|
|
(5)
|
The non-recourse loan has
two
one
-year extension options, which are at the Company's option, for an outside maturity date of June 2018.
|
|
Date
|
|
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
(1)
|
||
|
2014:
|
|
|
|
|
|
|
|
|
||
|
December
|
|
The Promenade
|
|
1.87%
|
|
December 2014
|
|
$
|
47,670
|
|
|
|
|
|
|
|
|
|
|
|
||
|
2013:
|
|
|
|
|
|
|
|
|
||
|
September
|
|
The Forum at Grandview
|
|
3.19%
|
|
September 2013
|
|
$
|
10,200
|
|
|
July
|
|
Alamance Crossing West
|
|
3.20%
|
|
December 2013
|
|
16,000
|
|
|
|
February
|
|
Statesboro Crossing
|
|
1.21%
|
|
February 2013
|
|
13,460
|
|
|
|
(1)
|
The Company retired the loan with borrowings from its credit facilities.
|
|
Date
|
|
Property
|
|
Stated
Interest
Rate
|
|
Maturity Date
|
|
Amount Financed
|
||
|
2014:
|
|
|
|
|
|
|
|
|
||
|
December
|
|
The Outlet Shoppes at Atlanta - Parcel Development
(1)
|
|
LIBOR + 2.50%
|
|
December 2019
|
|
$
|
2,435
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City - Phase III
(2)
|
|
LIBOR + 2.75%
|
|
April 2019
|
(3)
|
5,400
|
|
|
|
April
|
|
The Outlet Shoppes at El Paso - Phase II
(2)
|
|
LIBOR + 2.75%
|
|
April 2018
|
|
7,000
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
2013:
|
|
|
|
|
|
|
|
|
||
|
August
|
|
The Outlet Shoppes of the Bluegrass
(4)
|
|
LIBOR + 2.00%
|
|
August 2016
|
|
$
|
60,200
|
|
|
(1)
|
The Operating Partnership has guaranteed
100%
of the loan, which had an outstanding balance of
$454
at
December 31, 2014
. The guaranty will terminate once construction is complete and certain debt and operational metrics are met.
|
|
(2)
|
The Operating Partnership has guaranteed
100%
of the construction loan for the expansion of the outlet center until certain financial and operational metrics are met.
|
|
(3)
|
The construction loan has two one-year extension options, which are at the consolidated joint venture's election, for an outside maturity date of April 2021.
|
|
(4)
|
The Operating Partnership had guaranteed
100%
of the recourse construction loan. The loan was retired as described above with the proceeds from a fixed-rate non-recourse mortgage loan in November 2014. The loan had
two
one
-year extension options, which were at the joint venture's election, for an outside maturity date of August 2018.
|
|
Date
|
|
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
|
||
|
2014:
|
|
|
|
|
|
|
|
|
||
|
November
|
|
The Outlet Shoppes of the Bluegrass
(1)
|
|
2.15%
|
|
August 2016
|
|
$
|
47,931
|
|
|
|
|
|
|
|
|
|
|
|
||
|
2013:
|
|
|
|
|
|
|
|
|
||
|
October
|
|
The Outlet Shoppes of Atlanta
(2)
|
|
2.93%
|
|
August 2015
|
|
$
|
53,080
|
|
|
(1)
|
The joint venture retired the recourse construction loan with a portion of the proceeds from a
$77,500
fixed-rate non-recourse mortgage loan. The Company's share of excess net proceeds was used to reduce the outstanding balances on its lines of credit.
|
|
(2)
|
The joint venture retired the recourse construction loan with a portion of the proceeds from an
$80,000
fixed-rate non-recourse mortgage loan. The Company's share of excess net proceeds was used to reduce the outstanding balances on its lines of credit.
|
|
Ratio
|
|
Required
|
|
Actual
|
|
Debt to total asset value
|
|
< 60%
|
|
49.1%
|
|
Unencumbered asset value to unsecured indebtedness
|
|
> 1.60x
|
|
2.5x
|
|
Unencumbered NOI to unsecured interest expense
|
|
> 1.75x
|
|
4.1x
|
|
EBITDA to fixed charges (debt service)
|
|
> 1.50x
|
|
2.2x
|
|
Ratio
|
|
Required
|
|
Actual
|
|
Total debt to total assets
|
|
< 60%
|
|
53.7%
|
|
Secured debt to total assets
|
|
<45%
(1)
|
|
37.0%
|
|
Total unencumbered assets to unsecured debt
|
|
>150%
|
|
235.8%
|
|
Consolidated income available for debt service to annual debt service charge
|
|
> 1.50x
|
|
3.1x
|
|
(1)
|
On January 1, 2020 and thereafter, secured debt to total assets must be less than
40%
.
|
|
2015
|
$
|
594,672
|
|
|
2016
|
763,868
|
|
|
|
2017
|
491,189
|
|
|
|
2018
|
678,512
|
|
|
|
2019
|
114,337
|
|
|
|
Thereafter
|
2,054,773
|
|
|
|
|
4,697,351
|
|
|
|
Net unamortized premiums
|
3,109
|
|
|
|
|
$
|
4,700,460
|
|
|
Interest Rate
Derivative
|
|
Number of
Instruments
|
|
Notional
Amount
|
||
|
Interest Rate Swaps
|
|
4
|
|
$
|
105,584
|
|
|
Instrument Type
|
|
Location in
Consolidated
Balance Sheet
|
|
Notional
Amount
|
|
Designated
Benchmark
Interest
Rate
|
|
Strike
Rate
|
|
Fair Value at 12/31/14
|
|
Fair Value at 12/31/13
|
|
Maturity
Date
|
|||||
|
Cap
|
|
Intangible lease assets
and other assets |
|
$ 122,375
(amortizing to $122,375) |
|
3-month
LIBOR |
|
5.000
|
%
|
|
N/A
|
|
$
|
—
|
|
|
January 2014
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$ 51,037
(amortizing to $48,337) |
|
1-month
LIBOR |
|
2.149
|
%
|
|
$
|
(1,064
|
)
|
|
$
|
(1,915
|
)
|
|
April 2016
|
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$ 31,960
(amortizing to $30,276) |
|
1-month
LIBOR |
|
2.187
|
%
|
|
(681
|
)
|
|
(1,226
|
)
|
|
April 2016
|
||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$ 11,946
(amortizing to $11,313) |
|
1-month
LIBOR |
|
2.142
|
%
|
|
(248
|
)
|
|
(446
|
)
|
|
April 2016
|
||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$ 10,641
(amortizing to $10,083) |
|
1-month
LIBOR |
|
2.236
|
%
|
|
(233
|
)
|
|
(420
|
)
|
|
April 2016
|
||
|
|
|
|
|
|
|
|
|
|
|
$
|
(2,226
|
)
|
|
$
|
(4,007
|
)
|
|
|
|
|
Hedging
Instrument
|
|
Gain (Loss) Recognized in OCI/L
(Effective Portion)
|
|
Location of Losses Reclassified from AOCI/L into Earnings (Effective Portion)
|
|
Loss Recognized in Earnings
(Effective Portion)
|
|
Location of Gain (Loss) Recognized in Earnings (Ineffective Portion)
|
|
Gain
Recognized in
Earnings
(Ineffective Portion)
|
||||||||||||||||||||||||
|
|
2014
|
2013
|
2012
|
|
|
2014
|
2013
|
2012
|
|
|
2014
|
2013
|
2012
|
|||||||||||||||||||||
|
Interest rate contracts
|
|
$
|
1,782
|
|
$
|
1,815
|
|
$
|
(207
|
)
|
|
Interest Expense
|
|
$
|
(2,195
|
)
|
$
|
(2,297
|
)
|
$
|
(2,267
|
)
|
|
Interest Expense
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
|
|
|
Number of Shares
Settled |
|
Gross
Proceeds |
|
Net
Proceeds |
|
Weighted-average
Sales Price |
|||||||
|
First quarter 2013
|
|
1,889,105
|
|
|
$
|
44,459
|
|
|
$
|
43,904
|
|
|
$
|
23.53
|
|
|
Second quarter 2013
|
|
6,530,193
|
|
|
167,034
|
|
|
165,692
|
|
|
25.58
|
|
|||
|
Total
|
|
8,419,298
|
|
|
$
|
211,493
|
|
|
$
|
209,596
|
|
|
$
|
25.12
|
|
|
|
Year Ended December 31,
|
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
|
||||||
|
Dividends declared:
|
|
|
|
|
|
|
||||||
|
Common stock
|
$
|
1.00
|
|
|
$
|
0.98
|
|
|
$
|
0.83
|
|
|
|
Series C preferred stock
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
14.53
|
|
(1)
|
|
Series D preferred stock
|
$
|
18.44
|
|
|
$
|
18.44
|
|
|
$
|
18.44
|
|
|
|
Series E preferred stock
|
$
|
16.56
|
|
|
$
|
16.56
|
|
|
$
|
3.91
|
|
(2)
|
|
|
|
|
|
|
|
|
||||||
|
Allocations:
|
|
|
|
|
|
|
|
|
|
|||
|
Common stock
|
|
|
|
|
|
|
|
|
|
|||
|
Ordinary income
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
|||
|
Capital gains 25% rate
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
|||
|
Return of capital
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
|||
|
Total
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Preferred stock
(3)
|
|
|
|
|
|
|
|
|
|
|||
|
Ordinary income
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
|||
|
Capital gains 25% rate
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
|||
|
Total
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
|||
|
(1)
|
Represents the
three
regular quarterly dividends paid in 2012, prior to the redemption on November 5, 2012.
|
|
(2)
|
Represents dividends for the partial quarter covering October 5, 2012 through December 31, 2012.
|
|
(3)
|
The allocations for income tax purposes are the same for each series of preferred stock for each period presented.
|
|
|
December 31,
|
||||
|
|
2014
|
|
2013
|
||
|
CBL’s Predecessor
|
18,172,690
|
|
|
18,172,690
|
|
|
Third parties
|
11,099,945
|
|
|
11,372,897
|
|
|
|
29,272,635
|
|
|
29,545,587
|
|
|
|
|
||
|
Beginning Balance
|
$
|
423,834
|
|
|
Net income attributable to redeemable noncontrolling preferred joint venture interest
|
14,637
|
|
|
|
Distributions to redeemable noncontrolling preferred joint venture interest
|
(19,894
|
)
|
|
|
Reduction to preferred liquidation value of PJV units
|
(10,000
|
)
|
|
|
Redemption of noncontrolling preferred joint venture interest
|
(408,577
|
)
|
|
|
Ending Balance
|
$
|
—
|
|
|
2015
|
$
|
620,874
|
|
|
2016
|
541,639
|
|
|
|
2017
|
469,261
|
|
|
|
2018
|
387,445
|
|
|
|
2019
|
322,236
|
|
|
|
Thereafter
|
1,133,974
|
|
|
|
|
$
|
3,475,429
|
|
|
|
|
|
|
As of December 31, 2014
|
|
As of December 31, 2013
|
||||||||
|
|
|
Maturity Date
|
|
Interest Rate
|
|
Balance
|
|
Interest Rate
|
|
Balance
|
||||
|
Mortgages:
|
|
|
|
|
|
|
|
|
|
|
||||
|
Coastal Grand - Myrtle Beach
(1)
|
|
Oct 2014
|
|
7.75%
|
|
$
|
—
|
|
|
7.75%
|
|
$
|
9,000
|
|
|
Columbia Place Outparcel
(2)
|
|
Feb 2022
|
|
5.00%
|
|
360
|
|
|
—%
|
|
—
|
|
||
|
Park Place
|
|
May 2022
|
|
5.00%
|
|
1,566
|
|
|
5.00%
|
|
1,738
|
|
||
|
Village Square
(3)
|
|
Mar 2016
|
|
3.50%
|
|
1,711
|
|
|
4.50%
|
|
2,600
|
|
||
|
Other
|
|
Dec 2016 -
Jan 2047 |
|
2.67% - 9.50%
|
|
5,686
|
|
|
2.67% - 9.50%
|
|
5,782
|
|
||
|
|
|
|
|
|
|
9,323
|
|
|
|
|
19,120
|
|
||
|
Other Notes Receivable:
|
|
|
|
|
|
|
|
|
|
|
||||
|
Horizon Group - The Outlet Shoppes at Atlanta
(4)
|
|
May 2015
|
|
7.00%
|
|
—
|
|
|
7.00%
|
|
816
|
|
||
|
RED Development Inc.
