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
|
|
|
21
|
|
|
6
|
|
|
8
|
|
|
107
|
|
|
Unconsolidated Properties
(3)
|
|
10
|
|
|
4
|
|
|
4
|
|
|
5
|
|
|
23
|
|
|
Total
|
|
82
|
|
|
25
|
|
|
10
|
|
|
13
|
|
|
130
|
|
|
(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 buildings.
|
|
(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
|
|
Malls
|
|
Community
Centers
|
|||
|
Development
|
|
—
|
|
|
—
|
|
|
1
|
|
|
Expansions
|
|
1
|
|
|
—
|
|
|
1
|
|
|
Redevelopments
|
|
2
|
|
|
2
|
|
|
—
|
|
|
▪
|
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.
|
|
▪
|
2024 Notes - $300 million of senior unsecured notes issued by the Operating Partnership in October 2014 that bear interest at 4.60% and mature on October 15, 2024.
|
|
▪
|
2023 Notes - $450 million of senior unsecured notes issued by the Operating Partnership in November 2013 that bear interest at 5.25% and mature on December 1, 2023 and, collectively with the 2024 Notes, (the "Notes").
|
|
Market
|
|
Percentage
of Total
Revenues
|
|
St. Louis, MO
|
|
7.4%
|
|
Chattanooga, TN
|
|
4.0%
|
|
Lexington, KY
|
|
3.2%
|
|
Madison, WI
|
|
3.2%
|
|
Laredo, TX
|
|
2.6%
|
|
|
Tenant
|
|
Number of
Stores |
|
Square
Feet |
|
Percentage of
Total Annualized Revenues |
||||||
|
1
|
L Brands, Inc.
(1)
|
|
162
|
|
|
|
860,953
|
|
|
|
3.44
|
%
|
|
|
2
|
Signet Jewelers Limited
(2)
|
|
218
|
|
|
|
325,882
|
|
|
|
2.84
|
%
|
|
|
3
|
Ascena Retail Group, Inc.
(3)
|
|
214
|
|
|
|
1,083,122
|
|
|
|
2.60
|
%
|
|
|
4
|
Foot Locker, Inc.
|
|
136
|
|
|
|
590,827
|
|
|
|
2.33
|
%
|
|
|
5
|
AE Outfitters Retail Company
|
|
80
|
|
|
|
493,051
|
|
|
|
1.99
|
%
|
|
|
6
|
Dick's Sporting Goods, Inc.
(4)
|
|
28
|
|
|
|
1,524,370
|
|
|
|
1.69
|
%
|
|
|
7
|
Genesco Inc.
(5)
|
|
192
|
|
|
|
306,878
|
|
|
|
1.69
|
%
|
|
|
8
|
The Gap, Inc.
|
|
69
|
|
|
|
764,807
|
|
|
|
1.69
|
%
|
|
|
9
|
Express Fashions
|
|
45
|
|
|
|
366,176
|
|
|
|
1.22
|
%
|
|
|
10
|
Abercrombie & Fitch, Co.
|
|
54
|
|
|
|
366,613
|
|
|
|
1.21
|
%
|
|
|
11
|
Luxottica Group, S.P.A.
(6)
|
|
120
|
|
|
|
266,372
|
|
|
|
1.21
|
%
|
|
|
12
|
JC Penney Company, Inc.
(7)
|
|
61
|
|
|
|
6,980,160
|
|
|
|
1.20
|
%
|
|
|
13
|
Forever 21 Retail, Inc.
|
|
25
|
|
|
|
466,386
|
|
|
|
1.17
|
%
|
|
|
14
|
Finish Line, Inc.
|
|
61
|
|
|
|
315,906
|
|
|
|
1.13
|
%
|
|
|
15
|
Charlotte Russe Holding, Inc.
|
|
55
|
|
|
|
353,959
|
|
|
|
1.08
|
%
|
|
|
16
|
The Buckle, Inc.
|
|
52
|
|
|
|
266,935
|
|
|
|
1.03
|
%
|
|
|
17
|
Best Buy Co., Inc.
(8)
|
|
63
|
|
|
|
548,312
|
|
|
|
0.99
|
%
|
|
|
18
|
Aeropostale, Inc.
|
|
69
|
|
|
|
262,303
|
|
|
|
0.97
|
%
|
|
|
19
|
Claire's Stores, Inc.
|
|
112
|
|
|
|
140,054
|
|
|
|
0.82
|
%
|
|
|
20
|
New York & Company, Inc.
|
|
42
|
|
|
|
281,919
|
|
|
|
0.80
|
%
|
|
|
21
|
Shoe Show, Inc.
|
|
51
|
|
|
|
640,385
|
|
|
|
0.78
|
%
|
|
|
22
|
Barnes & Noble Inc.
|
|
20
|
|
|
|
604,028
|
|
|
|
0.77
|
%
|
|
|
23
|
The Children's Place Retail Stores, Inc.
|
|
61
|
|
|
|
265,624
|
|
|
|
0.77
|
%
|
|
|
24
|
Cinemark
|
|
10
|
|
|
|
524,772
|
|
|
|
0.75
|
%
|
|
|
25
|
H&M
|
|
27
|
|
|
|
552,089
|
|
|
|
0.74
|
%
|
|
|
|
|
|
2,027
|
|
|
|
19,151,883
|
|
|
|
34.91
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
(1)
|
L Brands, Inc. operates Victoria's Secret, PINK and Bath & Body Works.
|
||||||||||||
|
(2)
|
Signet Jewelers Limited operates Kay Jewelers, Marks & Morgan, JB Robinson, Shaw's Jewelers, Osterman's Jewelers, LeRoy's Jewelers, Jared Jewelers, Belden Jewelers, Ultra Diamonds, Rogers Jewelers, Zales, Peoples and Piercing Pagoda.
|
||||||||||||
|
(3)
|
Ascena Retail Group, Inc. operates Justice, Dressbarn, Maurices, Lane Bryant and Catherines. In September 2015, Ascena acquired Ann Inc. which operates Ann Taylor, LOFT, and Lou & Grey.
|
||||||||||||
|
(4)
|
Dick's Sporting Goods, Inc. operates Dick's Sporting Goods, Golf Galaxy and Field & Stream stores.
|
||||||||||||
|
(5)
|
Genesco Inc. operates Journey's, Underground by Journeys, Hat World, Lids, Hat Zone, and Cap Factory stores.
|
||||||||||||
|
(6)
|
Luxottica Group, S.P.A. operates Lenscrafters, Sunglass Hut, and Pearle Vision.
|
||||||||||||
|
(7)
|
JC Penney Co., Inc. owns 31 of these stores. The above chart includes one store that was closed as of December 31, 2015 but where JC Penney remains obligated for rent under the terms of the lease.
|
||||||||||||
|
(8)
|
Best Buy Co., Inc. operates Best Buy and Best Buy Mobile.
|
||||||||||||
|
▪
|
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.
|
|
|
|
|
|
|
|
|
|
CBL's Share of
|
|
|
|
|
|||||||
|
Property
|
|
Location
|
|
CBL
Ownership
Interest
|
|
Total
Project
Square Feet
|
|
Total
Cost
(1)
|
|
Cost to
Date
(2)
|
|
Actual/
Expected
Opening Date
|
|
Initial
Unleveraged
Yield
|
|||||
|
Completed in 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall Redevelopments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Brookfield Square - Sears Redevelopment
(Blackfin Ameripub, Jason's Deli)
|
|
Brookfield, WI
|
|
100%
|
|
21,814
|
|
|
$
|
7,700
|
|
|
$
|
6,102
|
|
|
Fall-15
|
|
8.0%
|
|
Hickory Point Mall - JCP Redevelopment (Hobby
Lobby)
|
|
Forsyth, IL
|
|
100%
|
|
60,000
|
|
|
2,764
|
|
|
2,224
|
|
|
July-15
|
|
10.7%
|
||
|
Janesville Mall - JCP Redevelopment (Dick's Sporting Goods/ULTA)
|
|
Janesville, WI
|
|
100%
|
|
149,522
|
|
|
11,091
|
|
|
9,428
|
|
|
September-15
|
|
8.4%
|
||
|
Meridian Mall - Gordmans
|
|
Lansing, MI
|
|
100%
|
|
50,000
|
|
|
7,193
|
|
|
6,043
|
|
|
July-15
|
|
10.3%
|
||
|
Northgate Mall - Streetscape/ULTA
|
|
Chattanooga, TN
|
|
100%
|
|
50,852
|
|
|
8,989
|
|
|
6,746
|
|
|
September-15
|
|
10.5%
|
||
|
Regency Mall - Sears (Dunham's Sports)
|
|
Racine, WI
|
|
100%
|
|
89,119
|
|
|
3,404
|
|
|
2,851
|
|
|
Fall-15
|
|
9.0%
|
||
|
Total Redevelopments Completed
|
|
|
|
|
|
421,307
|
|
|
$
|
41,141
|
|
|
$
|
33,394
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Currently under construction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall Redevelopments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
CoolSprings Galleria - Sears Redevelopment
(American Girl, Cheesecake Factory)
|
|
Nashville, TN
|
|
50%
|
|
182,163
|
|
|
$
|
32,816
|
|
|
$
|
22,701
|
|
|
May-15/
Summer-16
|
|
7.4%
|
|
Northpark Mall - Dunham's Sports
|
|
Joplin, MO
|
|
100%
|
|
80,524
|
|
|
3,362
|
|
|
713
|
|
|
Summer-16
|
|
9.5%
|
||
|
Oak Park Mall - Self Development
|
|
Overland Park, KS
|
|
50%
|
|
6,735
|
|
|
1,210
|
|
|
429
|
|
|
Summer-16
|
|
8.2%
|
||
|
Randolph Mall - JCP Redevelopment (Ross/ULTA)
|
|
Asheboro, NC
|
|
100%
|
|
33,796
|
|
|
4,372
|
|
|
2,252
|
|
|
Summer-16
|
|
7.8%
|
||
|
Total Redevelopments Under Construction
|
|
|
|
|
|
303,218
|
|
|
$
|
41,760
|
|
|
$
|
26,095
|
|
|
|
|
|
|
(1)
|
Total Cost is presented net of reimbursements to be received.
|
|
(2)
|
Cost to Date does not reflect reimbursements until they are received.
|
|
|
|
|
|
|
|
|
|
CBL's Share of
|
|
|
|
|
|||||||
|
Property
|
|
Location
|
|
CBL
Ownership
Interest
|
|
Total
Project
Square Feet
|
|
Total
Cost
(1)
|
|
Cost to
Date
(2)
|
|
Actual/
Expected
Opening Date
|
|
Initial
Unleveraged
Yield
|
|||||
|
Completed in 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Community Center:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Parkway Plaza
|
|
Fort Oglethorpe, GA
|
|
100%
|
|
134,050
|
|
|
$
|
17,325
|
|
|
$
|
16,564
|
|
|
March-15
|
|
9.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Currently under construction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Community Center:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Ambassador Town Center
|
|
Lafayette, LA
|
|
65%
|
|
431,070
|
|
|
$
|
40,724
|
|
|
$
|
25,130
|
|
|
Spring-16
|
|
8.8%
|
|
(1)
|
Total Cost is presented net of reimbursements to be received.
|
|
(2)
|
Cost to Date does not reflect reimbursements until they are received.
|
|
|
|
|
|
|
|
|
|
CBL's Share of
|
|
|
|
|
|||||||
|
Property
|
|
Location
|
|
CBL
Ownership
Interest
|
|
Total
Project
Square Feet
|
|
Total
Cost
(1)
|
|
Cost to
Date
(2)
|
|
Actual/
Expected
Opening Date
|
|
Initial
Unleveraged
Yield
|
|||||
|
Completed in 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall/Outlet Center Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Fremaux Town Center - Phase II
|
|
Slidell, LA
|
|
65%
|
|
281,032
|
|
|
$
|
24,684
|
|
|
$
|
21,848
|
|
|
October-15
|
|
9.7%
|
|
Mid Rivers Mall - Planet Fitness
|
|
St Peters, MO
|
|
100%
|
|
13,068
|
|
|
2,576
|
|
|
2,586
|
|
|
May-15
|
|
13.8%
|
||
|
The Outlet Shoppes at Atlanta - Parcel Development
|
|
Woodstock, GA
|
|
75%
|
|
9,600
|
|
|
2,657
|
|
|
2,897
|
|
|
May-15
|
|
9.3%
|
||
|
The Outlet Shoppes at Atlanta - Phase II
|
|
Woodstock, GA
|
|
75%
|
|
32,944
|
|
|
4,174
|
|
|
2,484
|
|
|
Fall-15
|
|
13.9%
|
||
|
The Outlet Shoppes of the Bluegrass - Phase II
|
|
Simpsonville, KY
|
|
65%
|
|
53,378
|
|
|
7,671
|
|
|
5,305
|
|
|
Fall-15
|
|
11.0%
|
||
|
Sunrise Mall - Dick's Sporting Goods
|
|
Brownsville, TX
|
|
100%
|
|
50,000
|
|
|
8,278
|
|
|
5,722
|
|
|
October-15
|
|
8.8%
|
||
|
|
|
|
|
|
|
440,022
|
|
|
50,040
|
|
|
40,842
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Community Center Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Hammock Landing - Academy Sports
|
|
West Melbourne, FL
|
|
50%
|
|
63,092
|
|
|
4,952
|
|
|
3,361
|
|
|
March-15
|
|
8.6%
|
||
|
Statesboro Crossing - Phase II (ULTA)
|
|
Statesboro, GA
|
|
50%
|
|
10,000
|
|
|
1,246
|
|
|
952
|
|
|
September-15
|
|
8.1%
|
||
|
|
|
|
|
|
|
73,092
|
|
|
6,198
|
|
|
4,313
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total Expansions Opened
|
|
|
|
|
|
513,114
|
|
|
$
|
56,238
|
|
|
$
|
45,155
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Currently under construction:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall Expansion:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Kirkwood Mall - Self Development (Panera Bread, Verizon, Caribou Coffee)
|
|
Bismarck, ND
|
|
100%
|
|
12,570
|
|
|
$
|
3,702
|
|
|
$
|
3,672
|
|
|
Fall-15/
Spring-16
|
|
10.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Community Center Expansion:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
High Pointe Commons - Petco
|
|
Harrisburg, PA
|
|
50%
|
|
12,885
|
|
|
1,055
|
|
|
47
|
|
|
Spring-16
|
|
10.5%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total Expansions Under Development
|
|
|
|
|
|
25,455
|
|
|
$
|
4,757
|
|
|
$
|
3,719
|
|
|
|
|
|
|
(1)
|
Total Cost is presented net of reimbursements to be received.
|
|
(2)
|
Cost to Date does not reflect reimbursements until they are received.
|
|
Shadow Pipeline of Properties Under Development at December 31, 2015
|
|
|
||||||||||
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CBL's Share of
|
|
|
|
|
|
Property
|
|
Location
|
|
CBL
Ownership
Interest
|
|
Total
Project
Square
Feet
|
|
Estimated
Total
Cost
(1)
|
|
Expected
Opening
Date
|
|
Initial
Unleveraged
Yield
|
|
Mall Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dakota Square Mall - Expansion
|
|
Minot, ND
|
|
100%
|
|
24,000 - 26,000
|
|
$7,000 - $8,000
|
|
Fall-16
|
|
7% - 8%
|
|
Friendly Center - Shops
|
|
Greensboro, NC
|
|
50%
|
|
12,000 - 13,000
|
|
2,500 - 3,000
|
|
Fall-16
|
|
8% - 9%
|
|
Hamilton Place - Theatre
|
|
Chattanooga, TN
|
|
100%
|
|
30,000 - 35,000
|
|
5,000 - 6,000
|
|
Fall-16
|
|
9% - 10%
|
|
Mayfaire Town Center - Phase I
|
|
Wilmington, NC
|
|
100%
|
|
65,000 - 70,000
|
|
19,000 - 21,000
|
|
Fall-16
|
|
8% - 9%
|
|
|
|
|
|
|
|
131,000 - 144,000
|
|
$33,500 - $38,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Community Center Expansion:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hammock Landing - Expansion
|
|
West Melbourne, FL
|
|
50%
|
|
23,000 - 26,000
|
|
$2,250 - $2,750
|
|
Fall-16
|
|
10% - 11%
|
|
(1)
|
Total Cost is presented net of reimbursements to be received.
|
|
•
|
obtained an investment grade rating of BBB- from Standard & Poor's Rating Services ("S&P");
|
|
•
|
extended and modified our three unsecured credit facilities totaling
$1.1 billion
, reducing the borrowing spread to a rate of LIBOR plus
120
basis points and also reducing the annual facility fee to 25 basis points, based upon our current credit ratings, which represents an aggregate 25 basis points improvement over the rate on the previous facilities;
|
|
•
|
closed on a new four-year (including extensions)
$350.0 million
unsecured term loan, bearing interest at LIBOR plus
135
basis points, based upon our current credit ratings;
|
|
•
|
completed $314.5 million of new secured non-recourse financings at a weighted-average interest rate of 4.07%, representing a 178 basis point improvement over the interest rate borne by the maturing loans;
|
|
•
|
retired approximately $432 million of consolidated property-specific loans, adding more than $742 million of undepreciated book value to our unencumbered pool; and
|
|
•
|
sold one mall, three associated centers, two community centers, interests in two Class-A apartment complexes and outparcels to generate gross proceeds of over $150 million, which were used to reduce the balances on our lines of credit.
|
|
•
|
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
|
|
•
|
Supermajority Vote Required for Removal of Directors
- Historically, our governing documents have provided that stockholders can only remove directors for cause and only by a vote of 75% of the outstanding voting stock. Recently, in light of a ruling by the Delaware Court of Chancery in a proceeding not involving the Company, the Board of Directors approved an amendment to our Bylaws to delete the “for cause” limitation on removal of the Company’s directors, and approved the submission of a similar amendment to our Amended and Restated Certificate of Incorporation for approval by shareholders at the Company’s 2016 annual meeting. As a result of such actions, shareholders will be able to remove directors with or without cause, but 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 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 have a financial interest, must be approved by our disinterested directors or stockholders after the material facts of the relationship or interest of the contract or transaction are disclosed or are known to them. Our code of business conduct and ethics also contains provisions governing the approval of certain transactions involving the Company and employees (or immediate family members of employees, as defined therein) that are not subject to the provision of the amended and restated bylaws described above. Such transactions are also subject to the Company's related party transactions policy in the manner and to the extent detailed in the proxy statement filed with the SEC for the Company's
2015
annual meeting. Nevertheless, these affiliations could create conflicts between the interests of these members of senior management and the interests of the Company, our shareholders and the Operating Partnership in relation to any transactions between us and any of these entities.
|
|
(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. Fremaux Town Center, The Outlet Shoppes of the Bluegrass and The Outlet Shoppes at Atlanta were classified as Non-stabilized Malls as of
December 31, 2015
. The Outlet Shoppes of the Bluegrass, The Outlet Shoppes at Atlanta and The Outlet Shoppes at Oklahoma City were classified as Non-stabilized Malls as of
December 31, 2014
.
|
|
(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, Community Center or Office Building 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. Chesterfield Mall was classified as a Non-core Property as of
December 31, 2015
. Madison Square was classified as a Non-core Mall as of
December 31, 2014
. Additionally, Madison Plaza, an Associated Center adjacent to Madison Square, was classified as a Non-core Property as of
December 31, 2014
. Madison Square and Madison Plaza were sold in the second and third quarters of 2015, 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, 2015
and
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, 2015
and
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. See
Note 19
to the consolidated financial statements for information on the modification and restructuring of the loan related to Triangle Town Center subsequent to December 31, 2015.
|
|
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 or more per square foot |
||||||||||||||||||||||
|
Acadiana Mall
Lafayette, LA
|
|
1979/2005
|
|
2004
|
|
100
|
%
|
|
991,309
|
|
|
299,046
|
|
|
$
|
404
|
|
|
97
|
%
|
|
Dillard's, JC Penney, Macy's, Sears
|
|
Coastal Grand
(6)
Myrtle Beach, SC
|
|
2004
|
|
2007
|
|
50
|
%
|
|
1,039,847
|
|
|
323,697
|
|
|
394
|
|
|
95
|
%
|
|
Bed Bath & Beyond, Belk, Cinemark, Dick's Sporting Goods, Dillard's, H&M, JC Penney, Sears
|
|
|
CoolSprings Galleria
(6)
Nashville, TN
|
|
1991
|
|
2015
|
|
50
|
%
|
|
1,141,685
|
|
|
429,610
|
|
|
543
|
|
|
96
|
%
|
|
Belk Men's & Kid's, Belk Women's & Home, Dillard's, H&M, JC Penney, Macy's
|
|
|
Cross Creek Mall
Fayetteville, NC
|
|
1975/2003
|
|
2013
|
|
100
|
%
|
|
1,040,725
|
|
|
283,267
|
|
|
513
|
|
|
98
|
%
|
|
Belk, H&M, JC Penney, Macy's, Sears
|
|
|
Dakota Square Mall
Minot, ND
|
|
1980/2012
|
|
2008
|
|
100
|
%
|
|
813,732
|
|
|
159,921
|
|
|
413
|
|
|
94
|
%
|
|
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
|
%
|
|
1,190,985
|
|
|
492,708
|
|
|
561
|
|
|
92
|
%
|
|
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
|
%
|
|
1,137,636
|
|
|
491,070
|
|
|
474
|
|
|
97
|
%
|
|
Barnes & Noble, BB&T, Belk, Belk Home Store, The Grande Cinemas, Harris Teeter, Macy's, REI, Sears, Whole Foods
|
|
|
Governor's Square
(6)
Clarksville, TN
|
|
1986
|
|
1999
|
|
47.5
|
%
|
|
735,070
|
|
|
242,447
|
|
|
397
|
|
|
96
|
%
|
|
Belk, Best Buy, Carmike Cinema, Dick's Sporting Goods, Dillard's, JC Penney, Ross, Sears
|
|
|
Hamilton Place
Chattanooga, TN
|
|
1987
|
|
1998
|
|
90
|
%
|
|
1,159,553
|
|
|
332,173
|
|
|
402
|
|
|
96
|
%
|
|
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
|
|
|
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)
|
||||||
|
Hanes Mall
Winston-Salem, NC
|
|
1975/2001
|
|
1990
|
|
100
|
%
|
|
1,504,116
|
|
|
502,990
|
|
|
380
|
|
|
94
|
%
|
|
Belk, Dillard's, Encore, H&M, JC Penney, Macy's, Sears
|
|
|
Harford Mall
Bel Air, MD
|
|
1973/2003
|
|
2007
|
|
100
|
%
|
|
505,483
|
|
|
181,307
|
|
|
377
|
|
|
92
|
%
|
|
Encore, Macy's, Sears
|
|
|
Jefferson Mall
Louisville, KY
|
|
1978/2001
|
|
1999
|
|
100
|
%
|
|
904,967
|
|
|
229,261
|
|
|
395
|
|
|
97
|
%
|
|
Dillard's, H&M, JC Penney, Macy's, Ross, Sears
|
|
|
Mall del Norte
Laredo, TX
|
|
1977/2004
|
|
1993
|
|
100
|
%
|
|
1,167,364
|
|
|
382,539
|
|
|
533
|
|
|
95
|
%
|
|
Beall's, Cinemark, Dillard's, Foot Locker, Forever 21, H&M
(7)
, JC Penney, Joe Brand, Macy's, Macy's Home Store, Sears
|
|
|
Mayfaire Town Center
Wilmington, NC
|
|
2004/2015
|
|
N/A
|
|
100
|
%
|
|
589,332
|
|
|
289,994
|
|
|
379
|
|
|
89
|
%
|
|
Barnes & Noble, Belk, The Fresh Market, HH Gregg, Michaels, Regal Cinemas
|
|
|
Oak Park Mall
(6)
Overland Park, KS
|
|
1974/2005
|
|
1998
|
|
50
|
%
|
|
1,609,877
|
|
|
432,022
|
|
|
466
|
|
|
97
|
%
|
|
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 Atlanta
Woodstock, GA |
|
2013
|
|
2015
|
|
75
|
%
|
|
400,136
|
|
|
375,329
|
|
|
375
|
|
*
|
93
|
%
|
|
Saks Fifth Ave OFF 5TH
|
|
|
The Outlet Shoppes
at El Paso
El Paso, TX
|
|
2007/2012
|
|
2014
|
|
75
|
%
|
|
433,046
|
|
|
411,007
|
|
|
380
|
|
|
99
|
%
|
|
H&M
|
|
|
The Outlet Shoppes of the Bluegrass
Simpsonville, KY
|
|
2014
|
|
2015
|
|
65
|
%
|
|
374,683
|
|
|
350,125
|
|
|
398
|
|
*
|
96
|
%
|
|
Saks Fifth Ave OFF 5TH
|
|
|
Park Plaza
Little Rock, AR
|
|
1988/2004
|
|
N/A
|
|
100
|
%
|
|
540,166
|
|
|
236,416
|
|
|
388
|
|
|
94
|
%
|
|
Dillard's for Men & Children, Dillard's for Women & Home, XXI Forever
|
|
|
Post Oak Mall
College Station, TX
|
|
1982
|
|
1985
|
|
100
|
%
|
|
774,932
|
|
|
287,407
|
|
|
386
|
|
|
84
|
%
|
|
Beall's, Dillard's Men & Home, Dillard's Women & Children, Encore, JC Penney, Macy's, Sears
|
|
|
St. Clair Square
(8)
Fairview Heights, IL
|
|
1974/1996
|
|
1993
|
|
100
|
%
|
|
1,081,103
|
|
|
303,848
|
|
|
386
|
|
|
97
|
%
|
|
Dillard's, JC Penney, Macy's, Sears
|
|
|
Sunrise Mall
Brownsville, TX
|
|
1979/2003
|
|
2015
|
|
100
|
%
|
|
801,392
|
|
|
236,635
|
|
|
413
|
|
|
96
|
%
|
|
A'gaci, Beall's, Cinemark, Dick's Sporting Goods, Dillard's, JC Penney, Sears
|
|
|
Volusia Mall
Daytona Beach, FL
|
|
1974/2004
|
|
2013
|
|
100
|
%
|
|
1,100,069
|
|
|
229,346
|
|
|
402
|
|
|
99
|
%
|
|
Dillard's for Men & Home, Dillard's for Women, Dillard's for Children, H&M, JC Penney, Macy's, Sears
|
|
|
West County Center
(6)
Des Peres, MO
|
|
1969/2007
|
|
2002
|
|
50
|
%
|
|
1,204,730
|
|
|
414,799
|
|
|
497
|
|
|
97
|
%
|
|
Barnes & Noble, Dick's Sporting Goods, JC Penney, Macy's, Nordstrom, XXI Forever
|
|
|
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)
|
||||||
|
West Towne Mall
Madison, WI
|
|
1970/2001
|
|
2013
|
|
100
|
%
|
|
830,528
|
|
|
273,056
|
|
|
522
|
|
|
96
|
%
|
|
Boston Store, Dick's Sporting Goods, Forever 21, JC Penney, Sears
|
|
|
Total Tier 1 Malls
|
|
|
|
|
|
|
|
23,072,466
|
|
|
8,190,020
|
|
|
$
|
444
|
|
|
95
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
TIER 2
Sales ≥ $300 to < $375 per square foot |
||||||||||||||||||||||
|
Arbor Place
Atlanta (Douglasville), GA
|
|
1999
|
|
N/A
|
|
100
|
%
|
|
1,163,256
|
|
|
308,826
|
|
|
$
|
353
|
|
|
96
|
%
|
|
Bed Bath & Beyond, Belk, Dillard's, Forever 21, H&M, JC Penney, Macy's, Regal Cinemas, Sears
|
|
Asheville Mall
Asheville, NC
|
|
1972/1998
|
|
2000
|
|
100
|
%
|
|
974,465
|
|
|
266,561
|
|
|
370
|
|
|
96
|
%
|
|
Barnes & Noble, Belk, Dillard's for Men, Children & Home, Dillard's for Women, H&M, JC Penney, Sears
|
|
|
Brookfield Square
(9)
Brookfield, WI
|
|
1967/2001
|
|
2008
|
|
100
|
%
|
|
1,008,297
|
|
|
268,223
|
|
|
344
|
|
|
99
|
%
|
|
Barnes & Noble, Boston Store, H&M, JC Penney, Sears
|
|
|
Burnsville Center
Burnsville, MN
|
|
1977/1998
|
|
N/A
|
|
100
|
%
|
|
1,046,207
|
|
|
382,387
|
|
|
340
|
|
|
95
|
%
|
|
Dick's Sporting Goods, Gordmans, H&M, JC Penney, Macy's, Sears
|
|
|
CherryVale Mall
Rockford, IL
|
|
1973/2001
|
|
2007
|
|
100
|
%
|
|
850,253
|
|
|
330,668
|
|
|
345
|
|
|
95
|
%
|
|
Barnes & Noble, Bergner's, JC Penney, Macy's, Sears
|
|
|
East Towne Mall
Madison, WI
|
|
1971/2001
|
|
2004
|
|
100
|
%
|
|
787,809
|
|
|
229,085
|
|
|
334
|
|
|
94
|
%
|
|
Barnes & Noble, Boston Store, Dick's Sporting Goods, Gordmans, JC Penney, Sears, Steinhafels
|
|
|
EastGate Mall
(10)
Cincinnati, OH
|
|
1980/2003
|
|
1995
|
|
100
|
%
|
|
858,783
|
|
|
278,071
|
|
|
370
|
|
|
85
|
%
|
|
Dillard's, JC Penney, Kohl's, Sears
|
|
|
Eastland Mall
Bloomington, IL
|
|
1967/2005
|
|
N/A
|
|
100
|
%
|
|
760,833
|
|
|
221,178
|
|
|
313
|
|
|
96
|
%
|
|
Bergner's, JC Penney, Kohl's, Macy's, Sears
|
|
|
Frontier Mall
Cheyenne, WY
|
|
1981
|
|
1997
|
|
100
|
%
|
|
524,239
|
|
|
179,369
|
|
|
356
|
|
|
92
|
%
|
|
Carmike Cinema, Dillard's for Women, Dillard's for Men, Kids & Home, JC Penney, Sears, Sports Authority
|
|
|
Greenbrier Mall
Chesapeake, VA
|
|
1981/2004
|
|
2004
|
|
100
|
%
|
|
896,822
|
|
|
267,803
|
|
|
353
|
|
|
89
|
%
|
|
Dillard's, GameWorks, JC Penney, Macy's, Sears
|
|
|
Honey Creek Mall
Terre Haute, IN
|
|
1968/2004
|
|
1981
|
|
100
|
%
|
|
677,322
|
|
|
185,807
|
|
|
353
|
|
|
93
|
%
|
|
Carson's, Encore, JC Penney, Macy's, Sears
|
|
|
Imperial Valley Mall
El Centro, CA
|
|
2005
|
|
N/A
|
|
100
|
%
|
|
826,094
|
|
|
212,977
|
|
|
340
|
|
|
95
|
%
|
|
Cinemark, Dillard's, JC Penney, Kohl's, Macy's, Sears
|
|
|
Kirkwood Mall
Bismarck, ND
|
|
1970/2012
|
|
2002
|
|
100
|
%
|
|
848,102
|
|
|
232,533
|
|
|
370
|
|
|
89
|
%
|
|
H&M
(7)
, Herberger's, Keating Furniture, JC Penney, Scheels, Target
|
|
|
Laurel Park Place
Livonia, MI
|
|
1989/2005
|
|
1994
|
|
100
|
%
|
|
492,222
|
|
|
193,412
|
|
|
346
|
|
|
99
|
%
|
|
Carson's, Von Maur
|
|
|
Layton Hills Mall
Layton, UT
|
|
1980/2006
|
|
1998
|
|
100
|
%
|
|
597,648
|
|
|
209,943
|
|
|
354
|
|
|
99
|
%
|
|
Dick's Sporting Goods, JC Penney, Macy's
|
|
|
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)
|
||||||
|
Meridian Mall
(11)
Lansing, MI
|
|
1969/1998
|
|
2001
|
|
100
|
%
|
|
968,316
|
|
|
290,423
|
|
|
325
|
|
|
92
|
%
|
|
Bed Bath & Beyond, Dick's Sporting Goods, Gordmans, H&M, JC Penney, Macy's, Planet Fitness, Schuler Books & Music, Younkers for Her, Younkers Men, Kids & Home
|
|
|
Mid Rivers Mall
St. Peters, MO
|
|
1987/2007
|
|
2015
|
|
100
|
%
|
|
1,087,246
|
|
|
277,927
|
|
|
312
|
|
|
91
|
%
|
|
Best Buy, Dick's Sporting Goods, Dillard's, JC Penney, Macy's, Planet Fitness, Sears, V-Stock, Wehrenberg Theaters
|
|
|
Midland Mall
Midland, MI
|
|
1991/2001
|
|
N/A
|
|
100
|
%
|
|
470,974
|
|
|
134,024
|
|
|
324
|
|
|
95
|
%
|
|
Barnes & Noble, Dunham's Sports, JC Penney, Sears, Target, Younkers
|
|
|
Northgate Mall
Chattanooga, TN
|
|
1972/2011
|
|
2014
|
|
100
|
%
|
|
789,169
|
|
|
181,166
|
|
|
326
|
|
|
96
|
%
|
|
Belk, Burlington, Carmike Cinema, former JC Penney, Michaels, Ross, Sears, T.J. Maxx
|
|
|
Northpark Mall
Joplin, MO
|
|
1972/2004
|
|
1996
|
|
100
|
%
|
|
952,849
|
|
|
271,998
|
|
|
320
|
|
|
90
|
%
|
|
JC Penney, Jo-Ann Fabrics & Crafts, Macy's Men & Home, Macy's Women & Children, Regal Cinemas, Sears, former Shopko
(12)
, Tilt, T.J. Maxx, V-Stock
|
|
|
Northwoods Mall
North Charleston, SC
|
|
1972/2001
|
|
1995
|
|
100
|
%
|
|
772,737
|
|
|
269,618
|
|
|
368
|
|
|
95
|
%
|
|
Belk, Books-A-Million, Dillard's, JC Penney, Sears
|
|
|
Old Hickory Mall
Jackson, TN
|
|
1967/2001
|
|
1994
|
|
100
|
%
|
|
538,991
|
|
|
161,896
|
|
|
349
|
|
|
83
|
%
|
|
Belk, JC Penney, Macy's, Sears
|
|
|
The Outlet Shoppes at Oklahoma City
Oklahoma City, OK |
|
2011
|
|
2014
|
|
75
|
%
|
|
394,246
|
|
|
394,246
|
|
|
354
|
|
|
97
|
%
|
|
None
|
|
|
Parkdale Mall
Beaumont, TX
|
|
1972/2001
|
|
2014
|
|
100
|
%
|
|
1,247,697
|
|
|
312,531
|
|
|
362
|
|
|
89
|
%
|
|
Ashley Furniture, Beall's, Dillard's, JC Penney, H&M, Hollywood Theater, Kaplan College, Macy's, Marshall's, Michaels, Sears, 2nd and Charles, former Steve & Barry's, XXI Forever
|
|
|
Parkway Place
Huntsville, AL
|
|
1957/1998
|
|
2002
|
|
100
|
%
|
|
648,260
|
|
|
272,435
|
|
|
336
|
|
|
98
|
%
|
|
Belk, Dillard's
|
|
|
Pearland Town Center
(13)
Pearland, TX
|
|
2008
|
|
N/A
|
|
100
|
%
|
|
646,993
|
|
|
283,404
|
|
|
334
|
|
|
94
|
%
|
|
Barnes & Noble, Dillard's, Macy's, Sports Authority
|
|
|
Richland Mall
Waco, TX
|
|
1980/2002
|
|
1996
|
|
100
|
%
|
|
681,752
|
|
|
200,527
|
|
|
359
|
|
|
94
|
%
|
|
Beall's, Dillard's for Men, Kids & Home, Dillard's for Women, JC Penney, Sears, XXI Forever
|
|
|
River Ridge Mall
Lynchburg, VA
|
|
1980/2003
|
|
2000
|
|
100
|
%
|
|
764,368
|
|
|
197,216
|
|
|
323
|
|
|
90
|
%
|
|
Belk, JC Penney, Liberty University, Macy's, Regal Cinemas, T.J. Maxx
|
|
|
South County Center
St. Louis, MO
|
|
1963/2007
|
|
2001
|
|
100
|
%
|
|
1,043,621
|
|
|
310,755
|
|
|
360
|
|
|
88
|
%
|
|
Dick's Sporting Goods, Dillard's, JC Penney, Macy's, 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)
|
||||||
|
Southaven Towne Center
Southaven, MS
|
|
2005
|
|
2013
|
|
100
|
%
|
|
567,640
|
|
|
184,545
|
|
|
305
|
|
|
92
|
%
|
|
Bed Bath & Beyond, Dillard's, Gordmans, HH Gregg, JC Penney
|
|
|
Southpark Mall
Colonial Heights, VA
|
|
1989/2003
|
|
2007
|
|
100
|
%
|
|
672,975
|
|
|
229,715
|
|
|
359
|
|
|
92
|
%
|
|
Dick's Sporting Goods, JC Penney, Macy's, Regal Cinemas, Sears
|
|
|
Turtle Creek Mall
Hattiesburg, MS
|
|
1994
|
|
1995
|
|
100
|
%
|
|
846,104
|
|
|
192,717
|
|
|
337
|
|
|
96
|
%
|
|
At Home. Belk, Dillard's, JC Penney, Sears, Southwest Theaters, Stein Mart
|
|
|
Valley View Mall
Roanoke, VA
|
|
1985/2003
|
|
2007
|
|
100
|
%
|
|
844,515
|
|
|
285,497
|
|
|
366
|
|
|
98
|
%
|
|
Barnes & Noble, Belk, JC Penney, Macy's, Macy's for Home & Children, Sears
|
|
|
WestGate Mall
(14)
Spartanburg, SC
|
|
1975/1995
|
|
1996
|
|
100
|
%
|
|
954,084
|
|
|
247,926
|
|
|
314
|
|
|
80
|
%
|
|
Bed Bath & Beyond, Belk, Dick's Sporting Goods, Dillard's, JC Penney, Regal Cinemas, Sears
|
|
|
Westmoreland Mall
Greensburg, PA
|
|
1977/2002
|
|
1994
|
|
100
|
%
|
|
997,947
|
|
|
318,896
|
|
|
333
|
|
|
98
|
%
|
|
Bon-Ton, H&M, JC Penney, Macy's, Macy's Home Store, Old Navy, Sears
|
|
|
York Galleria
York, PA
|
|
1989/1999
|
|
N/A
|
|
100
|
%
|
|
764,789
|
|
|
227,572
|
|
|
349
|
|
|
91
|
%
|
|
Bon-Ton, Boscov's, former JC Penney, Sears
|
|
|
Total Tier 2 Malls
|
|
|
|
|
|
|
|
28,967,625
|
|
|
9,011,877
|
|
|
$
|
344
|
|
|
93
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
TIER 3
Sales < $300 per square foot |
||||||||||||||||||||||
|
Alamance Crossing
Burlington, NC
|
|
2007
|
|
2011
|
|
100
|
%
|
|
881,693
|
|
|
201,753
|
|
|
$
|
249
|
|
|
83
|
%
|
|
Barnes & Noble, Belk, BJ's Wholesale Club, Carousel Cinemas, Dick's Sporting Goods, Dillard's, Hobby Lobby, JC Penney, Kohl's
|
|
Bonita Lakes Mall
(15)
Meridian, MS
|
|
1997
|
|
N/A
|
|
100
|
%
|
|
631,923
|
|
|
154,638
|
|
|
281
|
|
|
88
|
%
|
|
Belk, Dillard's, JC Penney, Sears, former Steve & Barry's, United Artists Theatres
|
|
|
Cary Towne Center
Cary, NC
|
|
1979/2001
|
|
1993
|
|
100
|
%
|
|
912,138
|
|
|
262,788
|
|
|
299
|
|
|
93
|
%
|
|
Belk, Dave & Buster's, Dillard's, JC Penney, Macy's, former Sears
|
|
|
College Square
Morristown, TN
|
|
1988
|
|
1999
|
|
100
|
%
|
|
450,398
|
|
|
124,358
|
|
|
266
|
|
|
95
|
%
|
|
Belk, Carmike Cinema, Goody's, JC Penney, Kohl's, T.J. Maxx
|
|
|
Fashion Square
Saginaw, MI
|
|
1972/2001
|
|
1993
|
|
100
|
%
|
|
748,337
|
|
|
255,441
|
|
|
285
|
|
|
86
|
%
|
|
Carmike Cinema, Encore, H&M
(7)
, JC Penney, Macy's, Sears
|
|
|
Foothills Mall
Maryville, TN
|
|
1983/1996
|
|
2012
|
|
95
|
%
|
|
463,751
|
|
|
121,596
|
|
|
278
|
|
|
90
|
%
|
|
Belk, Carmike Cinema, Goody's, JC Penney, Sears, T.J. Maxx
|
|
|
Fremaux Town Center
(6)
Slidell, LA
|
|
2014
|
|
2015
|
|
65
|
%
|
|
545,535
|
|
|
254,022
|
|
|
195
|
|
*
|
82
|
%
|
|
Best Buy, Dick's Sporting Goods, Dillard's, Kohl's, LA Fitness, Michaels, T.J. Maxx
|
|
|
Hickory Point Mall
Forsyth, IL
|
|
1977/2005
|
|
N/A
|
|
100
|
%
|
|
814,177
|
|
|
167,947
|
|
|
218
|
|
|
84
|
%
|
|
Bergner's, former Cohn Furniture, Encore, Hobby Lobby, 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
|
%
|
|
600,710
|
|
|
165,692
|
|
|
264
|
|
|
94
|
%
|
|
Boston Store, Dick's Sporting Goods, Kohl's, Sears
|
|
|
Kentucky Oaks Mall
(6)
Paducah, KY
|
|
1982/2001
|
|
1995
|
|
50
|
%
|
|
1,055,970
|
|
|
369,980
|
|
|
279
|
|
|
85
|
%
|
|
Best Buy, Cinemark, Dick's Sporting Goods, Dillard's, Dillard's Home Store, Elder-Beerman, JC Penney, Planet Fitness
(16)
, Sears, former Shopko, Vertical Trampoline Park
|
|
|
The Lakes Mall
Muskegon, MI |
|
2001
|
|
N/A
|
|
100
|
%
|
|
587,973
|
|
|
186,067
|
|
|
278
|
|
|
100
|
%
|
|
Bed Bath & Beyond, Dick's Sporting Goods, JC Penney, Sears, Younkers
|
|
|
Monroeville Mall
Pittsburgh, PA
|
|
1969/2004
|
|
2014
|
|
100
|
%
|
|
1,077,530
|
|
|
467,936
|
|
|
264
|
|
|
85
|
%
|
|
Barnes & Noble, Best Buy, Cinemark, Dick's Sporting Goods, Forever 21, H&M, JC Penney, Macy's
|
|
|
The Outlet Shoppes at Gettysburg
Gettysburg, PA |
|
2000/2012
|
|
N/A
|
|
50
|
%
|
|
249,937
|
|
|
249,937
|
|
|
255
|
|
|
99
|
%
|
|
None
|
|
|
Randolph Mall
Asheboro, NC
|
|
1982/2001
|
|
1989
|
|
100
|
%
|
|
380,559
|
|
|
115,284
|
|
|
279
|
|
|
90
|
%
|
|
Belk, Cinemark, Dunham's Sports,
former JC Penney
(17)
, Sears
|
|
|
Regency Mall
Racine, WI
|
|
1981/2001
|
|
1999
|
|
100
|
%
|
|
789,368
|
|
|
211,961
|
|
|
259
|
|
|
70
|
%
|
|
Boston Store, Burlington, Dunham's Sports, HH Gregg, JC Penney, former Pay Half
|
|
|
Stroud Mall
(18)
Stroudsburg, PA
|
|
1977/1998
|
|
2005
|
|
100
|
%
|
|
398,258
|
|
|
113,775
|
|
|
266
|
|
|
90
|
%
|
|
Bon-Ton, Cinemark, JC Penney, Sears
|
|
|
Walnut Square
(19)
Dalton, GA
|
|
1980
|
|
1992
|
|
100
|
%
|
|
495,970
|
|
|
170,535
|
|
|
264
|
|
|
97
|
%
|
|
Belk, former Belk Home & Kids, Carmike Cinema, Gold's Gym, former JC Penney, Sears
|
|
|
Wausau Center
(20)
Wausau, WI
|
|
1983/2001
|
|
1999
|
|
100
|
%
|
|
423,774
|
|
|
150,574
|
|
|
N/A
(21)
|
|
|
N/A
(21)
|
|
|
former JC Penney, Sears, Younkers
|
|
|
Total Tier 3 Malls
|
|
|
|
|
|
|
|
11,508,001
|
|
|
3,744,284
|
|
|
$
|
269
|
|
|
88
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total Mall Portfolio
|
|
|
|
63,548,092
|
|
|
20,946,181
|
|
|
$
|
374
|
|
|
93
|
%
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Non-core/Lender Malls
(22)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Chesterfield Mall
Chesterfield, MO
|
|
1976/2007
|
|
2006
|
|
100
|
%
|
|
1,294,083
|
|
|
498,965
|
|
|
N/A
|
|
|
N/A
|
|
|
AMC Theater, Dillard's, H&M, Macy's, Sears, V-Stock
|
|
|
Gulf Coast Town Center
(6)
Ft. Myers, FL
|
|
2005
|
|
2007
|
|
50
|
%
|
|
1,233,437
|
|
|
310,287
|
|
|
N/A
|
|
|
N/A
|
|
|
Babies R Us, Bass Pro Shops, Belk, Best Buy, Dick's Sporting Goods, GameTime, HomeGoods, JC Penney, Jo-Ann Fabrics & Crafts, LA Fitness, Marshall's, Regal Cinemas, Ross, Staples, SuperTarget
|
|
|
Triangle Town Center
(6)
Raleigh, NC
|
|
2002/2005
|
|
N/A
|
|
50
|
%
|
|
1,254,842
|
|
|
428,753
|
|
|
N/A
|
|
|
N/A
|
|
|
Barnes & Noble, Belk, Dillard's, Macy's, Sak's Fifth Avenue, Sears
|
|
|
Total Non-core/Lender Malls
|
|
|
|
3,782,362
|
|
|
1,238,005
|
|
|
|
|
|
|
|
||||||||
|
(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, 2015
.
