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
o
|
No
x
|
|
CBL & Associates Limited Partnership
|
|
Yes
o
|
No
x
|
|
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
|
||
|
Emerging growth company
o
|
|
|
|
|
|
|
|
|
|
CBL & Associates Limited Partnership
|
|||
|
Large accelerated filer
o
|
|
|
Accelerated filer
o
|
|
Non-accelerated filer
x
|
Smaller Reporting Company
o
|
||
|
Emerging growth 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;
|
|
•
|
|
•
|
information concerning unregistered sales of equity securities and use of proceeds in
Item 5
of Part II of this report;
|
|
•
|
selected financial data in
Item 6
of Part II of this report;
|
|
•
|
controls and procedures in
Item 9A
of Part II 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 including the impact of online shopping;
|
|
•
|
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;
|
|
•
|
cyber-attacks or acts of cyber-terrorism;
|
|
•
|
changes in the credit ratings of the Operating Partnership's senior unsecured long-term indebtedness;
|
|
•
|
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; and
|
|
•
|
other risks referenced from time to time in filings with the Securities and Exchange Commission (“SEC”) and those factors listed or incorporated by reference into this report.
|
|
▪
|
GLA – refers to gross leasable area of space in square feet, including Anchors and Mall tenants.
|
|
▪
|
Anchor – refers to a department store, other large retail store, non-retail space or theater greater than or equal to 50,000 square feet.
|
|
▪
|
Junior Anchor - non-traditional department store, retail store, non-retail space 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.
|
|
▪
|
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.
|
|
▪
|
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.
|
|
▪
|
2026 Notes - $625 million of senior unsecured notes issued by the Operating Partnership in December 2016 and September 2017 that bear interest at 5.95% and mature on December 15, 2026 (and, collectively with the 2023 Notes and 2024 Notes, the "Notes"). See
Note 7
to the consolidated financial statements for additional information on the Notes.
|
|
Market
|
|
Percentage of
Total Revenues
|
|
St. Louis, MO
|
|
6.3%
|
|
Chattanooga, TN
|
|
5.0%
|
|
Laredo, TX
|
|
3.8%
|
|
Lexington, KY
|
|
3.8%
|
|
Madison, WI
|
|
3.4%
|
|
|
Tenant
|
|
Number of
Stores |
|
Square
Feet |
|
Percentage of
Total Revenues (1) |
||||||
|
1
|
L Brands, Inc.
(2)
|
|
137
|
|
|
|
812,407
|
|
|
|
4.20
|
%
|
|
|
2
|
Signet Jewelers Limited
(3)
|
|
172
|
|
|
|
254,859
|
|
|
|
2.85
|
%
|
|
|
3
|
Foot Locker, Inc.
|
|
114
|
|
|
|
530,463
|
|
|
|
2.65
|
%
|
|
|
4
|
Ascena Retail Group, Inc.
(4)
|
|
164
|
|
|
|
840,079
|
|
|
|
2.09
|
%
|
|
|
5
|
AE Outfitters Retail Company
|
|
64
|
|
|
|
402,917
|
|
|
|
1.98
|
%
|
|
|
6
|
Genesco Inc.
(5)
|
|
165
|
|
|
|
271,118
|
|
|
|
1.82
|
%
|
|
|
7
|
Dick's Sporting Goods, Inc.
|
|
26
|
|
|
|
1,467,844
|
|
|
|
1.74
|
%
|
|
|
8
|
The Gap, Inc.
|
|
55
|
|
|
|
655,708
|
|
|
|
1.42
|
%
|
|
|
9
|
Hennes & Mauritz AB
|
|
43
|
|
|
|
916,688
|
|
|
|
1.36
|
%
|
|
|
|
Tenant
|
|
Number of
Stores |
|
Square
Feet |
|
Percentage of
Total Revenues (1) |
||||||
|
10
|
Luxottica Group, S.P.A.
(6)
|
|
110
|
|
|
|
245,338
|
|
|
|
1.33
|
%
|
|
|
11
|
Express, Inc.
|
|
40
|
|
|
|
331,347
|
|
|
|
1.23
|
%
|
|
|
12
|
Finish Line, Inc.
|
|
47
|
|
|
|
245,046
|
|
|
|
1.17
|
%
|
|
|
13
|
Forever 21 Retail, Inc.
|
|
20
|
|
|
|
410,070
|
|
|
|
1.16
|
%
|
|
|
14
|
The Buckle, Inc.
|
|
45
|
|
|
|
233,639
|
|
|
|
1.11
|
%
|
|
|
15
|
JC Penney Company, Inc.
(7)
|
|
49
|
|
|
|
5,881,853
|
|
|
|
1.02
|
%
|
|
|
16
|
Charlotte Russe Holding, Inc.
|
|
44
|
|
|
|
280,834
|
|
|
|
0.97
|
%
|
|
|
17
|
Abercrombie & Fitch, Co.
|
|
45
|
|
|
|
299,937
|
|
|
|
0.93
|
%
|
|
|
18
|
Shoe Show, Inc.
|
|
42
|
|
|
|
532,919
|
|
|
|
0.92
|
%
|
|
|
19
|
Cinemark
|
|
9
|
|
|
|
467,190
|
|
|
|
0.84
|
%
|
|
|
20
|
Barnes & Noble Inc.
|
|
19
|
|
|
|
579,660
|
|
|
|
0.84
|
%
|
|
|
21
|
Hot Topic, Inc.
|
|
97
|
|
|
|
222,301
|
|
|
|
0.80
|
%
|
|
|
22
|
The Children's Place Retail Stores, Inc.
|
|
47
|
|
|
|
205,959
|
|
|
|
0.77
|
%
|
|
|
23
|
Claire's Stores, Inc.
|
|
84
|
|
|
|
106,510
|
|
|
|
0.72
|
%
|
|
|
24
|
Ulta Beauty Inc.
|
|
28
|
|
|
|
288,394
|
|
|
|
0.67
|
%
|
|
|
25
|
GNC Holdings, Inc.
|
|
65
|
|
|
|
91,519
|
|
|
|
0.62
|
%
|
|
|
|
|
|
1,731
|
|
|
|
16,574,599
|
|
|
|
35.21
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
(1)
|
Includes our proportionate share of revenues from unconsolidated affiliates based on our ownership percentage in the respective joint venture and any other applicable terms.
|
||||||||||||
|
(2)
|
L Brands, Inc. operates Bath & Body Works, PINK, Victoria's Secret and White Barn Candle.
|
||||||||||||
|
(3)
|
Signet Jewelers Limited operates Belden Jewelers, Gordon's Jewelers, Jared Jewelers, JB Robinson, Kay Jewelers, LeRoy's Jewelers, Marks & Morgan, Osterman's Jewelers, Piercing Pagoda, Rogers Jewelers, Shaw's Jewelers, Silver & Gold Connection, Ultra Diamonds and Zales.
|
||||||||||||
|
(4)
|
Ascena Retail Group, Inc. operates Ann Taylor, Catherines, Dressbarn, Justice, Lane Bryant, LOFT and Maurices.
|
||||||||||||
|
(5)
|
Genesco Inc. operates Clubhouse, Hat Shack, Hat Zone, Johnston & Murphy, Journey's, Journey's Kidz, Lids, Lids Locker Room, Shi by Journey's and Underground by Journeys.
|
||||||||||||
|
(6)
|
Luxottica Group, S.P.A. operates Lenscrafters, Pearle Vision and Sunglass Hut.
|
||||||||||||
|
(7)
|
JC Penney Co., Inc. owns 29 of these stores.
|
||||||||||||
|
▪
|
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.
|
|
•
|
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 properties or redevelopment and expansion of 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; and
|
|
•
|
the convenience and quality of competing retail properties and other retailing options, such as the internet and the adverse impact of online sales.
|
|
•
|
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, permanent debt, unsecured notes issuances, lines of credit and term loans), or the inability to obtain such financing on commercially favorable terms, to fund repayment of maturing loans, new developments, acquisitions, and property redevelopments, 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, FFO, 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.
|
|
•
|
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 our 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.
|
|
•
|
our financial condition, liquidity, results of operations and prospects and market conditions at the time; and
|
|
•
|
restrictions in the agreements governing our indebtedness.
|
|
•
|
the guarantor was insolvent or rendered insolvent by reason of the incurrence of the guarantee;
|
|
•
|
the guarantor was engaged in a business or transaction for which the guarantor's remaining assets constituted unreasonably small capital; or
|
|
•
|
the guarantor 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.
|
|
•
|
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 ownership limit may have the effect of precluding an acquisition of control of us without the approval of our Board of Directors.
|
|
•
|
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. In light of a ruling by the Delaware Court of Chancery in a proceeding not involving the Company, our Board of Directors approved an amendment to our Bylaws to delete the “for cause” limitation on removal of the Company’s directors, and, based on our Board of Directors' recommendation, our shareholders approved a similar amendment to our Amended and Restated Certificate of Incorporation 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 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 anniversary date of the prior year’s annual meeting. Alternatively, a stockholder (or group of stockholders) seeking to nominate candidates for election as directors pursuant to the proxy access provisions set forth in Section 2.8 of our Bylaws generally must provide advance written notice to our Secretary, containing information prescribed in the proxy access bylaw, not less than 120 days nor more than 150 days prior to the anniversary date of the prior year’s annual 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. Under Section 203, these restrictions also do not apply to certain business combinations proposed by an interested stockholder following the announcement or notification of certain extraordinary transactions involving us and a person who was not an interested stockholder during the previous three years or who became an interested stockholder with the approval of a majority of our directors, if that extraordinary transaction is approved or not opposed by a majority of the directors who were directors before any person became an interested stockholder in the previous three years or who were recommended for election or elected to succeed such directors by a majority of directors then in office.
|
|
•
|
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 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 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 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
2018
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. The Outlet Shoppes at Laredo was classified as a Non-stabilized Mall as of
December 31, 2018
. The Outlet Shoppes of the Bluegrass and The Outlet Shoppes at Laredo were classified as Non-stabilized Malls as of
December 31, 2017
.
|
|
(3)
|
Excluded Malls - We exclude Malls from our core portfolio if they fall in the following categories, for which operational metrics are excluded:
|
|
a.
|
Lender Malls - Properties for which we are working or intend to work with the lender on a restructure of the terms of the loan secured by the Property or convey the secured Property to the lender. Acadiana Mall, Cary Towne Center and Triangle Town Center were classified as Lender Malls as of December 31, 2018. In January 2019, Acadiana Mall was returned to the lender and Cary Towne Center was sold. Acadiana Mall was also classified as a Lender Mall as of
December 31, 2017
. Lender Malls are excluded from our same-center pool as decisions made while in discussions with the lender may lead to metrics that do not provide relevant information related to the condition of these Properties or they may be under cash management agreements with the respective servicers.
|
|
b.
|
Repositioning Malls - Malls that are currently being repositioned or 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. This may include major redevelopment or an alternative retail or non-retail format, or after evaluating alternative strategies for the Property, we may determine that the Property no longer meets our criteria for long-term investment. The steps taken to reposition these Properties, such as signing tenants to short-term leases, which are not
|
|
c.
|
Minority Interest Malls - Malls in which we have a 25% or less ownership interest. Triangle Town Center was classified in the Minority Interest Mall category as of December 31, 2017 until its reclassification as a Lender Mall in 2018. See
Note 6
to the consolidated financial statements for more information on this unconsolidated affiliate.
|
|
Mall / Location
|
|
Year of
Opening/ Acquisition |
|
Year of
Most Recent Expansion |
|
Our
Ownership |
|
Total Center
SF
(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 |
||||||||||||||||||||
|
Coastal Grand
(6)
Myrtle Beach, SC
|
|
2004
|
|
2007
|
|
50%
|
|
1,036,848
|
|
|
341,149
|
|
|
$
|
376
|
|
|
96%
|
|
Bed Bath & Beyond, Belk, Cinemark, Dick's Sporting Goods, Dillard's, H&M, JC Penney, Sears
|
|
CoolSprings
Galleria
(6)
Nashville, TN
|
|
1991
|
|
2015
|
|
50%
|
|
1,165,821
|
|
|
430,475
|
|
|
612
|
|
|
98%
|
|
Belk Men's & Kid's, Belk Women's & Home, Dillard's, H&M, JC Penney, King's Dining & Entertainment, Macy's
|
|
|
Cross Creek Mall
Fayetteville, NC
|
|
1975/2003
|
|
2013
|
|
100%
|
|
983,695
|
|
|
279,560
|
|
|
497
|
|
|
95%
|
|
Belk, H&M, JC Penney, Macy's, Sears
|
|
|
Fayette Mall
Lexington, KY
|
|
1971/2001
|
|
2014
|
|
100%
|
|
1,158,185
|
|
|
459,908
|
|
|
553
|
|
|
91%
|
|
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
|
|
2016
|
|
50%
|
|
1,367,451
|
|
|
603,310
|
|
|
500
|
|
|
95%
|
|
Barnes & Noble, BB&T, Belk, Belk Home Store, The Grande Cinemas, Harris Teeter, Macy's,
O2 Fitness
(7)
, REI, Sears, Whole Foods
|
|
|
Hamilton Place
Chattanooga, TN
|
|
1987
|
|
2016
|
|
90%
|
|
1,160,815
|
|
|
331,193
|
|
|
406
|
|
|
96%
|
|
Barnes & Noble, Belk for Men, Kids & Home, Belk for Women, Dillard's for Men, Kids & Home, Dillard's for Women, Forever 21, H&M, JC Penney, Sears
(8)
|
|
|
Hanes Mall
Winston-Salem, NC
|
|
1975/2001
|
|
1990
|
|
100%
|
|
1,435,259
|
|
|
468,557
|
|
|
380
|
|
|
97%
|
|
Belk, Dave &
Buster's
(9)
, Dillard's, Encore, H&M, JC Penney, Macy's, Sears
|
|
|
Mall / Location
|
|
Year of
Opening/ Acquisition |
|
Year of
Most Recent Expansion |
|
Our
Ownership |
|
Total Center
SF
(1)
|
|
Total
Mall Store
GLA
(2)
|
|
Mall Store
Sales per Square Foot (3) |
|
Percentage
Mall Store GLA Leased (4) |
|
Anchors & Junior
Anchors
(5)
|
||||
|
Jefferson Mall
Louisville, KY
|
|
1978/2001
|
|
1999
|
|
100%
|
|
783,639
|
|
|
225,078
|
|
|
382
|
|
|
95%
|
|
Dillard's, H&M, JC Penney, Round1 Bowling & Amusement, Ross Dress for Less, Sears
|
|
|
Mall del Norte
Laredo, TX
|
|
1977/2004
|
|
1993
|
|
100%
|
|
1,199,361
|
|
|
388,478
|
|
|
450
|
|
|
94%
|
|
Beall's, Cinemark, Dillard's, Forever 21, H&M, House of Hoops by Foot Locker, JC Penney, Macy's, Macy's Home Store, Sears, TruFit Athletic
Club
(10)
|
|
|
Northwoods Mall
North Charleston, SC
|
|
1972/2001
|
|
1995
|
|
100%
|
|
748,159
|
|
|
255,911
|
|
|
402
|
|
|
93%
|
|
Belk,
Books-A-Million, Burlington, Dillard's, JC Penney, Planet Fitness, former Sears
|
|
|
Oak Park Mall
(6)
Overland Park, KS
|
|
1974/2005
|
|
1998
|
|
50%
|
|
1,518,197
|
|
|
431,027
|
|
|
462
|
|
|
94%
|
|
Barnes & Noble, Dillard's for Women, Dillard's for Men, Children & Home, Forever 21, H&M, JC Penney, Macy's, Nordstrom
|
|
|
The Outlet Shoppes at Atlanta
Woodstock, GA |
|
2013
|
|
2015
|
|
75%
|
|
404,906
|
|
|
380,099
|
|
|
436
|
|
|
93%
|
|
Saks Fifth Ave OFF 5TH
|
|
|
The Outlet Shoppes
at El Paso
El Paso, TX
|
|
2007/2012
|
|
2014
|
|
75%
|
|
433,046
|
|
|
411,007
|
|
|
434
|
|
|
99%
|
|
H&M
|
|
|
The Outlet Shoppes of the Bluegrass
Simpsonville, KY
|
|
2014
|
|
2015
|
|
65%
|
|
428,072
|
|
|
381,372
|
|
|
427
|
|
|
97%
|
|
H&M, Saks Fifth Ave OFF 5TH
|
|
|
Richland Mall
Waco, TX
|
|
1980/2002
|
|
1996
|
|
100%
|
|
693,450
|
|
|
191,872
|
|
|
378
|
|
|
99%
|
|
Beall's, Dick's Sporting Goods, Dillard's for Men, Kids & Home, Dillard's for Women, JC Penney, Sears
|
|
|
Southpark Mall
Colonial Heights, VA
|
|
1989/2003
|
|
2007
|
|
100%
|
|
672,941
|
|
|
229,681
|
|
|
387
|
|
|
90%
|
|
Dick's Sporting Goods, JC Penney, Macy's, Regal Cinemas, former Sears
|
|
|
Sunrise Mall
Brownsville, TX
|
|
1979/2003
|
|
2015
|
|
100%
|
|
802,906
|
|
|
238,149
|
|
|
419
|
|
|
98%
|
|
A'GACI, Beall's, Cinemark, Dick's Sporting Goods, Dillard's, JC Penney, Sears
|
|
|
West County
Center
(6)
Des Peres, MO
|
|
1969/2007
|
|
2002
|
|
50%
|
|
1,196,796
|
|
|
382,846
|
|
|
536
|
|
|
98%
|
|
Barnes & Noble, Dick's Sporting Goods, Forever 21, H&M, JC Penney, Macy's, Nordstrom
|
|
|
Total Tier 1 Malls
|
|
|
|
|
|
|
|
17,189,547
|
|
|
6,429,672
|
|
|
$
|
458
|
|
|
96%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
TIER 2
Sales ≥ $300 to < $375 per square foot |
||||||||||||||||||||
|
Arbor Place
Atlanta (Douglasville), GA
|
|
1999
|
|
N/A
|
|
100%
|
|
1,161,932
|
|
|
307,502
|
|
|
$
|
359
|
|
|
99%
|
|
Bed Bath & Beyond, Belk, Dillard's, Forever 21, H&M, JC Penney, Macy's, Regal Cinemas, Sears
|
|
Mall / Location
|
|
Year of
Opening/ Acquisition |
|
Year of
Most Recent Expansion |
|
Our
Ownership |
|
Total Center
SF
(1)
|
|
Total
Mall Store
GLA
(2)
|
|
Mall Store
Sales per Square Foot (3) |
|
Percentage
Mall Store GLA Leased (4) |
|
Anchors & Junior
Anchors
(5)
|
||||
|
Asheville Mall
Asheville, NC
|
|
1972/1998
|
|
2000
|
|
100%
|
|
973,344
|
|
|
265,440
|
|
|
371
|
|
|
91%
|
|
Barnes & Noble, Belk, Dillard's for Men, Children & Home, Dillard's for Women, H&M, JC Penney, former Sears
|
|
|
Dakota Square Mall
Minot, ND
|
|
1980/2012
|
|
2016
|
|
100%
|
|
764,671
|
|
|
183,638
|
|
|
312
|
|
|
93%
|
|
AMC Theatres, Barnes & Noble, former Herberger's, JC Penney, Scheels, former Sears, Sleep Inn & Suites - Splashdown Dakota Super Slides, Target
|
|
|
East Towne Mall
Madison, WI
|
|
1971/2001
|
|
2004
|
|
100%
|
|
801,248
|
|
|
211,959
|
|
|
329
|
|
|
91%
|
|
Barnes & Noble, former Boston Store, Dick's Sporting Goods, Flix Brewhouse, Gordmans, H&M, JC Penney, Sears
|
|
|
EastGate Mall
(11)
Cincinnati, OH
|
|
1980/2003
|
|
1995
|
|
100%
|
|
837,550
|
|
|
256,947
|
|
|
330
|
|
|
87%
|
|
Dillard's Clearance, JC Penney, Kohl's, Sears
|
|
|
Frontier Mall
Cheyenne, WY
|
|
1981
|
|
1997
|
|
100%
|
|
519,271
|
|
|
199,151
|
|
|
327
|
|
|
93%
|
|
AMC Theatres, Dillard's for Women, Dillard's for Men, Kids & Home, JC Penney, former Sears
|
|
|
Governor's Square
(6)
Clarksville, TN
|
|
1986
|
|
1999
|
|
47.5%
|
|
689,563
|
|
|
242,681
|
|
|
343
|
|
|
90%
|
|
AMC Theatres, Belk, Dick's Sporting Goods, Dillard's, JC Penney, Ross Dress for Less, Sears
|
|
|
Greenbrier Mall
Chesapeake, VA
|
|
1981/2004
|
|
2004
|
|
100%
|
|
897,037
|
|
|
269,795
|
|
|
342
|
|
|
90%
|
|
Dillard's, GameWorks, H&M, JC Penney, Macy's, former Sears
|
|
|
Harford Mall
Bel Air, MD
|
|
1973/2003
|
|
2007
|
|
100%
|
|
505,559
|
|
|
181,383
|
|
|
342
|
|
|
93%
|
|
Encore, Macy's, Sears
|
|
|
Imperial Valley Mall
El Centro, CA
|
|
2005
|
|
N/A
|
|
100%
|
|
761,958
|
|
|
213,318
|
|
|
374
|
|
|
91%
|
|
Cinemark, Dillard's, JC Penney, Macy's, Sears
|
|
|
Kirkwood Mall
Bismarck, ND
|
|
1970/2012
|
|
2017
|
|
100%
|
|
815,442
|
|
|
211,578
|
|
|
306
|
|
|
94%
|
|
H&M, former Herberger's, Keating Furniture, JC Penney, Scheels, Target
|
|
|
Laurel Park Place
Livonia, MI
|
|
1989/2005
|
|
1994
|
|
100%
|
|
496,877
|
|
|
198,067
|
|
|
306
|
|
|
95%
|
|
former Carson's, Von Maur
|
|
|
Layton Hills Mall
Layton, UT
|
|
1980/2006
|
|
1998
|
|
100%
|
|
482,156
|
|
|
212,710
|
|
|
358
|
|
|
98%
|
|
Dick's Sporting Goods, Dillard's, JC Penney
|
|
|
Mayfaire Town Center
Wilmington, NC
|
|
2004/2015
|
|
2017
|
|
100%
|
|
657,339
|
|
|
337,958
|
|
|
346
|
|
|
93%
|
|
Barnes & Noble, Belk, Flip N Fly, The Fresh Market, H&M, Michaels, Regal Cinemas
|
|
|
Northgate Mall
Chattanooga, TN
|
|
1972/2011
|
|
2014
|
|
100%
|
|
666,783
|
|
|
187,150
|
|
|
304
|
|
|
86%
|
|
Belk, Burlington, former JC Penney, Sears
|
|
|
Mall / Location
|
|
Year of
Opening/ Acquisition |
|
Year of
Most Recent Expansion |
|
Our
Ownership |
|
Total Center
SF
(1)
|
|
Total
Mall Store
GLA
(2)
|
|
Mall Store
Sales per Square Foot (3) |
|
Percentage
Mall Store GLA Leased (4) |
|
Anchors & Junior
Anchors
(5)
|
||||
|
Northpark Mall
Joplin, MO
|
|
1972/2004
|
|
1996
|
|
100%
|
|
892,426
|
|
|
274,702
|
|
|
324
|
|
|
86%
|
|
Dunham's Sports, H&M, JC Penney, Jo-Ann Fabrics & Crafts, Macy's Children's & Home, Macy's Women & Men's, Sears, Tilt, T.J. Maxx, Vintage Stock
|
|
|
Old Hickory Mall
Jackson, TN
|
|
1967/2001
|
|
1994
|
|
100%
|
|
538,934
|
|
|
161,839
|
|
|
356
|
|
|
76%
|
|
Belk, JC Penney, Macy's, Sears
|
|
|
The Outlet Shoppes at Laredo
Laredo, TX
|
|
2017
|
|
N/A
|
|
65%
|
|
358,122
|
|
|
315,375
|
|
|
N/A
|
|
*
|
77%
|
|
H&M, Nike Factory Store
|
|
|
Park Plaza
Little Rock, AR
|
|
1988/2004
|
|
N/A
|
|
100%
|
|
539,936
|
|
|
206,791
|
|
|
319
|
|
|
95%
|
|
Dillard's for Men & Children, Dillard's for Women & Home, Forever 21, H&M
|
|
|
Parkdale Mall
Beaumont, TX
|
|
1972/2001
|
|
2018
|
|
100%
|
|
1,087,380
|
|
|
318,641
|
|
|
360
|
|
|
87%
|
|
former Ashley HomeStore, Beall's, former Brightwood College, Dick's Sporting Goods
(12)
, Dillard's, Forever 21, H&M,
HomeGoods
(12)
, JC Penney, Sears, 2nd & Charles, Tilt Studio
|
|
|
Parkway Place
Huntsville, AL
|
|
1957/1998
|
|
2002
|
|
100%
|
|
647,802
|
|
|
278,624
|
|
|
366
|
|
|
93%
|
|
Belk, Dillard's
|
|
|
Pearland Town
Center
(13)
Pearland, TX
|
|
2008
|
|
N/A
|
|
100%
|
|
663,773
|
|
|
306,186
|
|
|
347
|
|
|
93%
|
|
Barnes & Noble, Dick's Sporting Goods, Dillard's, Macy's
|
|
|
Post Oak Mall
College Station, TX
|
|
1982
|
|
1985
|
|
100%
|
|
788,105
|
|
|
300,580
|
|
|
355
|
|
|
89%
|
|
Beall's, Dillard's Men & Home, Dillard's Women & Children, Encore, JC Penney, Macy's, former Sears
|
|
|
South County Center
St. Louis, MO
|
|
1963/2007
|
|
2001
|
|
100%
|
|
1,028,473
|
|
|
316,250
|
|
|
338
|
|
|
85%
|
|
Dick's Sporting Goods, Dillard's, JC Penney, Macy's, former Sears
|
|
|
Southaven Towne Center
Southaven, MS
|
|
2005
|
|
2013
|
|
100%
|
|
607,550
|
|
|
184,427
|
|
|
308
|
|
|
85%
|
|
Bed Bath & Beyond, Dillard's, Gordmans, JC Penney, Sportsman's Warehouse, Urban Air Adventure
Park
(14)
|
|
|
St. Clair Square
(15)
Fairview Heights, IL
|
|
1974/1996
|
|
1993
|
|
100%
|
|
1,068,998
|
|
|
291,743
|
|
|
372
|
|
|
95%
|
|
Dillard's, JC Penney, Macy's, Sears
|
|
|
Turtle Creek Mall
Hattiesburg, MS
|
|
1994
|
|
1995
|
|
100%
|
|
845,571
|
|
|
192,184
|
|
|
341
|
|
|
90%
|
|
At Home, Belk, Dillard's, JC Penney, former Sears, Southwest Theaters, Stein Mart
|
|
|
Valley View Mall
Roanoke, VA
|
|
1985/2003
|
|
2007
|
|
100%
|
|
863,443
|
|
|
336,683
|
|
|
361
|
|
|
100%
|
|
Barnes & Noble, Belk, JC Penney, Macy's, Macy's for Home & Children, Sears
|
|
|
Mall / Location
|
|
Year of
Opening/ Acquisition |
|
Year of
Most Recent Expansion |
|
Our
Ownership |
|
Total Center
SF
(1)
|
|
Total
Mall Store
GLA
(2)
|
|
Mall Store
Sales per Square Foot (3) |
|
Percentage
Mall Store GLA Leased (4) |
|
Anchors & Junior
Anchors
(5)
|
||||
|
Volusia Mall
Daytona Beach, FL
|
|
1974/2004
|
|
2013
|
|
100%
|
|
1,045,835
|
|
|
239,059
|
|
|
341
|
|
|
91%
|
|
Dillard's for Men & Home, Dillard's for Women, Dillard's for Juniors & Children, H&M, JC Penney, Macy's, Sears
|
|
|
West Towne Mall
Madison, WI
|
|
1970/2001
|
|
2013
|
|
100%
|
|
829,635
|
|
|
281,684
|
|
|
368
|
|
|
92%
|
|
former Boston Store, Dave & Buster's, Dick's Sporting Goods, Forever 21, JC Penney, former Sears, Total Wine & More
|
|
|
WestGate Mall
(16)
Spartanburg, SC
|
|
1975/1995
|
|
1996
|
|
100%
|
|
950,777
|
|
|
241,018
|
|
|
339
|
|
|
82%
|
|
Bed Bath & Beyond, Belk, Dick's Sporting Goods, Dillard's, H&M, JC Penney, Regal Cinemas, former Sears
|
|
|
Westmoreland Mall
Greensburg, PA
|
|
1977/2002
|
|
1994
|
|
100%
|
|
973,421
|
|
|
313,442
|
|
|
313
|
|
|
91%
|
|
H&M, JC Penney,
Macy's, Macy's Home Store, Old Navy, Sears, Stadium Live! Casino
(17)
|
|
|
York Galleria
York, PA
|
|
1989/1999
|
|
N/A
|
|
100%
|
|
748,868
|
|
|
225,854
|
|
|
339
|
|
|
86%
|
|
former Bon-Ton, Boscov's, Gold's Gym,
H&M, Marshalls, former Sears
|
|
|
Total Tier 2 Malls
|
|
|
|
|
|
|
|
25,509,779
|
|
|
8,264,359
|
|
|
$
|
344
|
|
|
90%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
TIER 3
Sales < $300 per square foot |
||||||||||||||||||||
|
Alamance Crossing
Burlington, NC
|
|
2007
|
|
2011
|
|
100%
|
|
904,704
|
|
|
255,174
|
|
|
$
|
264
|
|
|
74%
|
|
Barnes & Noble, Belk, BJ's Wholesale Club, Carousel Cinemas, Dick's Sporting Goods, Dillard's, Hobby Lobby, JC Penney, Kohl's
|
|
Brookfield Square
(18)
Brookfield, WI
|
|
1967/2001
|
|
2008
|
|
100%
|
|
860,192
|
|
|
300,599
|
|
|
280
|
|
|
92%
|
|
Barnes & Noble, former Boston Store, H&M, JC Penney, Marcus BistroPlex
(19)
, Whirlyball
(19)
|
|
|
Burnsville Center
Burnsville, MN
|
|
1977/1998
|
|
N/A
|
|
100%
|
|
1,045,836
|
|
|
390,031
|
|
|
292
|
|
|
82%
|
|
Dick's Sporting Goods, Gordmans, H&M, JC Penney, Macy's, former Sears
|
|
|
CherryVale Mall
Rockford, IL
|
|
1973/2001
|
|
2007
|
|
100%
|
|
844,383
|
|
|
329,798
|
|
|
298
|
|
|
97%
|
|
Barnes & Noble, Choice Home Center, JC Penney, Macy's, Sears
|
|
|
Eastland Mall
Bloomington, IL
|
|
1967/2005
|
|
N/A
|
|
100%
|
|
732,647
|
|
|
247,505
|
|
|
258
|
|
|
93%
|
|
former Bergner's, Kohl's, former Macy's, Planet Fitness, former Sears
|
|
|
Honey Creek Mall
Terre Haute, IN
|
|
1968/2004
|
|
1981
|
|
100%
|
|
679,578
|
|
|
188,711
|
|
|
299
|
|
|
83%
|
|
Encore, JC Penney, former Macy's, Sears, Vendors' Village
|
|
|
Mall / Location
|
|
Year of
Opening/ Acquisition |
|
Year of
Most Recent Expansion |
|
Our
Ownership |
|
Total Center
SF
(1)
|
|
Total
Mall Store
GLA
(2)
|
|
Mall Store
Sales per Square Foot (3) |
|
Percentage
Mall Store GLA Leased (4) |
|
Anchors & Junior
Anchors
(5)
|
||||
|
Kentucky Oaks
Mall
(6)
Paducah, KY
|
|
1982/2001
|
|
1995
|
|
50%
|
|
719,419
|
|
|
242,233
|
|
|
236
|
|
|
79%
|
|
Best Buy,
Burlington
(20)
, Dick's Sporting Goods, Dillard's, Dillard's Home Store, former Elder-Beerman, HomeGoods
(21)
, JC Penney, Ross Dress for Less
(20)
, former Sears, Vertical Jump Park
|
|
|
Meridian Mall
(22)
Lansing, MI
|
|
1969/1998
|
|
2001
|
|
100%
|
|
943,762
|
|
|
290,851
|
|
|
298
|
|
|
92%
|
|
Bed Bath & Beyond, Dick's Sporting Goods, H&M, JC Penney, Launch Trampoline Park
(23)
, Macy's, Planet Fitness, Schuler Books & Music, former Younkers for Her, former Younkers Men, Kids & Home
|
|
|
Mid Rivers Mall
St. Peters, MO
|
|
1987/2007
|
|
2015
|
|
100%
|
|
1,034,302
|
|
|
286,685
|
|
|
285
|
|
|
91%
|
|
Dick's Sporting Goods, Dillard's, H&M, JC Penney, Macy's, Marcus Theatres, Sears,
V-Stock
|
|
|
Monroeville Mall
Pittsburgh, PA
|
|
1969/2004
|
|
2014
|
|
100%
|
|
983,997
|
|
|
445,500
|
|
|
265
|
|
|
91%
|
|
Barnes & Noble, 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
|
|
|
252
|
|
|
91%
|
|
None
|
|
|
Stroud Mall
(24)
Stroudsburg, PA
|
|
1977/1998
|
|
2005
|
|
100%
|
|
414,565
|
|
|
130,082
|
|
|
261
|
|
|
93%
|
|
Cinemark, JC Penney, Sears, ShopRite
(25)
|
|
|
Total Tier 3 Malls
|
|
|
|
|
|
|
|
9,413,322
|
|
|
3,357,106
|
|
|
$
|
276
|
|
|
88%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total Mall Portfolio
|
|
|
|
52,112,648
|
|
|
18,051,137
|
|
|
$
|
377
|
|
|
92%
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Excluded Malls
(26)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Lender Malls:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Acadiana Mall
(27)
Lafayette, LA
|
|
1979/2005
|
|
2004
|
|
100%
|
|
991,339
|
|
|
299,076
|
|
|
N/A
|
|
N/A
|
|
Dillard's, JC Penney, Macy's, former Sears
|
||
|
Cary Towne
Center
(28)
Cary, NC
|
|
1979/2001
|
|
1993
|
|
100%
|
|
897,448
|
|
|
262,108
|
|
|
N/A
|
|
N/A
|
|
Belk, Dave & Buster's, Dillard's, JC Penney, former Macy's, former Sears
|
||
|
Triangle Town
Center
(6)
Raleigh, NC
|
|
2002/2005
|
|
N/A
|
|
10%
|
|
1,255,263
|
|
|
429,174
|
|
|
N/A
|
|
N/A
|
|
Barnes & Noble, Belk, Dillard's, Macy's, Sak's Fifth Avenue, Sears
|
||
|
Total Lender Malls
|
|
|
|
|
|
3,144,050
|
|
|
990,358
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Mall / Location
|
|
Year of
Opening/ Acquisition |
|
Year of
Most Recent Expansion |
|
Our
Ownership |
|
Total Center
SF
(1)
|
|
Total
Mall Store
GLA
(2)
|
|
Mall Store
Sales per Square Foot (3) |
|
Percentage
Mall Store GLA Leased (4) |
|
Anchors & Junior
Anchors
(5)
|
||||
|
Repositioning Mall:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Hickory Point Mall
Forsyth, IL
|
|
1977/2005
|
|
N/A
|
|
100%
|
|
735,848
|
|
|
169,533
|
|
|
N/A
|
|
N/A
|
|
former Bergner's, Encore, Hobby Lobby, former JC Penney, Kohl's, Ross Dress for Less, former Sears, T.J. Maxx, Von Maur
|
||
|
Total Excluded Malls
|
|
|
|
3,879,898
|
|
|
1,159,891
|
|
|
|
|
|
|
|
||||||
|
(1)
|
Total center square footage includes square footage of attached shops, immediately adjacent Anchor and Junior Anchor locations and leased immediately adjacent freestanding locations immediately adjacent to the center.
|
|
(2)
|
Excludes tenants 20,000 square feet and over.
|
|
(3)
|
Totals represent weighted averages.
|
|
(4)
|
Includes all leased Anchors, Junior Anchors and tenants with leases in effect as of
December 31, 2018
.
|
|
(5)
|
Anchors and Junior Anchors listed are immediately adjacent to the Malls or are in freestanding locations immediately adjacent to the Malls.
|
|
(6)
|
This Property is owned in an unconsolidated joint venture.
|
|
(7)
|
Friendly Center - O2 Fitness is scheduled to open in 2019.
|
|
(8)
|
Hamilton Place - Sears closed in 2019 and redevelopment plans for this space include Dave & Buster's, Dick's Sporting Goods, a hotel and offices. Construction is expected to begin in Spring 2019.
|
|
(9)
|
Hanes Mall - Dave & Buster's is scheduled to open in 2019.
|
|
(10)
|
Mall del Norte - TruFit Athletic Club is scheduled to open in 2019 in the former Joe Brand space.
|
|
(11)
|
EastGate Mall - Ground rent for the Dillard's parcel that extends through January 2022 is $24 per year.
|
|
(12)
|
Parkdale Mall - Dick's Sporting Goods, Five Below and HomeGoods are scheduled to open in 2019 in the former Macy's space and a portion of the former Ashley HomeStore.
|
|
(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 and the office portion, hotel and residential portions are classified as All Other.
|
|
(14)
|
Southaven Towne Center - Urban Air Adventure Park has an executed lease and is under construction to fill the former HH Gregg space.
|
|
(15)
|
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 $41 per year. In addition to base rent, the landlord receives 0.25% of Dillard's sales in excess of $16,200.
|
|
(16)
|
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 2044. The rental amount is $130 per year. In addition to base rent, the landlord receives 20% of the percentage rents collected. We have a right of first refusal to purchase the fee.
|
|
(17)
|
Westmoreland Mall - Construction for a new Stadium Live! Casino is expected to begin in 2019 in the former Bon-Ton space with the opening scheduled for 2020.
|
|
(18)
|
Brookfield Square - The annual ground rent for 2018 was $191.
|
|
(19)
|
Brookfield Square - Whirlyball and Marcus BistroPlex are scheduled to open in 2019 in the former Sears space.
|
|
(20)
|
Kentucky Oaks Mall - Burlington, Ross Dress for Less and other stores are scheduled to open in 2019 in the former Sears space.
|
|
(21)
|
Kentucky Oaks Mall - HomeGoods is scheduled to open in 2019 in the former Elder Beerman space.
|
|
(22)
|
Meridian Mall - We are the lessee under several ground leases in effect through March 2067, with extension options. Fixed rent is $19 per year plus 3% to 4% of all rent.
|
|
(23)
|
Meridian Mall - Launch Trampoline Park is scheduled to open in 2019 in the former Gordmans space.
|
|
(24)
|
Stroud Mall - We are the lessee under a ground lease, which extends through July 2089. The current rental amount is $70 per year, increasing by $10 every ten years through 2045. An additional $100 is paid every ten years.
|
|
(25)
|
Stroud Mall - ShopRite is scheduled to open in 2019 in the former Bon-Ton space.
|
|
(26)
|
Operational metrics are not reported for Excluded Malls.