(5)
|
|
Nov 2023
|
|
5.00%
|
|
7,429
|
|
|
5.00%
|
|
7,429
|
|
||
|
Woodstock land
(6)
|
|
Feb 2015
|
|
10.00%
|
|
3,059
|
|
|
10.00%
|
|
3,059
|
|
||
|
|
|
|
|
|
|
10,488
|
|
|
|
|
11,304
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
$
|
19,811
|
|
|
|
|
$
|
30,424
|
|
|
(1)
|
In the third quarter of 2014, the subordinated notes were paid off in conjunction with the refinancing of the loan, secured by Coastal Grand-Myrtle Beach. See
Note 5
for additional information.
|
|
(2)
|
In the fourth quarter of 2014, Columbia Joint Venture, a subsidiary of the Company, received a
$360
promissory note in conjunction with the
$400
sale of an outparcel.
|
|
(3)
|
In the third quarter of 2014, the mortgage note was modified to extend the maturity date from March 2015 to March 2016 and reduce the interest rate to
3.50%
.
|
|
(4)
|
In the second quarter of 2013, Mortgage Holdings, LLC, a subsidiary of the Company, entered into a
$2,700
loan agreement with an affiliate of Horizon Group Properties, Inc., the Company's noncontrolling interest partner in The Outlet Shoppes at Atlanta. The note was paid off in the third quarter of 2014.
|
|
(5)
|
In the fourth quarter of 2013, the Company received a
$7,430
promissory note in conjunction with the sale of a land parcel.
|
|
(6)
|
In the first quarter of 2013, Woodstock GA Investments, LLC, a joint venture in which the Company owns a
75.0%
interest, received
$3,525
of the balance on its
$6,581
note receivable with an entity that owns an interest in land in Woodstock, GA, adjacent to the site of The Outlet Shoppes at Atlanta. The loan was made in the second quarter of 2012 and is secured by the entity's interest in the adjacent land. The note receivable was extended from May 2014 to November 2014 in the second quarter of 2014. A second amendment to the note was made in November 2014 to extend the maturity date to February 2015.
|
|
Year Ended December 31, 2014
|
|
Malls
|
|
Associated
Centers
|
|
Community
Centers
|
|
All
Other
(1)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
933,736
|
|
|
$
|
41,527
|
|
|
$
|
18,600
|
|
|
$
|
66,876
|
|
|
$
|
1,060,739
|
|
|
Property operating expenses
(2)
|
|
(282,796
|
)
|
|
(9,500
|
)
|
|
(5,260
|
)
|
|
3,659
|
|
|
(293,897
|
)
|
|||||
|
Interest expense
|
|
(198,758
|
)
|
|
(7,959
|
)
|
|
(2,510
|
)
|
|
(30,597
|
)
|
|
(239,824
|
)
|
|||||
|
Other expense
|
|
(20
|
)
|
|
—
|
|
|
—
|
|
|
(32,277
|
)
|
|
(32,297
|
)
|
|||||
|
Gain on sales of real estate assets
|
|
3,537
|
|
|
937
|
|
|
107
|
|
|
761
|
|
|
5,342
|
|
|||||
|
Segment profit
|
|
$
|
455,699
|
|
|
$
|
25,005
|
|
|
$
|
10,937
|
|
|
$
|
8,422
|
|
|
500,063
|
|
|
|
Depreciation and amortization expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(291,273
|
)
|
|||||
|
General and administrative expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(50,271
|
)
|
|||||
|
Interest and other income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,121
|
|
|||||
|
Gain on extinguishment of debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
87,893
|
|
|||||
|
Loss on impairment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(17,858
|
)
|
|||||
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,803
|
|
|||||
|
Income tax provision
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,499
|
)
|
|||||
|
Income from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
252,979
|
|
||||
|
Total assets
|
|
$
|
5,662,967
|
|
|
$
|
274,116
|
|
|
$
|
282,078
|
|
|
$
|
397,138
|
|
|
$
|
6,616,299
|
|
|
Capital expenditures
(3)
|
|
$
|
198,205
|
|
|
$
|
17,157
|
|
|
$
|
3,160
|
|
|
$
|
99,273
|
|
|
$
|
317,795
|
|
|
Year Ended December 31, 2013
|
|
Malls
|
|
Associated
Centers
|
|
Community
Centers
|
|
All
Other
(1)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
930,081
|
|
|
$
|
41,726
|
|
|
$
|
17,937
|
|
|
$
|
63,881
|
|
|
$
|
1,053,625
|
|
|
Property operating expenses
(2)
|
|
(300,172
|
)
|
|
(10,298
|
)
|
|
(3,568
|
)
|
|
17,831
|
|
|
(296,207
|
)
|
|||||
|
Interest expense
|
|
(206,779
|
)
|
|
(8,148
|
)
|
|
(2,397
|
)
|
|
(14,532
|
)
|
|
(231,856
|
)
|
|||||
|
Other expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(28,826
|
)
|
|
(28,826
|
)
|
|||||
|
Gain on sales of real estate assets
|
|
295
|
|
|
—
|
|
|
452
|
|
|
1,233
|
|
|
1,980
|
|
|||||
|
Segment profit
|
|
$
|
423,425
|
|
|
$
|
23,280
|
|
|
$
|
12,424
|
|
|
$
|
39,587
|
|
|
498,716
|
|
|
|
Depreciation and amortization expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(278,911
|
)
|
|||||
|
General and administrative expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(48,867
|
)
|
|||||
|
Interest and other income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,825
|
|
|||||
|
Loss on extinguishment of debt
|
|
|
|
|
|
|
|
|
|
(9,108
|
)
|
|||||||||
|
Loss on impairment
|
|
|
|
|
|
|
|
|
|
(70,049
|
)
|
|||||||||
|
Gain on investment
|
|
|
|
|
|
|
|
|
|
2,400
|
|
|||||||||
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
11,616
|
|
||||||
|
Income tax provision
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,305
|
)
|
|||||
|
Income from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
115,317
|
|
||||
|
Total assets
|
|
$
|
5,917,437
|
|
|
$
|
274,234
|
|
|
$
|
222,576
|
|
|
$
|
371,724
|
|
|
$
|
6,785,971
|
|
|
Capital expenditures
(3)
|
|
$
|
203,210
|
|
|
$
|
10,718
|
|
|
$
|
8,052
|
|
|
$
|
126,803
|
|
|
$
|
348,783
|
|
|
Year Ended December 31, 2012
|
|
Malls
|
|
Associated
Centers
|
|
Community
Centers
|
|
All
Other
(1)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
901,249
|
|
|
$
|
40,212
|
|
|
$
|
13,361
|
|
|
$
|
48,021
|
|
|
$
|
1,002,843
|
|
|
Property operating expenses
(2)
|
|
(286,919
|
)
|
|
(9,933
|
)
|
|
(3,219
|
)
|
|
23,317
|
|
|
(276,754
|
)
|
|||||
|
Interest expense
|
|
(214,216
|
)
|
|
(8,449
|
)
|
|
(2,517
|
)
|
|
(17,175
|
)
|
|
(242,357
|
)
|
|||||
|
Other expense
|
|
(12
|
)
|
|
—
|
|
|
—
|
|
|
(25,066
|
)
|
|
(25,078
|
)
|
|||||
|
Gain on sales of real estate assets
|
|
1,188
|
|
|
202
|
|
|
608
|
|
|
288
|
|
|
2,286
|
|
|||||
|
Segment profit
|
|
$
|
401,290
|
|
|
$
|
22,032
|
|
|
$
|
8,233
|
|
|
$
|
29,385
|
|
|
460,940
|
|
|
|
Depreciation and amortization expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(255,460
|
)
|
|||||
|
General and administrative expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(51,251
|
)
|
|||||
|
Interest and other income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,953
|
|
|||||
|
Gain on extinguishment of debt
|
|
|
|
|
|
|
|
|
|
265
|
|
|||||||||
|
Loss on impairment of real estate
|
|
|
|
|
|
|
|
|
|
(24,379
|
)
|
|||||||||
|
Gain on investment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45,072
|
|
|||||
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
8,313
|
|
||||||
|
Income tax provision
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,404
|
)
|
|||||
|
Income from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
186,049
|
|
||||
|
Total assets
|
|
$
|
6,213,801
|
|
|
$
|
302,225
|
|
|
$
|
203,261
|
|
|
$
|
370,449
|
|
|
$
|
7,089,736
|
|
|
Capital expenditures
(3)
|
|
$
|
608,190
|
|
|
$
|
6,630
|
|
|
$
|
13,884
|
|
|
$
|
76,319
|
|
|
$
|
705,023
|
|
|
(1)
|
The All Other category includes mortgage and other notes receivable, office buildings, the Management Company and the Company’s subsidiary that provides security and maintenance services.
|
|
(2)
|
Property operating expenses include property operating, real estate taxes and maintenance and repairs.
|
|
(3)
|
Amounts include acquisitions of real estate assets and investments in unconsolidated affiliates. Developments in progress are included in the All Other category.
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Accrued dividends and distributions payable
|
$
|
54,433
|
|
|
$
|
50,523
|
|
|
$
|
43,689
|
|
|
Additions to real estate assets accrued but not yet paid
|
25,332
|
|
|
20,625
|
|
|
22,468
|
|
|||
|
Transfer of real estate assets in settlement of mortgage debt obligations:
|
|
|
|
|
|
||||||
|
Decrease in real estate assets
|
(79,398
|
)
|
|
—
|
|
|
—
|
|
|||
|
Decrease in mortgage and other indebtedness
|
163,998
|
|
|
—
|
|
|
—
|
|
|||
|
Decrease in operating assets and liabilities
|
4,799
|
|
|
—
|
|
|
—
|
|
|||
|
Reduction to preferred liquidation value of PJV units
|
—
|
|
|
10,000
|
|
|
—
|
|
|||
|
Discount on issuance of 4.60% Senior Notes due 2024
|
75
|
|
|
—
|
|
|
—
|
|
|||
|
Discount on issuance of 5.250% Senior Notes due 2023
|
—
|
|
|
(4,626
|
)
|
|
—
|
|
|||
|
Trade-in allowance - aircraft
|
—
|
|
|
2,800
|
|
|
—
|
|
|||
|
Note receivable from sale of Lakeshore Mall
|
10,000
|
|
|
—
|
|
|
—
|
|
|||
|
Notes receivable from sale of land
|
360
|
|
|
7,430
|
|
|
—
|
|
|||
|
Issuance of noncontrolling interests in Operating Partnership
|
—
|
|
|
—
|
|
|
14,000
|
|
|||
|
Conversion of Operating Partnership units to common stock
|
—
|
|
|
—
|
|
|
59,738
|
|
|||
|
Addition to real estate assets from conversion of note receivable
|
—
|
|
|
—
|
|
|
4,522
|
|
|||
|
Assumption of mortgage notes payable in acquisitions
|
—
|
|
|
—
|
|
|
220,634
|
|
|||
|
Consolidation of joint venture:
|
|
|
|
|
|
|
|
||||
|
Decrease in investment in unconsolidated affiliates
|
—
|
|
|
—
|
|
|
(15,643
|
)
|
|||
|
Increase in real estate assets
|
—
|
|
|
—
|
|
|
111,407
|
|
|||
|
Increase in intangible lease and other assets
|
—
|
|
|
—
|
|
|
18,426
|
|
|||
|
Increase in mortgage and other indebtedness
|
—
|
|
|
—
|
|
|
54,169
|
|
|||
|
|
|
As of December 31, 2014
|
|
Obligation recorded to reflect guaranty
|
||||||||||||||||||
|
Unconsolidated Affiliate
|
|
Company's
Ownership
Interest
|
|
Outstanding
Balance
|
|
Percentage
Guaranteed by the
Company
|
|
Maximum
Guaranteed
Amount
|
|
Debt
Maturity
Date
(1)
|
|
12/31/14
|
|
12/31/13 |
||||||||
|
West Melbourne I, LLC -
Phase I |
|
50%
|
|
$
|
40,243
|
|
|
25%
|
|
$
|
10,061
|
|
|
Nov-2015
|
(2)
|
$
|
101
|
|
|
$
|
65
|
|
|
West Melbourne I, LLC -
Phase II |
|
50%
|
|
13,579
|
|
|
N/A
|
(3)
|
8,700
|
|
|
Nov-2015
|
(2)
|
87
|
|
|
65
|
|
||||
|
Port Orange I, LLC
|
|
50%
|
|
60,814
|
|
|
25%
|
|
15,204
|
|
|
Nov-2015
|
(2)
|
153
|
|
|
157
|
|
||||
|
JG Gulf Coast Town Center LLC - Phase III
|
|
50%
|
|
5,694
|
|
|
100%
|
|
5,694
|
|
|
Jul-2015
|
|
—
|
|
|
—
|
|
||||
|
Fremaux Town Center JV, LLC - Phase I
|
|
65%
|
|
41,648
|
|
|
50%
|
(4)
|
21,789
|
|
|
Aug-2016
|
(5)
|
236
|
|
|
460
|
|
||||
|
Fremaux Town Center JV, LLC - Phase II
|
|
65%
|
|
4,041
|
|
|
50%
|
(6)
|
16,050
|
|
|
Aug-2016
|
(5)
|
161
|
|
|
—
|
|
||||
|
Ambassador Town Center JV, LLC
|
|
65%
|
|
715
|
|
|
100%
|
(7)
|
48,200
|
|
|
Dec-2017
|
(8)
|
482
|
|
|
—
|
|
||||
|
Ambassador Infrastructure, LLC
|
|
65%
|
|
725
|
|
|
100%
|
(9)
|
11,700
|
|
|
Dec-2017
|
(8)
|
177
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
Total guaranty liability
|
|
$
|
1,397
|
|
|
$
|
747
|
|
||||||||
|
(1)
|
Excludes any extension options.