|
|
(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)
|
H&M is scheduled to open stores at Fashion Square, Kirkwood Mall and Mall del Norte in 2016.
|
|
(8)
|
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.
|
|
(9)
|
Brookfield Square - The annual ground rent for 2015 was $217,300.
|
|
(10)
|
EastGate Mall - Ground rent for the Dillard's parcel that extends through January 2022 is $24,000 per year.
|
|
(11)
|
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 rent.
|
|
(12)
|
Northpark Mall - Dunham's Sports is scheduled to open in 2016 in the former Shopko space.
|
|
(13)
|
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.
|
|
(14)
|
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, 2024. 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.
|
|
(15)
|
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 2015 was $40,114, increasing by an average of 3% each year.
|
|
(16)
|
Kentucky Oaks Mall - Planet Fitness is scheduled to open in 2016.
|
|
(17)
|
Randolph Mall - Ross and ULTA are scheduled to open in 2016 in the former JC Penney space.
|
|
(18)
|
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.
|
|
(19)
|
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.
|
|
(20)
|
Wausau Center - Ground rent is $76,000 per year.
|
|
(21)
|
Operational metrics have been excluded for Wausau Center, due to repositioning of this Property.
|
|
(22)
|
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 Men's & Kids
|
|
CoolSprings Galleria
|
|
Nashville, TN
|
|
Dick's Sporting Goods
|
|
Janesville Mall
|
|
Janesville, WI
|
|
Dick's Sporting Goods
|
|
Sunrise Mall
|
|
Brownsville, TX
|
|
Dillard's
|
|
Fremaux Town Center
|
|
Slidell, LA
|
|
Dunham's Sports
|
|
Regency Mall
|
|
Racine, WI
|
|
Gordmans
|
|
Meridian Mall
|
|
Lansing, MI
|
|
H&M
|
|
Coastal Grand
|
|
Myrtle Beach, SC
|
|
H&M
|
|
CoolSprings Galleria
|
|
Nashville, TN
|
|
H&M
|
|
Cross Creek Mall
|
|
Fayetteville, NC
|
|
H&M
|
|
Jefferson Mall
|
|
Louisville, KY
|
|
H&M
|
|
Parkdale Mall
|
|
Beaumont, TX
|
|
H&M
|
|
Volusia Mall
|
|
Daytona Beach, FL
|
|
H&M
|
|
Westmoreland Mall
|
|
Greensburg, PA
|
|
Hobby Lobby
|
|
Hickory Point Mall
|
|
Forsyth, IL
|
|
Southwest Theaters
|
|
Turtle Creek Mall
|
|
Hattiesburg, MS
|
|
Vertical Trampoline Park
|
|
Kentucky Oaks Mall
|
|
Paducah, KY
|
|
|
|
|
Number of Stores
|
|
Gross Leasable Area
|
|||||||||||
|
Anchor
|
|
Mall
Leased
|
|
Anchor
Owned
|
|
Total
|
|
Mall
Leased
|
|
Anchor
Owned
|
|
Total
|
||||
|
JC Penney
(1)
|
|
28
|
|
31
|
|
59
|
|
2,934,471
|
|
|
3,925,899
|
|
|
6,860,370
|
|
|
|
Sears
(2)
|
|
18
|
|
35
|
|
53
|
|
2,047,800
|
|
|
5,106,389
|
|
|
7,154,189
|
|
|
|
Dillard's
(3)
|
|
5
|
|
41
|
|
46
|
|
661,356
|
|
|
5,667,101
|
|
|
6,328,457
|
|
|
|
Macy's
(4)
|
|
13
|
|
27
|
|
40
|
|
1,672,270
|
|
|
4,188,660
|
|
|
5,860,930
|
|
|
|
Belk
(5)
|
|
9
|
|
19
|
|
28
|
|
844,145
|
|
|
2,464,655
|
|
|
3,308,800
|
|
|
|
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
|
|
|
|
At Home
|
|
—
|
|
1
|
|
1
|
|
—
|
|
|
124,700
|
|
|
124,700
|
|
|
|
BB&T
|
|
—
|
|
1
|
|
1
|
|
—
|
|
|
60,000
|
|
|
60,000
|
|
|
|
BJ's Wholesale Club
|
|
1
|
|
—
|
|
1
|
|
85,188
|
|
|
—
|
|
|
85,188
|
|
|
|
|
|
|
Number of Stores
|
|
Gross Leasable Area
|
|||||||||||
|
Anchor
|
|
Mall
Leased
|
|
Anchor
Owned
|
|
Total
|
|
Mall
Leased
|
|
Anchor
Owned
|
|
Total
|
||||
|
Boscov's
|
|
—
|
|
1
|
|
1
|
|
—
|
|
|
150,000
|
|
|
150,000
|
|
|
|
Burlington
|
|
2
|
|
—
|
|
2
|
|
143,013
|
|
|
—
|
|
|
143,013
|
|
|
|
Carousel Cinemas
|
|
1
|
|
—
|
|
1
|
|
52,000
|
|
|
—
|
|
|
52,000
|
|
|
|
Cinemark
|
|
4
|
|
—
|
|
4
|
|
240,271
|
|
|
—
|
|
|
240,271
|
|
|
|
Dick's Sporting Goods
|
|
12
|
|
—
|
|
12
|
|
740,638
|
|
|
—
|
|
|
740,638
|
|
|
|
Dunham's Sports
|
|
1
|
|
1
|
|
2
|
|
60,200
|
|
|
89,119
|
|
|
149,319
|
|
|
|
Gordmans
|
|
2
|
|
—
|
|
2
|
|
109,401
|
|
|
—
|
|
|
109,401
|
|
|
|
The Grande Cinemas
|
|
1
|
|
—
|
|
1
|
|
60,400
|
|
|
—
|
|
|
60,400
|
|
|
|
Harris Teeter
|
|
—
|
|
1
|
|
1
|
|
—
|
|
|
72,757
|
|
|
72,757
|
|
|
|
Hobby Lobby
|
|
2
|
|
—
|
|
2
|
|
112,500
|
|
|
—
|
|
|
112,500
|
|
|
|
I. Keating Furniture
|
|
1
|
|
—
|
|
1
|
|
103,994
|
|
|
—
|
|
|
103,994
|
|
|
|
Kohl's
|
|
4
|
|
3
|
|
7
|
|
357,091
|
|
|
187,621
|
|
|
544,712
|
|
|
|
Liberty University
|
|
—
|
|
1
|
|
1
|
|
—
|
|
|
113,074
|
|
|
113,074
|
|
|
|
Nordstrom
(9)
|
|
—
|
|
2
|
|
2
|
|
—
|
|
|
385,000
|
|
|
385,000
|
|
|
|
Regal Cinemas
|
|
4
|
|
—
|
|
4
|
|
259,761
|
|
|
—
|
|
|
259,761
|
|
|
|
Scheel's
|
|
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
|
|
|
|
XXI Forever / Forever 21
|
|
1
|
|
1
|
|
2
|
|
77,500
|
|
|
57,500
|
|
|
135,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Vacant Anchors:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Vacant - former Belk
|
|
—
|
|
1
|
|
1
|
|
—
|
|
|
52,600
|
|
|
52,600
|
|
|
|
Vacant - former JC Penney
|
|
3
|
|
1
|
|
4
|
|
264,788
|
|
|
173,124
|
|
|
437,912
|
|
|
|
Vacant - former Sears
|
|
1
|
|
1
|
|
2
|
|
92,709
|
|
|
100,149
|
|
|
192,858
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Current Developments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Dunham's Sports
(10)
|
|
1
|
|
—
|
|
1
|
|
80,524
|
|
|
—
|
|
|
80,524
|
|
|
|
Total Anchors
|
|
131
|
|
181
|
|
312
|
|
12,548,103
|
|
|
24,571,985
|
|
|
37,120,088
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
(1)
|
Of the 31 stores owned by JC Penney, 5 are subject to ground lease payments to the Company.
|
|
(2)
|
Of the 35 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 27 stores owned by Macy's, 6 are subject to ground lease payments to the Company.
|
|
(5)
|
Of the 19 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)
|
Dunham's Sports is scheduled to open in 2016 at Northpark Mall.
|
|
|
|
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
|
|
15
|
|
—
|
|
15
|
|
435,280
|
|
|
—
|
|
|
435,280
|
|
|
Beall's
|
|
5
|
|
—
|
|
5
|
|
193,209
|
|
|
—
|
|
|
193,209
|
|
|
Bed, Bath & Beyond
|
|
6
|
|
—
|
|
6
|
|
179,915
|
|
|
—
|
|
|
179,915
|
|
|
Best Buy
|
|
2
|
|
—
|
|
2
|
|
64,262
|
|
|
—
|
|
|
64,262
|
|
|
Books-A-Million
|
|
1
|
|
—
|
|
1
|
|
20,642
|
|
|
—
|
|
|
20,642
|
|
|
Carmike Cinema
|
|
6
|
|
—
|
|
6
|
|
235,144
|
|
|
—
|
|
|
235,144
|
|
|
Cinemark
|
|
4
|
|
—
|
|
4
|
|
159,368
|
|
|
—
|
|
|
159,368
|
|
|
Dave & Buster's
|
|
1
|
|
—
|
|
1
|
|
30,004
|
|
|
—
|
|
|
30,004
|
|
|
Dick's Sporting Goods
|
|
7
|
|
—
|
|
7
|
|
306,642
|
|
|
—
|
|
|
306,642
|
|
|
Dunham's Sports
|
|
1
|
|
—
|
|
1
|
|
35,368
|
|
|
—
|
|
|
35,368
|
|
|
Encore
|
|
6
|
|
—
|
|
6
|
|
153,653
|
|
|
—
|
|
|
153,653
|
|
|
The Fresh Market
|
|
1
|
|
—
|
|
1
|
|
21,442
|
|
|
—
|
|
|
21,442
|
|
|
Foot Locker
|
|
1
|
|
—
|
|
1
|
|
22,847
|
|
|
—
|
|
|
22,847
|
|
|
GameWorks
|
|
1
|
|
—
|
|
1
|
|
21,295
|
|
|
—
|
|
|
21,295
|
|
|
Gold's Gym
|
|
1
|
|
—
|
|
1
|
|
30,566
|
|
|
—
|
|
|
30,566
|
|
|
Goody's
|
|
2
|
|
—
|
|
2
|
|
61,358
|
|
|
—
|
|
|
61,358
|
|
|
Gordmans
|
|
2
|
|
—
|
|
2
|
|
96,979
|
|
|
—
|
|
|
96,979
|
|
|
H&M
|
|
17
|
|
—
|
|
17
|
|
363,838
|
|
|
—
|
|
|
363,838
|
|
|
HH Gregg
|
|
2
|
|
1
|
|
3
|
|
53,564
|
|
|
33,887
|
|
|
87,451
|
|
|
Jo-Ann Fabrics & Crafts
|
|
1
|
|
—
|
|
1
|
|
22,659
|
|
|
—
|
|
|
22,659
|
|
|
Joe Brand
|
|
1
|
|
—
|
|
1
|
|
29,413
|
|
|
—
|
|
|
29,413
|
|
|
Kaplan College
|
|
1
|
|
—
|
|
1
|
|
30,294
|
|
|
—
|
|
|
30,294
|
|
|
LA Fitness
|
|
1
|
|
—
|
|
1
|
|
41,000
|
|
|
—
|
|
|
41,000
|
|
|
Michaels
|
|
2
|
|
—
|
|
2
|
|
45,322
|
|
|
—
|
|
|
45,322
|
|
|
Old Navy
|
|
1
|
|
—
|
|
1
|
|
20,257
|
|
|
—
|
|
|
20,257
|
|
|
Planet Fitness
|
|
1
|
|
—
|
|
1
|
|
23,107
|
|
|
—
|
|
|
23,107
|
|
|
REI
|
|
1
|
|
—
|
|
1
|
|
24,427
|
|
|
—
|
|
|
24,427
|
|
|
Regal Cinemas
|
|
1
|
|
—
|
|
1
|
|
23,360
|
|
|
—
|
|
|
23,360
|
|
|
Ross
|
|
3
|
|
—
|
|
3
|
|
75,239
|
|
|
—
|
|
|
75,239
|
|
|
Saks Fifth Avenue OFF 5TH
|
|
3
|
|
—
|
|
3
|
|
76,313
|
|
|
—
|
|
|
76,313
|
|
|
Schuler Books & Music
|
|
1
|
|
—
|
|
1
|
|
24,116
|
|
|
—
|
|
|
24,116
|
|
|
2nd & Charles
|
|
1
|
|
—
|
|
1
|
|
23,538
|
|
|
—
|
|
|
23,538
|
|
|
Southwest Theaters
|
|
1
|
|
—
|
|
1
|
|
29,830
|
|
|
—
|
|
|
29,830
|
|
|
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
|
|
|
Tilt
|
|
1
|
|
—
|
|
1
|
|
22,484
|
|
|
—
|
|
|
22,484
|
|
|
T.J. Maxx
|
|
4
|
|
1
|
|
5
|
|
109,201
|
|
|
24,000
|
|
|
133,201
|
|
|
United Artists Theatre
|
|
1
|
|
—
|
|
1
|
|
29,350
|
|
|
—
|
|
|
29,350
|
|
|
V-Stock
|
|
2
|
|
—
|
|
2
|
|
69,166
|
|
|
—
|
|
|
69,166
|
|
|
Vertical Trampoline Park
|
|
1
|
|
—
|
|
1
|
|
24,972
|
|
|
—
|
|
|
24,972
|
|
|
Whole Foods
|
|
—
|
|
1
|
|
1
|
|
—
|
|
|
34,320
|
|
|
34,320
|
|
|
XXI Forever / Forever 21
|
|
8
|
|
—
|
|
8
|
|
206,714
|
|
|
—
|
|
|
206,714
|
|
|
|
|
Number of Stores
|
|
Gross Leasable Area
|
|||||||||||
|
Junior Anchor
|
|
Mall
Leased
|
|
Anchor
Owned
|
|
Total
|
|
Mall
Leased
|
|
Anchor
Owned
|
|
Total
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Vacant Junior Anchors:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Vacant - former Cohn Furniture
|
|
1
|
|
—
|
|
1
|
|
20,030
|
|
|
—
|
|
|
20,030
|
|
|
Vacant - former Pay Half
|
|
1
|
|
—
|
|
1
|
|
25,764
|
|
|
—
|
|
|
25,764
|
|
|
Vacant - former Steve & Barry's
|
|
2
|
|
—
|
|
2
|
|
65,554
|
|
|
—
|
|
|
65,554
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Current Developments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
H&M
(2)
|
|
3
|
|
—
|
|
3
|
|
70,009
|
|
|
—
|
|
|
70,009
|
|
|
Ross
(3)
|
|
1
|
|
—
|
|
1
|
|
23,714
|
|
|
—
|
|
|
23,714
|
|
|
Total Junior Anchors
|
|
130
|
|
4
|
|
134
|
|
3,779,689
|
|
|
134,292
|
|
|
3,913,981
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
(1)
|
The one store owned by Sports Authority is subject to ground lease payments to the Company.
|
|
(2)
|
H&M is scheduled to open in 2016 at Fashion Square, Kirkwood Mall and Mall del Norte.
|
|
(3)
|
Ross will open in 2016 in the former JC Penney's space at Randolph Mall.
|
|
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)
|
|||||
|
2016
|
|
1,536
|
|
$
|
127,111,000
|
|
|
3,939,000
|
|
|
$
|
32.27
|
|
|
16.3%
|
|
20.2%
|
|
2017
|
|
990
|
|
108,952,000
|
|
|
2,695,000
|
|
|
40.43
|
|
|
14.0%
|
|
13.8%
|
||
|
2018
|
|
825
|
|
105,946,000
|
|
|
2,466,000
|
|
|
42.96
|
|
|
13.6%
|
|
12.7%
|
||
|
2019
|
|
573
|
|
73,952,000
|
|
|
1,764,000
|
|
|
41.92
|
|
|
9.5%
|
|
9.1%
|
||
|
2020
|
|
497
|
|
65,883,000
|
|
|
1,573,000
|
|
|
41.87
|
|
|
8.4%
|
|
8.1%
|
||
|
2021
|
|
364
|
|
50,271,000
|
|
|
1,187,000
|
|
|
42.35
|
|
|
6.4%
|
|
6.1%
|
||
|
2022
|
|
353
|
|
52,381,000
|
|
|
1,187,000
|
|
|
44.13
|
|
|
6.7%
|
|
6.1%
|
||
|
2023
|
|
369
|
|
60,680,000
|
|
|
1,313,000
|
|
|
46.22
|
|
|
7.8%
|
|
6.7%
|
||
|
2024
|
|
389
|
|
55,063,000
|
|
|
1,358,000
|
|
|
40.53
|
|
|
7.1%
|
|
7.0%
|
||
|
2025
|
|
318
|
|
50,214,000
|
|
|
1,182,000
|
|
|
42.49
|
|
|
6.4%
|
|
6.1%
|
||
|
(1)
|
Total annualized gross rent, including recoverable common area expenses and real estate taxes, in effect at
December 31, 2015
for expiring leases that were executed as of
December 31, 2015
.
|
|
(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, 2015
.
|
|
(3)
|
Total GLA of expiring leases as a percentage of the total GLA of all leases that were executed as of
December 31, 2015
.
|
|
|
|
Year Ended December 31,
(1)
|
||||||||||
|
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Mall store sales (in millions)
|
|
$
|
5,778
|
|
|
$
|
5,539
|
|
|
$
|
5,598
|
|
|
Minimum rents
|
|
8.46
|
%
|
|
8.63
|
%
|
|
8.58
|
%
|
|||
|
Percentage rents
|
|
0.55
|
%
|
|
0.54
|
%
|
|
0.59
|
%
|
|||
|
Tenant reimbursements
(2)
|
|
3.63
|
%
|
|
3.79
|
%
|
|
3.65
|
%
|
|||
|
Mall tenant occupancy costs
|
|
12.64
|
%
|
|
12.96
|
%
|
|
12.82
|
%
|
|||
|
(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
|
|
Bonita Lakes Crossing
(5)
Meridian, MS
|
|
1997/1999
|
|
100
|
%
|
|
147,518
|
|
|
147,518
|
|
|
59
|
%
|
|
Ashley Home Store
|
|
Coastal Grand Crossing
(6)
Myrtle Beach, SC
|
|
2005
|
|
50
|
%
|
|
35,013
|
|
|
35,013
|
|
|
95
|
%
|
|
PetSmart
|
|
CoolSprings Crossing
Nashville, TN |
|
1992
|
|
100
|
%
|
|
167,475
|
|
|
63,015
|
|
|
93
|
%
|
|
American Signature
(7)
, HH Gregg
(8)
, JumpStreet
8),
Target
(7)
, Toys R Us
(7)
|
|
Courtyard at Hickory Hollow
Nashville, TN |
|
1979
|
|
100
|
%
|
|
68,438
|
|
|
68,438
|
|
|
92
|
%
|
|
Carmike Cinema
|
|
Frontier Square
Cheyenne, WY |
|
1985
|
|
100
|
%
|
|
186,552
|
|
|
16,474
|
|
|
100
|
%
|
|
PETCO
(9)
, Ross
(9)
, Target
(7)
, T.J. Maxx
(9)
|
|
Governor's Square Plaza
(6)
Clarksville, TN
|
|
1985/1988
|
|
50
|
%
|
|
214,728
|
|
|
71,801
|
|
|
100
|
%
|
|
Bed Bath & Beyond, Premier Medical Group, Target
(7)
|
|
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
|
||||
|
Gunbarrel Pointe
Chattanooga, TN |
|
2000
|
|
100
|
%
|
|
273,913
|
|
|
147,913
|
|
|
100
|
%
|
|
Earthfare, Kohl's,
Target
(7)
|
|
Hamilton Corner
Chattanooga, TN |
|
1990/2005
|
|
90
|
%
|
|
67,301
|
|
|
67,301
|
|
|
98
|
%
|
|
None
|
|
Hamilton Crossing
Chattanooga, TN |
|
1987/2005
|
|
92
|
%
|
|
191,945
|
|
|
98,832
|
|
|
100
|
%
|
|
HomeGoods
(10)
,
Michaels
(10)
,
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
|
|
|
49
|
%
|
|
Toys R Us
(7)
|
|
Layton Hills Convenience Center
Layton, UT |
|
1980
|
|
100
|
%
|
|
90,066
|
|
|
90,066
|
|
|
94
|
%
|
|
Bed, Bath & Beyond
|
|
Layton Hills Plaza
Layton, UT |
|
1989
|
|
100
|
%
|
|
18,808
|
|
|
18,808
|
|
|
64
|
%
|
|
None
|
|
Parkdale Crossing
Beaumont, TX |
|
2002
|
|
100
|
%
|
|
80,064
|
|
|
80,064
|
|
|
97
|
%
|
|
Barnes & Noble
|
|
The Plaza at Fayette
Lexington, KY |
|
2006
|
|
100
|
%
|
|
190,207
|
|
|
190,207
|
|
|
99
|
%
|
|
Cinemark, Gordmans
|
|
The Shoppes at Hamilton Place
Chattanooga, TN |
|
2003
|
|
92
|
%
|
|
131,274
|
|
|
131,274
|
|
|
100
|
%
|
|
Bed Bath & Beyond, Marshall's, Ross
|
|
The Shoppes at St. Clair Square
Fairview Heights, IL |
|
2007
|
|
100
|
%
|
|
84,383
|
|
|
84,383
|
|
|
100
|
%
|
|
Barnes & Noble
|
|
Sunrise Commons
Brownsville, TX |
|
2001
|
|
100
|
%
|
|
201,960
|
|
|
100,515
|
|
|
96
|
%
|
|
K-Mart
(7)
, Marshall's, Ross
|
|
The Terrace
Chattanooga, TN |
|
1997
|
|
92
|
%
|
|
158,175
|
|
|
158,175
|
|
|
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)
, former Savers
(11)
,
Shopko
(7)
|
|
WestGate Crossing
Spartanburg, SC |
|
1985/1999
|
|
100
|
%
|
|
158,200
|
|
|
158,200
|
|
|
97
|
%
|
|
Hamricks, Jo-Ann Fabrics & Crafts, Mighty Dollar
|
|
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
|
|
|
|
|
|
|
3,924,811
|
|
|
2,817,204
|
|
|
95
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Lender Associated Center
|
|
|
|
|
|
|
|
|
||||||||
|
Triangle Town Place
(6)
Raleigh, NC
|
|
2004
|
|
50
|
%
|
|
149,471
|
|
|
149,471
|
|
|
N/A
(13)
|
|
|
Bed Bath & Beyond, Dick's Sporting Goods, DSW Shoes
|
|
(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, 2015
, 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. Steel City Indoor Karting is scheduled to open in the former Dick's Sporting Goods space in 2016.
|
|
(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, 2015
was $27,876, 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 Next Realty, LLC and subleased to HH Gregg and JumpStreet.
|
|
(9)
|
Frontier Square - Space is owned by 1639 11th Street Associates and subleased to PETCO, Ross, and T.J. Maxx.
|
|
(10)
|
Hamilton Crossing - Space is owned by Schottenstein Property Group and subleased to HomeGoods and Michaels.
|
|
(11)
|
West Towne Crossing - Stein Mart is scheduled to open in early 2016 in the former Savers space.
|
|
(12)
|
Westmoreland Crossing - Space is owned by Schottenstein Property Group and subleased to Michaels and T.J. Maxx.
|
|
(13)
|
Triangle Town Place - Occupancy metrics are excluded due to classification as a 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)
|
|||||
|
2016
|
|
27
|
|
$
|
3,538,000
|
|
|
226,000
|
|
|
$
|
15.68
|
|
|
7.2%
|
|
7.1%
|
|
2017
|
|
46
|
|
6,048,000
|
|
|
319,000
|
|
|
18.98
|
|
|
12.3%
|
|
10.0%
|
||
|
2018
|
|
42
|
|
7,000,000
|
|
|
384,000
|
|
|
18.23
|
|
|
14.2%
|
|
12.0%
|
||
|
2019
|
|
33
|
|
5,662,000
|
|
|
423,000
|
|
|
13.37
|
|
|
11.5%
|
|
13.3%
|
||
|
2020
|
|
51
|
|
6,443,000
|
|
|
480,000
|
|
|
13.42
|
|
|
13.1%
|
|
15.1%
|
||
|
2021
|
|
19
|
|
5,372,000
|
|
|
338,000
|
|
|
15.91
|
|
|
10.9%
|
|
10.6%
|
||
|
2022
|
|
20
|
|
4,355,000
|
|
|
326,000
|
|
|
13.34
|
|
|
8.8%
|
|
10.2%
|
||
|
2023
|
|
10
|
|
2,237,000
|
|
|
117,000
|
|
|
19.20
|
|
|
4.5%
|
|
3.7%
|
||
|
2024
|
|
15
|
|
2,699,000
|
|
|
125,000
|
|
|
21.58
|
|
|
5.5%
|
|
3.9%
|
||
|
2025
|
|
11
|
|
3,768,000
|
|
|
235,000
|
|
|
16.06
|
|
|
7.7%
|
|
7.4%
|
||
|
(1)
|
Total annualized gross rent, including recoverable common area expenses and real estate taxes, in effect at
December 31, 2015
for expiring leases that were executed as of
December 31, 2015
.
|
|
(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, 2015
.
|
|
(3)
|
Total GLA of expiring leases as a percentage of the total GLA of all leases that were executed as of
December 31, 2015
.
|
|
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
|
|
|
97
|
%
|
|
Belk
(4)
|
|
The Crossings at Marshalls Creek
Middle Smithfield, PA
|
|
2013
|
|
100
|
%
|
|
86,343
|
|
|
86,343
|
|
|
95
|
%
|
|
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
|
|
Hammock Landing
(5)
West Melbourne, FL
|
|
2009/2015
|
|
50
|
%
|
|
465,267
|
|
|
281,266
|
|
|
95
|
%
|
|
Academy Sports, 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)
|
|
Parkway Plaza
Fort Oglethorpe, GA
|
|
2015
|
|
100
|
%
|
|
134,047
|
|
|
134,047
|
|
|
97
|
%
|
|
Hobby Lobby, Marshall's, Ross
|
|
The Pavilion at Port Orange
(5)
Port Orange, FL
|
|
2010
|
|
50
|
%
|
|
296,389
|
|
|
228,990
|
|
|
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) (6)
Durham, NC
|
|
2003/2007
|
|
50
|
%
|
|
319,681
|
|
|
319,681
|
|
|
96
|
%
|
|
Best Buy, Nordstrom Rack, REI, Toys R Us
|
|
Statesboro Crossing
Statesboro, GA
|
|
2008/2015
|
|
50
|
%
|
|
146,981
|
|
|
146,981
|
|
|
99
|
%
|
|
Hobby Lobby, T.J. Maxx
|
|
Total Community Centers
|
|
|
|
|
|
|
2,661,101
|
|
|
1,895,723
|
|
|
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, 2015
, including leased Anchors.
|
|
(4)
|
Owned by tenant.
|
|
(5)
|
This Property is owned in an unconsolidated joint venture.
|
|
(6)
|
In December 2015, the joint venture entered into a binding agreement to sell this Property. See
Note 5
to the consolidated financial statements for more information.