|
|
(27)
|
|
(28)
|
|
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)
|
|||||
|
2019
|
|
815
|
|
$
|
80,640,000
|
|
|
2,257,000
|
|
|
$
|
35.73
|
|
|
13.0%
|
|
14.7%
|
|
2020
|
|
737
|
|
84,550,000
|
|
|
2,443,000
|
|
|
34.61
|
|
|
13.6%
|
|
15.9%
|
||
|
2021
|
|
638
|
|
79,025,000
|
|
|
1,924,000
|
|
|
41.07
|
|
|
12.8%
|
|
12.6%
|
||
|
2022
|
|
528
|
|
75,771,000
|
|
|
1,829,000
|
|
|
41.43
|
|
|
12.3%
|
|
12.0%
|
||
|
2023
|
|
526
|
|
77,575,000
|
|
|
1,780,000
|
|
|
43.58
|
|
|
12.5%
|
|
11.7%
|
||
|
2024
|
|
403
|
|
60,925,000
|
|
|
1,510,000
|
|
|
40.35
|
|
|
9.9%
|
|
9.9%
|
||
|
2025
|
|
303
|
|
48,775,000
|
|
|
1,010,000
|
|
|
48.29
|
|
|
7.9%
|
|
6.6%
|
||
|
2026
|
|
274
|
|
47,307,000
|
|
|
1,078,000
|
|
|
43.88
|
|
|
7.7%
|
|
7.1%
|
||
|
2027
|
|
227
|
|
38,056,000
|
|
|
851,000
|
|
|
44.72
|
|
|
6.2%
|
|
5.6%
|
||
|
2028
|
|
155
|
|
25,650,000
|
|
|
595,000
|
|
|
43.11
|
|
|
4.1%
|
|
3.9%
|
||
|
(1)
|
Total annualized gross rent, including recoverable common area expenses and real estate taxes, in effect at
December 31, 2018
for expiring leases that were executed as of
December 31, 2018
.
|
|
(2)
|
Total annualized gross rent, including recoverable CAM 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, 2018
.
|
|
(3)
|
Total GLA of expiring leases as a percentage of the total GLA of all leases that were executed as of
December 31, 2018
.
|
|
|
|
Year Ended December 31,
(1)
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Mall store sales (in millions)
|
|
$
|
4,498
|
|
|
$
|
4,713
|
|
|
$
|
5,110
|
|
|
Minimum rents
|
|
8.45
|
%
|
|
8.95
|
%
|
|
8.64
|
%
|
|||
|
Percentage rents
|
|
0.50
|
%
|
|
0.45
|
%
|
|
0.45
|
%
|
|||
|
Tenant reimbursements
(2) (3)
|
|
3.35
|
%
|
|
3.74
|
%
|
|
3.66
|
%
|
|||
|
Mall tenant occupancy costs
|
|
12.30
|
%
|
|
13.14
|
%
|
|
12.75
|
%
|
|||
|
(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, CAM charges, marketing and certain capital expenditures.
|
|
(3)
|
In 2018, CAM charges related to tenants who own their own space were reclassified to Other revenues as part of the adoption of ASC 606.
|
|
(1)
|
Associated Centers - Retail properties that are adjacent to a regional mall complex and include one or more Anchors, or big box retailers along with smaller tenants. Anchor tenants typically include tenants such as T.J. Maxx, Target, Kohl’s and Bed Bath & Beyond. Associated Centers are managed by the staff at the Mall since it is adjacent to and usually benefits from the customers drawn to the Mall.
|
|
(2)
|
Community Centers - Designed to attract local and regional area customers and are typically anchored by a combination of supermarkets, or value-priced stores that attract shoppers to each center’s small shops. The tenants at our Community Centers typically offer necessities, value-oriented and convenience merchandise.
|
|
Property / Location
|
|
Property
Type
|
|
Year of
Opening/ Most
Recent
Expansion
|
|
Company's
Ownership
|
|
Total Center
SF
(1)
|
|
Total
Leasable
GLA
(2)
|
|
Percentage
GLA
Occupied
(3)
|
|
Anchors & Junior
Anchors
|
||
|
840 Greenbrier Circle
Chesapeake, VA
|
|
Office
|
|
1983
|
|
100%
|
|
50,820
|
|
|
50,820
|
|
|
94%
|
|
None
|
|
850 Greenbrier Circle
Chesapeake, VA
|
|
Office
|
|
1984
|
|
100%
|
|
81,318
|
|
|
81,318
|
|
|
100%
|
|
None
|
|
Ambassador Town
Center
(4)
Lafayette, LA
|
|
Community Center
|
|
2016
|
|
65%
|
|
419,296
|
|
|
265,323
|
|
|
99%
|
|
Costco
(5)
, Dick's Sporting Goods, Marshalls,
Nordstrom Rack
|
|
Annex at Monroeville
Pittsburgh, PA |
|
Associated Center
|
|
1986
|
|
100%
|
|
186,367
|
|
|
186,367
|
|
|
100%
|
|
Burlington, Steel City Indoor Karting
|
|
CBL Center
(6)
Chattanooga, TN
|
|
Office
|
|
2001
|
|
92%
|
|
131,006
|
|
|
131,006
|
|
|
100%
|
|
None
|
|
CBL Center II
(6)
Chattanooga, TN
|
|
Office
|
|
2008
|
|
92%
|
|
74,941
|
|
|
74,941
|
|
|
100%
|
|
None
|
|
Coastal Grand Crossing
(4)
Myrtle Beach, SC
|
|
Associated Center
|
|
2005
|
|
50%
|
|
37,234
|
|
|
37,234
|
|
|
100%
|
|
PetSmart
|
|
CoolSprings Crossing
Nashville, TN |
|
Associated Center
|
|
1992
|
|
100%
|
|
366,471
|
|
|
78,830
|
|
|
99%
|
|
American Signature Furniture
(5)
, Gabe's
(7)
, JumpStreet
(7)
,
Target
(5)
, former Toys R Us
(7)
|
|
Courtyard at
Hickory Hollow
Nashville, TN |
|
Associated Center
|
|
1979
|
|
100%
|
|
68,468
|
|
|
68,468
|
|
|
100%
|
|
AMC Theatres
|
|
EastGate Mall -
CubeSmart
Self-Storage
(4)
Cincinnati, OH
|
|
Other
|
|
2018
|
|
50%
|
|
93,501
|
|
|
70,126
|
|
|
N/A
(8)
|
|
None
|
|
Property / Location
|
|
Property
Type
|
|
Year of
Opening/ Most
Recent
Expansion
|
|
Company's
Ownership
|
|
Total Center
SF
(1)
|
|
Total
Leasable
GLA
(2)
|
|
Percentage
GLA
Occupied
(3)
|
|
Anchors & Junior
Anchors
|
||
|
The Forum at Grandview
Madison, MS
|
|
Community Center
|
|
2010/2016
|
|
75%
|
|
318,144
|
|
|
216,144
|
|
|
100%
|
|
Best Buy, Dick’s Sporting Goods, HomeGoods, Malco Theatre
(7)
, Michaels, Miskelly Furniture Warehouse
(5)
, Stein Mart
|
|
Fremaux Town Center
(4)
Slidell, LA
|
|
Community Center
|
|
2014/2015
|
|
65%
|
|
603,839
|
|
|
475,839
|
|
|
98%
|
|
Best Buy, Dick's Sporting Goods, Dillard's
(5)
, Kohl's, LA Fitness, Michaels, T.J. Maxx
|
|
Frontier Square
Cheyenne, WY |
|
Associated Center
|
|
1985
|
|
100%
|
|
186,605
|
|
|
16,527
|
|
|
100%
|
|
Ross Dress for Less
(7)
, Target
(5)
, T.J. Maxx
(7)
|
|
Governor's Square
Plaza
(4)
Clarksville, TN
|
|
Associated Center
|
|
1985/1988
|
|
50%
|
|
168,379
|
|
|
71,809
|
|
|
100%
|
|
Bed Bath & Beyond,
Jo-Ann Fabrics & Crafts, Target
(5)
|
|
Gunbarrel Pointe
Chattanooga, TN |
|
Associated Center
|
|
2000
|
|
100%
|
|
273,913
|
|
|
147,913
|
|
|
100%
|
|
Earthfare, Kohl's,
Target
(5)
|
|
Hamilton Corner
Chattanooga, TN |
|
Associated Center
|
|
1990/2005
|
|
90%
|
|
67,310
|
|
|
67,310
|
|
|
98%
|
|
None
|
|
Hamilton Crossing
Chattanooga, TN |
|
Associated Center
|
|
1987/2005
|
|
92%
|
|
191,945
|
|
|
98,832
|
|
|
100%
|
|
HomeGoods
(7)
, Michaels
(7)
, T.J. Maxx, former Toys R Us
(5)
|
|
Hammock Landing
(4)
West Melbourne, FL
|
|
Community Center
|
|
2009/2015
|
|
50%
|
|
559,801
|
|
|
335,834
|
|
|
97%
|
|
Academy Sports + Outdoors, AMC Theatres, HomeGoods, Kohl's
(5)
, Marshalls, Michaels, Ross Dress for Less, Target
(5)
|
|
Harford Annex
Bel Air, MD |
|
Associated Center
|
|
1973/2003
|
|
100%
|
|
107,656
|
|
|
107,656
|
|
|
100%
|
|
Best Buy, Office Depot, PetSmart
|
|
The Landing at
Arbor Place
Atlanta (Douglasville), GA |
|
Associated Center
|
|
1999
|
|
100%
|
|
162,960
|
|
|
113,719
|
|
|
87%
|
|
Ben's Furniture and Antiques, Ollie's Bargain Outlet, former Toys R Us
(5)
|
|
Layton Hills
Convenience Center
Layton, UT |
|
Associated Center
|
|
1980
|
|
100%
|
|
92,942
|
|
|
92,942
|
|
|
94%
|
|
Bed Bath & Beyond
|
|
Layton Hills Plaza
Layton, UT |
|
Associated Center
|
|
1989
|
|
100%
|
|
18,808
|
|
|
18,808
|
|
|
89%
|
|
None
|
|
Parkdale Crossing
Beaumont, TX |
|
Associated Center
|
|
2002
|
|
100%
|
|
88,064
|
|
|
88,064
|
|
|
100%
|
|
Barnes & Noble
|
|
The Pavilion at
Port Orange
(4)
Port Orange, FL
|
|
Community Center
|
|
2010
|
|
50%
|
|
398,031
|
|
|
398,031
|
|
|
96%
|
|
Belk, HomeGoods, Marshalls, Michaels, Regal Cinemas
|
|
Pearland Office
Pearland, TX
|
|
Office
|
|
2009
|
|
100%
|
|
64,915
|
|
|
64,915
|
|
|
100%
|
|
None
|
|
The Plaza at Fayette
Lexington, KY |
|
Associated Center
|
|
2006
|
|
100%
|
|
215,745
|
|
|
215,745
|
|
|
90%
|
|
Cinemark, Gordmans
|
|
The Promenade
D'Iberville, MS
|
|
Community Center
|
|
2009/2014
|
|
85%
|
|
615,998
|
|
|
399,038
|
|
|
99%
|
|
Ashley Furniture HomeStore, Bed Bath & Beyond, Best Buy, Dick's Sporting Goods,
Kohl's
(5)
, Marshalls, Michaels, Ross Dress for Less, Target
(5)
|
|
The Shoppes at
Eagle Point
(4)
Cookeville, TN
|
|
Community Center
|
|
2018
|
|
50%
|
|
230,328
|
|
|
230,328
|
|
|
89%
|
|
Academy Sports + Outdoors, Publix, Ross Dress for Less
|
|
The Shoppes at
Hamilton Place
Chattanooga, TN |
|
Associated Center
|
|
2003
|
|
92%
|
|
128,211
|
|
|
128,211
|
|
|
97%
|
|
Bed Bath & Beyond, Marshalls, Ross Dress for Less
|
|
The Shoppes at
St. Clair Square
Fairview Heights, IL |
|
Associated Center
|
|
2007
|
|
100%
|
|
84,383
|
|
|
84,383
|
|
|
100%
|
|
Barnes & Noble
|
|
Property / Location
|
|
Property
Type
|
|
Year of
Opening/ Most
Recent
Expansion
|
|
Company's
Ownership
|
|
Total Center
SF
(1)
|
|
Total
Leasable
GLA
(2)
|
|
Percentage
GLA
Occupied
(3)
|
|
Anchors & Junior
Anchors
|
||
|
Sunrise Commons
Brownsville, TX |
|
Associated Center
|
|
2001
|
|
100%
|
|
205,571
|
|
|
104,126
|
|
|
100%
|
|
Former Kmart
(7)
, Marshalls, Ross Dress for Less
|
|
The Terrace
Chattanooga, TN |
|
Associated Center
|
|
1997
|
|
92%
|
|
158,175
|
|
|
158,175
|
|
|
95%
|
|
Academy Sports + Outdoors, Party City
|
|
West Towne Crossing
Madison, WI |
|
Associated Center
|
|
1980
|
|
100%
|
|
460,875
|
|
|
168,978
|
|
|
100%
|
|
Barnes & Noble, Best Buy, Kohl's
(5)
, Metcalf's Markets
(5)
, Nordstrom Rack, Office Max
(7)
, Shopko
(5)
, Stein Mart
(7)
|
|
WestGate Crossing
Spartanburg, SC |
|
Associated Center
|
|
1985/1999
|
|
100%
|
|
158,262
|
|
|
158,262
|
|
|
99%
|
|
Big Air Trampoline Park, Hamricks, Jo-Ann Fabrics & Crafts
|
|
Westmoreland Crossing
Greensburg, PA |
|
Associated Center
|
|
2002
|
|
100%
|
|
281,293
|
|
|
281,293
|
|
|
97%
|
|
AMC Theatres, Dick's Sporting Goods,
Levin Furniture,
Michaels
(7)
,
T.J. Maxx
(7)
|
|
York Town Center
(4)
York, PA
|
|
Associated Center
|
|
2007
|
|
50%
|
|
297,507
|
|
|
247,507
|
|
|
98%
|
|
Bed Bath & Beyond, Best Buy, Christmas Tree Shops, Dick's Sporting Goods
(5)
, Ross Dress for Less, Staples
|
|
Total Other Property Types
|
|
|
|
7,649,082
|
|
|
5,534,822
|
|
|
97%
|
|
|
||||
|
(1)
|
Total center square footage includes square footage of attached shops, attached and immediately adjacent Anchors and Junior Anchors and leased immediately adjacent freestanding locations.
|
|
(2)
|
All leasable square footage, including Anchors and Junior Anchors.
|
|
(3)
|
Includes all leased Anchors, Junior Anchors and tenants with leases in effect as of
December 31, 2018
.
|
|
(4)
|
This Property is owned in an unconsolidated joint venture.
|
|
(5)
|
Owned by the tenant.
|
|
(6)
|
We own a 92% interest in the CBL Center office buildings, with an aggregate square footage of approximately 205,000 square feet, where our corporate headquarters is located. As of
December 31, 2018
, we occupied 45.2% of the total square footage of the buildings.
|
|
(7)
|
Owned by a third party.
|
|
(8)
|
EastGate Mall - CubeSmart Self-Storage - Excluded from occupancy.
|
|
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)
|
||||||
|
2019
|
|
66
|
|
|
$
|
7,290,000
|
|
|
319,000
|
|
|
$
|
22.85
|
|
|
8.7%
|
|
7.2%
|
|
2020
|
|
103
|
|
|
14,893,000
|
|
|
858,000
|
|
|
17.36
|
|
|
17.8%
|
|
19.3%
|
||
|
2021
|
|
56
|
|
|
10,151,000
|
|
|
587,000
|
|
|
17.29
|
|
|
12.1%
|
|
13.2%
|
||
|
2022
|
|
49
|
|
|
10,437,000
|
|
|
635,000
|
|
|
16.44
|
|
|
12.5%
|
|
14.3%
|
||
|
2023
|
|
53
|
|
|
9,687,000
|
|
|
426,000
|
|
|
22.74
|
|
|
11.6%
|
|
9.6%
|
||
|
2024
|
|
38
|
|
|
7,527,000
|
|
|
429,000
|
|
|
17.55
|
|
|
9.0%
|
|
9.6%
|
||
|
2025
|
|
33
|
|
|
6,945,000
|
|
|
381,000
|
|
|
18.23
|
|
|
8.3%
|
|
8.6%
|
||
|
2026
|
|
43
|
|
|
7,577,000
|
|
|
316,000
|
|
|
23.98
|
|
|
9.1%
|
|
7.1%
|
||
|
2027
|
|
23
|
|
|
5,069,000
|
|
|
200,000
|
|
|
25.35
|
|
|
6.1%
|
|
4.5%
|
||
|
2028
|
|
22
|
|
|
4,123,000
|
|
|
301,000
|
|
|
13.70
|
|
|
4.9%
|
|
6.8%
|
||
|
(1)
|
Total annualized gross rent, including recoverable common area expenses and real estate taxes, in effect at
December 31, 2018
for expiring leases that were executed as of
December 31, 2018
.
|
|
(2)
|
Total annualized gross rent, including recoverable CAM 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, 2018
.
|
|
(3)
|
Total GLA of expiring leases as a percentage of the total GLA of all leases that were executed as of
December 31, 2018
.
|
|
Name
|
|
Property
|
|
Location
|
|
Academy Sports + Outdoors
|
|
The Shoppes at Eagle Point
|
|
Cookeville, TN
|
|
Burlington
|
|
Kentucky Oaks Mall
|
|
Paducah, KY
|
|
Burlington
|
|
Northwoods Mall
|
|
North Charleston, SC
|
|
Choice Home Center
|
|
Cherryvale Mall
|
|
Rockford, IL
|
|
Dave & Buster's
|
|
West Towne Mall
|
|
Madison, WI
|
|
Dick's Sporting Goods
|
|
Richland Mall
|
|
Waco, TX
|
|
Flip N Fly
|
|
Mayfaire Town Center
|
|
Wilmington, NC
|
|
Flix Brewhouse
|
|
East Towne Mall
|
|
Madison, WI
|
|
Gabe's
|
|
CoolSprings Crossing
|
|
Nashville, TN
|
|
H&M
|
|
Mid Rivers Mall
|
|
St. Peters, MO
|
|
HomeGoods
|
|
Hammock Landing
|
|
West Melbourne, FL
|
|
JumpStreet
|
|
CoolSprings Crossing
|
|
Nashville, TN
|
|
Marshalls
|
|
York Galleria
|
|
York, PA
|
|
Planet Fitness
|
|
Eastland Mall
|
|
Bloomington, IL
|
|
Publix
|
|
The Shoppes at Eagle Point
|
|
Cookeville, TN
|
|
Round1 Bowling & Amusement
|
|
Jefferson Mall
|
|
Louisville, KY
|
|
Total Wine & More
|
|
West Towne Mall
|
|
Madison, WI
|
|
Vendors' Village
|
|
Honey Creek Mall
|
|
Terre Haute, IN
|
|
|
|
|
Number of Stores
|
|
Gross Leasable Area
|
||||||||||||||||
|
|
|
Leased
|
|
Anchor
Owned
|
|
Total
|
|
Leased
|
|
Anchor
Owned
|
|
Total
|
|||||||||
|
Anchor/Junior Anchor
|
|
|
Owned
|
|
Ground Leased
|
|
|
|
Owned
|
|
Ground Leased
|
|
|||||||||
|
JC Penney
(1)
|
|
19
|
|
25
|
|
4
|
|
48
|
|
2,019,746
|
|
|
3,163,088
|
|
|
586,030
|
|
|
5,768,864
|
|
|
|
Sears
(1) (2)
|
|
10
|
|
13
|
|
4
|
|
27
|
|
1,349,141
|
|
|
1,787,174
|
|
|
623,825
|
|
|
3,760,140
|
|
|
|
Dillard's
(1)
|
|
3
|
|
37
|
|
4
|
|
44
|
|
310,398
|
|
|
5,051,436
|
|
|
659,763
|
|
|
6,021,597
|
|
|
|
Macy's
|
|
12
|
|
17
|
|
3
|
|
32
|
|
1,401,328
|
|
|
2,662,030
|
|
|
658,388
|
|
|
4,721,746
|
|
|
|
Belk
|
|
5
|
|
13
|
|
4
|
|
22
|
|
430,017
|
|
|
1,807,861
|
|
|
397,480
|
|
|
2,635,358
|
|
|
|
Academy Sports + Outdoors
|
|
3
|
|
—
|
|
—
|
|
3
|
|
199,091
|
|
|
—
|
|
|
—
|
|
|
199,091
|
|
|
|
A'GACI
|
|
1
|
|
—
|
|
—
|
|
1
|
|
28,000
|
|
|
—
|
|
|
—
|
|
|
28,000
|
|
|
|
AMC Theatres
|
|
5
|
|
—
|
|
1
|
|
6
|
|
191,414
|
|
|
—
|
|
|
56,255
|
|
|
247,669
|
|
|
|
American Signature Furniture
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
|
61,620
|
|
|
—
|
|
|
61,620
|
|
|
|
Ashley HomeStore
|
|
1
|
|
—
|
|
—
|
|
1
|
|
20,000
|
|
|
—
|
|
|
—
|
|
|
20,000
|
|
|
|
At Home
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
|
124,700
|
|
|
—
|
|
|
124,700
|
|
|
|
Barnes & Noble
|
|
17
|
|
—
|
|
1
|
|
18
|
|
521,273
|
|
|
—
|
|
|
25,920
|
|
|
547,193
|
|
|
|
BB&T
|
|
—
|
|
—
|
|
1
|
|
1
|
|
—
|
|
|
—
|
|
|
60,000
|
|
|
60,000
|
|
|
|
Beall's
|
|
5
|
|
—
|
|
—
|
|
5
|
|
193,209
|
|
|
—
|
|
|
—
|
|
|
193,209
|
|
|
|
Bed Bath & Beyond Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Bed Bath & Beyond
|
|
10
|
|
—
|
|
—
|
|
10
|
|
281,868
|
|
|
—
|
|
|
—
|
|
|
281,868
|
|
|
|
Christmas Tree Shops
|
|
1
|
|
—
|
|
—
|
|
1
|
|
33,992
|
|
|
—
|
|
|
—
|
|
|
33,992
|
|
|
|
Bed Bath & Beyond Inc. Subtotal
|
|
11
|
|
—
|
|
—
|
|
11
|
|
315,860
|
|
|
—
|
|
|
—
|
|
|
315,860
|
|
|
|
Ben's Furniture and Antiques
|
|
1
|
|
—
|
|
—
|
|
1
|
|
35,895
|
|
|
—
|
|
|
—
|
|
|
35,895
|
|
|
|
Best Buy
|
|
6
|
|
—
|
|
1
|
|
7
|
|
212,485
|
|
|
—
|
|
|
44,239
|
|
|
256,724
|
|
|
|
Big Air Trampoline Park
|
|
1
|
|
—
|
|
—
|
|
1
|
|
33,938
|
|
|
—
|
|
|
—
|
|
|
33,938
|
|
|
|
BJ's Wholesale Club
|
|
1
|
|
—
|
|
—
|
|
1
|
|
85,188
|
|
|
—
|
|
|
—
|
|
|
85,188
|
|
|
|
Books-A-Million, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Books-A-Million
|
|
1
|
|
—
|
|
—
|
|
1
|
|
20,642
|
|
|
—
|
|
|
—
|
|
|
20,642
|
|
|
|
2nd & Charles
|
|
1
|
|
—
|
|
—
|
|
1
|
|
23,538
|
|
|
—
|
|
|
—
|
|
|
23,538
|
|
|
|
Books-A-Million, Inc. Subtotal
|
|
2
|
|
—
|
|
—
|
|
2
|
|
44,180
|
|
|
—
|
|
|
—
|
|
|
44,180
|
|
|
|
Boscov's
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
|
150,000
|
|
|
—
|
|
|
150,000
|
|
|
|
Burlington
(15a) (15b)
|
|
2
|
|
2
|
|
—
|
|
4
|
|
140,980
|
|
|
94,049
|
|
|
—
|
|
|
235,029
|
|
|
|
Carousel Cinemas
|
|
1
|
|
—
|
|
—
|
|
1
|
|
52,000
|
|
|
—
|
|
|
—
|
|
|
52,000
|
|
|
|
Choice Home Center
|
|
1
|
|
—
|
|
—
|
|
1
|
|
128,330
|
|
|
—
|
|
|
—
|
|
|
128,330
|
|
|
|
Cinemark
|
|
7
|
|
—
|
|
—
|
|
7
|
|
382,506
|
|
|
—
|
|
|
—
|
|
|
382,506
|
|
|
|
Costco
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
|
153,973
|
|
|
—
|
|
|
153,973
|
|
|
|
Dave & Buster's
(15c)
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
|
26,509
|
|
|
—
|
|
|
26,509
|
|
|
|
Dick's Sporting Goods
|
|
23
|
|
1
|
|
1
|
|
25
|
|
1,271,329
|
|
|
50,000
|
|
|
80,515
|
|
|
1,401,844
|
|
|
|
Dunham's Sports
|
|
1
|
|
—
|
|
—
|
|
1
|
|
80,551
|
|
|
—
|
|
|
—
|
|
|
80,551
|
|
|
|
Earth Fare
|
|
1
|
|
—
|
|
—
|
|
1
|
|
26,841
|
|
|
—
|
|
|
—
|
|
|
26,841
|
|
|
|
Encore
|
|
4
|
|
—
|
|
—
|
|
4
|
|
101,488
|
|
|
—
|
|
|
—
|
|
|
101,488
|
|
|
|
Flip N Fly
|
|
1
|
|
—
|
|
—
|
|
1
|
|
27,972
|
|
|
—
|
|
|
—
|
|
|
27,972
|
|
|
|
Flix Brewhouse
|
|
1
|
|
—
|
|
—
|
|
1
|
|
39,150
|
|
|
—
|
|
|
—
|
|
|
39,150
|
|
|
|
The Fresh Market
|
|
1
|
|
—
|
|
—
|
|
1
|
|
21,442
|
|
|
—
|
|
|
—
|
|
|
21,442
|
|
|
|
Gabe's
(1)
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
|
30,000
|
|
|
—
|
|
|
30,000
|
|
|
|
GameWorks
|
|
1
|
|
—
|
|
—
|
|
1
|
|
21,295
|
|
|
—
|
|
|
—
|
|
|
21,295
|
|
|
|
Gold's Gym
|
|
1
|
|
—
|
|
—
|
|
1
|
|
30,664
|
|
|
—
|
|
|
—
|
|
|
30,664
|
|
|
|
Gordmans
|
|
4
|
|
—
|
|
—
|
|
4
|
|
216,339
|
|
|
—
|
|
|
—
|
|
|
216,339
|
|
|
|
The Grande Cinemas
|
|
—
|
|
—
|
|
1
|
|
1
|
|
—
|
|
|
—
|
|
|
60,400
|
|
|
60,400
|
|
|
|
|
|
|
Number of Stores
|
|
Gross Leasable Area
|
||||||||||||||||
|
|
|
Leased
|
|
Anchor
Owned
|
|
Total
|
|
Leased
|
|
Anchor
Owned
|
|
Total
|
|||||||||
|
Anchor/Junior Anchor
|
|
|
Owned
|
|
Ground Leased
|
|
|
|
Owned
|
|
Ground Leased
|
|
|||||||||
|
H&M
|
|
31
|
|
—
|
|
—
|
|
31
|
|
688,969
|
|
|
—
|
|
|
—
|
|
|
688,969
|
|
|
|
Hamrick's
|
|
1
|
|
—
|
|
—
|
|
1
|
|
40,000
|
|
|
—
|
|
|
—
|
|
|
40,000
|
|
|
|
Harris Teeter
|
|
—
|
|
—
|
|
1
|
|
1
|
|
—
|
|
|
—
|
|
|
72,757
|
|
|
72,757
|
|
|
|
Hobby Lobby
|
|
1
|
|
—
|
|
—
|
|
1
|
|
52,500
|
|
|
—
|
|
|
—
|
|
|
52,500
|
|
|
|
House of Hoops by Foot Locker
|
|
1
|
|
—
|
|
—
|
|
1
|
|
22,847
|
|
|
—
|
|
|
—
|
|
|
22,847
|
|
|
|
I. Keating Furniture
|
|
1
|
|
—
|
|
—
|
|
1
|
|
103,994
|
|
|
—
|
|
|
—
|
|
|
103,994
|
|
|
|
Jo-Ann Fabrics & Crafts
|
|
3
|
|
—
|
|
—
|
|
3
|
|
73,738
|
|
|
—
|
|
|
—
|
|
|
73,738
|
|
|
|
JumpStreet
(1)
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
|
30,000
|
|
|
—
|
|
|
30,000
|
|
|
|
Kings Dining & Entertainment
|
|
1
|
|
—
|
|
—
|
|
1
|
|
22,678
|
|
|
—
|
|
|
—
|
|
|
22,678
|
|
|
|
Kohl's
|
|
4
|
|
4
|
|
—
|
|
8
|
|
320,105
|
|
|
312,731
|
|
|
—
|
|
|
632,836
|
|
|
|
Kroger
|
|
—
|
|
—
|
|
1
|
|
1
|
|
—
|
|
|
—
|
|
|
113,531
|
|
|
113,531
|
|
|
|
LA Fitness
|
|
1
|
|
—
|
|
—
|
|
1
|
|
41,000
|
|
|
—
|
|
|
—
|
|
|
41,000
|
|
|
|
Levin Furniture
|
|
1
|
|
—
|
|
—
|
|
1
|
|
55,314
|
|
|
—
|
|
|
—
|
|
|
55,314
|
|
|
|
LIVE Ventures, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
V-Stock
|
|
1
|
|
—
|
|
—
|
|
1
|
|
23,058
|
|
|
—
|
|
|
—
|
|
|
23,058
|
|
|
|
Vintage Stock
|
|
1
|
|
—
|
|
—
|
|
1
|
|
46,108
|
|
|
—
|
|
|
—
|
|
|
46,108
|
|
|
|
LIVE Ventures, Inc. Subtotal
|
|
2
|
|
—
|
|
—
|
|
2
|
|
69,166
|
|
|
—
|
|
|
—
|
|
|
69,166
|
|
|
|
Malco Theatres
(1)
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
|
62,000
|
|
|
—
|
|
|
62,000
|
|
|
|
Marcus Theatres
|
|
1
|
|
—
|
|
—
|
|
1
|
|
56,000
|
|
|
—
|
|
|
—
|
|
|
56,000
|
|
|
|
Metcalfe's Market
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
|
67,365
|
|
|
—
|
|
|
67,365
|
|
|
|
Michaels
(1)
|
|
6
|
|
1
|
|
1
|
|
8
|
|
130,501
|
|
|
25,000
|
|
|
25,000
|
|
|
180,501
|
|
|
|
Miskelly Furniture Warehouse
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
|
40,000
|
|
|
—
|
|
|
40,000
|
|
|
|
Nike Factory Store
|
|
1
|
|
—
|
|
—
|
|
1
|
|
22,479
|
|
|
—
|
|
|
—
|
|
|
22,479
|
|
|
|
Nordstrom
|
|
—
|
|
—
|
|
2
|
|
2
|
|
—
|
|
|
—
|
|
|
385,000
|
|
|
385,000
|
|
|
|
Nordstrom Rack
|
|
2
|
|
—
|
|
—
|
|
2
|
|
56,053
|
|
|
—
|
|
|
—
|
|
|
56,053
|
|
|
|
Office Depot
|
|
1
|
|
—
|
|
—
|
|
1
|
|
23,425
|
|
|
—
|
|
|
—
|
|
|
23,425
|
|
|
|
OfficeMax
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
|
24,606
|
|
|
—
|
|
|
24,606
|
|
|
|
Old Navy
|
|
1
|
|
—
|
|
—
|
|
1
|
|
20,257
|
|
|
—
|
|
|
—
|
|
|
20,257
|
|
|
|
Ollie's Bargain Outlet
|
|
1
|
|
—
|
|
—
|
|
1
|
|
28,446
|
|
|
—
|
|
|
—
|
|
|
28,446
|
|
|
|
Party City
|
|
1
|
|
—
|
|
—
|
|
1
|
|
20,841
|
|
|
—
|
|
|
—
|
|
|
20,841
|
|
|
|
PetSmart
|
|
2
|
|
—
|
|
—
|
|
2
|
|
46,248
|
|
|
—
|
|
|
—
|
|
|
46,248
|
|
|
|
Planet Fitness
|
|
3
|
|
—
|
|
—
|
|
3
|
|
63,509
|
|
|
—
|
|
|
—
|
|
|
63,509
|
|
|
|
Publix
|
|
1
|
|
—
|
|
—
|
|
1
|
|
45,600
|
|
|
—
|
|
|
—
|
|
|
45,600
|
|
|
|
Regal Cinemas
|
|
4
|
|
1
|
|
—
|
|
5
|
|
211,725
|
|
|
57,854
|
|
|
—
|
|
|
269,579
|
|
|
|
REI
|
|
1
|
|
—
|
|
—
|
|
1
|
|
24,427
|
|
|
—
|
|
|
—
|
|
|
24,427
|
|
|
|
Ross Dress for Less
(1)
|
|
8
|
|
1
|
|
—
|
|
9
|
|
218,607
|
|
|
30,021
|
|
|
—
|
|
|
248,628
|
|
|
|
Round1 Bowling & Amusement
|
|
1
|
|
—
|
|
—
|
|
1
|
|
50,000
|
|
|
—
|
|
|
—
|
|
|
50,000
|
|
|
|
Saks Fifth Avenue OFF 5TH
|
|
2
|
|
—
|
|
—
|
|
2
|
|
49,365
|
|
|
—
|
|
|
—
|
|
|
49,365
|
|
|
|
Scheel's
|
|
2
|
|
—
|
|
—
|
|
2
|
|
200,536
|
|
|
—
|
|
|
—
|
|
|
200,536
|
|
|
|
Schuler Books & Music
|
|
1
|
|
—
|
|
—
|
|
1
|
|
24,116
|
|
|
—
|
|
|
—
|
|
|
24,116
|
|
|
|
Shopko
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
|
97,773
|
|
|
—
|
|
|
97,773
|
|
|
|
Sleep Inn & Suites
|
|
—
|
|
—
|
|
1
|
|
1
|
|
—
|
|
|
—
|
|
|
123,506
|
|
|
123,506
|
|
|
|
Southwest Theaters
|
|
1
|
|
—
|
|
—
|
|
1
|
|
29,830
|
|
|
—
|
|
|
—
|
|
|
29,830
|
|
|
|
Sportsman's Warehouse
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
|
48,171
|
|
|
—
|
|
|
48,171
|
|
|
|
Staples
|
|
1
|
|
—
|
|
—
|
|
1
|
|
20,388
|
|
|
—
|
|
|
—
|
|
|
20,388
|
|
|
|
|
|
|
Number of Stores
|
|
Gross Leasable Area
|
||||||||||||||||
|
|
|
Leased
|
|
Anchor
Owned
|
|
Total
|
|
Leased
|
|
Anchor
Owned
|
|
Total
|
|||||||||
|
Anchor/Junior Anchor
|
|
|
Owned
|
|
Ground Leased
|
|
|
|
Owned
|
|
Ground Leased
|
|
|||||||||
|
Steel City Indoor Karting
|
|
1
|
|
—
|
|
—
|
|
1
|
|
64,135
|
|
|
—
|
|
|
—
|
|
|
64,135
|
|
|
|
Stein Mart
|
|
2
|
|
1
|
|
—
|
|
3
|
|
60,463
|
|
|
21,200
|
|
|
—
|
|
|
81,663
|
|
|
|
Target
|
|
—
|
|
8
|
|
—
|
|
8
|
|
—
|
|
|
948,730
|
|
|
—
|
|
|
948,730
|
|
|
|
Tilt
|
|
2
|
|
—
|
|
—
|
|
2
|
|
64,658
|
|
|
—
|
|
|
—
|
|
|
64,658
|
|
|
|
The TJX Companies, Inc.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
HomeGoods
(1)
|
|
3
|
|
1
|
|
—
|
|
4
|
|
77,480
|
|
|
25,000
|
|
|
—
|
|
|
102,480
|
|
|
|
Marshalls
|
|
7
|
|
—
|
|
—
|
|
7
|
|
207,050
|
|
|
—
|
|
|
—
|
|
|
207,050
|
|
|
|
T.J. Maxx
(1)
|
|
3
|
|
1
|
|
1
|
|
5
|
|
84,558
|
|
|
28,081
|
|
|
25,000
|
|
|
137,639
|
|
|
|
The TJX Companies, Inc. Subtotal
|
|
13
|
|
2
|
|
1
|
|
16
|
|
369,088
|
|
|
53,081
|
|
|
25,000
|
|
|
447,169
|
|
|
|
Total Wine and More
(15c)
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
|
28,350
|
|
|
—
|
|
|
28,350
|
|
|
|
Vendor's Village
|
|
1
|
|
—
|
|
—
|
|
1
|
|
69,732
|
|
|
—
|
|
|
—
|
|
|
69,732
|
|
|
|
Vertical Trampoline Park
|
|
1
|
|
—
|
|
—
|
|
1
|
|
24,972
|
|
|
—
|
|
|
—
|
|
|
24,972
|
|
|
|
Von Maur
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
|
150,000
|
|
|
—
|
|
|
150,000
|
|
|
|
Whole Foods
(1)
|
|
—
|
|
—
|
|
1
|
|
1
|
|
—
|
|
|
—
|
|
|
34,320
|
|
|
34,320
|
|
|
|
XXI Forever / Forever 21
(1)
|
|
8
|
|
1
|
|
—
|
|
9
|
|
259,567
|
|
|
57,500
|
|
|
—
|
|
|
317,067
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Vacant Anchor/Junior Anchor:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Vacant - former Ashley HomeStore
|
|
1
|
|
—
|
|
—
|
|
1
|
|
26,439
|
|
|
—
|
|
|
—
|
|
|
26,439
|
|
|
|
Vacant - former Bergner's
|
|
1
|
|
—
|
|
—
|
|
1
|
|
131,616
|
|
|
—
|
|
|
—
|
|
|
131,616
|
|
|
|
Vacant - former The Bon-Ton
(1)
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
|
131,915
|
|
|
—
|
|
|
131,915
|
|
|
|
Vacant - former Boston Store
(1)
|
|
—
|
|
3
|
|
—
|
|
3
|
|
—
|
|
|
493,411
|
|
|
—
|
|
|
493,411
|
|
|
|
Vacant - former Brightwood College
|
|
1
|
|
—
|
|
—
|
|
1
|
|
30,294
|
|
|
—
|
|
|
—
|
|
|
30,294
|
|
|
|
Vacant - former Carson's
|
|
1
|
|
—
|
|
—
|
|
1
|
|
148,810
|
|
|
—
|
|
|
—
|
|
|
148,810
|
|
|
|
Vacant - former Elder-Beerman
(3)
|
|
1
|
|
—
|
|
—
|
|
1
|
|
35,490
|
|
|
—
|
|
|
—
|
|
|
35,490
|
|
|
|
Vacant - former Herberger's
(4)
|
|
2
|
|
—
|
|
—
|
|
2
|
|
126,954
|
|
|
—
|
|
|
—
|
|
|
126,954
|
|
|
|
Vacant - former JC Penney
(1)
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
|
173,124
|
|
|
—
|
|
|
173,124
|
|
|
|
Vacant - former Kmart
(1)
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
|
101,445
|
|
|
—
|
|
|
101,445
|
|
|
|
Vacant - former Macy's
|
|
2
|
|
—
|
|
—
|
|
2
|
|
294,231
|
|
|
—
|
|
|
—
|
|
|
294,231
|
|
|
|
Vacant - former Sears
(1) (5)
|
|
5
|
|
10
|
|
—
|
|
15
|
|
558,159
|
|
|
1,165,432
|
|
|
—
|
|
|
1,723,591
|
|
|
|
Vacant - former Toys"R"Us
(1)
|
|
—
|
|
3
|
|
—
|
|
3
|
|
—
|
|
|
136,814
|
|
|
—
|
|
|
136,814
|
|
|
|
Vacant - former Younkers
|
|
1
|
|
—
|
|
1
|
|
2
|
|
93,597
|
|
|
—
|
|
|
74,899
|
|
|
168,496
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Current Developments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Dave & Buster's
(6)
|
|
1
|
|
—
|
|
—
|
|
1
|
|
31,576
|
|
|
—
|
|
|
—
|
|
|
31,576
|
|
|
|
Dick's Sporting Goods
(7)
|
|
1
|
|
—
|
|
—
|
|
1
|
|
45,000
|
|
|
—
|
|
|
—
|
|
|
45,000
|
|
|
|
Entertainment user
(5)
|
|
1
|
|
—
|
|
—
|
|
1
|
|
79,500
|
|
|
—
|
|
|
—
|
|
|
79,500
|
|
|
|
HomeGoods
(3) (7)
|
|
2
|
|
—
|
|
—
|
|
2
|
|
45,228
|
|
|
—
|
|
|
—
|
|
|
45,228
|
|
|
|
Launch Trampoline Park
(8)
|
|
1
|
|
—
|
|
—
|
|
1
|
|
31,989
|
|
|
—
|
|
|
—
|
|
|
31,989
|
|
|
|
Marcus Theatres / Whirlyball
(9)
|
|
1
|
|
—
|
|
—
|
|
1
|
|
85,585
|
|
|
—
|
|
|
—
|
|
|
85,585
|
|
|
|
O2 Fitness
(10)
|
|
1
|
|
—
|
|
—
|
|
1
|
|
27,048
|
|
|
—
|
|
|
—
|
|
|
27,048
|
|
|
|
Ross Dress for Less
(15a)
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
|
23,432
|
|
|
—
|
|
|
23,432
|
|
|
|
ShopRite
(11)
|
|
1
|
|
—
|
|
—
|
|
1
|
|
87,381
|
|
|
—
|
|
|
—
|
|
|
87,381
|
|
|
|
Stadium Live! Casino
(12)
|
|
1
|
|
—
|
|
—
|
|
1
|
|
100,000
|
|
|
—
|
|
|
—
|
|
|
100,000
|
|
|
|
TruFit Athletic Club
(13)
|
|
1
|
|
—
|
|
—
|
|
1
|
|
45,179
|
|
|
—
|
|
|
—
|
|
|
45,179
|
|
|
|
|
|
|
Number of Stores
|
|
Gross Leasable Area
|
||||||||||||||||
|
|
|
Leased
|
|
Anchor
Owned
|
|
Total
|
|
Leased
|
|
Anchor
Owned
|
|
Total
|
|||||||||
|
Anchor/Junior Anchor
|
|
|
Owned
|
|
Ground Leased
|
|
|
|
Owned
|
|
Ground Leased
|
|
|||||||||
|
Urban Air Adventure Park
(14)
|
|
1
|
|
—
|
|
—
|
|
1
|
|
33,860
|
|
|
—
|
|
|
—
|
|
|
33,860
|
|
|
|
Value Retailer
(4)
|
|
1
|
|
—
|
|
—
|
|
1
|
|
18,014
|
|
|
—
|
|
|
—
|
|
|
18,014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total Anchors/Junior Anchors
|
|
296
|
|
162
|
|
34
|
|
492
|
|
15,753,279
|
|
19,442,395
|
|
4,106,828
|
|
39,302,502
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
(1)
|
The following Anchors/Junior Anchors are owned by third parties: the former Bon-Ton at York Galleria, the former Boston Store at Brookfield Square, the former Boston Store at East Towne Mall, the former Boston Store at West Towne Mall, Dillard's for Women at Richland Mall, Forever 21 at Hamilton Place Mall, Gabe's at CoolSprings Crossing, HomeGoods at Hamilton Crossing, JC Penney at Frontier Mall, the former JC Penney at Northgate Mall, JumpStreet at CoolSprings Crossing, the former Kmart at Sunrise Commons, Malco Theatres at The Forum at Grandview, Michaels at Hamilton Crossing, Michaels at Westmoreland Crossing, Ross Dress for Less at Frontier Square, Sears at Hanes Mall, Sears at Richland Mall, the former Sears at Frontier Mall, T.J. Maxx at Westmoreland Crossing, T.J. Maxx at Frontier Square, the former Toys "R" Us at CoolSprings Crossing and Whole Foods at Friendly Center.