|
|
(2)
|
The loan has
two
one
-year extension options, which are at the unconsolidated affiliate's election, for an outside maturity date of November 2017.
|
|
(3)
|
The guaranty was reduced from
100%
to
25%
in the third quarter of 2014 when Carmike Cinema became operational in the third quarter of 2014. In the fourth quarter of 2014, the loan was amended and restated to add funding for the construction of Academy Sports. The guaranty was also amended to cap the maximum guaranteed amount at
$8,700
unless a monetary default event occurs related to Carmike Cinema or Academy Sports. The guaranty will be reduced to
25%
once Academy Sports is operational and paying contractual rent.
|
|
(4)
|
The Company received a
1%
fee for this guaranty when the loan was issued in March 2013. In the first quarter of 2014, the loan was modified and extended to increase the capacity to
$47,291
, which increased the maximum guaranteed amount. The loan was amended and modified in August 2014 to reduce the guaranty from
100%
to
50%
. The guaranty will be reduced to
25%
upon the opening of LA Fitness and payment of contractual rent. The guaranty will be further reduced to
15%
when Phase I of the development has been open for one year and the debt service coverage ratio of
1.30
to 1.00 is met.
|
|
(5)
|
The loan has
two
one
-year extension options, which are at the unconsolidated affiliate's election, for an outside maturity date of August 2018.
|
|
(6)
|
The Company received a
1%
fee for this guaranty when the loan was issued in August 2014. The guaranty was reduced to
50%
upon the land closing with Dillard's in the fourth quarter of 2014. Upon completion of Phase II of the development and once certain leasing and occupancy metrics have been met, the guaranty will be
25%
. The guaranty will be further reduced to
15%
when Phase II of the development has been open for one year, the debt service coverage ratio of
1.30
to 1.00 is met and Dillard's is operational.
|
|
(7)
|
The Company received a
1%
fee for this guaranty when the loan was issued in December 2014. Once construction is complete the guaranty will be reduced to
50%
. The g
uaranty will be further reduced from
50%
to
15%
once the construction of Ambassador Town Center and its related infrastructure improvements is complete as well as upon the attainment of certain debt service and operational metrics.
|
|
(8)
|
The loan has
two
one
-year extension options, which are the joint venture's election, for an outside maturity date of
December 2019
.
|
|
(9)
|
The Company received a
1%
fee for this guaranty when the loan was issued in December 2014. The guaranty will be reduced to
50%
on March 1st of the year following any calendar year during which the PILOT payments received by Ambassador Infrastructure and delivered to the lender are
$1,200
or more, provided no event of default exists. The guaranty will be reduced to
20%
when the PILOT payments are
$1,400
or more, provided no event of default exists.
|
|
2015
|
$
|
859
|
|
|
2016
|
877
|
|
|
|
2017
|
885
|
|
|
|
2018
|
894
|
|
|
|
2019
|
903
|
|
|
|
Thereafter
|
27,810
|
|
|
|
|
$
|
32,228
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
||||||||||||
|
|
Fair Value at December 31, 2014
|
|
Quoted Prices in Active Markets
for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant Unobservable
Inputs (Level 3) |
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Available-for-sale securities
|
$
|
20,512
|
|
|
$
|
20,512
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swaps
|
$
|
2,226
|
|
|
$
|
—
|
|
|
$
|
2,226
|
|
|
$
|
—
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
||||||||||||
|
|
Fair Value at December 31, 2013
|
|
Quoted Prices in Active Markets
for Identical
Assets (Level 1)
|
|
Significant
Other
Observable
Inputs (Level 2)
|
|
Significant Unobservable
Inputs (Level 3)
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Available-for-sale securities
|
$
|
13,973
|
|
|
$
|
13,973
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest rate cap
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swaps
|
$
|
4,007
|
|
|
$
|
—
|
|
|
$
|
4,007
|
|
|
$
|
—
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
|
|
||||||||||||||
|
|
Total
|
|
Quoted Prices in Active
Markets
for Identical
Assets (Level 1)
|
|
Significant
Other
Observable
Inputs (Level 2)
|
|
Significant
Unobservable
Inputs (Level 3)
|
|
Total Losses
|
||||||||||
|
2014:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Long-lived assets
|
$
|
69,103
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
69,103
|
|
|
$
|
17,753
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
2013:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Long-lived assets
|
$
|
31,900
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
31,900
|
|
|
$
|
67,665
|
|
|
|
Chapel Hill Mall
(1)
|
|
Lakeshore
Mall
(2)
|
|
Pemberton
Plaza
(3)
|
|
Total
|
||||||||
|
Beginning carrying value, January 1, 2014
|
$
|
66,120
|
|
|
$
|
19,127
|
|
|
$
|
2,541
|
|
|
$
|
87,788
|
|
|
Capital expenditures
|
—
|
|
|
12
|
|
|
31
|
|
|
43
|
|
||||
|
Disposals
|
(33
|
)
|
|
—
|
|
|
(125
|
)
|
|
(158
|
)
|
||||
|
Depreciation expense
|
(1,809
|
)
|
|
(320
|
)
|
|
(64
|
)
|
|
(2,193
|
)
|
||||
|
Net sales proceeds
|
—
|
|
|
(13,613
|
)
|
|
(1,886
|
)
|
|
(15,499
|
)
|
||||
|
Other
|
(1,961
|
)
|
|
—
|
|
|
—
|
|
|
(1,961
|
)
|
||||
|
Non-recourse debt
|
(68,563
|
)
|
|
—
|
|
|
—
|
|
|
(68,563
|
)
|
||||
|
Loss on impairment of real estate
|
(12,050
|
)
|
|
(5,206
|
)
|
|
(497
|
)
|
|
(17,753
|
)
|
||||
|
Gain on extinguishment of debt
|
18,296
|
|
|
—
|
|
|
—
|
|
|
18,296
|
|
||||
|
Ending carrying value, December 31, 2014
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Madison
Square
(1)
|
|
Citadel Mall
(2)
|
|
Total
|
||||||
|
Beginning carrying value, January 1, 2013
|
$
|
57,231
|
|
|
$
|
45,178
|
|
|
$
|
102,409
|
|
|
Capital expenditures
|
5
|
|
|
262
|
|
|
267
|
|
|||
|
Depreciation expense
|
(2,024
|
)
|
|
(1,380
|
)
|
|
(3,404
|
)
|
|||
|
Loss on impairment of real estate
|
(47,212
|
)
|
|
(20,453
|
)
|
|
(67,665
|
)
|
|||
|
Ending carrying value, December 31, 2013
|
$
|
8,000
|
|
|
$
|
23,607
|
|
|
$
|
31,607
|
|
|
(1)
|
The revenues of Madison Square accounted for approximately
0.7%
of total consolidated revenues for the year ended December 31, 2013.
|
|
(2)
|
The revenues of Citadel Mall accounted for approximately
0.6%
of total consolidated revenues for the year ended December 31, 2013.
|
|
|
Shares
|
|
Weighted-
Average
Grant-Date
Fair Value
|
|||
|
Nonvested at January 1, 2014
|
478,216
|
|
|
$
|
18.72
|
|
|
Granted
|
236,450
|
|
|
$
|
17.11
|
|
|
Vested
|
(199,314
|
)
|
|
$
|
17.76
|
|
|
Forfeited
|
(16,490
|
)
|
|
$
|
18.58
|
|
|
Nonvested at December 31, 2014
|
498,862
|
|
|
$
|
18.35
|
|
|
Year Ended December 31, 2014
|
First
Quarter
|
|
Second
Quarter
|
|
Third
Quarter
|
|
Fourth
Quarter
|
|
Total
|
||||||||||
|
Total revenues
|
$
|
261,243
|
|
|
$
|
256,933
|
|
|
$
|
258,714
|
|
|
$
|
283,849
|
|
|
$
|
1,060,739
|
|
|
Income from operations
(1)
|
76,169
|
|
|
97,253
|
|
|
97,386
|
|
|
104,335
|
|
|
375,143
|
|
|||||
|
Income from continuing operations
(2)
|
64,292
|
|
|
44,077
|
|
|
57,204
|
|
|
87,406
|
|
|
252,979
|
|
|||||
|
Discontinued operations
|
(516
|
)
|
|
48
|
|
|
76
|
|
|
446
|
|
|
54
|
|
|||||
|
Net income
|
63,776
|
|
|
44,125
|
|
|
57,280
|
|
|
87,852
|
|
|
253,033
|
|
|||||
|
Net income attributable to the Company
|
55,294
|
|
|
37,958
|
|
|
49,342
|
|
|
76,556
|
|
|
219,150
|
|
|||||
|
Net income attributable to common shareholders
|
44,071
|
|
|
26,735
|
|
|
38,119
|
|
|
65,333
|
|
|
174,258
|
|
|||||
|
Basic per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Income from continuing operations, net of preferred dividends
|
$
|
0.26
|
|
|
$
|
0.16
|
|
|
$
|
0.22
|
|
|
$
|
0.38
|
|
|
$
|
1.02
|
|
|
Net income attributable to common shareholders
|
$
|
0.26
|
|
|
$
|
0.16
|
|
|
$
|
0.22
|
|
|
$
|
0.38
|
|
|
$
|
1.02
|
|
|
Diluted per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Income from continuing operations, net of preferred dividends
|
$
|
0.26
|
|
|
$
|
0.16
|
|
|
$
|
0.22
|
|
|
$
|
0.38
|
|
|
$
|
1.02
|
|
|
Net income attributable to common shareholders
|
$
|
0.26
|
|
|
$
|
0.16
|
|
|
$
|
0.22
|
|
|
$
|
0.38
|
|
|
$
|
1.02
|
|
|
Year Ended December 31, 2013
|
First
Quarter
|
|
Second
Quarter
|
|
Third
Quarter
|
|
Fourth
Quarter
|
|
Total
(3)
|
||||||||||
|
Total revenues
|
$
|
258,482
|
|
|
$
|
255,584
|
|
|
$
|
257,550
|
|
|
$
|
282,009
|
|
|
$
|
1,053,625
|
|
|
Income from operations
(4)
|
93,607
|
|
|
77,081
|
|
|
97,709
|
|
|
62,368
|
|
|
330,765
|
|
|||||
|
Income from continuing operations
(5)
|
37,845
|
|
|
16,255
|
|
|
52,234
|
|
|
8,983
|
|
|
115,317
|
|
|||||
|
Discontinued operations
|
2,040
|
|
|
1,984
|
|
|
(8,057
|
)
|
|
(914
|
)
|
|
(4,947
|
)
|
|||||
|
Net income
|
39,885
|
|
|
18,239
|
|
|
44,177
|
|
|
8,069
|
|
|
110,370
|
|
|||||
|
Net income attributable to the Company
|
30,313
|
|
|
11,724
|
|
|
34,324
|
|
|
8,843
|
|
|
85,204
|
|
|||||
|
Net income (loss) attributable to common shareholders
|
19,090
|
|
|
501
|
|
|
23,101
|
|
|
(2,380
|
)
|
|
40,312
|
|
|||||
|
Basic per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Income (loss) from continuing operations, net of preferred dividends
|
$
|
0.11
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.18
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.27
|
|
|
Net income (loss) attributable to common shareholders
|
$
|
0.12
|
|
|
$
|
0.00
|
|
|
$
|
0.14
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.24
|
|
|
Diluted per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Income (loss) from continuing operations, net of preferred dividends
|
$
|
0.11
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.18
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.27
|
|
|
Net income (loss) attributable to common shareholders
|
$
|
0.12
|
|
|
$
|
0.00
|
|
|
$
|
0.14
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.24
|
|
|
(1)
|
|
(2)
|
|
(3)
|
The sum of quarterly EPS may differ from annual EPS due to rounding.
|
|
(4)
|
Income from operations for the quarters ended June 30, 2013 and December 31, 2013 includes a
$20,453
and
$47,212
loss on impairment of real estate related to Citadel Mall and Madison Square, respectively (see
Note 15
).
|
|
(5)
|
Income from continuing operations for the quarter ended June 30, 2013 includes a
$9,108
loss on extinguishment of debt, which was primarily due to a
$8,708
prepayment fee, and a
$2,400
gain on investment related to the repayment by Jinsheng of a note receivable (see
Note 6
and
Note 15
). Income from continuing operations for the quarter ended September 30, 2013 includes a partial litigation settlement of
$8,240
(see
Note 14
).