|
|
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)
|
||||||||
|
2016
|
|
13
|
|
|
$
|
958,000
|
|
|
43,000
|
|
|
$
|
22.15
|
|
|
2.5
|
%
|
|
2.0
|
%
|
|
2017
|
|
35
|
|
|
2,636,000
|
|
|
115,000
|
|
|
22.87
|
|
|
6.8
|
%
|
|
5.4
|
%
|
||
|
2018
|
|
29
|
|
|
2,929,000
|
|
|
135,000
|
|
|
21.64
|
|
|
7.5
|
%
|
|
6.3
|
%
|
||
|
2019
|
|
55
|
|
|
5,277,000
|
|
|
243,000
|
|
|
21.72
|
|
|
13.6
|
%
|
|
11.3
|
%
|
||
|
2020
|
|
68
|
|
|
9,086,000
|
|
|
473,000
|
|
|
19.20
|
|
|
23.3
|
%
|
|
22.0
|
%
|
||
|
2021
|
|
19
|
|
|
2,640,000
|
|
|
136,000
|
|
|
19.36
|
|
|
6.8
|
%
|
|
6.3
|
%
|
||
|
2022
|
|
16
|
|
|
2,494,000
|
|
|
143,000
|
|
|
17.45
|
|
|
6.4
|
%
|
|
6.6
|
%
|
||
|
2023
|
|
22
|
|
|
3,130,000
|
|
|
176,000
|
|
|
17.79
|
|
|
8.0
|
%
|
|
8.2
|
%
|
||
|
2024
|
|
20
|
|
|
3,382,000
|
|
|
169,000
|
|
|
20.04
|
|
|
8.7
|
%
|
|
7.8
|
%
|
||
|
2025
|
|
11
|
|
|
1,521,000
|
|
|
79,000
|
|
|
19.35
|
|
|
3.9
|
%
|
|
3.7
|
%
|
||
|
(1)
|
Total annualized gross rent, including recoverable common area expenses and real estate taxes, in effect at
December 31, 2015
for expiring leases that were executed as of
December 31, 2015
.
|
|
(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, 2015
.
|
|
(3)
|
Total GLA of expiring leases as a percentage of the total GLA of all leases that were executed as of
December 31, 2015
.
|
|
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
|
%
|
|
49,342
|
|
|
49,342
|
|
|
85
|
%
|
|
CBL Center
Chattanooga, TN
|
|
2001
|
|
92
|
%
|
|
130,658
|
|
|
130,658
|
|
|
100
|
%
|
|
CBL Center II
Chattanooga, TN
|
|
2008
|
|
92
|
%
|
|
72,848
|
|
|
72,848
|
|
|
100
|
%
|
|
First Citizens Bank Building
(2)
Greensboro, NC
|
|
1985
|
|
50
|
%
|
|
43,357
|
|
|
43,357
|
|
|
95
|
%
|
|
Friendly Center Office Building
(2)
Greensboro, NC
|
|
1972
|
|
50
|
%
|
|
32,262
|
|
|
32,262
|
|
|
88
|
%
|
|
Oak Branch Business Center
Greensboro, NC
|
|
1990/1995
|
|
100
|
%
|
|
33,622
|
|
|
33,622
|
|
|
89
|
%
|
|
One Oyster Point
Newport News, VA
|
|
1984
|
|
100
|
%
|
|
36,275
|
|
|
36,275
|
|
|
70
|
%
|
|
The Pavilion at Port Orange
(2)
Port Orange, FL
|
|
2010
|
|
50
|
%
|
|
34,111
|
|
|
34,111
|
|
|
89
|
%
|
|
Pearland Office
Pearland, TX
|
|
2009
|
|
100
|
%
|
|
65,967
|
|
|
65,967
|
|
|
93
|
%
|
|
Two Oyster Point
Newport News, VA
|
|
1985
|
|
100
|
%
|
|
39,232
|
|
|
39,232
|
|
|
79
|
%
|
|
Wachovia Office Building
(2)
Greensboro, NC
|
|
1992
|
|
50
|
%
|
|
12,000
|
|
|
12,000
|
|
|
100
|
%
|
|
Total Office Buildings
|
|
|
|
|
|
|
681,812
|
|
|
681,812
|
|
|
92
|
%
|
|
(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)
|
|||||
|
2016
|
|
14
|
|
$
|
766,000
|
|
|
37,000
|
|
|
$
|
20.47
|
|
|
3.4%
|
|
3.2%
|
|
2017
|
|
18
|
|
2,208,000
|
|
|
133,000
|
|
|
16.66
|
|
|
9.7%
|
|
11.5%
|
||
|
2018
|
|
24
|
|
2,771,000
|
|
|
120,000
|
|
|
23.17
|
|
|
12.1%
|
|
10.4%
|
||
|
2019
|
|
15
|
|
986,000
|
|
|
53,000
|
|
|
18.55
|
|
|
4.3%
|
|
4.6%
|
||
|
2020
|
|
16
|
|
1,043,000
|
|
|
55,000
|
|
|
18.90
|
|
|
4.6%
|
|
4.8%
|
||
|
2021
|
|
1
|
|
23,000
|
|
|
1,000
|
|
|
19.48
|
|
|
0.1%
|
|
0.1%
|
||
|
2022
|
|
3
|
|
725,000
|
|
|
28,000
|
|
|
25.76
|
|
|
3.2%
|
|
2.4%
|
||
|
2023
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—%
|
|
—%
|
||
|
2024
|
|
1
|
|
218,000
|
|
|
13,000
|
|
|
17.42
|
|
|
1.0%
|
|
1.1%
|
||
|
2025
|
|
5
|
|
1,404,000
|
|
|
54,000
|
|
|
26.02
|
|
|
6.2%
|
|
4.7%
|
||
|
(1)
|
Total annualized contractual gross rent, including recoverable common area expenses and real estate taxes, in effect at
December 31, 2015
for expiring leases that were executed as of
December 31, 2015
.
|
|
(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, 2015
.
|
|
(3)
|
Total GLA of expiring leases as a percentage of the total GLA of all leases that were executed as of
December 31, 2015
.
|
|
Property
|
|
Our
Ownership
Interest
|
|
Stated
Interest
Rate
|
|
Principal
Balance as of
12/31/15
(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
|
%
|
|
$
|
129,037
|
|
|
$
|
10,435
|
|
|
Apr-17
|
|
—
|
|
$
|
124,998
|
|
|
Open
|
|
|
|
|
Alamance Crossing
|
|
100
|
%
|
|
5.83
|
%
|
|
47,928
|
|
|
3,589
|
|
|
Jul-21
|
|
—
|
|
43,046
|
|
|
Open
|
|
|
|
|||
|
Arbor Place
|
|
100
|
%
|
|
5.10
|
%
|
|
115,578
|
|
|
7,948
|
|
|
May-22
|
|
—
|
|
100,861
|
|
|
Open
|
|
|
|
|||
|
Asheville Mall
|
|
100
|
%
|
|
5.80
|
%
|
|
71,607
|
|
|
5,917
|
|
|
Sep-21
|
|
—
|
|
60,190
|
|
|
Open
|
|
|
|
|||
|
Burnsville Center
|
|
100
|
%
|
|
6.00
|
%
|
|
73,828
|
|
|
6,417
|
|
|
Jul-20
|
|
—
|
|
63,589
|
|
|
Open
|
|
|
|
|||
|
Cary Towne Center
|
|
100
|
%
|
|
8.50
|
%
|
|
48,607
|
|
|
6,898
|
|
|
Mar-17
|
|
—
|
|
45,226
|
|
|
Open
|
|
|
|
|||
|
Chesterfield Mall
|
|
100
|
%
|
|
5.74
|
%
|
|
140,000
|
|
|
6,142
|
|
|
Sep-16
|
|
—
|
|
140,000
|
|
|
Open
|
|
|
|
|||
|
Cross Creek Mall
|
|
100
|
%
|
|
4.54
|
%
|
|
127,081
|
|
|
9,376
|
|
|
Jan-22
|
|
—
|
|
102,260
|
|
|
Open
|
|
|
|
|||
|
Dakota Square Mall
|
|
100
|
%
|
|
6.23
|
%
|
|
55,711
|
|
|
4,562
|
|
|
Nov-16
|
|
—
|
|
54,843
|
|
|
Open
|
|
|
|
|||
|
EastGate Mall
|
|
100
|
%
|
|
5.83
|
%
|
|
38,527
|
|
|
3,613
|
|
|
Apr-21
|
|
—
|
|
30,155
|
|
|
Open
|
|
|
|
|||
|
Fashion Square
|
|
100
|
%
|
|
4.95
|
%
|
|
38,749
|
|
|
2,932
|
|
|
Jun-22
|
|
—
|
|
31,112
|
|
|
Open
|
|
|
|
|||
|
Fayette Mall
|
|
100
|
%
|
|
5.42
|
%
|
|
166,837
|
|
|
13,527
|
|
|
May-21
|
|
—
|
|
139,177
|
|
|
Open
|
|
|
|
|||
|
Greenbrier Mall
|
|
100
|
%
|
|
5.91
|
%
|
|
72,171
|
|
|
3,882
|
|
|
Aug-16
|
|
—
|
|
71,111
|
|
|
Open
|
|
|
|
|||
|
Property
|
|
Our
Ownership
Interest
|
|
Stated
Interest
Rate
|
|
Principal
Balance as of
12/31/15
(1)
|
|
Annual
Debt
Service
|
|
Maturity
Date
|
|
Optional
Extended
Maturity
Date
|
|
Balloon
Payment
Due
on
Maturity
|
|
Open to
Prepayment
Date
(2)
|
|
Footnote
|
|||||||||
|
Hamilton Place
|
|
90
|
%
|
|
5.86
|
%
|
|
99,224
|
|
|
5,314
|
|
|
Aug-16
|
|
—
|
|
97,757
|
|
|
Open
|
|
|
|
|||
|
Hanes Mall
|
|
100
|
%
|
|
6.99
|
%
|
|
149,018
|
|
|
13,080
|
|
|
Oct-18
|
|
—
|
|
140,968
|
|
|
Open
|
|
|
|
|||
|
Hickory Point Mall
|
|
100
|
%
|
|
5.85
|
%
|
|
27,569
|
|
|
2,347
|
|
|
Dec-15
|
|
—
|
|
27,690
|
|
|
Open
|
|
(3)
|
|
|||
|
Honey Creek Mall
|
|
100
|
%
|
|
8.00
|
%
|
|
27,884
|
|
|
3,373
|
|
|
Jul-19
|
|
—
|
|
23,290
|
|
|
Open
|
|
(4)
|
|
|||
|
Jefferson Mall
|
|
100
|
%
|
|
4.75
|
%
|
|
67,285
|
|
|
4,456
|
|
|
Jun-22
|
|
—
|
|
58,176
|
|
|
Open
|
|
|
|
|||
|
Kirkwood Mall
|
|
100
|
%
|
|
5.75
|
%
|
|
38,579
|
|
|
2,885
|
|
|
Apr-18
|
|
|
|
37,109
|
|
|
Open
|
|
|
|
|||
|
Layton Hills Mall
|
|
100
|
%
|
|
5.66
|
%
|
|
92,215
|
|
|
7,453
|
|
|
Apr-17
|
|
—
|
|
89,327
|
|
|
Open
|
|
|
|
|||
|
Midland Mall
|
|
100
|
%
|
|
6.10
|
%
|
|
32,418
|
|
|
1,774
|
|
|
Aug-16
|
|
—
|
|
31,953
|
|
|
Open
|
|
|
|
|||
|
Northwoods Mall
|
|
100
|
%
|
|
5.08
|
%
|
|
69,036
|
|
|
4,743
|
|
|
Apr-22
|
|
—
|
|
60,292
|
|
|
Open
|
|
|
|
|||
|
The Outlet Shoppes at Atlanta
|
|
75
|
%
|
|
4.90
|
%
|
|
77,428
|
|
|
5,095
|
|
|
Nov-23
|
|
—
|
|
65,036
|
|
|
Open
|
|
|
|
|||
|
The Outlet Shoppes at Atlanta (Phase II)
|
|
75
|
%
|
|
2.79
|
%
|
|
4,034
|
|
|
129
|
|
|
Dec-19
|
|
—
|
|
3,470
|
|
|
Open
|
|
(5)
|
(6)
|
|||
|
The Outlet Shoppes at Atlanta (Parcel Development)
|
|
75
|
%
|
|
2.82
|
%
|
|
1,784
|
|
|
74
|
|
|
Dec-19
|
|
—
|
|
1,616
|
|
|
Open
|
|
(6)
|
(7)
|
|||
|
The Outlet Shoppes at
El Paso
|
|
75
|
%
|
|
7.06
|
%
|
|
63,458
|
|
|
5,622
|
|
|
Dec-17
|
|
—
|
|
61,265
|
|
|
Open
|
|
|
|
|||
|
The Outlet Shoppes at
El Paso (Phase II)
|
|
75
|
%
|
|
3.15
|
%
|
|
6,877
|
|
|
366
|
|
|
Apr-18
|
|
—
|
|
6,569
|
|
|
Open
|
|
(5)
|
(8)
|
|||
|
The Outlet Shoppes at Gettysburg
|
|
50
|
%
|
|
4.80
|
%
|
|
38,450
|
|
|
1,878
|
|
|
Oct-25
|
|
—
|
|
33,172
|
|
|
Open
|
|
(9)
|
|
|||
|
The Outlet Shoppes at Oklahoma City
|
|
75
|
%
|
|
5.73
|
%
|
|
55,258
|
|
|
4,521
|
|
|
Jan-22
|
|
—
|
|
45,428
|
|
|
Open
|
|
|
|
|||
|
The Outlet Shoppes at Oklahoma City (Phase II)
|
|
75
|
%
|
|
2.99
|
%
|
|
5,753
|
|
|
353
|
|
|
Apr-19
|
|
Apr-21
|
|
5,233
|
|
|
Open
|
|
(5)
|
|
|||
|
The Outlet Shoppes at Oklahoma City (Phase III)
|
|
75
|
%
|
|
3.07
|
%
|
|
2,864
|
|
|
217
|
|
|
Apr-19
|
|
Apr-21
|
|
2,464
|
|
|
Open
|
|
(5)
|
(8)
|
|||
|
The Outlet Shoppes of the Bluegrass
|
|
65
|
%
|
|
4.05
|
%
|
|
76,146
|
|
|
4,464
|
|
|
Dec-24
|
|
—
|
|
61,830
|
|
|
Jan-17
|
|
|
|
|||
|
The Outlet Shoppes of the Bluegrass (Phase II)
|
|
65
|
%
|
|
2.92
|
%
|
|
10,076
|
|
|
303
|
|
|
Jul-20
|
|
—
|
|
7,870
|
|
|
Open
|
|
(5)
|
(8)
|
|||
|
Park Plaza
|
|
100
|
%
|
|
5.28
|
%
|
|
89,255
|
|
|
7,165
|
|
|
Apr-21
|
|
—
|
|
74,428
|
|
|
Open
|
|
|
|
|||
|
Parkdale Mall & Crossing
|
|
100
|
%
|
|
5.85
|
%
|
|
85,808
|
|
|
7,241
|
|
|
Mar-21
|
|
—
|
|
72,447
|
|
|
Open
|
|
|
|
|||
|
Parkway Place
|
|
100
|
%
|
|
6.50
|
%
|
|
37,644
|
|
|
3,403
|
|
|
Jul-20
|
|
—
|
|
32,661
|
|
|
Open
|
|
|
|
|||
|
Southaven Towne Center
|
|
100
|
%
|
|
5.50
|
%
|
|
39,066
|
|
|
3,134
|
|
|
Jan-17
|
|
—
|
|
38,056
|
|
|
Open
|
|
|
|
|||
|
Southpark Mall
|
|
100
|
%
|
|
4.85
|
%
|
|
63,389
|
|
|
4,240
|
|
|
Jun-22
|
|
—
|
|
54,924
|
|
|
Open
|
|
|
|
|||
|
Stroud Mall
|
|
100
|
%
|
|
4.59
|
%
|
|
30,621
|
|
|
699
|
|
|
Apr-16
|
|
—
|
|
30,276
|
|
|
Open
|
|
(10)
|
|
|||
|
Valley View Mall
|
|
100
|
%
|
|
6.50
|
%
|
|
58,259
|
|
|
5,267
|
|
|
Jul-20
|
|
—
|
|
50,547
|
|
|
Open
|
|
|
|
|||
|
Volusia Mall
|
|
100
|
%
|
|
8.00
|
%
|
|
47,967
|
|
|
5,802
|
|
|
Jul-19
|
|
—
|
|
40,064
|
|
|
Open
|
|
(4)
|
|
|||
|
Wausau Center
|
|
100
|
%
|
|
5.85
|
%
|
|
17,923
|
|
|
1,509
|
|
|
Apr-21
|
|
—
|
|
15,100
|
|
|
Open
|
|
|
|
|||
|
WestGate Mall
|
|
100
|
%
|
|
4.99
|
%
|
|
37,000
|
|
|
2,803
|
|
|
Jul-22
|
|
—
|
|
29,670
|
|
|
Open
|
|
|
|
|||
|
York Galleria
|
|
100
|
%
|
|
4.55
|
%
|
|
48,891
|
|
|
1,114
|
|
|
Apr-16
|
|
—
|
|
48,337
|
|
|
Open
|
|
(11)
|
|
|||
|
|
|
|
|
|
|
|
|
2,626,840
|
|
|
196,062
|
|
|
|
|
|
|
2,353,593
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Associated Centers:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
CoolSprings Crossing
|
|
100
|
%
|
|
4.54
|
%
|
|
11,443
|
|
|
209
|
|
|
Apr-16
|
|
—
|
|
11,313
|
|
|
Open
|
|
(12)
|
|
|||
|
Gunbarrel Pointe
|
|
100
|
%
|
|
4.64
|
%
|
|
10,197
|
|
|
234
|
|
|
Apr-16
|
|
—
|
|
10,083
|
|
|
Open
|
|
(13)
|
|
|||
|
Hamilton Corner
|
|
90
|
%
|
|
5.67
|
%
|
|
14,621
|
|
|
1,183
|
|
|
Apr-17
|
|
—
|
|
14,164
|
|
|
Open
|
|
|
|
|||
|
Hamilton Crossing & Expansion
|
|
92
|
%
|
|
5.99
|
%
|
|
9,618
|
|
|
819
|
|
|
Apr-21
|
|
—
|
|
8,122
|
|
|
Open
|
|
|
|
|||
|
The Plaza at Fayette
|
|
100
|
%
|
|
5.67
|
%
|
|
38,093
|
|
|
3,081
|
|
|
Apr-17
|
|
—
|
|
36,901
|
|
|
Open
|
|
|
|
|||
|
The Shoppes at St. Clair Square
|
|
100
|
%
|
|
5.67
|
%
|
|
19,306
|
|
|
1,562
|
|
|
Apr-17
|
|
—
|
|
18,702
|
|
|
Open
|
|
|
|
|||
|
The Terrace
|
|
92
|
%
|
|
7.25
|
%
|
|
13,381
|
|
|
1,284
|
|
|
Jun-20
|
|
—
|
|
11,755
|
|
|
Open
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
116,659
|
|
|
8,372
|
|
|
|
|
|
|
111,040
|
|
|
|
|
|
|
|||
|
Property
|
|
Our
Ownership
Interest
|
|
Stated
Interest
Rate
|
|
Principal
Balance as of
12/31/15
(1)
|
|
Annual
Debt
Service
|
|
Maturity
Date
|
|
Optional
Extended
Maturity
Date
|
|
Balloon
Payment
Due
on
Maturity
|
|
Open to
Prepayment
Date
(2)
|
|
Footnote
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Community Center:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Statesboro Crossing
|
|
50
|
%
|
|
2.22
|
%
|
|
11,087
|
|
|
190
|
|
|
Jun-16
|
|
Jun-18
|
|
11,024
|
|
|
Open
|
|
(5)
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Office Building:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
CBL Center
|
|
92
|
%
|
|
5.00
|
%
|
|
19,844
|
|
|
1,651
|
|
|
Jun-22
|
|
—
|
|
14,949
|
|
|
Open
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Unsecured Credit Facilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
$500,000 capacity
|
|
100
|
%
|
|
1.60
|
%
|
|
—
|
|
|
—
|
|
|
Oct-19
|
|
Oct-20
|
|
—
|
|
|
Open
|
|
(5)
|
|
|||
|
$500,000 capacity
|
|
100
|
%
|
|
1.54
|
%
|
|
392,204
|
|
|
6,040
|
|
|
Oct-20
|
|
—
|
|
392,204
|
|
|
Open
|
|
(5)
|
|
|||
|
$100,000 capacity
|
|
100
|
%
|
|
1.44
|
%
|
|
6,700
|
|
|
96
|
|
|
Oct-19
|
|
Oct-20
|
|
6,700
|
|
|
Open
|
|
(5)
|
|
|||
|
|
|
|
|
|
|
|
|
398,904
|
|
|
6,136
|
|
|
|
|
|
|
398,904
|
|
|
|
|
|
|
|||
|
Unsecured Term Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
$400,000 capacity
|
|
100
|
%
|
|
1.92
|
%
|
|
400,000
|
|
|
7,680
|
|
|
Jul-18
|
|
—
|
|
400,000
|
|
|
Open
|
|
(5)
|
|
|||
|
$350,000 capacity
|
|
100
|
%
|
|
1.69
|
%
|
|
350,000
|
|
|
5,915
|
|
|
Oct-17
|
|
Oct-19
|
|
350,000
|
|
|
Open
|
|
(5)
|
|
|||
|
$50,000 capacity
|
|
100
|
%
|
|
1.79
|
%
|
|
50,000
|
|
|
895
|
|
|
Feb-18
|
|
—
|
|
50,000
|
|
|
Open
|
|
(5)
|
|
|||
|
|
|
|
|
|
|
800,000
|
|
|
14,490
|
|
|
|
|
|
|
800,000
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
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
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other subsidiary term loan
|
|
50
|
%
|
|
3.50
|
%
|
|
2,686
|
|
|
1,987
|
|
|
May-17
|
|
—
|
|
—
|
|
|
Open
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Unamortized Premiums and Discounts, net
|
|
667
|
|
|
—
|
|
|
|
|
|
|
—
|
|
|
|
|
(14)
|
|
|||||||||
|
Total Consolidated Debt
|
|
|
|
|
$
|
4,726,687
|
|
|
$
|
266,313
|
|
|
|
|
|
|
$
|
4,439,510
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Unconsolidated Debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Ambassador Town Center
|
|
65
|
%
|
|
2.06
|
%
|
|
$
|
21,418
|
|
|
$
|
441
|
|
|
Dec-17
|
|
Dec-19
|
|
$
|
21,418
|
|
|
Open
|
|
(5)
|
(8)
|
|
Ambassador Town Center Infrastructure Improvements
|
|
65
|
%
|
|
2.24
|
%
|
|
8,629
|
|
|
475
|
|
|
Dec-17
|
|
Dec-19
|
|
7,682
|
|
|
Open
|
|
(5) (8)
|
(15)
|
|||
|
Coastal Grand
|
|
50
|
%
|
|
4.09
|
%
|
|
117,401
|
|
|
6,958
|
|
|
Aug-24
|
|
—
|
|
95,230
|
|
|
Open
|
|
|
|
|||
|
Coastal Grand Outparcel
|
|
50
|
%
|
|
4.09
|
%
|
|
5,665
|
|
|
336
|
|
|
Aug-24
|
|
—
|
|
4,595
|
|
|
Open
|
|
|
|
|||
|
CoolSprings Galleria
|
|
50
|
%
|
|
6.98
|
%
|
|
103,376
|
|
|
9,445
|
|
|
Jun-18
|
|
—
|
|
97,506
|
|
|
Open
|
|
|
|
|||
|
Fremaux Town Center (Phase I)
|
|
65
|
%
|
|
2.34
|
%
|
|
40,530
|
|
|
553
|
|
|
Aug-16
|
|
Aug-18
|
|
40,530
|
|
|
Open
|
|
(5)
|
|
|||
|
Fremaux Town Center (Phase II)
|
|
65
|
%
|
|
2.34
|
%
|
|
27,404
|
|
|
374
|
|
|
Aug-16
|
|
Aug-18
|
|
26,134
|
|
|
Open
|
|
(5)
|
|
|||
|
Friendly Shopping Center
|
|
50
|
%
|
|
3.48
|
%
|
|
100,000
|
|
|
4,983
|
|
|
Apr-23
|
|
—
|
|
82,392
|
|
|
Open
|
|
(16)
|
|
|||
|
Governor's Square Mall
|
|
48
|
%
|
|
8.23
|
%
|
|
15,587
|
|
|
2,415
|
|
|
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
|
%
|
|
2.50
|
%
|
|
5,092
|
|
|
759
|
|
|
Jul-17
|
|
—
|
|
4,816
|
|
|
Open
|
|
(5)
|
|
|||
|
Hammock Landing (Phase I)
|
|
50
|
%
|
|
2.42
|
%
|
|
39,475
|
|
|
287
|
|
|
Feb-16
|
|
Nov-17
|
|
39,475
|
|
|
Open
|
|
(5)
|
(17)
|
|||
|
Hammock Landing (Phase II)
|
|
50
|
%
|
|
2.42
|
%
|
|
16,757
|
|
|
68
|
|
|
Feb-16
|
|
Nov-17
|
|
16,757
|
|
|
Open
|
|
(5)
|
(17)
|
|||
|
High Pointe Commons (Phase I)
|
|
50
|
%
|
|
5.74
|
%
|
|
12,665
|
|
|
1,211
|
|
|
May-17
|
|
—
|
|
9,014
|
|
|
Open
|
|
|
|
|||
|
High Pointe Commons (Phase II)
|
|
50
|
%
|
|
6.10
|
%
|
|
5,070
|
|
|
481
|
|
|
Jul-17
|
|
—
|
|
4,816
|
|
|
Open
|
|
|
|
|||
|
Property
|
|
Our
Ownership
Interest
|
|
Stated
Interest
Rate
|
|
Principal
Balance as of
12/31/15
(1)
|
|
Annual
Debt
Service
|
|
Maturity
Date
|
|
Optional
Extended
Maturity
Date
|
|
Balloon
Payment
Due
on
Maturity
|
|
Open to
Prepayment
Date
(2)
|
|
Footnote
|
|||||||||
|
Kentucky Oaks Mall
|
|
50
|
%
|
|
5.27
|
%
|
|
20,583
|
|
|
2,429
|
|
|
Jan-17
|
|
—
|
|
19,223
|
|
|
Open
|
|
|
|
|||
|
Oak Park Mall
|
|
50
|
%
|
|
3.97
|
%
|
|
276,000
|
|
|
10,957
|
|
|
Oct-25
|
|
—
|
|
232,004
|
|
|
Oct-18
|
|
(18)
|
|
|||
|
The Pavilion at Port Orange
|
|
50
|
%
|
|
2.42
|
%
|
|
58,820
|
|
|
412
|
|
|
Feb-16
|
|
Nov-17
|
|
58,820
|
|
|
Open
|
|
(5)
|
(17)
|
|||
|
Renaissance Center (Phase I)
|
|
50
|
%
|
|
5.61
|
%
|
|
31,678
|
|
|
1,284
|
|
|
Jul-16
|
|
—
|
|
31,297
|
|
|
Open
|
|
(19)
|
|
|||
|
Renaissance Center (Phase II)
|
|
50
|
%
|
|
3.49
|
%
|
|
16,000
|
|
|
760
|
|
|
Apr-23
|
|
—
|
|
13,636
|
|
|
Open
|
|
(19)
|
|
|||
|
The Shops at Friendly Center
|
|
50
|
%
|
|
5.90
|
%
|
|
38,591
|
|
|
3,203
|
|
|
Jan-17
|
|
—
|
|
37,639
|
|
|
Open
|
|
|
|
|||
|
Triangle Town Center
|
|
50
|
%
|
|
5.74
|
%
|
|
171,092
|
|
|
14,367
|
|
|
Dec-15
|
|
—
|
|
108,673
|
|
|
Open
|
|
(20)
|
|
|||
|
West County Center
|
|
50
|
%
|
|
3.40
|
%
|
|
190,000
|
|
|
10,111
|
|
|
Dec-22
|
|
—
|
|
162,270
|
|
|
Open
|
|
|
|
|||
|
York Town Center
|
|
50
|
%
|
|
4.90
|
%
|
|
34,769
|
|
|
2,657
|
|
|
Feb-22
|
|
—
|
|
28,293
|
|
|
Open
|
|
|
|
|||
|
York Town Center - Pier 1
|
|
50
|
%
|
|
2.99
|
%
|
|
1,388
|
|
|
86
|
|
|
Feb-22
|
|
—
|
|
1,088
|
|
|
Open
|
|
(5)
|
|
|||
|
Total Unconsolidated Debt
|
|
|
|
|
$
|
1,548,790
|
|
|
$
|
85,739
|
|
|
|
|
|
|
$
|
1,348,197
|
|
|
|
|
|
|
|||
|
Total Consolidated and Unconsolidated Debt
|
|
$
|
6,275,477
|
|
|
$
|
352,052
|
|
|
|
|
|
|
$
|
5,787,707
|
|
|
|
|
|
|
||||||
|
Company's Pro-Rata Share of Total Debt
|
|
$
|
5,407,171
|
|
|
$
|
298,612
|
|
|
|
|
|
|
|
|
|
|
|
(21)
|
|
|||||||
|
(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)
|
Hickory Point - The Company is in active negotiations with the lender to restructure the terms of the loan, including the maturity date.
|
|
(4)
|
The mortgages on Honey Creek and Volusia Mall are cross-collateralized and cross-defaulted.
|
|
(5)
|
The interest rate is variable at various spreads over LIBOR priced at the rates in effect at December 31, 2015. The debt is prepayable at any time without prepayment penalty.
|
|
(6)
|
The Outlet Shoppes at Atlanta (Phase II) and The Outlet Shoppes at Atlanta (Parcel Development) - The loans are cross-collateralized. The Operating Partnership owns less than 100% of the Properties but guarantees 100% of the debt. The interest rate will be reduced to a spread of LIBOR plus 2.35% once certain debt and operational metrics are met.
|
|
(7)
|
The Outlet Shoppes at Atlanta (Parcel Development) - 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.
|
|
(8)
|
The Operating Partnership owns less than 100% of the Property but guarantees 100% of the debt.
|
|
(9)
|
The Outlet Shoppes at Gettysburg - The loan is interest only through September 2017. Thereafter, debt service will be $2,422 in annual principal payments plus interest.
|
|
(10)
|
Stroud Mall - The Company has an interest rate swap on a notional amount of $30,620, 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.
|
|
(11)
|
York Galleria - The Company has an interest rate swap on a notional amount of $48,891 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.
|
|
(12)
|
CoolSprings Crossing - The Company has an interest rate swap on a notional amount of $11,443, 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.
|
|
(13)
|
Gunbarrel Pointe - The Company has an interest rate swap on a notional amount of $10,197, 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.
|
|
(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)
|
Ambassador Town Center Infrastructure Improvements - The variable-rate loan bears interest at LIBOR + 2.0%. 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 construction loan.
|
|
(16)
|
Friendly Shopping Center - The loan is interest only through April 2016. Thereafter, debt service will include principal payments in addition to interest.
|
|
(17)
|
Hammock Landing and Port Orange - Subsequent to December 31, 2015, the loans were modified and extended to February 2018 with one-year extension options. See
Note 19
to the consolidated financial statements for more information.
|
|
(18)
|
Oak Park Mall - The loan is interest only through November 2017. Thereafter, debt service will be $15,755 in annual principal payments plus interest.
|
|
(19)
|
The joint venture has entered into a binding agreement to sell Renaissance Center, which includes defeasance of the loan secured by the Property's first phase and the assumption of the loan secured by the second phase. The sale is expected to close in the second quarter of 2016.
|
|
(20)
|
Triangle Town Center - Subsequent to December 31, 2015, a newly formed 10/90 joint venture acquired the existing 50/50 joint venture. Concurrent with the formation of the new joint venture, the new entity closed on a modification and restructuring of the loan. The modified loan matures in December 2018 and has two one-year extension options. The interest rate was reduced to 4.0% interest only payments.
|
|
(21)
|
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
|
$
|
4,726,687
|
|
|
Noncontrolling interests' share of consolidated debt
|
(118,735
|
)
|
|
|
Company's share of unconsolidated debt
|
799,219
|
|
|
|
Unamortized deferred financing costs
|
(16,690
|
)
|
|
|
Company's pro rata share of total debt
|
$
|
5,390,481
|
|
|
|
|
Market Price
|
|
|
||||||||
|
Quarter Ended
|
|
High
|
|
Low
|
|
Dividend
|
||||||
|
2015
|
|
|
|
|
|
|
||||||
|
March 31
|
|
$
|
21.36
|
|
|
$
|
18.72
|
|
|
$
|
0.265
|
|
|
June 30
|
|
$
|
19.98
|
|
|
$
|
15.92
|
|
|
$
|
0.265
|
|
|
September 30
|
|
$
|
16.61
|
|
|
$
|
13.65
|
|
|
$
|
0.265
|
|
|
December 31
|
|
$
|
15.59
|
|
|
$
|
12.06
|
|
|
$
|
0.265
|
|
|
|
|
|
|
|
|
|
||||||
|
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
|
|
|
|
Year Ended December 31,
(1)
|
||||||||||||||||||
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
||||||||||
|
Total revenues
|
$
|
1,055,018
|
|
|
$
|
1,060,739
|
|
|
$
|
1,053,625
|
|
|
$
|
1,002,843
|
|
|
$
|
1,019,899
|
|
|
Total operating expenses
|
777,434
|
|
|
685,596
|
|
|
722,860
|
|
|
632,922
|
|
|
671,477
|
|
|||||
|
Income from operations
|
277,584
|
|
|
375,143
|
|
|
330,765
|
|
|
369,921
|
|
|
348,422
|
|
|||||
|
Interest and other income
|
6,467
|
|
|
14,121
|
|
|
10,825
|
|
|
3,953
|
|
|
2,578
|
|
|||||
|
Interest expense
|
(229,343
|
)
|
|
(239,824
|
)
|
|
(231,856
|
)
|
|
(242,357
|
)
|
|
(262,608
|
)
|
|||||
|
Gain (loss) on extinguishment of debt
|
256
|
|
|
87,893
|
|
|
(9,108
|
)
|
|
265
|
|
|
1,029
|
|
|||||
|
Gain on investments
|
16,560
|
|
|
—
|
|
|
2,400
|
|
|
45,072
|
|
|
—
|
|
|||||
|
Equity in earnings of unconsolidated affiliates
|
18,200
|
|
|
14,803
|
|
|
11,616
|
|
|
8,313
|
|
|
6,138
|
|
|||||
|
Income tax (provision) benefit
|
(2,941
|
)
|
|
(4,499
|
)
|
|
(1,305
|
)
|
|
(1,404
|
)
|
|
269
|
|
|||||
|
Income from continuing operations before gain on sales of real estate assets
|
86,783
|
|
|
247,637
|
|
|
113,337
|
|
|
183,763
|
|
|
95,828
|
|
|||||
|
Gain on sales of real estate assets
|
32,232
|
|
|
5,342
|
|
|
1,980
|
|
|
2,286
|
|
|
59,396
|
|
|||||
|
Income from continuing operations
|
119,015
|
|
|
252,979
|
|
|
115,317
|
|
|
186,049
|
|
|
155,224
|
|
|||||
|
Discontinued operations
|
—
|
|
|
54
|
|
|
(4,947
|
)
|
|
(11,530
|
)
|
|
29,770
|
|
|||||
|
Net income
|
119,015
|
|
|
253,033
|
|
|
110,370
|
|
|
174,519
|
|
|
184,994
|
|
|||||
|
Net income attributable to noncontrolling interests in:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating Partnership
|
(10,171
|
)
|
|
(30,106
|
)
|
|
(7,125
|
)
|
|
(19,267
|
)
|
|
(25,841
|
)
|
|||||
|
Other consolidated subsidiaries
|
(5,473
|
)
|
|
(3,777
|
)
|
|
(18,041
|
)
|
|
(23,652
|
)
|
|
(25,217
|
)
|
|||||
|
Net income attributable to the Company
|
103,371
|
|
|
219,150
|
|
|
85,204
|
|
|
131,600
|
|
|
133,936
|
|
|||||
|
Preferred dividends
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(47,511
|
)
|
|
(42,376
|
)
|
|||||
|
Net income available to common shareholders
|
$
|
58,479
|
|
|
$
|
174,258
|
|
|
$
|
40,312
|
|
|
$
|
84,089
|
|
|
$
|
91,560
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Income from continuing operations, net of preferred dividends
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
$
|
0.27
|
|
|
$
|
0.60
|
|
|
$
|
0.46
|
|
|
Net income attributable to common shareholders
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
$
|
0.24
|
|
|
$
|
0.54
|
|
|
$
|
0.62
|
|
|
Weighted-average common shares outstanding
|
170,476
|
|
|
170,247
|
|
|
167,027
|
|
|
154,762
|
|
|
148,289
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Income from continuing operations, net of preferred dividends
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
$
|
0.27
|
|
|
$
|
0.60
|
|
|
$
|
0.46
|
|
|
Net income attributable to common shareholders
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
$
|
0.24
|
|
|
$
|
0.54
|
|
|
$
|
0.62
|
|
|
Weighted-average common and potential dilutive common shares outstanding
|
170,499
|
|
|
170,247
|
|
|
167,027
|
|
|
154,807
|
|
|
148,334
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Amounts attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Income from continuing operations, net of preferred dividends
|
$
|
58,479
|
|
|
$
|
174,212
|
|
|
$
|
44,515
|
|
|
$
|
93,469
|
|
|
$
|
68,366
|
|
|
Discontinued operations
|
—
|
|
|
46
|
|
|
(4,203
|
)
|
|
(9,380
|
)
|
|
23,194
|
|
|||||
|
Net income attributable to common shareholders
|
$
|
58,479
|
|
|
$
|
174,258
|
|
|
$
|
40,312
|
|
|
$
|
84,089
|
|
|
$
|
91,560
|
|
|
Dividends declared per common share
|
$
|
1.060
|
|
|
$
|
1.000
|
|
|
$
|
0.935
|
|
|
$
|
0.880
|
|
|
$
|
0.840
|
|
|
|
December 31,
|
||||||||||||||||||
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
||||||||||
|
BALANCE SHEET DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net investment in real estate assets
|
$
|
5,857,953
|
|
|
$
|
5,947,175
|
|
|
$
|
6,067,157
|
|
|
$
|
6,328,982
|
|
|
$
|
6,005,670
|
|
|
Total assets
(2)
|
6,479,991
|
|
|
6,599,172
|
|
|
6,769,687
|
|
|
7,077,188
|
|
|
6,705,840
|
|
|||||
|
Total mortgage and other indebtedness
(2)
|
4,710,628
|
|
|
4,683,333
|
|
|
4,841,239
|
|
|
4,733,135
|
|
|
4,475,767
|
|
|||||
|
Redeemable noncontrolling interests
|
25,330
|
|
|
37,559
|
|
|
34,639
|
|
|
464,082
|
|
|
456,105
|
|
|||||
|
Total shareholders' equity
|
1,284,970
|
|
|
1,406,552
|
|
|
1,404,913
|
|
|
1,328,693
|
|
|
1,263,278
|
|
|||||
|
Noncontrolling interests
|
114,629
|
|
|
143,376
|
|
|
155,021
|
|
|
192,404
|
|
|
207,113
|
|
|||||
|
Total equity
|
1,399,599
|
|
|
1,549,928
|
|
|
1,559,934
|
|
|
1,521,097
|
|
|
1,470,391
|
|
|||||
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
||||||||||
|
OTHER DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flows provided by (used in):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Operating activities
|
$
|
495,015
|
|
|
$
|
468,061
|
|
|
$
|
464,751
|
|
|
$
|
481,515
|
|
|
$
|
441,836
|
|
|
Investing activities
|
(259,815
|
)
|
|
(234,855
|
)
|
|
(125,693
|
)
|
|
(246,670
|
)
|
|
(27,645
|
)
|
|||||
|
Financing activities
|
(236,246
|
)
|
|
(260,768
|
)
|
|
(351,806
|
)
|
|
(212,689
|
)
|
|
(408,995
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Funds From Operations ("FFO") allocable to Operating Partnership common unitholders
(3)
|
481,068
|
|
|
545,514
|
|
|
437,451
|
|
|
458,159
|
|
|
422,697
|
|
|||||
|
FFO allocable to common shareholders
|
410,592
|
|
|
465,160
|
|
|
371,702
|
|
|
372,758
|
|
|
329,323
|
|
|||||
|
(1)
|
|
(2)
|
See
Note 2
to the consolidated financial statements for information related to the adoption of new accounting pronouncements in the fourth quarter of 2015 that have been retrospectively applied, resulting in reclassification of certain debt issuance costs from total assets to total mortgage and other indebtedness in the above table and consisted of $17,127; $16,284; $12,548 and $13,588 related to the years ending December 31, 2014 through 2011, respectively.