|
|
(2)
|
Sears at Imperial Valley Mall is owned by Seritage Growth Properties.
|
|
(3)
|
A portion of the former Elder-Beerman at Kentucky Oaks Mall is being redeveloped into a HomeGoods. The remainder remains vacant.
|
|
(4)
|
There is a lease out for signature for a portion of the former Herberger's at Dakota Square Mall. The remainder remains vacant.
|
|
(5)
|
There is an executed lease with a new user for the lower level of the former Sears at York Galleria. The upper level remains vacant.
|
|
(6)
|
Nine small shops at Hanes Mall have been combined for a new Dave & Buster's, which is expected to open in spring 2019.
|
|
(7)
|
The former Macy's at Parkdale Mall has been demolished and is being rebuilt for Dick's Sporting Goods, HomeGoods, and a small shop.
|
|
(8)
|
Launch Trampoline Park had a rent commencement date of 7/31/18 and is expected to open in February 2019 in a portion of the former Gordmans at Meridian Mall.
|
|
(9)
|
The former Sears at Brookfield Square has been demolished and is being replaced with Marcus Theatres and Whirlyball.
|
|
(10)
|
O2 Fitness is expected to open in spring 2019 at Friendly Center.
|
|
(11)
|
ShopRite has an executed lease and is expected to open in late 2019 to fill the former Bon-Ton space at Stroud Mall.
|
|
(12)
|
Stadium Live! Casino has an executed lease and is expected to open in late 2019 to fill the former Bon-Ton space at Westmoreland Mall.
|
|
(13)
|
TruFit Athletic Club has an executed lease and is expected to open in early 2019 to fill the former Joe Brand space at Mall del Norte.
|
|
(14)
|
Urban Air Adventure Park has an executed lease and is under construction to fill the former HH Gregg at Southaven Towne Center.
|
|
(15)
|
The former Sears at Asheville Mall, Burnsville Center, Greenbrier Mall, Kentucky Oaks Mall, Northwoods Mall, and West Towne Mall are owned by Seritage Growth Properties.
|
|
a.
|
A portion of the former Sears at Kentucky Oaks Mall has been redeveloped into a Burlington. Another portion is being redeveloped into a Ross Dress for Less. A further 41,013 square feet remains vacant.
|
|
b.
|
A portion of the former Sears at Northwoods Mall has been redeveloped into a Burlington. The remainder remains vacant.
|
|
c.
|
A portion of the former Sears at West Towne Mall has been redeveloped into a Dave & Buster's and Total Wine and More. The remainder remains vacant.
|
|
Property
|
|
Our
Ownership
Interest
|
|
Stated
Interest
Rate
|
|
Principal
Balance as
of
12/31/18
(1)
|
|
2019 Annual
Debt
Service
(2)
|
|
Maturity
Date
|
|
Optional
Extended
Maturity
Date
|
|
Balloon
Payment
Due
on
Maturity
(2)
|
|
Open to
Prepayment
Date
(3)
|
|
Footnote
|
|||||||||
|
Consolidated Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Malls:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Acadiana Mall
|
|
100%
|
|
5.67
|
%
|
|
$
|
119,760
|
|
|
$
|
—
|
|
|
Apr-17
|
|
—
|
|
$
|
119,760
|
|
|
Open
|
|
(4)
|
|
|
|
Alamance Crossing - East
|
|
100%
|
|
5.83
|
%
|
|
45,464
|
|
|
3,589
|
|
|
Jul-21
|
|
—
|
|
43,046
|
|
|
Open
|
|
|
|
||||
|
Arbor Place
|
|
100%
|
|
5.10
|
%
|
|
109,209
|
|
|
7,948
|
|
|
May-22
|
|
—
|
|
100,861
|
|
|
Open
|
|
|
|
||||
|
Asheville Mall
|
|
100%
|
|
5.80
|
%
|
|
66,038
|
|
|
5,917
|
|
|
Sep-21
|
|
—
|
|
60,190
|
|
|
Open
|
|
|
|
||||
|
Burnsville Center
|
|
100%
|
|
6.00
|
%
|
|
67,312
|
|
|
6,417
|
|
|
Jul-20
|
|
—
|
|
63,589
|
|
|
Open
|
|
|
|
||||
|
Cary Towne Center
|
|
100%
|
|
4.00
|
%
|
|
43,716
|
|
|
146
|
|
|
Jun-18
|
|
—
|
|
43,716
|
|
|
Open
|
|
(5)
|
|
||||
|
Cross Creek Mall
|
|
100%
|
|
4.54
|
%
|
|
115,513
|
|
|
9,376
|
|
|
Jan-22
|
|
—
|
|
102,260
|
|
|
Open
|
|
|
|
||||
|
EastGate Mall
|
|
100%
|
|
5.83
|
%
|
|
34,057
|
|
|
3,613
|
|
|
Apr-21
|
|
—
|
|
30,155
|
|
|
Open
|
|
|
|
||||
|
Fayette Mall
|
|
100%
|
|
5.42
|
%
|
|
152,264
|
|
|
13,527
|
|
|
May-21
|
|
—
|
|
139,177
|
|
|
Open
|
|
|
|
||||
|
Greenbrier Mall
|
|
100%
|
|
5.41
|
%
|
|
68,101
|
|
|
7,193
|
|
|
Dec-19
|
|
Dec-20
|
|
60,926
|
|
|
Open
|
|
(6)
|
|
||||
|
Hamilton Place
|
|
90%
|
|
4.36
|
%
|
|
102,429
|
|
|
6,400
|
|
|
Jun-26
|
|
—
|
|
85,535
|
|
|
Open
|
|
|
|
||||
|
Hickory Point Mall
|
|
100%
|
|
5.85
|
%
|
|
27,446
|
|
|
1,606
|
|
|
Dec-19
|
|
—
|
|
27,446
|
|
|
Open
|
|
(7)
|
|
||||
|
Honey Creek Mall
|
|
100%
|
|
8.00
|
%
|
|
24,027
|
|
|
1,842
|
|
|
Jul-19
|
|
—
|
|
23,290
|
|
|
Open
|
|
(8)
|
|
||||
|
Jefferson Mall
|
|
100%
|
|
4.75
|
%
|
|
63,379
|
|
|
4,456
|
|
|
Jun-22
|
|
—
|
|
58,176
|
|
|
Open
|
|
|
|
||||
|
Northwoods Mall
|
|
100%
|
|
5.08
|
%
|
|
65,193
|
|
|
4,743
|
|
|
Apr-22
|
|
—
|
|
60,292
|
|
|
Open
|
|
|
|
||||
|
The Outlet Shoppes at Atlanta
|
|
75%
|
|
4.90
|
%
|
|
73,233
|
|
|
5,095
|
|
|
Nov-23
|
|
—
|
|
65,036
|
|
|
Open
|
|
|
|
||||
|
The Outlet Shoppes at Atlanta (Phase II)
|
|
75%
|
|
4.85
|
%
|
|
4,575
|
|
|
347
|
|
|
Dec-19
|
|
—
|
|
4,454
|
|
|
Open
|
|
(9)
|
(10)
|
||||
|
The Outlet Shoppes at El Paso
|
|
75%
|
|
5.10
|
%
|
|
74,823
|
|
|
4,888
|
|
|
Oct-28
|
|
—
|
|
61,342
|
|
|
Jul-28
|
|
|
|
||||
|
The Outlet Shoppes at Gettysburg
|
|
50%
|
|
4.80
|
%
|
|
37,762
|
|
|
2,422
|
|
|
Oct-25
|
|
—
|
|
32,927
|
|
|
Open
|
|
|
|
||||
|
The Outlet Shoppes at Laredo
|
|
65%
|
|
5.00
|
%
|
|
54,550
|
|
|
4,523
|
|
|
May-19
|
|
May-21
|
|
50,200
|
|
|
Open
|
|
(9)
|
(11)
|
||||
|
The Outlet Shoppes of the Bluegrass
|
|
65%
|
|
4.05
|
%
|
|
71,739
|
|
|
4,464
|
|
|
Dec-24
|
|
—
|
|
61,316
|
|
|
Open
|
|
|
|
||||
|
The Outlet Shoppes of the Bluegrass (Phase II)
|
|
65%
|
|
4.85
|
%
|
|
9,482
|
|
|
701
|
|
|
Jul-20
|
|
—
|
|
9,102
|
|
|
Open
|
|
(9)
|
(12)
|
||||
|
Park Plaza
|
|
100%
|
|
5.28
|
%
|
|
81,287
|
|
|
7,165
|
|
|
Apr-21
|
|
—
|
|
74,428
|
|
|
Open
|
|
|
|
||||
|
Parkdale Mall & Crossing
|
|
100%
|
|
5.85
|
%
|
|
78,544
|
|
|
7,241
|
|
|
Mar-21
|
|
—
|
|
72,447
|
|
|
Open
|
|
|
|
||||
|
Parkway Place
|
|
100%
|
|
6.50
|
%
|
|
34,486
|
|
|
3,403
|
|
|
Jul-20
|
|
—
|
|
32,661
|
|
|
Open
|
|
|
|
||||
|
Southpark Mall
|
|
100%
|
|
4.85
|
%
|
|
59,766
|
|
|
4,240
|
|
|
Jun-22
|
|
—
|
|
54,924
|
|
|
Open
|
|
|
|
||||
|
Valley View Mall
|
|
100%
|
|
6.50
|
%
|
|
53,372
|
|
|
5,267
|
|
|
Jul-20
|
|
—
|
|
50,547
|
|
|
Open
|
|
|
|
||||
|
Volusia Mall
|
|
100%
|
|
8.00
|
%
|
|
41,332
|
|
|
3,168
|
|
|
Jul-19
|
|
—
|
|
40,064
|
|
|
Open
|
|
(8)
|
|
||||
|
WestGate Mall
|
|
100%
|
|
4.99
|
%
|
|
33,910
|
|
|
2,803
|
|
|
Jul-22
|
|
—
|
|
29,670
|
|
|
Open
|
|
|
|
||||
|
|
|
|
|
|
|
|
1,812,769
|
|
|
132,500
|
|
|
|
|
|
|
1,657,537
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Property
|
|
Our
Ownership
Interest
|
|
Stated
Interest
Rate
|
|
Principal
Balance as
of
12/31/18
(1)
|
|
2019 Annual
Debt
Service
(2)
|
|
Maturity
Date
|
|
Optional
Extended
Maturity
Date
|
|
Balloon
Payment
Due
on
Maturity
(2)
|
|
Open to
Prepayment
Date
(3)
|
|
Footnote
|
|||||||||
|
Other Properties:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
CBL Center
|
|
92%
|
|
5.00
|
%
|
|
17,780
|
|
|
1,651
|
|
|
Jun-22
|
|
—
|
|
14,949
|
|
|
Open
|
|
(13)
|
|
||||
|
Hamilton Crossing & Expansion
|
|
92%
|
|
5.99
|
%
|
|
8,821
|
|
|
819
|
|
|
Apr-21
|
|
—
|
|
8,122
|
|
|
Open
|
|
(14)
|
|
||||
|
The Terrace
|
|
92%
|
|
7.25
|
%
|
|
12,334
|
|
|
1,284
|
|
|
Jun-20
|
|
—
|
|
11,755
|
|
|
Open
|
|
(14)
|
|
||||
|
|
|
|
|
|
|
38,935
|
|
|
3,754
|
|
|
|
|
|
|
34,826
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Construction Loan:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Brookfield Square Anchor Redevelopment
|
|
100%
|
|
5.25
|
%
|
|
8,172
|
|
|
439
|
|
|
Oct-21
|
|
Oct-22
|
|
29,400
|
|
|
Open
|
|
(15)
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating Partnership Debt:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Unsecured credit facilities
(16)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
$500,000 capacity
|
|
100%
|
|
3.90
|
%
|
|
—
|
|
|
—
|
|
|
Oct-19
|
|
Oct-20
|
|
—
|
|
|
Open
|
|
(17)
|
|
||||
|
$100,000 capacity
|
|
100%
|
|
3.90
|
%
|
|
51,896
|
|
|
2,024
|
|
|
Oct-19
|
|
Oct-20
|
|
51,896
|
|
|
Open
|
|
(17)
|
|
||||
|
$500,000 capacity
|
|
100%
|
|
3.90
|
%
|
|
132,076
|
|
|
5,151
|
|
|
Oct-20
|
|
—
|
|
132,076
|
|
|
Open
|
|
(17)
|
|
||||
|
|
|
|
|
|
|
|
183,972
|
|
|
7,175
|
|
|
|
|
|
|
183,972
|
|
|
|
|
|
|
||||
|
Unsecured term loans
(16)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
$350,000 term loan
|
|
100%
|
|
4.10
|
%
|
|
350,000
|
|
|
14,350
|
|
|
Oct-19
|
|
—
|
|
350,000
|
|
|
Open
|
|
(18)
|
|
||||
|
$300,000 term loan
|
|
100%
|
|
4.35
|
%
|
|
300,000
|
|
|
13,050
|
|
|
Jul-20
|
|
Jul-21
|
|
300,000
|
|
|
Open
|
|
(19)
|
|
||||
|
$45,000 term loan
|
|
100%
|
|
4.17
|
%
|
|
45,000
|
|
|
1,877
|
|
|
Jun-21
|
|
Jun-22
|
|
45,000
|
|
|
Open
|
|
(20)
|
|
||||
|
|
|
|
|
|
|
695,000
|
|
|
29,277
|
|
|
|
|
|
|
695,000
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Senior unsecured Notes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
2023 Notes
|
|
100%
|
|
5.25
|
%
|
|
450,000
|
|
|
23,625
|
|
|
Dec-23
|
|
—
|
|
450,000
|
|
|
Open
|
|
|
|
||||
|
2024 Notes
|
|
100%
|
|
4.60
|
%
|
|
300,000
|
|
|
13,800
|
|
|
Oct-24
|
|
—
|
|
300,000
|
|
|
Open
|
|
|
|
||||
|
2026 Notes
|
|
100%
|
|
5.95
|
%
|
|
625,000
|
|
|
37,188
|
|
|
Dec-26
|
|
—
|
|
625,000
|
|
|
Open
|
|
|
|
||||
|
|
|
|
|
|
|
1,375,000
|
|
|
74,613
|
|
|
|
|
|
|
1,375,000
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Unamortized Discounts, net
|
|
(10,989
|
)
|
|
—
|
|
|
|
|
|
|
—
|
|
|
|
|
(21
|
)
|
|
||||||||
|
Total Consolidated Debt
|
|
|
|
|
$
|
4,102,859
|
|
|
$
|
247,758
|
|
|
|
|
|
|
$
|
3,975,735
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Unconsolidated Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Malls:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Coastal Grand
|
|
50%
|
|
4.09
|
%
|
|
$
|
110,516
|
|
|
$
|
6,958
|
|
|
Aug-24
|
|
—
|
|
$
|
95,230
|
|
|
Open
|
|
|
|
|
|
CoolSprings Galleria
|
|
50%
|
|
4.84
|
%
|
|
153,641
|
|
|
9,803
|
|
|
May-28
|
|
—
|
|
125,774
|
|
|
Feb-28
|
|
|
|
||||
|
Friendly Shopping Center
|
|
50%
|
|
3.48
|
%
|
|
94,712
|
|
|
5,375
|
|
|
Apr-23
|
|
—
|
|
85,203
|
|
|
Open
|
|
|
|
||||
|
Oak Park Mall
|
|
50%
|
|
3.97
|
%
|
|
270,281
|
|
|
15,755
|
|
|
Oct-25
|
|
—
|
|
231,459
|
|
|
Open
|
|
|
|
||||
|
The Shops at Friendly Center
|
|
50%
|
|
3.34
|
%
|
|
60,000
|
|
|
2,004
|
|
|
Apr-23
|
|
—
|
|
60,000
|
|
|
Feb-19
|
|
|
|
||||
|
Triangle Town Center
|
|
10%
|
|
4.00
|
%
|
|
139,000
|
|
|
—
|
|
|
Dec-18
|
|
—
|
|
139,000
|
|
|
Open
|
|
(22)
|
|
||||
|
Property
|
|
Our
Ownership
Interest
|
|
Stated
Interest
Rate
|
|
Principal
Balance as
of
12/31/18
(1)
|
|
2019 Annual
Debt
Service
(2)
|
|
Maturity
Date
|
|
Optional
Extended
Maturity
Date
|
|
Balloon
Payment
Due
on
Maturity
(2)
|
|
Open to
Prepayment
Date
(3)
|
|
Footnote
|
|||||||||
|
West County Center
|
|
50%
|
|
3.40
|
%
|
|
178,779
|
|
|
10,111
|
|
|
Dec-22
|
|
—
|
|
162,270
|
|
|
Open
|
|
|
|
||||
|
York Town Center
|
|
50%
|
|
4.90
|
%
|
|
31,772
|
|
|
2,657
|
|
|
Feb-22
|
|
—
|
|
28,293
|
|
|
Open
|
|
|
|
||||
|
|
|
|
|
|
|
1,038,701
|
|
|
52,663
|
|
|
|
|
|
|
927,229
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other Properties:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Ambassador Town Center
|
|
65%
|
|
3.22
|
%
|
|
44,863
|
|
|
3,227
|
|
|
Jun-23
|
|
—
|
|
38,866
|
|
|
Open
|
|
(23)
|
(24)
|
||||
|
Ambassador Town Center Infrastructure Improvements
|
|
65%
|
|
3.74
|
%
|
|
10,605
|
|
|
1,022
|
|
|
Aug-20
|
|
—
|
|
9,360
|
|
|
Open
|
|
(25)
|
(26)
|
||||
|
Coastal Grand Outparcel
|
|
50%
|
|
4.09
|
%
|
|
5,333
|
|
|
336
|
|
|
Aug-24
|
|
—
|
|
4,595
|
|
|
Open
|
|
(26)
|
|
||||
|
EastGate Mall -
Self-Storage Development
|
|
50%
|
|
5.10
|
%
|
|
5,222
|
|
|
278
|
|
|
Dec-22
|
|
—
|
|
6,260
|
|
|
Open
|
|
(9) (12)
|
(26) (27)
|
||||
|
Fremaux Town Center (Phase I)
|
|
65%
|
|
3.70
|
%
|
|
68,446
|
|
|
4,480
|
|
|
Jun-26
|
|
—
|
|
52,130
|
|
|
Jun-19
|
|
(23)
|
|
||||
|
Hammock Landing (Phase I)
|
|
50%
|
|
4.60
|
%
|
|
40,587
|
|
|
2,656
|
|
|
Feb-21
|
|
Feb-23
|
|
37,337
|
|
|
Open
|
|
(9)
(23) |
|
||||
|
Hammock Landing (Phase II)
|
|
50%
|
|
4.60
|
%
|
|
16,007
|
|
|
1,099
|
|
|
Feb-21
|
|
Feb-23
|
|
14,507
|
|
|
Open
|
|
(9)
(23) |
|
||||
|
The Pavilion at Port Orange
|
|
50%
|
|
4.60
|
%
|
|
56,087
|
|
|
3,708
|
|
|
Feb-21
|
|
Feb-23
|
|
51,437
|
|
|
Open
|
|
(9)
(23) |
|
||||
|
The Shoppes at Eagle Point
|
|
50%
|
|
5.26
|
%
|
|
33,826
|
|
|
1,806
|
|
|
Oct-20
|
|
Oct-22
|
|
36,400
|
|
|
Open
|
|
(9) (12)
|
(23)
|
||||
|
York Town Center - Pier 1
|
|
50%
|
|
5.10
|
%
|
|
1,247
|
|
|
113
|
|
|
Feb-22
|
|
—
|
|
1,089
|
|
|
Open
|
|
(9)
|
(26)
|
||||
|
|
|
|
|
|
|
282,223
|
|
|
18,725
|
|
|
|
|
|
|
251,981
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Construction Loan:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Mid Rivers Mall - Self-Storage Development
|
|
50%
|
|
5.10
|
%
|
|
3,892
|
|
|
208
|
|
|
Apr-23
|
|
—
|
|
5,767
|
|
|
Open
|
|
(9)
(12)
|
(26)
(28)
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total Unconsolidated Debt
|
|
|
|
|
$
|
1,324,816
|
|
|
$
|
71,596
|
|
|
|
|
|
|
$
|
1,184,977
|
|
|
|
|
|
|
|||
|
Total Consolidated and Unconsolidated Debt
|
|
$
|
5,427,675
|
|
|
$
|
319,354
|
|
|
|
|
|
|
$
|
5,160,712
|
|
|
|
|
|
|
||||||
|
Company's Pro-Rata Share of Total Debt
|
|
$
|
4,659,075
|
|
|
$
|
280,158
|
|
|
|
|
|
|
|
|
|
|
|
(29)
|
|
|||||||
|
(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)
|
Assumes extension option will be exercised, if applicable.
|
|
(3)
|
Prepayment premium is based on yield maintenance or defeasance.
|
|
(4)
|
Acadiana Mall - The loan secured by this mall was in default and receivership. The lender received title to the mall in January 2019. See
Note 20
to the consolidated financial statements for more information.
|
|
(5)
|
Cary Towne Center - The loan secured by this mall is in default as of December 31, 2018. The Company and the lender executed a forbearance agreement in August 2018 which required the Company to market the Property for sale. The 2019 annual debt service includes only the January 2019 interest payment, which was made prior to the end of the forbearance agreement. The mall was sold in January 2019 and the lender received the sales proceeds in satisfaction of the non-recourse loan. See
Note 20
to the consolidated financial statements for more information.
|
|
(6)
|
Greenbrier Mall - The interest rate increased to 5.41% on January 1, 2018. The loan has a one-year extension option, at our election, which is contingent on the mall meeting specified debt service and operational metrics. If the loan is extended, monthly principal payments of $325 will be required in 2020 in addition to interest.
|
|
(7)
|
Hickory Point Mall - The loan is interest-only through the maturity date.
|
|
(8)
|
The mortgages on Honey Creek Mall and Volusia Mall are cross-collateralized and cross-defaulted.
|
|
(9)
|
The interest rate is variable at various spreads over LIBOR priced at the rates in effect at December 31, 2018. The debt is prepayable at any time without prepayment penalty.
|
|
(10)
|
The Outlet Shoppes at Atlanta (Phase II) - The interest rate will be reduced to a spread of LIBOR plus 2.35% once certain debt and operational metrics are met. The Operating Partnership owns less than 100% of the Property but guarantees 100% of the debt.
|
|
(11)
|
The Outlet Shoppes at Laredo - The interest rate will be reduced to LIBOR plus
2.25%
once certain debt and operational metrics are met. The loan has one
24
-month extension option, which is at the joint venture's election, subject to continued compliance with the terms of the loan agreement. The Operating Partnership owns less than 100% of the Property but guarantees 100% of the debt.
|
|
(12)
|
The Operating Partnership owns less than 100% of the Property but guarantees 100% of the debt.
|
|
(13)
|
CBL Center consists of our two corporate office buildings.
|
|
(14)
|
Property type is an associated center.
|
|
(15)
|
Brookfield Square Anchor Redevelopment - The $29,400 construction loan closed in October 2018 to fund the redevelopment of a former Sears location at Brookfield Square. The loan is interest only at a variable rate of LIBOR plus 2.90%. The loan matures October 2021, and has a one-year extension option, at our election, which is contingent on meeting specific debt and operational metrics.
|
|
(16)
|
Subsequent to
December 31, 2018
, we closed on a new secured credit facility and secured term loan which replaced our existing unsecured credit facilities and term loans. See
Note 20
to the consolidated financial statements for more information.
|
|
(17)
|
Unsecured credit facilities - As of
December 31, 2018
, the variable interest rate is LIBOR plus 1.55% based on the credit ratings of the Operating Partnership's senior unsecured long-term indebtedness of Ba1 from Moody's, BB+ from S&P and BB- from Fitch.
|
|
(18)
|
$350,000 term loan - As of
December 31, 2018
, the variable interest rate is LIBOR plus 1.75% based on the credit ratings of the Operating Partnership's senior unsecured long-term indebtedness of Ba1 from Moody's, BB+ from S&P and BB- from Fitch.
|
|
(19)
|
$300,000 term loan - As of
December 31, 2018
, the variable interest rate is LIBOR plus 2.00% based on the credit ratings of the Operating Partnership's senior unsecured long-term indebtedness of Ba1 from Moody's, BB+ from S&P and BB- from Fitch.
|
|
(20)
|
$45,000 term loan - The loan had a one-year extension option at our election for an outside maturity date of June 2022.
|
|
(21)
|
Represents bond discounts.
|
|
(22)
|
Triangle Town Center - The loan secured by this mall is in default as of
December 31, 2018
.
|
|
(23)
|
Property type is a community center.
|
|
(24)
|
Ambassador Town Center - The unconsolidated affiliate has an interest rate swap on a notional amount of $44,863, amortizing to $38,866 over the term of the swap, to effectively fix the interest rate on the variable-rate loan. Therefore, this amount is currently reflected as having a fixed rate. The swap terminates in June 2023.
|
|
(25)
|
Ambassador Town Center Infrastructure Improvements - The loan requires annual principal payments of $555 and $690 in 2019 and 2020, respectively. The joint venture has an interest rate swap on a notional amount of $10,605, amortizing to $9,360 over the term of the swap, to effectively fix the interest rate on the variable rate loan. Therefore, this amount is currently reflected as having a fixed rate. The swap terminates in August 2020. The Operating Partnership owns less than 100% of the Property but guarantees 100% of the debt.
|
|
(26)
|
Property type is Other.
|
|
(27)
|
EastGate Mall - Self-Storage Development - The loan is interest-only through November 2020. Thereafter, monthly payments of $10, in addition to interest, will be due. The interest rate will be reduced to a variable-rate of LIBOR plus
2.35%
once construction is complete and certain debt and operational metrics are met.
|
|
(28)
|
Mid Rivers Mall - Self-Storage Development - The $5,987 construction loan is interest only through May 2021. Thereafter, monthly payments of $9, in addition to interest, will be due.
|
|
(29)
|
Represents our 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
(1)
|
$
|
4,102,859
|
|
|
Noncontrolling interests' share of consolidated debt
|
(94,361
|
)
|
|
|
Company's share of unconsolidated debt
|
650,577
|
|
|
|
Unamortized deferred financing costs
|
(17,846
|
)
|
|
|
Company's pro rata share of total debt
|
$
|
4,641,229
|
|
|
(1)
|
Includes $43,716 of debt related to Cary Town Center that is classified in liabilities related to assets held for sale in the consolidated balance sheets as of December 31, 2018.
|
|
Period
|
|
Total Number
of Shares
Purchased
(1)
|
|
Average
Price Paid
per Share
(2)
|
|
Total Number of
Shares Purchased as
Part of a Publicly
Announced Plan
|
|
Approximate Dollar
Value of Shares that
May Yet Be Purchased
Under the Plan
|
||||||
|
Oct. 1–31, 2018
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
Nov. 1–30, 2018
|
|
357
|
|
|
3.02
|
|
|
—
|
|
|
—
|
|
||
|
Dec. 1–31, 2018
|
|
7,073
|
|
|
2.40
|
|
|
—
|
|
|
—
|
|
||
|
Total
|
|
7,430
|
|
|
$
|
2.43
|
|
|
—
|
|
|
$
|
—
|
|
|
(1)
|
Represents shares surrendered to the Company by employees to satisfy federal and state income tax requirements related to the vesting of shares of restricted stock.
|
|
(2)
|
Represents the market value of the common stock on the vesting date for the shares of restricted stock, which was used to determine the number of shares required to be surrendered to satisfy income tax withholding requirements.
|
|
|
Year Ended December 31,
(1)
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
Total revenues
|
$
|
858,557
|
|
|
$
|
927,252
|
|
|
$
|
1,028,257
|
|
|
$
|
1,055,018
|
|
|
$
|
1,060,739
|
|
|
Total operating expenses
|
(774,835
|
)
|
|
(694,690
|
)
|
|
(774,629
|
)
|
|
(777,434
|
)
|
|
(685,596
|
)
|
|||||
|
Total other income (expenses)
|
(182,951
|
)
|
|
(73,580
|
)
|
|
(58,097
|
)
|
|
(158,569
|
)
|
|
(122,164
|
)
|
|||||
|
Income (loss) from continuing operations
|
(99,229
|
)
|
|
158,982
|
|
|
195,531
|
|
|
119,015
|
|
|
252,979
|
|
|||||
|
Discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
54
|
|
|||||
|
Net income (loss)
|
(99,229
|
)
|
|
158,982
|
|
|
195,531
|
|
|
119,015
|
|
|
253,033
|
|
|||||
|
Net (income) loss attributable to noncontrolling interests in:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating Partnership
|
19,688
|
|
|
(12,652
|
)
|
|
(21,537
|
)
|
|
(10,171
|
)
|
|
(30,106
|
)
|
|||||
|
Other consolidated subsidiaries
|
973
|
|
|
(25,390
|
)
|
|
(1,112
|
)
|
|
(5,473
|
)
|
|
(3,777
|
)
|
|||||
|
Net income (loss) attributable to the Company
|
(78,568
|
)
|
|
120,940
|
|
|
172,882
|
|
|
103,371
|
|
|
219,150
|
|
|||||
|
Preferred dividends
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|||||
|
Net income (loss) available to common shareholders
|
$
|
(123,460
|
)
|
|
$
|
76,048
|
|
|
$
|
127,990
|
|
|
$
|
58,479
|
|
|
$
|
174,258
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|||||||||||
|
Income (loss) from continuing operations, net of preferred dividends
|
$
|
(0.72
|
)
|
|
$
|
0.44
|
|
|
$
|
0.75
|
|
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
Net income (loss) attributable to common shareholders
|
$
|
(0.72
|
)
|
|
$
|
0.44
|
|
|
$
|
0.75
|
|
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
Weighted-average common shares outstanding
|
172,486
|
|
|
171,070
|
|
|
170,762
|
|
|
170,476
|
|
|
170,247
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Diluted per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) from continuing operations, net of preferred dividends
|
$
|
(0.72
|
)
|
|
$
|
0.44
|
|
|
$
|
0.75
|
|
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
Net income (loss) attributable to common shareholders
|
$
|
(0.72
|
)
|
|
$
|
0.44
|
|
|
$
|
0.75
|
|
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
Weighted-average common and potential dilutive common shares outstanding
|
172,486
|
|
|
171,070
|
|
|
170,836
|
|
|
170,499
|
|
|
170,247
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Amounts attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Income (loss) from continuing operations, net of preferred dividends
|
$
|
(123,460
|
)
|
|
$
|
76,048
|
|
|
$
|
127,990
|
|
|
$
|
58,479
|
|
|
$
|
174,212
|
|
|
Discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46
|
|
|||||
|
Net income (loss) attributable to common shareholders
|
$
|
(123,460
|
)
|
|
$
|
76,048
|
|
|
$
|
127,990
|
|
|
$
|
58,479
|
|
|
$
|
174,258
|
|
|
Dividends declared per common share
|
$
|
0.675
|
|
|
$
|
0.995
|
|
|
$
|
1.060
|
|
|
$
|
1.060
|
|
|
$
|
1.000
|
|
|
(1)
|
|
|
December 31,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
BALANCE SHEET DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net investment in real estate assets
|
$
|
4,785,526
|
|
|
$
|
5,156,835
|
|
|
$
|
5,520,539
|
|
|
$
|
5,857,953
|
|
|
$
|
5,947,175
|
|
|
Total assets
|
5,340,853
|
|
|
5,704,808
|
|
|
6,104,640
|
|
|
6,479,991
|
|
|
6,599,172
|
|
|||||
|
Mortgage and other indebtedness, net
|
4,043,180
|
|
|
4,230,845
|
|
|
4,465,294
|
|
|
4,710,628
|
|
|
4,683,333
|
|
|||||
|
Redeemable noncontrolling interests
|
3,575
|
|
|
8,835
|
|
|
17,996
|
|
|
25,330
|
|
|
37,559
|
|
|||||
|
Total shareholders' equity
|
964,137
|
|
|
1,140,004
|
|
|
1,228,714
|
|
|
1,284,970
|
|
|
1,406,552
|
|
|||||
|
Noncontrolling interests
|
68,028
|
|
|
96,474
|
|
|
112,138
|
|
|
114,629
|
|
|
143,376
|
|
|||||
|
Total equity
|
1,032,165
|
|
|
1,236,478
|
|
|
1,340,852
|
|
|
1,399,599
|
|
|
1,549,928
|
|
|||||
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
OTHER DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flows provided by (used in):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Operating activities
|
$
|
377,242
|
|
|
$
|
430,397
|
|
|
$
|
468,579
|
|
|
$
|
495,015
|
|
|
$
|
468,061
|
|
|
Investing activities
|
(27,469
|
)
|
|
(75,812
|
)
|
|
9,988
|
|
|
(265,306
|
)
|
|
(239,735
|
)
|
|||||
|
Financing activities
|
(360,433
|
)
|
|
(351,482
|
)
|
|
(485,074
|
)
|
|
(236,246
|
)
|
|
(260,768
|
)
|
|||||
|
FFO allocable to Operating Partnership common unitholders
(1)
|
339,803
|
|
|
434,613
|
|
|
538,198
|
|
|
481,068
|
|
|
545,514
|
|
|||||
|
FFO allocable to common shareholders
|
293,658
|
|
|
373,028
|
|
|
460,052
|
|
|
410,592
|
|
|
465,160
|
|
|||||
|
(1)
|
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 of America ("GAAP") and is not necessarily indicative of the cash available to fund all cash requirements. A reconciliation of net income (loss) attributable to common shareholders to FFO allocable to Operating Partnership common unitholders is presented on page 77.