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Tenant receivables - allowance for doubtful accounts:
|
|
|
|
|
|
||||||
|
Balance, beginning of year
|
$
|
2,379
|
|
|
$
|
1,977
|
|
|
$
|
1,760
|
|
|
Additions in allowance charged to expense
|
2,643
|
|
|
1,253
|
|
|
798
|
|
|||
|
Bad debts charged against allowance
|
(2,654
|
)
|
|
(851
|
)
|
|
(581
|
)
|
|||
|
Balance, end of year
|
$
|
2,368
|
|
|
$
|
2,379
|
|
|
$
|
1,977
|
|
|
|
|
|
|
|
|
||||||
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Other receivables - allowance for doubtful accounts:
|
|
|
|
|
|
||||||
|
Balance, beginning of year
|
$
|
1,241
|
|
|
$
|
1,270
|
|
|
$
|
1,400
|
|
|
Additions in allowance charged to expense
|
3,689
|
|
|
—
|
|
|
—
|
|
|||
|
Bad debts charged against allowance
|
(3,645
|
)
|
|
(29
|
)
|
|
(130
|
)
|
|||
|
Balance, end of year
|
$
|
1,285
|
|
|
$
|
1,241
|
|
|
$
|
1,270
|
|
|
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
Initial Cost
(1)
|
|
|
|
|
|
Gross Amounts at Which Carried at Close of Period
|
|
|
||||||||||||||||||||||||||
|
Description /Location
|
|
Encumbrances
(2)
|
|
Land
|
|
Buildings and Improvements
|
|
Costs
Capitalized Subsequent to Acquisition
|
|
Sales of Outparcel
Land
|
|
Land
|
|
Buildings and Improvements
|
|
Total
(3)
|
|
Accumulated Depreciation
(4)
|
|
Date of Construction
/ Acquisition
|
||||||||||||||||||
|
MALLS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Acadiana Mall, Lafayette, LA
|
|
$
|
132,068
|
|
|
$
|
22,511
|
|
|
$
|
145,769
|
|
|
$
|
13,633
|
|
|
$
|
—
|
|
|
$
|
19,919
|
|
|
$
|
161,994
|
|
|
$
|
181,913
|
|
|
$
|
(64,670
|
)
|
|
2005
|
|
Alamance Crossing, Burlington, NC
|
|
48,660
|
|
|
20,853
|
|
|
63,105
|
|
|
38,372
|
|
|
(2,803
|
)
|
|
18,050
|
|
|
101,477
|
|
|
119,527
|
|
|
(23,120
|
)
|
|
2007
|
|||||||||
|
Arbor Place, Douglasville, GA
|
|
117,496
|
|
|
7,862
|
|
|
95,330
|
|
|
25,161
|
|
|
—
|
|
|
7,862
|
|
|
120,491
|
|
|
128,353
|
|
|
(53,004
|
)
|
|
1998-1999
|
|||||||||
|
Asheville Mall, Asheville, NC
|
|
73,260
|
|
|
7,139
|
|
|
58,747
|
|
|
52,846
|
|
|
(805
|
)
|
|
6,334
|
|
|
111,593
|
|
|
117,927
|
|
|
(43,955
|
)
|
|
1998
|
|||||||||
|
Bonita Lakes Mall, Meridian, MS
|
|
—
|
|
|
4,924
|
|
|
31,933
|
|
|
6,964
|
|
|
(985
|
)
|
|
4,924
|
|
|
37,912
|
|
|
42,836
|
|
|
(17,624
|
)
|
|
1997
|
|||||||||
|
Brookfield Square, Brookfield, WI
|
|
87,816
|
|
|
8,996
|
|
|
84,250
|
|
|
47,966
|
|
|
(18
|
)
|
|
9,170
|
|
|
132,024
|
|
|
141,194
|
|
|
(51,316
|
)
|
|
2001
|
|||||||||
|
Burnsville Center, Burnsville, MN
|
|
75,752
|
|
|
12,804
|
|
|
71,355
|
|
|
58,800
|
|
|
(1,157
|
)
|
|
16,102
|
|
|
125,700
|
|
|
141,802
|
|
|
(48,146
|
)
|
|
1998
|
|||||||||
|
Cary Towne Center, Cary, NC
|
|
51,250
|
|
|
23,688
|
|
|
74,432
|
|
|
27,986
|
|
|
—
|
|
|
23,701
|
|
|
102,405
|
|
|
126,106
|
|
|
(35,729
|
)
|
|
2001
|
|||||||||
|
CherryVale Mall, Rockford, IL
|
|
78,280
|
|
|
11,892
|
|
|
63,973
|
|
|
56,227
|
|
|
(1,667
|
)
|
|
11,608
|
|
|
118,817
|
|
|
130,425
|
|
|
(39,588
|
)
|
|
2001
|
|||||||||
|
Chesterfield Mall, Chesterfield, MO
|
|
140,000
|
|
|
11,083
|
|
|
282,140
|
|
|
2,407
|
|
|
—
|
|
|
11,083
|
|
|
284,547
|
|
|
295,630
|
|
|
(64,738
|
)
|
|
2007
|
|||||||||
|
College Square, Morristown, TN
|
|
—
|
|
|
2,954
|
|
|
17,787
|
|
|
25,998
|
|
|
(88
|
)
|
|
2,866
|
|
|
43,785
|
|
|
46,651
|
|
|
(20,195
|
)
|
|
1987-1988
|
|||||||||
|
Cross Creek Mall, Fayetteville, NC
|
|
130,600
|
|
|
19,155
|
|
|
104,353
|
|
|
32,973
|
|
|
—
|
|
|
20,169
|
|
|
136,312
|
|
|
156,481
|
|
|
(37,883
|
)
|
|
2003
|
|||||||||
|
Dakota Square Mall, Minot, ND
|
|
56,705
|
|
|
4,552
|
|
|
87,625
|
|
|
2,972
|
|
|
—
|
|
|
4,552
|
|
|
90,597
|
|
|
95,149
|
|
|
(7,290
|
)
|
|
2012
|
|||||||||
|
Eastland Mall, Bloomington, IL
|
|
59,400
|
|
|
5,746
|
|
|
75,893
|
|
|
7,741
|
|
|
(753
|
)
|
|
5,304
|
|
|
83,323
|
|
|
88,627
|
|
|
(27,256
|
)
|
|
2005
|
|||||||||
|
East Towne Mall, Madison, WI
|
|
66,772
|
|
|
4,496
|
|
|
63,867
|
|
|
45,386
|
|
|
(366
|
)
|
|
4,130
|
|
|
109,253
|
|
|
113,383
|
|
|
(38,587
|
)
|
|
2002
|
|||||||||
|
EastGate Mall, Cincinnati, OH
|
|
39,852
|
|
|
13,046
|
|
|
44,949
|
|
|
27,097
|
|
|
(1,017
|
)
|
|
12,029
|
|
|
72,046
|
|
|
84,075
|
|
|
(26,052
|
)
|
|
2001
|
|||||||||
|
Fashion Square, Saginaw, MI
|
|
39,736
|
|
|
15,218
|
|
|
64,970
|
|
|
11,273
|
|
|
—
|
|
|
15,218
|
|
|
76,243
|
|
|
91,461
|
|
|
(28,246
|
)
|
|
2001
|
|||||||||
|
Fayette Mall, Lexington, KY
|
|
171,192
|
|
|
25,194
|
|
|
84,267
|
|
|
98,831
|
|
|
11
|
|
|
25,205
|
|
|
183,098
|
|
|
208,303
|
|
|
(45,714
|
)
|
|
2001
|
|||||||||
|
Frontier Mall, Cheyenne, WY
|
|
—
|
|
|
2,681
|
|
|
15,858
|
|
|
19,810
|
|
|
—
|
|
|
2,681
|
|
|
35,668
|
|
|
38,349
|
|
|
(20,329
|
)
|
|
1984-1985
|
|||||||||
|
Foothills Mall, Maryville, TN
|
|
—
|
|
|
5,558
|
|
|
25,244
|
|
|
11,992
|
|
|
—
|
|
|
5,558
|
|
|
37,236
|
|
|
42,794
|
|
|
(23,234
|
)
|
|
1996
|
|||||||||
|
Greenbrier Mall, Chesapeake, VA
|
|
73,907
|
|
|
3,181
|
|
|
107,355
|
|
|
13,301
|
|
|
(626
|
)
|
|
2,555
|
|
|
120,656
|
|
|
123,211
|
|
|
(33,545
|
)
|
|
2004
|
|||||||||
|
Hamilton Place, Chattanooga, TN
|
|
101,624
|
|
|
3,532
|
|
|
42,623
|
|
|
40,715
|
|
|
(441
|
)
|
|
3,091
|
|
|
83,338
|
|
|
86,429
|
|
|
(44,607
|
)
|
|
1986-1987
|
|||||||||
|
Hanes Mall, Winston-Salem, NC
|
|
151,584
|
|
|
17,176
|
|
|
133,376
|
|
|
46,402
|
|
|
(948
|
)
|
|
16,808
|
|
|
179,198
|
|
|
196,006
|
|
|
(62,398
|
)
|
|
2001
|
|||||||||
|
Harford Mall, Bel Air, MD
|
|
—
|
|
|
8,699
|
|
|
45,704
|
|
|
21,495
|
|
|
—
|
|
|
8,699
|
|
|
67,199
|
|
|
75,898
|
|
|
(21,441
|
)
|
|
2003
|
|||||||||
|
Hickory Point, Forsyth, IL
|
|
28,338
|
|
|
10,731
|
|
|
31,728
|
|
|
16,208
|
|
|
(293
|
)
|
|
10,439
|
|
|
47,935
|
|
|
58,374
|
|
|
(16,593
|
)
|
|
2005
|
|||||||||
|
Honey Creek Mall, Terre Haute, IN
|
|
28,978
|
|
|
3,108
|
|
|
83,358
|
|
|
13,055
|
|
|
—
|
|
|
3,108
|
|
|
96,413
|
|
|
99,521
|
|
|
(28,022
|
)
|
|
2004
|
|||||||||
|
Imperial Valley Mall, El Centro, CA
|
|
49,945
|
|
|
35,378
|
|
|
70,549
|
|
|
170
|
|
|
—
|
|
|
35,378
|
|
|
70,719
|
|
|
106,097
|
|
|
(4,910
|
)
|
|
2012
|
|||||||||
|
Janesville Mall, Janesville, WI
|
|
—
|
|
|
8,074
|
|
|
26,009
|
|
|
8,190
|
|
|
—
|
|
|
8,074
|
|
|
34,199
|
|
|
42,273
|
|
|
(14,164
|
)
|
|
1998
|
|||||||||
|
Jefferson Mall, Louisville, KY
|
|
68,470
|
|
|
13,125
|
|
|
40,234
|
|
|
24,578
|
|
|
(521
|
)
|
|
12,604
|
|
|
64,812
|
|
|
77,416
|
|
|
(22,693
|
)
|
|
2001
|
|||||||||
|
Kirkwood Mall , Bismarck ND
|
|
39,196
|
|
|
3,368
|
|
|
118,945
|
|
|
1,577
|
|
|
—
|
|
|
3,368
|
|
|
120,522
|
|
|
123,890
|
|
|
(7,713
|
)
|
|
2012
|
|||||||||
|
The Lakes Mall, Muskegon, MI
|
|
—
|
|
|
3,328
|
|
|
42,366
|
|
|
11,330
|
|
|
—
|
|
|
3,328
|
|
|
53,696
|
|
|
57,024
|
|
|
(23,387
|
)
|
|
2000-2001
|
|||||||||
|
Laurel Park Place, Livonia, MI
|
|
—
|
|
|
13,289
|
|
|
92,579
|
|
|
10,983
|
|
|
—
|
|
|
13,289
|
|
|
103,562
|
|
|
116,851
|
|
|
(36,139
|
)
|
|
2005
|
|||||||||
|
Layton Hills Mall, Layton, UT
|
|
94,383
|
|
|
20,464
|
|
|
99,836
|
|
|
13,187
|
|
|
(275
|
)
|
|
20,189
|
|
|
113,023
|
|
|
133,212
|
|
|
(35,589
|
)
|
|
2005
|
|||||||||
|
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
Initial Cost
(1)
|
|
|
|
|
|
Gross Amounts at Which Carried at Close of Period
|
|
|
||||||||||||||||||||||||||
|
Description /Location
|
|
Encumbrances
(2)
|
|
Land
|
|
Buildings and Improvements
|
|
Costs
Capitalized Subsequent to Acquisition
|
|
Sales of Outparcel
Land
|
|
Land
|
|
Buildings and Improvements
|
|
Total
(3)
|
|
Accumulated Depreciation
(4)
|
|
Date of Construction
/ Acquisition
|
||||||||||||||||||
|
Madison Square, Huntsville, AL
|
|
—
|
|
|
17,596
|
|
|
39,186
|
|
|
(48,797
|
)
|
|
—
|
|
|
2,550
|
|
|
5,435
|
|
|
7,985
|
|
|
(289
|
)
|
|
1984
|
|||||||||
|
Mall del Norte, Laredo, TX
|
|
—
|
|
|
21,734
|
|
|
142,049
|
|
|
49,058
|
|
|
—
|
|
|
21,734
|
|
|
191,107
|
|
|
212,841
|
|
|
(65,256
|
)
|
|
2004
|
|||||||||
|
Meridian Mall, Lansing, MI
|
|
—
|
|
|
529
|
|
|
103,678
|
|
|
72,085
|
|
|
—
|
|
|
2,232
|
|
|
174,060
|
|
|
176,292
|
|
|
(71,072
|
)
|
|
1998
|
|||||||||
|
Midland Mall, Midland, MI
|
|
33,179
|
|
|
10,321
|
|
|
29,429
|
|
|
10,817
|
|
|
—
|
|
|
10,321
|
|
|
40,246
|
|
|
50,567
|