|
|
(3)
|
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 net income attributable to common shareholders to FFO allocable to Operating Partnership common unitholders is presented on page 77.
|
|
|
Year Ended December 31,
(1)
|
||||||||||||||||||
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
||||||||||
|
Total revenues
|
$
|
1,055,018
|
|
|
$
|
1,060,739
|
|
|
$
|
1,053,625
|
|
|
$
|
1,002,843
|
|
|
$
|
1,019,899
|
|
|
Total operating expenses
|
777,434
|
|
|
685,596
|
|
|
722,860
|
|
|
632,922
|
|
|
671,477
|
|
|||||
|
Income from operations
|
277,584
|
|
|
375,143
|
|
|
330,765
|
|
|
369,921
|
|
|
348,422
|
|
|||||
|
Interest and other income
|
6,467
|
|
|
14,121
|
|
|
10,825
|
|
|
3,953
|
|
|
2,578
|
|
|||||
|
Interest expense
|
(229,343
|
)
|
|
(239,824
|
)
|
|
(231,856
|
)
|
|
(242,357
|
)
|
|
(262,608
|
)
|
|||||
|
Gain (loss) on extinguishment of debt
|
256
|
|
|
87,893
|
|
|
(9,108
|
)
|
|
265
|
|
|
1,029
|
|
|||||
|
Gain on investments
|
16,560
|
|
|
—
|
|
|
2,400
|
|
|
45,072
|
|
|
—
|
|
|||||
|
Equity in earnings of unconsolidated affiliates
|
18,200
|
|
|
14,803
|
|
|
11,616
|
|
|
8,313
|
|
|
6,138
|
|
|||||
|
Income tax (provision) benefit
|
(2,941
|
)
|
|
(4,499
|
)
|
|
(1,305
|
)
|
|
(1,404
|
)
|
|
269
|
|
|||||
|
Income from continuing operations before gain on sales of real estate assets
|
86,783
|
|
|
247,637
|
|
|
113,337
|
|
|
183,763
|
|
|
95,828
|
|
|||||
|
Gain on sales of real estate assets
|
32,232
|
|
|
5,342
|
|
|
1,980
|
|
|
2,286
|
|
|
59,396
|
|
|||||
|
Income from continuing operations
|
119,015
|
|
|
252,979
|
|
|
115,317
|
|
|
186,049
|
|
|
155,224
|
|
|||||
|
Discontinued operations
|
—
|
|
|
54
|
|
|
(4,947
|
)
|
|
(11,530
|
)
|
|
29,770
|
|
|||||
|
Net income
|
119,015
|
|
|
253,033
|
|
|
110,370
|
|
|
174,519
|
|
|
184,994
|
|
|||||
|
Net income attributable to noncontrolling interests
|
(5,473
|
)
|
|
(3,777
|
)
|
|
(18,041
|
)
|
|
(23,652
|
)
|
|
(25,217
|
)
|
|||||
|
Net income attributable to the Operating Partnership
|
113,542
|
|
|
249,256
|
|
|
92,329
|
|
|
150,867
|
|
|
159,777
|
|
|||||
|
Distributions to preferred unitholders
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(47,511
|
)
|
|
(42,376
|
)
|
|||||
|
Net income available to common unitholders
|
$
|
68,650
|
|
|
$
|
204,364
|
|
|
$
|
47,437
|
|
|
$
|
103,356
|
|
|
$
|
117,401
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic per unit data attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Income from continuing operations, net of preferred distributions
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
$
|
0.26
|
|
|
$
|
0.59
|
|
|
$
|
0.49
|
|
|
Net income attributable to common unitholders
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
$
|
0.24
|
|
|
$
|
0.54
|
|
|
$
|
0.62
|
|
|
Weighted-average common units outstanding
|
199,734
|
|
|
199,660
|
|
|
196,572
|
|
|
190,223
|
|
|
190,335
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted per unit data attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Income from continuing operations, net of preferred distributions
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
$
|
0.26
|
|
|
$
|
0.59
|
|
|
$
|
0.49
|
|
|
Net income attributable to common unitholders
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
$
|
0.24
|
|
|
$
|
0.54
|
|
|
$
|
0.62
|
|
|
Weighted-average common and potential dilutive common units outstanding
|
199,757
|
|
|
199,660
|
|
|
196,572
|
|
|
190,268
|
|
|
190,380
|
|
|||||
|
|
Year Ended December 31,
(1)
|
||||||||||||||||||
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
||||||||||
|
Amounts attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Income from continuing operations, net of preferred distributions
|
$
|
68,650
|
|
|
$
|
204,318
|
|
|
$
|
51,640
|
|
|
$
|
112,736
|
|
|
$
|
94,207
|
|
|
Discontinued operations
|
—
|
|
|
46
|
|
|
(4,203
|
)
|
|
(9,380
|
)
|
|
23,194
|
|
|||||
|
Net income attributable to common unitholders
|
$
|
68,650
|
|
|
$
|
204,364
|
|
|
$
|
47,437
|
|
|
$
|
103,356
|
|
|
$
|
117,401
|
|
|
Distributions per unit
|
$
|
1.09
|
|
|
$
|
1.03
|
|
|
$
|
0.97
|
|
|
$
|
0.92
|
|
|
$
|
0.89
|
|
|
|
December 31,
|
||||||||||||||||||
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
||||||||||
|
BALANCE SHEET DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net investment in real estate assets
|
$
|
5,857,953
|
|
|
$
|
5,947,175
|
|
|
$
|
6,067,157
|
|
|
$
|
6,328,982
|
|
|
$
|
6,005,670
|
|
|
Total assets
(2)
|
6,480,430
|
|
|
6,599,600
|
|
|
6,770,109
|
|
|
7,077,677
|
|
|
6,705,971
|
|
|||||
|
Total mortgage and other indebtedness
(2)
|
4,710,628
|
|
|
4,683,333
|
|
|
4,841,239
|
|
|
4,733,135
|
|
|
4,475,767
|
|
|||||
|
Redeemable interests
|
25,330
|
|
|
37,559
|
|
|
34,639
|
|
|
464,082
|
|
|
456,105
|
|
|||||
|
Total partners' capital
|
1,395,162
|
|
|
1,541,533
|
|
|
1,541,176
|
|
|
1,458,164
|
|
|
1,466,241
|
|
|||||
|
Noncontrolling interests
|
4,876
|
|
|
8,908
|
|
|
19,179
|
|
|
63,496
|
|
|
4,280
|
|
|||||
|
Total capital
|
1,400,038
|
|
|
1,550,441
|
|
|
1,560,355
|
|
|
1,521,660
|
|
|
1,470,521
|
|
|||||
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
||||||||||
|
OTHER DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flows provided by (used in):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Operating activities
|
$
|
495,022
|
|
|
$
|
468,063
|
|
|
$
|
464,741
|
|
|
$
|
481,181
|
|
|
$
|
441,827
|
|
|
Investing activities
|
(259,815
|
)
|
|
(234,855
|
)
|
|
(125,693
|
)
|
|
(246,683
|
)
|
|
(27,645
|
)
|
|||||
|
Financing activities
|
(236,246
|
)
|
|
(260,768
|
)
|
|
(351,806
|
)
|
|
(212,331
|
)
|
|
(408,995
|
)
|
|||||
|
(1)
|
|
(2)
|
See
Note 2
to the consolidated financial statements for information related to the adoption of new accounting pronouncements in the fourth quarter of 2015 that have been retrospectively applied, resulting in reclassification of certain debt issuance costs from total assets to total mortgage and other indebtedness in the above table and consisted of $17,127; $16,284; $12,548 and $13,588 related to the years ending December 31, 2014 through 2011, respectively.
|
|
Property
|
|
Location
|
|
Date Opened/Acquired
|
|
New Developments
:
|
|
|
|
|
|
Fremaux Town Center
(1)
|
|
Slidell, LA
|
|
March 2014
|
|
The Outlet Shoppes of the Bluegrass
(2)
|
|
Simpsonville, KY
|
|
July 2014
|
|
Parkway Plaza
|
|
Fort Oglethorpe, GA
|
|
March 2015
|
|
|
|
|
|
|
|
Acquisition:
|
|
|
|
|
|
Mayfaire Town Center
|
|
Wilmington, NC
|
|
June 2015
|
|
(1)
|
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.
|
|
(2)
|
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
|
|
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.
|
|
|
Year Ended December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Net income
|
$
|
119,015
|
|
|
$
|
253,033
|
|
|
Adjustments:
(1)
|
|
|
|
||||
|
Depreciation and amortization
|
330,500
|
|
|
326,237
|
|
||
|
Interest expense
|
258,047
|
|
|
272,669
|
|
||
|
Abandoned projects expense
|
2,373
|
|
|
136
|
|
||
|
Gain on sales of real estate assets
|
(34,240
|
)
|
|
(6,329
|
)
|
||
|
Gain on extinguishment of debt
|
(256
|
)
|
|
(87,893
|
)
|
||
|
Gain on investment
|
(16,560
|
)
|
|
—
|
|
||
|
Loss on impairment
|
105,945
|
|
|
18,539
|
|
||
|
Income tax provision
|
2,941
|
|
|
4,499
|
|
||
|
Lease termination fees
|
(4,660
|
)
|
|
(3,808
|
)
|
||
|
Straight-line rent and above- and below-market rent
|
(7,403
|
)
|
|
(3,359
|
)
|
||
|
Net income attributable to noncontrolling interest in other consolidated subsidiaries
|
(5,473
|
)
|
|
(3,777
|
)
|
||
|
Gain on discontinued operations
|
—
|
|
|
(276
|
)
|
||
|
General and administrative expenses
|
62,118
|
|
|
50,271
|
|
||
|
Management fees and non-property level revenues
|
(24,958
|
)
|
|
(36,386
|
)
|
||
|
Operating Partnership's share of property NOI
|
787,389
|
|
|
783,556
|
|
||
|
Non-comparable NOI
|
(51,994
|
)
|
|
(53,357
|
)
|
||
|
Total same-center NOI
|
$
|
735,395
|
|
|
$
|
730,199
|
|
|
(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,
|
||
|
|
2015
|
|
2014
|
|
Malls
|
89.5%
|
|
88.0%
|
|
Associated centers
|
3.8%
|
|
3.9%
|
|
Community centers
|
1.9%
|
|
1.8%
|
|
Mortgages, office buildings and other
|
4.8%
|
|
6.3%
|
|
|
As of December 31,
|
||
|
|
2015
|
|
2014
|
|
Total portfolio
|
93.6%
|
|
94.7%
|
|
Total Mall portfolio
|
93.1%
|
|
94.9%
|
|
Same-center Stabilized Malls
|
93.3%
|
|
94.9%
|
|
Stabilized Malls
|
93.3%
|
|
94.8%
|
|
Non-stabilized Malls
(2)
|
91.3%
|
|
98.1%
|
|
Associated centers
|
94.6%
|
|
93.7%
|
|
Community centers
|
97.1%
|
|
97.4%
|
|
(1)
|
As noted in
Item 2. Properties
, occupancy excludes Properties which are Non-core, under major redevelopment, being considered for repositioning or where we intend to renegotiate the terms of the debt secured by the related Property.
|
|
(2)
|
Represents occupancy for Fremaux Town Center, The Outlet Shoppes of the Bluegrass and The Outlet Shoppes at Atlanta as of
December 31, 2015
and 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
.
|
|
|
Year Ended December 31,
|
||||
|
|
2015
|
|
2014
|
||
|
Operating portfolio:
|
|
|
|
||
|
New leases
|
1,728,843
|
|
|
1,323,875
|
|
|
Renewal leases
|
2,840,544
|
|
|
2,931,971
|
|
|
Development portfolio:
|
|
|
|
||
|
New leases
|
372,063
|
|
|
822,539
|
|
|
Total leased
|
4,941,450
|
|
|
5,078,385
|
|
|
|
December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Same-center Stabilized Malls
|
$
|
31.57
|
|
|
$
|
31.03
|
|
|
Stabilized Malls
|
31.47
|
|
|
31.17
|
|
||
|
Non-stabilized Malls
(2)
|
25.69
|
|
|
25.10
|
|
||
|
Associated centers
|
13.95
|
|
|
12.99
|
|
||
|
Community centers
|
16.15
|
|
|
15.98
|
|
||
|
Office buildings
|
19.51
|
|
|
19.27
|
|
||
|
(1)
|
As noted in
Item 2. Properties
, average annual base rents per square foot excludes Properties which are Non-core, under major redevelopment, being considered for repositioning or where we intend to renegotiate the terms of the debt secured by the related Property. Average base rents for associated centers and community centers include all leased space, regardless of size.
|
|
(2)
|
Represents average annual base rents for Fremaux Town Center, The Outlet Shoppes of the Bluegrass and The Outlet Shoppes at Atlanta as of
December 31, 2015
and 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
.
|
|
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)
|
|
2,130,964
|
|
|
$
|
41.91
|
|
|
$
|
44.37
|
|
|
5.9%
|
|
$
|
45.80
|
|
|
9.3%
|
|
Stabilized Malls
|
|
1,956,959
|
|
|
43.36
|
|
|
45.84
|
|
|
5.7%
|
|
47.33
|
|
|
9.2%
|
|||
|
New leases
|
|
506,253
|
|
|
40.71
|
|
|
48.51
|
|
|
19.2%
|
|
51.41
|
|
|
26.3%
|
|||
|
Renewal leases
|
|
1,450,706
|
|
|
44.29
|
|
|
44.91
|
|
|
1.4%
|
|
45.91
|
|
|
3.7%
|
|||
|
(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 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
New
|
|
198
|
|
|
544,560
|
|
|
8.61
|
|
|
$
|
46.29
|
|
|
$
|
49.12
|
|
|
$
|
37.15
|
|
|
$
|
9.14
|
|
|
24.6%
|
|
$
|
11.97
|
|
|
32.2%
|
|
Renewal
|
|
593
|
|
|
1,586,247
|
|
|
3.90
|
|
|
41.86
|
|
|
42.91
|
|
|
40.68
|
|
|
1.18
|
|
|
2.9%
|
|
2.23
|
|
|
5.5%
|
|||||
|
Commencement 2015 Total
|
|
791
|
|
|
2,130,807
|
|
|
5.08
|
|
|
42.99
|
|
|
44.50
|
|
|
39.78
|
|
|
3.21
|
|
|
8.1%
|
|
4.72
|
|
|
11.9%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Commencement 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
New
|
|
47
|
|
|
156,416
|
|
|
9.42
|
|
|
$
|
50.06
|
|
|
$
|
52.76
|
|
|
$
|
44.06
|
|
|
$
|
6.00
|
|
|
13.6%
|
|
$
|
8.70
|
|
|
19.7%
|
|
Renewal
|
|
229
|
|
|
624,564
|
|
|
3.69
|
|
|
41.79
|
|
|
42.51
|
|
|
40.93
|
|
|
0.86
|
|
|
2.1%
|
|
1.58
|
|
|
3.9%
|
|||||
|
Commencement 2016 Total
|
|
276
|
|
|
780,980
|
|
|
4.66
|
|
|
$
|
43.45
|
|
|
$
|
44.56
|
|
|
$
|
41.56
|
|
|
$
|
1.89
|
|
|
4.5%
|
|
3.00
|
|
|
7.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Total 2015/2016
|
|
1,067
|
|
|
2,911,787
|
|
|
4.97
|
|
|
$
|
43.11
|
|
|
$
|
44.52
|
|
|
$
|
40.26
|
|
|
$
|
2.85
|
|
|
7.1%
|
|
$
|
4.26
|
|
|
10.6%
|
|
•
|
$218.9 million
of expenditures related to our development, redevelopment, renovation and expansion programs as well as tenant improvements and ongoing deferred maintenance at our Properties,
|
|
•
|
$192.0 million
related to the acquisition of Mayfaire Town Center and Community Center,
|
|
•
|
proceeds of
$132.2 million
related primarily to the sale of a Mall, five other Properties and interests in two apartment complexes during 2015, and
|
|
•
|
net proceeds of
$20.8 million
received from the sale of all our marketable securities.
|
|
▪
|
$277.6 million
of expenditures related to our development, redevelopment, renovation and expansion programs, as well as tenant improvements and ongoing deferred maintenance at our Properties,
|
|
▪
|
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 loan refinancing, and
|
|
▪
|
proceeds of
$16.5 million
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
primarily related to Properties sold in 2013.
|
|
▪
|
net proceeds from the issuance of mortgage and other indebtedness, net of principal payments, of
$43.2 million
, and
|
|
▪
|
dividends and distributions of
$273.2 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
$11.3 million
,
|
|
▪
|
dividends and distributions of
$264.4 million
paid to holders of preferred stock, common stock and noncontrolling interests.
|
|
▪
|
net proceeds 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 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.
|
|
|
Consolidated
|
|
Noncontrolling
Interests
|
|
Unconsolidated
Affiliates
|
|
Total
|
|
Weighted
Average
Interest
Rate
(1)
|
|||||||||
|
December 31, 2015:
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Fixed-rate debt:
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Non-recourse loans on operating Properties
(2)
|
$
|
2,736,538
|
|
|
$
|
(110,411
|
)
|
|
$
|
664,249
|
|
|
$
|
3,290,376
|
|
|
5.51
|
%
|
|
Senior unsecured notes due 2023
(3)
|
446,151
|
|
|
—
|
|
|
—
|
|
|
446,151
|
|
|
5.25
|
%
|
||||
|
Senior unsecured notes due 2024
(4)
|
299,933
|
|
|
—
|
|
|
—
|
|
|
299,933
|
|
|
4.60
|
%
|
||||
|
Other
|
2,686
|
|
|
(1,343
|
)
|
|
—
|
|
|
1,343
|
|
|
3.50
|
%
|
||||
|
Total fixed-rate debt
|
3,485,308
|
|
|
(111,754
|
)
|
|
664,249
|
|
|
4,037,803
|
|
|
5.41
|
%
|
||||
|
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-recourse term loans on operating Properties
|
16,840
|
|
|
(6,981
|
)
|
|
2,546
|
|
|
12,405
|
|
|
2.55
|
%
|
||||
|
Recourse term loans on operating Properties
|
25,635
|
|
|
—
|
|
|
102,377
|
|
|
128,012
|
|
|
2.51
|
%
|
||||
|
Construction loans
|
—
|
|
|
—
|
|
|
30,047
|
|
|
30,047
|
|
|
2.12
|
%
|
||||
|
Unsecured lines of credit
|
398,904
|
|
|
—
|
|
|
—
|
|
|
398,904
|
|
|
1.54
|
%
|
||||
|
Unsecured term loans
|
800,000
|
|
|
—
|
|
|
—
|
|
|
800,000
|
|
|
1.82
|
%
|
||||
|
Total variable-rate debt
|
1,241,379
|
|
|
(6,981
|
)
|
|
134,970
|
|
|
1,369,368
|
|
|
1.81
|
%
|
||||
|
Total fixed-rate and variable-rate debt
|
4,726,687
|
|
|
(118,735
|
)
|
|
799,219
|
|
|
5,407,171
|
|
|
4.50
|
%
|
||||
|
Unamortized deferred financing costs
(5)
|
(16,059
|
)
|
|
855
|
|
|
(1,486
|
)
|
|
(16,690
|
)
|
|
|
|||||
|
Total mortgage and other indebtedness
|
$
|
4,710,628
|
|
|
$
|
(117,880
|
)
|
|
$
|
797,733
|
|
|
$
|
5,390,481
|
|
|
|
|
|
|
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
|
5,639
|
|
|
(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 fixed-rate and variable-rate debt
|
4,700,460
|
|
|
(122,473
|
)
|
|
768,302
|
|
|
5,346,289
|
|
|
4.91
|
%
|
||||
|
Unamortized deferred financing costs
(5)
|
(17,127
|
)
|
|
759
|
|
|
(2,177
|
)
|
|
(18,545
|
)
|
|
|
|||||
|
Total mortgage and other indebtedness
|
$
|
4,683,333
|
|
|
$
|
(121,714
|
)
|
|
$
|
766,125
|
|
|
$
|
5,327,744
|
|
|
|
|
|
(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
$101,151
as of
December 31, 2015
and
$105,584
as of
December 31, 2014
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, 2015
and
2014
.
|
|
(3)
|
The balance is net of an unamortized discount of
$3,849
and
$4,230
, as of
December 31, 2015
and
2014
, respectively.
|
|
(4)
|
The balance is net of an unamortized discount of
$67
and
$75
, as of
December 31, 2015
and
2014
, respectively.
|
|
(5)
|
See
Note 2
to the consolidated financial statements for information related to the adoption of new accounting pronouncements in the fourth quarter of 2015 that have been retrospectively applied, resulting in reclassification of certain debt issuance costs in the above tables for the years ending December 31, 2015 and 2014, respectively.
|
|
|
Balance
|
|
|||
|
|
Original Maturity Date
|
|
|||
|
2015:
|
|
|
|||
|
Hickory Point Mall
|
$
|
27,569
|
|
(1
|
)
|
|
Triangle Town Center
|
85,546
|
|
(2
|
)
|
|
|
2015 Maturities at pro rata share
|
$
|
113,115
|
|
|
|
|
|
|
|
|||
|
2016:
|
|
|
|||
|
Consolidated Properties:
|
|
|
|||
|
CoolSprings Crossing
|
$
|
11,443
|
|
|
|
|
Gunbarrel Pointe
|
10,197
|
|
|
||
|
Stroud Mall
|
30,621
|
|
|
||
|
York Galleria
|
48,891
|
|
|
||
|
Statesboro Crossing
|
5,544
|
|
(3
|
)
|
|
|
Greenbriar Mall
|
72,171
|
|
|
||
|
Hamilton Place
|
89,302
|
|
|
||
|
Midland Mall
|
32,418
|
|
|
||
|
Chesterfield Mall
|
140,000
|
|
(4
|
)
|
|
|
Dakota Square Mall
|
55,711
|
|
|
||
|
|
496,298
|
|
|
||
|
Unconsolidated Properties:
|
|
|
|||
|
Hammock Landing - Phase I
|
19,737
|
|
(5
|
)
|
|
|
Hammock Landing - Phase II
|
8,379
|
|
(5
|
)
|
|
|
The Pavilion at Port Orange
|
29,410
|
|
(5
|
)
|
|
|
Renaissance Center - Phase I
|
15,839
|
|
(6
|
)
|
|
|
Fremaux Town Center - Phase I
|
26,345
|
|
(7
|
)
|
|
|
Fremaux Town Center - Phase II
|
17,812
|
|
(7
|
)
|
|
|
Governor's Square Mall
|
7,404
|
|
|
||
|
|
124,926
|
|
|
||
|
|
|
|
|||
|
2016 Maturities at pro rata share
|
$
|
621,224
|
|
|
|
|
(1)
|
We are in active negotiations with the lender to restructure the terms of the loan, including the maturity date.
|
|
(2)
|
In February 2016, a newly formed joint venture assumed the modified loan, which has an initial maturity date of December 2018 and two one-year extension options. See
Note 19
to the consolidated financial statements for further information.
|
|
(3)
|
The loan has two one-year extension options for an outside maturity date of June 2018.
|
|
(4)
|
We plan to work with the lender to exit this investment when the loan matures later in 2016.
|
|
(5)
|
Subsequent to December 31, 2015, the loan was modified and extended to February 2018 with a one-year extension option. See
Note 19
to the consolidated financial statements for more information.
|
|
(6)
|
The joint venture entered into a binding agreement to sell Renaissance Center, which is expected to close in the second quarter of 2016. As part of the sales agreement, the loan will be assumed by the buyer.
|
|
(7)
|
The loan has two one-year extension options for an outside maturity date of August 2018.
|
|
Date
|
|
Property
|
|
Consolidated/
Unconsolidated
Property
|
|
Stated
Interest
Rate
|
|
Maturity Date
(1)
|
|
Amount Financed
or Extended
|
||
|
December
|
|
Hammock Landing - Phase I
(2)
|
|
Unconsolidated
|
|
LIBOR + 2.00%
|
|
February 2016
|
(3)
|
$
|
39,475
|
|
|
December
|
|
Hammock Landing - Phase II
(2)
|
|
Unconsolidated
|
|
LIBOR + 2.00%
|
|
February 2016
|
(3)
|
16,757
|
|
|
|
December
|
|
The Pavilion at Port Orange
(2)
|
|
Unconsolidated
|
|
LIBOR + 2.00%
|
|
February 2016
|
(3)
|
58,820
|
|
|
|
October
|
|
Oak Park Mall
(4)
|
|
Unconsolidated
|
|
3.97%
|
|
October 2025
|
|
276,000
|
|
|
|
September
|
|
The Outlet Shoppes at Gettysburg
(5)
|
|
Consolidated
|
|
4.80%
|
|
October 2025
|
|
38,450
|
|
|
|
July
|
|
Gulf Coast Town Center - Phase III
(6)
|
|
Unconsolidated
|
|
LIBOR + 2.00%
|
|
July 2017
|
|
5,352
|
|
|
|
(1)
|
Excludes any extension options.
|
|
(2)
|
The loan was amended and modified to extend its initial maturity date and interest rate.
|
|
(3)
|
Subsequent to December 31, 2015, the loan was modified and extended to February 2018 with a one-year extension option. See
Note 19
to the consolidated financial statements for more information.
|
|
(4)
|
CBL/T-C, a 50% owned subsidiary of the Company, closed on a non-recourse loan, secured by Oak Park Mall in Overland Park, KS. Net proceeds were used to retire the outstanding borrowings of
$275,700
under the previous loan which bore interest at
5.85%
and had a December 2015 maturity date.
|
|
(5)
|
Proceeds from the non-recourse loan were used to retire a
$38,112
fixed-rate loan that was due to mature in February 2016.
|
|
(6)
|
The loan was amended and modified to extend its maturity date. As part of the refinancing agreement, the loan is no longer guaranteed by the Operating Partnership. See
Note 14
to the consolidated financial statements for more information.
|
|
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
(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 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. In the second quarter of 2015, the guaranty was reduced from 50% to 15%. See
Note 14
to the consolidated financial statements for further information.
|
|
(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 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. 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)
|
||
|
October
|
|
Oak Park Mall
(2)
|
|
Unconsolidated
|
|
5.85%
|
|
December 2015
|
|
$
|
275,700
|
|
|
September
|
|
The Outlet Shoppes at Gettysburg
(3)
|
|
Consolidated
|
|
5.87%
|
|
February 2016
|
|
38,112
|
|
|
|
September
|
|
Eastland Mall
|
|
Consolidated
|
|
5.85%
|
|
December 2015
|
|
59,400
|
|
|
|
July
|
|
Brookfield Square
|
|
Consolidated
|
|
5.08%
|
|
November 2015
|
|
86,621
|
|
|
|
July
|
|
CherryVale Mall
|
|
Consolidated
|
|
5.00%
|
|
October 2015
|
|
77,198
|
|
|
|
July
|
|
East Towne Mall
|
|
Consolidated
|
|
5.00%
|
|
November 2015
|
|
65,856
|
|
|
|
July
|
|
West Towne Mall
|
|
Consolidated
|
|
5.00%
|
|
November 2015
|
|
93,021
|
|
|
|
May
|
|
Imperial Valley Mall
|
|
Consolidated
|
|
4.99%
|
|
September 2015
|
|
49,486
|
|
|
|
(1)
|
The Company retired the loans with borrowings from its credit facilities unless otherwise noted.
|
|
(2)
|
The joint venture retired the loan with proceeds from a
$276,000
fixed-rate non-recourse loan.
|
|
(3)
|
The joint venture retired the loan with proceeds from a
$38,450
fixed-rate non-recourse loan.
|
|
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
(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. 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
|
|
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
|
|
Amount Financed
or Extended
|
||
|
July
|
|
The Outlet Shoppes of the Bluegrass - Phase II
(1)
|
|
Consolidated
|
|
LIBOR + 2.50%
|
|
July 2020
|
|
$
|
11,320
|
|
|
May
|
|
The Outlet Shoppes at Atlanta - Phase II
(2)
|
|
Consolidated
|
|
LIBOR + 2.50%
|
|
December 2019
|
|
6,200
|
|
|
|
(1)
|
The Operating Partnership has guaranteed 100% of the loan, of this 65/35 joint venture, which had an outstanding balance of $10,076 at December 31, 2015. The guaranty will terminate once construction is complete and certain debt and operational metrics are met on this expansion. The interest rate will be reduced to a spread of LIBOR plus 2.35% once certain debt service and operational metrics are met.
|
|
(2)
|
The Operating Partnership has guaranteed 100% of the loan, of this 75/25 joint venture, which had an outstanding balance of $4,034 at December 31, 2015. The guaranty will terminate once construction is complete and certain debt and operational metrics are met on this expansion as well as the parcel development project at The Outlet Shoppes at Atlanta as both loans are cross-collateralized. The interest rate will be reduced to a spread of LIBOR plus 2.35% once certain debt service and operational metrics are met.
|
|
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 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. 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 Operating Partnership has guaranteed
100%
of the loan. 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 was reduced to LIBOR + 2.00% in the fourth quarter of 2015 as 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. The loan was subsequently amended and modified in 2015. See above.
|
|
(7)
|
The construction loan had two one-year extension options, which were 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 loan. Our share of the remaining excess proceeds was 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
12/31/15
|
|
Fair
Value at
12/31/14
|
|
Maturity
Date
|
|||||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$ 48,891
(amortizing to $48,337) |
|
1-month
LIBOR |
|
2.149
|
%
|
|
$
|
(208
|
)
|
|
$
|
(1,064
|
)
|
|
April 2016
|
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$ 30,620
(amortizing to $30,276) |
|
1-month
LIBOR |
|
2.187
|
%
|
|
(133
|
)
|
|
(681
|
)
|
|
April 2016
|
||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$ 11,443
(amortizing to $11,313) |
|
1-month
LIBOR |
|
2.142
|
%
|
|
(48
|
)
|
|
(248
|
)
|
|
April 2016
|
||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$ 10,197
(amortizing to $10,083) |
|
1-month
LIBOR |
|
2.236
|
%
|
|
(45
|
)
|
|
(233
|
)
|
|
April 2016
|
||
|
|
|
|
|
|
|
|
|
|
|
$
|
(434
|
)
|
|
$
|
(2,226
|
)
|
|
|
|
|
|
|
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
|
199,748
|
|
|
$
|
12.37
|
|
|
$
|
2,470,883
|
|
|
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
|
|
|
|
|
|
|
3,097,133
|
|
||
|
Company’s share of total debt
|
|
|
|
|
|
|
5,407,171
|
|
||
|
Total market capitalization
|
|
|
|
|
|
|
$
|
8,504,304
|
|
|
|
Debt-to-total-market capitalization ratio
|
|
|
|
|
|
|
63.6
|
%
|
||
|
(1)
|
Stock price for common stock and Operating Partnership units equals the closing price of our common stock on December 31, 2015. 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)
|
$
|
5,704,108
|
|
|
$
|
803,201
|
|
|
$
|
1,835,376
|
|
|
$
|
974,242
|
|
|
$
|
2,091,289
|
|
|
Noncontrolling interests' share in other consolidated subsidiaries
|
(151,143
|
)
|
|
(23,876
|
)
|
|
(29,343
|
)
|
|
(13,220
|
)
|
|
(84,704
|
)
|
|||||
|
Our share of unconsolidated affiliates debt service
(2)
|
933,161
|
|
|
256,346
|
|
|
254,619
|
|
|
42,489
|
|
|
379,707
|
|
|||||
|
Our share of total debt service obligations
|
6,486,126
|
|
|
1,035,671
|
|
|
2,060,652
|
|
|
1,003,511
|
|
|
2,386,292
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating leases:
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Ground leases on consolidated Properties
|
31,286
|
|
|
877
|
|
|
1,779
|
|
|
1,816
|
|
|
26,814
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Purchase obligations:
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Construction contracts on consolidated Properties
|
4,239
|
|
|
4,239
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Our share of construction contracts on unconsolidated Properties
|
8,958
|
|
|
8,958
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Our share of total purchase obligations
|
13,197
|
|
|
13,197
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total contractual obligations
|
$
|
6,530,609
|
|
|
$
|
1,049,745
|
|
|
$
|
2,062,431
|
|
|
$
|
1,005,327
|
|
|
$
|
2,413,106
|
|
|
(1)
|
Represents principal and interest payments due under the terms of mortgage and other indebtedness and includes $1,455,702 of variable-rate debt service on eleven operating Properties, two unsecured credit facilities and three unsecured term loans. The 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, 2015
. See
Note 6
to the consolidated financial statements for additional information regarding the terms of long-term debt.
|
|
(2)
|
Includes $223,024 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, 2015
, but were not complete. The contracts are primarily for development of Properties.