|
|
|
Year Ended December 31,
(1)
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
Total revenues
|
$
|
858,557
|
|
|
$
|
927,252
|
|
|
$
|
1,028,257
|
|
|
$
|
1,055,018
|
|
|
$
|
1,060,739
|
|
|
Total operating expenses
|
(774,835
|
)
|
|
(694,690
|
)
|
|
(774,629
|
)
|
|
(777,434
|
)
|
|
(685,596
|
)
|
|||||
|
Total other income (expenses)
|
(182,951
|
)
|
|
(73,580
|
)
|
|
(58,097
|
)
|
|
(158,569
|
)
|
|
(122,164
|
)
|
|||||
|
Income (loss) from continuing operations
|
(99,229
|
)
|
|
158,982
|
|
|
195,531
|
|
|
119,015
|
|
|
252,979
|
|
|||||
|
Discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
54
|
|
|||||
|
Net income (loss)
|
(99,229
|
)
|
|
158,982
|
|
|
195,531
|
|
|
119,015
|
|
|
253,033
|
|
|||||
|
Net (income) loss attributable to noncontrolling interests
|
973
|
|
|
(25,390
|
)
|
|
(1,112
|
)
|
|
(5,473
|
)
|
|
(3,777
|
)
|
|||||
|
Net income (loss) attributable to the Operating Partnership
|
(98,256
|
)
|
|
133,592
|
|
|
194,419
|
|
|
113,542
|
|
|
249,256
|
|
|||||
|
Distributions to preferred unitholders
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|||||
|
Net income (loss) available to common unitholders
|
$
|
(143,148
|
)
|
|
$
|
88,700
|
|
|
$
|
149,527
|
|
|
$
|
68,650
|
|
|
$
|
204,364
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic per unit data attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|||||||||||
|
Income (loss) from continuing operations, net of preferred distributions
|
$
|
(0.72
|
)
|
|
$
|
0.45
|
|
|
$
|
0.75
|
|
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
Net income (loss) attributable to common unitholders
|
$
|
(0.72
|
)
|
|
$
|
0.45
|
|
|
$
|
0.75
|
|
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
Weighted-average common units outstanding
|
199,580
|
|
|
199,322
|
|
|
199,764
|
|
|
199,734
|
|
|
199,660
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Year Ended December 31,
(1)
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
Diluted per unit data attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) from continuing operations, net of preferred distributions
|
$
|
(0.72
|
)
|
|
$
|
0.45
|
|
|
$
|
0.75
|
|
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
Net income (loss) attributable to common unitholders
|
$
|
(0.72
|
)
|
|
$
|
0.45
|
|
|
$
|
0.75
|
|
|
$
|
0.34
|
|
|
$
|
1.02
|
|
|
Weighted-average common and potential dilutive common units outstanding
|
199,580
|
|
|
199,322
|
|
|
199,838
|
|
|
199,757
|
|
|
199,660
|
|
|||||
|
Amounts attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Income (loss) from continuing operations, net of preferred distributions
|
$
|
(143,148
|
)
|
|
$
|
88,700
|
|
|
$
|
149,527
|
|
|
$
|
68,650
|
|
|
$
|
204,318
|
|
|
Discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46
|
|
|||||
|
Net income (loss) attributable to common unitholders
|
$
|
(143,148
|
)
|
|
$
|
88,700
|
|
|
$
|
149,527
|
|
|
$
|
68,650
|
|
|
$
|
204,364
|
|
|
Distributions per unit
|
$
|
0.71
|
|
|
$
|
1.03
|
|
|
$
|
1.09
|
|
|
$
|
1.09
|
|
|
$
|
1.03
|
|
|
(1)
|
|
|
December 31,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
BALANCE SHEET DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net investment in real estate assets
|
$
|
4,785,526
|
|
|
$
|
5,156,835
|
|
|
$
|
5,520,539
|
|
|
$
|
5,857,953
|
|
|
$
|
5,947,175
|
|
|
Total assets
|
5,341,217
|
|
|
5,705,168
|
|
|
6,104,997
|
|
|
6,840,430
|
|
|
6,599,600
|
|
|||||
|
Mortgage and other indebtedness, net
|
4,043,180
|
|
|
4,230,845
|
|
|
4,465,294
|
|
|
4,710,628
|
|
|
4,683,333
|
|
|||||
|
Redeemable interests
|
3,575
|
|
|
8,835
|
|
|
17,996
|
|
|
25,330
|
|
|
37,559
|
|
|||||
|
Total partners' capital
|
1,020,347
|
|
|
1,227,067
|
|
|
1,329,076
|
|
|
1,395,162
|
|
|
1,541,533
|
|
|||||
|
Noncontrolling interests
|
12,111
|
|
|
9,701
|
|
|
12,103
|
|
|
4,876
|
|
|
8,908
|
|
|||||
|
Total capital
|
1,032,458
|
|
|
1,236,768
|
|
|
1,341,179
|
|
|
1,400,038
|
|
|
1,550,441
|
|
|||||
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
OTHER DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flows provided by (used in):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Operating activities
|
$
|
377,242
|
|
|
$
|
430,405
|
|
|
$
|
468,577
|
|
|
$
|
495,022
|
|
|
$
|
468,063
|
|
|
Investing activities
|
(27,469
|
)
|
|
(75,812
|
)
|
|
9,988
|
|
|
(265,306
|
)
|
|
(239,735
|
)
|
|||||
|
Financing activities
|
(360,433
|
)
|
|
(351,482
|
)
|
|
(485,075
|
)
|
|
(236,246
|
)
|
|
(260,768
|
)
|
|||||
|
Property
|
|
Location
|
|
Date Opened
|
|
The Outlet Shoppes at Laredo
(1)
|
|
Laredo, TX
|
|
April 2017
|
|
EastGate Mall - CubeSmart Self-storage
(2)
|
|
Cincinnati, OH
|
|
September 2018
|
|
The Shoppes at Eagle Point
(2)
|
|
Cookeville, TN
|
|
November 2018
|
|
(1)
|
The Outlet Shoppes at Laredo is a 65/35 joint venture.
|
|
(2)
|
A 50/50 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.
|
|
|
|
Total for the Year
Ended December 31, |
|
|
|
Comparable
Properties
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
Change
|
|
Core
|
|
Non-core
|
|
New
|
|
Dispositions
|
|
Change
|
||||||||||||||||
|
Minimum rents
|
|
$
|
588,007
|
|
|
$
|
624,161
|
|
|
$
|
(36,154
|
)
|
|
$
|
(19,843
|
)
|
|
$
|
(2,157
|
)
|
|
$
|
740
|
|
|
$
|
(14,894
|
)
|
|
$
|
(36,154
|
)
|
|
Percentage rents
|
|
11,759
|
|
|
11,874
|
|
|
(115
|
)
|
|
230
|
|
|
(46
|
)
|
|
8
|
|
|
(307
|
)
|
|
(115
|
)
|
||||||||
|
Other rents
(1)
|
|
12,034
|
|
|
19,008
|
|
|
(6,974
|
)
|
|
(6,429
|
)
|
|
(344
|
)
|
|
(34
|
)
|
|
(167
|
)
|
|
(6,974
|
)
|
||||||||
|
Tenant reimbursements
(1)
|
|
217,313
|
|
|
254,552
|
|
|
(37,239
|
)
|
|
(32,475
|
)
|
|
(1,843
|
)
|
|
856
|
|
|
(3,777
|
)
|
|
(37,239
|
)
|
||||||||
|
|
|
829,113
|
|
|
909,595
|
|
|
(80,482
|
)
|
|
(58,517
|
)
|
|
(4,390
|
)
|
|
1,570
|
|
|
(19,145
|
)
|
|
(80,482
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Management, development and leasing fees
|
|
10,542
|
|
|
11,982
|
|
|
(1,440
|
)
|
|
(1,440
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,440
|
)
|
||||||||
|
Other
(1)
|
|
18,902
|
|
|
5,675
|
|
|
13,227
|
|
|
13,571
|
|
|
225
|
|
|
(294
|
)
|
|
(275
|
)
|
|
13,227
|
|
||||||||
|
Total revenues
|
|
$
|
858,557
|
|
|
$
|
927,252
|
|
|
$
|
(68,695
|
)
|
|
$
|
(46,386
|
)
|
|
$
|
(4,165
|
)
|
|
$
|
1,276
|
|
|
$
|
(19,420
|
)
|
|
$
|
(68,695
|
)
|
|
(1)
|
In 2018, common area maintenance revenues from anchor-owned spaces and outparcels that are owned by others were reclassified from tenant reimbursements to other revenues as part of the adoption of ASC 606. Also, in conjunction with the adoption of ASC 606 in 2018, marketing revenues were reclassified from other rents to other revenues.
|
|
|
|
Total for the Year
Ended December 31, |
|
|
|
Comparable
Properties
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
Change
|
|
Core
|
|
Non-core
|
|
New
|
|
Dispositions
|
|
Change
|
||||||||||||||||
|
Property operating
|
|
$
|
122,017
|
|
|
$
|
128,030
|
|
|
$
|
(6,013
|
)
|
|
$
|
(2,972
|
)
|
|
$
|
(103
|
)
|
|
$
|
907
|
|
|
$
|
(3,845
|
)
|
|
$
|
(6,013
|
)
|
|
Real estate taxes
|
|
82,291
|
|
|
83,917
|
|
|
(1,626
|
)
|
|
(2,145
|
)
|
|
647
|
|
|
793
|
|
|
(921
|
)
|
|
(1,626
|
)
|
||||||||
|
Maintenance and repairs
|
|
48,304
|
|
|
48,606
|
|
|
(302
|
)
|
|
1,335
|
|
|
20
|
|
|
63
|
|
|
(1,720
|
)
|
|
(302
|
)
|
||||||||
|
Property operating expenses
|
|
252,612
|
|
|
260,553
|
|
|
(7,941
|
)
|
|
(3,782
|
)
|
|
564
|
|
|
1,763
|
|
|
(6,486
|
)
|
|
(7,941
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Depreciation and amortization
|
|
285,401
|
|
|
299,090
|
|
|
(13,689
|
)
|
|
(3,469
|
)
|
|
(3,959
|
)
|
|
1,603
|
|
|
(7,864
|
)
|
|
(13,689
|
)
|
||||||||
|
General and administrative
|
|
61,506
|
|
|
58,466
|
|
|
3,040
|
|
|
3,102
|
|
|
1
|
|
|
(43
|
)
|
|
(20
|
)
|
|
3,040
|
|
||||||||
|
Loss on impairment
|
|
174,529
|
|
|
71,401
|
|
|
103,128
|
|
|
101,000
|
|
|
(12,211
|
)
|
|
—
|
|
|
14,339
|
|
|
103,128
|
|
||||||||
|
Other
|
|
787
|
|
|
5,180
|
|
|
(4,393
|
)
|
|
(4,393
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,393
|
)
|
||||||||
|
Total operating expenses
|
|
$
|
774,835
|
|
|
$
|
694,690
|
|
|
$
|
80,145
|
|
|
$
|
92,458
|
|
|
$
|
(15,605
|
)
|
|
$
|
3,323
|
|
|
$
|
(31
|
)
|
|
$
|
80,145
|
|
|
Property
|
|
Location
|
|
Date Opened
|
|
Ambassador Town Center
(1)
|
|
Lafayette, LA
|
|
April 2016
|
|
The Outlet Shoppes at Laredo
(2)
|
|
Laredo, TX
|
|
April 2017
|
|
(1)
|
Ambassador 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 at Laredo is a 65/35 joint venture.
|
|
|
|
Total for the Year
Ended December 31, |
|
|
|
Comparable
Properties
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
2017
|
|
2016
|
|
Change
|
|
Core
|
|
Non-core
|
|
New
|
|
Dispositions
|
|
Change
|
||||||||||||||||
|
Minimum rents
|
|
$
|
624,161
|
|
|
$
|
670,565
|
|
|
$
|
(46,404
|
)
|
|
$
|
(11,395
|
)
|
|
$
|
(525
|
)
|
|
$
|
4,564
|
|
|
$
|
(39,048
|
)
|
|
$
|
(46,404
|
)
|
|
Percentage rents
|
|
11,874
|
|
|
17,803
|
|
|
(5,929
|
)
|
|
(4,920
|
)
|
|
48
|
|
|
—
|
|
|
(1,057
|
)
|
|
(5,929
|
)
|
||||||||
|
Other rents
|
|
19,008
|
|
|
23,110
|
|
|
(4,102
|
)
|
|
(2,752
|
)
|
|
(68
|
)
|
|
117
|
|
|
(1,399
|
)
|
|
(4,102
|
)
|
||||||||
|
Tenant reimbursements
|
|
254,552
|
|
|
280,438
|
|
|
(25,886
|
)
|
|
(9,806
|
)
|
|
(307
|
)
|
|
2,002
|
|
|
(17,775
|
)
|
|
(25,886
|
)
|
||||||||
|
|
|
909,595
|
|
|
991,916
|
|
|
(82,321
|
)
|
|
(28,873
|
)
|
|
(852
|
)
|
|
6,683
|
|
|
(59,279
|
)
|
|
(82,321
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Management, development and leasing fees
|
|
11,982
|
|
|
14,925
|
|
|
(2,943
|
)
|
|
(2,943
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,943
|
)
|
||||||||
|
Other
|
|
5,675
|
|
|
21,416
|
|
|
(15,741
|
)
|
|
(403
|
)
|
|
(4
|
)
|
|
1,042
|
|
|
(16,376
|
)
|
|
(15,741
|
)
|
||||||||
|
Total revenues
|
|
$
|
927,252
|
|
|
$
|
1,028,257
|
|
|
$
|
(101,005
|
)
|
|
$
|
(32,219
|
)
|
|
$
|
(856
|
)
|
|
$
|
7,725
|
|
|
$
|
(75,655
|
)
|
|
$
|
(101,005
|
)
|
|
|
|
Total for the Year
Ended December 31, |
|
|
|
Comparable
Properties
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
2017
|
|
2016
|
|
Change
|
|
Core
|
|
Non-core
|
|
New
|
|
Dispositions
|
|
Change
|
||||||||||||||||
|
Property operating
|
|
$
|
128,030
|
|
|
$
|
137,760
|
|
|
$
|
(9,730
|
)
|
|
$
|
3,098
|
|
|
$
|
105
|
|
|
$
|
2,609
|
|
|
$
|
(15,542
|
)
|
|
$
|
(9,730
|
)
|
|
Real estate taxes
|
|
83,917
|
|
|
90,110
|
|
|
(6,193
|
)
|
|
1,000
|
|
|
—
|
|
|
986
|
|
|
(8,179
|
)
|
|
(6,193
|
)
|
||||||||
|
Maintenance and repairs
|
|
48,606
|
|
|
53,585
|
|
|
(4,979
|
)
|
|
(621
|
)
|
|
(101
|
)
|
|
206
|
|
|
(4,463
|
)
|
|
(4,979
|
)
|
||||||||
|
Property operating expenses
|
|
260,553
|
|
|
281,455
|
|
|
(20,902
|
)
|
|
3,477
|
|
|
4
|
|
|
3,801
|
|
|
(28,184
|
)
|
|
(20,902
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Depreciation and amortization
|
|
299,090
|
|
|
292,693
|
|
|
6,397
|
|
|
23,833
|
|
|
(275
|
)
|
|
3,480
|
|
|
(20,641
|
)
|
|
6,397
|
|
||||||||
|
General and administrative
|
|
58,466
|
|
|
63,332
|
|
|
(4,866
|
)
|
|
(4,886
|
)
|
|
(1
|
)
|
|
—
|
|
|
21
|
|
|
(4,866
|
)
|
||||||||
|
Loss on impairment
|
|
71,401
|
|
|
116,822
|
|
|
(45,421
|
)
|
|
25,126
|
|
|
42,364
|
|
|
—
|
|
|
(112,911
|
)
|
|
(45,421
|
)
|
||||||||
|
Other
|
|
5,180
|
|
|
20,326
|
|
|
(15,146
|
)
|
|
5,124
|
|
|
—
|
|
|
—
|
|
|
(20,270
|
)
|
|
(15,146
|
)
|
||||||||
|
Total operating expenses
|
|
$
|
694,690
|
|
|
$
|
774,628
|
|
|
$
|
(79,938
|
)
|
|
$
|
52,674
|
|
|
$
|
42,092
|
|
|
$
|
7,281
|
|
|
$
|
(181,985
|
)
|
|
$
|
(79,938
|
)
|
|
|
Year Ended December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Net income (loss)
|
$
|
(99,229
|
)
|
|
$
|
158,982
|
|
|
Adjustments:
(1)
|
|
|
|
||||
|
Depreciation and amortization
|
318,658
|
|
|
328,237
|
|
||
|
Interest expense
|
237,892
|
|
|
236,701
|
|
||
|
Abandoned projects expense
|
787
|
|
|
5,180
|
|
||
|
Gain on sales of real estate assets, net of noncontrolling interests' share
|
(20,608
|
)
|
|
(67,354
|
)
|
||
|
Gain on extinguishment of debt, net of noncontrolling interests' share
|
—
|
|
|
(33,902
|
)
|
||
|
Loss on investment
|
—
|
|
|
6,197
|
|
||
|
Loss on impairment
|
174,529
|
|
|
71,401
|
|
||
|
Income tax benefit
|
(1,551
|
)
|
|
(1,933
|
)
|
||
|
Lease termination fees
|
(10,105
|
)
|
|
(4,036
|
)
|
||
|
Straight-line rent and above- and below-market rent
|
3,387
|
|
|
(4,396
|
)
|
||
|
Net (income) loss attributable to noncontrolling interests in other consolidated subsidiaries
|
973
|
|
|
(25,390
|
)
|
||
|
General and administrative expenses
|
61,506
|
|
|
58,466
|
|
||
|
Management fees and non-property level revenues
|
(14,143
|
)
|
|
(14,115
|
)
|
||
|
Operating Partnership's share of property NOI
|
652,096
|
|
|
714,038
|
|
||
|
|
Year Ended December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Non-comparable NOI
|
(26,582
|
)
|
|
(48,420
|
)
|
||
|
Total same-center NOI
|
$
|
625,514
|
|
|
$
|
665,618
|
|
|
(1)
|
Adjustments are based on our Operating Partnership's pro rata ownership share, including our share of unconsolidated affiliates and excluding noncontrolling interests' share of consolidated Properties.
|
|
|
Year Ended December 31,
|
||
|
|
2018
|
|
2017
|
|
Malls
|
91.2%
|
|
91.5%
|
|
Other Properties
|
8.8%
|
|
8.5%
|
|
|
Year Ended December 31,
|
|
|
||||||
|
|
2018
|
|
2017
|
|
% Change
|
||||
|
Stabilized mall same-center sales per square foot
|
$
|
377
|
|
|
$
|
375
|
|
|
0.5%
|
|
Stabilized mall sales per square foot
|
$
|
377
|
|
|
$
|
372
|
|
|
1.3%
|
|
|
As of December 31,
|
||
|
|
2018
|
|
2017
|
|
Total portfolio
|
93.1%
|
|
93.2%
|
|
Malls:
|
|
|
|
|
Total Mall portfolio
|
91.8%
|
|
92.0%
|
|
Same-center Malls
|
92.1%
|
|
92.2%
|
|
Stabilized Malls
|
92.1%
|
|
92.1%
|
|
Non-stabilized Malls
(2)
|
76.7%
|
|
88.4%
|
|
Other Properties:
|
97.4%
|
|
97.4%
|
|
Associated centers
|
97.4%
|
|
97.9%
|
|
Community centers
|
97.2%
|
|
96.8%
|
|
(1)
|
As noted in
Item 2. Properties
, excluded Properties are not included in occupancy metrics.
|
|
(2)
|
Represents occupancy for The Outlet Shoppes at Laredo as of December 31, 2018 and occupancy for The Outlet Shoppes of the Bluegrass and The Outlet Shoppes at Atlanta as of
December 31, 2017
.
|
|
|
Year Ended December 31,
|
||||
|
|
2018
|
|
2017
|
||
|
Operating portfolio:
|
|
|
|
||
|
New leases
|
1,131,057
|
|
|
1,105,529
|
|
|
Renewal leases
|
2,627,560
|
|
|
2,389,216
|
|
|
Development portfolio:
|
|
|
|
||
|
New leases
|
441,594
|
|
|
379,661
|
|
|
Total leased
|
4,200,211
|
|
|
3,874,406
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Malls:
|
|
|
|
||||
|
Same-center Stabilized Malls
|
$
|
32.59
|
|
|
$
|
32.52
|
|
|
Stabilized Malls
|
32.59
|
|
|
32.56
|
|
||
|
Non-stabilized Malls
(2)
|
25.02
|
|
|
26.22
|
|
||
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Other Properties:
|
15.29
|
|
|
15.09
|
|
||
|
Associated centers
|
13.82
|
|
|
13.85
|
|
||
|
Community centers
|
16.72
|
|
|
15.79
|
|
||
|
Office buildings
|
17.22
|
|
|
19.11
|
|
||
|
(1)
|
As noted in
Item 2. Properties
, excluded Properties are not included in base rent. Average base rents for associated centers, community centers and office buildings include all leased space, regardless of size.
|
|
(2)
|
Represents average annual base rents for The Outlet Shoppes at Laredo as of December 31, 2018 and average annual base rents for The Outlet Shoppes of the Bluegrass and The Outlet Shoppes at Laredo as of
December 31, 2017
.
|
|
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)
|
|
2,269,270
|
|
|
$
|
39.87
|
|
|
$
|
35.19
|
|
|
(11.7)%
|
|
$
|
35.72
|
|
|
(10.4)%
|
|
Stabilized Malls
|
|
2,174,298
|
|
|
40.46
|
|
|
35.57
|
|
|
(12.1)%
|
|
36.10
|
|
|
(10.8)%
|
|||
|
New leases
|
|
310,858
|
|
|
45.28
|
|
|
42.14
|
|
|
(6.9)%
|
|
44.52
|
|
|
(1.7)%
|
|||
|
Renewal leases
|
|
1,863,440
|
|
|
39.65
|
|
|
34.48
|
|
|
(13.0)%
|
|
34.70
|
|
|
(12.5)%
|
|||
|
(1)
|
Includes Stabilized Malls, associated centers, community centers and other.
|
|
(2)
|
Average gross rent does not incorporate allowable future increases for recoverable CAM 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 2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
New
|
|
134
|
|
331,512
|
|
|
7.11
|
|
$
|
40.29
|
|
|
$
|
42.38
|
|
|
$
|
41.70
|
|
|
$
|
(1.41
|
)
|
|
(3.4
|
)%
|
|
$
|
0.68
|
|
|
1.6
|
%
|
|
Renewal
|
|
524
|
|
1,579,158
|
|
|
2.84
|
|
34.21
|
|
|
34.63
|
|
|
40.45
|
|
|
(6.24
|
)
|
|
(15.4
|
)%
|
|
(5.82
|
)
|
|
(14.4
|
)%
|
|||||
|
Commencement 2018 Total
|
|
658
|
|
1,910,670
|
|
|
3.71
|
|
35.27
|
|
|
35.97
|
|
|
40.67
|
|
|
(5.40
|
)
|
|
(13.3
|
)%
|
|
(4.70
|
)
|
|
(11.6
|
)%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Commencement 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
New
|
|
28
|
|
73,396
|
|
|
7.88
|
|
39.74
|
|
|
42.03
|
|
|
42.03
|
|
|
(2.29
|
)
|
|
(5.4
|
)%
|
|
$
|
—
|
|
|
—
|
%
|
||||
|
Renewal
|
|
210
|
|
772,318
|
|
|
2.84
|
|
28.48
|
|
|
28.68
|
|
|
32.49
|
|
|
(4.01
|
)
|
|
(12.3
|
)%
|
|
(3.81
|
)
|
|
(11.7
|
)%
|
|||||
|
Commencement 2019 Total
|
|
238
|
|
845,714
|
|
|
3.43
|
|
29.45
|
|
|
29.83
|
|
|
33.32
|
|
|
(3.87
|
)
|
|
(11.6
|
)%
|
|
(3.49
|
)
|
|
(10.5
|
)%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Total 2018/2019
|
|
896
|
|
2,756,384
|
|
|
3.63
|
|
$
|
33.48
|
|
|
$
|
34.09
|
|
|
$
|
38.41
|
|
|
$
|
(4.93
|
)
|
|
(12.8
|
)%
|
|
$
|
(4.32
|
)
|
|
(11.2
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Year Ended December 31,
|
|
|
|
Year Ended December 31,
|
|
|
||||||||||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
||||||||||||
|
Net cash provided by operating activities
|
$
|
377,242
|
|
|
$
|
430,397
|
|
|
$
|
(53,155
|
)
|
|
$
|
430,397
|
|
|
$
|
468,579
|
|
|
$
|
(38,182
|
)
|
|
Net cash provided by (used in) investing activities
|
(27,469
|
)
|
|
(75,812
|
)
|
|
48,343
|
|
|
(75,812
|
)
|
|
9,988
|
|
|
(85,800
|
)
|
||||||
|
Net cash used in financing activities
|
(360,433
|
)
|
|
(351,482
|
)
|
|
(8,951
|
)
|
|
(351,482
|
)
|
|
(485,074
|
)
|
|
133,592
|
|
||||||
|
Net cash flows
|
$
|
(10,660
|
)
|
|
$
|
3,103
|
|
|
$
|
(13,763
|
)
|
|
$
|
3,103
|
|
|
$
|
(6,507
|
)
|
|
$
|
9,610
|
|
|
•
|
Cash provided by operating activities during
2018
decreased
$53.2 million
to
$377.2 million
from
$430.4 million
during
2017
. The decrease in operating cash flows was primarily due to 2018 and 2017 asset sales, the impact of lost rent due to bankruptcies and rent reductions and anchor store closures.
|
|
•
|
Cash provided by operating activities during
2017
decreased
$38.2 million
to
$430.4 million
from
$468.6 million
during
2016
. The decrease in operating cash flows was primarily due to 2017 and 2016 asset sales, an increase in cash paid for interest related to the Notes, and the impact of lower occupancy and rent reductions on revenues and lower percentage rent due to lower sales.
|
|
•
|
Cash used in investing activities during
2018
was
$27.5 million
, representing a
$48.3 million
difference as compared to cash used by investing activities of
$75.8 million
in the prior-year period. The cash outflow for 2018 was primarily related to redevelopment expenditures as we continue to transform our properties by adding new retailers and new uses. These expenditures were partially offset by proceeds from the sales of four properties and 12 outparcels. The difference in cash used by investing activities during
2018
as compared to
2017
primarily relates to the acquisition of several Macy's and Sears locations in 2017.
|
|
•
|
Cash used in investing activities during
2017
was
$75.8 million
, representing an
$85.8 million
difference as compared to cash provided by investing activities of
$10.0 million
in the prior-year period. The change in 2017 was due to the 2017 acquisition of several Macy's and Sears locations combined with the effect of a much higher level of net proceeds from sales of consolidated and unconsolidated Properties during 2016.
|
|
•
|
Cash flows used in financing activities during
2018
was
$360.4 million
as compared to
$351.5 million
in the prior-year period. The cash outflow in 2018 reflects a decrease in borrowings due to proceeds from sales of properties being used to reduce existing debt, which was partially offset by the reduction in the common stock dividend from $0.265 per share to $0.200 per share for each quarter of 2018 as compared to the corresponding quarters of 2017.
|
|
•
|
Cash flows used in financing activities during
2017
was
$351.5 million
as compared to
$485.1 million
in the prior-year period. In 2016, a greater amount of proceeds from sales of properties were used to reduce the outstanding balances on our lines of credit, resulting in higher cash used for financing activities.
|
|
December 31, 2018:
|
Consolidated
|
|
Noncontrolling
Interests
|
|
Unconsolidated
Affiliates
|
|
Total
|
|
Weighted-
Average
Interest
Rate
(1)
|
||||||||
|
Fixed-rate debt:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-recourse loans on operating Properties
|
$
|
1,783,097
|
|
|
$
|
(94,361
|
)
|
|
$
|
540,068
|
|
|
$
|
2,228,804
|
|
|
5.01%
|
|
Recourse loans on operating Properties
|
—
|
|
|
—
|
|
|
10,605
|
|
|
10,605
|
|
|
3.74%
|
||||
|
Senior unsecured notes due 2023
(2)
|
447,423
|
|
|
—
|
|
|
—
|
|
|
447,423
|
|
|
5.25%
|
||||
|
Senior unsecured notes due 2024
(3)
|
299,953
|
|
|
—
|
|
|
—
|
|
|
299,953
|
|
|
4.60%
|
||||
|
Senior unsecured notes due 2026
(4)
|
616,635
|
|
|
—
|
|
|
—
|
|
|
616,635
|
|
|
5.95%
|
||||
|
Total fixed-rate debt
|
3,147,108
|
|
|
(94,361
|
)
|
|
550,673
|
|
|
3,603,420
|
|
|
5.16%
|
||||
|
December 31, 2018:
|
Consolidated
|
|
Noncontrolling
Interests
|
|
Unconsolidated
Affiliates
|
|
Total
|
|
Weighted-
Average
Interest
Rate
(1)
|
||||||||
|
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Recourse loans on operating Properties
|
68,607
|
|
|
—
|
|
|
96,012
|
|
|
164,619
|
|
|
4.91%
|
||||
|
Construction loans
|
8,172
|
|
|
—
|
|
|
3,892
|
|
|
12,064
|
|
|
5.20%
|
||||
|
Unsecured lines of credit
(5)
|
183,972
|
|
|
—
|
|
|
—
|
|
|
183,972
|
|
|
3.90%
|
||||
|
Unsecured term loans
(5) (6)
|
695,000
|
|
|
—
|
|
|
—
|
|
|
695,000
|
|
|
4.21%
|
||||
|
Total variable-rate debt
|
955,751
|
|
|
—
|
|
|
99,904
|
|
|
1,055,655
|
|
|
4.28%
|
||||
|
Total fixed-rate and variable-rate debt
|
4,102,859
|
|
|
(94,361
|
)
|
|
650,577
|
|
|
4,659,075
|
|
|
4.96%
|
||||
|
Unamortized deferred financing costs
|
(15,963
|
)
|
|
804
|
|
|
(2,687
|
)
|
|
(17,846
|
)
|
|
|
||||
|
Liabilities related to assets held for sale
(7)
|
(43,716
|
)
|
|
—
|
|
|
—
|
|
|
(43,716
|
)
|
|
|
||||
|
Total mortgage and other indebtedness, net
|
$
|
4,043,180
|
|
|
$
|
(93,557
|
)
|
|
$
|
647,890
|
|
|
$
|
4,597,513
|
|
|
|
|
December 31, 2017:
|
Consolidated
|
|
Noncontrolling
Interests
|
|
Unconsolidated
Affiliates
|
|
Total
|
|
Weighted-
Average
Interest
Rate
(1)
|
||||||||
|
Fixed-rate debt:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-recourse loans on operating Properties
|
$
|
1,796,203
|
|
|
$
|
(77,155
|
)
|
|
$
|
521,731
|
|
|
$
|
2,240,779
|
|
|
5.06%
|
|
Recourse term loans on operating Properties
|
—
|
|
|
—
|
|
|
11,035
|
|
|
11,035
|
|
|
3.74%
|
||||
|
Senior unsecured notes due 2023
(2)
|
446,976
|
|
|
—
|
|
|
—
|
|
|
446,976
|
|
|
5.25%
|
||||
|
Senior unsecured notes due 2024
(3)
|
299,946
|
|
|
—
|
|
|
—
|
|
|
299,946
|
|
|
4.60%
|
||||
|
Senior unsecured notes due 2026
(4)
|
615,848
|
|
|
—
|
|
|
—
|
|
|
615,848
|
|
|
5.95%
|
||||
|
Total fixed-rate debt
|
3,158,973
|
|
|
(77,155
|
)
|
|
532,766
|
|
|
3,614,584
|
|
|
5.19%
|
||||
|
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-recourse loans on operating Properties
|
10,836
|
|
|
(5,418
|
)
|
|
—
|
|
|
5,418
|
|
|
3.37%
|
||||
|
Recourse loans on operating Properties
|
101,187
|
|
|
—
|
|
|
58,478
|
|
|
159,665
|
|
|
3.77%
|
||||
|
Construction loan
|
—
|
|
|
—
|
|
|
5,977
|
|
|
5,977
|
|
|
4.28%
|
||||
|
Unsecured lines of credit
|
93,787
|
|
|
—
|
|
|
—
|
|
|
93,787
|
|
|
2.56%
|
||||
|
Unsecured term loans
|
885,000
|
|
|
—
|
|
|
—
|
|
|
885,000
|
|
|
2.81%
|
||||
|
Total variable-rate debt
|
1,090,810
|
|
|
(5,418
|
)
|
|
64,455
|
|
|
1,149,847
|
|
|
2.93%
|
||||
|
Total fixed-rate and variable-rate debt
|
4,249,783
|
|
|
(82,573
|
)
|
|
597,221
|
|
|
4,764,431
|
|
|
4.65%
|
||||
|
Unamortized deferred financing costs
|
(18,938
|
)
|
|
687
|
|
|
(2,441
|
)
|
|
(20,692
|
)
|
|
|
||||
|
Total mortgage and other indebtedness, net
|
$
|
4,230,845
|
|
|
$
|
(81,886
|
)
|
|
$
|
594,780
|
|
|
$
|
4,743,739
|
|
|
|
|
(1)
|
Weighted-average interest rate includes the effect of debt premiums and discounts, but excludes amortization of deferred financing costs.
|
|
(2)
|
The balance is net of an unamortized discount of
$2,577
and
$3,024
, as of
December 31, 2018
and
2017
, respectively.
|
|
(3)
|
The balance is net of an unamortized discount of
$47
and
$54
, as of
December 31, 2018
and
2017
, respectively.
|
|
(4)
|
The balance is net of an unamortized discount of
$8,365
and
$9,152
as of December 31, 2018 and
2017
, respectively.
|
|
(5)
|
We replaced our unsecured lines of credit and unsecured terms loans subsequent to December 31, 2018 with a new secured senior credit facility as described below.
|
|
(6)
|
We retired $190,000 of an unsecured term loan in July 2018. See
Note 7
to the consolidated financial statements for additional information.
|
|
(7)
|
Represents a $43,716 non-recourse mortgage loan secured by Cary Towne Center that was classified on the consolidated balance sheet as liabilities related to assets held for sale. See
Note 20
to the accompanying consolidated financial statements for more information.
|
|
|
Balance
|
|
Extended
Maturity
Date
|
||
|
Consolidated Properties:
|
|
|
|
||
|
Greenbrier Mall
|
$
|
68,101
|
|
|
December 2020
|
|
Hickory Point Mall
|
27,446
|
|
|
|
|
|
Honey Creek Mall
|
24,027
|
|
(1)
|
|
|
|
Volusia Mall
|
41,332
|
|
(1)
|
|
|
|
The Outlet Shoppes at Atlanta - Phase II
|
4,575
|
|
(2)
|
|
|
|
The Outlet Shoppes at Laredo
|
54,550
|
|
|
May 2021
|
|
|
|
220,031
|
|
|
|
|
|
|
|
|
|
||
|
Operating Partnership debt:
|
|
|
|
||
|
$100,000 unsecured credit facility
|
51,896
|
|
(3)
|
October 2020
|
|
|
$350,000 unsecured term loan
|
350,000
|
|
(3)
|
|
|
|
|
401,896
|
|
|
|
|
|
|
|
|
|
||
|
Total 2019 Maturities at pro rata share
|
$
|
621,927
|
|
|
|
|
(1)
|
These loans are cross-collateralized. We are in discussions with the lender to restructure this debt.
|
|
(2)
|
We expect to refinance the loan secured by this Property.
|
|
(3)
|
Subsequent to
December 31, 2018
, our unsecured credit facilities and unsecured term loans were replaced with a new secured bank facility. See below and
Note 20
to the consolidated financial statements for more information.
|
|
Rating Agency
|
|
Rating
(1)
|
|
Outlook
|
|
Investment Grade
|
|
Fitch
|
|
BB-
|
|
Negative
|
|
No
|
|
Moody's
|
|
Ba1
|
|
Negative
|
|
No
|
|
S&P
|
|
BB+
|
|
Negative
|
|
No
|
|
(1)
|
Based on the Operating Partnership's unsecured long-term indebtedness.
|
|
|
|
Required
|
|
Actual
|
|
Pro Forma
|
|
|
Total debt to total assets
|
|
< 60%
|
|
|
53%
|
|
53%
|
|
Secured debt to total assets
|
|
<40%
|
(1)
|
|
24%
|
|
35%
|
|
Total unencumbered assets to unsecured debt
|
|
>150%
|
|
|
212%
|
|
198%
|
|
Consolidated income available for debt service to annual debt service charge
|
|
> 1.5x
|
|
|
2.5x
|
|
2.5x
|
|
(1)
|
Secured debt to total assets must be less than 40% for the 2026 Notes. Secured debt to total assets must be less than 45% for the 2023 Notes and the 2024 Notes until January 1, 2020, after which the required ratio will be reduced to 40%.
|
|
|
|
|
Sales Per Square
Foot for the Year
Ended
(1) (2)
|
|
Occupancy
(2)
|
|
% of Consolidated
Unencumbered NOI for the Year Ended 12/31/18 (3) |
|||||||||||
|
|
12/31/18
|
|
12/31/17
|
|
12/31/18
|
|
12/31/17
|
|
||||||||||
|
Unencumbered consolidated Properties:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Tier 1 Malls
|
|
$
|
407
|
|
|
$
|
394
|
|
|
96.5
|
%
|
|
95.1
|
%
|
|
21.1
|
%
|
|
|
Tier 2 Malls
|
|
339
|
|
|
347
|
|
|
90.4
|
%
|
|
91.2
|
%
|
|
49.8
|
%
|
|||
|
Tier 3 Malls
|
|
281
|
|
|
293
|
|
|
92.6
|
%
|
|
91.5
|
%
|
|
17.8
|
%
|
|||
|
Total Malls
|
|
337
|
|
|
342
|
|
|
91.9
|
%
|
|
91.9
|
%
|
|
88.7
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Associated Centers
|
|
N/A
|
|
|
N/A
|
|
|
97.1
|
%
|
|
97.3
|
%
|
|
7.4
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Community Centers
|
|
N/A
|
|
|
N/A
|
|
|
98.1
|
%
|
|
98.3
|
%
|
|
2.8
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Office Buildings & Other
|
|
N/A
|
|
|
N/A
|
|
|
98.3
|
%
|
|
94.2
|
%
|
|
1.1
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Unencumbered Consolidated Portfolio
|
|
$
|
337
|
|
|
$
|
342
|
|
|
93.5
|
%
|
|
93.4
|
%
|
|
100.0
|
%
|
|
|
(1)
|
Represents same-center sales per square foot for mall tenants 10,000 square feet or less for stabilized malls.
|
|
(2)
|
Operating metrics are included for unencumbered consolidated operating properties and do not include sales or occupancy of unencumbered parcels.
|
|
(3)
|
Our consolidated unencumbered properties generated approximately 58.2% of total consolidated NOI of $565,516,906 (which excludes NOI related to dispositions) for the year ended
December 31, 2018
.
|
|
|
|
|
Sales Per Square
Foot for the Year
Ended
(2) (3)
|
|
Occupancy
(3)
|
|
% of Consolidated
Unencumbered NOI for the Year Ended 12/31/18 (4) |
|
|||||||||||
|
|
12/31/18
|
|
12/31/17
|
|
12/31/18
|
|
12/31/17
|
|
|
||||||||||
|
Unencumbered consolidated Properties:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Tier 1 Malls
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
6.6
|
%
|
(5)
|
|||
|
Tier 2 Malls
|
|
$
|
336
|
|
|
$
|
341
|
|
|
88.4
|
%
|
|
89.0
|
%
|
|
43.6
|
%
|
|
|
|
Tier 3 Malls
|
|
276
|
|
|
286
|
|
|
91.8
|
%
|
|
90.4
|
%
|
|
29.2
|
%
|
|
|||
|
Total Malls
|
|
311
|
|
|
318
|
|
|
90.0
|
%
|
|
89.6
|
%
|
|
79.4
|
%
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Associated Centers
|
|
N/A
|
|
|
N/A
|
|
|
97.4
|
%
|
|
97.0
|
%
|
|
13.3
|
%
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Community Centers
|
|
N/A
|
|
|
N/A
|
|
|
98.1
|
%
|
|
98.3
|
%
|
|
5.8
|
%
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Office Buildings & Other
|
|
N/A
|
|
|
N/A
|
|
|
97.5
|
%
|
|
93.1
|
%
|
|
1.5
|
%
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Unencumbered Consolidated Portfolio
|
|
$
|
311
|
|
|
$
|
318
|
|
|
93.3
|
%
|
|
92.9
|
%
|
|
100.0
|
%
|
|
|
|
(1)
|
Reflects unencumbered portfolio statistics after giving effect to the Company's new secured credit facility that closed in January 2019.
|
|
(2)
|
Represents same-center sales per square foot for mall tenants 10,000 square feet or less for stabilized malls.
|
|
(3)
|
Operating metrics are included for unencumbered consolidated operating Properties and do not include sales or occupancy of unencumbered parcels.
|
|
(4)
|
Our consolidated unencumbered Properties generated approximately 28.4% of total consolidated NOI of $565,516,906 (which excludes NOI related to dispositions) for the year ended
December 31, 2018
.
|
|
(5)
|
NOI is derived from unencumbered portions of Tier 1 Properties, including outparcels and anchors, that are otherwise secured by a loan.