|
|
(15,817
|
)
|
|
2001
|
|||||||||
|
Mid Rivers Mall, St. Peters, MO
|
|
—
|
|
|
16,384
|
|
|
170,582
|
|
|
13,846
|
|
|
—
|
|
|
16,384
|
|
|
184,428
|
|
|
200,812
|
|
|
(43,296
|
)
|
|
2007
|
|||||||||
|
Monroeville Mall, Pittsburgh, PA
|
|
—
|
|
|
22,195
|
|
|
177,214
|
|
|
68,866
|
|
|
—
|
|
|
24,716
|
|
|
243,559
|
|
|
268,275
|
|
|
(63,177
|
)
|
|
2004
|
|||||||||
|
Northgate Mall, Chattanooga, TN
|
|
—
|
|
|
2,330
|
|
|
8,960
|
|
|
19,734
|
|
|
—
|
|
|
2,330
|
|
|
28,694
|
|
|
31,024
|
|
|
(2,562
|
)
|
|
2011
|
|||||||||
|
Northpark Mall, Joplin, MO
|
|
—
|
|
|
9,977
|
|
|
65,481
|
|
|
39,750
|
|
|
—
|
|
|
10,962
|
|
|
104,246
|
|
|
115,208
|
|
|
(34,289
|
)
|
|
2004
|
|||||||||
|
Northwoods Mall, North Charleston, SC
|
|
70,194
|
|
|
14,867
|
|
|
49,647
|
|
|
22,298
|
|
|
(2,339
|
)
|
|
12,528
|
|
|
71,945
|
|
|
84,473
|
|
|
(24,569
|
)
|
|
2001
|
|||||||||
|
Old Hickory Mall, Jackson, TN
|
|
—
|
|
|
15,527
|
|
|
29,413
|
|
|
8,219
|
|
|
—
|
|
|
15,527
|
|
|
37,632
|
|
|
53,159
|
|
|
(14,033
|
)
|
|
2001
|
|||||||||
|
The Outlet Shoppes at Atlanta, Woodstock, GA
|
|
79,149
|
|
|
8,598
|
|
|
96,640
|
|
|
(37,801
|
)
|
|
—
|
|
|
8,598
|
|
|
58,839
|
|
|
67,437
|
|
|
(4,788
|
)
|
|
2013
|
|||||||||
|
The Outlet Shoppes at El Paso, El Paso, TX
|
|
69,566
|
|
|
9,239
|
|
|
96,640
|
|
|
11,416
|
|
|
—
|
|
|
9,463
|
|
|
107,832
|
|
|
117,295
|
|
|
(10,213
|
)
|
|
2012
|
|||||||||
|
The Outlet Shoppes at Gettysburg, Gettysburg, PA
|
|
38,659
|
|
|
20,953
|
|
|
22,180
|
|
|
744
|
|
|
—
|
|
|
20,953
|
|
|
22,924
|
|
|
43,877
|
|
|
(3,119
|
)
|
|
2012
|
|||||||||
|
The Outlet Shoppes at Oklahoma City, Oklahoma City, OK
|
|
65,051
|
|
|
8,364
|
|
|
50,268
|
|
|
14,015
|
|
|
—
|
|
|
7,795
|
|
|
64,852
|
|
|
72,647
|
|
|
(14,314
|
)
|
|
2011
|
|||||||||
|
The Outlet Shoppes of the Bluegrass, Simpsonville, KY
|
|
77,398
|
|
|
3,146
|
|
|
63,365
|
|
|
282
|
|
|
—
|
|
|
3,146
|
|
|
63,647
|
|
|
66,793
|
|
|
(1,190
|
)
|
|
2014
|
|||||||||
|
Parkdale Mall, Beaumont, TX
|
|
87,961
|
|
|
23,850
|
|
|
47,390
|
|
|
52,786
|
|
|
(307
|
)
|
|
23,544
|
|
|
100,175
|
|
|
123,719
|
|
|
(34,015
|
)
|
|
2001
|
|||||||||
|
Park Plaza Mall, Little Rock, AR
|
|
91,643
|
|
|
6,297
|
|
|
81,638
|
|
|
35,895
|
|
|
—
|
|
|
6,304
|
|
|
117,526
|
|
|
123,830
|
|
|
(42,871
|
)
|
|
2004
|
|||||||||
|
Parkway Place, Huntsville, AL
|
|
38,567
|
|
|
6,364
|
|
|
67,067
|
|
|
4,189
|
|
|
—
|
|
|
6,364
|
|
|
71,256
|
|
|
77,620
|
|
|
(10,961
|
)
|
|
2010
|
|||||||||
|
Pearland Town Center, Pearland, TX
|
|
—
|
|
|
16,300
|
|
|
108,615
|
|
|
13,743
|
|
|
(366
|
)
|
|
15,443
|
|
|
122,849
|
|
|
138,292
|
|
|
(32,011
|
)
|
|
2008
|
|||||||||
|
Post Oak Mall, College Station, TX
|
|
—
|
|
|
3,936
|
|
|
48,948
|
|
|
13,105
|
|
|
(327
|
)
|
|
3,608
|
|
|
62,054
|
|
|
65,662
|
|
|
(29,448
|
)
|
|
1984-1985
|
|||||||||
|
Randolph Mall, Asheboro, NC
|
|
—
|
|
|
4,547
|
|
|
13,927
|
|
|
12,000
|
|
|
—
|
|
|
4,547
|
|
|
25,927
|
|
|
30,474
|
|
|
(8,919
|
)
|
|
2001
|
|||||||||
|
Regency Mall, Racine, WI
|
|
—
|
|
|
3,384
|
|
|
36,839
|
|
|
15,355
|
|
|
—
|
|
|
4,244
|
|
|
51,334
|
|
|
55,578
|
|
|
(20,193
|
)
|
|
2001
|
|||||||||
|
Richland Mall, Waco, TX
|
|
—
|
|
|
9,874
|
|
|
34,793
|
|
|
16,046
|
|
|
—
|
|
|
9,887
|
|
|
50,826
|
|
|
60,713
|
|
|
(16,084
|
)
|
|
2002
|
|||||||||
|
River Ridge Mall, Lynchburg, VA
|
|
—
|
|
|
4,824
|
|
|
59,052
|
|
|
12,100
|
|
|
(252
|
)
|
|
4,572
|
|
|
71,152
|
|
|
75,724
|
|
|
(18,112
|
)
|
|
2003
|
|||||||||
|
South County Center, St. Louis, MO
|
|
—
|
|
|
15,754
|
|
|
159,249
|
|
|
15,165
|
|
|
—
|
|
|
15,754
|
|
|
174,414
|
|
|
190,168
|
|
|
(39,006
|
)
|
|
2007
|
|||||||||
|
Southaven Towne Center, Southaven, MS
|
|
40,023
|
|
|
8,255
|
|
|
29,380
|
|
|
13,187
|
|
|
—
|
|
|
8,478
|
|
|
42,344
|
|
|
50,822
|
|
|
(14,741
|
)
|
|
2005
|
|||||||||
|
Southpark Mall, Colonial Heights, VA
|
|
64,486
|
|
|
9,501
|
|
|
73,262
|
|
|
33,585
|
|
|
—
|
|
|
11,282
|
|
|
105,066
|
|
|
116,348
|
|
|
(31,929
|
)
|
|
2003
|
|||||||||
|
Stroud Mall, Stroudsburg, PA
|
|
31,960
|
|
|
14,711
|
|
|
23,936
|
|
|
20,734
|
|
|
—
|
|
|
14,711
|
|
|
44,670
|
|
|
59,381
|
|
|
(15,768
|
)
|
|
1998
|
|||||||||
|
St. Clair Square, Fairview Heights, IL
|
|
—
|
|
|
11,027
|
|
|
75,620
|
|
|
33,955
|
|
|
—
|
|
|
11,027
|
|
|
109,575
|
|
|
120,602
|
|
|
(46,327
|
)
|
|
1996
|
|||||||||
|
Sunrise Mall, Brownsville, TX
|
|
—
|
|
|
11,156
|
|
|
59,047
|
|
|
(2,154
|
)
|
|
—
|
|
|
11,156
|
|
|
56,893
|
|
|
68,049
|
|
|
(17,906
|
)
|
|
2003
|
|||||||||
|
Turtle Creek Mall , Hattiesburg, MS
|
|
—
|
|
|
2,345
|
|
|
26,418
|
|
|
18,820
|
|
|
—
|
|
|
3,535
|
|
|
44,048
|
|
|
47,583
|
|
|
(21,695
|
)
|
|
1993-1995
|
|||||||||
|
Valley View Mall, Roanoke, VA
|
|
59,688
|
|
|
15,985
|
|
|
77,771
|
|
|
20,191
|
|
|
—
|
|
|
15,999
|
|
|
97,948
|
|
|
113,947
|
|
|
(28,491
|
)
|
|
2003
|
|||||||||
|
Volusia Mall, Daytona Beach, FL
|
|
49,849
|
|
|
2,526
|
|
|
120,242
|
|
|
23,156
|
|
|
—
|
|
|
6,431
|
|
|
139,493
|
|
|
145,924
|
|
|
(36,470
|
)
|
|
2004
|
|||||||||
|
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
Initial Cost
(1)
|
|
|
|
|
|
Gross Amounts at Which Carried at Close of Period
|
|
|
||||||||||||||||||||||||||
|
Description /Location
|
|
Encumbrances
(2)
|
|
Land
|
|
Buildings and Improvements
|
|
Costs
Capitalized Subsequent to Acquisition
|
|
Sales of Outparcel
Land
|
|
Land
|
|
Buildings and Improvements
|
|
Total
(3)
|
|
Accumulated Depreciation
(4)
|
|
Date of Construction
/ Acquisition
|
||||||||||||||||||
|
Walnut Square, Dalton, GA
|
|
—
|
|
|
50
|
|
|
15,138
|
|
|
16,928
|
|
|
—
|
|
|
50
|
|
|
32,066
|
|
|
32,116
|
|
|
(18,200
|
)
|
|
1984-1985
|
|||||||||
|
Wausau Center, Wausau, WI
|
|
18,369
|
|
|
5,231
|
|
|
24,705
|
|
|
16,478
|
|
|
(5,231
|
)
|
|
—
|
|
|
41,183
|
|
|
41,183
|
|
|
(17,157
|
)
|
|
2001
|
|||||||||
|
West Towne Mall, Madison, WI
|
|
94,316
|
|
|
9,545
|
|
|
83,084
|
|
|
45,467
|
|
|
—
|
|
|
9,545
|
|
|
128,551
|
|
|
138,096
|
|
|
(44,536
|
)
|
|
2002
|
|||||||||
|
WestGate Mall, Spartanburg, SC
|
|
37,931
|
|
|
2,149
|
|
|
23,257
|
|
|
46,857
|
|
|
(432
|
)
|
|
1,742
|
|
|
70,089
|
|
|
71,831
|
|
|
(34,577
|
)
|
|
1995
|
|||||||||
|
Westmoreland Mall, Greensburg, PA
|
|
—
|
|
|
4,621
|
|
|
84,215
|
|
|
16,517
|
|
|
—
|
|
|
4,621
|
|
|
100,732
|
|
|
105,353
|
|
|
(35,014
|
)
|
|
2002
|
|||||||||
|
York Galleria, York, PA
|
|
51,037
|
|
|
5,757
|
|
|
63,316
|
|
|
9,811
|
|
|
—
|
|
|
5,757
|
|
|
73,127
|
|
|
78,884
|
|
|
(29,037
|
)
|
|
1995
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
ASSOCIATED CENTERS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Annex at Monroeville, Monroeville, PA
|
|
—
|
|
|
716
|
|
|
29,496
|
|
|
(685
|
)
|
|
—
|
|
|
716
|
|
|
28,811
|
|
|
29,527
|
|
|
(7,611
|
)
|
|
2004
|
|||||||||
|
Bonita Lakes Crossing, Meridian, MS
|
|
—
|
|
|
794
|
|
|
4,786
|
|
|
8,650
|
|
|
—
|
|
|
794
|
|
|
13,436
|
|
|
14,230
|
|
|
(5,659
|
)
|
|
1997
|
|||||||||
|
Chapel Hill Suburban, Akron, OH
|
|
—
|
|
|
925
|
|
|
2,520
|
|
|
1,900
|
|
|
—
|
|
|
925
|
|
|
4,420
|
|
|
5,345
|
|
|
(1,204
|
)
|
|
2004
|
|||||||||
|
CoolSprings Crossing, Nashville, TN
|
|
11,946
|
|
|
2,803
|
|
|
14,985
|
|
|
4,543
|
|
|
—
|
|
|
3,554
|
|
|
18,777
|
|
|
22,331
|
|
|
(11,135
|
)
|
|
1991-1993
|
|||||||||
|
Courtyard at Hickory Hollow, Nashville, TN
|
—
|
|
|
3,314
|
|
|
2,771
|
|
|
(1,865
|
)
|
|
(231
|
)
|
|
1,500
|
|
|
2,489
|
|
|
3,989
|
|
|
(327
|
)
|
|
1998
|
||||||||||
|
EastGate Crossing, Cincinnati, OH
|
|
14,707
|
|
|
707
|
|
|
2,424
|
|
|
7,890
|
|
|
(11
|
)
|
|
696
|
|
|
10,314
|
|
|
11,010
|
|
|
(3,824
|
)
|
|
2001
|
|||||||||
|
Foothills Plaza, Maryville, TN
|
|
—
|
|
|
132
|
|
|
2,132
|
|
|
531
|
|
|
—
|
|
|
148
|
|
|
2,647
|
|
|
2,795
|
|
|
(1,961
|
)
|
|
1984-1988
|
|||||||||
|
Frontier Square, Cheyenne, WY
|
|
—
|
|
|
346
|
|
|
684
|
|
|
374
|
|
|
(86
|
)
|
|
260
|
|
|
1,058
|
|
|
1,318
|
|
|
(636
|
)
|
|
1985
|
|||||||||
|
Gunbarrel Pointe, Chattanooga, TN
|
|
10,641
|
|
|
4,170
|
|
|
10,874
|
|
|
3,455
|
|
|
—
|
|
|
4,170
|
|
|
14,329
|
|
|
18,499
|
|
|
(4,921
|
)
|
|
2000
|
|||||||||
|
Hamilton Corner, Chattanooga, TN
|
|
14,965
|
|
|
630
|
|
|
5,532
|
|
|
8,275
|
|
|
—
|
|
|
734
|
|
|
13,703
|
|
|
14,437
|
|
|
(5,783