|
|
|
Year Ended
December 31, |
||||||
|
|
2015
|
|
2014
|
||||
|
Tenant allowances
(1)
|
$
|
51,625
|
|
|
$
|
46,837
|
|
|
|
|
|
|
||||
|
Renovations
|
30,836
|
|
|
27,285
|
|
||
|
|
|
|
|
||||
|
Deferred maintenance:
|
|
|
|
||||
|
Parking lot and parking lot lighting
|
30,918
|
|
|
31,411
|
|
||
|
Roof repairs and replacements
|
5,483
|
|
|
5,544
|
|
||
|
Other capital expenditures
|
13,303
|
|
|
11,352
|
|
||
|
Total deferred maintenance
|
49,704
|
|
|
48,307
|
|
||
|
|
|
|
|
||||
|
Capitalized overhead
|
5,544
|
|
|
5,024
|
|
||
|
|
|
|
|
||||
|
Capitalized interest
|
4,168
|
|
|
7,288
|
|
||
|
|
|
|
|
||||
|
Total capital expenditures
|
$
|
141,877
|
|
|
$
|
134,741
|
|
|
(1)
|
Tenant allowances primarily relate to new leases. Tenant allowances related to renewal leases were not material for the periods presented.
|
|
|
|
|
|
|
|
|
|
CBL's Share of
|
|
|
|
|
|||||||
|
Property
|
|
Location
|
|
CBL
Ownership
Interest
|
|
Total Project
Square Feet
|
|
Total
Cost
(1)
|
|
Cost to
Date
(2)
|
|
Opening Date
|
|
Initial
Unleveraged
Yield
|
|||||
|
Community Center:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Parkway Plaza
|
|
Fort Oglethorpe, GA
|
|
100%
|
|
134,050
|
|
|
$
|
17,325
|
|
|
$
|
16,564
|
|
|
March-15
|
|
9.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall/Outlet Center Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Fremaux Town Center - Phase II
|
|
Slidell, LA
|
|
65%
|
|
281,032
|
|
|
24,684
|
|
|
21,848
|
|
|
October-15
|
|
9.7%
|
||
|
Mid Rivers Mall - Planet Fitness
|
|
St Peters, MO
|
|
100%
|
|
13,068
|
|
|
2,576
|
|
|
2,586
|
|
|
May-15
|
|
13.8%
|
||
|
The Outlet Shoppes at Atlanta - Parcel Development
|
|
Woodstock, GA
|
|
75%
|
|
9,600
|
|
|
2,657
|
|
|
2,897
|
|
|
May-15
|
|
9.3%
|
||
|
The Outlet Shoppes at Atlanta - Phase II
|
|
Woodstock, GA
|
|
75%
|
|
32,944
|
|
|
4,174
|
|
|
2,484
|
|
|
Fall-15
|
|
13.9%
|
||
|
The Outlet Shoppes of the Bluegrass - Phase II
|
|
Simpsonville, KY
|
|
65%
|
|
53,378
|
|
|
7,671
|
|
|
5,305
|
|
|
Fall-15
|
|
11.0%
|
||
|
Sunrise Mall - Dick's Sporting Goods
|
|
Brownsville, TX
|
|
100%
|
|
50,000
|
|
|
8,278
|
|
|
5,722
|
|
|
October-15
|
|
8.8%
|
||
|
|
|
|
|
|
|
440,022
|
|
|
50,040
|
|
|
40,842
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Community Center Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Hammock Landing - Academy Sports
|
|
West Melbourne, FL
|
|
50%
|
|
63,092
|
|
|
4,952
|
|
|
3,361
|
|
|
March-15
|
|
8.6%
|
||
|
Statesboro Crossing - Phase II (ULTA)
|
|
Statesboro, GA
|
|
50%
|
|
10,000
|
|
|
1,246
|
|
|
952
|
|
|
September-15
|
|
8.1%
|
||
|
|
|
|
|
|
|
73,092
|
|
|
6,198
|
|
|
4,313
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total Properties Opened
|
|
|
|
|
|
647,164
|
|
|
$
|
73,563
|
|
|
$
|
61,719
|
|
|
|
|
|
|
(1)
|
Total Cost is presented net of reimbursements to be received.
|
|
(2)
|
Cost to Date does not reflect reimbursements until they are received.
|
|
|
|
|
|
|
|
|
|
CBL's Share of
|
|
|
|
|
|||||||
|
Property
|
|
Location
|
|
CBL
Ownership
Interest
|
|
Total Project
Square Feet
|
|
Total
Cost
(1)
|
|
Cost to
Date
(2)
|
|
Opening Date
|
|
Initial
Unleveraged
Yield
|
|||||
|
Mall Redevelopments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Brookfield Square - Sears Redevelopment
(Blackfin Ameripub, Jason's Deli)
|
|
Brookfield, WI
|
|
100%
|
|
21,814
|
|
|
$
|
7,700
|
|
|
$
|
6,102
|
|
|
Fall-15
|
|
8.0%
|
|
Hickory Point Mall - JCP Redevelopment (Hobby Lobby)
|
|
Forsyth, IL
|
|
100%
|
|
60,000
|
|
|
2,764
|
|
|
2,224
|
|
|
July-15
|
|
10.7%
|
||
|
Janesville Mall - JCP Redevelopment (Dick's Sporting Goods/ULTA)
|
|
Janesville, WI
|
|
100%
|
|
149,522
|
|
|
11,091
|
|
|
9,428
|
|
|
September-15
|
|
8.4%
|
||
|
Meridian Mall - Gordmans
|
|
Lansing, MI
|
|
100%
|
|
50,000
|
|
|
7,193
|
|
|
6,043
|
|
|
July-15
|
|
10.3%
|
||
|
Northgate Mall - Streetscape/ULTA
|
|
Chattanooga, TN
|
|
100%
|
|
50,852
|
|
|
8,989
|
|
|
6,746
|
|
|
September-15
|
|
10.5%
|
||
|
Regency Mall - Sears (Dunham's Sports)
|
|
Racine, WI
|
|
100%
|
|
89,119
|
|
|
3,404
|
|
|
2,851
|
|
|
Fall-15
|
|
9.0%
|
||
|
Total Redevelopments Completed
|
|
|
|
|
|
421,307
|
|
|
$
|
41,141
|
|
|
$
|
33,394
|
|
|
|
|
|
|
(1)
|
Total Cost is presented net of reimbursements to be received.
|
|
(2)
|
Cost to Date does not reflect reimbursements until they are received.
|
|
|
|
|
|
|
|
|
|
CBL's Share of
|
|
|
|
|
|||||||
|
Property
|
|
Location
|
|
CBL
Ownership
Interest
|
|
Total Project
Square Feet
|
|
Total
Cost
(1)
|
|
Cost to
Date
(2)
|
|
Expected
Opening Date
|
|
Initial
Unleveraged
Yield
|
|||||
|
Community Center:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Ambassador Town Center
|
|
Lafayette, LA
|
|
65%
|
|
431,070
|
|
|
$
|
40,724
|
|
|
$
|
25,130
|
|
|
Spring-16
|
|
8.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall Expansion:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Kirkwood Mall-Self Development (Panera Bread, Verizon, Caribou Coffee)
|
|
Bismarck, ND
|
|
100%
|
|
12,570
|
|
|
3,702
|
|
|
3,672
|
|
|
Fall-15/ Spring-16
|
|
10.5%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Community Center Expansion:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
High Pointe Commons - Petco
|
|
Harrisburg, PA
|
|
50%
|
|
12,885
|
|
|
1,055
|
|
|
47
|
|
|
Spring-16
|
|
10.5%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall Redevelopments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
CoolSprings Galleria - Sears Redevelopment
(American Girl, Cheesecake Factory)
|
|
Nashville, TN
|
|
50%
|
|
182,163
|
|
|
32,816
|
|
|
22,701
|
|
|
May-15/Summer-16
|
|
7.4%
|
||
|
Northpark Mall - Dunham's Sports
|
|
Joplin, MO
|
|
100%
|
|
80,524
|
|
|
3,362
|
|
|
713
|
|
|
Summer-16
|
|
9.5%
|
||
|
Oak Park Mall - Self Development
|
|
Overland Park, KS
|
|
50%
|
|
6,735
|
|
|
1,210
|
|
|
429
|
|
|
Summer-16
|
|
8.2%
|
||
|
Randolph Mall - JCP Redevelopment (Ross/ULTA)
|
|
Asheboro, NC
|
|
100%
|
|
33,796
|
|
|
4,372
|
|
|
2,252
|
|
|
Summer-16
|
|
7.8%
|
||
|
|
|
|
|
|
|
303,218
|
|
|
41,760
|
|
|
26,095
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total Properties Under Development
|
|
|
|
|
|
759,743
|
|
|
$
|
87,241
|
|
|
$
|
54,944
|
|
|
|
|
|
|
(1)
|
Total Cost is presented net of reimbursements to be received.
|
|
(2)
|
Cost to Date does not reflect reimbursements until they are received.
|
|
Shadow Pipeline of Properties Under Development at December 31, 2015
|
|
|
||||||||||
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CBL's Share of
|
|
|
|
|
|
Property
|
|
Location
|
|
CBL
Ownership
Interest
|
|
Total
Project
Square
Feet
|
|
Estimated
Total
Cost
(1)
|
|
Expected
Opening Date
|
|
Initial
Unleveraged
Yield
|
|
Mall Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dakota Square Mall - Expansion
|
|
Minot, ND
|
|
100%
|
|
24,000 - 26,000
|
|
$7,000 - $8,000
|
|
Fall-16
|
|
7% - 8%
|
|
Friendly Center - Shops
|
|
Greensboro, NC
|
|
50%
|
|
12,000 - 13,000
|
|
2,500 - 3,000
|
|
Fall-16
|
|
8% - 9%
|
|
Hamilton Place - Theatre
|
|
Chattanooga, TN
|
|
100%
|
|
30,000 - 35,000
|
|
5,000 - 6,000
|
|
Fall-16
|
|
9% - 10%
|
|
Mayfaire Town Center - Phase I
|
|
Wilmington, NC
|
|
100%
|
|
65,000 - 70,000
|
|
19,000 - 21,000
|
|
Fall-16
|
|
8% - 9%
|
|
|
|
|
|
|
|
131,000 - 144,000
|
|
$33,500 - $38,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Community Center Expansion:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hammock Landing - Expansion
|
|
West Melbourne, FL
|
|
50%
|
|
23,000 - 26,000
|
|
$2,250 - $2,750
|
|
Fall-16
|
|
10% - 11%
|
|
(1)
|
Total Cost is presented net of reimbursements to be received.
|
|
▪
|
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, 2015
|
|
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)
|
|
12/31/15
|
|
12/31/14 |
||||||||
|
West Melbourne I, LLC -
Phase I |
|
50%
|
|
$
|
39,475
|
|
|
25%
|
|
$
|
9,869
|
|
|
Feb-2016
|
(2)
|
$
|
99
|
|
|
$
|
101
|
|
|
West Melbourne I, LLC -
Phase II |
|
50%
|
|
16,757
|
|
|
25%
|
(3)
|
4,189
|
|
|
Feb-2016
|
(2)
|
87
|
|
|
87
|
|
||||
|
Port Orange I, LLC
|
|
50%
|
|
58,820
|
|
|
25%
|
|
14,705
|
|
|
Feb-2016
|
(2)
|
148
|
|
|
153
|
|
||||
|
JG Gulf Coast Town Center LLC - Phase III
|
|
50%
|
|
5,092
|
|
|
—%
|
(4)
|
—
|
|
|
Jul-2017
|
|
—
|
|
|
—
|
|
||||
|
Fremaux Town Center JV, LLC - Phase I
|
|
65%
|
|
40,530
|
|
|
15%
|
(5)
|
6,207
|
|
|
Aug-2016
|
(6)
|
62
|
|
|
236
|
|
||||
|
Fremaux Town Center JV, LLC - Phase II
|
|
65%
|
|
27,404
|
|
|
50%
|
(7)
|
16,050
|
|
|
Aug-2016
|
(6)
|
161
|
|
|
161
|
|
||||
|
Ambassador Town Center JV, LLC
|
|
65%
|
|
21,418
|
|
|
100%
|
(8)
|
45,307
|
|
|
Dec-2017
|
(9)
|
462
|
|
|
482
|
|
||||
|
Ambassador Infrastructure, LLC
|
|
65%
|
|
8,629
|
|
|
100%
|
(10)
|
11,700
|
|
|
Dec-2017
|
(9)
|
177
|
|
|
177
|
|
||||
|
|
|
|
|
|
|
Total guaranty liability
|
|
$
|
1,196
|
|
|
$
|
1,397
|
|
||||||||
|
(1)
|
Excludes any extension options.
|
|
(2)
|
Subsequent to December 31, 2015, the loan was modified and extended to February 2018 with a one-year extension option. See
Note 19
to the consolidated financial statements for more information.
|
|
(3)
|
The guaranty was reduced to 25% in the fourth quarter of 2015 as Academy Sports is operational and paying contractual rent.
|
|
(4)
|
The guaranty was removed when the loan was refinanced in the third quarter of 2015. See
Note 5
to the consolidated financial statements for more information.
|
|
(5)
|
We received a 1% fee for this guaranty when the loan was issued in March 2013. In the second quarter of 2015, the guaranty was reduced to 15% as the requirement for being open for one year was met, LA Fitness opened and began paying contractual rent and a debt service coverage ratio of 1.30 to 1.00 was achieved.
|
|
(6)
|
The loan has two one-year extension options, which are at the unconsolidated affiliate's election, for an outside maturity date of August 2018.
|
|
(7)
|
We received a 1% fee for this guaranty when the loan was issued in August 2014. Upon completion of Phase II of the development and once certain leasing and occupancy metrics have been met, the guaranty will be reduced to 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.
|
|
(8)
|
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.
|
|
(9)
|
The loan has
two
one-year extension options, which are the joint venture's election, for an outside maturity date of
December 2019
.
|
|
(10)
|
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 such year as PILOT payments received and attributed to the prior calendar year by Ambassador Infrastructure and delivered to the lender are $1,200 or more, provided no event of default exists.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Net income attributable to common shareholders
|
$
|
58,479
|
|
|
$
|
174,258
|
|
|
$
|
40,312
|
|
|
Noncontrolling interest in income of Operating Partnership
|
10,171
|
|
|
30,106
|
|
|
7,125
|
|
|||
|
Depreciation and amortization expense of:
|
|
|
|
|
|
|
|
|
|||
|
Consolidated Properties
|
299,069
|
|
|
291,273
|
|
|
278,911
|
|
|||
|
Unconsolidated affiliates
|
40,476
|
|
|
41,806
|
|
|
39,592
|
|
|||
|
Discontinued operations
|
—
|
|
|
—
|
|
|
6,638
|
|
|||
|
Non-real estate assets
|
(3,083
|
)
|
|
(2,311
|
)
|
|
(2,077
|
)
|
|||
|
Noncontrolling interests' share of depreciation and amortization
|
(9,045
|
)
|
|
(6,842
|
)
|
|
(5,881
|
)
|
|||
|
Loss on impairment
|
105,945
|
|
|
18,434
|
|
|
73,485
|
|
|||
|
Gain on depreciable Property, net of taxes
|
(20,944
|
)
|
|
(937
|
)
|
|
(7
|
)
|
|||
|
Gain on discontinued operations, net of taxes
|
—
|
|
|
(273
|
)
|
|
(647
|
)
|
|||
|
FFO allocable to Operating Partnership common unitholders
|
481,068
|
|
|
545,514
|
|
|
437,451
|
|
|||
|
Litigation settlements, net of related expenses
(1)
|
(1,329
|
)
|
|
(7,763
|
)
|
|
(8,240
|
)
|
|||
|
Gain on investments
|
(16,560
|
)
|
|
—
|
|
|
(2,400
|
)
|
|||
|
Non cash default interest expense
|
—
|
|
|
4,695
|
|
|
—
|
|
|||
|
(Gain) loss on extinguishment of debt
|
(256
|
)
|
|
(87,893
|
)
|
|
9,108
|
|
|||
|
FFO allocable to Operating Partnership common unitholders, as adjusted
|
$
|
462,923
|
|
|
$
|
454,553
|
|
|
$
|
435,919
|
|
|
|
|
|
|
|
|
||||||
|
FFO per diluted share
|
$
|
2.41
|
|
|
$
|
2.73
|
|
|
$
|
2.23
|
|
|
|
|
|
|
|
|
||||||
|
FFO, as adjusted, per diluted share
|
$
|
2.32
|
|
|
$
|
2.28
|
|
|
$
|
2.22
|
|
|
(1)
|
Litigation settlement is included in interest and other income in the accompanying consolidated statements of operations. Litigation expense, including settlements paid, is included in general and administrative expense in the accompanying consolidated statements of operations.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Diluted EPS attributable to common shareholders
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
$
|
0.24
|
|
|
Eliminate amounts per share excluded from FFO:
|
|
|
|
|
|
||||||
|
Depreciation and amortization expense, including amounts from consolidated Properties, unconsolidated affiliates, non-real estate assets and excluding amounts allocated to noncontrolling interests
|
1.64
|
|
|
1.62
|
|
|
1.62
|
|
|||
|
Loss on impairment
|
0.53
|
|
|
0.09
|
|
|
0.37
|
|
|||
|
Gain on depreciable Property, net of tax
|
(0.10
|
)
|
|
—
|
|
|
—
|
|
|||
|
FFO per diluted share
|
$
|
2.41
|
|
|
$
|
2.73
|
|
|
$
|
2.23
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
FFO of the Operating Partnership
|
$
|
481,068
|
|
|
$
|
545,514
|
|
|
$
|
437,451
|
|
|
Percentage allocable to common shareholders
(1)
|
85.35
|
%
|
|
85.27
|
%
|
|
84.97
|
%
|
|||
|
FFO allocable to common shareholders
|
$
|
410,592
|
|
|
$
|
465,160
|
|
|
$
|
371,702
|
|
|
|
|
|
|
|
|
||||||
|
FFO allocable to Operating Partnership common unitholders, as adjusted
|
$
|
462,923
|
|
|
$
|
454,553
|
|
|
$
|
435,919
|
|
|
Percentage allocable to common shareholders
(1)
|
85.35
|
%
|
|
85.27
|
%
|
|
84.97
|
%
|
|||
|
FFO allocable to common shareholders, as adjusted
|
$
|
395,105
|
|
|
$
|
387,597
|
|
|
$
|
370,400
|
|
|
(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
|
February 29, 2016
|
|
|
Charles B. Lebovitz
|
|||
|
|
|
|
|
|
/s/ Stephen D. Lebovitz
|
Director, President and Chief Executive Officer (Principal Executive Officer)
|
February 29, 2016
|
|
|
Stephen D. Lebovitz
|
|||
|
|
|
|
|
|
/s/ Farzana K. Mitchell
|
Executive Vice President - Chief Financial Officer and Treasurer (Principal Financial Officer and Principal Accounting Officer)
|
February 29, 2016
|
|
|
Farzana K. Mitchell
|
|||
|
|
|
|
|
|
/s/ Gary L. Bryenton*
|
Director
|
February 29, 2016
|
|
|
Gary L. Bryenton
|
|||
|
|
|
|
|
|
/s/ A. Larry Chapman*
|
Director
|
February 29, 2016
|
|
|
A. Larry Chapman
|
|
||
|
|
|
|
|
|
/s/ Matthew S. Dominski*
|
Director
|
February 29, 2016
|
|
|
Matthew S. Dominski
|
|
||
|
|
|
|
|
|
/s/ John D. Griffith*
|
Director
|
February 29, 2016
|
|
|
John D. Griffith
|
|||
|
|
|
|
|
|
/s/ Richard J. Lieb*
|
Director
|
February 29, 2016
|
|
|
Richard J. Lieb
|
|||
|
|
|
|
|
|
/s/ Gary J. Nay*
|
Director
|
February 29, 2016
|
|
|
Gary J. Nay
|
|||
|
|
|
|
|
|
/s/ Kathleen M. Nelson*
|
Director
|
February 29, 2016
|
|
|
Kathleen M. Nelson
|
|||
|
|
|
|
|
|
*By: /s/ Farzana K. Mitchell
|
Attorney-in-Fact
|
February 29, 2016
|
|
|
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
|
February 29, 2016
|
|
|
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)
|
February 29, 2016
|
|
|
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)
|
February 29, 2016
|
|
|
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
|
2015
|
|
2014
|
||||
|
Real estate assets:
|
|
|
|
||||
|
Land
|
$
|
876,668
|
|
|
$
|
847,829
|
|
|
Buildings and improvements
|
7,287,862
|
|
|
7,221,387
|
|
||
|
|
8,164,530
|
|
|
8,069,216
|
|
||
|
Accumulated depreciation
|
(2,382,568
|
)
|
|
(2,240,007
|
)
|
||
|
|
5,781,962
|
|
|
5,829,209
|
|
||
|
Developments in progress
|
75,991
|
|
|
117,966
|
|
||
|
Net investment in real estate assets
|
5,857,953
|
|
|
5,947,175
|
|
||
|
Cash and cash equivalents
|
36,892
|
|
|
37,938
|
|
||
|
Receivables:
|
|
|
|
|
|
||
|
Tenant, net of allowance for doubtful accounts of $1,923
and $2,368 in 2015 and 2014, respectively |
87,286
|
|
|
81,338
|
|
||
|
Other, net of allowance for doubtful accounts of $1,276
and $1,285 in 2015 and 2014, respectively |
17,958
|
|
|
22,577
|
|
||
|
Mortgage and other notes receivable
|
18,238
|
|
|
19,811
|
|
||
|
Investments in unconsolidated affiliates
|
276,383
|
|
|
281,449
|
|
||
|
Intangible lease assets and other assets
|
185,281
|
|
|
208,884
|
|
||
|
|
$
|
6,479,991
|
|
|
$
|
6,599,172
|
|
|
|
|
|
|
||||
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
|
|
|
|
|
||
|
Mortgage and other indebtedness
|
$
|
4,710,628
|
|
|
$
|
4,683,333
|
|
|
Accounts payable and accrued liabilities
|
344,434
|
|
|
328,352
|
|
||
|
Total liabilities
|
5,055,062
|
|
|
5,011,685
|
|
||
|
Commitments and contingencies (Note 14)
|
|
|
|
|
|
||
|
Redeemable noncontrolling interests
|
25,330
|
|
|
37,559
|
|
||
|
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, 170,490,948 and 170,260,273 issued and outstanding in 2015 and 2014, respectively |
1,705
|
|
|
1,703
|
|
||
|
Additional paid-in capital
|
1,970,333
|
|
|
1,958,198
|
|
||
|
Accumulated other comprehensive income
|
1,935
|
|
|
13,411
|
|
||
|
Dividends in excess of cumulative earnings
|
(689,028
|
)
|
|
(566,785
|
)
|
||
|
Total shareholders' equity
|
1,284,970
|
|
|
1,406,552
|
|
||
|
Noncontrolling interests
|
114,629
|
|
|
143,376
|
|
||
|
Total equity
|
1,399,599
|
|
|
1,549,928
|
|
||
|
|
$
|
6,479,991
|
|
|
$
|
6,599,172
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
REVENUES:
|
|
|
|
|
|
||||||
|
Minimum rents
|
$
|
684,309
|
|
|
$
|
682,584
|
|
|
$
|
675,870
|
|
|
Percentage rents
|
18,063
|
|
|
16,876
|
|
|
18,572
|
|
|||
|
Other rents
|
21,934
|
|
|
22,314
|
|
|
21,974
|
|
|||
|
Tenant reimbursements
|
288,279
|
|
|
290,561
|
|
|
290,097
|
|
|||
|
Management, development and leasing fees
|
10,953
|
|
|
12,986
|
|
|
12,439
|
|
|||
|
Other
|
31,480
|
|
|
35,418
|
|
|
34,673
|
|
|||
|
Total revenues
|
1,055,018
|
|
|
1,060,739
|
|
|
1,053,625
|
|
|||
|
|
|
|
|
|
|
||||||
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|||
|
Property operating
|
141,030
|
|
|
149,774
|
|
|
151,127
|
|
|||
|
Depreciation and amortization
|
299,069
|
|
|
291,273
|
|
|
278,911
|
|
|||
|
Real estate taxes
|
90,799
|
|
|
89,281
|
|
|
88,701
|
|
|||
|
Maintenance and repairs
|
51,516
|
|
|
54,842
|
|
|
56,379
|
|
|||
|
General and administrative
|
62,118
|
|
|
50,271
|
|
|
48,867
|
|
|||
|
Loss on impairment
|
105,945
|
|
|
17,858
|
|
|
70,049
|
|
|||
|
Other
|
26,957
|
|
|
32,297
|
|
|
28,826
|
|
|||
|
Total operating expenses
|
777,434
|
|
|
685,596
|
|
|
722,860
|
|
|||
|
Income from operations
|
277,584
|
|
|
375,143
|
|
|
330,765
|
|
|||
|
Interest and other income
|
6,467
|
|
|
14,121
|
|
|
10,825
|
|
|||
|
Interest expense
|
(229,343
|
)
|
|
(239,824
|
)
|
|
(231,856
|
)
|
|||
|
Gain (loss) on extinguishment of debt
|
256
|
|
|
87,893
|
|
|
(9,108
|
)
|
|||
|
Gain on investments
|
16,560
|
|
|
—
|
|
|
2,400
|
|
|||
|
Equity in earnings of unconsolidated affiliates
|
18,200
|
|
|
14,803
|
|
|
11,616
|
|
|||
|
Income tax provision
|
(2,941
|
)
|
|
(4,499
|
)
|
|
(1,305
|
)
|
|||
|
Income from continuing operations before gain on sales of real estate assets
|
86,783
|
|
|
247,637
|
|
|
113,337
|
|
|||
|
Gain on sales of real estate assets
|
32,232
|
|
|
5,342
|
|
|
1,980
|
|
|||
|
Income from continuing operations
|
119,015
|
|
|
252,979
|
|
|
115,317
|
|
|||
|
Operating loss of discontinued operations
|
—
|
|
|
(222
|
)
|
|
(6,091
|
)
|
|||
|
Gain on discontinued operations
|
—
|
|
|
276
|
|
|
1,144
|
|
|||
|
Net income
|
119,015
|
|
|
253,033
|
|
|
110,370
|
|
|||
|
Net income attributable to noncontrolling interests in:
|
|
|
|
|
|
|
|
|
|||
|
Operating Partnership
|
(10,171
|
)
|
|
(30,106
|
)
|
|
(7,125
|
)
|
|||
|
Other consolidated subsidiaries
|
(5,473
|
)
|
|
(3,777
|
)
|
|
(18,041
|
)
|
|||
|
Net income attributable to the Company
|
103,371
|
|
|
219,150
|
|
|
85,204
|
|
|||
|
Preferred dividends
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|||
|
Net income attributable to common shareholders
|
$
|
58,479
|
|
|
$
|
174,258
|
|
|
$
|
40,312
|
|
|
|
|
|
|
|
|
||||||
|
Basic per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations, net of preferred dividends
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
$
|
0.27
|
|
|
Discontinued operations
|
0.00
|
|
|
0.00
|
|
|
(0.03
|
)
|
|||
|
Net income attributable to common shareholders
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
$
|
0.24
|
|
|
Weighted-average common shares outstanding
|
170,476
|
|
|
170,247
|
|
|
167,027
|
|
|||
|
|
|
|
|
|
|
||||||
|
Diluted per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations, net of preferred dividends
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
$
|
0.27
|
|
|
Discontinued operations
|
0.00
|
|
|
0.00
|
|
|
(0.03
|
)
|
|||
|
Net income attributable to common shareholders
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
$
|
0.24
|
|
|
Weighted-average common and potential dilutive common shares outstanding
|
170,499
|
|
|
170,247
|
|
|
167,027
|
|
|||
|
|
|
|
|
|
|
||||||
|
Amounts attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations, net of preferred dividends
|
$
|
58,479
|
|
|
$
|
174,212
|
|
|
$
|
44,515
|
|
|
Discontinued operations
|
—
|
|
|
46
|
|
|
(4,203
|
)
|
|||
|
Net income attributable to common shareholders
|
$
|
58,479
|
|
|
$
|
174,258
|
|
|
$
|
40,312
|
|
|
|
Year Ended December 31, |
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Net income
|
$
|
119,015
|
|
|
$
|
253,033
|
|
|
$
|
110,370
|
|
|
|
|
|
|
|
|
||||||
|
Other comprehensive income (loss):
|
|
|
|
|
|
||||||
|
Unrealized holding gain (loss) on available-for-sale securities
|
242
|
|
|
6,543
|
|
|
(2,583
|
)
|
|||
|
Reclassification to net income of realized gain on available-for-sale securities
|
(16,560
|
)
|
|
—
|
|
|
—
|
|
|||
|
Unrealized gain on hedging instruments
|
4,111
|
|
|
3,977
|
|
|
1,815
|
|
|||
|
Reclassification of hedging effect on earnings
|
(2,196
|
)
|
|
(2,195
|
)
|
|
—
|
|
|||
|
Total other comprehensive income (loss)
|
(14,403
|
)
|
|
8,325
|
|
|
(768
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Comprehensive income
|
104,612
|
|
|
261,358
|
|
|
109,602
|
|
|||
|
Comprehensive income attributable to noncontrolling interests in:
|
|
|
|
|
|
||||||
|
Operating Partnership
|
(7,244
|
)
|
|
(31,345
|
)
|
|
(7,018
|
)
|
|||
|
Other consolidated subsidiaries
|
(5,473
|
)
|
|
(3,777
|
)
|
|
(18,041
|
)
|
|||
|
Comprehensive income attributable to the Company
|
$
|
91,895
|
|
|
$
|
226,236
|
|
|
$
|
84,543
|
|
|
|
|
|
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
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
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
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
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
|
|
|
|
|
|
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, 2014
|
$
|
37,559
|
|
|
$
|
25
|
|
|
$
|
1,703
|
|
|
$
|
1,958,198
|
|
|
$
|
13,411
|
|
|
$
|
(566,785
|
)
|
|
$
|
1,406,552
|
|
|
$
|
143,376
|
|
|
$
|
1,549,928
|
|
|
Net income
|
3,902
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
103,371
|
|
|
103,371
|
|
|
11,742
|
|
|
115,113
|
|
|||||||||
|
Other comprehensive loss
|
(352
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,476
|
)
|
|
—
|
|
|
(11,476
|
)
|
|
(2,575
|
)
|
|
(14,051
|
)
|
|||||||||
|
Purchase of noncontrolling interests in Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(286
|
)
|
|
(286
|
)
|
|||||||||
|
Dividends declared - common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(180,722
|
)
|
|
(180,722
|
)
|
|
—
|
|
|
(180,722
|
)
|
|||||||||
|
Dividends declared - preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|
—
|
|
|
(44,892
|
)
|
|||||||||
|
Issuance of 278,093 shares of common stock and restricted common stock
|
—
|
|
|
—
|
|
|
3
|
|
|
676
|
|
|
—
|
|
|
—
|
|
|
679
|
|
|
—
|
|
|
679
|
|
|||||||||
|
Cancellation of 47,418 shares of restricted common stock
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(769
|
)
|
|
—
|
|
|
—
|
|
|
(770
|
)
|
|
—
|
|
|
(770
|
)
|
|||||||||
|
Performance stock units
|
—
|
|
|
—
|
|
|
—
|
|
|
624
|
|
|
—
|
|
|
—
|
|
|
624
|
|
|
—
|
|
|
624
|
|
|||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
4,152
|
|
|
—
|
|
|
—
|
|
|
4,152
|
|
|
—
|
|
|
4,152
|
|
|||||||||
|
Adjustment for noncontrolling interests
|
2,981
|
|
|
—
|
|
|
—
|
|
|
(2,773
|
)
|
|
—
|
|
|
—
|
|
|
(2,773
|
)
|
|
(207
|
)
|
|
(2,980
|
)
|
|||||||||
|
Adjustment to record redeemable noncontrolling interests at redemption value
|
(11,617
|
)
|
|
—
|
|
|
—
|
|
|
10,225
|
|
|
—
|
|
|
—
|
|
|
10,225
|
|
|
1,392
|
|
|
11,617
|
|
|||||||||
|
Distributions to noncontrolling interests
|
(7,143
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(40,534
|
)
|
|
(40,534
|
)
|
|||||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,721
|
|
|
1,721
|
|
|||||||||
|
Balance, December 31, 2015
|
$
|
25,330
|
|
|
$
|
25
|
|
|
$
|
1,705
|
|
|
$
|
1,970,333
|
|
|
$
|
1,935
|
|
|
$
|
(689,028
|
)
|
|
$
|
1,284,970
|
|
|
$
|
114,629
|
|
|
$
|
1,399,599
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Net income
|
$
|
119,015
|
|
|
$
|
253,033
|
|
|
$
|
110,370
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
|
||||||
|
Depreciation and amortization
|
299,069
|
|
|
291,273
|
|
|
285,549
|
|
|||
|
Amortization of deferred financing costs, debt premiums and discounts
|
4,948
|
|
|
4,405
|
|
|
4,783
|
|
|||
|
Net amortization of intangible lease assets and liabilities
|
(1,487
|
)
|
|
368
|
|
|
63
|
|
|||
|
Gain on sales of real estate assets
|
(32,232
|
)
|
|
(5,342
|
)
|
|
(1,980
|
)
|
|||
|
Gain on discontinued operations
|
—
|
|
|
(276
|
)
|
|
(1,144
|
)
|
|||
|
Write-off of development projects
|
2,373
|
|
|
136
|
|
|
334
|
|
|||
|
Share-based compensation expense
|
5,218
|
|
|
3,979
|
|
|
2,725
|
|
|||
|
Gain on investments
|
(16,560
|
)
|
|
—
|
|
|
(2,400
|
)
|
|||
|
Loss on impairment
|
105,945
|
|
|
17,858
|
|
|
70,049
|
|
|||
|
Loss on impairment from discontinued operations
|
—
|
|
|
681
|
|
|
5,234
|
|
|||
|
(Gain) loss on extinguishment of debt
|
(256
|
)
|
|
(87,893
|
)
|
|
9,108
|
|
|||
|
Equity in earnings of unconsolidated affiliates
|
(18,200
|
)
|
|
(14,803
|
)
|
|
(11,616
|
)
|
|||
|
Distributions of earnings from unconsolidated affiliates
|
21,095
|
|
|
21,866
|
|
|
15,995
|
|
|||
|
Provision for doubtful accounts
|
2,254
|
|
|
2,643
|
|
|
1,816
|
|
|||
|
Change in deferred tax accounts
|
(153
|
)
|
|
1,329
|
|
|
1,824
|
|
|||
|
Changes in:
|
|
|
|
|
|
||||||
|
Tenant and other receivables
|
(5,455
|
)
|
|
(4,053
|
)
|
|
(12,358
|
)
|
|||
|
Other assets
|
1,803
|
|
|
1,101
|
|
|
5,928
|
|
|||
|
Accounts payable and accrued liabilities
|
7,638
|
|
|
(18,244
|
)
|
|
(19,529
|
)
|
|||
|
Net cash provided by operating activities
|
495,015
|
|
|
468,061
|
|
|
464,751
|
|
|||
|
|
|
|
|
|
|
||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Additions to real estate assets
|
(218,891
|
)
|
|
(277,624
|
)
|
|
(314,299
|
)
|
|||
|
Acquisitions of real estate assets
|
(191,988
|
)
|
|
—
|
|
|
(41,444
|
)
|
|||
|
(Additions) reductions to restricted cash
|
5,491
|
|
|
4,880
|
|
|
(7,592
|
)
|
|||
|
Reductions to cash held in escrow
|
—
|
|
|
—
|
|
|
15,000
|
|
|||
|
Proceeds from sales of real estate assets
|
132,231
|
|
|
16,513
|
|
|
240,150
|
|
|||
|
Proceeds from sales of investments in unconsolidated affiliates
|
—
|
|
|
—
|
|
|
4,875
|
|
|||
|
Additions to mortgage and other notes receivable
|
(3,096
|
)
|
|
—
|
|
|
(2,700
|
)
|
|||
|
Payments received on mortgage and other notes receivable
|
1,610
|
|
|
20,973
|
|
|
5,672
|
|
|||
|
Proceeds from sale of available-for-sale securities
|
20,755
|
|
|
—
|
|
|
11,002
|
|
|||
|
Additional investments in and advances to unconsolidated affiliates
|
(15,200
|
)
|
|
(30,404
|
)
|
|
(34,063
|
)
|
|||
|
Distributions in excess of equity in earnings of unconsolidated affiliates
|
20,807
|
|
|
39,229
|
|
|
11,310
|
|
|||
|
Changes in other assets
|
(11,534
|
)
|
|
(8,422
|
)
|
|
(13,604
|
)
|
|||
|
Net cash used in investing activities
|
(259,815
|
)
|
|
(234,855
|
)
|
|
(125,693
|
)
|
|||
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Proceeds from mortgage and other indebtedness
|
$
|
1,358,296
|
|
|
$
|
1,061,928
|
|
|
$
|
2,298,116
|
|
|
Principal payments on mortgage and other indebtedness
|
(1,315,094
|
)
|
|
(1,050,647
|
)
|
|
(2,179,541
|
)
|
|||
|
Additions to deferred financing costs
|
(6,796
|
)
|
|
(2,386
|
)
|
|
(7,739
|
)
|
|||
|
Prepayment fees on extinguishment of debt
|
—
|
|
|
(1,506
|
)
|
|
(8,708
|
)
|
|||
|
Proceeds from issuances of common stock
|
188
|
|
|
175
|
|
|
209,547
|
|
|||
|
Purchases of noncontrolling interests in the Operating Partnership
|
(286
|
)
|
|
(4,861
|
)
|
|
—
|
|
|||
|
Redemption of redeemable noncontrolling preferred joint venture interest
|
—
|
|
|
—
|
|
|
(408,577
|
)
|
|||
|
Contributions from noncontrolling interests
|
682
|
|
|
938
|
|
|
6,530
|
|
|||
|
Distributions to noncontrolling interests