|
|
Date
|
|
Property
|
|
Consolidated/
Unconsolidated
Property
|
|
Stated
Interest
Rate
|
|
Maturity Date
|
|
Amount Financed or
Extended
|
|
Company's
Pro Rata
Share
|
||||
|
April
|
|
CoolSprings Galleria
(1)
|
|
Unconsolidated
|
|
4.84%
|
|
May 2028
|
|
$
|
155,000
|
|
|
$
|
77,500
|
|
|
May
|
|
Hammock Landing - Phase I
(2)
|
|
Unconsolidated
|
|
LIBOR + 2.25%
|
|
February 2021
|
|
41,997
|
|
|
20,999
|
|
||
|
May
|
|
Hammock Landing - Phase II
(2)
|
|
Unconsolidated
|
|
LIBOR + 2.25%
|
|
February 2021
|
|
16,217
|
|
|
8,109
|
|
||
|
May
|
|
The Pavilion at Port Orange
(2)
|
|
Unconsolidated
|
|
LIBOR + 2.25%
|
|
February 2021
|
|
56,738
|
|
|
28,369
|
|
||
|
August
|
|
Hickory Point Mall
(3)
|
|
Consolidated
|
|
5.85%
|
|
December 2019
|
|
27,446
|
|
|
27,446
|
|
||
|
September
|
|
The Outlet Shoppes at El Paso
(4)
|
|
Consolidated
|
|
5.10%
|
|
October 2028
|
|
75,000
|
|
|
56,250
|
|
||
|
(1)
|
CBL/T-C, LLC, a 50/50 joint venture, closed on a non-recourse loan. Proceeds from the loan were used to retire a $97,732 loan, which was due to mature in June 2018. See
2018 Loan Repayment
below for more information. Our share of excess proceeds were used to reduce outstanding balances on our credit facilities.
|
|
(2)
|
The loans were amended to extend maturity dates to February 2021. Each loan has two one-year extension options for an outside maturity date of February 2023. The interest rate increased from a variable rate of LIBOR plus 2.0%. The Operating Partnership's guaranty also increased to 50%. See
Note 15
for more information.
|
|
(3)
|
We exercised the extension option under the mortgage loan.
|
|
(4)
|
We own the property in a 75/25 consolidated joint venture. A portion of the proceeds from the non-recourse loan was used to retire a recourse loan secured by Phase II of The Outlet Shoppes at El Paso.
|
|
Date
|
|
Property
|
|
Consolidated/
Unconsolidated
Property
|
|
Stated
Interest
Rate
|
|
Maturity Date
|
|
Amount
Extended
|
|
Company's
Pro Rata
Share
|
||||
|
March
|
|
Statesboro Crossing
(1)
|
|
Consolidated
|
|
LIBOR + 1.8%
|
|
June 2018
|
|
$
|
10,930
|
|
|
$
|
5,465
|
|
|
August
|
|
Ambassador Town Center - Infrastructure
(2)
|
|
Unconsolidated
|
|
LIBOR + 2.0%
|
|
August 2020
|
|
11,035
|
|
|
7,173
|
|
||
|
(1)
|
We exercised the extension option under the mortgage loan.
|
|
(2)
|
The loan was amended and modified to extend the maturity date. The Operating Partnership has guaranteed 100% of the loan. See
Note 15
to the consolidated financial statements for information on the Operating Partnership's guaranty. The joint venture has an interest rate swap on the notional amount of the loan, amortizing to $9,360 over the term of the swap, to effectively fix the interest rate to 3.74%.
|
|
Date
|
|
Property
|
|
Consolidated/
Unconsolidated
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
(1)
|
||
|
January
|
|
Kirkwood Mall
|
|
Consolidated
|
|
5.75%
|
|
April 2018
|
|
$
|
37,295
|
|
|
April
|
|
CoolSprings Galleria
(2)
|
|
Unconsolidated
|
|
6.98%
|
|
June 2018
|
|
97,732
|
|
|
|
August
|
|
Statesboro Crossing
(3)
|
|
Consolidated
|
|
4.24%
|
|
June 2019
|
|
10,753
|
|
|
|
September
|
|
The Outlet Shoppes at El Paso -
Phase II
(4)
|
|
Consolidated
|
|
4.73%
|
|
December 2018
|
|
6,525
|
|
|
|
(1)
|
We retired the loans with borrowings from our credit facilities unless otherwise noted.
|
|
(2)
|
The loan secured by the Property was retired using a portion of the net proceeds from a $155,000 fixed-rate loan. See
2018 Financings
above for more information.
|
|
(3)
|
The loan was retired in conjunction with the sale of the Property that secured the loan. See
Note 5
for more information.
|
|
(4)
|
The loan secured by the Property was retired when the joint venture closed on a new loan in September 2018 as described above.
|
|
Date
|
|
Property
|
|
Consolidated/
Unconsolidated
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
(1)
|
||
|
January
|
|
The Plaza at Fayette
|
|
Consolidated
|
|
5.67%
|
|
April 2017
|
|
$
|
37,146
|
|
|
January
|
|
The Shoppes at St. Clair
|
|
Consolidated
|
|
5.67%
|
|
April 2017
|
|
18,827
|
|
|
|
February
|
|
Hamilton Corner
|
|
Consolidated
|
|
5.67%
|
|
April 2017
|
|
14,227
|
|
|
|
March
|
|
Layton Hills Mall
|
|
Consolidated
|
|
5.66%
|
|
April 2017
|
|
89,526
|
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City
(2)
|
|
Consolidated
|
|
5.73%
|
|
January 2022
|
|
53,386
|
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City - Phase II
(2)
|
|
Consolidated
|
|
3.53%
|
|
April 2019
|
|
5,545
|
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City - Phase III
(2)
|
|
Consolidated
|
|
3.53%
|
|
April 2019
|
|
2,704
|
|
|
|
July
|
|
Gulf Coast Town Center - Phase III
(3)
|
|
Unconsolidated
|
|
3.13%
|
|
July 2017
|
|
4,118
|
|
|
|
September
|
|
Hanes Mall
(4)
|
|
Consolidated
|
|
6.99%
|
|
October 2018
|
|
144,325
|
|
|
|
September
|
|
The Outlet Shoppes at El Paso
|
|
Consolidated
|
|
7.06%
|
|
December 2017
|
|
61,561
|
|
|
|
(1)
|
We retired the loans with borrowings from our credit facilities unless otherwise noted.
|
|
(2)
|
The loan was retired in conjunction with the sale of the Property that secured the loan. See
Note 5
for more information. We recorded an $8,500 loss on extinguishment of debt due to a prepayment fee on the early retirement.
|
|
(3)
|
We loaned the unconsolidated affiliate, JG Gulf Coast Town Center, LLC, the amount necessary to retire the loan and received a mortgage note receivable in return. In December 2017, our partner assigned its 50% interest in the Property to us. See
Note 4
and
Note 6
to the consolidated financial statements for more information. This intercompany loan is eliminated in consolidation as of December 31, 2017 since the Property became wholly-owned by us.
|
|
(4)
|
We recorded a $371 loss on extinguishment of debt due to a prepayment fee on the early retirement.
|
|
Date
|
|
Property
|
|
Consolidated/
Unconsolidated
Property
|
|
Stated
Interest
Rate
|
|
Maturity Date
(1)
|
|
Total Borrowing Capacity
|
||
|
April
|
|
Self-storage development - Mid Rivers Mall
(2)
|
|
Unconsolidated
|
|
LIBOR + 2.75%
|
|
April 2023
|
|
$
|
5,987
|
|
|
October
|
|
Brookfield Square Anchor Redevelopment
(3)
|
|
Consolidated
|
|
LIBOR + 2.9%
|
|
October 2021
|
|
29,400
|
|
|
|
(1)
|
Excludes any extension options.
|
|
(2)
|
Self Storage at Mid Rivers, LLC, a 50/50 joint venture, closed on a construction loan with a total borrowing capacity of up to $5,987 for the development of a climate controlled self-storage facility adjacent to Mid Rivers Mall in St. Peters, MO. The Operating Partnership has guaranteed 100% of the loan. See
Note 15
for more information.
|
|
(3)
|
The loan has a one-year extension option for an outside maturity of October 2022.
|
|
Date
|
|
Property
|
|
Consolidated/
Unconsolidated
Property
|
|
Stated
Interest
Rate
|
|
Maturity Date
(1)
|
|
Total Borrowing Capacity
|
||
|
October
|
|
The Shoppes at Eagle Point
(2)
|
|
Unconsolidated
|
|
LIBOR + 2.75%
|
|
October 2020
|
|
$
|
36,400
|
|
|
December
|
|
Self-storage development -
EastGate Mall
(3)
|
|
Unconsolidated
|
|
LIBOR + 2.75%
|
|
December 2022
|
|
6,500
|
|
|
|
(1)
|
Excludes any extension options.
|
|
(2)
|
The Shoppes at Eagle Point, LLC closed on a construction loan for the development of the property, a community center located in Cookeville, TN. The Operating Partnership has guaranteed
100%
of the loan. The loan has
one
two
-year extension option available at the unconsolidated affiliate's election, subject to compliance with the terms of the loan. The interest rate will be reduced to a variable-rate of LIBOR plus
2.35%
once construction is complete and certain debt and operational metrics are met.
|
|
(3)
|
Eastgate Storage, LLC closed on a construction loan for the development of a climate controlled self-storage facility adjacent to EastGate Mall in Cincinnati, OH. The loan is interest only through November 2020. Thereafter, monthly principal payments of
$10
, in addition to interest, will be due. The Operating Partnership has guaranteed
100%
of the loan.
|
|
Date
|
|
Property
|
|
Interest
Rate at
Repayment
Date
|
|
Scheduled
Maturity Date
|
|
Balance of
Non-recourse
Debt
|
|
Gain on
Extinguishment
of Debt
|
||||
|
January
|
|
Midland Mall
|
|
6.10%
|
|
August 2016
|
|
$
|
31,953
|
|
|
$
|
3,760
|
|
|
June
|
|
Chesterfield Mall
|
|
5.74%
|
|
September 2016
|
|
140,000
|
|
|
29,187
|
|
||
|
August
|
|
Wausau Center
|
|
5.85%
|
|
April 2021
|
|
17,689
|
|
|
6,851
|
|
||
|
|
|
|
|
|
|
|
|
$
|
189,642
|
|
|
$
|
39,798
|
|
|
|
Shares
Outstanding
|
|
Stock Price
(1)
|
|
Value
|
|||||
|
Common stock and operating partnership units
|
199,415
|
|
|
$
|
1.92
|
|
|
$
|
382,877
|
|
|
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
|
|
|
|
|
|
|
1,009,127
|
|
||
|
Our share of total debt, excluding unamortized deferred financing costs
|
|
|
|
|
|
|
4,659,075
|
|
||
|
Total market capitalization
|
|
|
|
|
|
|
$
|
5,668,202
|
|
|
|
Debt-to-total-market capitalization ratio
|
|
|
|
|
|
|
82.2
|
%
|
||
|
(1)
|
Stock price for common stock and Operating Partnership units equals the closing price of our common stock on December 31, 2018. 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)
|
$
|
4,937,093
|
|
|
$
|
1,024,703
|
|
|
$
|
1,430,353
|
|
|
$
|
1,142,628
|
|
|
$
|
1,339,409
|
|
|
Noncontrolling interests' share in other consolidated subsidiaries
|
(122,153
|
)
|
|
(6,210
|
)
|
|
(13,806
|
)
|
|
(29,187
|
)
|
|
(72,950
|
)
|
|||||
|
Our share of unconsolidated affiliates debt service
(2)
|
783,219
|
|
|
52,602
|
|
|
168,286
|
|
|
254,815
|
|
|
307,516
|
|
|||||
|
Our share of total debt service obligations
|
5,598,159
|
|
|
1,071,095
|
|
|
1,584,833
|
|
|
1,368,256
|
|
|
1,573,975
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating leases:
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Ground leases on consolidated Properties
|
14,529,837
|
|
|
503,610
|
|
|
1,127,459
|
|
|
601,497
|
|
|
12,297,271
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Purchase obligations:
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Construction contracts on consolidated Properties
|
23,979
|
|
|
23,979
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Our share of construction contracts on unconsolidated Properties
|
574
|
|
|
574
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Our share of total purchase obligations
|
24,553
|
|
|
24,553
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Other Contractual Obligations:
(5)
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Master Services Agreements
|
95,887
|
|
|
34,868
|
|
|
61,019
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total contractual obligations
|
$
|
20,248,436
|
|
|
$
|
1,634,126
|
|
|
$
|
2,773,311
|
|
|
$
|
1,969,753
|
|
|
$
|
13,871,246
|
|
|
(1)
|
Represents principal and interest payments due under the terms of mortgage and other indebtedness, net and includes $1,012,351 of variable-rate debt service on three operating Properties, one construction loan, 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, 2018. See
Note 7
to the consolidated financial statements for additional information regarding the terms of long-term debt. The total consolidated debt service includes two loans, with an aggregate principal balance of $163,476 as of
December 31, 2018
, secured by Acadiana Mall, which was in receivership, and Cary Towne Center, which was in default. Subsequent to
December 31, 2018
, Acadiana Mall was transferred to the lender through a deed-in-lieu of foreclosure and the lender received the January 2019 sales proceeds from Cary Towne Center. Subsequent to December 31, 2018, the Company closed on a $1.185 billion secured credit
|
|
(2)
|
Includes $238,839 of variable-rate debt service. Future contractual obligations have been projected using the same assumptions as used in (1) above. Unconsolidated debt service includes one loan with a principal balance of $13,900, at our pro rata share, as of December 31, 2018, secured by Triangle Town Center, which is in default.
|
|
(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, 2018, but were not complete. The contracts are primarily for development of Properties.
|
|
(5)
|
Represents the remainder of a five year agreement for maintenance, security, and janitorial services at our Properties. We have the right to cancel the contract after October 1, 2019.
|
|
|
Year Ended
December 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Tenant allowances
(1)
|
$
|
40,362
|
|
|
$
|
35,673
|
|
|
|
|
|
|
||||
|
Renovations
|
963
|
|
|
13,080
|
|
||
|
|
|
|
|
||||
|
Deferred maintenance:
|
|
|
|
||||
|
Parking area and parking area lighting
|
1,480
|
|
|
13,057
|
|
||
|
Roof repairs and replacements
|
4,341
|
|
|
8,836
|
|
||
|
Other capital expenditures
|
22,757
|
|
|
22,597
|
|
||
|
Total deferred maintenance
|
28,578
|
|
|
44,490
|
|
||
|
|
|
|
|
||||
|
Capitalized overhead
|
4,792
|
|
|
6,745
|
|
||
|
|
|
|
|
||||
|
Capitalized interest
|
3,655
|
|
|
2,230
|
|
||
|
|
|
|
|
||||
|
Total capital expenditures
|
$
|
78,350
|
|
|
$
|
102,218
|
|
|
(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)
|
|
2018
Cost
|
|
Opening
Date
|
|
Initial
Unleveraged
Yield
|
|||||||
|
Mall Expansion:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Parkdale Mall - Restaurant Addition
|
|
Beaumont, TX
|
|
100%
|
|
4,700
|
|
|
$
|
1,315
|
|
|
$
|
1,409
|
|
|
$
|
282
|
|
|
Feb-18/Mar-18
|
|
10.4%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Other - Outparcel Development:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
EastGate Mall - CubeSmart
Self-storage (3) (4) |
|
Cincinnati, OH
|
|
50%
|
|
93,501
|
|
|
4,514
|
|
|
3,747
|
|
|
2,893
|
|
|
Sep-18
|
|
9.9%
|
|||
|
Laurel Park Place - Panera Bread
(3)
|
|
Livonia, MI
|
|
100%
|
|
4,500
|
|
|
1,772
|
|
|
1,592
|
|
|
351
|
|
|
May-18
|
|
9.7%
|
|||
|
|
|
|
|
|
|
98,001
|
|
|
6,286
|
|
|
5,339
|
|
|
3,244
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Other Development:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
The Shoppes at Eagle Point
(5)
|
|
Cookeville, TN
|
|
50%
|
|
235,820
|
|
|
47,721
|
|
|
46,971
|
|
|
26,637
|
|
|
Nov-18
|
|
8.1%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Properties Opened
|
|
|
|
|
|
338,521
|
|
|
$
|
55,322
|
|
|
$
|
53,719
|
|
|
$
|
30,163
|
|
|
|
|
|
|
(1)
|
Total Cost is presented net of reimbursements to be received.
|
|
(2)
|
Cost to Date does not reflect reimbursements until they are received.
|
|
(3)
|
Outparcel development adjacent to the mall.
|
|
(4)
|
Yield is based on the expected yield of the stabilized project.
|
|
(5)
|
We funded 100% of the required equity contribution. The remainder of the project was funded through a construction loan with a total borrowing capacity of $36,400.
|
|
|
|
|
|
|
|
|
|
CBL's Share of
|
|
|
|
|
|||||||||||
|
Property
|
|
Location
|
|
CBL
Ownership
Interest
|
|
Total
Project
Square
Feet
|
|
Total
Cost
(1)
|
|
Cost to
Date
(2)
|
|
2018
Cost
|
|
Opening
Date
|
|
Initial
Unleveraged
Yield
|
|||||||
|
Mall Redevelopments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Eastland Mall - JCP Redevelopment (H&M/Outback/Planet Fitness)
|
|
Bloomington, IL
|
|
100%
|
|
52,827
|
|
|
$
|
10,999
|
|
|
$
|
8,478
|
|
|
$
|
7,986
|
|
|
Dec-18
|
|
6.3%
|
|
East Towne Mall - Flix Brewhouse
|
|
Madison, WI
|
|
100%
|
|
40,795
|
|
|
9,966
|
|
|
9,818
|
|
|
3,945
|
|
|
Jul-18
|
|
8.4%
|
|||
|
Frontier Mall - Sports Authority Redevelopment (Planet Fitness)
|
|
Cheyenne, WY
|
|
100%
|
|
24,750
|
|
|
1,385
|
|
|
901
|
|
|
679
|
|
|
Feb-18
|
|
29.8%
|
|||
|
Jefferson Mall - Macy's Redevelopment (Round1)
|
|
Louisville, KY
|
|
100%
|
|
50,070
|
|
|
9,392
|
|
|
5,475
|
|
|
4,397
|
|
|
Nov-18
|
|
6.9%
|
|||
|
York Galleria - Partial JC Penney Redevelopment (Marshalls)
|
|
York, PA
|
|
100%
|
|
21,026
|
|
|
2,870
|
|
|
2,409
|
|
|
1,932
|
|
|
Apr-18
|
|
11.0%
|
|||
|
Total Redevelopment Completed
|
|
|
|
189,468
|
|
|
$
|
34,612
|
|
|
$
|
27,081
|
|
|
$
|
18,939
|
|
|
|
|
|
||
|
(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)
|
|
2018 Cost
|
|
Expected
Opening
Date
|
|
Initial
Unleveraged
Yield
|
|||||||
|
Other Development:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Mid Rivers Mall - CubeSmart Self-storage
(3) (4)
|
|
St. Peters, MO
|
|
50%
|
|
93,540
|
|
|
$
|
4,122
|
|
|
$
|
2,673
|
|
|
$
|
2,673
|
|
|
January-19
|
|
9.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Mall Redevelopments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Brookfield Square - Sears Redevelopment (Whirlyball/Marcus Theaters)
(5)
|
|
Brookfield, WI
|
|
100%
|
|
126,710
|
|
|
26,627
|
|
|
11,566
|
|
|
10,980
|
|
|
Fall-19
|
|
10.7%
|
|||
|
East Towne Mall - Portillo's
|
|
Madison, WI
|
|
100%
|
|
9,000
|
|
|
2,956
|
|
|
2,416
|
|
|
1,894
|
|
|
Spring-19
|
|
8.0%
|
|||
|
Friendly Center - O2 Fitness
|
|
Greensboro, NC
|
|
50%
|
|
27,048
|
|
|
2,285
|
|
|
1,405
|
|
|
1,290
|
|
|
Spring-19
|
|
10.3%
|
|||
|
Hanes Mall - Dave & Buster's
|
|
Winston-Salem, NC
|
|
100%
|
|
44,922
|
|
|
5,932
|
|
|
2,127
|
|
|
1,930
|
|
|
Spring-19
|
|
11.0%
|
|||
|
Northgate Mall - Sears Auto Center Redevelopment (Aubrey's/Panda Express)
|
|
Chattanooga, TN
|
|
100%
|
|
10,000
|
|
|
1,797
|
|
|
513
|
|
|
332
|
|
|
February-19
|
|
7.6%
|
|||
|
Parkdale Mall - Macy's Redevelopment (Dick's Sporting Goods/Five Below/HomeGoods)
(5)
|
|
Beaumont, TX
|
|
100%
|
|
86,136
|
|
|
20,899
|
|
|
6,479
|
|
|
5,958
|
|
|
Summer-19
|
|
6.4%
|
|||
|
Volusia Mall - Sears Auto Center Redevelopment (Bonefish Grill/Metro Diner)
|
|
Daytona Beach, FL
|
|
100%
|
|
23,341
|
|
|
9,635
|
|
|
5,414
|
|
|
4,287
|
|
|
Spring-19
|
|
8.0%
|
|||
|
|
|
|
|
|
|
327,157
|
|
|
70,131
|
|
|
29,920
|
|
|
26,671
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Properties Under Development
|
|
420,697
|
|
|
$
|
74,253
|
|
|
$
|
32,593
|
|
|
$
|
29,344
|
|
|
|
|
|
||||
|
(1)
|
Total Cost is presented net of reimbursements to be received.
|
|
(2)
|
Cost to Date does not reflect reimbursements until they are received.
|
|
(3)
|
Yield is based on the expected yield of the stabilized project.
|
|
(4)
|
Outparcel development adjacent to the mall.
|
|
(5)
|
The return reflected represents a pro forma incremental return as Total Cost excludes the cost related to the acquisition of the Sears (Brookfield) and Macy's (Parkdale) buildings in 2017.
|
|
Property
|
|
Location
|
|
CBL
Ownership
Interest
|
|
Total
Project
Square
Feet
|
|
CBL's Share of
Estimated Total
Cost (1)
|
|
Expected
Opening Date
|
|
Initial
Unleveraged
Yield
|
|
Other Outparcel Development:
|
|
|
|
|
|
|
|
|
|
|
||
|
Parkdale Mall - Self-storage
(2)
|
|
Beaumont, TX
|
|
50%
|
|
68,000 - 70,000
|
|
$4,000 - $5,000
|
|
Winter-19
|
|
10% - 11%
|
|
(1)
|
Total Cost is presented net of reimbursements to be received.
|
|
(2)
|
Yield is based on expected yield once project stabilizes.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Net income (loss) attributable to common shareholders
|
$
|
(123,460
|
)
|
|
$
|
76,048
|
|
|
$
|
127,990
|
|
|
Noncontrolling interest in income (loss) of Operating Partnership
|
(19,688
|
)
|
|
12,652
|
|
|
21,537
|
|
|||
|
Depreciation and amortization expense of:
|
|
|
|
|
|
|
|
|
|||
|
Consolidated Properties
|
285,401
|
|
|
299,090
|
|
|
292,693
|
|
|||
|
Unconsolidated affiliates
|
41,858
|
|
|
38,124
|
|
|
38,606
|
|
|||
|
Non-real estate assets
|
(3,661
|
)
|
|
(3,526
|
)
|
|
(3,154
|
)
|
|||
|
Noncontrolling interests' share of depreciation and amortization
|
(8,601
|
)
|
|
(8,977
|
)
|
|
(8,760
|
)
|
|||
|
Loss on impairment, net of taxes
|
174,416
|
|
|
70,185
|
|
|
115,027
|
|
|||
|
Loss on impairment of unconsolidated affiliates
|
1,022
|
|
|
—
|
|
|
—
|
|
|||
|
Gain on depreciable Property, net of taxes and noncontrolling
interests' share
|
(7,484
|
)
|
|
(48,983
|
)
|
|
(45,741
|
)
|
|||
|
FFO allocable to Operating Partnership common unitholders
|
339,803
|
|
|
434,613
|
|
|
538,198
|
|
|||
|
Litigation expenses
(1)
|
—
|
|
|
103
|
|
|
2,567
|
|
|||
|
Nonrecurring professional fees expense (reimbursement)
(1)
|
—
|
|
|
(919
|
)
|
|
2,258
|
|
|||
|
(Gain) loss on investments, net of taxes
(2)
|
—
|
|
|
6,197
|
|
|
(7,034
|
)
|
|||
|
Equity in earnings from disposals of unconsolidated affiliates
(3)
|
—
|
|
|
—
|
|
|
(58,243
|
)
|
|||
|
Non-cash default interest expense
(4)
|
5,285
|
|
|
5,319
|
|
|
2,840
|
|
|||
|
Impact of new tax law on income tax expense
|
—
|
|
|
2,309
|
|
|
—
|
|
|||
|
(Gain) loss on extinguishment of debt, net of noncontrolling interests' share
(5)
|
—
|
|
|
(33,902
|
)
|
|
197
|
|
|||
|
FFO allocable to Operating Partnership common unitholders, as adjusted
|
$
|
345,088
|
|
|
$
|
413,720
|
|
|
$
|
480,783
|
|
|
|
|
|
|
|
|
||||||
|
FFO per diluted share
|
$
|
1.70
|
|
|
$
|
2.18
|
|
|
$
|
2.69
|
|
|
|
|
|
|
|
|
||||||
|
FFO, as adjusted, per diluted share
|
$
|
1.73
|
|
|
$
|
2.08
|
|
|
$
|
2.41
|
|
|
(1)
|
Litigation expense and nonrecurring professional fees expense, including settlements paid, are included in general and administrative expense in the consolidated statements of operations. Nonrecurring professional fees reimbursement is included in interest and other income in the consolidated statements of operations.
|
|
(2)
|
The year ended December 31, 2017 includes a loss on investment related to the write down of our 25% interest in River Ridge Mall JV, LLC based on the contract price to sell such interest to our joint venture partner. The sale closed in August 2017. The year ended December 31, 2016, includes a gain of $10,136 related to the redemption of our 2007 investment in a Chinese real estate company, less related taxes of $500, partially offset by a $2,602 loss related to our exit from our consolidated joint venture that provided security and maintenance services to third parties.
|
|
(3)
|
The year ended December 31, 2016 includes $3,758 related to the sale of four office buildings, $28,146 related to the foreclosure of the loan secured by Gulf Coast Town Center and $26,373 related to the sale of our 50% interest in Triangle Town Center. These amounts are included in equity in earnings of unconsolidated affiliates in the consolidated statements of operations.
|
|
(4)
|
The year ended December 31, 2018 includes non-cash default interest expense related to Acadiana Mall, Cary Towne Center and Triangle Town Center. The year ended December 31, 2017 includes default interest expense related to Acadiana Mall, Chesterfield Mall, Midland Mall and Wausau Center. The year ended December 31, 2016 includes default interest expense related to Chesterfield Mall, Midland Mall and Wausau Center.
|
|
(5)
|
The year ended December 31, 2017 includes a gain on extinguishment of debt of $39,798 related to the non-recourse loans secured by Chesterfield Mall, Midland Mall and Wausau Center which were conveyed to their respective lenders in 2017. This gain was partially offset by a loss on extinguishment of debt from prepayment fees on the early retirement of mortgage loans, net of the noncontrolling interests' share.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Diluted EPS attributable to common shareholders
|
$
|
(0.72
|
)
|
|
$
|
0.44
|
|
|
$
|
0.75
|
|
|
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
|
1.58
|
|
|
1.64
|
|
|
1.60
|
|
|||
|
Loss on impairment, net of taxes
|
0.88
|
|
|
0.35
|
|
|
0.57
|
|
|||
|
Gain on depreciable Property, net of taxes and noncontrolling interests' share
|
(0.04
|
)
|
|
(0.25
|
)
|
|
(0.23
|
)
|
|||
|
FFO per diluted share
|
$
|
1.70
|
|
|
$
|
2.18
|
|
|
$
|
2.69
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
FFO of the Operating Partnership
|
$
|
339,803
|
|
|
$
|
434,613
|
|
|
$
|
538,198
|
|
|
Percentage allocable to common shareholders
(1)
|
86.42
|
%
|
|
85.83
|
%
|
|
85.48
|
%
|
|||
|
FFO allocable to common shareholders
|
$
|
293,658
|
|
|
$
|
373,028
|
|
|
$
|
460,052
|
|
|
|
|
|
|
|
|
||||||
|
FFO allocable to Operating Partnership common unitholders, as adjusted
|
$
|
345,088
|
|
|
$
|
413,720
|
|
|
$
|
480,783
|
|
|
Percentage allocable to common shareholders
(1)
|
86.42
|
%
|
|
85.83
|
%
|
|
85.48
|
%
|
|||
|
FFO allocable to common shareholders, as adjusted
|
$
|
298,225
|
|
|
$
|
355,096
|
|
|
$
|
410,973
|
|
|
(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).