|
)
|
|
1986-1987
|
|||||||||
|
Hamilton Crossing, Chattanooga, TN
|
|
9,853
|
|
|
4,014
|
|
|
5,906
|
|
|
6,736
|
|
|
(1,370
|
)
|
|
2,644
|
|
|
12,642
|
|
|
15,286
|
|
|
(6,146
|
)
|
|
1987
|
|||||||||
|
Harford Annex , Bel Air, MD
|
|
—
|
|
|
2,854
|
|
|
9,718
|
|
|
1,034
|
|
|
—
|
|
|
2,854
|
|
|
10,752
|
|
|
13,606
|
|
|
(2,954
|
)
|
|
2003
|
|||||||||
|
The Landing at Arbor Place, Douglasville, GA
|
—
|
|
|
4,993
|
|
|
14,330
|
|
|
1,511
|
|
|
(748
|
)
|
|
4,245
|
|
|
15,841
|
|
|
20,086
|
|
|
(7,840
|
)
|
|
1998-1999
|
||||||||||
|
Layton Hills Convenience Center, Layton Hills, UT
|
—
|
|
|
—
|
|
|
8
|
|
|
980
|
|
|
—
|
|
|
—
|
|
|
988
|
|
|
988
|
|
|
(336
|
)
|
|
2005
|
||||||||||
|
Layton Hills Plaza, Layton Hills, UT
|
|
—
|
|
|
—
|
|
|
2
|
|
|
299
|
|
|
—
|
|
|
—
|
|
|
301
|
|
|
301
|
|
|
(159
|
)
|
|
2005
|
|||||||||
|
Madison Plaza , Huntsville, AL
|
|
—
|
|
|
473
|
|
|
2,888
|
|
|
3,828
|
|
|
—
|
|
|
473
|
|
|
6,716
|
|
|
7,189
|
|
|
(4,397
|
)
|
|
1984
|
|||||||||
|
The Plaza at Fayette, Lexington, KY
|
|
38,987
|
|
|
9,531
|
|
|
27,646
|
|
|
3,813
|
|
|
—
|
|
|
9,531
|
|
|
31,459
|
|
|
40,990
|
|
|
(8,918
|
)
|
|
2006
|
|||||||||
|
Parkdale Crossing, Beaumont, TX
|
|
—
|
|
|
2,994
|
|
|
7,408
|
|
|
2,113
|
|
|
(355
|
)
|
|
2,639
|
|
|
9,521
|
|
|
12,160
|
|
|
(2,972
|
)
|
|
2002
|
|||||||||
|
The Shoppes At Hamilton Place, Chattanooga, TN
|
—
|
|
|
4,894
|
|
|
11,700
|
|
|
1,424
|
|
|
—
|
|
|
4,894
|
|
|
13,124
|
|
|
18,018
|
|
|
(3,747
|
)
|
|
2003
|
||||||||||
|
Sunrise Commons, Brownsville, TX
|
|
—
|
|
|
1,013
|
|
|
7,525
|
|
|
1,108
|
|
|
—
|
|
|
1,013
|
|
|
8,633
|
|
|
9,646
|
|
|
(2,637
|
)
|
|
2003
|
|||||||||
|
The Shoppes at St. Clair Square, Fairview Heights, IL
|
|
19,759
|
|
|
8,250
|
|
|
23,623
|
|
|
163
|
|
|
(5,044
|
)
|
|
3,206
|
|
|
23,786
|
|
|
26,992
|
|
|
(7,045
|
)
|
|
2007
|
|||||||||
|
The Terrace, Chattanooga, TN
|
|
13,683
|
|
|
4,166
|
|
|
9,929
|
|
|
8,097
|
|
|
—
|
|
|
6,536
|
|
|
15,656
|
|
|
22,192
|
|
|
(4,882
|
)
|
|
1997
|
|||||||||
|
West Towne Crossing, Madison, WI
|
|
—
|
|
|
1,151
|
|
|
2,955
|
|
|
7,913
|
|
|
—
|
|
|
2,126
|
|
|
9,893
|
|
|
12,019
|
|
|
(1,248
|
)
|
|
1998
|
|||||||||
|
WestGate Crossing, Spartanburg, SC
|
|
—
|
|
|
1,082
|
|
|
3,422
|
|
|
6,925
|
|
|
—
|
|
|
1,082
|
|
|
10,347
|
|
|
11,429
|
|
|
(3,934
|
)
|
|
1997
|
|||||||||
|
Westmoreland Crossing, Greensburg, PA
|
|
—
|
|
|
2,898
|
|
|
21,167
|
|
|
9,233
|
|
|
—
|
|
|
2,898
|
|
|
30,400
|
|
|
33,298
|
|
|
(9,163
|
)
|
|
2002
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
Initial Cost
(1)
|
|
|
|
|
|
Gross Amounts at Which Carried at Close of Period
|
|
|
||||||||||||||||||||||||||
|
Description /Location
|
|
Encumbrances
(2)
|
|
Land
|
|
Buildings and Improvements
|
|
Costs
Capitalized Subsequent to Acquisition
|
|
Sales of Outparcel
Land
|
|
Land
|
|
Buildings and Improvements
|
|
Total
(3)
|
|
Accumulated Depreciation
(4)
|
|
Date of Construction
/ Acquisition
|
||||||||||||||||||
|
COMMUNITY CENTERS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Cobblestone Village, Palm Coast, FL
|
|
—
|
|
|
6,082
|
|
|
12,070
|
|
|
(524
|
)
|
|
(220
|
)
|
|
4,296
|
|
|
13,112
|
|
|
17,408
|
|
|
(2,482
|
)
|
|
2007
|
|||||||||
|
The Crossings at Marshalls Creek, Marshalls Creek, PA
|
|
—
|
|
|
6,456
|
|
|
15,351
|
|
|
197
|
|
|
—
|
|
|
6,453
|
|
|
15,551
|
|
|
22,004
|
|
|
(834
|
)
|
|
2013
|
|||||||||
|
The Promenade, D'Iberville, MS
|
|
—
|
|
|
16,278
|
|
|
48,806
|
|
|
24,761
|
|
|
(706
|
)
|
|
17,953
|
|
|
71,186
|
|
|
89,139
|
|
|
(10,716
|
)
|
|
2009
|
|||||||||
|
The Forum at Grand View, Madison , MS
|
|
—
|
|
|
9,234
|
|
|
17,285
|
|
|
14,710
|
|
|
(684
|
)
|
|
8,652
|
|
|
31,893
|
|
|
40,545
|
|
|
(3,027
|
)
|
|
2010
|
|||||||||
|
Statesboro Crossing, Statesboro, GA
|
|
11,212
|
|
|
2,855
|
|
|
17,805
|
|
|
432
|
|
|
(235
|
)
|
|
2,840
|
|
|
18,017
|
|
|
20,857
|
|
|
(3,576
|
)
|
|
2008
|
|||||||||
|
Waynesville Commons, Waynesville, NC
|
|
—
|
|
|
3,511
|
|
|
6,141
|
|
|
13
|
|
|
—
|
|
|
3,511
|
|
|
6,154
|
|
|
9,665
|
|
|
(397
|
)
|
|
2008
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
OFFICE BUILDINGS AND OTHER:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
840 Greenbrier Circle, Chesapeake, VA
|
|
—
|
|
|
2,096
|
|
|
3,091
|
|
|
218
|
|
|
—
|
|
|
2,096
|
|
|
3,309
|
|
|
5,405
|
|
|
(881
|
)
|
|
2007
|
|||||||||
|
850 Greenbrier Circle, Chesapeake, VA
|
|
—
|
|
|
3,154
|
|
|
6,881
|
|
|
(303
|
)
|
|
—
|
|
|
3,154
|
|
|
6,578
|
|
|
9,732
|
|
|
(1,425
|
)
|
|
2007
|
|||||||||
|
CBL Center, Chattanooga, TN
|
|
—
|
|
|
—
|
|
|
13,648
|
|
|
1,422
|
|
|
—
|
|
|
—
|
|
|
15,070
|
|
|
15,070
|
|
|
(3,943
|
)
|
|
2008
|
|||||||||
|
CBL Center II, Chattanooga, TN
|
|
20,485
|
|
|
140
|
|
|
24,675
|
|
|
(12
|
)
|
|
—
|
|
|
140
|
|
|
24,663
|
|
|
24,803
|
|
|
(12,877
|
)
|
|
2001
|
|||||||||
|
Oak Branch Business Center, Greensboro, NC
|
|
—
|
|
|
535
|
|
|
2,192
|
|
|
(25
|
)
|
|
—
|
|
|
535
|
|
|
2,167
|
|
|
2,702
|
|
|
(523
|
)
|
|
2007
|
|||||||||
|
One Oyster Point, Newport News, VA
|
|
—
|
|
|
1,822
|
|
|
3,623
|
|
|
843
|
|
|
—
|
|
|
1,822
|
|
|
4,466
|
|
|
6,288
|
|
|
(774
|
)
|
|
2007
|
|||||||||
|
Pearland Hotel, Pearland, TX
|
|
—
|
|
|
—
|
|
|
16,149
|
|
|
389
|
|
|
—
|
|
|
—
|
|
|
16,538
|
|
|
16,538
|
|
|
(3,495
|
)
|
|
2008
|
|||||||||
|
Pearland Office, Pearland, TX
|
|
—
|
|
|
—
|
|
|
7,849
|
|
|
1,341
|
|
|
—
|
|
|
—
|
|
|
9,190
|
|
|
9,190
|
|
|
(662
|
)
|
|
2009
|
|||||||||
|
Pearland Residential Mgmt, Pearland, TX
|
|
—
|
|
|
—
|
|
|
9,666
|
|
|
9
|
|
|
—
|
|
|
—
|
|
|
9,675
|
|
|
9,675
|
|
|
(1,724
|
)
|
|
2008
|
|||||||||
|
Port Orange Apartments, Daytona Beach, FL
|
|
—
|
|
|
—
|
|
|
3,474
|
|
|
(182
|
)
|
|
—
|
|
|
—
|
|
|
3,292
|
|
|
3,292
|
|
|
(43
|
)
|
|
2014
|
|||||||||
|
Two Oyster Point, Newport News, VA
|
|
—
|
|
|
1,543
|
|
|
3,974
|
|
|
460
|
|
|
—
|
|
|
1,543
|
|
|
4,434
|
|
|
5,977
|
|
|
(1,358
|
)
|
|
2007
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
DISPOSITIONS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Chapel Hill Mall, Akron, OH
|
|
—
|
|
|
6,578
|
|
|
68,043
|
|
|
(74,621
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2004
|
|||||||||
|
Citadel Mall, Charleston, SC
|
|
—
|
|
|
10,990
|
|
|
44,008
|
|
|
(54,998
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2001
|
|||||||||
|
Columbia Place, Columbia, SC
|
|
—
|
|
|
1,526
|
|
|
52,348
|
|
|
(53,874
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2002
|
|||||||||
|
Foothills Plaza Expansion, Maryville, TN
|
|
—
|
|
|
137
|
|
|
1,960
|
|
|
(2,097
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1984-1988
|
|||||||||
|
Lakeshore Mall, Sebring, FL
|
|
—
|
|
|
1,443
|
|
|
28,819
|
|
|
(30,262
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1991-1992
|
|||||||||
|
Pemberton Plaza, Vicksburg, MS
|
|
—
|
|
|
1,284
|
|
|
1,379
|
|
|
(2,663
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2004
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
Initial Cost
(1)
|
|
|
|
|
|
Gross Amounts at Which Carried at Close of Period
|
|
|
||||||||||||||||||||||||||
|
Description /Location
|
|
Encumbrances
(2)
|
|
Land
|
|
Buildings and Improvements
|
|
Costs
Capitalized Subsequent to Acquisition
|
|
Sales of Outparcel
Land
|
|
Land
|
|
Buildings and Improvements
|
|
Total
(3)
|
|
Accumulated Depreciation
(4)
|
|
Date of Construction
/ Acquisition
|
||||||||||||||||||
|
Other
(5)
|
|
—
|
|
|
2,024
|
|
|
3,458
|
|
|
55
|
|
|
(63
|
)
|
|
1,961
|
|
|
3,513
|
|
|
5,474
|
|
|
(2,502
|
)
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Developments in progress consisting of construction
and Development Properties |
|
—
|
|
|
—
|
|
|
117,966
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
117,966
|
|
|
117,966
|
|
|
—
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
TOTALS
|
|
$
|
3,270,528
|
|
|
$
|
894,092
|
|
|
$
|
5,827,242
|
|
|
$
|
1,497,608
|
|
|
$
|
(31,759
|
)
|
|
$
|
847,829
|
|
|
$
|
7,339,354
|
|
|
$
|
8,187,183
|
|
|
$
|
(2,240,007
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
(1)
|
Initial cost represents the total cost capitalized including carrying cost at the end of the first fiscal year in which the Property opened or was acquired.