|
(47,682
|
)
|
|
(52,712
|
)
|
|
(65,187
|
)
|
|||
|
Dividends paid to holders of preferred stock
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|||
|
Dividends paid to common shareholders
|
(180,662
|
)
|
|
(166,805
|
)
|
|
(151,355
|
)
|
|||
|
Net cash used in financing activities
|
(236,246
|
)
|
|
(260,768
|
)
|
|
(351,806
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
(1,046
|
)
|
|
(27,562
|
)
|
|
(12,748
|
)
|
|||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
37,938
|
|
|
65,500
|
|
|
78,248
|
|
|||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
36,892
|
|
|
$
|
37,938
|
|
|
$
|
65,500
|
|
|
|
|
|
|
|
|
||||||
|
|
December 31,
|
||||||
|
ASSETS
|
2015
|
|
2014
|
||||
|
Real estate assets:
|
|
|
|
||||
|
Land
|
$
|
876,668
|
|
|
$
|
847,829
|
|
|
Buildings and improvements
|
7,287,862
|
|
|
7,221,387
|
|
||
|
|
8,164,530
|
|
|
8,069,216
|
|
||
|
Accumulated depreciation
|
(2,382,568
|
)
|
|
(2,240,007
|
)
|
||
|
|
5,781,962
|
|
|
5,829,209
|
|
||
|
Developments in progress
|
75,991
|
|
|
117,966
|
|
||
|
Net investment in real estate assets
|
5,857,953
|
|
|
5,947,175
|
|
||
|
Cash and cash equivalents
|
36,887
|
|
|
37,926
|
|
||
|
Receivables:
|
|
|
|
|
|
||
|
Tenant, net of allowance for doubtful accounts of $1,923
and $2,368 in 2015 and 2014, respectively |
87,286
|
|
|
81,338
|
|
||
|
Other, net of allowance for doubtful accounts of $1,276
and $1,285 in 2015 and 2014, respectively |
17,958
|
|
|
22,577
|
|
||
|
Mortgage and other notes receivable
|
18,238
|
|
|
19,811
|
|
||
|
Investments in unconsolidated affiliates
|
276,946
|
|
|
282,009
|
|
||
|
Intangible lease assets and other assets
|
185,162
|
|
|
208,764
|
|
||
|
|
$
|
6,480,430
|
|
|
$
|
6,599,600
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
LIABILITIES, REDEEMABLE INTERESTS AND CAPITAL
|
|
|
|
|
|
||
|
Mortgage and other indebtedness
|
$
|
4,710,628
|
|
|
$
|
4,683,333
|
|
|
Accounts payable and accrued liabilities
|
344,434
|
|
|
328,267
|
|
||
|
Total liabilities
|
5,055,062
|
|
|
5,011,600
|
|
||
|
Commitments and contingencies (Note 14)
|
|
|
|
|
|
||
|
Redeemable interests:
|
|
|
|
|
|
||
|
Redeemable noncontrolling interests
|
5,586
|
|
|
6,455
|
|
||
|
Redeemable common units
|
19,744
|
|
|
31,104
|
|
||
|
Total redeemable interests
|
25,330
|
|
|
37,559
|
|
||
|
Partners' capital:
|
|
|
|
|
|
||
|
Preferred units
|
565,212
|
|
|
565,212
|
|
||
|
Common units:
|
|
|
|
|
|||
|
General partner
|
8,435
|
|
|
9,789
|
|
||
|
Limited partners
|
822,383
|
|
|
953,349
|
|
||
|
Accumulated other comprehensive income (loss)
|
(868
|
)
|
|
13,183
|
|
||
|
Total partners' capital
|
1,395,162
|
|
|
1,541,533
|
|
||
|
Noncontrolling interests
|
4,876
|
|
|
8,908
|
|
||
|
Total capital
|
1,400,038
|
|
|
1,550,441
|
|
||
|
|
$
|
6,480,430
|
|
|
$
|
6,599,600
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
REVENUES:
|
|
|
|
|
|
||||||
|
Minimum rents
|
$
|
684,309
|
|
|
$
|
682,584
|
|
|
$
|
675,870
|
|
|
Percentage rents
|
18,063
|
|
|
16,876
|
|
|
18,572
|
|
|||
|
Other rents
|
21,934
|
|
|
22,314
|
|
|
21,974
|
|
|||
|
Tenant reimbursements
|
288,279
|
|
|
290,561
|
|
|
290,097
|
|
|||
|
Management, development and leasing fees
|
10,953
|
|
|
12,986
|
|
|
12,439
|
|
|||
|
Other
|
31,480
|
|
|
35,418
|
|
|
34,673
|
|
|||
|
Total revenues
|
1,055,018
|
|
|
1,060,739
|
|
|
1,053,625
|
|
|||
|
|
|
|
|
|
|
|
|||||
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|||
|
Property operating
|
141,030
|
|
|
149,774
|
|
|
151,127
|
|
|||
|
Depreciation and amortization
|
299,069
|
|
|
291,273
|
|
|
278,911
|
|
|||
|
Real estate taxes
|
90,799
|
|
|
89,281
|
|
|
88,701
|
|
|||
|
Maintenance and repairs
|
51,516
|
|
|
54,842
|
|
|
56,379
|
|
|||
|
General and administrative
|
62,118
|
|
|
50,271
|
|
|
48,867
|
|
|||
|
Loss on impairment
|
105,945
|
|
|
17,858
|
|
|
70,049
|
|
|||
|
Other
|
26,957
|
|
|
32,297
|
|
|
28,826
|
|
|||
|
Total operating expenses
|
777,434
|
|
|
685,596
|
|
|
722,860
|
|
|||
|
Income from operations
|
277,584
|
|
|
375,143
|
|
|
330,765
|
|
|||
|
Interest and other income
|
6,467
|
|
|
14,121
|
|
|
10,825
|
|
|||
|
Interest expense
|
(229,343
|
)
|
|
(239,824
|
)
|
|
(231,856
|
)
|
|||
|
Gain (loss) on extinguishment of debt
|
256
|
|
|
87,893
|
|
|
(9,108
|
)
|
|||
|
Gain on investments
|
16,560
|
|
|
—
|
|
|
2,400
|
|
|||
|
Equity in earnings of unconsolidated affiliates
|
18,200
|
|
|
14,803
|
|
|
11,616
|
|
|||
|
Income tax provision
|
(2,941
|
)
|
|
(4,499
|
)
|
|
(1,305
|
)
|
|||
|
Income from continuing operations before gain on sales of real estate assets
|
86,783
|
|
|
247,637
|
|
|
113,337
|
|
|||
|
Gain on sales of real estate assets
|
32,232
|
|
|
5,342
|
|
|
1,980
|
|
|||
|
Income from continuing operations
|
119,015
|
|
|
252,979
|
|
|
115,317
|
|
|||
|
Operating loss of discontinued operations
|
—
|
|
|
(222
|
)
|
|
(6,091
|
)
|
|||
|
Gain on discontinued operations
|
—
|
|
|
276
|
|
|
1,144
|
|
|||
|
Net income
|
119,015
|
|
|
253,033
|
|
|
110,370
|
|
|||
|
Net income attributable to noncontrolling interests
|
(5,473
|
)
|
|
(3,777
|
)
|
|
(18,041
|
)
|
|||
|
Net income attributable to the Operating Partnership
|
113,542
|
|
|
249,256
|
|
|
92,329
|
|
|||
|
Distributions to preferred unitholders
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|||
|
Net income attributable to common unitholders
|
$
|
68,650
|
|
|
$
|
204,364
|
|
|
$
|
47,437
|
|
|
|
|
|
|
|
|
||||||
|
Basic per unit data attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations, net of preferred distributions
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
$
|
0.26
|
|
|
Discontinued operations
|
0.00
|
|
|
0.00
|
|
|
(0.02
|
)
|
|||
|
Net income attributable to common unitholders
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
$
|
0.24
|
|
|
Weighted-average common units outstanding
|
199,734
|
|
|
199,660
|
|
|
196,572
|
|
|||
|
|
|
|
|
|
|
||||||
|
Diluted per unit data attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations, net of preferred distributions
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
$
|
0.26
|
|
|
Discontinued operations
|
0.00
|
|
|
0.00
|
|
|
(0.02
|
)
|
|||
|
Net income attributable to common unitholders
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
$
|
0.24
|
|
|
Weighted-average common and potential dilutive common units outstanding
|
199,757
|
|
|
199,660
|
|
|
196,572
|
|
|||
|
|
|
|
|
|
|
||||||
|
Amounts attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations, net of preferred distributions
|
$
|
68,650
|
|
|
$
|
204,318
|
|
|
$
|
51,640
|
|
|
Discontinued operations
|
—
|
|
|
46
|
|
|
(4,203
|
)
|
|||
|
Net income attributable to common unitholders
|
$
|
68,650
|
|
|
$
|
204,364
|
|
|
$
|
47,437
|
|
|
|
Year Ended December 31, |
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Net income
|
$
|
119,015
|
|
|
$
|
253,033
|
|
|
$
|
110,370
|
|
|
|
|
|
|
|
|
||||||
|
Other comprehensive income (loss):
|
|
|
|
|
|
||||||
|
Unrealized holding gain (loss) on available-for-sale securities
|
242
|
|
|
6,543
|
|
|
(2,583
|
)
|
|||
|
Reclassification to net income of realized gain on available-for-sale securities
|
(16,560
|
)
|
|
—
|
|
|
—
|
|
|||
|
Unrealized gain on hedging instruments
|
4,111
|
|
|
3,977
|
|
|
1,815
|
|
|||
|
Reclassification of hedging effect on earnings
|
(2,196
|
)
|
|
(2,195
|
)
|
|
—
|
|
|||
|
Total other comprehensive income (loss)
|
(14,403
|
)
|
|
8,325
|
|
|
(768
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Comprehensive income
|
104,612
|
|
|
261,358
|
|
|
109,602
|
|
|||
|
Comprehensive income attributable to noncontrolling interests
|
(5,473
|
)
|
|
(3,777
|
)
|
|
(18,041
|
)
|
|||
|
Comprehensive income attributable to the Operating Partnership
|
$
|
99,139
|
|
|
$
|
257,581
|
|
|
$
|
91,561
|
|
|
|
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 (Loss) |
|
Total Partner's 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
|
|
|
|
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 (Loss) |
|
Total Partner's Capital
|
|
Noncontrolling Interests
|
|
Total Capital
|
||||||||||||||||||||||
|
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
|
|
|
Net income
|
3,360
|
|
|
542
|
|
|
3,902
|
|
|
—
|
|
|
—
|
|
|
44,892
|
|
|
699
|
|
|
67,409
|
|
|
—
|
|
|
113,000
|
|
|
2,113
|
|
|
115,113
|
|
||||||||||
|
Other comprehensive loss
|
—
|
|
|
(352
|
)
|
|
(352
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14,051
|
)
|
|
(14,051
|
)
|
|
—
|
|
|
(14,051
|
)
|
||||||||||
|
Distributions declared - common units
|
—
|
|
|
(4,572
|
)
|
|
(4,572
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,133
|
)
|
|
(211,258
|
)
|
|
—
|
|
|
(213,391
|
)
|
|
—
|
|
|
(213,391
|
)
|
||||||||||
|
Distributions declared - preferred units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,892
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,892
|
)
|
|
—
|
|
|
(44,892
|
)
|
||||||||||
|
Issuances of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
278
|
|
|
—
|
|
|
—
|
|
|
679
|
|
|
—
|
|
|
679
|
|
|
—
|
|
|
679
|
|
||||||||||
|
Redemptions of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
|
—
|
|
|
(286
|
)
|
|
—
|
|
|
(286
|
)
|
|
—
|
|
|
(286
|
)
|
||||||||||
|
Cancellation of restricted common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(47
|
)
|
|
—
|
|
|
—
|
|
|
(770
|
)
|
|
—
|
|
|
(770
|
)
|
|
—
|
|
|
(770
|
)
|
||||||||||
|
Performance stock units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
618
|
|
|
—
|
|
|
624
|
|
|
—
|
|
|
624
|
|
||||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
43
|
|
|
4,109
|
|
|
—
|
|
|
4,152
|
|
|
—
|
|
|
4,152
|
|
||||||||||
|
Allocation of partners' capital
|
—
|
|
|
2,981
|
|
|
2,981
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(88
|
)
|
|
(2,965
|
)
|
|
—
|
|
|
(3,053
|
)
|
|
—
|
|
|
(3,053
|
)
|
||||||||||
|
Adjustment to record redeemable interests at redemption value
|
(1,658
|
)
|
|
(9,959
|
)
|
|
(11,617
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
119
|
|
|
11,498
|
|
|
—
|
|
|
11,617
|
|
|
—
|
|
|
11,617
|
|
||||||||||
|
Distributions to noncontrolling interests
|
(2,571
|
)
|
|
—
|
|
|
(2,571
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,866
|
)
|
|
(7,866
|
)
|
||||||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,721
|
|
|
1,721
|
|
||||||||||
|
Balance, December 31, 2015
|
$
|
5,586
|
|
|
$
|
19,744
|
|
|
$
|
25,330
|
|
|
25,050
|
|
|
199,748
|
|
|
$
|
565,212
|
|
|
$
|
8,435
|
|
|
$
|
822,383
|
|
|
$
|
(868
|
)
|
|
$
|
1,395,162
|
|
|
$
|
4,876
|
|
|
$
|
1,400,038
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Net income
|
$
|
119,015
|
|
|
$
|
253,033
|
|
|
$
|
110,370
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
|
||||||
|
Depreciation and amortization
|
299,069
|
|
|
291,273
|
|
|
285,549
|
|
|||
|
Amortization of deferred financing costs, debt premiums and discounts
|
4,948
|
|
|
4,405
|
|
|
4,783
|
|
|||
|
Net amortization of intangible lease assets and liabilities
|
(1,487
|
)
|
|
368
|
|
|
63
|
|
|||
|
Gain on sales of real estate assets
|
(32,232
|
)
|
|
(5,342
|
)
|
|
(1,980
|
)
|
|||
|
Gain on discontinued operations
|
—
|
|
|
(276
|
)
|
|
(1,144
|
)
|
|||
|
Write-off of development projects
|
2,373
|
|
|
136
|
|
|
334
|
|
|||
|
Share-based compensation expense
|
5,218
|
|
|
3,979
|
|
|
2,725
|
|
|||
|
Gain on investments
|
(16,560
|
)
|
|
—
|
|
|
(2,400
|
)
|
|||
|
Loss on impairment
|
105,945
|
|
|
17,858
|
|
|
70,049
|
|
|||
|
Loss on impairment from discontinued operations
|
—
|
|
|
681
|
|
|
5,234
|
|
|||
|
(Gain) loss on extinguishment of debt
|
(256
|
)
|
|
(87,893
|
)
|
|
9,108
|
|
|||
|
Equity in earnings of unconsolidated affiliates
|
(18,200
|
)
|
|
(14,803
|
)
|
|
(11,616
|
)
|
|||
|
Distributions of earnings from unconsolidated affiliates
|
21,092
|
|
|
21,866
|
|
|
15,995
|
|
|||
|
Provision for doubtful accounts
|
2,254
|
|
|
2,643
|
|
|
1,816
|
|
|||
|
Change in deferred tax accounts
|
(153
|
)
|
|
1,329
|
|
|
1,824
|
|
|||
|
Changes in:
|
|
|
|
|
|
||||||
|
Tenant and other receivables
|
(5,455
|
)
|
|
(4,053
|
)
|
|
(12,358
|
)
|
|||
|
Other assets
|
1,803
|
|
|
1,101
|
|
|
5,928
|
|
|||
|
Accounts payable and accrued liabilities
|
7,648
|
|
|
(18,242
|
)
|
|
(19,539
|
)
|
|||
|
Net cash provided by operating activities
|
495,022
|
|
|
468,063
|
|
|
464,741
|
|
|||
|
|
|
|
|
|
|
||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Additions to real estate assets
|
(218,891
|
)
|
|
(277,624
|
)
|
|
(314,299
|
)
|
|||
|
Acquisitions of real estate assets
|
(191,988
|
)
|
|
—
|
|
|
(41,444
|
)
|
|||
|
(Additions) reductions to restricted cash
|
5,491
|
|
|
4,880
|
|
|
(7,592
|
)
|
|||
|
Reductions to cash held in escrow
|
—
|
|
|
—
|
|
|
15,000
|
|
|||
|
Proceeds from sales of real estate assets
|
132,231
|
|
|
16,513
|
|
|
240,150
|
|
|||
|
Proceeds from sales of investments in unconsolidated affiliates
|
—
|
|
|
—
|
|
|
4,875
|
|
|||
|
Additions to mortgage and other notes receivable
|
(3,096
|
)
|
|
—
|
|
|
(2,700
|
)
|
|||
|
Payments received on mortgage and other notes receivable
|
1,610
|
|
|
20,973
|
|
|
5,672
|
|
|||
|
Proceeds from sale of available-for-sale securities
|
20,755
|
|
|
—
|
|
|
11,002
|
|
|||
|
Additional investments in and advances to unconsolidated affiliates
|
(15,200
|
)
|
|
(30,404
|
)
|
|
(34,063
|
)
|
|||
|
Distributions in excess of equity in earnings of unconsolidated affiliates
|
20,807
|
|
|
39,229
|
|
|
11,310
|
|
|||
|
Changes in other assets
|
(11,534
|
)
|
|
(8,422
|
)
|
|
(13,604
|
)
|
|||
|
Net cash used in investing activities
|
(259,815
|
)
|
|
(234,855
|
)
|
|
(125,693
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Proceeds from mortgage and other indebtedness
|
$
|
1,358,296
|
|
|
$
|
1,061,928
|
|
|
$
|
2,298,116
|
|
|
Principal payments on mortgage and other indebtedness
|
(1,315,094
|
)
|
|
(1,050,647
|
)
|
|
(2,179,541
|
)
|
|||
|
Additions to deferred financing costs
|
(6,796
|
)
|
|
(2,386
|
)
|
|
(7,739
|
)
|
|||
|
Prepayment fees on extinguishment of debt
|
—
|
|
|
(1,506
|
)
|
|
(8,708
|
)
|
|||
|
Proceeds from issuances of common units
|
188
|
|
|
175
|
|
|
209,547
|
|
|||
|
Redemption of common units
|
(286
|
)
|
|
(4,861
|
)
|
|
—
|
|
|||
|
Redemption of redeemable noncontrolling preferred joint venture interest
|
—
|
|
|
—
|
|
|
(408,577
|
)
|
|||
|
Contributions from noncontrolling interests
|
682
|
|
|
938
|
|
|
6,530
|
|
|||
|
Distributions to noncontrolling interests
|
(17,084
|
)
|
|
(52,712
|
)
|
|
(65,187
|
)
|
|||
|
Distributions to preferred unitholders
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|||
|
Distributions to common unitholders
|
(211,260
|
)
|
|
(166,805
|
)
|
|
(151,355
|
)
|
|||
|
Net cash used in financing activities
|
(236,246
|
)
|
|
(260,768
|
)
|
|
(351,806
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
(1,039
|
)
|
|
(27,560
|
)
|
|
(12,758
|
)
|
|||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
37,926
|
|
|
65,486
|
|
|
78,244
|
|
|||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
36,887
|
|
|
$
|
37,926
|
|
|
$
|
65,486
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Malls
(1)
|
|
Associated
Centers
|
|
Community
Centers
|
|
Office
Buildings
(2)
|
|
Total
|
|
Consolidated Properties
|
|
72
|
|
21
|
|
6
|
|
8
|
|
107
|
|
Unconsolidated Properties
(3)
|
|
10
|
|
4
|
|
4
|
|
5
|
|
23
|
|
Total
|
|
82
|
|
25
|
|
10
|
|
13
|
|
130
|
|
(1)
|
Category consists of regional malls, open-air centers and outlet centers (including one mixed-use center).
|
|
(2)
|
Includes CBL's corporate office buildings.
|
|
(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
|
|
Malls
|
|
Community
Centers |
|||
|
Development
|
|
—
|
|
|
—
|
|
|
1
|
|
|
Expansions
|
|
1
|
|
|
—
|
|
|
1
|
|
|
Redevelopments
|
|
2
|
|
|
2
|
|
|
—
|
|
|
|
December 31, 2015
|
|
December 31, 2014
|
||||||||||||
|
|
Cost
|
|
Accumulated
Amortization
|
|
Cost
|
|
Accumulated
Amortization
|
||||||||
|
Intangible lease assets and other assets:
|
|
|
|
|
|
|
|
||||||||
|
Above-market leases
|
$
|
54,080
|
|
|
$
|
(39,228
|
)
|
|
$
|
64,696
|
|
|
$
|
(45,662
|
)
|
|
In-place leases
|
113,335
|
|
|
(71,460
|
)
|
|
110,211
|
|
|
(71,272
|
)
|
||||
|
Tenant relationships
|
29,742
|
|
|
(5,868
|
)
|
|
29,664
|
|
|
(4,917
|
)
|
||||
|
Accounts payable and accrued liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Below-market leases
|
89,182
|
|
|
(54,999
|
)
|
|
99,189
|
|
|
(68,127
|
)
|
||||
|
•
|
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
|
$
|
4,195
|
|
|
$
|
16,321
|
|
|
$
|
—
|
|
|
$
|
20,516
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Current tax benefit (provision)
|
|
$
|
(3,093
|
)
|
|
$
|
(3,170
|
)
|
|
$
|
518
|
|
|
Deferred tax benefit (provision)
|
|
152
|
|
|
(1,329
|
)
|
|
(1,823
|
)
|
|||
|
Income tax provision
|
|
$
|
(2,941
|
)
|
|
$
|
(4,499
|
)
|
|
$
|
(1,305
|
)
|
|
|
Year Ended
December 31, 2015
|
|
|
Denominator – basic
|
170,476
|
|
|
Effect of performance stock units
(1)
|
23
|
|
|
Denominator – diluted
|
170,499
|
|
|
|
Year Ended
December 31, 2015
|
|
|
Denominator – basic
|
199,734
|
|
|
Effect of performance stock units
(1)
|
23
|
|
|
Denominator – diluted
|
199,757
|
|
|
|
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, 2013
|
$
|
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/L
|
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
|
|
|||||||
|
OCI before reclassifications
|
32
|
|
|
10
|
|
|
3,828
|
|
|
160
|
|
|
251
|
|
|
72
|
|
|
4,353
|
|
|||||||
|
Amounts reclassified from AOCI
(1)
|
—
|
|
|
(394
|
)
|
|
(2,196
|
)
|
|
(13,268
|
)
|
|
—
|
|
|
(2,898
|
)
|
|
(18,756
|
)
|
|||||||
|
Net year-to-date period OCI/L
|
32
|
|
|
(384
|
)
|
|
1,632
|
|
|
(13,108
|
)
|
|
251
|
|
|
(2,826
|
)
|
|
(14,403
|
)
|
|||||||
|
Ending balance, December 31, 2015
|
$
|
433
|
|
|
$
|
—
|
|
|
$
|
1,935
|
|
|
$
|
—
|
|
|
$
|
(2,802
|
)
|
|
$
|
—
|
|
|
$
|
(434
|
)
|
|
(1)
|
Reclassified
$2,196
,
$2,195
and
$2,297
of interest on cash flow hedges to Interest Expense in the consolidated statement of operations for the years ended
December 31, 2015
,
2014
and
2013
, respectively. Reclassified
$16,560
realized gain on sale of available-for-sale securities to Gain on Investment in the consolidated statement of operations for the year ended December 31, 2015.
|
|
|
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, 2013
|
$
|
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
|
|
|||||
|
OCI before reclassifications
|
33
|
|
|
10
|
|
|
4,078
|
|
|
232
|
|
|
4,353
|
|
|||||
|
Amounts reclassified from AOCI
(1)
|
—
|
|
|
(394
|
)
|
|
(2,196
|
)
|
|
(16,166
|
)
|
|
(18,756
|
)
|
|||||
|
Net year-to-date period OCI
|
33
|
|
|
(384
|
)
|
|
1,882
|
|
|
(15,934
|
)
|
|
(14,403
|
)
|
|||||
|
Ending balance, December 31, 2015
|
$
|
434
|
|
|
$
|
—
|
|
|
$
|
(868
|
)
|
|
$
|
—
|
|
|
$
|
(434
|
)
|
|
(1)
|
Reclassified
$2,196
,
$2,195
and
$2,297
of interest on cash flow hedges to Interest Expense in the consolidated statement of operations for the years ended
December 31, 2015
,
2014
and
2013
, respectively. Reclassified
$16,560
realized gain on sale of available-for-sale securities to Gain on Investment in the consolidated statement of operations for the year ended December 31, 2015.
|
|
Purchase Date
|
|
Property
|
|
Property
Type
|
|
Location
|
|
Ownership
Percentage
Acquired
|
|
Cash
|
|
Debt
Assumed
|
|
Purchase
Price
|
||||||
|
2015 Activity:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
June
|
|
Mayfaire Town Center and Community Center
(1)
|
|
Mall
|
|
Wilmington, NC
|
|
100%
|
|
$
|
191,988
|
|
|
$
|
—
|
|
|
$
|
191,988
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
2013 Activity:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
April
|
|
Kirkwood Mall
(2)
|
|
Mall
|
|
Bismarck, ND
|
|
51%
|
|
$
|
41,378
|
|
|
$
|
20,587
|
|
|
$
|
61,965
|
|
|
(1)
|
The Company acquired Mayfaire Town Center and Community Center on June 18, 2015 for
$191,988
utilizing availability on its lines of credit. Since the acquisition date,
$8,982
of revenue and
$410
in income related to Mayfaire Town Center and Community Center is included in the consolidated financial statements for the year ended December 31, 2015. The Company subsequently sold Mayfaire Community Center in December 2015. See
Note 4
for more information.
|
|
(2)
|
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. The Company consolidated this joint venture as of December 31, 2013.
|
|
|
2015
|
||
|
Land
|
$
|
39,598
|
|
|
Buildings and improvements
|
139,818
|
|
|
|
Tenant improvements
|
3,331
|
|
|
|
Above-market leases
|
393
|
|
|
|
In-place leases
|
22,673
|
|
|
|
Total assets
|
205,813
|
|
|
|
Below-market leases
|
(13,825
|
)
|
|
|
Net assets acquired
|
$
|
191,988
|
|
|
|
|
|
|
|
|
|
|
Sales Price
|
|
Gain
|
||||||||
|
Sales Date
|
|
Property
|
|
Property Type
|
|
Location
|
|
Gross
|
|
Net
|
|
|||||||
|
December
|
|
Mayfaire Community Center
(1)
|
|
Community Center
(2)
|
|
Wilmington, NC
|
|
$
|
56,300
|
|
|
$
|
55,955
|
|
|
$
|
—
|
|
|
December
|
|
Chapel Hill Crossing
(3)
|
|
Associated Center
|
|
Akron, OH
|
|
2,300
|
|
|
2,178
|
|
|
—
|
|
|||
|
November
|
|
Waynesville Commons
|
|
Community Center
|
|
Waynesville, NC
|
|
14,500
|
|
|
14,289
|
|
|
5,071
|
|
|||
|
July
|
|
Madison Plaza
|
|
Associated Center
|
|
Huntsville, AL
|
|
5,700
|
|
|
5,472
|
|
|
2,769
|
|
|||
|
June
|
|
EastGate Crossing
(4)
|
|
Associated Center
|
|
Cincinnati, OH
|
|
21,060
|
|
|
20,688
|
|
|
13,491
|
|
|||
|
April
|
|
Madison Square
(5)
|
|
Mall
|
|
Huntsville, AL
|
|
5,000
|
|
|
4,955
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
$
|
104,860
|
|
|
$
|
103,537
|
|
|
$
|
21,331
|
|
|
(1)
|
The Company recognized a loss on impairment of real estate of
$397
in the fourth quarter of 2015 when it adjusted the book value of Mayfaire Community Center to its net sales price.
|
|
(2)
|
This Property was combined with Mayfaire Town Center in the Malls category for segment reporting purposes.
|
|
(3)
|
The Company recognized a loss on impairment of real estate of
$1,914
in the fourth quarter of 2015 when it adjusted the book value of Chapel Hill Crossing to its net sales price.
|
|
(4)
|
In the fourth quarter of 2015, the Company earned
$625
of the potential
$1,740
of contingent consideration related to the sale of EastGate Crossing and received
$574
of net proceeds for the lease of a tenant space. The Company has until September 2016 to lease one additional specified tenant space to earn the remaining consideration. Additionally, the buyer assumed the mortgage loan on the property, which had a balance of
$14,570
at the time of the sale.
|
|
(5)
|
The Company recognized a loss on impairment of real estate of
$2,620
in the second quarter of 2015 when it adjusted the book value of Madison Square to its net sales price.
|
|
|
|
|
|
|
|
|
|
Sales Price
|
|
Gain
|
||||||||
|
Sales Date
|
|
Property
|
|
Property Type
|
|
Location
|
|
Gross
|
|
Net
|
|
|||||||
|
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
|
|
|
||||||
|
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 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
|
|
|||||||
|
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.
|
|
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 Phases I and II
|
|
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 Phase I, II and III
|
|
50.0
|
%
|
|
Kentucky Oaks Mall Company
|
|
Kentucky Oaks Mall
|
|
50.0
|
%
|
|
Mall of South Carolina L.P.
|
|
Coastal Grand
|
|
50.0
|
%
|
|
Mall of South Carolina Outparcel L.P.
|
|
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,
|
||||||
|
|
2015
|
|
2014
|
||||
|
ASSETS:
|
|
|
|
||||
|
Investment in real estate assets
|
$
|
2,357,902
|
|
|
$
|
2,266,252
|
|
|
Accumulated depreciation
|
(677,448
|
)
|
|
(619,558
|
)
|
||
|
|
1,680,454
|
|
|
1,646,694
|
|
||
|
Developments in progress
|
59,592
|
|
|
75,877
|
|
||
|
Net investment in real estate assets
|
1,740,046
|
|
|
1,722,571
|
|
||
|
Other assets
(1)
|
168,540
|
|
|
166,391
|
|
||
|
Total assets
|
$
|
1,908,586
|
|
|
$
|
1,888,962
|
|
|
|
|
|
|
||||
|
LIABILITIES:
|
|
|
|
||||
|
Mortgage and other indebtedness
(1)
|
$
|
1,546,272
|
|
|
$
|
1,508,663
|
|
|
Other liabilities
|
51,357
|
|
|
42,517
|
|
||
|
Total liabilities
|
1,597,629
|
|
|
1,551,180
|
|
||
|
|
|
|
|
||||
|
OWNERS' EQUITY:
|
|
|
|
||||
|
The Company
|
184,868
|
|
|
198,261
|
|
||
|
Other investors
|
126,089
|
|
|
139,521
|
|
||
|
Total owners' equity
|
310,957
|
|
|
337,782
|
|
||
|
Total liabilities and owners’ equity
|
$
|
1,908,586
|
|
|
$
|
1,888,962
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Total revenues
|
$
|
253,399
|
|
|
$
|
250,248
|
|
|
$
|
243,215
|
|
|
Depreciation and amortization
|
(79,870
|
)
|
|
(79,059
|
)
|
|
(76,323
|
)
|
|||
|
Other operating expenses
|
(75,875
|
)
|
|
(73,218
|
)
|
|
(72,166
|
)
|
|||
|
Income from operations
|
97,654
|
|
|
97,971
|
|
|
94,726
|
|
|||
|
Interest and other income
|
1,337
|
|
|
1,358
|
|
|
1,359
|
|
|||
|
Interest expense
|
(75,485
|
)
|
|
(74,754
|
)
|
|
(76,934
|
)
|
|||
|
Gain on sales of real estate assets
|
2,551
|
|
|
1,697
|
|
|
102
|
|
|||
|
Net income
|
$
|
26,057
|
|
|
$
|
26,272
|
|
|
$
|
19,253
|
|
|
Date
|
|
Property
|
|
Stated
Interest
Rate
|
|
Maturity Date
(1)
|
|
Amount Financed
or Extended
|
||
|
December
|
|
Hammock Landing - Phase I
(2)
|
|
LIBOR + 2.00%
|
|
February 2016
|
(3)
|
$
|
39,475
|
|
|
December
|
|
Hammock Landing - Phase II
(2)
|
|
LIBOR + 2.00%
|
|
February 2016
|
(3)
|
16,757
|
|
|
|
December
|
|
The Pavilion at Port Orange
(2)
|
|
LIBOR + 2.00%
|
|
February 2016
|
(3)
|
58,820
|
|
|
|
October
|
|
Oak Park Mall
(4)
|
|
3.97%
|
|
October 2025
|
|
276,000
|
|
|
|
July
|
|
Gulf Coast Town Center - Phase III
(5)
|
|
LIBOR + 2.00%
|
|
July 2017
|
|
5,352
|
|
|
|
(1)
|
Excludes any extension options.
|
|
(2)
|
The loan was amended and modified to extend its initial maturity date and interest rate.
|
|
(3)
|
Subsequent to December 31, 2015, the loan was extended to February 2018 with a
one
-year extension option. See
Note 19
for more information.
|
|
(4)
|
CBL/T-C, a
50%
owned subsidiary of the Company, closed on a non-recourse loan, secured by Oak Park Mall in Overland Park, KS. Net proceeds were used to retire the outstanding borrowings of
$275,700
under the previous loan which bore interest at
5.85%
and had a December 2015 maturity date.
|
|
(5)
|
The loan was amended and modified to extend its maturity date. As part of the refinancing agreement, the loan is no longer guaranteed by the Operating Partnership. See
Note 14
for more information.
|
|
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 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. 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 was reduced to LIBOR +
2.00%
in the fourth quarter of 2015 as Academy Sports is open and paying contractual rent. See
Note 14
for information on the Operating Partnership's guaranty of this loan. The loan was subsequently amended and modified in 2015. See above.
|
|
(6)
|
The construction loan had
two
one
-year extension options, which were 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. In the second quarter of 2015, the guaranty was reduced from
50%
to
15%
. See
Note 14
for further information.
|
|
(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 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
. Excess proceeds were distributed 50/50 to the Company and its partner and the Company's share of excess proceeds was used to reduce outstanding 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.
|
|
|
December 31, 2015
|
|
December 31, 2014
|
||||||||
|
|
Amount
|
|
Weighted
Average
Interest
Rate
(1)
|
|
Amount
|
|
Weighted
Average
Interest
Rate
(1)
|
||||
|
Fixed-rate debt:
|
|
|
|
|
|
|
|
||||
|
Non-recourse loans on operating Properties
(2)
|
$
|
2,736,538
|
|
|
5.68%
|
|
$
|
3,252,730
|
|
|
5.62%
|
|
Senior unsecured notes due 2023
(3)
|
446,151
|
|
|
5.25%
|
|
445,770
|
|
|
5.25%
|
||
|
Senior unsecured notes due 2024
(4)
|
299,933
|
|
|
4.60%
|
|
299,925
|
|
|
4.60%
|
||
|
Other
|
2,686
|
|
|
3.50%
|
|
5,639
|
|
|
3.50%
|
||
|
Total fixed-rate debt
|
3,485,308
|
|
|
5.53%
|
|
4,004,064
|
|
|
5.50%
|
||
|
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
||
|
Non-recourse term loans on operating Properties
|
16,840
|
|
|
2.49%
|
|
17,121
|
|
|
2.29%
|
||
|
Recourse term loans on operating Properties
|
25,635
|
|
|
2.97%
|
|
7,638
|
|
|
2.91%
|
||
|
Construction loans
|
—
|
|
|
—%
|
|
454
|
|
|
2.66%
|
||
|
Unsecured lines of credit
(5)
|
398,904
|
|
|
1.54%
|
|
221,183
|
|
|
1.56%
|
||
|
Unsecured term loans
(6)
|
800,000
|
|
|
1.82%
|
|
450,000
|
|
|
1.71%
|
||
|
Total variable-rate debt
|
1,241,379
|
|
|
1.76%
|
|
696,396
|
|
|
1.69%
|
||
|
Total fixed-rate and variable-rate debt
|
4,726,687
|
|
|
4.54%
|
|
4,700,460
|
|
|
4.93%
|
||
|
Unamortized deferred financing costs
(7)
|
(16,059
|
)
|
|
|
|
(17,127
|
)
|
|
|
||
|
Total mortgage and other indebtedness
|
$
|
4,710,628
|
|
|
|
|
$
|
4,683,333
|
|
|
|
|
(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
$101,151
as of
December 31, 2015
and
$105,584
as of
December 31, 2014
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, 2015
and
2014
.