|
|
|
|
December 31,
|
||||||
|
ASSETS
(1)
|
2018
|
|
2017
|
||||
|
Real estate assets:
|
|
|
|
||||
|
Land
|
$
|
793,944
|
|
|
$
|
813,390
|
|
|
Buildings and improvements
|
6,414,886
|
|
|
6,723,194
|
|
||
|
|
7,208,830
|
|
|
7,536,584
|
|
||
|
Accumulated depreciation
|
(2,493,082
|
)
|
|
(2,465,095
|
)
|
||
|
|
4,715,748
|
|
|
5,071,489
|
|
||
|
Held for sale
|
30,971
|
|
|
—
|
|
||
|
Developments in progress
|
38,807
|
|
|
85,346
|
|
||
|
Net investment in real estate assets
|
4,785,526
|
|
|
5,156,835
|
|
||
|
Cash and cash equivalents
|
25,138
|
|
|
32,627
|
|
||
|
Receivables:
|
|
|
|
|
|
||
|
Tenant, net of allowance for doubtful accounts of $2,337
and $2,011 in 2018 and 2017, respectively |
77,788
|
|
|
83,552
|
|
||
|
Other, net of allowance for doubtful accounts of $838 in 2017
|
7,511
|
|
|
7,570
|
|
||
|
Mortgage and other notes receivable
|
7,672
|
|
|
8,945
|
|
||
|
Investments in unconsolidated affiliates
|
283,553
|
|
|
249,192
|
|
||
|
Intangible lease assets and other assets
|
153,665
|
|
|
166,087
|
|
||
|
|
$
|
5,340,853
|
|
|
$
|
5,704,808
|
|
|
|
|
|
|
||||
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
|
|
|
|
|
||
|
Mortgage and other indebtedness, net
|
$
|
4,043,180
|
|
|
$
|
4,230,845
|
|
|
Accounts payable and accrued liabilities
|
218,217
|
|
|
228,650
|
|
||
|
Liabilities related to assets held for sale
|
43,716
|
|
|
—
|
|
||
|
Total liabilities
(1)
|
4,305,113
|
|
|
4,459,495
|
|
||
|
|
|
|
|
|
|||
|
Redeemable noncontrolling interests
|
3,575
|
|
|
8,835
|
|
||
|
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, 172,656,458 and 171,088,778 issued and outstanding in 2018 and 2017, respectively |
1,727
|
|
|
1,711
|
|
||
|
Additional paid-in capital
|
1,968,280
|
|
|
1,974,537
|
|
||
|
Dividends in excess of cumulative earnings
|
(1,005,895
|
)
|
|
(836,269
|
)
|
||
|
Total shareholders' equity
|
964,137
|
|
|
1,140,004
|
|
||
|
Noncontrolling interests
|
68,028
|
|
|
96,474
|
|
||
|
Total equity
|
1,032,165
|
|
|
1,236,478
|
|
||
|
|
$
|
5,340,853
|
|
|
$
|
5,704,808
|
|
|
(1)
|
As of
December 31, 2018
, includes
$622,613
of assets related to consolidated variable interest entities that can be used only to settle obligations of the consolidated variable interest entities and
$418,885
of liabilities of consolidated variable interest entities for which creditors do not have recourse to the general credit of the Company. See
Note 9
.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
REVENUES:
|
|
|
|
|
|
||||||
|
Minimum rents
|
$
|
588,007
|
|
|
$
|
624,161
|
|
|
$
|
670,565
|
|
|
Percentage rents
|
11,759
|
|
|
11,874
|
|
|
17,803
|
|
|||
|
Other rents
|
12,034
|
|
|
19,008
|
|
|
23,110
|
|
|||
|
Tenant reimbursements
|
217,313
|
|
|
254,552
|
|
|
280,438
|
|
|||
|
Management, development and leasing fees
|
10,542
|
|
|
11,982
|
|
|
14,925
|
|
|||
|
Other
|
18,902
|
|
|
5,675
|
|
|
21,416
|
|
|||
|
Total revenues
|
858,557
|
|
|
927,252
|
|
|
1,028,257
|
|
|||
|
|
|
|
|
|
|
||||||
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|||
|
Property operating
|
(122,017
|
)
|
|
(128,030
|
)
|
|
(137,760
|
)
|
|||
|
Depreciation and amortization
|
(285,401
|
)
|
|
(299,090
|
)
|
|
(292,693
|
)
|
|||
|
Real estate taxes
|
(82,291
|
)
|
|
(83,917
|
)
|
|
(90,110
|
)
|
|||
|
Maintenance and repairs
|
(48,304
|
)
|
|
(48,606
|
)
|
|
(53,586
|
)
|
|||
|
General and administrative
|
(61,506
|
)
|
|
(58,466
|
)
|
|
(63,332
|
)
|
|||
|
Loss on impairment
|
(174,529
|
)
|
|
(71,401
|
)
|
|
(116,822
|
)
|
|||
|
Other
|
(787
|
)
|
|
(5,180
|
)
|
|
(20,326
|
)
|
|||
|
Total operating expenses
|
(774,835
|
)
|
|
(694,690
|
)
|
|
(774,629
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
OTHER INCOME (EXPENSES):
|
|
|
|
|
|
||||||
|
Interest and other income
|
1,858
|
|
|
1,706
|
|
|
1,524
|
|
|||
|
Interest expense
|
(220,038
|
)
|
|
(218,680
|
)
|
|
(216,318
|
)
|
|||
|
Gain on extinguishment of debt
|
—
|
|
|
30,927
|
|
|
—
|
|
|||
|
Gain (loss) on investments
|
—
|
|
|
(6,197
|
)
|
|
7,534
|
|
|||
|
Gain on sales of real estate assets
|
19,001
|
|
|
93,792
|
|
|
29,567
|
|
|||
|
Income tax benefit
|
1,551
|
|
|
1,933
|
|
|
2,063
|
|
|||
|
Equity in earnings of unconsolidated affiliates
|
14,677
|
|
|
22,939
|
|
|
117,533
|
|
|||
|
Total other income (expenses)
|
(182,951
|
)
|
|
(73,580
|
)
|
|
(58,097
|
)
|
|||
|
Net income (loss)
|
(99,229
|
)
|
|
158,982
|
|
|
195,531
|
|
|||
|
Net (income) loss attributable to noncontrolling interests in:
|
|
|
|
|
|
|
|
|
|||
|
Operating Partnership
|
19,688
|
|
|
(12,652
|
)
|
|
(21,537
|
)
|
|||
|
Other consolidated subsidiaries
|
973
|
|
|
(25,390
|
)
|
|
(1,112
|
)
|
|||
|
Net income (loss) attributable to the Company
|
(78,568
|
)
|
|
120,940
|
|
|
172,882
|
|
|||
|
Preferred dividends
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|||
|
Net income (loss) attributable to common shareholders
|
$
|
(123,460
|
)
|
|
$
|
76,048
|
|
|
$
|
127,990
|
|
|
|
|
|
|
|
|
||||||
|
Basic per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|||
|
Income (loss) from continuing operations, net of preferred dividends
|
$
|
(0.72
|
)
|
|
$
|
0.44
|
|
|
$
|
0.75
|
|
|
Weighted-average common shares outstanding
|
172,486
|
|
|
171,070
|
|
|
170,762
|
|
|||
|
|
|
|
|
|
|
||||||
|
Diluted per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|||
|
Income (loss) from continuing operations, net of preferred dividends
|
$
|
(0.72
|
)
|
|
$
|
0.44
|
|
|
$
|
0.75
|
|
|
Weighted-average common and potential dilutive common shares outstanding
|
172,486
|
|
|
171,070
|
|
|
170,836
|
|
|||
|
|
Year Ended December 31, |
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Net income (loss)
|
$
|
(99,229
|
)
|
|
$
|
158,982
|
|
|
$
|
195,531
|
|
|
|
|
|
|
|
|
||||||
|
Other comprehensive income:
|
|
|
|
|
|
||||||
|
Unrealized gain on hedging instruments
|
—
|
|
|
—
|
|
|
877
|
|
|||
|
Reclassification of hedging effect on earnings
|
—
|
|
|
—
|
|
|
(443
|
)
|
|||
|
Total other comprehensive income
|
—
|
|
|
—
|
|
|
434
|
|
|||
|
|
|
|
|
|
|
||||||
|
Comprehensive income (loss)
|
(99,229
|
)
|
|
158,982
|
|
|
195,965
|
|
|||
|
Comprehensive (income) loss attributable to noncontrolling interests in:
|
|
|
|
|
|
||||||
|
Operating Partnership
|
19,688
|
|
|
(12,652
|
)
|
|
(21,600
|
)
|
|||
|
Other consolidated subsidiaries
|
973
|
|
|
(25,390
|
)
|
|
(1,112
|
)
|
|||
|
Comprehensive income (loss) attributable to the Company
|
$
|
(78,568
|
)
|
|
$
|
120,940
|
|
|
$
|
173,253
|
|
|
|
|
|
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, 2015
|
$
|
25,330
|
|
|
$
|
25
|
|
|
$
|
1,705
|
|
|
$
|
1,970,333
|
|
|
$
|
1,935
|
|
|
$
|
(689,028
|
)
|
|
$
|
1,284,970
|
|
|
$
|
114,629
|
|
|
$
|
1,399,599
|
|
|
Net income (loss)
|
(1,603
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
172,882
|
|
|
172,882
|
|
|
24,252
|
|
|
197,134
|
|
|||||||||
|
Other comprehensive income
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
371
|
|
|
—
|
|
|
371
|
|
|
60
|
|
|
431
|
|
|||||||||
|
Purchase of noncontrolling interests in Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,754
|
)
|
|
(11,754
|
)
|
|||||||||
|
Redemption of redeemable noncontrolling interest
|
(3,206
|
)
|
|
—
|
|
|
—
|
|
|
9,636
|
|
|
—
|
|
|
—
|
|
|
9,636
|
|
|
—
|
|
|
9,636
|
|
|||||||||
|
Dividends declared - common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(181,040
|
)
|
|
(181,040
|
)
|
|
—
|
|
|
(181,040
|
)
|
|||||||||
|
Dividends declared - preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|
—
|
|
|
(44,892
|
)
|
|||||||||
|
Issuance of 335,417 shares of common stock and restricted common stock
|
—
|
|
|
—
|
|
|
3
|
|
|
478
|
|
|
—
|
|
|
—
|
|
|
481
|
|
|
—
|
|
|
481
|
|
|||||||||
|
Cancellation of 33,720 shares of restricted common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(267
|
)
|
|
—
|
|
|
—
|
|
|
(267
|
)
|
|
—
|
|
|
(267
|
)
|
|||||||||
|
Performance stock units
|
—
|
|
|
—
|
|
|
—
|
|
|
1,033
|
|
|
—
|
|
|
—
|
|
|
1,033
|
|
|
—
|
|
|
1,033
|
|
|||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
3,680
|
|
|
—
|
|
|
—
|
|
|
3,680
|
|
|
—
|
|
|
3,680
|
|
|||||||||
|
Adjustment for noncontrolling interests
|
2,454
|
|
|
—
|
|
|
—
|
|
|
(13,773
|
)
|
|
(2,306
|
)
|
|
—
|
|
|
(16,079
|
)
|
|
13,625
|
|
|
(2,454
|
)
|
|||||||||
|
Adjustment to record redeemable noncontrolling interests at redemption value
|
1,937
|
|
|
—
|
|
|
—
|
|
|
(2,061
|
)
|
|
—
|
|
|
—
|
|
|
(2,061
|
)
|
|
124
|
|
|
(1,937
|
)
|
|||||||||
|
Distributions to noncontrolling interests
|
(6,919
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(40,039
|
)
|
|
(40,039
|
)
|
|||||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,241
|
|
|
11,241
|
|
|||||||||
|
Balance, December 31, 2016
|
$
|
17,996
|
|
|
$
|
25
|
|
|
$
|
1,708
|
|
|
$
|
1,969,059
|
|
|
$
|
—
|
|
|
$
|
(742,078
|
)
|
|
$
|
1,228,714
|
|
|
$
|
112,138
|
|
|
$
|
1,340,852
|
|
|
Net income
|
699
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
120,940
|
|
|
120,940
|
|
|
37,343
|
|
|
158,283
|
|
|||||||||
|
Purchase of noncontrolling interests in Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(656
|
)
|
|
(656
|
)
|
|||||||||
|
Dividends declared - common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(170,239
|
)
|
|
(170,239
|
)
|
|
—
|
|
|
(170,239
|
)
|
|||||||||
|
Dividends declared - preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|
—
|
|
|
(44,892
|
)
|
|||||||||
|
Issuance of 348,809 shares of common stock and restricted common stock
|
—
|
|
|
—
|
|
|
3
|
|
|
526
|
|
|
—
|
|
|
—
|
|
|
529
|
|
|
—
|
|
|
529
|
|
|||||||||
|
Cancellation of 52,676 shares of restricted common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(405
|
)
|
|
—
|
|
|
—
|
|
|
(405
|
)
|
|
—
|
|
|
(405
|
)
|
|||||||||
|
Performance stock units
|
—
|
|
|
—
|
|
|
—
|
|
|
1,501
|
|
|
—
|
|
|
—
|
|
|
1,501
|
|
|
—
|
|
|
1,501
|
|
|||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
3,982
|
|
|
—
|
|
|
—
|
|
|
3,982
|
|
|
—
|
|
|
3,982
|
|
|||||||||
|
Adjustment for noncontrolling interests
|
3,049
|
|
|
—
|
|
|
—
|
|
|
(7,339
|
)
|
|
—
|
|
|
—
|
|
|
(7,339
|
)
|
|
4,290
|
|
|
(3,049
|
)
|
|||||||||
|
Adjustment to record redeemable noncontrolling interests at redemption value
|
(8,337
|
)
|
|
—
|
|
|
—
|
|
|
7,213
|
|
|
—
|
|
|
—
|
|
|
7,213
|
|
|
1,124
|
|
|
8,337
|
|
|||||||||
|
Deconsolidation of investment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,232
|
)
|
|
(2,232
|
)
|
|||||||||
|
Distributions to noncontrolling interests
|
(4,572
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(55,796
|
)
|
|
(55,796
|
)
|
|||||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
263
|
|
|
263
|
|
|||||||||
|
Balance, December 31, 2017
|
$
|
8,835
|
|
|
$
|
25
|
|
|
$
|
1,711
|
|
|
$
|
1,974,537
|
|
|
$
|
—
|
|
|
$
|
(836,269
|
)
|
|
$
|
1,140,004
|
|
|
$
|
96,474
|
|
|
$
|
1,236,478
|
|
|
|
|
|
Equity
|
||||||||||||||||||||||||||||
|
|
|
|
Shareholders' Equity
|
|
|
|
|
||||||||||||||||||||||||
|
|
Redeemable Noncontrolling
Interests |
|
Preferred
Stock |
|
Common
Stock |
|
Additional
Paid-in Capital |
|
Dividends in Excess of Cumulative Earnings
|
|
Total Shareholders' Equity
|
|
Noncontrolling Interests
|
|
Total Equity
|
||||||||||||||||
|
Balance, December 31, 2017
|
$
|
8,835
|
|
|
$
|
25
|
|
|
$
|
1,711
|
|
|
$
|
1,974,537
|
|
|
$
|
(836,269
|
)
|
|
$
|
1,140,004
|
|
|
$
|
96,474
|
|
|
$
|
1,236,478
|
|
|
Net loss
|
(1,134
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(78,568
|
)
|
|
(78,568
|
)
|
|
(19,527
|
)
|
|
(98,095
|
)
|
||||||||
|
Cumulative effect of accounting change (
Note 2
)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,433
|
|
|
11,433
|
|
|
—
|
|
|
11,433
|
|
||||||||
|
Cumulative effect of accounting change (
Note 3
)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
58,947
|
|
|
58,947
|
|
|
—
|
|
|
58,947
|
|
||||||||
|
Purchase of noncontrolling interests in Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,267
|
)
|
|
(2,267
|
)
|
||||||||
|
Dividends declared - common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(116,546
|
)
|
|
(116,546
|
)
|
|
—
|
|
|
(116,546
|
)
|
||||||||
|
Dividends declared - preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|
—
|
|
|
(44,892
|
)
|
||||||||
|
Issuance of 727,812 shares of common stock and restricted common stock
|
—
|
|
|
—
|
|
|
7
|
|
|
849
|
|
|
—
|
|
|
856
|
|
|
—
|
|
|
856
|
|
||||||||
|
Conversion of 915,338 Operating Partnership common units into shares of common stock
|
—
|
|
|
—
|
|
|
9
|
|
|
3,050
|
|
|
—
|
|
|
3,059
|
|
|
(3,059
|
)
|
|
—
|
|
||||||||
|
Cancellation of 75,470 shares of restricted common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(284
|
)
|
|
—
|
|
|
(284
|
)
|
|
—
|
|
|
(284
|
)
|
||||||||
|
Performance stock units
|
—
|
|
|
—
|
|
|
—
|
|
|
1,292
|
|
|
—
|
|
|
1,292
|
|
|
—
|
|
|
1,292
|
|
||||||||
|
Forfeiture of performance stock units
|
—
|
|
|
—
|
|
|
—
|
|
|
(250
|
)
|
|
—
|
|
|
(250
|
)
|
|
—
|
|
|
(250
|
)
|
||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
3,640
|
|
|
—
|
|
|
3,640
|
|
|
—
|
|
|
3,640
|
|
||||||||
|
Adjustment for noncontrolling interests
|
4,065
|
|
|
—
|
|
|
—
|
|
|
(17,706
|
)
|
|
—
|
|
|
(17,706
|
)
|
|
13,642
|
|
|
(4,064
|
)
|
||||||||
|
Adjustment to record redeemable noncontrolling interests at redemption value
|
(3,619
|
)
|
|
—
|
|
|
—
|
|
|
3,152
|
|
|
—
|
|
|
3,152
|
|
|
467
|
|
|
3,619
|
|
||||||||
|
Distributions to noncontrolling interests
|
(4,572
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(27,311
|
)
|
|
(27,311
|
)
|
||||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,609
|
|
|
9,609
|
|
||||||||
|
Balance, December 31, 2018
|
$
|
3,575
|
|
|
$
|
25
|
|
|
$
|
1,727
|
|
|
$
|
1,968,280
|
|
|
$
|
(1,005,895
|
)
|
|
$
|
964,137
|
|
|
$
|
68,028
|
|
|
$
|
1,032,165
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Net income (loss)
|
$
|
(99,229
|
)
|
|
$
|
158,982
|
|
|
$
|
195,531
|
|
|
|
|
|
|
|
|
||||||
|
Adjustments to reconcile net income (loss) to net cash provided by
operating activities: |
|
|
|
|
|
||||||
|
Depreciation and amortization
|
285,401
|
|
|
299,090
|
|
|
292,693
|
|
|||
|
Net amortization of deferred financing costs, debt premiums and discounts
|
7,163
|
|
|
4,953
|
|
|
2,952
|
|
|||
|
Net amortization of intangible lease assets and liabilities
|
(192
|
)
|
|
(1,788
|
)
|
|
113
|
|
|||
|
Gain on sales of real estate assets
|
(19,001
|
)
|
|
(93,792
|
)
|
|
(29,567
|
)
|
|||
|
Gain on insurance proceeds
|
(912
|
)
|
|
—
|
|
|
—
|
|
|||
|
Write-off of development projects
|
787
|
|
|
5,180
|
|
|
56
|
|
|||
|
Share-based compensation expense
|
5,386
|
|
|
5,792
|
|
|
5,027
|
|
|||
|
(Gain) loss on investments
|
—
|
|
|
6,197
|
|
|
(7,534
|
)
|
|||
|
Loss on impairment
|
174,529
|
|
|
71,401
|
|
|
116,822
|
|
|||
|
Gain on extinguishment of debt
|
—
|
|
|
(30,927
|
)
|
|
—
|
|
|||
|
Equity in earnings of unconsolidated affiliates
|
(14,677
|
)
|
|
(22,939
|
)
|
|
(117,533
|
)
|
|||
|
Distributions of earnings from unconsolidated affiliates
|
21,539
|
|
|
22,373
|
|
|
16,603
|
|
|||
|
Provision for doubtful accounts
|
4,817
|
|
|
3,782
|
|
|
4,058
|
|
|||
|
Change in deferred tax accounts
|
(2,905
|
)
|
|
4,526
|
|
|
(907
|
)
|
|||
|
Changes in:
|
|
|
|
|
|
||||||
|
Tenant and other receivables
|
1,379
|
|
|
(3,941
|
)
|
|
(7,979
|
)
|
|||
|
Other assets
|
1,343
|
|
|
(6,660
|
)
|
|
(4,386
|
)
|
|||
|
Accounts payable and accrued liabilities
|
11,814
|
|
|
8,168
|
|
|
2,630
|
|
|||
|
Net cash provided by operating activities
|
377,242
|
|
|
430,397
|
|
|
468,579
|
|
|||
|
|
|
|
|
|
|
||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Additions to real estate assets
|
(137,196
|
)
|
|
(203,127
|
)
|
|
(248,004
|
)
|
|||
|
Acquisitions of real estate assets
|
(3,301
|
)
|
|
(79,799
|
)
|
|
—
|
|
|||
|
Proceeds from sales of real estate assets
|
88,191
|
|
|
210,346
|
|
|
189,489
|
|
|||
|
Net proceeds from disposal of investments
|
—
|
|
|
9,000
|
|
|
10,299
|
|
|||
|
Proceeds from insurance
|
3,189
|
|
|
—
|
|
|
—
|
|
|||
|
Additions to mortgage and other notes receivable
|
—
|
|
|
(4,118
|
)
|
|
(3,259
|
)
|
|||
|
Payments received on mortgage and other notes receivable
|
1,274
|
|
|
9,659
|
|
|
1,069
|
|
|||
|
Additional investments in and advances to unconsolidated affiliates
|
(5,050
|
)
|
|
(19,347
|
)
|
|
(28,510
|
)
|
|||
|
Distributions in excess of equity in earnings of unconsolidated affiliates
|
32,277
|
|
|
18,192
|
|
|
95,958
|
|
|||
|
Changes in other assets
|
(6,853
|
)
|
|
(16,618
|
)
|
|
(7,054
|
)
|
|||
|
Net cash provided by (used in) investing activities
|
(27,469
|
)
|
|
(75,812
|
)
|
|
9,988
|
|
|||
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Proceeds from mortgage and other indebtedness
|
$
|
642,652
|
|
|
$
|
1,216,132
|
|
|
$
|
1,174,409
|
|
|
Principal payments on mortgage and other indebtedness
|
(790,617
|
)
|
|
(1,264,076
|
)
|
|
(1,377,739
|
)
|
|||
|
Additions to deferred financing costs
|
(1,859
|
)
|
|
(5,905
|
)
|
|
(8,345
|
)
|
|||
|
Prepayment fees on extinguishment of debt
|
—
|
|
|
(8,871
|
)
|
|
—
|
|
|||
|
Proceeds from issuances of common stock
|
156
|
|
|
204
|
|
|
179
|
|
|||
|
Purchases of noncontrolling interests in the Operating Partnership
|
(2,267
|
)
|
|
(656
|
)
|
|
(11,754
|
)
|
|||
|
Contributions from noncontrolling interests
|
9,609
|
|
|
263
|
|
|
11,241
|
|
|||
|
Payment of tax withholdings for restricted stock awards
|
(289
|
)
|
|
(390
|
)
|
|
—
|
|
|||
|
Distributions to noncontrolling interests
|
(35,113
|
)
|
|
(62,010
|
)
|
|
(47,213
|
)
|
|||
|
Dividends paid to holders of preferred stock
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|||
|
Dividends paid to common shareholders
|
(137,813
|
)
|
|
(181,281
|
)
|
|
(180,960
|
)
|
|||
|
Net cash used in financing activities
|
(360,433
|
)
|
|
(351,482
|
)
|
|
(485,074
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
(10,660
|
)
|
|
3,103
|
|
|
(6,507
|
)
|
|||
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period
|
68,172
|
|
|
65,069
|
|
|
71,576
|
|
|||
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period
|
$
|
57,512
|
|
|
$
|
68,172
|
|
|
$
|
65,069
|
|
|
|
|
|
|
|
|
||||||
|
Reconciliation from consolidated statements of cash flows to consolidated balance sheets:
|
|||||||||||
|
Cash and cash equivalents
|
$
|
25,138
|
|
|
$
|
32,627
|
|
|
$
|
18,951
|
|
|
Restricted cash
(1)
:
|
|
|
|
|
|
||||||
|
Restricted cash
|
3,812
|
|
|
920
|
|
|
4,123
|
|
|||
|
Mortgage escrows
|
28,562
|
|
|
34,625
|
|
|
41,995
|
|
|||
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period
|
$
|
57,512
|
|
|
$
|
68,172
|
|
|
$
|
65,069
|
|
|
(1) Included in intangible lease assets and other assets in the consolidated balance sheets
|
|||||||||||
|
|
December 31,
|
||||||
|
ASSETS
(1)
|
2018
|
|
2017
|
||||
|
Real estate assets:
|
|
|
|
||||
|
Land
|
$
|
793,944
|
|
|
$
|
813,390
|
|
|
Buildings and improvements
|
6,414,886
|
|
|
6,723,194
|
|
||
|
|
7,208,830
|
|
|
7,536,584
|
|
||
|
Accumulated depreciation
|
(2,493,082
|
)
|
|
(2,465,095
|
)
|
||
|
|
4,715,748
|
|
|
5,071,489
|
|
||
|
Held for sale
|
30,971
|
|
|
—
|
|
||
|
Developments in progress
|
38,807
|
|
|
85,346
|
|
||
|
Net investment in real estate assets
|
4,785,526
|
|
|
5,156,835
|
|
||
|
Cash and cash equivalents
|
25,138
|
|
|
32,627
|
|
||
|
Receivables:
|
|
|
|
|
|
||
|
Tenant, net of allowance for doubtful accounts of $2,337
and $2,011 in 2018 and 2017, respectively |
77,788
|
|
|
83,552
|
|
||
|
Other, net of allowance for doubtful accounts of $838 in 2017
|
7,462
|
|
|
7,520
|
|
||
|
Mortgage and other notes receivable
|
7,672
|
|
|
8,945
|
|
||
|
Investments in unconsolidated affiliates
|
284,086
|
|
|
249,722
|
|
||
|
Intangible lease assets and other assets
|
153,545
|
|
|
165,967
|
|
||
|
|
$
|
5,341,217
|
|
|
$
|
5,705,168
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
LIABILITIES, REDEEMABLE INTERESTS AND CAPITAL
|
|
|
|
|
|
||
|
Mortgage and other indebtedness, net
|
$
|
4,043,180
|
|
|
$
|
4,230,845
|
|
|
Accounts payable and accrued liabilities
|
218,288
|
|
|
228,720
|
|
||
|
Liabilities related to assets held for sale
|
43,716
|
|
|
—
|
|
||
|
Total liabilities
(1)
|
4,305,184
|
|
|
4,459,565
|
|
||
|
|
|
|
|
|
|||
|
Redeemable common units
|
3,575
|
|
|
8,835
|
|
||
|
Partners' capital:
|
|
|
|
|
|
||
|
Preferred units
|
565,212
|
|
|
565,212
|
|
||
|
Common units:
|
|
|
|
|
|||
|
General partner
|
4,628
|
|
|
6,735
|
|
||
|
Limited partners
|
450,507
|
|
|
655,120
|
|
||
|
Total partners' capital
|
1,020,347
|
|
|
1,227,067
|
|
||
|
Noncontrolling interests
|
12,111
|
|
|
9,701
|
|
||
|
Total capital
|
1,032,458
|
|
|
1,236,768
|
|
||
|
|
$
|
5,341,217
|
|
|
$
|
5,705,168
|
|
|
(1)
|
As of
December 31, 2018
, includes
$622,613
of assets related to consolidated variable interest entities that can be used only to settle obligations of the consolidated variable interest entities and
$418,885
of liabilities of consolidated variable interest entities for which creditors do not have recourse to the general credit of the Operating Partnership. See
Note 9
.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
REVENUES:
|
|
|
|
|
|
||||||
|
Minimum rents
|
$
|
588,007
|
|
|
$
|
624,161
|
|
|
$
|
670,565
|
|
|
Percentage rents
|
11,759
|
|
|
11,874
|
|
|
17,803
|
|
|||
|
Other rents
|
12,034
|
|
|
19,008
|
|
|
23,110
|
|
|||
|
Tenant reimbursements
|
217,313
|
|
|
254,552
|
|
|
280,438
|
|
|||
|
Management, development and leasing fees
|
10,542
|
|
|
11,982
|
|
|
14,925
|
|
|||
|
Other
|
18,902
|
|
|
5,675
|
|
|
21,416
|
|
|||
|
Total revenues
|
858,557
|
|
|
927,252
|
|
|
1,028,257
|
|
|||
|
|
|
|
|
|
|
|
|||||
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|||
|
Property operating
|
(122,017
|
)
|
|
(128,030
|
)
|
|
(137,760
|
)
|
|||
|
Depreciation and amortization
|
(285,401
|
)
|
|
(299,090
|
)
|
|
(292,693
|
)
|
|||
|
Real estate taxes
|
(82,291
|
)
|
|
(83,917
|
)
|
|
(90,110
|
)
|
|||
|
Maintenance and repairs
|
(48,304
|
)
|
|
(48,606
|
)
|
|
(53,586
|
)
|
|||
|
General and administrative
|
(61,506
|
)
|
|
(58,466
|
)
|
|
(63,332
|
)
|
|||
|
Loss on impairment
|
(174,529
|
)
|
|
(71,401
|
)
|
|
(116,822
|
)
|
|||
|
Other
|
(787
|
)
|
|
(5,180
|
)
|
|
(20,326
|
)
|
|||
|
Total operating expenses
|
(774,835
|
)
|
|
(694,690
|
)
|
|
(774,629
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
OTHER INCOME (EXPENSES):
|
|
|
|
|
|
|
|
|
|||
|
Interest and other income
|
1,858
|
|
|
1,706
|
|
|
1,524
|
|
|||
|
Interest expense
|
(220,038
|
)
|
|
(218,680
|
)
|
|
(216,318
|
)
|
|||
|
Gain on extinguishment of debt
|
—
|
|
|
30,927
|
|
|
—
|
|
|||
|
Gain (loss) on investments
|
—
|
|
|
(6,197
|
)
|
|
7,534
|
|
|||
|
Gain on sales of real estate assets
|
19,001
|
|
|
93,792
|
|
|
29,567
|
|
|||
|
Income tax benefit
|
1,551
|
|
|
1,933
|
|
|
2,063
|
|
|||
|
Equity in earnings of unconsolidated affiliates
|
14,677
|
|
|
22,939
|
|
|
117,533
|
|
|||
|
Total other income (expenses)
|
(182,951
|
)
|
|
(73,580
|
)
|
|
(58,097
|
)
|
|||
|
Net income (loss)
|
(99,229
|
)
|
|
158,982
|
|
|
195,531
|
|
|||
|
Net (income) loss attributable to noncontrolling interests
|
973
|
|
|
(25,390
|
)
|
|
(1,112
|
)
|
|||
|
Net income (loss) attributable to the Operating Partnership
|
(98,256
|
)
|
|
133,592
|
|
|
194,419
|
|
|||
|
Distributions to preferred unitholders
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|||
|
Net income (loss) attributable to common unitholders
|
$
|
(143,148
|
)
|
|
$
|
88,700
|
|
|
$
|
149,527
|
|
|
|
|
|
|
|
|
||||||
|
Basic per unit data attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|||
|
Income (loss) from continuing operations, net of preferred distributions
|
$
|
(0.72
|
)
|
|
$
|
0.45
|
|
|
$
|
0.75
|
|
|
Weighted-average common units outstanding
|
199,580
|
|
|
199,322
|
|
|
199,764
|
|
|||
|
|
|
|
|
|
|
||||||
|
Diluted per unit data attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|||
|
Income (loss) from continuing operations, net of preferred distributions
|
$
|
(0.72
|
)
|
|
$
|
0.45
|
|
|
$
|
0.75
|
|
|
Weighted-average common and potential dilutive common units outstanding
|
199,580
|
|
|
199,322
|
|
|
199,838
|
|
|||
|
|
Year Ended December 31, |
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Net income (loss)
|
$
|
(99,229
|
)
|
|
$
|
158,982
|
|
|
$
|
195,531
|
|
|
|
|
|
|
|
|
||||||
|
Other comprehensive income:
|
|
|
|
|
|
||||||
|
Unrealized gain on hedging instruments
|
—
|
|
|
—
|
|
|
877
|
|
|||
|
Reclassification of hedging effect on earnings
|
—
|
|
|
—
|
|
|
(443
|
)
|
|||
|
Total other comprehensive income
|
—
|
|
|
—
|
|
|
434
|
|
|||
|
|
|
|
|
|
|
||||||
|
Comprehensive income (loss)
|
(99,229
|
)
|
|
158,982
|
|
|
195,965
|
|
|||
|
Comprehensive (income) loss attributable to noncontrolling interests
|
973
|
|
|
(25,390
|
)
|
|
(1,112
|
)
|
|||
|
Comprehensive income (loss) attributable to the Operating Partnership
|
$
|
(98,256
|
)
|
|
$
|
133,592
|
|
|
$
|
194,853
|
|
|
|
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, 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
|
|
|
Net income (loss)
|
(2,762
|
)
|
|
1,159
|
|
|
(1,603
|
)
|
|
—
|
|
|
—
|
|
|
44,892
|
|
|
1,523
|
|
|
146,845
|
|
|
—
|
|
|
193,260
|
|
|
3,874
|
|
|
197,134
|
|
||||||||||
|
Other comprehensive income
|
—
|
|
|
3
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
431
|
|
|
431
|
|
|
—
|
|
|
431
|
|
||||||||||
|
Redemptions of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(965
|
)
|
|
—
|
|
|
—
|
|
|
(11,754
|
)
|
|
—
|
|
|
(11,754
|
)
|
|
—
|
|
|
(11,754
|
)
|
||||||||||
|
Issuances of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
336
|
|
|
—
|
|
|
—
|
|
|
481
|
|
|
—
|
|
|
481
|
|
|
—
|
|
|
481
|
|
||||||||||
|
Distributions declared - common units
|
—
|
|
|
(4,572
|
)
|
|
(4,572
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,133
|
)
|
|
(211,058
|
)
|
|
—
|
|
|
(213,191
|
)
|
|
—
|
|
|
(213,191
|
)
|
||||||||||
|
Distributions declared - preferred units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,892
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,892
|
)
|
|
—
|
|
|
(44,892
|
)
|
||||||||||
|
Cancellation of restricted common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(34
|
)
|
|
—
|
|
|
—
|
|
|
(267
|
)
|
|
—
|
|
|
(267
|
)
|
|
—
|
|
|
(267
|
)
|
||||||||||
|
Redemption of redeemable noncontrolling interest
|
(3,206
|
)
|
|
—
|
|
|
(3,206
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
99
|
|
|
9,537
|
|
|
—
|
|
|
9,636
|
|
|
—
|
|
|
9,636
|
|
||||||||||
|
Performance Stock Units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11
|
|
|
1,022
|
|
|
—
|
|
|
1,033
|
|
|
—
|
|
|
1,033
|
|
||||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
38
|
|
|
3,642
|
|
|
—
|
|
|
3,680
|
|
|
—
|
|
|
3,680
|
|
||||||||||
|
Allocation of partners' capital
|
—
|
|
|
2,454
|
|
|
2,454
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(172
|
)
|
|
(2,831
|
)
|
|
437
|
|
|
(2,566
|
)
|
|
—
|
|
|
(2,566
|
)
|
||||||||||
|
Adjustment to record redeemable interests at redemption value
|
2,729
|
|
|
(792
|
)
|
|
1,937
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20
|
)
|
|
(1,917
|
)
|
|
—
|
|
|
(1,937
|
)
|
|
—
|
|
|
(1,937
|
)
|
||||||||||
|
Distributions to noncontrolling interests
|
(2,347
|
)
|
|
—
|
|
|
(2,347
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,888
|
)
|
|
(7,888
|
)
|
||||||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,241
|
|
|
11,241
|
|
||||||||||
|
Balance, December 31, 2016
|
$
|
—
|
|
|
$
|
17,996
|
|
|
$
|
17,996
|
|
|
25,050
|
|
|
199,085
|
|
|
$
|
565,212
|
|
|
$
|
7,781
|
|
|
$
|
756,083
|
|
|
$
|
—
|
|
|
$
|
1,329,076
|
|
|
$
|
12,103
|
|
|
$
|
1,341,179
|
|
|
Net income
|
—
|
|
|
699
|
|
|
699
|
|
|
—
|
|
|
—
|
|
|
44,892
|
|
|
905
|
|
|
87,096
|
|
|
—
|
|
|
132,893
|
|
|
25,390
|
|
|
158,283
|
|
||||||||||
|
Redemptions of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(84
|
)
|
|
—
|
|
|
—
|
|
|
(656
|
)
|
|
—
|
|
|
(656
|
)
|
|
—
|
|
|
(656
|
)
|
||||||||||
|
Issuances of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
349
|
|
|
—
|
|
|
—
|
|
|
529
|
|
|
—
|
|
|
529
|
|
|
—
|
|
|
529
|
|
||||||||||
|
Distributions declared - common units
|
—
|
|
|
(4,572
|
)
|
|
(4,572
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,002
|
)
|
|
(198,209
|
)
|
|
—
|
|
|
(200,211
|
)
|
|
—
|
|
|
(200,211
|
)
|
||||||||||
|
Distributions declared - preferred units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,892
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,892
|
)
|
|
—
|
|
|
(44,892
|
)
|
||||||||||
|
Cancellation of restricted common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(53
|
)
|
|
—
|
|
|
—
|
|
|
(405
|
)
|
|
—
|
|
|
(405
|
)
|
|
—
|
|
|
(405
|
)
|
||||||||||
|
Performance stock units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|
1,486
|
|
|
—
|
|
|
1,501
|
|
|
—
|
|
|
1,501
|
|
||||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41
|
|
|
3,941
|
|
|
—
|
|
|
3,982
|
|
|
—
|
|
|
3,982
|
|
||||||||||
|
Allocation of partners' capital
|
—
|
|
|
3,049
|
|
|
3,049
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(91
|
)
|
|
(2,996
|
)
|
|
—
|
|
|
(3,087
|
)
|
|
—
|
|
|
(3,087
|
)
|
||||||||||
|
Adjustment to record redeemable interests at redemption value
|
—
|
|
|
(8,337
|
)
|
|
(8,337
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
86
|
|
|
8,251
|
|
|
—
|
|
|
8,337
|
|
|
—
|
|
|
8,337
|
|
||||||||||
|
Deconsolidation of investment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,232
|
)
|
|
(2,232
|
)
|
||||||||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(25,823
|
)
|
|
(25,823
|
)
|
||||||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
263
|
|
|
263
|
|
||||||||||
|
Balance, December 31, 2017
|
$
|
—
|
|
|
$
|
8,835
|
|
|
$
|
8,835
|
|
|
25,050
|
|
|
199,297
|
|
|
$
|
565,212
|
|
|
$
|
6,735
|
|
|
$
|
655,120
|
|
|
$
|
—
|
|
|
$
|
1,227,067
|
|
|
$
|
9,701
|
|
|
$
|
1,236,768
|
|
|
|
|
|
Number of
|
|
|
|
Common Units
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
Redeemable Common Units
|
|
Preferred
Units |
|
Common
Units |
|
Preferred
Units |
|
General
Partner |
|
Limited
Partners |
|
Total Partner's Capital
|
|
Noncontrolling Interests
|
|
Total Capital
|
||||||||||||||||
|
Balance, December 31, 2017
|
$
|
8,835
|
|
|
25,050
|
|
|
199,297
|
|
|
$
|
565,212
|
|
|
$
|
6,735
|
|
|
$
|
655,120
|
|
|
$
|
1,227,067
|
|
|
$
|
9,701
|
|
|
$
|
1,236,768
|
|
|
Net income (loss)
|
(1,134
|
)
|
|
—
|
|
|
—
|
|
|
44,892
|
|
|
(1,459
|
)
|
|
(140,556
|
)
|
|
(97,123
|
)
|
|
(973
|
)
|
|
(98,096
|
)
|
|||||||
|
Cumulative effect of accounting change (
Note 2
)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
117
|
|
|
11,316
|
|
|
11,433
|
|
|
—
|
|
|
11,433
|
|
|||||||
|
Cumulative effect of accounting change (
Note 3
)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
605
|
|
|
58,342
|
|
|
58,947
|
|
|
—
|
|
|
58,947
|
|
|||||||
|
Redemptions of common units
|
—
|
|
|
—
|
|
|
(535
|
)
|
|
—
|
|
|
—
|
|
|
(2,267
|
)
|
|
(2,267
|
)
|
|
—
|
|
|
(2,267
|
)
|
|||||||
|
Issuances of common units
|
—
|
|
|
—
|
|
|
728
|
|
|
—
|
|
|
—
|
|
|
856
|
|
|
856
|
|
|
—
|
|
|
856
|
|
|||||||
|
Distributions declared - common units
|
(4,572
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,358
|
)
|
|
(136,273
|
)
|
|
(137,631
|
)
|
|
—
|
|
|
(137,631
|
)
|
|||||||
|
Distributions declared - preferred units
|
—
|
|
|
—
|
|
|
—
|
|
|
(44,892
|
)
|
|
—
|
|
|
—
|
|
|
(44,892
|
)
|
|
—
|
|
|
(44,892
|
)
|
|||||||
|
Cancellation of restricted common stock
|
—
|
|
|
—
|
|
|
(75
|
)
|
|
—
|
|
|
—
|
|
|
(284
|
)
|
|
(284
|
)
|
|
—
|
|
|
(284
|
)
|
|||||||
|
Performance stock units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13
|
|
|
1,279
|
|
|
1,292
|
|
|
—
|
|
|
1,292
|
|
|||||||
|
Forfeiture of performance stock units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(247
|
)
|
|
(250
|
)
|
|
—
|
|
|
(250
|
)
|
|||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
38
|
|
|
3,602
|
|
|
3,640
|
|
|
—
|
|
|
3,640
|
|
|||||||
|
Allocation of partners' capital
|
4,065
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(97
|
)
|
|
(3,962
|
)
|
|
(4,059
|
)
|
|
—
|
|
|
(4,059
|
)
|
|||||||
|
Adjustment to record redeemable interests at redemption value
|
(3,619
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
37
|
|
|
3,581
|
|
|
3,618
|
|
|
—
|
|
|
3,618
|
|
|||||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,226
|
)
|
|
(6,226
|
)
|
|||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,609
|
|
|
9,609
|
|
|||||||
|
Balance, December 31, 2018
|
$
|
3,575
|
|
|
25,050
|
|
|
199,415
|
|
|
$
|
565,212
|
|
|
$
|
4,628
|
|
|
$
|
450,507
|
|
|
$
|
1,020,347
|
|
|
$
|
12,111
|
|
|
$
|
1,032,458
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Net income (loss)
|
$
|
(99,229
|
)
|
|
$
|
158,982
|
|
|
$
|
195,531
|
|
|
|
|
|
|
|
|
||||||
|
Adjustments to reconcile net income (loss) to net cash provided by
operating activities: |
|
|
|
|
|
||||||
|
Depreciation and amortization
|
285,401
|
|
|
299,090
|
|
|
292,693
|
|
|||
|
Amortization of deferred financing costs, debt premiums and discounts
|
7,163
|
|
|
4,953
|
|
|
2,952
|
|
|||
|
Net amortization of intangible lease assets and liabilities
|
(192
|
)
|
|
(1,788
|
)
|
|
113
|
|
|||
|
Gain on sales of real estate assets
|
(19,001
|
)
|
|
(93,792
|
)
|
|
(29,567
|
)
|
|||
|
Gain on insurance proceeds
|
(912
|
)
|
|
—
|
|
|
—
|
|
|||
|
Write-off of development projects
|
787
|
|
|
5,180
|
|
|
56
|
|
|||
|
Share-based compensation expense
|
5,386
|
|
|
5,792
|
|
|
5,027
|
|
|||
|
(Gain) loss on investments
|
—
|
|
|
6,197
|
|
|
(7,534
|
)
|
|||
|
Loss on impairment
|
174,529
|
|
|
71,401
|
|
|
116,822
|
|
|||
|
Gain on extinguishment of debt
|
—
|
|
|
(30,927
|
)
|
|
—
|
|
|||
|
Equity in earnings of unconsolidated affiliates
|
(14,677
|
)
|
|
(22,939
|
)
|
|
(117,533
|
)
|
|||
|
Distributions of earnings from unconsolidated affiliates
|
21,535
|
|
|
22,376
|
|
|
16,633
|
|
|||
|
Provision for doubtful accounts
|
4,817
|
|
|
3,782
|
|
|
4,058
|
|
|||
|
Change in deferred tax accounts
|
(2,905
|
)
|
|
4,526
|
|
|
(907
|
)
|
|||
|
Changes in:
|
|
|
|
|
|
||||||
|
Tenant and other receivables
|
1,379
|
|
|
(3,941
|
)
|
|
(7,931
|
)
|
|||
|
Other assets
|
1,343
|
|
|
(6,660
|
)
|
|
(4,386
|
)
|
|||
|
Accounts payable and accrued liabilities
|
11,818
|
|
|
8,173
|
|
|
2,550
|
|
|||
|
Net cash provided by operating activities
|
377,242
|
|
|
430,405
|
|
|
468,577
|
|
|||
|
|
|
|
|
|
|
||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Additions to real estate assets
|
(137,196
|
)
|
|
(203,127
|
)
|
|
(248,004
|
)
|
|||
|
Acquisitions of real estate assets
|
(3,301
|
)
|
|
(79,799
|
)
|
|
—
|
|
|||
|
Proceeds from sales of real estate assets
|
88,191
|
|
|
210,346
|
|
|
189,489
|
|
|||
|
Proceeds from insurance
|
3,189
|
|
|
—
|
|
|
—
|
|
|||
|
Net proceeds from disposal of investments
|
—
|
|
|
9,000
|
|
|
10,299
|
|
|||
|
Additions to mortgage and other notes receivable
|
—
|
|
|
(4,118
|
)
|
|
(3,259
|
)
|
|||
|
Payments received on mortgage and other notes receivable
|
1,274
|
|
|
9,659
|
|
|
1,069
|
|
|||
|
Additional investments in and advances to unconsolidated affiliates
|
(5,050
|
)
|
|
(19,347
|
)
|
|
(28,510
|
)
|
|||
|
Distributions in excess of equity in earnings of unconsolidated affiliates
|
32,277
|
|
|
18,192
|
|
|
95,958
|
|
|||
|
Changes in other assets
|
(6,853
|
)
|
|
(16,618
|
)
|
|
(7,054
|
)
|
|||
|
Net cash provided by (used in) investing activities
|
(27,469
|
)
|
|
(75,812
|
)
|
|
9,988
|
|
|||
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Proceeds from mortgage and other indebtedness
|
$
|
642,652
|
|
|
$
|
1,216,132
|
|
|
$
|
1,174,409
|
|
|
Principal payments on mortgage and other indebtedness
|
(790,617
|
)
|
|
(1,264,076
|
)
|
|
(1,377,739
|
)
|
|||
|
Additions to deferred financing costs
|
(1,859
|
)
|
|
(5,905
|
)
|
|
(8,345
|
)
|
|||
|
Prepayment fees on extinguishment of debt
|
—
|
|
|
(8,871
|
)
|
|
—
|
|
|||
|
Proceeds from issuances of common units
|
156
|
|
|
204
|
|
|
179
|
|
|||
|
Redemption of common units
|
(2,267
|
)
|
|
(656
|
)
|
|
(11,754
|
)
|
|||
|
Contributions from noncontrolling interests
|
9,609
|
|
|
263
|
|
|
11,240
|
|
|||
|
Payment of tax withholdings for restricted stock awards
|
(289
|
)
|
|
(390
|
)
|
|
—
|
|
|||
|
Distributions to noncontrolling interests
|
(10,798
|
)
|
|
(32,038
|
)
|
|
(14,807
|
)
|
|||
|
Distributions to preferred unitholders
|
(44,892
|
)
|
|
(44,892
|
)
|
|
(44,892
|
)
|
|||
|
Distributions to common unitholders
|
(162,128
|
)
|
|
(211,253
|
)
|
|
(213,366
|
)
|
|||
|
Net cash used in financing activities
|
(360,433
|
)
|
|
(351,482
|
)
|
|
(485,075
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
(10,660
|
)
|
|
3,111
|
|
|
(6,510
|
)
|
|||
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period
|
68,172
|
|
|
65,061
|
|
|
71,571
|
|
|||
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period
|
$
|
57,512
|
|
|
$
|
68,172
|
|
|
$
|
65,061
|
|
|
|
|
|
|
|
|
||||||
|
Reconciliation from consolidated statements of cash flows to consolidated balance sheets:
|
|||||||||||
|
Cash and cash equivalents
|
$
|
25,138
|
|
|
$
|
32,627
|
|
|
$
|
18,943
|
|
|
Restricted cash
(1)
:
|
|
|
|
|
|
||||||
|
Restricted cash
|
3,812
|
|
|
920
|
|
|
4,123
|
|
|||
|
Mortgage escrows
|
28,562
|
|
|
34,625
|
|
|
41,995
|
|
|||
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period
|
$
|
57,512
|
|
|
$
|
68,172
|
|
|
$
|
65,061
|
|
|
(1) Included in intangible lease assets and other assets in the consolidated balance sheets
|
|||||||||||
|
|
|
|
|
All Other Properties
|
|
|
||||
|
|
|
Malls
(1)
|
|
Associated
Centers
|
|
Community
Centers
|
|
Office
Buildings and Other
|
|
Total
|
|
Consolidated Properties
|
|
59
|
|
20
|
|
2
|
|
5
|
(2)
|
86
|
|
Unconsolidated Properties
(3)
|
|
8
|
|
3
|
|
5
|
|
1
|
|
17
|
|
Total
|
|
67
|
|
23
|
|
7
|
|
6
|
|
103
|
|
(1)
|
Category consists of regional malls, open-air centers and outlet centers (including
one
mixed-use center) (the "Malls").
|
|
(2)
|
Includes CBL's
two
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.
|
|
Description
|
|
Date Adopted &
Application
Method
|
|
Financial Statement Effect and Other Information
|
|
ASU 2014-09,
Revenue from Contracts with Customers
,
and related subsequent amendments
|
|
January 1, 2018 -
Modified Retrospective (applied to contracts not completed as of the implementation date)
|
|
The objective of this guidance is to enable financial statement users to better understand and analyze revenue by replacing transaction and industry-specific guidance with a more principles-based approach to revenue recognition. The core principle is that an entity should recognize revenue to depict the transfer of goods or services to customers in an amount that the entity expects to be entitled to in exchange for those goods or services. The guidance also requires additional disclosure about the nature, timing and uncertainty of revenue and cash flows arising from customer contracts. The Company expects the guidance including the impact of adoption to be immaterial as the majority of the Company’s revenues relate to leasing. See
Note 3
for further details and the cumulative adjustment recorded.
|
|
|
|
|
|
|
|
ASU 2016-16,
Intra-Entity Transfers of Assets Other Than Inventory
|
|
January 1, 2018 -
Modified Retrospective
|
|
The guidance requires an entity to recognize the income tax consequences of intercompany sales or transfers of assets, other than inventory, when the sale or transfer occurs. The Company recorded a cumulative effect adjustment of $11,433 to retained earnings as of January 1, 2018 related to certain 2017 asset sales from several of the Company's consolidated subsidiaries to the Management Company.
|
|
|
|
|
|
|
|
ASU 2017-05,
Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets
|
|
January 1, 2018 -
Modified Retrospective
|
|
This guidance applies to the partial sale or transfer of nonfinancial assets, including real estate assets, to unconsolidated joint ventures and requires 100% of the gain to be recognized for nonfinancial assets transferred to an unconsolidated joint venture and any noncontrolling interest received in such nonfinancial assets to be measured at fair value. See
Note 3
for further details including the impact of adoption and the cumulative adjustment recorded.
|
|
|
|
|
|
|
|
ASU 2017-09,
Scope of Modification Accounting
|
|
January 1, 2018 -
Prospective
|
|
The guidance clarifies the types of changes to the terms or conditions of a share-based payment award to which an entity would be required to apply modification accounting. The guidance did not have a material impact on the Company's consolidated financial statements.
|
|
Description
|
|
Expected
Adoption Date &
Application
Method
|
|
Financial Statement Effect and Other Information
|
|
ASU 2016-02,
Leases
, and related subsequent amendments
|
|
January 1, 2019 -
Modified Retrospective (electing optional transition method to apply at adoption date and record cumulative-effect adjustment as of January 1, 2019)
|
|
The objective of the leasing guidance is to increase transparency and comparability by recognizing lease assets and liabilities on the balance sheet and disclosing key information about leasing arrangements. Lessees will be required to recognize a right-of-use ("ROU") asset and corresponding lease liability on the balance sheet for all leases with terms greater than 12 months.