|
|
(2)
|
Encumbrances represent the face amount of the mortgage and other indebtedness balance at
December 31, 2014
, excluding debt premium or discount.
|
|
(3)
|
The aggregate cost of land and buildings and improvements for federal income tax purposes is approximately
$7.878 billion
.
|
|
(4)
|
Depreciation for all Properties is computed over the useful life which is generally
40
years for buildings,
10
-
20
years for certain improvements and
7
-
10
years for equipment and fixtures.
|
|
(5)
|
Includes non-property mortgages and unsecured credit line mortgages.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
REAL ESTATE ASSETS:
|
|
|
|
|
|
||||||
|
Balance at beginning of period
|
$
|
8,123,514
|
|
|
$
|
8,301,013
|
|
|
$
|
7,767,819
|
|
|
Additions during the period:
|
|
|
|
|
|
|
|
|
|||
|
Additions and improvements
|
282,282
|
|
|
282,664
|
|
|
217,161
|
|
|||
|
Acquisitions of real estate assets
|
—
|
|
|
29,912
|
|
|
474,623
|
|
|||
|
Deductions during the period:
|
|
|
|
|
|
|
|
|
|||
|
Disposals, deconsolidations and accumulated depreciation on impairments
|
(189,372
|
)
|
|
(412,976
|
)
|
|
(108,554
|
)
|
|||
|
Transfers from real estate assets
|
(11,383
|
)
|
|
(8,031
|
)
|
|
808
|
|
|||
|
Impairment of real estate assets
|
(17,858
|
)
|
|
(69,068
|
)
|
|
(50,844
|
)
|
|||
|
Balance at end of period
|
$
|
8,187,183
|
|
|
$
|
8,123,514
|
|
|
$
|
8,301,013
|
|
|
|
|
|
|
|
|
||||||
|
ACCUMULATED DEPRECIATION:
|
|
|
|
|
|
|
|
|
|||
|
Balance at beginning of period
|
$
|
2,056,357
|
|
|
$
|
1,972,031
|
|
|
$
|
1,762,149
|
|
|
Depreciation expense
|
269,602
|
|
|
253,142
|
|
|
247,702
|
|
|||
|
Accumulated depreciation on real estate assets sold, retired, impaired or deconsolidated
|
(85,952
|
)
|
|
(168,816
|
)
|
|
(37,820
|
)
|
|||
|
Balance at end of period
|
$
|
2,240,007
|
|
|
$
|
2,056,357
|
|
|
$
|
1,972,031
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Schedule IV
|
|
|||||||||||||||
|
CBL & ASSOCIATES PROPERTIES, INC.
CBL & ASSOCIATES LIMITED PARTNERSHIP
MORTGAGE NOTES RECEIVABLE ON REAL ESTATE
At December 31, 2014 (In thousands) |
|||||||||||||||||||||||||||||||
|
Name Of Center/Location
|
|
Interest
Rate
|
|
Final Maturity Date
|
|
Monthly
Payment
Amount
(1)
|
|
Balloon Payment
At
Maturity
|
|
Prior
Liens
|
|
Face
Amount Of
Mortgage
|
|
Carrying
Amount Of
Mortgage
(2)
|
|
Principal
Amount Of
Mortgage
Subject To
Delinquent
Principal
Or Interest
|
|||||||||||||||
|
FIRST MORTGAGES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Columbia Place Outparcel
|
|
5.00
|
%
|
|
|
Feb-22
|
|
$
|
3
|
|
(3
|
)
|
|
|
$
|
360
|
|
|
None
|
|
$
|
360
|
|
|
$
|
360
|
|
|
$
|
—
|
|
|
One Park Place - Chattanooga, TN
|
|
5.00
|
%
|
|
|
May-2022
|
|
21
|
|
|
|
|
—
|
|
|
None
|
|
3,200
|
|
|
1,566
|
|
|
—
|
|
||||||
|
Village Square - Houghton Lake, MI and Village at Wexford - Cadillac, MI
|
|
3.50
|
%
|
|
|
Mar-2016
|
|
8
|
|
(3
|
)
|
|
|
1,711
|
|
|
None
|
|
2,627
|
|
|
1,711
|
|
|
—
|
|
|||||
|
OTHER
|
|
2.67% -
9.50% |
|
(4)
|
|
Dec-2016/
Jan-2047 |
|
20
|
|
|
|
|
|
3,340
|
|
|
|
|
5,751
|
|
|
5,686
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
$
|
52
|
|
|
|
|
|
$
|
5,411
|
|
|
|
|
$
|
11,938
|
|
|
$
|
9,323
|
|
|
$
|
—
|
|
|
(1)
|
Equal monthly installments comprised of principal and interest, unless otherwise noted.
|
|
(2)
|
The aggregate carrying value for federal income tax purposes was
$9,323
at
December 31, 2014
.
|
|
(3)
|
Payment represents interest only.
|
|
(4)
|
Mortgage notes receivable aggregated in Other include a variable-rate note that bears interest at prime plus
2.0%
, currently at
5.25%
, and a variable-rate note that bears interest at LIBOR plus
2.50%
.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Beginning balance
|
$
|
19,120
|
|
|
$
|
19,383
|
|
|
$
|
34,239
|
|
|
Additions
|
360
|
|
|
—
|
|
|
—
|
|
|||
|
Non-cash transfer
|
—
|
|
|
—
|
|
|
(12,741
|
)
|
|||
|
Payments
|
(10,157
|
)
|
|
(263
|
)
|
|
(2,115
|
)
|
|||
|
Ending balance
|
$
|
9,323
|
|
|
$
|
19,120
|
|
|
$
|
19,383
|
|
|
Exhibit
Number
|
|
Description
|
|
3.1
|
|
Amended and Restated Certificate of Incorporation of the Company, as amended through May 2, 2011 (q)
|
|
3.2
|
|
Amended and Restated Bylaws of the Company, as amended through November 25, 2013 (cc)
|
|
3.3
|
|
CBL & Associates Properties, Inc. Second Amended and Restated Bylaws, effective as of May 6, 2014 (ee)
|
|
4.1
|
|
See Amended and Restated Certificate of Incorporation of the Company, as amended, and Amended and Restated Bylaws and Second Amended and Restated Bylaws of the Company relating to the Common Stock, Exhibits 3.1, 3.2 and 3.3 above
|
|
4.2
|
|
Certificate of Designations, dated June 25, 1998, relating to the 9.0% Series A Cumulative Redeemable Preferred Stock (c)
|
|
4.3
|
|
Certificate of Designation, dated April 30, 1999, relating to the Series 1999 Junior Participating Preferred Stock (c)
|
|
4.4
|
|
Terms of Series J Special Common Units of the Operating Partnership, pursuant to Article 4.4 of the Second Amended and Restated Partnership Agreement of the Operating Partnership (c)
|
|
4.5
|
|
Certificate of Designations, dated June 11, 2002, relating to the 8.75% Series B Cumulative Redeemable Preferred Stock (d)
|
|
4.6
|
|
Acknowledgment Regarding Issuance of Partnership Interests and Assumption of Partnership Agreement (f)
|
|
4.7
|
|
Certificate of Designations, dated August 13, 2003, relating to the 7.75% Series C Cumulative Redeemable Preferred Stock (e)
|
|
4.8
|
|
Certificate of Correction of the Certificate of Designations relating to the 7.75% Series C Cumulative Redeemable Preferred Stock (g)
|
|
4.9
|
|
Certificate of Designations, dated December 10, 2004, relating to the 7.375% Series D Cumulative Redeemable Preferred Stock (g)
|
|
4.9.1
|
|
Amended and Restated Certificate of Designations, dated February 25, 2010, relating to the 7.375% Series D Cumulative Redeemable Preferred Stock (m)
|
|
4.9.2
|
|
Second Amended and Restated Certificate of Designations, dated October 14, 2010, relating to the 7.375% Series D Cumulative Redeemable Preferred Stock (o)
|
|
4.10
|
|
Certificate of Designations, dated October 1, 2012, relating to the 6.625% Series E Cumulative Redeemable Preferred Stock (u)
|
|
4.11
|
|
Terms of the Series S Special Common Units of the Operating Partnership, pursuant to the Third Amendment to the Second Amended and Restated Partnership Agreement of the Operating Partnership (h)
|
|
4.12
|
|
Terms of the Series L Special Common Units of the Operating Partnership, pursuant to the Fourth Amendment to the Second Amended and Restated Partnership Agreement of the Operating Partnership (i)
|
|
4.13
|
|
Terms of the Series K Special Common Units of the Operating Partnership, pursuant to the First Amendment to the Third Amended and Restated Partnership Agreement of the Operating Partnership (i)
|
|
4.14.1
|
|
Indenture dated as of November 26, 2013, among CBL & Associates Limited Partnership, CBL & Associates Properties, Inc. and U.S. Bank National Association (dd)
|
|
4.14.2
|
|
First Supplemental Indenture, dated as of November 26, 2013, among CBL & Associates Limited Partnership, CBL & Associates Properties, Inc. and U.S. Bank National Association (dd)
|
|
4.14.3
|
|
Limited Guarantee, dated as of November 26, 2013, of CBL & Associates Properties, Inc. (dd)
|
|
4.14.4
|
|
Global Note evidencing the 5.250% Senior Notes Due 2023 (dd)
|
|
4.14.5
|
|
Global Note evidencing the 4.60% Senior Notes Due 2024 (ff)
|
|
10.1.1
|
|
Fourth Amended and Restated Agreement of Limited Partnership of the Operating Partnership, dated November 2, 2010 (p)
|
|
10.1.2
|
|
Certificate of Designation, dated October 1, 2012, relating to the 6.625% Series E Cumulative Preferred Units (v)
|
|
10.2
|
|
Property Management Agreement between the Operating Partnership and the Management Company (a)
|
|
Exhibit
Number
|
|
Description
|
|
10.3
|
|
Property Management Agreement relating to Retained Properties (a)
|
|
10.4
|
|
Subscription Agreement relating to purchase of the Common Stock and Preferred Stock of the Management Company (a)
|
|
10.5.1
|
|
CBL & Associates Properties, Inc. Second Amended and Restated Stock Incentive Plan† (n)
|
|
10.5.2
|
|
Form of Stock Restriction Agreement for restricted stock awards in 2006 and subsequent years† (k)
|
|
10.5.3
|
|
First Amendment to CBL & Associates Properties, Inc. Second Amended and Restated Stock Incentive Plan† (r)
|
|
10.5.4
|
|
CBL & Associates Properties, Inc. 2012 Stock Incentive Plan† (s)
|
|
10.5.5
|
|
Original Form of Stock Restriction Agreement for Restricted Stock Awards under CBL & Associates Properties, Inc. 2012 Stock Incentive Plan† (y)
|
|
10.5.6
|
|
Form of Stock Restriction Agreement for Restricted Stock Awards under CBL & Associates Properties, Inc. 2012 Stock Incentive Plan (effective May 2013) † (aa)*
|
|
10.5.7
|
|
Amendment No. 1 to CBL & Associates Properties, Inc. 2012 Stock Incentive Plan† (hh)
|
|
10.6.1
|
|
Form of Indemnification Agreements between the Company and the Management Company and their officers and directors, for agreements executed prior to 2013 (a)
|
|
10.6.2
|
|
Form of Indemnification Agreements between the Company and the Management Company and their officers and directors, for agreements executed in 2013 and subsequent years (hh)
|
|
10.7.1
|
|
Employment Agreement for Charles B. Lebovitz† (a)
|
|
10.7.2
|
|
Employment Agreement for John N. Foy† (a)
|
|
10.7.3
|
|
Employment Agreement for Stephen D. Lebovitz† (a)
|
|
10.7.4
|
|
Summary Description of CBL & Associates Properties, Inc. Director Compensation Arrangements† (hh)
|
|
10.7.5
|
|
CBL & Associates Properties, Inc. Tier III Post-65 Retiree Program† (w)
|
|
10.8.1
|
|
Option Agreement relating to certain Retained Properties (a)
|
|
10.8.2
|
|
Option Agreement relating to Outparcels (a)
|
|
10.9.1
|
|
Property Partnership Agreement relating to Hamilton Place (a)
|
|
10.9.2
|
|
Property Partnership Agreement relating to CoolSprings Galleria (a)
|
|
10.10.1
|
|
Acquisition Option Agreement relating to Hamilton Place (a)
|
|
10.10.2
|
|
Acquisition Option Agreement relating to the Hamilton Place Centers (a)
|
|
10.11.1
|
|
Share Ownership Agreement by and among the Company and its related parties and the Jacobs entities, dated as of January 31, 2001 (b)
|
|
10.12.1
|
|
Registration Rights Agreement by and between the Company and the Holders of SCU’s listed on Schedule A thereto, dated as of January 31, 2001 (b)
|
|
10.12.2
|
|
Registration Rights Agreement by and between the Company and Frankel Midland Limited Partnership, dated as of January 31, 2001 (b)
|
|
10.12.3
|
|
Registration Rights Agreement by and between the Company and Hess Abroms Properties of Huntsville, dated as of January 31, 2001 (b)
|
|
10.12.4
|
|
Registration Rights Agreement by and between the Company and the Holders of Series S Special Common Units of the Operating Partnership listed on Schedule A thereto, dated July 28, 2004 (h)
|
|
10.12.5
|
|
Form of Registration Rights Agreements between the Company and Certain Holders of Series K Special Common Units of the Operating Partnership, dated as of November 16, 2005 (i)
|
|
10.13.1
|
|
Amended and Restated Loan Agreement between the Operating Partnership and First Tennessee Bank National Association, dated June 8, 2012 (t)