|
|
(3)
|
The balance is net of an unamortized discount of
$3,849
and
$4,230
, as of
December 31, 2015
and
2014
, respectively.
|
|
(4)
|
The balance is net of an unamortized discount of
$67
and
$75
, as of
December 31, 2015
and
2014
, respectively.
|
|
(5)
|
The Company extended and modified its
three
unsecured credit facilities in October 2015. See below for additional information.
|
|
(6)
|
The Company closed on a new
$350,000
unsecured term loan in October 2015. See below for further information.
|
|
(7)
|
See
Note 2
for information related to the adoption of new accounting pronouncements in the fourth quarter of 2015 that have been retrospectively applied, resulting in reclassification of certain debt issuance costs from total assets to total mortgage and other indebtedness in the above tables and consisted of
$16,059
and
$17,127
and for the years ending December 31, 2015 and 2014, respectively.
|
|
|
Total
Capacity
|
|
Total
Outstanding
|
|
Maturity
Date
|
|
Extended
Maturity
Date
|
|
||||
|
Facility A
|
$
|
500,000
|
|
|
$
|
—
|
|
(1)
|
October 2019
|
|
October 2020
|
(2)
|
|
First Tennessee
|
100,000
|
|
|
6,700
|
|
(3)
|
October 2019
|
|
October 2020
|
(4)
|
||
|
Facility B
|
500,000
|
|
|
392,204
|
|
(5)
|
October 2020
|
|
|
|
||
|
|
$
|
1,100,000
|
|
|
$
|
398,904
|
|
|
|
|
|
|
|
(1)
|
There was
$350
outstanding on this facility as of
December 31, 2015
for letters of credit. Up to
$30,000
of the capacity on this facility can be used for letters of credit.
|
|
(2)
|
The extension option on the facility is at the Company's election, subject to continued compliance with the terms of the facility, and has a one-time extension fee of
0.15%
of the commitment amount of the credit facility.
|
|
(3)
|
There was an additional
$113
outstanding on this facility as of
December 31, 2015
for letters of credit. Up to
$20,000
of the capacity on this facility can be used for letters of credit.
|
|
(4)
|
The extension option on the facility is at the Company's election, subject to continued compliance with the terms of the facility, and has a one-time extension fee of
0.20%
of the commitment amount of the credit facility.
|
|
(5)
|
There was an additional
$5,464
outstanding on this facility as of
December 31, 2015
for letters of credit. Up to
$30,000
of the capacity on this facility can be used for letters of credit.
|
|
Date
|
|
Property
|
|
Stated
Interest
Rate
|
|
Maturity Date
|
|
Amount
Financed
|
||
|
2015:
|
|
|
|
|
|
|
|
|
||
|
September
|
|
The Outlet Shoppes at Gettysburg
(1)
|
|
4.80%
|
|
October 2025
|
|
$
|
38,450
|
|
|
|
|
|
|
|
|
|
|
|
||
|
2014:
|
|
|
|
|
|
|
|
|
||
|
November
|
|
The Outlet Shoppes of the Bluegrass
(2)
|
|
4.045%
|
|
December 2024
|
|
$
|
77,500
|
|
|
(1)
|
Proceeds from the non-recourse loan were used to retire a
$38,112
fixed-rate loan that was due to mature in February 2016.
|
|
(2)
|
A portion of the net proceeds from the non-recourse loan was used to retire a
$47,931
recourse construction loan. 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.
|
|
Date
|
|
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
(1)
|
||
|
2015:
|
|
|
|
|
|
|
|
|
||
|
September
|
|
The Outlet Shoppes at Gettysburg
(2)
|
|
5.87%
|
|
February 2016
|
|
$
|
38,112
|
|
|
September
|
|
Eastland Mall
|
|
5.85%
|
|
December 2015
|
|
59,400
|
|
|
|
July
|
|
Brookfield Square
|
|
5.08%
|
|
November 2015
|
|
86,621
|
|
|
|
July
|
|
CherryVale Mall
|
|
5.00%
|
|
October 2015
|
|
77,198
|
|
|
|
July
|
|
East Towne Mall
|
|
5.00%
|
|
November 2015
|
|
65,856
|
|
|
|
July
|
|
West Towne Mall
|
|
5.00%
|
|
November 2015
|
|
93,021
|
|
|
|
May
|
|
Imperial Valley Mall
|
|
4.99%
|
|
September 2015
|
|
49,486
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
2014:
|
|
|
|
|
|
|
|
|
||
|
December
|
|
Janesville Mall
(3)
|
|
8.38%
|
|
April 2016
|
|
$
|
2,473
|
|
|
October
|
|
Mall del Norte
|
|
5.04%
|
|
December 2014
|
|
113,400
|
|
|
|
January
|
|
St. Clair Square
(4)
|
|
3.25%
|
|
December 2016
|
|
122,375
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
(1)
|
The Company retired the loans with borrowings from its credit facilities unless otherwise noted.
|
|
(2)
|
The joint venture retired the loan with proceeds from a
$38,450
fixed-rate non-recourse loan.
|
|
(3)
|
The Company recorded a
$257
loss on extinguishment of debt due to a prepayment fee on the early retirement.
|
|
(4)
|
The Company recorded a
$1,249
loss on extinguishment of debt due to a prepayment fee on the early retirement.
|
|
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)
|
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
|
|
Amount Financed
|
||
|
April
|
|
The Outlet Shoppes at Oklahoma City - Phase II
(1)
|
|
LIBOR + 2.75%
|
|
April 2019
|
(2)
|
$
|
6,000
|
|
|
(1)
|
Proceeds from the operating Property loan for Phase II were distributed to the partners in accordance with the terms of the partnership agreement.
|
|
(2)
|
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
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
(1)
|
||
|
December
|
|
The Promenade
|
|
1.87%
|
|
December 2014
|
|
$
|
47,670
|
|
|
(1)
|
The Company retired the loan with borrowings from its credit facilities.
|
|
Date
|
|
Property
|
|
Stated
Interest
Rate
|
|
Maturity Date
|
|
Amount Financed
|
||
|
2015:
|
|
|
|
|
|
|
|
|
||
|
July
|
|
The Outlet Shoppes of the Bluegrass - Phase II
(1)
|
|
LIBOR + 2.50%
|
|
July 2020
|
|
$
|
11,320
|
|
|
May
|
|
The Outlet Shoppes at Atlanta - Phase II
(2)
|
|
LIBOR + 2.50%
|
|
December 2019
|
|
6,200
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
2014:
|
|
|
|
|
|
|
|
|
||
|
December
|
|
The Outlet Shoppes at Atlanta - Parcel Development
(3)
|
|
LIBOR + 2.50%
|
|
December 2019
|
|
$
|
2,435
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City - Phase III
(4)
|
|
LIBOR + 2.75%
|
|
April 2019
|
(5)
|
5,400
|
|
|
|
April
|
|
The Outlet Shoppes at El Paso - Phase II
(4)
|
|
LIBOR + 2.75%
|
|
April 2018
|
|
7,000
|
|
|
|
(1)
|
The Operating Partnership has guaranteed
100%
of the loan of this
65
/
35
joint venture, which had an outstanding balance of
$10,076
at December 31, 2015. The guaranty will terminate once construction is complete and certain debt and operational metrics are met on this expansion. The interest rate will be reduced to a spread of LIBOR plus
2.35%
once certain debt service and operational metrics are met.
|
|
(2)
|
The Operating Partnership has guaranteed
100%
of the loan of this
75
/
25
joint venture, which had an outstanding balance of
$4,034
at December 31, 2015. The guaranty will terminate once construction is complete and certain debt and operational metrics are met on this expansion as well as the parcel development project at The Outlet Shoppes at Atlanta as both loans are cross-collateralized. The interest rate will be reduced to a spread of LIBOR plus
2.35%
once certain debt service and operational metrics are met.
|
|
(3)
|
The Operating Partnership has guaranteed
100%
of the loan. The guaranty will terminate once construction is complete and certain debt and operational metrics are met.
|
|
(4)
|
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.
|
|
(5)
|
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.
|
|
Date
|
|
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
|
||
|
November
|
|
The Outlet Shoppes of the Bluegrass
(1)
|
|
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
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%
|
|
50%
|
|
Unencumbered asset value to unsecured indebtedness
|
|
> 1.60x
|
|
2.3x
|
|
Unencumbered NOI to unsecured interest expense
|
|
> 1.75x
|
|
5.2x
|
|
EBITDA to fixed charges (debt service)
|
|
> 1.50x
|
|
2.3x
|
|
Ratio
|
|
Required
|
|
Actual
|
|
Total debt to total assets
|
|
< 60%
|
|
54%
|
|
Secured debt to total assets
|
|
<45%
(1)
|
|
31%
|
|
Total unencumbered assets to unsecured debt
|
|
>150%
|
|
220%
|
|
Consolidated income available for debt service to annual debt service charge
|
|
> 1.50x
|
|
3.3x
|
|
(1)
|
On January 1, 2020 and thereafter, secured debt to total assets must be less than
40%
.
|
|
2016
|
$
|
596,244
|
|
|
2017
|
827,523
|
|
|
|
2018
|
681,200
|
|
|
|
2019
|
127,601
|
|
|
|
2020
|
600,961
|
|
|
|
Thereafter
|
1,892,491
|
|
|
|
|
4,726,020
|
|
|
|
Net unamortized premiums
|
667
|
|
|
|
|
$
|
4,726,687
|
|
|
Interest Rate
Derivative
|
|
Number of
Instruments
|
|
Notional
Amount
|
||
|
Interest Rate Swaps
|
|
4
|
|
$
|
101,151
|
|
|
Instrument Type
|
|
Location in
Consolidated
Balance Sheet
|
|
Notional
Amount
|
|
Designated
Benchmark
Interest
Rate
|
|
Strike
Rate
|
|
Fair Value at 12/31/15
|
|
Fair Value at 12/31/14
|
|
Maturity
Date
|
|||||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$ 48,891
(amortizing to $48,337) |
|
1-month
LIBOR |
|
2.149
|
%
|
|
$
|
(208
|
)
|
|
$
|
(1,064
|
)
|
|
April 2016
|
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$ 30,620
(amortizing to $30,276) |
|
1-month
LIBOR |
|
2.187
|
%
|
|
(133
|
)
|
|
(681
|
)
|
|
April 2016
|
||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$ 11,443
(amortizing to $11,313) |
|
1-month
LIBOR |
|
2.142
|
%
|
|
(48
|
)
|
|
(248
|
)
|
|
April 2016
|
||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$ 10,197
(amortizing to $10,083) |
|
1-month
LIBOR |
|
2.236
|
%
|
|
(45
|
)
|
|
(233
|
)
|
|
April 2016
|
||
|
|
|
|
|
|
|
|
|
|
|
$
|
(434
|
)
|
|
$
|
(2,226
|
)
|
|
|
|
|
Hedging
Instrument
|
|
Gain 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)
|
||||||||||||||||||||||||
|
|
2015
|
2014
|
2013
|
|
|
2015
|
2014
|
2013
|
|
|
2015
|
2014
|
2013
|
|||||||||||||||||||||
|
Interest rate contracts
|
|
$
|
1,915
|
|
$
|
1,782
|
|
$
|
1,815
|
|
|
Interest Expense
|
|
$
|
(2,196
|
)
|
$
|
(2,195
|
)
|
$
|
(2,297
|
)
|
|
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,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Dividends declared:
|
|
|
|
|
|
||||||
|
Common stock
|
$
|
1.06
|
|
|
$
|
1.00
|
|
|
$
|
0.98
|
|
|
Series D preferred stock
|
$
|
18.44
|
|
|
$
|
18.44
|
|
|
$
|
18.44
|
|
|
Series E preferred stock
|
$
|
16.56
|
|
|
$
|
16.56
|
|
|
$
|
16.56
|
|
|
|
|
|
|
|
|
||||||
|
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
(1)
|
|
|
|
|
|
|
|
|
|||
|
Ordinary income
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|||
|
Capital gains 25% rate
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|||
|
Total
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|||
|
(1)
|
The allocations for income tax purposes are the same for each series of preferred stock for each period presented.
|
|
|
December 31,
|
||||
|
|
2015
|
|
2014
|
||
|
CBL’s Predecessor
|
18,172,690
|
|
|
18,172,690
|
|
|
Third parties
|
11,084,493
|
|
|
11,099,945
|
|
|
|
29,257,183
|
|
|
29,272,635
|
|
|
2016
|
$
|
597,112
|
|
|
2017
|
514,557
|
|
|
|
2018
|
434,895
|
|
|
|
2019
|
367,663
|
|
|
|
2020
|
305,622
|
|
|
|
Thereafter
|
940,054
|
|
|
|
|
$
|
3,159,903
|
|
|
|
|
|
|
As of December 31, 2015
|
|
As of December 31, 2014
|
||||||||
|
|
|
Maturity Date
|
|
Interest Rate
|
|
Balance
|
|
Interest Rate
|
|
Balance
|
||||
|
Mortgages:
|
|
|
|
|
|
|
|
|
|
|
||||
|
Columbia Place Outparcel
(1)
|
|
Feb 2022
|
|
5.00%
|
|
$
|
342
|
|
|
5.00%
|
|
$
|
360
|
|
|
Park Place
|
|
May 2022
|
|
5.00%
|
|
1,369
|
|
|
5.00%
|
|
1,566
|
|
||
|
Village Square
|
|
Mar 2016
|
|
3.50%
|
|
1,685
|
|
|
3.50%
|
|
1,711
|
|
||
|
Other
|
|
Dec 2016 -
Jan 2047 |
|
2.93% - 9.50%
|
|
4,380
|
|
|
2.67% - 9.50%
|
|
5,686
|
|
||
|
|
|
|
|
|
|
7,776
|
|
|
|
|
9,323
|
|
||
|
Other Notes Receivable:
|
|
|
|
|
|
|
|
|
|
|
||||
|
Horizon Group
(2)
|
|
Nov 2016
|
|
7.00%
|
|
3,096
|
|
|
—%
|
|
—
|
|
||
|
RED Development Inc.
|
|
Nov 2023
|
|
5.00%
|
|
7,366
|
|
|
5.00%
|
|
7,429
|
|
||
|
Woodstock land
(3)
|
|
Feb 2016
|
|
10.00%
|
|
—
|
|
|
10.00%
|
|
3,059
|
|
||
|
|
|
|
|
|
|
10,462
|
|
|
|
|
10,488
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
$
|
18,238
|
|
|
|
|
$
|
19,811
|
|
|
(1)
|
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.
|
|
(2)
|
In the fourth quarter of 2015, Mortgage Holdings, LLC, a subsidiary of the Company, entered into a
$5,280
loan agreement, with an affiliate of Horizon Group Properties, Inc., the Company's noncontrolling interest partner in an outlet center project. The loan is secured by a pledge of Horizon Group Properties' interest in another outlet center project owned in a joint venture with the Company.
|
|
(3)
|
In the fourth quarter of 2015, Woodstock GA Investments, LLC, a joint venture in which the Company owns a
75.0%
interest, and other partners, sold their interests and closed on a
$2,600
loan, which was used to repay the loan secured by an interest in land in Woodstock, GA, adjacent to the site of The Outlet Shoppes at Atlanta. The note receivable had previously been extended through several amendments in 2014 and 2015.
|
|
Year Ended December 31, 2015
|
|
Malls
|
|
Associated
Centers
|
|
Community
Centers
|
|
All
Other
(1)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
944,553
|
|
|
$
|
40,392
|
|
|
$
|
19,944
|
|
|
$
|
50,129
|
|
|
$
|
1,055,018
|
|
|
Property operating expenses
(2)
|
|
(274,288
|
)
|
|
(9,364
|
)
|
|
(4,500
|
)
|
|
4,807
|
|
|
(283,345
|
)
|
|||||
|
Interest expense
|
|
(166,922
|
)
|
|
(7,285
|
)
|
|
(4,236
|
)
|
|
(50,900
|
)
|
|
(229,343
|
)
|
|||||
|
Other expense
|
|
(19
|
)
|
|
—
|
|
|
—
|
|
|
(26,938
|
)
|
|
(26,957
|
)
|
|||||
|
Gain on sales of real estate assets
|
|
264
|
|
|
16,260
|
|
|
5,071
|
|
|
10,637
|
|
|
32,232
|
|
|||||
|
Segment profit (loss)
|
|
$
|
503,588
|
|
|
$
|
40,003
|
|
|
$
|
16,279
|
|
|
$
|
(12,265
|
)
|
|
547,605
|
|
|
|
Depreciation and amortization expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(299,069
|
)
|
|||||
|
General and administrative expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(62,118
|
)
|
|||||
|
Interest and other income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,467
|
|
|||||
|
Gain on extinguishment of debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
256
|
|
|||||
|
Loss on impairment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(105,945
|
)
|
|||||
|
Gain on investment
|
|
|
|
|
|
|
|
|
|
16,560
|
|
|||||||||
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,200
|
|
|||||
|
Income tax provision
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,941
|
)
|
|||||
|
Income from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
119,015
|
|
||||
|
Total assets
|
|
$
|
5,766,084
|
|
|
$
|
252,188
|
|
|
$
|
263,614
|
|
|
$
|
198,105
|
|
|
$
|
6,479,991
|
|
|
Capital expenditures
(3)
|
|
$
|
393,194
|
|
|
$
|
5,186
|
|
|
$
|
2,299
|
|
|
$
|
24,134
|
|
|
$
|
424,813
|
|
|
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
(4)
|
|
$
|
5,655,621
|
|
|
$
|
273,506
|
|
|
$
|
282,011
|
|
|
$
|
388,034
|
|
|
$
|
6,599,172
|
|
|
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
(4)
|
|
$
|
5,907,813
|
|
|
$
|
273,392
|
|
|
$
|
222,462
|
|
|
$
|
366,020
|
|
|
$
|
6,769,687
|
|
|
Capital expenditures
(3)
|
|
$
|
203,210
|
|
|
$
|
10,718
|
|
|
$
|
8,052
|
|
|
$
|
126,803
|
|
|
$
|
348,783
|
|
|
(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.
|
|
(4)
|
See
Note 2
for information related to the adoption of new accounting pronouncements in the fourth quarter of 2015 that have been retrospectively applied, resulting in reclassification of certain debt issuance costs from total assets to total mortgage and other indebtedness in the above tables and consisted of
$17,127
and
$16,284
for the years ending December 31, 2014 and 2013, respectively.
|
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Accrued dividends and distributions payable
|
$
|
54,489
|
|
|
$
|
54,433
|
|
|
$
|
50,523
|
|
|
Additions to real estate assets accrued but not yet paid
|
26,345
|
|
|
25,332
|
|
|
20,625
|
|
|||
|
Disposition of real estate by assignment of mortgage debt
|
14,570
|
|
|
—
|
|
|
—
|
|
|||
|
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
|
|
|
—
|
|
|||
|
Note receivable from sale of land
|
—
|
|
|
360
|
|
|
7,430
|
|
|||
|
|
|
As of December 31, 2015
|
|
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)
|
|
12/31/15
|
|
12/31/14 |
||||||||
|
West Melbourne I, LLC -
Phase I |
|
50%
|
|
$
|
39,475
|
|
|
25%
|
|
$
|
9,869
|
|
|
Feb-2016
|
(2)
|
$
|
99
|
|
|
$
|
101
|
|
|
West Melbourne I, LLC -
Phase II |
|
50%
|
|
16,757
|
|
|
25%
|
(3)
|
4,189
|
|
|
Feb-2016
|
(2)
|
87
|
|
|
87
|
|
||||
|
Port Orange I, LLC
|
|
50%
|
|
58,820
|
|
|
25%
|
|
14,705
|
|
|
Feb-2016
|
(2)
|
148
|
|
|
153
|
|
||||
|
JG Gulf Coast Town Center LLC - Phase III
|
|
50%
|
|
5,092
|
|
|
—%
|
(4)
|
—
|
|
|
Jul-2017
|
|
—
|
|
|
—
|
|
||||
|
Fremaux Town Center JV, LLC - Phase I
|
|
65%
|
|
40,530
|
|
|
15%
|
(5)
|
6,207
|
|
|
Aug-2016
|
(6)
|
62
|
|
|
236
|
|
||||
|
Fremaux Town Center JV, LLC - Phase II
|
|
65%
|
|
27,404
|
|
|
50%
|
(7)
|
16,050
|
|
|
Aug-2016
|
(6)
|
161
|
|
|
161
|
|
||||
|
Ambassador Town Center JV, LLC
|
|
65%
|
|
21,418
|
|
|
100%
|
(8)
|
45,307
|
|
|
Dec-2017
|
(9)
|
462
|
|
|
482
|
|
||||
|
Ambassador Infrastructure, LLC
|
|
65%
|
|
8,629
|
|
|
100%
|
(10)
|
11,700
|
|
|
Dec-2017
|
(9)
|
177
|
|
|
177
|
|
||||
|
|
|
|
|
|
|
Total guaranty liability
|
|
$
|
1,196
|
|
|
$
|
1,397
|
|
||||||||
|
(1)
|
Excludes any extension options.
|
|
(2)
|
Subsequent to December 31, 2015, the loan was modified and extended to February 2018 with a
one
-year extension option. See
Note 19
for more information.
|
|
(3)
|
The guaranty was reduced to
25%
in the fourth quarter of 2015 as Academy Sports is operational and paying contractual rent.
|
|
(4)
|
The guaranty was removed when the loan was refinanced in the third quarter of 2015. See
Note 5
for more information.
|
|
(5)
|
The Company received a
1%
fee for this guaranty when the loan was issued in March 2013. In the second quarter of 2015, the guaranty was reduced to
15%
as the requirement for being open for one year was met, LA Fitness opened and began paying contractual rent and a debt service coverage ratio of
1.30
to 1.00 was achieved.
|
|
(6)
|
The loan has
two
one
-year extension options, which are at the unconsolidated affiliate's election, for an outside maturity date of August 2018.
|
|
(7)
|
The Company received a
1%
fee for this guaranty when the loan was issued in August 2014. Upon completion of Phase II of the development and once certain leasing and occupancy metrics have been met, the guaranty will be reduced to
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.
|
|
(8)
|
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 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.
|
|
(9)
|
The loan has
two
one
-year extension options, which are the joint venture's election, for an outside maturity date of
December 2019
.
|
|
(10)
|
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 such year as PILOT payments received and attributed to the prior calendar year 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.
|
|
2016
|
|
$
|
877
|
|
|
2017
|
|
885
|
|
|
|
2018
|
|
894
|
|
|
|
2019
|
|
903
|
|
|
|
2020
|
|
913
|
|
|
|
Thereafter
|
|
26,814
|
|
|
|
|
|
$
|
31,286
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
||||||||||||
|
|
Fair Value at December 31, 2015
|
|
Quoted Prices in Active Markets
for Identical Assets (Level 1) |
|
Significant
Other Observable Inputs (Level 2) |
|
Significant Unobservable
Inputs (Level 3) |
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swaps
|
$
|
434
|
|
|
$
|
—
|
|
|
$
|
434
|
|
|
$
|
—
|
|
|
|
|
|
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
|
|
|
||||||||||||||
|
|
Total
|
|
Quoted Prices in Active
Markets
for Identical
Assets (Level 1)
|
|
Significant
Other
Observable
Inputs (Level 2)
|
|
Significant
Unobservable
Inputs (Level 3)
|
|
Total Losses
|
||||||||||
|
2015:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Long-lived assets
|
$
|
125,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
125,000
|
|
|
$
|
104,900
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
2014:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Long-lived assets
|
$
|
69,103
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
69,103
|
|
|
$
|
17,753
|
|
|
|
|
|
|
|
Chesterfield Mall
(1)
|
||
|
Beginning carrying value, January 1, 2015
|
|
|
|
|
$
|
234,422
|
|
|
Capital expenditures
|
|
|
|
|
552
|
|
|
|
Depreciation expense
|
|
|
|
|
(10,005
|
)
|
|
|
Loss on impairment of real estate
|
|
|
|
|
(99,969
|
)
|
|
|
Ending carrying value, December 31, 2015
|
|
|
|
|
$
|
125,000
|
|
|
(1)
|
The revenues of Chesterfield Mall accounted for approximately
1.5%
of total consolidated revenues for the year ended December 31, 2015.
|
|
|
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
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
(1)
|
The revenues of Chapel Hill Mall accounted for approximately
0.4%
of total consolidated revenues for the year ended December 31, 2014.
|
|
(2)
|
The revenues of Lakeshore Mall accounted for approximately
0.2%
of total consolidated revenues for the year ended December 31, 2014.
|
|
(3)
|
The revenues of Pemberton Plaza accounted for approximately
0.0%
of total consolidated revenues for the year ended 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, 2015
|
498,862
|
|
|
$
|
18.35
|
|
|
Granted
|
267,410
|
|
|
$
|
20.30
|
|
|
Vested
|
(220,568
|
)
|
|
$
|
18.62
|
|
|
Forfeited
|
(12,300
|
)
|
|
$
|
19.41
|
|
|
Nonvested at December 31, 2015
|
533,404
|
|
|
$
|
19.19
|
|
|
Year Ended December 31, 2015
|
First
Quarter
|
|
Second
Quarter
|
|
Third
Quarter
|
|
Fourth
Quarter
|
|
Total
(1)
|
||||||||||
|
Total revenues
|
$
|
260,909
|
|
|
$
|
253,843
|
|
|
$
|
262,636
|
|
|
$
|
277,630
|
|
|
$
|
1,055,018
|
|
|
Income from operations
(2)
|
85,032
|
|
|
89,858
|
|
|
94,007
|
|
|
8,687
|
|
|
277,584
|
|
|||||
|
Income (loss) from continuing operations
(3)
|
53,205
|
|
|
48,331
|
|
|
44,432
|
|
|
(26,953
|
)
|
|
119,015
|
|
|||||
|
Net income (loss)
|
53,205
|
|
|
48,331
|
|
|
44,432
|
|
|
(26,953
|
)
|
|
119,015
|
|
|||||
|
Net income (loss) attributable to the Company
|
46,164
|
|
|
41,895
|
|
|
37,569
|
|
|
(22,257
|
)
|
|
103,371
|
|
|||||
|
Net income (loss) attributable to common shareholders
|
34,941
|
|
|
30,672
|
|
|
26,346
|
|
|
(33,480
|
)
|
|
58,479
|
|
|||||
|
Basic per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Income (loss) from continuing operations, net of preferred dividends
|
$
|
0.21
|
|
|
$
|
0.18
|
|
|
$
|
0.15
|
|
|
$
|
(0.20
|
)
|
|
$
|
0.34
|
|
|
Net income (loss) attributable to common shareholders
|
$
|
0.21
|
|
|
$
|
0.18
|
|
|
$
|
0.15
|
|
|
$
|
(0.20
|
)
|
|
$
|
0.34
|
|
|
Diluted per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Income (loss) from continuing operations, net of preferred dividends
|
$
|
0.20
|
|
|
$
|
0.18
|
|
|
$
|
0.15
|
|
|
$
|
(0.20
|
)
|
|
$
|
0.34
|
|
|
Net income (loss) attributable to common shareholders
|
$
|
0.20
|
|
|
$
|
0.18
|
|
|
$
|
0.15
|
|
|
$
|
(0.20
|
)
|
|
$
|
0.34
|
|
|
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
(4)
|
76,169
|
|
|
97,253
|
|
|
97,386
|
|
|
104,335
|
|
|
375,143
|
|
|||||
|
Income from continuing operations
(5)
|
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
|
|
|
(1)
|
The sum of quarterly EPS may differ from annual EPS due to rounding.
|
|
(2)
|
Income from operations for the quarter ended December 31, 2015 includes a
$102,280
loss on impairment of real estate primarily related to Chesterfield Mall (see
Note 15
).
|
|
(3)
|
Income from continuing operations for the quarter ended March 31, 2015 includes
$16,560
gain on investment related to the sale of available-for-sale securities (see
Note 2
) and also includes
$14,173
and
$14,065
related to gain on sales of real estate assets for the quarters ended June 30, 2015 and December 31, 2015, respectively.