The Company completed an inventory of its leases in which it is a lessee and will record ROU assets and corresponding lease liabilities, which approximate $4,358 as of January 1, 2019, related to eight ground leases and one office lease. These leases have a weighted-average remaining term of 43.7 years and a weighted-average discount rate of 8.00% as of January 1, 2019 with maturity dates ranging from January 2021 to October
2089.
The guidance applied by a lessor is substantially similar to existing GAAP and the Company expects substantially all leases will continue to be classified as operating leases under the new guidance. The Company expects to expense certain deferred lease costs and overhead due to the narrowed definition of indirect costs that may be capitalized. Of the $3,887 in deferred lease costs and capitalized overhead recorded in 2018, approximately $938 relates to legal and other costs related to future leases which will not be capitalized under the new guidance. Additionally, non-lease components, which are primarily related to common area maintenance ("CAM"), which are combined with lease components under the guidance will be included in one line item with minimum lease payments and recognized on a straight-line basis beginning in 2019.
Practical expedients and accounting policy elections:
The Company elected a package of practical expedients pursuant to which it did not reassess contracts to determine if they contain leases, did not reassess lease classification and did not reassess capitalization of initial direct costs related to expired or existing leases as of the adoption date. The Company will use the land easements practical expedient and apply the short-term lease policy election to leases 12 months or less at inception. Additionally, the Company will apply the sales tax accounting policy election.
The Company also adopted the practical expedient which allows lessors to combine lease and non-lease components if certain conditions are met. The majority of the Company's revenues will continue to be classified as leasing revenues.
Other than the recognition of ROU assets and lease liabilities, the requirement to straight-line non-lease components which are combined with lease components, and additional disclosures, the Company does not expect the guidance will have a material effect on its consolidated financial statements.
|
|
|
|
|
|
|
|
ASU 2016-13,
Measurement of Credit Losses on Financial Instruments
|
|
January 1, 2020 -
Modified Retrospective
|
|
The guidance replaces the current incurred loss impairment model, which reflects credit events, with a current expected credit loss model, which recognizes an allowance for credit losses based on an entity's estimate of contractual cash flows not expected to be collected.
The Company is evaluating the impact that this update may have on its consolidated financial statements and related disclosures.
|
|
|
|
|
|
|
|
ASU 2018-15,
Customer's Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract
|
|
January 1, 2020 -
Prospective
|
|
The guidance addresses diversity in practice in accounting for the costs of implementation activities in a cloud computing arrangement that is a service contract. Under the guidance, the Company is to follow Subtopic 350-40 on internal-use software to determine which implementation costs to capitalize and which to expense.
The guidance also requires an entity to expense capitalized implementation costs over the term of the hosting arrangement and include that expense in the same line item as the fees associated with the service element of the arrangement.
The Company does not expect the adoption of this guidance will have a material impact on its consolidated financial statements or disclosures.
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Cost
|
|
Accumulated
Amortization
|
|
Cost
|
|
Accumulated
Amortization
|
||||||||
|
Intangible lease assets and other assets:
|
|
|
|
|
|
|
|
||||||||
|
Above-market leases
|
$
|
28,165
|
|
|
$
|
(24,890
|
)
|
|
$
|
38,798
|
|
|
$
|
(31,245
|
)
|
|
In-place leases
|
92,750
|
|
|
(78,796
|
)
|
|
103,230
|
|
|
(78,854
|
)
|
||||
|
Tenant relationships
|
41,561
|
|
|
(10,135
|
)
|
|
44,580
|
|
|
(9,719
|
)
|
||||
|
Accounts payable and accrued liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Below-market leases
|
63,719
|
|
|
(50,146
|
)
|
|
69,990
|
|
|
(49,756
|
)
|
||||
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Current tax benefit (provision)
|
|
$
|
(1,354
|
)
|
|
$
|
6,459
|
|
|
$
|
1,156
|
|
|
Deferred tax benefit (provision)
|
|
2,905
|
|
|
(4,526
|
)
|
|
907
|
|
|||
|
Income tax benefit
|
|
$
|
1,551
|
|
|
$
|
1,933
|
|
|
$
|
2,063
|
|
|
|
Year Ended December 31, 2016
|
|
|
Denominator – basic
|
170,762
|
|
|
Effect of PSUs
|
74
|
|
|
Denominator – diluted
|
170,836
|
|
|
|
Year Ended December 31, 2016
|
|
|
Denominator – basic
|
199,764
|
|
|
Effect of PSUs
|
74
|
|
|
Denominator – diluted
|
199,838
|
|
|
|
Redeemable
Noncontrolling
Interests
|
|
The Company
|
|
Noncontrolling Interests
|
|
|
||||||||
|
|
Unrealized Gains (Losses)
|
|
|
||||||||||||
|
|
Hedging
Agreements
|
|
Hedging
Agreements
|
|
Hedging
Agreements
|
|
Total
|
||||||||
|
Beginning balance, January 1, 2016
|
$
|
433
|
|
|
$
|
1,935
|
|
|
$
|
(2,802
|
)
|
|
$
|
(434
|
)
|
|
OCI before reclassifications
|
3
|
|
|
814
|
|
|
60
|
|
|
877
|
|
||||
|
Amounts reclassified from AOCI
(1)
|
(436
|
)
|
|
(2,749
|
)
|
|
2,742
|
|
|
(443
|
)
|
||||
|
Net year-to-date period OCI/L
|
(433
|
)
|
|
(1,935
|
)
|
|
2,802
|
|
|
434
|
|
||||
|
Ending balance, December 31, 2016
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
(1)
|
Reclassified
$443
of interest on cash flow hedges to interest expense in the consolidated statement of operations for the year ended December 31, 2016.
|
|
|
Redeemable
Common
Units
|
|
Partners'
Capital
|
|
|
||||||
|
|
Unrealized Gains (Losses)
|
|
|
||||||||
|
|
Hedging
Agreements
|
|
Hedging
Agreements
|
|
Total
|
||||||
|
Beginning balance, January 1, 2016
|
$
|
434
|
|
|
$
|
(868
|
)
|
|
$
|
(434
|
)
|
|
OCI before reclassifications
|
3
|
|
|
874
|
|
|
877
|
|
|||
|
Amounts reclassified from AOCI
(1)
|
(437
|
)
|
|
(6
|
)
|
|
(443
|
)
|
|||
|
Net year-to-date period OCI/L
|
(434
|
)
|
|
868
|
|
|
434
|
|
|||
|
Ending balance, December 31, 2016
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
(1)
|
Reclassified
$443
of interest on cash flow hedges to interest expense in the consolidated statement of operations for the year ended December 31, 2016.
|
|
|
|
Contract Assets
|
||
|
Balance as of January 1, 2018
(1)
|
|
$
|
460
|
|
|
Tenant openings
|
|
(740
|
)
|
|
|
Executed leases
|
|
569
|
|
|
|
Balance as of December 31, 2018
|
|
$
|
289
|
|
|
(1)
|
In conjunction with the initial entry to record contract assets,
$166
was also recorded in investments in unconsolidated affiliates in the consolidated balance sheets to eliminate the Company's portion related to two unconsolidated affiliates.
|
|
|
|
Contract Liability
|
||
|
Balance as of January 1, 2018
|
|
$
|
98
|
|
|
Completed performance obligation
|
|
(176
|
)
|
|
|
Contract obligation
|
|
343
|
|
|
|
Balance as of December 31, 2018
|
|
$
|
265
|
|
|
|
|
|
|
Contract Balance
|
|
Expected Settlement Period
|
||||||||||||||||||||
|
Description
|
|
Financial Statement Line Item
|
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|||||||||||||
|
Contract assets
(1)
|
|
Management, development and leasing fees
|
|
$
|
289
|
|
|
$
|
(282
|
)
|
|
$
|
(3
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(4
|
)
|
|
Contract liability
(2)
|
|
Other rents
|
|
265
|
|
|
(103
|
)
|
|
(54
|
)
|
|
(54
|
)
|
|
(54
|
)
|
|
—
|
|
||||||
|
(1)
|
Represents leasing fees recognized as revenue in the period in which the lease is executed. Under third party and unconsolidated affiliates' contracts, the remaining
50%
of the commissions are paid when the tenant opens. The tenant typically opens within a year, unless the project is in development.
|
|
(2)
|
Relates to a contract with a vendor in which the Company received advance payments in the initial years of the multi-year contracts.
|
|
|
|
Year Ended
December 31, 2018
|
||
|
Leasing revenues
(1)
|
|
$
|
829,113
|
|
|
Revenues from contracts with customers (ASC 606):
|
|
|
||
|
Operating expense reimbursements
(2)
|
|
8,434
|
|
|
|
Management, development and leasing fees
(3)
|
|
10,542
|
|
|
|
Marketing revenues
(4)
|
|
6,286
|
|
|
|
|
|
25,262
|
|
|
|
|
|
|
||
|
Other revenues
(5)
|
|
4,182
|
|
|
|
Total revenues
|
|
$
|
858,557
|
|
|
(1)
|
Revenues from leases are accounted for in accordance with ASC 840,
Leases
.
|
|
(2)
|
Included
$5,873
in the Malls segment and
$2,561
in
the All Other segment for the year ended
December 31, 2018
. See description below.
|
|
(3)
|
Included in All Other segment.
|
|
(4)
|
Included
$6,255
in the Malls segment and
$31
in the All Other segment for the year ended
December 31, 2018
.
|
|
(5)
|
Represents miscellaneous and other income.
|
|
•
|
Management fees - Management fees are charged as a percentage of revenues (as defined in the contract) and recognized as revenue over time as services are provided.
|
|
•
|
Leasing fees - Leasing fees are charged for newly executed leases and lease renewals and are recognized as revenue upon lease execution, when the performance obligation is completed. In cases for which the agreement specifies
50%
of the leasing commission will be paid upon lease execution with the remainder paid when the tenant opens, the Company estimates the amount of variable consideration it expects to receive by evaluating the likelihood of tenant openings using the most likely amount method and records the amount as an unbilled receivable (contract asset).
|
|
•
|
Development fees - Development fees may be either set as a fixed rate in a separate agreement or be a variable rate based on a percentage of work costs. Variable consideration related to development fees is generally recognized over time using the cost-to-cost method of measurement because it most accurately depicts the Company's performance in satisfying the performance obligation. Contract estimates are based on various assumptions including the cost and availability of materials, anticipated performance and the complexity of the work to be performed. The cumulative catch-up method is used to recognize any adjustments in variable consideration estimates. Under this method, any adjustment is recognized in the period it is identified.
|
|
Performance obligation
|
|
Less than 5 years
|
|
5-20 years
|
|
Over 20 years
|
|
Total
|
||||||||
|
Pro rata operating expense reimbursements
|
|
$
|
769
|
|
|
$
|
5,599
|
|
|
$
|
48,277
|
|
|
$
|
54,645
|
|
|
|
|
Sears Stores
|
|
Macy's Stores
|
|
Total
|
||||||
|
Land
|
|
$
|
45,028
|
|
|
$
|
4,635
|
|
|
$
|
49,663
|
|
|
Building and improvements
|
|
14,814
|
|
|
1,965
|
|
|
16,779
|
|
|||
|
Tenant improvements
|
|
4,234
|
|
|
377
|
|
|
4,611
|
|
|||
|
Above-market leases
|
|
681
|
|
|
—
|
|
|
681
|
|
|||
|
In-place leases
|
|
8,364
|
|
|
579
|
|
|
8,943
|
|
|||
|
Total assets
|
|
73,121
|
|
|
7,556
|
|
|
80,677
|
|
|||
|
Below-market leases
|
|
(356
|
)
|
|
(522
|
)
|
|
(878
|
)
|
|||
|
Net assets acquired
|
|
$
|
72,765
|
|
|
$
|
7,034
|
|
|
$
|
79,799
|
|
|
|
|
|
|
|
|
|
|
Sales Price
|
|
Gain (Loss)
|
||||||||
|
Sales Date
|
|
Property
|
|
Property Type
|
|
Location
|
|
Gross
|
|
Net
|
|
|||||||
|
March
|
|
Gulf Coast Town Center - Phase III
|
|
All Other
|
|
Ft. Myers, FL
|
|
$
|
9,000
|
|
|
$
|
8,769
|
|
|
$
|
2,236
|
|
|
July
|
|
Janesville Mall
(1)
|
|
Mall
|
|
Janesville, WI
|
|
18,000
|
|
|
17,783
|
|
|
—
|
|
|||
|
August
|
|
Statesboro Crossing
(2)
|
|
All Other
|
|
Statesboro, GA
|
|
21,500
|
|
|
10,532
|
|
|
3,215
|
|
|||
|
October
|
|
Parkway Plaza
|
|
All Other
|
|
Fort Oglethorpe, GA
|
|
16,500
|
|
|
16,318
|
|
|
1,419
|
|
|||
|
November
|
|
College Square
(3)
|
|
Mall
|
|
Morristown, TN
|
|
—
|
|
|
—
|
|
|
742
|
|
|||
|
Various
|
|
Prior Sales Adjustments
|
|
Mall / All Other
|
|
|
|
—
|
|
|
—
|
|
|
(141
|
)
|
|||
|
|
|
|
|
|
|
|
|
$
|
65,000
|
|
|
$
|
53,402
|
|
|
$
|
7,471
|
|
|
(1)
|
The Company recognized a loss on impairment of
$18,061
in 2018 when it adjusted the book value of the mall to its estimated fair value based upon a contract with a third party buyer, adjusted to reflect disposition costs. See
Note 16
.
|
|
(2)
|
In conjunction with the sale of this
50
/
50
consolidated joint venture, the loan secured by the community center was retired. See
Note 7
for more information. The Company received
100%
of the net proceeds from the sale in accordance with the terms of the joint venture agreement.
|
|
(3)
|
The Company received additional consideration per the terms of the sales contract related to the completion of an outparcel construction project. See 2017 Dispositions below for discussion of the sale of College Square in 2017.
|
|
|
|
|
|
|
|
|
|
Sales Price
|
|
Gain
|
||||||||
|
Sales Date
|
|
Property
|
|
Property Type
|
|
Location
|
|
Gross
|
|
Net
|
|
|||||||
|
January
|
|
One Oyster Point & Two Oyster Point
(1)
|
|
All Other
|
|
Newport News, VA
|
|
$
|
6,250
|
|
|
$
|
6,142
|
|
|
$
|
—
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City
(2)
|
|
Mall
|
|
Oklahoma City, OK
|
|
130,000
|
|
|
55,368
|
|
|
75,434
|
|
|||
|
May
|
|
College Square & Foothills Mall
(3)
|
|
Mall
|
|
Morristown, TN / Maryville, TN
|
|
53,500
|
|
|
50,566
|
|
|
546
|
|
|||
|
|
|
|
|
|
|
|
|
$
|
189,750
|
|
|
$
|
112,076
|
|
|
$
|
75,980
|
|
|
(1)
|
See
Note 16
for information on the impairment loss related to these Properties that was recognized in 2016.
|
|
(2)
|
In conjunction with the sale of this
75
/
25
consolidated joint venture,
three
loans secured by the mall were retired. See
Note 7
for more information. The Company's share of the gain from the sale was approximately
$48,800
. In accordance with the joint venture agreement, the joint venture partner received a priority return of
$7,477
from the proceeds of the sale.
|
|
(3)
|
The Company recognized a gain of
$1,994
in the second quarter of 2017 upon the sale of the malls. This gain was partially reduced in the third quarter of 2017 due to construction costs of
$1,448
not previously considered.
|
|
Transfer Date
|
|
Property
|
|
Property Type
|
|
Location
|
|
January
|
|
Midland Mall
|
|
Mall
|
|
Midland, MI
|
|
June
|
|
Chesterfield Mall
|
|
Mall
|
|
Chesterfield, MO
|
|
August
|
|
Wausau Center
|
|
Mall
|
|
Wausau, WI
|
|
|
|
|
|
|
|
|
|
Sales Price
|
|
Gain
|
||||||||
|
Sales Date
|
|
Property
|
|
Property Type
|
|
Location
|
|
Gross
|
|
Net
|
|
|||||||
|
March
|
|
River Ridge Mall
(1)
|
|
Mall
|
|
Lynchburg, VA
|
|
$
|
33,500
|
|
|
$
|
32,905
|
|
|
$
|
—
|
|
|
April
|
|
The Crossings at Marshalls Creek
|
|
All Other
|
|
Middle Smithfield, PA
|
|
23,650
|
|
|
21,791
|
|
|
3,239
|
|
|||
|
May
|
|
Bonita Lakes Mall & Crossing
(2)
|
|
Mall & All Other
|
|
Meridian, MS
|
|
27,910
|
|
|
27,614
|
|
|
208
|
|
|||
|
July
|
|
The Lakes Mall / Fashion Square
(3)
|
|
Mall
|
|
Muskegon, MI
Saginaw, MI |
|
66,500
|
|
|
65,514
|
|
|
273
|
|
|||
|
September
|
|
Oak Branch Business Center
(4)
|
|
All Other
|
|
Greensboro, NC
|
|
2,400
|
|
|
2,148
|
|
|
—
|
|
|||
|
December
|
|
Cobblestone Village at Palm Coast
(5)
|
|
All Other
|
|
Palm Coast, FL
|
|
8,500
|
|
|
8,106
|
|
|
—
|
|
|||
|
December
|
|
Randolph Mall, Regency Mall &
Walnut Square
(6)
|
|
Mall
|
|
Asheboro, NC
Racine, WI Dalton, GA |
|
32,250
|
|
|
31,453
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
$
|
194,710
|
|
|
$
|
189,531
|
|
|
$
|
3,720
|
|
|
(1)
|
The Company sold a
75%
interest in River Ridge Mall and recorded a loss on impairment of
$9,510
to adjust the book value of the mall to its estimated net sales price based upon a signed contract with a third party buyer, adjusted to reflect estimated disposition costs. An additional loss on impairment of
$84
was recognized in December 2016 to reflect actual closing costs. The Company retained a
25%
ownership interest in the mall, which was included in investments in unconsolidated affiliates on the Company's consolidated balance sheet. The Company sold its remaining interest in 2017. See
Note 6
for more information.
|
|
(2)
|
The Company recognized a loss on impairment of
$5,323
in 2016 when it adjusted the book value of the Properties to their estimated fair value based upon a signed contract with a third party buyer, adjusted to reflect disposition costs.
|
|
(3)
|
The Company recognized a loss on impairment of
$32,096
in 2016 when it adjusted the book value of the malls to their estimated fair value based upon a signed contract with a third party buyer, adjusted to reflect estimated disposition costs. A non-recourse loan secured by Fashion Square with a principal balance of
$38,150
was assumed by the buyer in conjunction with the sale.
|
|
(4)
|
The Company recognized a loss on impairment of
$122
in the third quarter of 2016 to adjust the book value of the Property to its estimated fair value based upon a signed contract with a third party buyer, adjusted to reflect estimated disposition costs. The loss on impairment was reduced by
$22
in the fourth quarter of 2016 to reflect actual closing costs.
|
|
(5)
|
The Company recorded a loss on impairment of
$6,298
to write down the Property to its estimated fair value in the third quarter of 2016 based upon a signed contract with a third party buyer, adjusted to reflect estimated disposition costs. An additional loss on impairment of
$150
was recognized in December 2016 for an adjustment to the sales price when the sale closed in December 2016.
|
|
(6)
|
The Company recorded a loss on impairment in the third quarter of 2016 of
$43,294
when it wrote down the book values of the
three
malls to their estimated fair value based upon a signed contract with a third party buyer, adjusted to reflect estimated disposition costs. The Company reduced the loss on impairment in the fourth quarter of 2016 by
$150
to reflect actual closing costs.
|
|
•
|
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,
|
||||||
|
|
2018
|
|
2017
|
||||
|
ASSETS:
|
|
|
|
||||
|
Investment in real estate assets
|
$
|
2,097,088
|
|
|
$
|
2,089,262
|
|
|
Accumulated depreciation
|
(674,275
|
)
|
|
(618,922
|
)
|
||
|
|
1,422,813
|
|
|
1,470,340
|
|
||
|
Developments in progress
|
12,569
|
|
|
36,765
|
|
||
|
Net investment in real estate assets
|
1,435,382
|
|
|
1,507,105
|
|
||
|
Other assets
|
188,521
|
|
|
201,114
|
|
||
|
Total assets
|
$
|
1,623,903
|
|
|
$
|
1,708,219
|
|
|
LIABILITIES:
|
|
|
|
||||
|
Mortgage and other indebtedness, net
|
$
|
1,319,949
|
|
|
$
|
1,248,817
|
|
|
Other liabilities
|
39,777
|
|
|
41,291
|
|
||
|
Total liabilities
|
1,359,726
|
|
|
1,290,108
|
|
||
|
OWNERS' EQUITY:
|
|
|
|
||||
|
The Company
|
191,050
|
|
|
216,292
|
|
||
|
Other investors
|
73,127
|
|
|
201,819
|
|
||
|
Total owners' equity
|
264,177
|
|
|
418,111
|
|
||
|
Total liabilities and owners’ equity
|
$
|
1,623,903
|
|
|
$
|
1,708,219
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Total revenues
|
$
|
225,073
|
|
|
$
|
236,607
|
|
|
$
|
250,361
|
|
|
Depreciation and amortization
|
(78,174
|
)
|
|
(80,102
|
)
|
|
(83,640
|
)
|
|||
|
Other operating expenses
|
(72,056
|
)
|
|
(71,293
|
)
|
|
(76,328
|
)
|
|||
|
Interest and other income
|
1,415
|
|
|
1,671
|
|
|
1,352
|
|
|||
|
Interest expense
|
(52,803
|
)
|
|
(51,843
|
)
|
|
(55,227
|
)
|
|||
|
Gain on extinguishment of debt
|
—
|
|
|
—
|
|
|
62,901
|
|
|||
|
Loss on impairment
|
(89,826
|
)
|
|
—
|
|
|
—
|
|
|||
|
Gain on sales of real estate assets
|
3,056
|
|
|
555
|
|
|
160,977
|
|
|||
|
Net income (loss)
(1)
|
$
|
(63,315
|
)
|
|
$
|
35,595
|
|
|
$
|
260,396
|
|
|
(1)
|
The Company's pro rata share of net income is
$14,677
,
$22,939
and
$117,533
for the years ended December 31, 2018,
2017
and
2016
, respectively, and is included in equity in earnings of unconsolidated affiliates in the consolidated statements of operations.
|
|
Date
|
|
Property
|
|
Stated
Interest
Rate
|
|
Maturity
Date
(1)
|
|
Total
Borrowing
Capacity at
100%
|
||
|
April
|
|
CoolSprings Galleria
(2)
|
|
4.84%
|
|
May 2028
|
|
$
|
155,000
|
|
|
April
|
|
Self-storage development - Mid Rivers Mall
(3)
|
|
LIBOR + 2.75%
|
|
April 2023
|
|
5,987
|
|
|
|
May
|
|
Hammock Landing - Phase I
|
|
LIBOR + 2.25%
|
|
February 2021
(4)
|
|
41,997
|
|
|
|
May
|
|
Hammock Landing - Phase II
|
|
LIBOR + 2.25%
|
|
February 2021
(4)
|
|
16,217
|
|
|
|
May
|
|
The Pavilion at Port Orange
|
|
LIBOR + 2.25%
|
|
February 2021
(4)
|
|
56,738
|
|
|
|
(1)
|
Excludes any extension options.
|
|
(2)
|
CBL/T-C, LLC, a
50
/
50
joint venture, closed on a non-recourse loan secured by CoolSprings Galleria. Proceeds from the loan were used to retire an existing
$97,732
loan, which was due to mature in June 2018. See
2018 Loan Repayments
below for more information. The Company's share of excess proceeds were used to reduce outstanding balances on its credit facilities.
|
|
(3)
|
Self Storage at Mid Rivers, LLC, a
50
/
50
joint venture, closed on a construction loan with a total borrowing capacity of up to
$5,987
for the development of a climate controlled self-storage facility adjacent to Mid Rivers Mall in St. Peters, MO. The Operating Partnership has guaranteed
100%
of the loan.
|
|
(4)
|
The loans were amended to extend the maturity date to February 2021. Each loan has
two
one
-year extension options, available at the unconsolidated affiliate's election, for an outside maturity date of February 2023. The interest rate increased from a variable rate of LIBOR plus
2.0%
. The Operating Partnership's guaranty also increased to
50%
.
|
|
Date
|
|
Property
|
|
Stated
Interest
Rate
|
|
Maturity
Date
(1)
|
|
Total
Borrowing
Capacity at
100%
|
||
|
August
|
|
Ambassador Town Center - Infrastructure Improvements
(2)
|
|
LIBOR + 2.0%
|
|
August 2020
|
|
$
|
11,035
|
|
|
October
|
|
The Shoppes at Eagle Point
(3)
|
|
LIBOR + 2.75%
|
|
October 2020
|
|
36,400
|
|
|
|
December
|
|
Self-storage development - EastGate Mall
(4)
|
|
LIBOR + 2.75%
|
|
December 2022
|
|
6,500
|
|
|
|
(1)
|
Excludes any extension options.
|
|
(2)
|
The loan was amended and modified to extend the maturity date. The Operating Partnership has guaranteed
100%
of the loan. The unconsolidated affiliate has an interest rate swap on the notional amount of the loan, amortizing to
$9,360
over the term of the swap, to effectively fix the interest rate to
3.74%
.
|
|
(3)
|
Shoppes at Eagle Point, LLC closed on a construction loan for the development of The Shoppes at Eagle Point, a community center located in Cookeville, TN. The Operating Partnership has guaranteed
100%
of the loan. The loan has
one
two
-year extension option available at the unconsolidated affiliate's election, subject to compliance with the terms of the loan. Construction was completed in the fourth quarter of 2018. The interest rate will be reduced to a variable-rate of LIBOR plus
2.35%
once certain debt and operational metrics are met.
|
|
(4)
|
EastGate Storage, LLC closed on a construction loan for the development of a climate controlled self-storage facility adjacent to EastGate Mall in Cincinnati, OH. The loan is interest only through November 2020. The Operating Partnership has guaranteed
100%
of the loan.
|
|
Date
|
|
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
|
||
|
April
|
|
CoolSprings Galleria
(1)
|
|
6.98%
|
|
June 2018
|
|
$
|
97,732
|
|
|
(1)
|
The loan secured by the Property was retired using a portion of the net proceeds from a
$155,000
fixed-rate loan. See
2018 Financings
above for more information.
|
|
Date
|
|
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
|
||
|
July
|
|
Gulf Coast Town Center - Phase III
(1)
|
|
3.13%
|
|
July 2017
|
|
$
|
4,118
|
|
|
(1)
|
The Company loaned the unconsolidated affiliate, JG Gulf Coast Town Center, LLC, the amount necessary to retire the loan and received a mortgage note receivable in return. In December 2017, the Company's partner assigned its
50%
interest in the Property to the Company. See
Note 4
above for more information. This intercompany loan was eliminated in consolidation as of December 31, 2017 since the Property became wholly-owned by the Company.
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||
|
|
Amount
|
|
Weighted-Average
Interest
Rate
(1)
|
|
Amount
|
|
Weighted-Average
Interest
Rate
(1)
|
||||
|
Fixed-rate debt:
|
|
|
|
|
|
|
|
||||
|
Non-recourse loans on operating Properties
|
$
|
1,783,097
|
|
|
5.33%
|
|
$
|
1,796,203
|
|
|
5.33%
|
|
Senior unsecured notes due 2023
(2)
|
447,423
|
|
|
5.25%
|
|
446,976
|
|
|
5.25%
|
||
|
Senior unsecured notes due 2024
(3)
|
299,953
|
|
|
4.60%
|
|
299,946
|
|
|
4.60%
|
||
|
Senior unsecured notes due 2026
(4)
|
616,635
|
|
|
5.95%
|
|
615,848
|
|
|
5.95%
|
||
|
Total fixed-rate debt
|
3,147,108
|
|
|
5.37%
|
|
3,158,973
|
|
|
5.37%
|
||
|
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
||
|
Non-recourse loans on operating Properties
|
—
|
|
|
—%
|
|
10,836
|
|
|
3.37%
|
||
|
Recourse loans on operating Properties
|
68,607
|
|
|
4.97%
|
|
101,187
|
|
|
4.00%
|
||
|
Construction loan
|
8,172
|
|
|
5.25%
|
|
—
|
|
|
—%
|
||
|
Unsecured lines of credit
(5)
|
183,972
|
|
|
3.90%
|
|
93,787
|
|
|
2.56%
|
||
|
Unsecured term loans
(5)
|
695,000
|
|
|
4.21%
|
|
885,000
|
|
|
2.81%
|
||
|
Total variable-rate debt
|
955,751
|
|
|
4.21%
|
|
1,090,810
|
|
|
2.90%
|
||
|
Total fixed-rate and variable-rate debt
|
4,102,859
|
|
|
5.10%
|
|
4,249,783
|
|
|
4.74%
|
||
|
Unamortized deferred financing costs
|
(15,963
|
)
|
|
|
|
(18,938
|
)
|
|
|
||
|
Liabilities related to assets held for sale
(6)
|
(43,716
|
)
|
|
|
|
—
|
|
|
|
||
|
Total mortgage and other indebtedness, net
|
$
|
4,043,180
|
|
|
|
|
$
|
4,230,845
|
|
|
|
|
(1)
|
Weighted-average interest rate includes the effect of debt premiums and discounts, but excludes amortization of deferred financing costs.
|
|
(2)
|
The balance is net of an unamortized discount of
$2,577
and
$3,024
, as of
December 31, 2018
and
2017
, respectively.
|
|
(3)
|
The balance is net of an unamortized discount of
$47
and
$54
, as of
December 31, 2018
and
2017
, respectively.
|
|
(4)
|
The balance is net of an unamortized discount of
$8,365
and
$9,152
as of
December 31, 2018
and
2017
, respectively.
|
|
(5)
|
The Company closed on a new secured credit facility subsequent to December 31, 2018 that replaced its unsecured lines of credit and unsecured term loans. See
Note 20
for additional information.
|
|
(6)
|
Represents a non-recourse mortgage loan secured by Cary Towne Center that is classified on the consolidated balance sheet as liabilities related to assets held for sale. The mall was sold subsequent to December 31, 2018. See
Note 20
for more information.
|
|
Description
|
|
Issued
(1)
|
|
Amount
|
|
Interest Rate
(2)
|
|
Maturity Date
(3)
|
||
|
2023 Notes
|
|
November 2013
|
|
$
|
450,000
|
|
|
5.25%
|
|
December 2023
|
|
2024 Notes
|
|
October 2014
|
|
300,000
|
|
|
4.60%
|
|
October 2024
|
|
|
2026 Notes
|
|
December 2016 / September 2017
(4)
|
|
625,000
|
|
|
5.95%
|
|
December 2026
|
|
|
(1)
|
Issued by the Operating Partnership. CBL is a limited guarantor of the Operating Partnership's obligations under the Notes as described above.
|
|
(2)
|
Interest is payable semiannually in arrears. The interest rate for the 2024 Notes and the 2023 Notes is subject to an increase ranging from
0.25%
to
1.00%
from time to time if, on or after January 1, 2016 and prior to January 1, 2020, the ratio of secured debt to total assets of the Company, as defined, is greater than
40%
but less than
45%
. The required ratio of secured debt to total assets for the 2026 Notes is
40%
or less. As of
December 31, 2018
, this ratio was
24%
.
|
|
(3)
|
The Notes are redeemable at the Operating Partnership's election, in whole or in part from time to time, on not less than
30
days and not more than
60
days' notice to the holders of the Notes to be redeemed. The 2026 Notes, the 2024 Notes and the 2023 Notes may be redeemed prior to September 15, 2026;
July 15, 2024
; and
September 1, 2023
, respectively, for cash at a redemption price equal to the aggregate principal amount of the Notes to be redeemed, plus accrued and unpaid interest to, but not including, the redemption date and a make-whole premium calculated in accordance with the indenture. On or after the redemption date, the Notes are redeemable for cash at a redemption price equal to the aggregate principal amount of the Notes to be redeemed plus accrued and unpaid interest. If redeemed prior to the respective dates noted above, each issuance of Notes is redeemable at the treasury rate plus
0.50%
,
0.35%
and
0.40%
for the 2026 Notes, the 2024 Notes and the 2023 Notes, respectively.
|
|
(4)
|
On September 1, 2017, the Operating Partnership issued and sold an additional
$225,000
of the 2026 Notes. Interest was payable with respect to the additional issuance on December 15, 2017. After deducting underwriting discounts and other offering expenses of
$1,879
and a discount of
$3,938
, the net proceeds from the sale were approximately
$219,183
. The Operating Partnership used the net proceeds to reduce amounts outstanding under its unsecured credit facilities and for general business purposes.
|
|
|
Total
Capacity
|
|
Total
Outstanding
|
|
Maturity
Date
|
|
Extended
Maturity
Date
|
|
||||
|
Wells Fargo - Facility A
|
$
|
500,000
|
|
(1)
|
$
|
—
|
|
|
October 2019
|
|
October 2020
|
(2)
|
|
First Tennessee
|
100,000
|
|
(3)
|
51,896
|
|
|
October 2019
|
|
October 2020
|
(4)
|
||
|
Wells Fargo - Facility B
|
500,000
|
|
(1)
|
132,076
|
|
(5)
|
October 2020
|
|
|
|
||
|
|
$
|
1,100,000
|
|
|
$
|
183,972
|
|
|
|
|
|
|
|
(1)
|
Up to
$30,000
of the capacity on this facility could be used for letters of credit.
|
|
(2)
|
The extension option on the facility was at the Company's election, subject to continued compliance with the terms of the facility, and had a one-time extension fee of
0.15%
of the commitment amount of the credit facility.
|
|
(3)
|
Up to
$20,000
of the capacity on this facility could be used for letters of credit.
|
|
(4)
|
The extension option on the facility was at the Company's election, subject to continued compliance with the terms of the facility, and had a one-time extension fee of
0.20%
of the commitment amount of the credit facility.
|
|
(5)
|
There was
$4,833
outstanding on this facility as of
December 31, 2018
for letters of credit.
|
|
|
Total
Outstanding
|
|
Interest Rate Spread
|
|
Interest
Rate
|
|
Maturity
Date
|
|
Extended
Maturity
Date
|
|
||
|
Wells Fargo - $350,000 term loan
|
$
|
350,000
|
|
|
LIBOR + 1.75%
|
|
4.10%
|
|
October 2019
|
(1)
|
|
|
|
Wells Fargo - $300,000 term loan
|
300,000
|
|
|
LIBOR + 2.00%
|
|
4.35%
|
|
July 2020
|
|
July 2022
|
(2)
|
|
|
First Tennessee - $45,000 term loan
|
45,000
|
|
|
LIBOR + 1.65%
|
|
4.17%
|
|
June 2021
|
|
June 2022
|
|
|
|
|
$
|
695,000
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
In October 2018, the Company exercised its option to extend the maturity date to October 2019.
|
|
(2)
|
The loan had two one-year extension options, the second of which was at the lender's discretion.
|
|
Date
|
|
Property
|
|
Stated
Interest
Rate
|
|
Maturity Date
|
|
Amount
Financed
or
Extended
|
||
|
August
|
|
Hickory Point Mall
(1)
|
|
5.85%
|
|
December 2019
|
|
$
|
27,446
|
|
|
September
|
|
The Outlet Shoppes at El Paso
(2)
|
|
5.10%
|
|
October 2028
|
|
75,000
|
|
|
|
|
|
|
|
|
|
|
|
$
|
102,446
|
|
|
(1)
|
The Company exercised the extension option under the mortgage loan.
|
|
(2)
|
The Company owns the property in a 75/25 consolidated joint venture. A portion of the proceeds from the non-recourse loan was used to retire a recourse loan secured by Phase II of The Outlet Shoppes at El Paso as described below.
|
|
Date
|
|
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
(1)
|
||
|
2018:
|
|
|
|
|
|
|
|
|
||
|
January
|
|
Kirkwood Mall
|
|
5.75%
|
|
April 2018
|
|
$
|
37,295
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Date
|
|
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
(1)
|
||
|
2017:
|
|
|
|
|
|
|
|
|
||
|
January
|
|
The Plaza at Fayette
|
|
5.67%
|
|
April 2017
|
|
$
|
37,146
|
|
|
January
|
|
The Shoppes at St. Clair Square
|
|
5.67%
|
|
April 2017
|
|
18,827
|
|
|
|
February
|
|
Hamilton Corner
|
|
5.67%
|
|
April 2017
|
|
14,227
|
|
|
|
March
|
|
Layton Hills Mall
|
|
5.66%
|
|
April 2017
|
|
89,526
|
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City
(2)
|
|
5.73%
|
|
January 2022
|
|
53,386
|
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City -
Phase II (2) |
|
3.53%
|
|
April 2019
|
|
5,545
|
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City -
Phase III (2) |
|
3.53%
|
|
April 2019
|
|
2,704
|
|
|
|
September
|
|
Hanes Mall
(3)
|
|
6.99%
|
|
October 2018
|
|
144,325
|
|
|
|
September
|
|
The Outlet Shoppes at El Paso
|
|
7.06%
|
|
December 2017
|
|
61,561
|
|
|
|
|
|
|
|
|
|
|
|
$
|
427,247
|
|
|
|
|
|
|
|
|
|
|
|
||
|
(1)
|
The Company retired the loans with borrowings from its credit facilities unless otherwise noted.