|
|
10.13.2
|
|
Amended and Restated Loan Agreement by and among the Operating Partnership, the Company and First Tennessee Bank National Association, et. a. dated February 22, 2013 (x)
|
|
10.13.3
|
|
First Modification to Amended and Restated Loan Agreement by and among the Operating Partnership, the Company and First Tennessee Bank National Association, et. a. dated December 16, 2013 (gg)
|
|
10.14
|
|
Amended and Restated Limited Liability Company Agreement of JG Gulf Coast Town Center LLC by and between JG Gulf Coast Member LLC, an Ohio limited liability company and CBL/Gulf Coast, LLC, a Florida limited liability company, dated April 27, 2005 (i)
|
|
Exhibit
Number
|
|
Description
|
|
10.15.1
|
|
Contribution Agreement and Joint Escrow Instructions between the Company and the owners of Oak Park Mall named therein, dated as of October 17, 2005 (i)
|
|
10.15.2
|
|
First Amendment to Contribution Agreement and Joint Escrow Instructions between the Company and the owners of Oak Park Mall named therein, dated as of November 8, 2005 (i)
|
|
10.15.3
|
|
Contribution Agreement and Joint Escrow Instructions between the Company and the owners of Eastland Mall named therein, dated as of October 17, 2005 (i)
|
|
10.15.4
|
|
First Amendment to Contribution Agreement and Joint Escrow Instructions between the Company and the owners of Eastland Mall named therein, dated as of November 8, 2005 (i)
|
|
10.15.5
|
|
Purchase and Sale Agreement and Joint Escrow Instructions between the Company and the owners of Hickory Point Mall named therein, dated as of October 17, 2005 (i)
|
|
10.15.6
|
|
Purchase and Sale Agreement and Joint Escrow Instructions between the Company and the owner of Eastland Medical Building, dated as of October 17, 2005 (i)
|
|
10.15.7
|
|
Letter Agreement, dated as of October 17, 2005, between the Company and the other parties to the acquisition agreements listed above for Oak Park Mall, Eastland Mall, Hickory Point Mall and Eastland Medical Building (i)
|
|
10.16.1
|
|
Master Transaction Agreement by and among REJ Realty LLC, JG Realty Investors Corp., JG Manager LLC, JG North Raleigh L.L.C., JG Triangle Peripheral South LLC, and the Operating Partnership, effective October 24, 2005 (j)
|
|
10.16.2
|
|
Amended and Restated Limited Liability Company Agreement of Triangle Town Member, LLC by and among CBL Triangle Town Member, LLC and REJ Realty LLC, JG Realty Investors Corp. and JG Manager LLC, effective as of November 16, 2005 (j)
|
|
10.17.1
|
|
Contribution Agreement among Westfield America Limited Partnership, as Transferor, and CW Joint Venture, LLC, as Transferee, and CBL & Associates Limited Partnership, dated August 9, 2007 (l)
|
|
10.17.2
|
|
Contribution Agreement among CBL & Associates Limited Partnership, as Transferor, St. Clair Square, GP, Inc. and CW Joint Venture, LLC, as Transferee, and Westfield America Limited Partnership, dated August 9, 2007 (l)
|
|
10.17.3
|
|
Purchase and Sale Agreement between Westfield America Limited Partnership, as Transferor, and CBL & Associates Limited Partnership, as Transferee, dated August 9, 2007 (l)
|
|
10.18
|
|
Term Loan Agreement by and among the Operating Partnership and the Company, and Wells Fargo Bank, National Association, et al., dated July 30, 2013 (bb)
|
|
10.19.1
|
|
Third Amended and Restated Credit Agreement by and among the Operating Partnership and the Company, and Wells Fargo Bank, National Association, et al., dated November 13, 2012 (y)
|
|
10.19.2
|
|
First Amendment to Third Amended and Restated Credit Agreement by and among the Operating Partnership and the Company, and Wells Fargo Bank, National Association, et al., dated January 31, 2013 (y)
|
|
10.19.3
|
|
Waiver and Second Amendment to Third Amended and Restated Credit Agreement by and among the Operating Partnership and the Company, and Wells Fargo Bank, National Association, et al., dated July 30, 2013 (bb)
|
|
10.20.1
|
|
Eighth Amended and Restated Credit Agreement between CBL & Associates Limited Partnership and Wells Fargo Bank, National Association, et al., dated November 13, 2012 (y)
|
|
10.20.2
|
|
First Amendment to Eighth Amended and Restated Credit Agreement between CBL & Associates Limited Partnership and Wells Fargo Bank, National Association, et al., dated January 31, 2013 (y)
|
|
10.20.3
|
|
Waiver and Second Amendment to Eighth Amended and Restated Credit Agreement between the Operating Partnership and the Company, and Wells Fargo Bank, National Association, et al., dated July 30, 2013 (bb)
|
|
10.21.1
|
|
Controlled Equity Offering
SM
Sales Agreement, dated March 1, 2013, by and between CBL & Associates Properties, Inc. and Cantor Fitzgerald & Co. (z)
|
|
10.21.2
|
|
Controlled Equity Offering
SM
Sales Agreement, dated March 1, 2013, by and between CBL & Associates Properties, Inc. and J.P. Morgan Securities LLC (z)
|
|
10.21.3
|
|
Controlled Equity Offering
SM
Sales Agreement, dated March 1, 2013, by and between CBL & Associates Properties, Inc. and KeyBanc Capital Markets Inc. (z)
|
|
10.21.4
|
|
Controlled Equity Offering
SM
Sales Agreement, dated March 1, 2013, by and between CBL & Associates Properties, Inc. and RBC Capital Markets, LLC (z)
|
|
Exhibit
Number
|
|
Description
|
|
10.21.5
|
|
Controlled Equity Offering
SM
Sales Agreement, dated March 1, 2013, by and between CBL & Associates Properties, Inc. and Wells Fargo Securities, LLC (z)
|
|
12.1
|
|
Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Dividends of CBL & Associates Properties, Inc.
|
|
12.2
|
|
Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Dividends of CBL & Associates Limited Partnership
|
|
12.3
|
|
Computation of Ratio of Earnings to Fixed Charges of CBL & Associates Properties, Inc.
|
|
12.4
|
|
Computation of Ratio of Earnings to Fixed Charges of CBL & Associates Limited Partnership
|
|
21
|
|
Subsidiaries of CBL & Associates Properties, Inc. and CBL & Associates Limited Partnership
|
|
23.1
|
|
Consent of Deloitte & Touche LLP (for the Company)
|
|
23.2
|
|
Consent of Deloitte & Touche LLP (for the Operating Partnership)
|
|
24
|
|
Power of Attorney
|
|
31.1
|
|
Certification pursuant to Securities Exchange Act Rule 13a-14(a) by the Chief Executive Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Properties, Inc.
|
|
31.2
|
|
Certification pursuant to Securities Exchange Act Rule 13a-14(a) by the Chief Financial Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Properties, Inc.
|
|
31.3
|
|
Certification pursuant to Securities Exchange Act Rule 13a-14(a) by the Chief Executive Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Limited Partnership
|
|
31.4
|
|
Certification pursuant to Securities Exchange Act Rule 13a-14(a) by the Chief Financial Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Limited Partnership
|
|
32.1
|
|
Certification pursuant to Securities Exchange Act Rule 13a-14(b) by the Chief Executive Officer, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Properties, Inc.
|
|
32.2
|
|
Certification pursuant to Securities Exchange Act Rule 13a-14(b) by the Chief Financial Officer as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Properties, Inc.
|
|
32.3
|
|
Certification pursuant to Securities Exchange Act Rule 13a-14(b) by the Chief Executive Officer, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Limited Partnership
|
|
32.4
|
|
Certification pursuant to Securities Exchange Act Rule 13a-14(b) by the Chief Financial Officer as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Limited Partnership
|
|
101.INS
|
|
XBRL Instance Document
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
(a)
|
Incorporated by reference to Post-Effective Amendment No. 1 to the Company's Registration Statement on Form S-11 (No. 33-67372), as filed with the Commission on January 27, 1994.*
|
|
(b)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on February 6, 2001.*
|
|
(c)
|
Incorporated by reference from the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2001.*
|
|
(d)
|
Incorporated by reference from the Company's Current Report on Form 8-K, dated June 10, 2002, filed on June 17, 2002.*
|
|
(e)
|
Incorporated by reference from the Company's Registration Statement on Form 8-A, filed on August 21, 2003.*
|
|
(f)
|
Incorporated by reference from the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2002.*
|
|
(g)
|
Incorporated by reference from the Company's Registration Statement on Form 8-A, filed on December 10, 2004.*
|
|
(h)
|
Incorporated by reference from the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2004.*
|
|
(i)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on November 22, 2005.*
|
|
(j)
|
Incorporated by reference from the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2005.*
|
|
(k)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on May 24, 2006.*
|
|
(l)
|
Incorporated by reference from the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2007.*
|
|
(m)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on March 1, 2010.*
|
|
(n)
|
Incorporated by reference from the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2010.*
|
|
(o)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on October 18, 2010.*
|
|
(p)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on November 5, 2010.*
|
|
(q)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on May 4, 2011.*
|
|
(r)
|
Incorporated by reference from the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2011.*
|
|
(s)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on May 10, 2012.*
|
|
(t)
|
Incorporated by reference from the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2012.*
|
|
(u)
|
Incorporated by reference from the Company's Registration Statement on Form 8-A, filed on October 1, 2012.*
|
|
(v)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on October 5, 2012.*
|
|
(w)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on November 9, 2012.*
|
|
(x)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on February 28, 2013.*
|
|
(y)
|
Incorporated by reference from the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2012.*
|
|
(z)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on March 1, 2013.*
|
|
(aa)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on May 17, 2013.*
|
|
(bb)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on August 5, 2013.*
|
|
(cc)
|
Incorporated by reference from the Company's Current Report on Form 8-K, dated on November 25, 2013 and filed on November 26, 2013.**
|
|
(dd)
|
Incorporated by reference from the Company's Current Report on Form 8-K, dated and filed on November 26, 2013.**
|
|
(ee)
|
Incorporated by reference from the Company’s Current Report on Form 8-K, dated on May 5, 2014 and filed on May 9, 2014.*
|
|
(ff)
|
Incorporated by reference from the Company’s Current Report on Form 8-K, filed October 8, 2014.**
|
|
(gg)
|
Incorporated by reference from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2014.**
|
|
(hh)
|
Incorporated by reference from the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2013.**
|
|
†
|
A management contract or compensatory plan or arrangement required to be filed pursuant to Item 15(b) of this report.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|