|
|
(4)
|
|
(5)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Tenant receivables - allowance for doubtful accounts:
|
|
|
|
|
|
||||||
|
Balance, beginning of year
|
$
|
2,368
|
|
|
$
|
2,379
|
|
|
$
|
1,977
|
|
|
Additions in allowance charged to expense
|
2,254
|
|
|
2,643
|
|
|
1,253
|
|
|||
|
Bad debts charged against allowance
|
(2,699
|
)
|
|
(2,654
|
)
|
|
(851
|
)
|
|||
|
Balance, end of year
|
$
|
1,923
|
|
|
$
|
2,368
|
|
|
$
|
2,379
|
|
|
|
|
|
|
|
|
||||||
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Other receivables - allowance for doubtful accounts:
|
|
|
|
|
|
||||||
|
Balance, beginning of year
|
$
|
1,285
|
|
|
$
|
1,241
|
|
|
$
|
1,270
|
|
|
Additions in allowance charged to expense
|
277
|
|
|
3,689
|
|
|
—
|
|
|||
|
Bad debts charged against allowance
|
(286
|
)
|
|
(3,645
|
)
|
|
(29
|
)
|
|||
|
Balance, end of year
|
$
|
1,276
|
|
|
$
|
1,285
|
|
|
$
|
1,241
|
|
|
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
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
|
|
$
|
129,037
|
|
|
$
|
22,511
|
|
|
$
|
145,769
|
|
|
$
|
10,168
|
|
|
$
|
—
|
|
|
$
|
19,919
|
|
|
$
|
158,529
|
|
|
$
|
178,448
|
|
|
$
|
(66,175
|
)
|
|
2005
|
|
Alamance Crossing, Burlington, NC
|
|
47,928
|
|
|
20,853
|
|
|
63,105
|
|
|
39,653
|
|
|
(2,803
|
)
|
|
18,050
|
|
|
102,758
|
|
|
120,808
|
|
|
(26,849
|
)
|
|
2007
|
|||||||||
|
Arbor Place, Douglasville, GA
|
|
115,578
|
|
|
7,862
|
|
|
95,330
|
|
|
26,960
|
|
|
—
|
|
|
7,862
|
|
|
122,290
|
|
|
130,152
|
|
|
(57,196
|
)
|
|
1998-1999
|
|||||||||
|
Asheville Mall, Asheville, NC
|
|
71,607
|
|
|
7,139
|
|
|
58,747
|
|
|
55,550
|
|
|
(805
|
)
|
|
6,334
|
|
|
114,297
|
|
|
120,631
|
|
|
(47,104
|
)
|
|
1998
|
|||||||||
|
Bonita Lakes Mall, Meridian, MS
|
|
—
|
|
|
4,924
|
|
|
31,933
|
|
|
6,671
|
|
|
(985
|
)
|
|
4,924
|
|
|
37,619
|
|
|
42,543
|
|
|
(18,086
|
)
|
|
1997
|
|||||||||
|
Brookfield Square, Brookfield, WI
|
|
—
|
|
|
8,996
|
|
|
84,250
|
|
|
54,603
|
|
|
(18
|
)
|
|
9,170
|
|
|
138,661
|
|
|
147,831
|
|
|
(56,903
|
)
|
|
2001
|
|||||||||
|
Burnsville Center, Burnsville, MN
|
|
73,828
|
|
|
12,804
|
|
|
71,355
|
|
|
58,585
|
|
|
(1,157
|
)
|
|
16,102
|
|
|
125,485
|
|
|
141,587
|
|
|
(52,179
|
)
|
|
1998
|
|||||||||
|
Cary Towne Center, Cary, NC
|
|
48,607
|
|
|
23,688
|
|
|
74,432
|
|
|
31,081
|
|
|
—
|
|
|
23,701
|
|
|
105,500
|
|
|
129,201
|
|
|
(38,886
|
)
|
|
2001
|
|||||||||
|
CherryVale Mall, Rockford, IL
|
|
—
|
|
|
11,892
|
|
|
63,973
|
|
|
57,288
|
|
|
(1,667
|
)
|
|
11,608
|
|
|
119,878
|
|
|
131,486
|
|
|
(43,561
|
)
|
|
2001
|
|||||||||
|
Chesterfield Mall, Chesterfield, MO
|
|
140,000
|
|
|
11,083
|
|
|
282,140
|
|
|
(172,841
|
)
|
|
—
|
|
|
11,083
|
|
|
109,299
|
|
|
120,382
|
|
|
—
|
|
|
2007
|
|||||||||
|
College Square, Morristown, TN
|
|
—
|
|
|
2,954
|
|
|
17,787
|
|
|
25,832
|
|
|
(88
|
)
|
|
2,866
|
|
|
43,619
|
|
|
46,485
|
|
|
(21,615
|
)
|
|
1987-1988
|
|||||||||
|
Cross Creek Mall, Fayetteville, NC
|
|
127,081
|
|
|
19,155
|
|
|
104,353
|
|
|
35,785
|
|
|
—
|
|
|
20,169
|
|
|
139,124
|
|
|
159,293
|
|
|
(43,052
|
)
|
|
2003
|
|||||||||
|
Dakota Square Mall, Minot, ND
|
|
55,711
|
|
|
4,552
|
|
|
87,625
|
|
|
16,421
|
|
|
—
|
|
|
4,552
|
|
|
104,046
|
|
|
108,598
|
|
|
(10,953
|
)
|
|
2012
|
|||||||||
|
Eastland Mall, Bloomington, IL
|
|
—
|
|
|
5,746
|
|
|
75,893
|
|
|
7,007
|
|
|
(753
|
)
|
|
5,304
|
|
|
82,589
|
|
|
87,893
|
|
|
(28,648
|
)
|
|
2005
|
|||||||||
|
East Towne Mall, Madison, WI
|
|
—
|
|
|
4,496
|
|
|
63,867
|
|
|
47,046
|
|
|
(366
|
)
|
|
4,130
|
|
|
110,913
|
|
|
115,043
|
|
|
(42,178
|
)
|
|
2002
|
|||||||||
|
EastGate Mall, Cincinnati, OH
|
|
38,527
|
|
|
13,046
|
|
|
44,949
|
|
|
28,819
|
|
|
(1,017
|
)
|
|
12,029
|
|
|
73,768
|
|
|
85,797
|
|
|
(26,166
|
)
|
|
2001
|
|||||||||
|
Fashion Square, Saginaw, MI
|
|
38,749
|
|
|
15,218
|
|
|
64,970
|
|
|
11,405
|
|
|
—
|
|
|
15,218
|
|
|
76,375
|
|
|
91,593
|
|
|
(30,429
|
)
|
|
2001
|
|||||||||
|
Fayette Mall, Lexington, KY
|
|
166,837
|
|
|
25,194
|
|
|
84,267
|
|
|
103,748
|
|
|
11
|
|
|
25,205
|
|
|
188,015
|
|
|
213,220
|
|
|
(51,212
|
)
|
|
2001
|
|||||||||
|
Frontier Mall, Cheyenne, WY
|
|
—
|
|
|
2,681
|
|
|
15,858
|
|
|
20,184
|
|
|
—
|
|
|
2,681
|
|
|
36,042
|
|
|
38,723
|
|
|
(21,660
|
)
|
|
1984-1985
|
|||||||||
|
Foothills Mall, Maryville, TN
|
|
—
|
|
|
6,376
|
|
|
27,376
|
|
|
11,692
|
|
|
—
|
|
|
6,392
|
|
|
39,052
|
|
|
45,444
|
|
|
(24,850
|
)
|
|
1996
|
|||||||||
|
Greenbrier Mall, Chesapeake, VA
|
|
72,171
|
|
|
3,181
|
|
|
107,355
|
|
|
14,001
|
|
|
(626
|
)
|
|
2,555
|
|
|
121,356
|
|
|
123,911
|
|
|
(37,009
|
)
|
|
2004
|
|||||||||
|
Hamilton Place, Chattanooga, TN
|
|
99,224
|
|
|
3,532
|
|
|
42,643
|
|
|
41,215
|
|
|
(441
|
)
|
|
3,091
|
|
|
83,838
|
|
|
86,929
|
|
|
(47,699
|
)
|
|
1986-1987
|
|||||||||
|
Hanes Mall, Winston-Salem, NC
|
|
149,019
|
|
|
17,176
|
|
|
133,376
|
|
|
50,988
|
|
|
(948
|
)
|
|
18,618
|
|
|
181,974
|
|
|
200,592
|
|
|
(67,472
|
)
|
|
2001
|
|||||||||
|
Harford Mall, Bel Air, MD
|
|
—
|
|
|
8,699
|
|
|
45,704
|
|
|
22,070
|
|
|
—
|
|
|
8,699
|
|
|
67,774
|
|
|
76,473
|
|
|
(23,484
|
)
|
|
2003
|
|||||||||
|
Hickory Point Mall, Forsyth, IL
|
|
27,569
|
|
|
10,731
|
|
|
31,728
|
|
|
16,867
|
|
|
(293
|
)
|
|
10,439
|
|
|
48,594
|
|
|
59,033
|
|
|
(16,932
|
)
|
|
2005
|
|||||||||
|
Honey Creek Mall, Terre Haute, IN
|
|
27,884
|
|
|
3,108
|
|
|
83,358
|
|
|
13,158
|
|
|
—
|
|
|
3,108
|
|
|
96,516
|
|
|
99,624
|
|
|
(31,234
|
)
|
|
2004
|
|||||||||
|
Imperial Valley Mall, El Centro, CA
|
|
—
|
|
|
35,378
|
|
|
70,549
|
|
|
2,342
|
|
|
—
|
|
|
35,378
|
|
|
72,891
|
|
|
108,269
|
|
|
(7,426
|
)
|
|
2012
|
|||||||||
|
Janesville Mall, Janesville, WI
|
|
—
|
|
|
8,074
|
|
|
26,009
|
|
|
21,062
|
|
|
—
|
|
|
8,074
|
|
|
47,071
|
|
|
55,145
|
|
|
(15,685
|
)
|
|
1998
|
|||||||||
|
Jefferson Mall, Louisville, KY
|
|
67,285
|
|
|
13,125
|
|
|
40,234
|
|
|
28,694
|
|
|
(521
|
)
|
|
12,604
|
|
|
68,928
|
|
|
81,532
|
|
|
(24,801
|
)
|
|
2001
|
|||||||||
|
Kirkwood Mall, Bismarck, ND
|
|
38,579
|
|
|
3,368
|
|
|
118,945
|
|
|
7,645
|
|
|
—
|
|
|
3,368
|
|
|
126,590
|
|
|
129,958
|
|
|
(11,541
|
)
|
|
2012
|
|||||||||
|
The Lakes Mall, Muskegon, MI
|
|
—
|
|
|
3,328
|
|
|
42,366
|
|
|
12,858
|
|
|
—
|
|
|
3,328
|
|
|
55,224
|
|
|
58,552
|
|
|
(24,634
|
)
|
|
2000-2001
|
|||||||||
|
Laurel Park Place, Livonia, MI
|
|
—
|
|
|
13,289
|
|
|
92,579
|
|
|
19,473
|
|
|
—
|
|
|
13,289
|
|
|
112,052
|
|
|
125,341
|
|
|
(39,089
|
)
|
|
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
|
||||||||||||||||||
|
Layton Hills Mall, Layton, UT
|
|
92,215
|
|
|
20,464
|
|
|
99,836
|
|
|
9,726
|
|
|
(275
|
)
|
|
20,189
|
|
|
109,562
|
|
|
129,751
|
|
|
(35,330
|
)
|
|
2005
|
|||||||||
|
Mall del Norte, Laredo, TX
|
|
—
|
|
|
21,734
|
|
|
142,049
|
|
|
49,073
|
|
|
—
|
|
|
21,734
|
|
|
191,122
|
|
|
212,856
|
|
|
(71,302
|
)
|
|
2004
|
|||||||||
|
Mayfaire Town Center, Wilmington, NC
|
|
—
|
|
|
26,333
|
|
|
101,087
|
|
|
—
|
|
|
—
|
|
|
26,333
|
|
|
101,087
|
|
|
127,420
|
|
|
(1,667
|
)
|
|
2004 - 2015
|
|||||||||
|
Meridian Mall, Lansing, MI
|
|
—
|
|
|
529
|
|
|
103,678
|
|
|
81,188
|
|
|
—
|
|
|
2,232
|
|
|
183,163
|
|
|
185,395
|
|
|
(76,860
|
)
|
|
1998
|
|||||||||
|
Midland Mall, Midland, MI
|
|
32,418
|
|
|
10,321
|
|
|
29,429
|
|
|
11,569
|
|
|
—
|
|
|
10,321
|
|
|
40,998
|
|
|
51,319
|
|
|
(17,130
|
)
|
|
2001
|
|||||||||
|
Mid Rivers Mall, St. Peters, MO
|
|
—
|
|
|
16,384
|
|
|
170,582
|
|
|
16,717
|
|
|
—
|
|
|
16,384
|
|
|
187,299
|
|
|
203,683
|
|
|
(48,989
|
)
|
|
2007
|
|||||||||
|
Monroeville Mall, Pittsburgh, PA
|
|
—
|
|
|
22,911
|
|
|
177,214
|
|
|
74,427
|
|
|
—
|
|
|
25,432
|
|
|
249,120
|
|
|
274,552
|
|
|
(70,212
|
)
|
|
2004
|
|||||||||
|
Northgate Mall, Chattanooga, TN
|
|
—
|
|
|
2,330
|
|
|
8,960
|
|
|
23,159
|
|
|
—
|
|
|
2,330
|
|
|
32,119
|
|
|
34,449
|
|
|
(4,782
|
)
|
|
2011
|
|||||||||
|
Northpark Mall, Joplin, MO
|
|
—
|
|
|
9,977
|
|
|
65,481
|
|
|
40,840
|
|
|
—
|
|
|
10,962
|
|
|
105,336
|
|
|
116,298
|
|
|
(38,003
|
)
|
|
2004
|
|||||||||
|
Northwoods Mall, North Charleston, SC
|
|
69,036
|
|
|
14,867
|
|
|
49,647
|
|
|
24,405
|
|
|
(2,339
|
)
|
|
12,528
|
|
|
74,052
|
|
|
86,580
|
|
|
(26,958
|
)
|
|
2001
|
|||||||||
|
Old Hickory Mall, Jackson, TN
|
|
—
|
|
|
15,527
|
|
|
29,413
|
|
|
8,271
|
|
|
—
|
|
|
15,527
|
|
|
37,684
|
|
|
53,211
|
|
|
(15,176
|
)
|
|
2001
|
|||||||||
|
The Outlet Shoppes at Atlanta, Woodstock, GA
|
|
83,247
|
|
|
8,598
|
|
|
100,613
|
|
|
(27,176
|
)
|
|
—
|
|
|
17,167
|
|
|
64,868
|
|
|
82,035
|
|
|
(8,687
|
)
|
|
2013
|
|||||||||
|
The Outlet Shoppes at El Paso, El Paso, TX
|
|
70,335
|
|
|
7,345
|
|
|
98,602
|
|
|
11,432
|
|
|
—
|
|
|
7,569
|
|
|
109,810
|
|
|
117,379
|
|
|
(14,098
|
)
|
|
2012
|
|||||||||
|
The Outlet Shoppes at Gettysburg, Gettysburg, PA
|
|
38,450
|
|
|
20,779
|
|
|
22,180
|
|
|
1,173
|
|
|
—
|
|
|
20,779
|
|
|
23,353
|
|
|
44,132
|
|
|
(4,004
|
)
|
|
2012
|
|||||||||
|
The Outlet Shoppes at Oklahoma City, Oklahoma City, OK
|
|
63,875
|
|
|
7,402
|
|
|
50,268
|
|
|
12,727
|
|
|
—
|
|
|
6,833
|
|
|
63,564
|
|
|
70,397
|
|
|
(17,711
|
)
|
|
2011
|
|||||||||
|
The Outlet Shoppes of the Bluegrass, Simpsonville, KY
|
|
86,221
|
|
|
3,193
|
|
|
72,962
|
|
|
1,887
|
|
|
—
|
|
|
3,193
|
|
|
74,849
|
|
|
78,042
|
|
|
(5,109
|
)
|
|
2014
|
|||||||||
|
Parkdale Mall, Beaumont, TX
|
|
85,808
|
|
|
23,850
|
|
|
47,390
|
|
|
56,407
|
|
|
(307
|
)
|
|
23,544
|
|
|
103,796
|
|
|
127,340
|
|
|
(37,557
|
)
|
|
2001
|
|||||||||
|
Park Plaza Mall, Little Rock, AR
|
|
89,255
|
|
|
6,297
|
|
|
81,638
|
|
|
34,867
|
|
|
—
|
|
|
6,304
|
|
|
116,498
|
|
|
122,802
|
|
|
(46,325
|
)
|
|
2004
|
|||||||||
|
Parkway Place, Huntsville, AL
|
|
37,644
|
|
|
6,364
|
|
|
67,067
|
|
|
4,396
|
|
|
—
|
|
|
6,364
|
|
|
71,463
|
|
|
77,827
|
|
|
(13,521
|
)
|
|
2010
|
|||||||||
|
Pearland Town Center, Pearland, TX
|
|
—
|
|
|
16,300
|
|
|
108,615
|
|
|
16,234
|
|
|
(366
|
)
|
|
15,443
|
|
|
125,340
|
|
|
140,783
|
|
|
(36,465
|
)
|
|
2008
|
|||||||||
|
Post Oak Mall, College Station, TX
|
|
—
|
|
|
3,936
|
|
|
48,948
|
|
|
13,452
|
|
|
(327
|
)
|
|
3,608
|
|
|
62,401
|
|
|
66,009
|
|
|
(32,127
|
)
|
|
1984-1985
|
|||||||||
|
Randolph Mall, Asheboro, NC
|
|
—
|
|
|
4,547
|
|
|
13,927
|
|
|
12,117
|
|
|
—
|
|
|
4,547
|
|
|
26,044
|
|
|
30,591
|
|
|
(9,902
|
)
|
|
2001
|
|||||||||
|
Regency Mall, Racine, WI
|
|
—
|
|
|
3,539
|
|
|
36,839
|
|
|
18,190
|
|
|
—
|
|
|
4,399
|
|
|
54,169
|
|
|
58,568
|
|
|
(21,836
|
)
|
|
2001
|
|||||||||
|
Richland Mall, Waco, TX
|
|
—
|
|
|
9,874
|
|
|
34,793
|
|
|
16,233
|
|
|
—
|
|
|
9,887
|
|
|
51,013
|
|
|
60,900
|
|
|
(18,114
|
)
|
|
2002
|
|||||||||
|
River Ridge Mall, Lynchburg, VA
|
|
—
|
|
|
4,824
|
|
|
59,052
|
|
|
13,393
|
|
|
(252
|
)
|
|
4,572
|
|
|
72,445
|
|
|
77,017
|
|
|
(20,618
|
)
|
|
2003
|
|||||||||
|
South County Center, St. Louis, MO
|
|
—
|
|
|
15,754
|
|
|
159,249
|
|
|
14,798
|
|
|
—
|
|
|
15,754
|
|
|
174,047
|
|
|
189,801
|
|
|
(44,133
|
)
|
|
2007
|
|||||||||
|
Southaven Towne Center, Southaven, MS
|
|
39,066
|
|
|
8,255
|
|
|
29,380
|
|
|
13,365
|
|
|
—
|
|
|
8,478
|
|
|
42,522
|
|
|
51,000
|
|
|
(16,728
|
)
|
|
2005
|
|||||||||
|
Southpark Mall, Colonial Heights, VA
|
|
63,389
|
|
|
9,501
|
|
|
73,262
|
|
|
35,226
|
|
|
—
|
|
|
11,282
|
|
|
106,707
|
|
|
117,989
|
|
|
(35,872
|
)
|
|
2003
|
|||||||||
|
Stroud Mall, Stroudsburg, PA
|
|
30,621
|
|
|
14,711
|
|
|
23,936
|
|
|
20,799
|
|
|
—
|
|
|
14,711
|
|
|
44,735
|
|
|
59,446
|
|
|
(17,206
|
)
|
|
1998
|
|||||||||
|
St. Clair Square, Fairview Heights, IL
|
|
—
|
|
|
11,027
|
|
|
75,620
|
|
|
34,952
|
|
|
—
|
|
|
11,027
|
|
|
110,572
|
|
|
121,599
|
|
|
(49,515
|
)
|
|
1996
|
|||||||||
|
Sunrise Mall, Brownsville, TX
|
|
—
|
|
|
11,156
|
|
|
59,047
|
|
|
11,980
|
|
|
—
|
|
|
11,156
|
|
|
71,027
|
|
|
82,183
|
|
|
(20,025
|
)
|
|
2003
|
|||||||||
|
Turtle Creek Mall, Hattiesburg, MS
|
|
—
|
|
|
2,345
|
|
|
26,418
|
|
|
17,506
|
|
|
—
|
|
|
3,535
|
|
|
42,734
|
|
|
46,269
|
|
|
(21,801
|
)
|
|
1993-1995
|
|||||||||
|
Valley View Mall, Roanoke, VA
|
|
58,259
|
|
|
15,985
|
|
|
77,771
|
|
|
21,699
|
|
|
—
|
|
|
15,999
|
|
|
99,456
|
|
|
115,455
|
|
|
(31,818
|
)
|
|
2003
|
|||||||||
|
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
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
|
||||||||||||||||||
|
Volusia Mall, Daytona Beach, FL
|
|
47,967
|
|
|
2,526
|
|
|
120,242
|
|
|
28,071
|
|
|
—
|
|
|
6,431
|
|
|
144,408
|
|
|
150,839
|
|
|
(40,988
|
)
|
|
2004
|
|||||||||
|
Walnut Square, Dalton, GA
|
|
—
|
|
|
50
|
|
|
15,138
|
|
|
17,347
|
|
|
—
|
|
|
50
|
|
|
32,485
|
|
|
32,535
|
|
|
(19,168
|
)
|
|
1984-1985
|
|||||||||
|
Wausau Center, Wausau, WI
|
|
17,923
|
|
|
5,231
|
|
|
24,705
|
|
|
16,463
|
|
|
(5,231
|
)
|
|
—
|
|
|
41,168
|
|
|
41,168
|
|
|
(18,636
|
)
|
|
2001
|
|||||||||
|
West Towne Mall, Madison, WI
|
|
—
|
|
|
9,545
|
|
|
83,084
|
|
|
51,282
|
|
|
—
|
|
|
9,545
|
|
|
134,366
|
|
|
143,911
|
|
|
(48,193
|
)
|
|
2002
|
|||||||||
|
WestGate Mall, Spartanburg, SC
|
|
37,000
|
|
|
2,149
|
|
|
23,257
|
|
|
47,215
|
|
|
(432
|
)
|
|
1,742
|
|
|
70,447
|
|
|
72,189
|
|
|
(36,682
|
)
|
|
1995
|
|||||||||
|
Westmoreland Mall, Greensburg, PA
|
|
—
|
|
|
4,621
|
|
|
84,215
|
|
|
23,152
|
|
|
—
|
|
|
4,621
|
|
|
107,367
|
|
|
111,988
|
|
|
(38,028
|
)
|
|
2002
|
|||||||||
|
York Galleria, York, PA
|
|
48,891
|
|
|
5,757
|
|
|
63,316
|
|
|
9,995
|
|
|
—
|
|
|
5,757
|
|
|
73,311
|
|
|
79,068
|
|
|
(31,135
|
)
|
|
1995
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
ASSOCIATED CENTERS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Annex at Monroeville, Pittsburgh, PA
|
|
—
|
|
|
—
|
|
|
29,496
|
|
|
(685
|
)
|
|
—
|
|
|
—
|
|
|
28,811
|
|
|
28,811
|
|
|
(8,375
|
)
|
|
2004
|
|||||||||
|
Bonita Lakes Crossing, Meridian, MS
|
|
—
|
|
|
794
|
|
|
4,786
|
|
|
8,729
|
|
|
—
|
|
|
794
|
|
|
13,515
|
|
|
14,309
|
|
|
(6,073
|
)
|
|
1997
|
|||||||||
|
CoolSprings Crossing, Nashville, TN
|
|
11,443
|
|
|
2,803
|
|
|
14,985
|
|
|
5,561
|
|
|
—
|
|
|
3,554
|
|
|
19,795
|
|
|
23,349
|
|
|
(11,722
|
)
|
|
1991-1993
|
|||||||||
|
Courtyard at Hickory Hollow, Nashville, TN
|
—
|
|
|
3,314
|
|
|
2,771
|
|
|
(1,816
|
)
|
|
(231
|
)
|
|
1,500
|
|
|
2,538
|
|
|
4,038
|
|
|
(536
|
)
|
|
1998
|
||||||||||
|
Frontier Square, Cheyenne, WY
|
|
—
|
|
|
346
|
|
|
684
|
|
|
350
|
|
|
(86
|
)
|
|
260
|
|
|
1,034
|
|
|
1,294
|
|
|
(627
|
)
|
|
1985
|
|||||||||
|
Gunbarrel Pointe, Chattanooga, TN
|
|
10,197
|
|
|
4,170
|
|
|
10,874
|
|
|
3,469
|
|
|
—
|
|
|
4,170
|
|
|
14,343
|
|
|
18,513
|
|
|
(5,400
|
)
|
|
2000
|
|||||||||
|
Hamilton Corner, Chattanooga, TN
|
|
14,621
|
|
|
630
|
|
|
5,532
|
|
|
8,548
|
|
|
—
|
|
|
734
|
|
|
13,976
|
|
|
14,710
|
|
|
(6,549
|
)
|
|
1986-1987
|
|||||||||
|
Hamilton Crossing, Chattanooga, TN
|
|
9,618
|
|
|
4,014
|
|
|
5,906
|
|
|
6,819
|
|
|
(1,370
|
)
|
|
2,644
|
|
|
12,725
|
|
|
15,369
|
|
|
(6,526
|
)
|
|
1987
|
|||||||||
|
Harford Annex, Bel Air, MD
|
|
—
|
|
|
2,854
|
|
|
9,718
|
|
|
1,084
|
|
|
—
|
|
|
2,854
|
|
|
10,802
|
|
|
13,656
|
|
|
(3,287
|
)
|
|
2003
|
|||||||||
|
The Landing at Arbor Place, Douglasville, GA
|
—
|
|
|
4,993
|
|
|
14,330
|
|
|
1,511
|
|
|
(748
|
)
|
|
4,245
|
|
|
15,841
|
|
|
20,086
|
|
|
(8,432
|
)
|
|
1998-1999
|
||||||||||
|
Layton Hills Convenience Center, Layton, UT
|
—
|
|
|
—
|
|
|
8
|
|
|
2,799
|
|
|
—
|
|
|
—
|
|
|
2,807
|
|
|
2,807
|
|
|
(471
|
)
|
|
2005
|
||||||||||
|
Layton Hills Plaza, Layton, UT
|
|
—
|
|
|
—
|
|
|
2
|
|
|
299
|
|
|
—
|
|
|
—
|
|
|
301
|
|
|
301
|
|
|
(186
|
)
|
|
2005
|
|||||||||
|
The Plaza at Fayette, Lexington, KY
|
|
38,092
|
|
|
9,531
|
|
|
27,646
|
|
|
3,810
|
|
|
—
|
|
|
9,531
|
|
|
31,456
|
|
|
40,987
|
|
|
(9,892
|
)
|
|
2006
|
|||||||||
|
Parkdale Crossing, Beaumont, TX
|
|
—
|
|
|
2,994
|
|
|
7,408
|
|
|
2,282
|
|
|
(355
|
)
|
|
2,639
|
|
|
9,690
|
|
|
12,329
|
|
|
(3,182
|
)
|
|
2002
|
|||||||||
|
The Shoppes At Hamilton Place, Chattanooga, TN
|
—
|
|
|
4,894
|
|
|
11,700
|
|
|
1,592
|
|
|
—
|
|
|
4,894
|
|
|
13,292
|
|
|
18,186
|
|
|
(4,134
|
)
|
|
2003
|
||||||||||
|
Sunrise Commons, Brownsville, TX
|
|
—
|
|
|
1,013
|
|
|
7,525
|
|
|
1,063
|
|
|
—
|
|
|
1,013
|
|
|
8,588
|
|
|
9,601
|
|
|
(2,918
|
)
|
|
2003
|
|||||||||
|
The Shoppes at St. Clair Square, Fairview Heights, IL
|
|
19,305
|
|
|
8,250
|
|
|
23,623
|
|
|
597
|
|
|
(5,044
|
)
|
|
3,206
|
|
|
24,220
|
|
|
27,426
|
|
|
(7,996
|
)
|
|
2007
|
|||||||||
|
The Terrace, Chattanooga, TN
|
|
13,381
|
|
|
4,166
|
|
|
9,929
|
|
|
8,102
|
|
|
—
|
|
|
6,536
|
|
|
15,661
|
|
|
22,197
|
|
|
(5,444
|
)
|
|
1997
|
|||||||||
|
West Towne Crossing, Madison, WI
|
|
—
|
|
|
1,151
|
|
|
2,955
|
|
|
7,940
|
|
|
—
|
|
|
2,126
|
|
|
9,920
|
|
|
12,046
|
|
|
(1,948
|
)
|
|
1998
|
|||||||||
|
WestGate Crossing, Spartanburg, SC
|
|
—
|
|
|
1,082
|
|
|
3,422
|
|
|
6,722
|
|
|
—
|
|
|
1,082
|
|
|
10,144
|
|
|
11,226
|
|
|
(4,197
|
)
|
|
1997
|
|||||||||
|
Westmoreland Crossing, Greensburg, PA
|
|
—
|
|
|
2,898
|
|
|
21,167
|
|
|
9,262
|
|
|
—
|
|
|
2,898
|
|
|
30,429
|
|
|
33,327
|
|
|
(10,040
|
)
|
|
2002
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
COMMUNITY CENTERS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Cobblestone Village at Palm Coast, Palm Coast, FL
|
|
—
|
|
|
6,082
|
|
|
12,070
|
|
|
(524
|
)
|
|
(220
|
)
|
|
4,296
|
|
|
13,112
|
|
|
17,408
|
|
|
(2,840
|
)
|
|
2007
|
|||||||||
|
The Crossings at Marshalls Creek, Middle Smithfield, PA
|
|
—
|
|
|
6,456
|
|
|
15,351
|
|
|
(1,744
|
)
|
|
—
|
|
|
6,453
|
|
|
13,610
|
|
|
20,063
|
|
|
(1,377
|
)
|
|
2013
|
|||||||||
|
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
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
|
||||||||||||||||||
|
The Forum at Grand View, Madison, MS
|
|
—
|
|
|
9,234
|
|
|
17,285
|
|
|
14,710
|
|
|
(684
|
)
|
|
8,652
|
|
|
31,893
|
|
|
40,545
|
|
|
(3,905
|
)
|
|
2010
|
|||||||||
|
Parkway Plaza, Fort Oglethorpe, GA
|
|
—
|
|
|
2,675
|
|
|
13,435
|
|
|
—
|
|
|
—
|
|
|
2,675
|
|
|
13,435
|
|
|
16,110
|
|
|
(365
|
)
|
|
2015
|
|||||||||
|
The Promenade, D'Iberville, MS
|
|
—
|
|
|
16,278
|
|
|
48,806
|
|
|
24,400
|
|
|
(706
|
)
|
|
17,953
|
|
|
70,825
|
|
|
88,778
|
|
|
(13,341
|
)
|
|
2009
|
|||||||||
|
Statesboro Crossing, Statesboro, GA
|
|
11,087
|
|
|
2,855
|
|
|
17,805
|
|
|
2,234
|
|
|
(235
|
)
|
|
2,840
|
|
|
19,819
|
|
|
22,659
|
|
|
(4,200
|
)
|
|
2008
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
OFFICE BUILDINGS AND OTHER:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
840 Greenbrier Circle, Chesapeake, VA
|
|
—
|
|
|
2,096
|
|
|
3,091
|
|
|
173
|
|
|
—
|
|
|
2,096
|
|
|
3,264
|
|
|
5,360
|
|
|
(1,021
|
)
|
|
2007
|
|||||||||
|
850 Greenbrier Circle, Chesapeake, VA
|
|
—
|
|
|
3,154
|
|
|
6,881
|
|
|
(289
|
)
|
|
—
|
|
|
3,154
|
|
|
6,592
|
|
|
9,746
|
|
|
(1,625
|
)
|
|
2007
|
|||||||||
|
CBL Center, Chattanooga, TN
|
|
—
|
|
|
—
|
|
|
13,648
|
|
|
1,101
|
|
|
—
|
|
|
—
|
|
|
14,749
|
|
|
14,749
|
|
|
(4,036
|
)
|
|
2008
|
|||||||||
|
CBL Center II, Chattanooga, TN
|
|
19,844
|
|
|
140
|
|
|
24,675
|
|
|
45
|
|
|
—
|
|
|
140
|
|
|
24,720
|
|
|
24,860
|
|
|
(13,479
|
)
|
|
2001
|
|||||||||
|
Oak Branch Business Center, Greensboro, NC
|
|
—
|
|
|
535
|
|
|
2,192
|
|
|
210
|
|
|
—
|
|
|
535
|
|
|
2,402
|
|
|
2,937
|
|
|
(621
|
)
|
|
2007
|
|||||||||
|
One Oyster Point, Newport News, VA
|
|
—
|
|
|
1,822
|
|
|
3,623
|
|
|
853
|
|
|
—
|
|
|
1,822
|
|
|
4,476
|
|
|
6,298
|
|
|
(965
|
)
|
|
2007
|
|||||||||
|
Pearland Hotel, Pearland, TX
|
|
—
|
|
|
—
|
|
|
16,149
|
|
|
503
|
|
|
—
|
|
|
—
|
|
|
16,652
|
|
|
16,652
|
|
|
(3,978
|
)
|
|
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
|
|
|
(1,993
|
)
|
|
2008
|
|||||||||
|
Two Oyster Point, Newport News, VA
|
|
—
|
|
|
1,543
|
|
|
3,974
|
|
|
542
|
|
|
—
|
|
|
1,543
|
|
|
4,516
|
|
|
6,059
|
|
|
(1,467
|
)
|
|
2007
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
DISPOSITIONS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Chapel Hill Suburban, Akron, OH
|
|
—
|
|
|
925
|
|
|
2,520
|
|
|
(3,445
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2004
|
|||||||||
|
EastGate Crossing, Cincinnati, OH
|
|
—
|
|
|
11
|
|
|
2,424
|
|
|
(2,424
|
)
|
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2001
|
|||||||||
|
Madison Plaza, Huntsville, AL
|
|
—
|
|
|
473
|
|
|
2,888
|
|
|
(3,361
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1984
|
|||||||||
|
Madison Square, Huntsville, AL
|
|
—
|
|
|
17,596
|
|
|
39,186
|
|
|
(56,782
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1984
|
|||||||||
|
Waynesville Commons, Waynesville, NC
|
|
—
|
|
|
3,511
|
|
|
6,141
|
|
|
(9,652
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2008
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Other
|
|
—
|
|
|
2,058
|
|
|
3,458
|
|
|
75,616
|
|
|
(1,561
|
)
|
|
1,710
|
|
|
1,870
|
|
|
3,580
|
|
|
(1,639
|
)
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Developments in progress consisting of construction
and Development Properties |
|
—
|
|
|
—
|
|
|
—
|
|
|
75,991
|
|
|
—
|
|
|
—
|
|
|
75,991
|
|
|
75,991
|
|
|
—
|
|
|
|
|||||||||
|
TOTALS
|
|
$
|
2,774,429
|
|
|
$
|
898,338
|
|
|
$
|
5,639,319
|
|
|
$
|
1,812,132
|
|
|
$
|
(33,257
|
)
|
|
$
|
876,668
|
|
|
$
|
7,363,853
|
|
|
$
|
8,240,521
|
|
|
$
|
(2,382,568
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
(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, 2015
, excluding debt premium or discount.
|
|
(3)
|
The aggregate cost of land and buildings and improvements for federal income tax purposes is approximately
$8.036 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.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
REAL ESTATE ASSETS:
|
|
|
|
|
|
||||||
|
Balance at beginning of period
|
$
|
8,187,183
|
|
|
$
|
8,123,514
|
|
|
$
|
8,301,013
|
|
|
Additions during the period:
|
|
|
|
|
|
|
|
|
|||
|
Additions and improvements
|
230,990
|
|
|
282,282
|
|
|
282,664
|
|
|||
|
Acquisitions of real estate assets
|
182,747
|
|
|
—
|
|
|
29,912
|
|
|||
|
Deductions during the period:
|
|
|
|
|
|
|
|
|
|||
|
Disposals and accumulated depreciation on impairments
|
(249,716
|
)
|
|
(189,372
|
)
|
|
(412,976
|
)
|
|||
|
Transfers from real estate assets
|
(4,738
|
)
|
|
(11,383
|
)
|
|
(8,031
|
)
|
|||
|
Impairment of real estate assets
|
(105,945
|
)
|
|
(17,858
|
)
|
|
(69,068
|
)
|
|||
|
Balance at end of period
|
$
|
8,240,521
|
|
|
$
|
8,187,183
|
|
|
$
|
8,123,514
|
|
|
|
|
|
|
|
|
||||||
|
ACCUMULATED DEPRECIATION:
|
|
|
|
|
|
|
|
|
|||
|
Balance at beginning of period
|
$
|
2,240,007
|
|
|
$
|
2,056,357
|
|
|
$
|
1,972,031
|
|
|
Depreciation expense
|
274,544
|
|
|
269,602
|
|
|
253,142
|
|
|||
|
Accumulated depreciation on real estate assets sold, retired or impaired
|
(131,983
|
)
|
|
(85,952
|
)
|
|
(168,816
|
)
|
|||
|
Balance at end of period
|
$
|
2,382,568
|
|
|
$
|
2,240,007
|
|
|
$
|
2,056,357
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Schedule IV
|
|
|||||||||||||||
|
CBL & ASSOCIATES PROPERTIES, INC.
CBL & ASSOCIATES LIMITED PARTNERSHIP
MORTGAGE NOTES RECEIVABLE ON REAL ESTATE
At December 31, 2015 (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
|
)
|
|
|
$
|
342
|
|
|
None
|
|
$
|
360
|
|
|
$
|
342
|
|
|
$
|
—
|
|
|
One Park Place - Chattanooga, TN
|
|
5.00
|
%
|
|
|
May-2022
|
|
21
|
|
|
|
|
—
|
|
|
None
|
|
3,200
|
|
|
1,369
|
|
|
—
|
|
||||||
|
Village Square - Houghton Lake, MI and Village at Wexford - Cadillac, MI
|
|
3.50
|
%
|
|
|
Mar-2016
|
|
8
|
|
(3
|
)
|
|
|
1,685
|
|
|
None
|
|
2,627
|
|
|
1,685
|
|
|
—
|
|
|||||
|
OTHER
|
|
2.93% -
9.50% |
|
(4)
|
|
Dec-2016/
Jan-2047 |
|
20
|
|
|
|
|
|
4,380
|
|
|
|
|
4,656
|
|
|
4,380
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
$
|
52
|
|
|
|
|
|
$
|
6,407
|
|
|
|
|
$
|
10,843
|
|
|
$
|
7,776
|
|
|
$
|
—
|
|
|
(1)
|
Equal monthly installments comprised of principal and interest, unless otherwise noted.
|
|
(2)
|
The aggregate carrying value for federal income tax purposes was
$7,776
at
December 31, 2015
.
|
|
(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,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Beginning balance
|
$
|
9,323
|
|
|
$
|
19,120
|
|
|
$
|
19,383
|
|
|
Additions
|
—
|
|
|
360
|
|
|
—
|
|
|||
|
Payments
|
(1,547
|
)
|
|
(10,157
|
)
|
|
(263
|
)
|
|||
|
Ending balance
|
$
|
7,776
|
|
|
$
|
9,323
|
|
|
$
|
19,120
|
|
|
Exhibit
Number
|
|
Description
|
|
3.1
|
|
Amended and Restated Certificate of Incorporation of the Company, as amended through May 2, 2011 (q)
|
|
3.2
|
|
Third Amended and Restated Bylaws of the Company, as amended through February 11, 2016 (bb)
|
|
4.1
|
|
See Amended and Restated Certificate of Incorporation of the Company, as amended, and Third Amended and Restated Bylaws of the Company relating to the Common Stock, Exhibits 3.1 and 3.2 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 (t)
|
|
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 (cc)
|
|
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 (cc)
|
|
4.14.3
|
|
Limited Guarantee, dated as of November 26, 2013, of CBL & Associates Properties, Inc. (cc)
|
|
4.14.4
|
|
Global Note evidencing the 5.250% Senior Notes Due 2023 (cc)
|
|
4.14.5
|
|
Global Note evidencing the 4.60% Senior Notes Due 2024 (dd)
|
|
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 (u)
|
|
10.2
|
|
Property Management Agreement between the Operating Partnership and the Management Company (a)
|
|
10.3
|
|
Property Management Agreement relating to Retained Properties (a)
|
|
Exhibit
Number
|
|
Description
|
|
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† (x)
|
|
10.5.6
|
|
Form of Stock Restriction Agreement for Restricted Stock Awards under CBL & Associates Properties, Inc. 2012 Stock Incentive Plan (effective May 2013)† (z)*
|
|
10.5.7
|
|
Amendment No. 1 to CBL & Associates Properties, Inc. 2012 Stock Incentive Plan† (ff)
|
|
10.5.8
|
|
Form of Performance Stock Unit Award Agreement under CBL & Associates Properties, Inc. 2012 Stock Incentive Plan† (gg)
|
|
10.5.9
|
|
Form of Named Executive Officer Stock Restriction Agreement under CBL & Associates Properties, Inc. 2012 Stock Incentive Plan† (gg)
|
|
10.5.10
|
|
CBL & Associates Properties, Inc. Named Executive Officer Annual Incentive Compensation Plan (AIP) (Fiscal Year 2015)† (gg)
|
|
10.5.11
|
|
CBL & Associates Properties, Inc. Named Executive Officer Annual Incentive Compensation Plan (AIP) (Fiscal Year 2016)† (bb)
|
|
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 (ff)
|
|
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† (ff)
|
|
10.7.5
|
|
CBL & Associates Properties, Inc. Tier III Post-65 Retiree Program† (v)
|
|
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 by and among the Operating Partnership, the Company and First Tennessee Bank National Association, et. a. dated February 22, 2013 (w)
|
|
Exhibit
Number
|
|
Description
|
|
10.13.2
|
|
First Modification to Amended and Restated Loan Agreement by and among the Operating Partnership, the Company and First Tennessee Bank National Association, et. al. dated December 16, 2013 (ee)
|
|
10.13.3
|
|
Second Modification to Amended and Restated Loan Agreement by and among the Operating Partnership, the Company and First Tennessee Bank National Association, et. al dated January 16, 2015 (hh)
|
|
10.13.4
|
|
Third Modification to Amended and Restated Loan Agreement by and among the Operating Partnership, the Company and First Tennessee Bank National Association, et. al. dated October 20, 2015 (ii)
|
|
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)
|
|
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)
|
|
10.18.1
|
|
Term Loan Agreement by and among the Operating Partnership and the Company, and Wells Fargo Bank, National Association, et al., dated July 30, 2013 (aa)
|
|
10.18.2
|
|
First Amendment to Term Loan Agreement by and among the Operating Partnership and the Company, and Wells Fargo Bank, National Association, et. al., dated October 16, 2015 (ii)
|
|
10.21.1
|
|
Controlled Equity Offering
SM
Sales Agreement, dated March 1, 2013, by and between CBL & Associates Properties, Inc. and Cantor Fitzgerald & Co. (y)
|
|
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 (y)
|
|
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. (y)
|
|
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 (y)
|
|
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 (y)
|
|
Exhibit
Number
|
|
Description
|
|
10.22
|
|
Term Loan Agreement by and among the Operating Partnership and the Company, and Wells Fargo Bank, National Association, et. al., dated October 16, 2015 (ii)
|
|
10.23
|
|
Fourth Amended and Restated Credit Agreement by and among the Operating Partnership and the Company, and Wells Fargo Bank, National Association, et. al, dated October 16, 2015 (ii)
|
|
10.24
|
|
Ninth Amended and Restated Credit Agreement by and among the Operating Partnership and the Company, and Wells Fargo Bank, National Association, et. al,, dated October 16, 2015 (ii)
|
|
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 Registration Statement on Form 8-A, filed on October 1, 2012.*
|
|
(u)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on October 5, 2012.*
|
|
(v)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on November 9, 2012.*
|
|
(w)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on February 28, 2013.*
|
|
(x)
|
Incorporated by reference from the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2012.*
|
|
(y)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on March 1, 2013.*
|
|
(z)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on May 17, 2013.*
|
|
(aa)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on August 5, 2013.*
|
|
(bb)
|
Incorporated by reference from the Company’s Current Report on Form 8-K, filed on February 16, 2016.**
|
|
(cc)
|
Incorporated by reference from the Company's Current Report on Form 8-K, dated and filed on November 26, 2013.**
|
|
(dd)
|
Incorporated by reference from the Company’s Current Report on Form 8-K, filed October 8, 2014.**
|
|
(ee)
|
Incorporated by reference from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2014.**
|
|
(ff)
|
Incorporated by reference from the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2013.**
|
|
(gg)
|
Incorporated by reference from the Company’s Current Report on Form 8-K, filed on March 27, 2015.**
|
|
(hh)
|
Incorporated by reference from the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2015.**
|
|
(ii)
|
Incorporated by reference from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2015.**
|
|
†
|
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 |
|---|