|
|
(2)
|
The loan was retired in conjunction with the sale of the Property which secured the loan. The Company recorded an
$8,500
loss on extinguishment of debt due to a prepayment fee on the early retirement. See
Note 5
for more information.
|
|
(3)
|
The Company recorded a
$371
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
|
||||
|
January
|
|
Midland Mall
|
|
6.10%
|
|
August 2016
|
|
$
|
31,953
|
|
|
$
|
3,760
|
|
|
June
|
|
Chesterfield Mall
|
|
5.74%
|
|
September 2016
|
|
140,000
|
|
|
29,187
|
|
||
|
August
|
|
Wausau Center
|
|
5.85%
|
|
April 2021
|
|
17,689
|
|
|
6,851
|
|
||
|
|
|
|
|
|
|
|
|
$
|
189,642
|
|
|
$
|
39,798
|
|
|
Date
|
|
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
(1)
|
||
|
August
|
|
Statesboro Crossing
(2)
|
|
4.24%
|
|
June 2019
|
|
$
|
10,753
|
|
|
September
|
|
The Outlet Shoppes at El Paso - Phase II
(3)
|
|
4.73%
|
|
December 2018
|
|
6,525
|
|
|
|
|
|
|
|
|
|
|
|
$
|
17,278
|
|
|
(1)
|
The Company retired the loans with borrowings from its credit facilities unless otherwise noted.
|
|
(2)
|
The loan was retired in conjunction with the sale of the property that secured the loan. See
Note 5
for more information.
|
|
(3)
|
The loan secured by the Property was retired when the joint venture closed on a new fixed-rate loan in September 2018 as described above.
|
|
Date
|
|
Property
|
|
Stated
Interest Rate |
|
Maturity Date
|
|
Amount
Extended
|
||
|
March
|
|
Statesboro Crossing
(1)
|
|
LIBOR + 1.80%
|
|
June 2018
|
|
$
|
10,930
|
|
|
(1)
|
The Company exercised the extension option under the mortgage loan. The loan was retired in conjunction with the sale of the property as described above.
|
|
Date
|
|
Property
|
|
Stated
Interest Rate |
|
Maturity Date
|
|
Total Borrowing Capacity
|
||
|
October
|
|
Brookfield Square Anchor Redevelopment
|
|
LIBOR + 2.9%
|
|
October 2021
|
(1)
|
$
|
29,400
|
|
|
(1)
|
The loan has one 12-month extension option for an outside maturity date of October 2022.
|
|
2019
|
$
|
664,093
|
|
|
2020
|
640,330
|
|
|
|
2021
|
507,582
|
|
|
|
2022
|
432,638
|
|
|
|
2023
|
522,905
|
|
|
|
Thereafter
|
1,182,824
|
|
|
|
|
3,950,372
|
|
|
|
Net unamortized discounts and premium
|
(10,989
|
)
|
|
|
Unamortized deferred financing costs
|
(15,963
|
)
|
|
|
Principal balance of loan secured by Lender Malls in foreclosure
(1)
|
163,476
|
|
|
|
Liabilities related to assets held for sale
|
(43,716
|
)
|
|
|
Total mortgage and other indebtedness, net
|
$
|
4,043,180
|
|
|
(1)
|
Represents the aggregate principal balance as of December 31, 2018 of two non-recourse loans, secured by Acadiana Mall, which was in receivership, and Cary Towne Center, which was in default. The loan secured by Acadiana Mall and Cary Towne Center matured in April 2017 and June 2018, respectively. Subsequent to December 31, 2018, Acadiana Mall was transferred to the lender through a deed-in-lieu of foreclosure, and the lender received the sales proceeds from Cary Towne Center. See
Note 20
for more information.
|
|
|
Year Ended December 31,
|
|||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
||||||
|
Dividends declared:
|
|
|
|
|
|
|
||||||
|
Common stock
|
$
|
0.80
|
|
(1)
|
$
|
0.98
|
|
(2)
|
$
|
0.88
|
|
(3)
|
|
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
|
82.83
|
%
|
|
85.37
|
%
|
|
100.00
|
%
|
|
|||
|
Capital gains 25% rate
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
|||
|
Return of capital
|
17.17
|
%
|
|
14.63
|
%
|
|
—
|
%
|
|
|||
|
Total
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Preferred stock
(4)
|
|
|
|
|
|
|
|
|
|
|||
|
Ordinary income
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
|||
|
Capital gains 25% rate
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
|||
|
Total
|
100.00
|
%
|
|
100.00
|
%
|
|
100.00
|
%
|
|
|||
|
(1)
|
Of the
$0.075
per share dividend declared on October 29, 2018 and paid January 16, 2019,
$0.075
will be reported and is taxable in 2019.
|
|
(2)
|
Of the
$0.200
per share dividend declared on November 2, 2017 and paid January 16, 2018,
$0.200
will be reported and is taxable in 2018.
|
|
(3)
|
Of the
$0.265
per share dividend declared on November 3, 2016 and paid January 16, 2017,
$0.081
is taxable in 2016 and
$0.184
per share will be reported and is taxable in 2017.
|
|
(4)
|
The allocations for income tax purposes are the same for each series of preferred stock for each period presented.
|
|
|
December 31,
|
||||
|
|
2018
|
|
2017
|
||
|
CBL’s Predecessor
|
18,117,350
|
|
|
18,172,690
|
|
|
Third parties
|
8,641,055
|
|
|
10,035,683
|
|
|
|
26,758,405
|
|
|
28,208,373
|
|
|
|
As of December 31,
|
|
||||||||||||||
|
|
2018
|
|
2017
|
|
||||||||||||
|
|
Assets
|
|
Liabilities
|
|
Assets
|
|
Liabilities
|
|
||||||||
|
Consolidated VIEs:
|
|
|
|
|
|
|
|
|
||||||||
|
Atlanta Outlet Outparcels, LLC
|
$
|
868
|
|
|
$
|
—
|
|
|
$
|
878
|
|
|
$
|
—
|
|
|
|
Atlanta Outlet JV, LLC
|
56,537
|
|
|
78,356
|
|
(1)
|
60,476
|
|
|
79,769
|
|
|
||||
|
CBL Terrace LP
|
15,531
|
|
|
12,987
|
|
|
16,472
|
|
|
13,313
|
|
|
||||
|
El Paso Outlet Center Holding, LLC
|
98,307
|
|
|
78,210
|
|
|
93,139
|
|
|
65,149
|
|
|
||||
|
El Paso Outlet Center II, LLC
|
12
|
|
|
—
|
|
|
8,512
|
|
|
6,955
|
|
|
||||
|
Gettysburg Outlet Center Holding, LLC
|
34,857
|
|
|
38,835
|
|
|
36,386
|
|
|
39,049
|
|
|
||||
|
Gettysburg Outlet Center, LLC
|
7,871
|
|
|
140
|
|
|
7,218
|
|
|
74
|
|
|
||||
|
High Point Development LP II
|
1,062
|
|
|
76
|
|
|
1,084
|
|
|
69
|
|
|
||||
|
Jarnigan Road LP
|
17,992
|
|
|
1,071
|
|
|
41,671
|
|
|
20,229
|
|
|
||||
|
Jarnigan Road II, LLC
|
23,789
|
|
|
18,444
|
|
|
—
|
|
|
—
|
|
|
||||
|
Laredo Outlet JV, LLC
|
106,817
|
|
|
57,614
|
|
(2)
|
110,174
|
|
|
81,618
|
|
|
||||
|
Lebcon Associates
|
68,868
|
|
|
121,670
|
|
|
59,375
|
|
|
120,879
|
|
|
||||
|
Lebcon I, Ltd
|
8,621
|
|
|
9,239
|
|
|
9,034
|
|
|
9,463
|
|
|
||||
|
Lee Partners
|
784
|
|
|
—
|
|
|
1,011
|
|
|
—
|
|
|
||||
|
Louisville Outlet Outparcels, LLC
|
174
|
|
|
—
|
|
|
74
|
|
|
—
|
|
|
||||
|
Louisville Outlet Shoppes, LLC
|
69,182
|
|
|
81,713
|
|
(3)
|
73,173
|
|
|
83,543
|
|
|
||||
|
|
As of December 31,
|
|
||||||||||||||
|
|
2018
|
|
2017
|
|
||||||||||||
|
|
Assets
|
|
Liabilities
|
|
Assets
|
|
Liabilities
|
|
||||||||
|
Madison Grandview Forum, LLC
|
31,739
|
|
|
13,346
|
|
|
32,692
|
|
|
13,198
|
|
|
||||
|
The Promenade at D'Iberville
|
78,979
|
|
|
49,383
|
|
|
81,500
|
|
|
46,568
|
|
|
||||
|
Statesboro Crossing, LLC
|
623
|
|
|
616
|
|
|
18,403
|
|
|
10,988
|
|
|
||||
|
|
$
|
622,613
|
|
|
$
|
561,700
|
|
|
$
|
651,272
|
|
|
$
|
590,864
|
|
|
|
(1)
|
Of this total,
$4,575
related to The Outlet Shoppes at Atlanta - Phase II, is guaranteed by the Operating Partnership.
|
|
(2)
|
Of this total,
$54,550
related to The Outlet Shoppes at Laredo, is guaranteed by the Operating Partnership.
|
|
(3)
|
Of this total,
$9,482
relates to The Outlet Shoppes of the Bluegrass - Phase II, is guaranteed by the Operating Partnership.
|
|
Unconsolidated VIEs:
|
|
Investment in
Real Estate
Joint Ventures
and
Partnerships
|
|
Maximum
Risk of Loss
|
|
||||
|
Ambassador Infrastructure, LLC
|
|
$
|
—
|
|
|
$
|
10,605
|
|
(1)
|
|
Continental 425 Fund LLC
(2)
|
|
7,250
|
|
|
—
|
|
|
||
|
EastGate Storage, LLC
|
|
1,142
|
|
|
6,500
|
|
(1)
|
||
|
G&I VIII CBL Triangle LLC
(3)
|
|
—
|
|
|
—
|
|
|
||
|
Self Storage at Mid Rivers, LLC
(2)
|
|
1,084
|
|
|
5,987
|
|
(1)
|
||
|
Shoppes at Eagle Point, LLC
|
|
18,143
|
|
|
36,400
|
|
(1)
|
||
|
|
|
$
|
27,619
|
|
|
$
|
59,492
|
|
|
|
(1)
|
See
Note 15
for information on guarantees of debt.
|
|
(2)
|
See
Note 6
for more information on this new unconsolidated affiliate.
|
|
(3)
|
In conjunction with a loss on impairment recorded in September 2018, as described above, the Company wrote down its investment in the unconsolidated 90/10 joint venture to
zero
. The maximum risk of loss is limited to the basis, which is zero. See
Note 6
for more information.
|
|
2019
|
$
|
497,014
|
|
|
2020
|
426,228
|
|
|
|
2021
|
363,482
|
|
|
|
2022
|
294,441
|
|
|
|
2023
|
234,191
|
|
|
|
Thereafter
|
531,792
|
|
|
|
|
$
|
2,347,148
|
|
|
|
|
|
|
As of December 31, 2018
|
|
As of December 31, 2017
|
||||||||
|
|
|
Maturity Date
|
|
Interest Rate
|
|
Balance
|
|
Interest Rate
|
|
Balance
|
||||
|
Mortgages:
|
|
|
|
|
|
|
|
|
|
|
||||
|
Columbia Place Outparcel
|
|
Feb 2022
|
|
5.00%
|
|
$
|
283
|
|
|
5.00%
|
|
$
|
302
|
|
|
One Park Place
|
|
May 2022
|
|
5.00%
|
|
783
|
|
|
5.00%
|
|
1,010
|
|
||
|
Village Square
(1)
|
|
Dec 2018
|
|
4.00%
|
|
1,308
|
|
|
4.00%
|
|
1,596
|
|
||
|
Other
(2)
|
|
Dec 2016 -
Jan 2047 |
|
5.01% - 9.50%
|
|
2,510
|
|
|
4.07% - 9.50%
|
|
2,510
|
|
||
|
|
|
|
|
|
|
4,884
|
|
|
|
|
5,418
|
|
||
|
Other Notes Receivable:
|
|
|
|
|
|
|
|
|
|
|
||||
|
ERMC
|
|
Sep 2021
|
|
4.00%
|
|
2,183
|
|
|
4.00%
|
|
2,855
|
|
||
|
Southwest Theaters LLC
|
|
Apr 2026
|
|
5.00%
|
|
605
|
|
|
5.00%
|
|
672
|
|
||
|
|
|
|
|
|
|
2,788
|
|
|
|
|
3,527
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
$
|
7,672
|
|
|
|
|
$
|
8,945
|
|
|
(1)
|
The note was amended to extend the maturity date and restructure the monthly payment amount subsequent to December 31, 2018. See
Note 20
for more information.
|
|
(2)
|
Included in the Other balance above, the
$1,100
note for The Promenade at D'Iberville with a maturity date of December 2016 is in default.
|
|
Year Ended December 31, 2018
|
|
Malls
|
|
All
Other
(1)
|
|
Total
|
||||||
|
Revenues
|
|
$
|
783,194
|
|
|
$
|
75,363
|
|
|
$
|
858,557
|
|
|
Property operating expenses
(2)
|
|
(236,807
|
)
|
|
(15,805
|
)
|
|
(252,612
|
)
|
|||
|
Interest expense
|
|
(103,162
|
)
|
|
(116,876
|
)
|
|
(220,038
|
)
|
|||
|
Other expense
|
|
(85
|
)
|
|
(702
|
)
|
|
(787
|
)
|
|||
|
Gain on sales of real estate assets
|
|
799
|
|
|
18,202
|
|
|
19,001
|
|
|||
|
Segment profit (loss)
|
|
$
|
443,939
|
|
|
$
|
(39,818
|
)
|
|
404,121
|
|
|
|
Depreciation and amortization expense
|
|
|
|
|
|
|
|
(285,401
|
)
|
|||
|
General and administrative expense
|
|
|
|
|
|
|
|
(61,506
|
)
|
|||
|
Interest and other income
|
|
|
|
|
|
|
|
1,858
|
|
|||
|
Loss on impairment
|
|
|
|
|
|
|
|
(174,529
|
)
|
|||
|
Income tax benefit
|
|
|
|
|
|
1,551
|
|
|||||
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
|
|
|
|
14,677
|
|
|||
|
Net loss
|
|
|
|
|
|
|
|
$
|
(99,229
|
)
|
||
|
Total assets
|
|
$
|
4,868,141
|
|
|
$
|
472,712
|
|
|
$
|
5,340,853
|
|
|
Capital expenditures
(3)
|
|
$
|
132,187
|
|
|
$
|
12,772
|
|
|
$
|
144,959
|
|
|
Year Ended December 31, 2017
|
|
Malls
|
|
All
Other
(1)
|
|
Total
|
||||||
|
Revenues
|
|
$
|
847,979
|
|
|
$
|
79,273
|
|
|
$
|
927,252
|
|
|
Property operating expenses
(2)
|
|
(244,282
|
)
|
|
(16,271
|
)
|
|
(260,553
|
)
|
|||
|
Interest expense
|
|
(120,414
|
)
|
|
(98,266
|
)
|
|
(218,680
|
)
|
|||
|
Other expense
|
|
—
|
|
|
(5,180
|
)
|
|
(5,180
|
)
|
|||
|
Gain on sales of real estate assets
|
|
75,980
|
|
|
17,812
|
|
|
93,792
|
|
|||
|
Segment profit (loss)
|
|
$
|
559,263
|
|
|
$
|
(22,632
|
)
|
|
536,631
|
|
|
|
Depreciation and amortization expense
|
|
|
|
|
|
|
|
(299,090
|
)
|
|||
|
General and administrative expense
|
|
|
|
|
|
|
|
(58,466
|
)
|
|||
|
Interest and other income
|
|
|
|
|
|
|
|
1,706
|
|
|||
|
Gain on extinguishment of debt
|
|
|
|
|
|
30,927
|
|
|||||
|
Loss on impairment
|
|
|
|
|
|
(71,401
|
)
|
|||||
|
Loss on investment
|
|
|
|
|
|
(6,197
|
)
|
|||||
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
|
|
|
22,939
|
|
||||
|
Net Income before income tax benefit
|
|
|
|
|
|
|
|
$
|
157,049
|
|
||
|
Total assets
|
|
$
|
5,152,789
|
|
|
$
|
552,019
|
|
|
$
|
5,704,808
|
|
|
Capital expenditures
(3)
|
|
$
|
174,327
|
|
|
$
|
8,790
|
|
|
$
|
183,117
|
|
|
Year Ended December 31, 2016
|
|
Malls
|
|
All
Other
(1)
|
|
Total
|
||||||
|
Revenues
|
|
$
|
928,214
|
|
|
$
|
100,043
|
|
|
$
|
1,028,257
|
|
|
Property operating expenses
(2)
|
|
(268,898
|
)
|
|
(12,558
|
)
|
|
(281,456
|
)
|
|||
|
Interest expense
|
|
(143,903
|
)
|
|
(72,415
|
)
|
|
(216,318
|
)
|
|||
|
Other expense
|
|
—
|
|
|
(20,326
|
)
|
|
(20,326
|
)
|
|||
|
Gain on sales of real estate assets
|
|
481
|
|
|
29,086
|
|
|
29,567
|
|
|||
|
Segment profit
|
|
$
|
515,894
|
|
|
$
|
23,830
|
|
|
539,724
|
|
|
|
Depreciation and amortization expense
|
|
|
|
|
|
|
|
(292,693
|
)
|
|||
|
General and administrative expense
|
|
|
|
|
|
|
|
(63,332
|
)
|
|||
|
Interest and other income
|
|
|
|
|
|
|
|
1,524
|
|
|||
|
Loss on impairment
|
|
|
|
|
|
|
|
(116,822
|
)
|
|||
|
Gain on investment
|
|
|
|
|
|
7,534
|
|
|||||
|
Income tax benefit
|
|
|
|
|
|
2,063
|
|
|||||
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
|
|
|
117,533
|
|
||||
|
Net Income
|
|
|
|
|
|
|
|
$
|
195,531
|
|
||
|
Total assets
|
|
$
|
5,383,937
|
|
|
$
|
720,703
|
|
|
$
|
6,104,640
|
|
|
Capital expenditures
(3)
|
|
$
|
165,230
|
|
|
$
|
102,573
|
|
|
$
|
267,803
|
|
|
(1)
|
The All Other category includes associated centers, community centers, mortgage and other notes receivable, office buildings, the Management Company and, prior to the redemption of the Company's redeemable noncontrolling interests during the fourth quarter of 2016, the Company’s former consolidated subsidiary that provided security and maintenance services to third parties (see
Note 9
). Management, development and leasing fees are included in the All Other category.
|
|
(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.
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Accrued dividends and distributions payable
|
$
|
17,130
|
|
|
$
|
41,628
|
|
|
$
|
54,313
|
|
|
Additions to real estate assets accrued but not yet paid
|
22,791
|
|
|
5,490
|
|
|
24,881
|
|
|||
|
Transfer of real estate assets in settlement of mortgage debt obligations:
(1)
|
|
|
|
|
|
||||||
|
Decrease in real estate assets
|
—
|
|
|
(149,722
|
)
|
|
—
|
|
|||
|
Decrease in mortgage and other indebtedness
|
—
|
|
|
181,992
|
|
|
—
|
|
|||
|
Decrease in operating assets and liabilities
|
—
|
|
|
10,744
|
|
|
—
|
|
|||
|
Decrease in intangible lease and other assets
|
—
|
|
|
(3,216
|
)
|
|
—
|
|
|||
|
Discount on issuance of 5.95% Senior Notes due 2026
(2)
|
—
|
|
|
3,938
|
|
|
5,740
|
|
|||
|
Conversion of Operating Partnership units to common stock
(3)
|
3,059
|
|
|
—
|
|
|
—
|
|
|||
|
Consolidation of joint venture:
(4)
|
|
|
|
|
|
|
|
||||
|
Decrease in investment in unconsolidated affiliates
|
—
|
|
|
(2,818
|
)
|
|
—
|
|
|||
|
Increase in real estate assets
|
—
|
|
|
7,463
|
|
|
—
|
|
|||
|
Increase in intangible lease and other assets
|
—
|
|
|
120
|
|
|
—
|
|
|||
|
Decrease in mortgage notes receivable
|
—
|
|
|
(4,118
|
)
|
|
—
|
|
|||
|
Decrease in operating assets and liabilities
|
—
|
|
|
(647
|
)
|
|
—
|
|
|||
|
Deconsolidation upon formation or assignment of interests in joint ventures:
(5)
|
|
|
|
|
|
|
|
||||
|
Decrease in real estate assets
|
(8,221
|
)
|
|
(9,363
|
)
|
|
(14,025
|
)
|
|||
|
Decrease in mortgage and other indebtedness
|
—
|
|
|
2,466
|
|
|
—
|
|
|||
|
Increase in investment in unconsolidated affiliates
|
8,174
|
|
|
232
|
|
|
14,030
|
|
|||
|
Increase (decrease) in operating assets and liabilities
|
—
|
|
|
1,286
|
|
|
(5
|
)
|
|||
|
Decrease in noncontrolling interest and joint venture interest
|
—
|
|
|
2,232
|
|
|
—
|
|
|||
|
Capital contribution of note receivable to joint venture
|
—
|
|
|
—
|
|
|
5,280
|
|
|||
|
Capital contribution from noncontrolling interest to joint venture
|
—
|
|
|
—
|
|
|
155
|
|
|||
|
Write-off of notes receivable
|
—
|
|
|
—
|
|
|
1,846
|
|
|||
|
Mortgage debt assumed by buyer of real estate assets
|
—
|
|
|
—
|
|
|
38,150
|
|
|||
|
(1)
|
|
(2)
|
See
Note 7
for more information.
|
|
(3)
|
See
Note 6
for more information.
|
|
(4)
|
|
(5)
|
|
|
|
As of December 31, 2018
|
|
Obligation
recorded to reflect
guaranty
|
||||||||||||||||||
|
Unconsolidated Affiliate
|
|
Company's
Ownership
Interest
|
|
Outstanding
Balance
|
|
Percentage
Guaranteed by the
Operating Partnership
|
|
Maximum
Guaranteed
Amount
|
|
Debt
Maturity
Date
(1)
|
|
12/31/2018
|
|
12/31/2017
|
||||||||
|
West Melbourne I, LLC - Phase I
(2)
|
|
50%
|
|
$
|
40,587
|
|
|
50%
|
(3)
|
$
|
20,294
|
|
|
Feb-2021
|
(3)
|
$
|
203
|
|
|
$
|
86
|
|
|
West Melbourne I, LLC - Phase II
(2)
|
|
50%
|
|
16,007
|
|
|
50%
|
(3)
|
8,004
|
|
|
Feb-2021
|
(3)
|
80
|
|
|
33
|
|
||||
|
Port Orange I, LLC
|
|
50%
|
|
56,087
|
|
|
50%
|
(3)
|
28,044
|
|
|
Feb-2021
|
(3)
|
280
|
|
|
116
|
|
||||
|
Ambassador Infrastructure, LLC
|
|
65%
|
|
10,605
|
|
|
100%
|
|
10,605
|
|
|
Aug-2020
|
|
106
|
|
|
177
|
|
||||
|
Shoppes at Eagle Point, LLC
|
|
50%
|
|
33,826
|
|
|
100%
|
(4)
|
36,400
|
|
|
Oct-2020
|
(5)
|
364
|
|
|
364
|
|
||||
|
EastGate Storage, LLC
|
|
50%
|
|
5,222
|
|
|
100%
|
(6)
|
6,500
|
|
|
Dec-2022
|
|
65
|
|
|
65
|
|
||||
|
Self Storage at Mid Rivers, LLC
(7)
|
|
50%
|
|
3,892
|
|
|
100%
|
|
5,987
|
|
|
Apr-2023
|
|
60
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
Total guaranty liability
|
|
$
|
1,158
|
|
|
$
|
841
|
|
||||||||
|
(1)
|
Excludes any extension options.
|
|
(2)
|
The loan is secured by Hammock Landing - Phase I and Hammock Landing - Phase II, respectively.
|
|
(3)
|
The loan was amended in May 2018 to extend the maturity date and increase the guaranty from
20%
. The loan has
two
one
-year extension options for an outside maturity date of February 2023. See
Note 6
for more information.
|
|
(4)
|
The guaranty will be reduced to
35%
once certain debt and operational metrics are met.
|
|
(5)
|
The loan has
one
two
-year extension option, at the joint venture's election, for an outside maturity date of October 2022.
|
|
(6)
|
Once construction is complete, the guaranty will be reduced to
50%
. The guaranty will be further reduced to
25%
once certain debt and operational metrics are met.
|
|
(7)
|
The Company received a
1%
fee for the guaranty when the loan was issued in April 2018. The guaranty will be reduced to
50%
once construction is complete. The guaranty will be further reduced to
25%
once certain debt and operational metrics are met. See
Note 6
for more information.
|
|
2019
|
|
$
|
504
|
|
|
2020
|
|
610
|
|
|
|
2021
|
|
517
|
|
|
|
2022
|
|
321
|
|
|
|
2023
|
|
281
|
|
|
|
Thereafter
|
|
12,297
|
|
|
|
|
|
$
|
14,530
|
|
|
Level 1 -
|
Inputs represent quoted prices in active markets for identical assets and liabilities as of the measurement date.
|
|
Level 2 -
|
Inputs, other than those included in Level 1, represent observable measurements for similar instruments in active markets, or identical or similar instruments in markets that are not active, and observable measurements or market data for instruments with substantially the full term of the asset or liability.
|
|
Level 3 -
|
Inputs represent unobservable measurements, supported by little, if any, market activity, and require considerable assumptions that are significant to the fair value of the asset or liability. Market valuations must often be determined using discounted cash flow methodologies, pricing models or similar techniques based on the Company’s assumptions and best judgment.
|
|
|
|
|
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
|
||||||||||
|
2018:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Long-lived assets
|
$
|
91,841
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
91,841
|
|
|
$
|
174,529
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
2017:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Long-lived assets
|
$
|
81,350
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
81,350
|
|
|
$
|
71,401
|
|
|
Impairment
Date
|
|
Property
|
|
Location
|
|
Segment
Classification
|
|
Loss on
Impairment
|
|
Fair
Value
|
|
||||
|
March
|
|
Janesville Mall
(1)
|
|
Janesville, WI
|
|
Malls
|
|
$
|
18,061
|
|
|
$
|
—
|
|
(2)
|
|
June/December
|
|
Cary Towne Center
(3)
|
|
Cary, NC
|
|
Malls
|
|
54,678
|
|
|
30,971
|
|
|
||
|
September
|
|
Vacant land
(4)
|
|
D'Iberville, MS
|
|
All Other
|
|
14,598
|
|
|
8,100
|
|
|
||
|
December
|
|
Acadiana Mall - Macy's & vacant land
(5)
|
|
Lafayette, LA
|
|
Malls/All Other
|
|
1,593
|
|
|
3,920
|
|
|
||
|
December
|
|
Eastland Mall
(6)
|
|
Bloomington, IL
|
|
Malls
|
|
36,525
|
|
|
26,450
|
|
|
||
|
December
|
|
Honey Creek Mall
(7)
|
|
Terre Haute, IN
|
|
Malls
|
|
48,640
|
|
|
16,400
|
|
|
||
|
December
|
|
Vacant land
(8)
|
|
Port Orange, FL
|
|
All Other
|
|
434
|
|
|
6,000
|
|
|
||
|
|
|
|
|
|
|
|
|
$
|
174,529
|
|
|
$
|
91,841
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
(1)
|
The Company adjusted the book value of the mall to the net sales price of
$17,640
in a signed contract with a third party buyer, adjusted to reflect estimated disposition costs. The mall was sold in July 2018. See
Note 5
for additional information.
|
|
(2)
|
The long-lived asset was not included in the Company's consolidated balance sheets at December 31, 2018 as the Company no longer had an interest in the property.
|
|
(3)
|
In June 2018, the Company was notified by IKEA that, as a result of a shift in its corporate strategy, it was terminating the contract to purchase land at the mall upon which it would develop and open a store. Under the terms of the interest-only non-recourse loan secured by the mall, the loan matured on the date the IKEA contract terminated if that date was prior to the scheduled maturity date of March 5, 2019. The Company engaged in conversations with the lender regarding a potential restructure of the loan. Based on the results of these conversations, the Company concluded that an impairment was required because it was unlikely to recover the asset's net carrying value through future cash flows. Management determined the fair value of Cary Towne Center using a discounted cash flow methodology. The discounted cash flow used assumptions including a holding period of
ten years
, a capitalization rate of
12.0%
and a discount rate of
13%
. In December 2018, the Company adjusted the book value of the property to the net sales price of
$30,971
based on a signed contract with a third party buyer. The property sold in January 2019. See
Note 7
for information related to the mortgage loan.
|
|
(4)
|
In accordance with the Company's quarterly impairment review process, the Company wrote down the book value of land to its estimated value of
$8,100
. The Company evaluated comparable land parcel transactions and determined that
$8,100
was the land's estimated fair value.
|
|
(5)
|
The Company adjusted the book value of the anchor parcel and the vacant land to the net sales price of
$3,920
in a signed contract with a third party buyer, adjusted to reflect estimated disposition costs. The property was sold in January 2019.
|
|
(6)
|
Eastland Mall - In accordance with the Company's quarterly impairment process, the Company wrote down the book value of the mall to its estimated fair value of
$26,450
. The mall has experienced a deterioration of NOI and cash flows as a result of the downturn of the economy in its market area and four vacant anchors with no active prospects to replace these anchor stores. Management determined the fair value of Eastland Mall using a discounted cash flow methodology. The discount cash flow used assumptions including a holding period of
ten years
, with a sale at the end of the holding period, a capitalization rate of
15.0%
and a discount rate
17.0%
.
|
|
(7)
|
Honey Creek Mall - In accordance with the Company's quarterly impairment process, the Company wrote down the book value of the mall to its estimated fair value of
$16,400
. The mall has experienced a decline of NOI due to store closures and rent reductions. Additionally, two anchors were vacant as of
December 31, 2018
, and a third anchor announced during the fourth quarter of
2018
that it would be closing during the first quarter of 2019. Management determined the fair value of Honey Creek Mall using a discounted cash flow methodology. The discount cash flow used assumptions including a holding period of
ten years
, with a sale at the end of the holding period, a capitalization rate of
18.0%
and a discount rate
20.0%
.
|
|
(8)
|
The Company adjusted the book value of the land contributed to a joint venture to its agreed upon fair value based on the joint venture agreement with its partner, Continental 425 Fund LLC. See
Note 6
for more information.
|
|
Impairment
Date
|
|
Property
|
|
Location
|
|
Segment
Classification
|
|
Loss on
Impairment
|
|
Fair
Value
|
|
||||
|
March
|
|
Vacant land
(1)
|
|
Woodstock, GA
|
|
Malls
|
|
$
|
3,147
|
|
|
$
|
—
|
|
(2)
|
|
June
|
|
Acadiana Mall
(3)
|
|
Lafayette, LA
|
|
Malls
|
|
43,007
|
|
|
67,300
|
|
|
||
|
June / September
|
|
Prior period sales adjustments
(4)
|
|
Various
|
|
Malls/
All Other |
|
606
|
|
|
—
|
|
(2)
|
||
|
September
|
|
Hickory Point Mall
(5)
|
|
Forsyth, IL
|
|
Malls
|
|
24,525
|
|
|
14,050
|
|
|
||
|
|
|
|
|
|
|
|
|
$
|
71,285
|
|
|
$
|
81,350
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
(1)
|
The Company wrote down the book value of its interest in a consolidated joint venture that owned land adjacent to one of its outlet malls upon the divestiture of its interests to a fair value of
$1,000
. In conjunction with the divestiture and assignment of the Company's interests in this consolidated joint venture, the Company was relieved of its debt obligation by the joint venture partner. See
Note 7
for more information.
|
|
(2)
|
The long-lived asset was not included in the Company's consolidated balance sheets at December 31, 2017 as the Company no longer had an interest in the property.
|
|
(3)
|
Acadiana Mall - In accordance with the Company's quarterly impairment review process, the Company wrote down the book value of the mall to its estimated fair value of
$67,300
. The mall has experienced declining tenant sales and cash flows as a result of the downturn of the economy in its market area and an anchor announced in the second quarter 2017 that it will close its store later in 2017. The loan secured by Acadiana Mall matured in April 2017 and is in default. See
Note 7
for more information. Management determined the fair value of Acadiana Mall using a discounted cash flow methodology. The discounted cash flow used assumptions including a holding period of
ten
years, with a sale at the end of the holding period, a capitalization rate of
15.5%
and a discount rate of
15.75%
. The revenues of Acadiana Mall accounted for approximately
1.9%
of total consolidated revenues for the year ended
December 31, 2017
.
|
|
(4)
|
Relates to true-ups of estimated expenses to actual expenses for properties sold in prior periods.
|
|
(5)
|
Hickory Point Mall - In accordance with the Company's quarterly impairment review process, the Company wrote down the book value of the mall to its estimated fair value of
$14,050
. The mall has experienced decreased occupancy and cash flows as a result of the downturn of the economy in its market area. The Company is in preliminary discussions with the lender to modify the loan secured by the mall due to the additional deterioration in its operating metrics. Management determined the fair value of Hickory Point Mall using a discounted cash flow methodology. The discounted cash flow used assumptions including a holding period of
ten
years, with a sale at the end of the holding period, a capitalization rate of
18.0%
and a discount rate of
19.0%
. The revenues of Hickory Point Mall accounted for approximately
0.5%
of total consolidated revenues for the year ended
December 31, 2017
.
|
|
Impairment
Date |
|
Property
|
|
Location
|
|
Segment
Classification |
|
Loss on
Impairment |
|
Fair
Value |
|
||||
|
March
|
|
Bonita Lakes Mall & Crossing
(1)
|
|
Meridian, MS
|
|
Malls/
All Other |
|
$
|
5,323
|
|
|
$
|
—
|
|
(2)
|
|
March
|
|
Midland Mall
(3)
|
|
Midland, MI
|
|
Malls
|
|
4,681
|
|
|
29,200
|
|
|
||
|
March
|
|
River Ridge Mall
(4)
|
|
Lynchburg, VA
|
|
Malls
|
|
9,594
|
|
|
—
|
|
(2)
|
||
|
June
|
|
The Lakes Mall & Fashion Square
(5)
|
|
Muskegon, MI & Saginaw, MI
|
|
Malls
|
|
32,096
|
|
|
—
|
|
(2)
|
||
|
June
|
|
Wausau Center
(6)
|
|
Wausau, WI
|
|
Malls
|
|
10,738
|
|
|
11,000
|
|
|
||
|
September
|
|
Randolph Mall, Regency Mall & Walnut Square
(7)
|
|
Asheboro, NC; Racine, WI &
Dalton, GA |
|
Malls
|
|
43,144
|
|
|
—
|
|
(2)
|
||
|
September
|
|
One Oyster Point & Two Oyster Point
(8)
|
|
Newport News, VA
|
|
All Other
|
|
3,844
|
|
|
6,000
|
|
|
||
|
September
|
|
Oak Branch Business Center
(9)
|
|
Greensboro, NC
|
|
All Other
|
|
100
|
|
|
—
|
|
(2)
|
||
|
September
|
|
Cobblestone Village at
Palm Coast
(10)
|
|
Palm Coast, FL
|
|
All Other
|
|
6,448
|
|
|
—
|
|
(2)
|
||
|
|
|
|
|
|
|
|
|
$
|
115,968
|
|
|
$
|
46,200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
(1)
|
Bonita Lakes Mall & Crossing - The Company adjusted the book value of Bonita Lakes Mall and Bonita Lakes Crossing ("Bonita Lakes") to its estimated fair value of
$27,440
, which represented the contractual sales price of
$27,910
with a third party buyer, adjusted to reflect estimated disposition costs. The revenues of Bonita Lakes accounted for approximately
0.7%
of total consolidated revenues for the trailing twelve months ended March 31, 2016. See
Note 5
for further information on the sale that closed in the second quarter of 2016.
|
|
(2)
|
The long-lived asset was not included in the Company's consolidated balance sheets at December 31, 2016 as the Company no longer had an interest in the property.
|
|
(3)
|
Midland Mall - The Company wrote down the mall to its estimated fair value. The fair value analysis used a discounted cash flow methodology with assumptions including a
ten
-year holding period with a sale at the end of the holding period, a capitalization rate of
9.75%
, a discount rate of
11.5%
and estimated selling costs of
2.0%
. The Company notified the lender that it would not pay off the loan that was scheduled to mature in August 2016 and the mall went into receivership in September 2016. The revenues of Midland Mall accounted for approximately
0.6%
of total consolidated revenues for the year ended December 31, 2016. The mall was returned to the lender during the first quarter of 2017 as the foreclosure process was complete. See
Note 5
and
Note 7
for further information.
|
|
(4)
|
River Ridge Mall - The Company sold a
75%
interest in its wholly owned investment in River Ridge Mall to a newly formed joint venture in March 2016 and recognized a loss on impairment of
$9,510
in the first quarter of 2016 when it adjusted the book value of the mall to its estimated net sales price based upon a contract with a third party buyer, adjusted to reflect estimated disposition costs. The impairment loss included a
$2,100
reserve for a roof and electrical work that the Company subsequently funded. An additional loss on impairment of
$84
was recognized in the fourth quarter of 2016 to reflect actual closing costs. The revenues of River Ridge Mall accounted for approximately
0.6%
of total consolidated revenues for the trailing twelve months ended March 31, 2016. The Company's investment in River Ridge was included in investments in unconsolidated affiliates on the Company's consolidated balance sheets until the sale of its interests to its partner in the third quarter of 2017. See
Note 6
for further information.
|
|
(5)
|
The Lakes Mall & Fashion Square - The Company adjusted the book value of the malls to their estimated fair value of
$65,447
based upon the sales price of
$66,500
in the signed contract with a third party buyer, adjusted to reflect estimated disposition costs. The revenues of The Lakes Mall and Fashion Square accounted for approximately
1.6%
of total consolidated revenues for the trailing twelve months ended June 30, 2016. These Properties were sold in July 2016. See
Note 5
for additional information.
|
|
(6)
|
Wausau Center - In accordance with the Company's quarterly impairment review process, the Company recorded an impairment to write down the depreciated book value of the mall to its estimated fair value. After evaluating redevelopment options, the Company determined that an appropriate risk-adjusted return was not achievable and reduced its holding period. The mall was encumbered by a non-recourse loan with a balance of
$17,689
as of December 31, 2016 and had experienced declining sales and the loss of
two
anchor stores. With the assistance of a third-party appraiser, management determined the fair value of Wausau Center using a discounted cash flow methodology. The discounted cash flow used assumptions including a
ten
-year holding period with a sale at the end of the holding period, a capitalization rate of
13.25%
, a discount rate of
13.0%
and estimated selling costs of
4.0%
. As these assumptions are subject to economic and market uncertainties, they are difficult to predict and are subject to future events that may alter the assumptions used or management's estimates of future possible outcomes. The revenues of Wausau Center accounted for approximately
0.3%
of total consolidated revenues for the year ended December 31, 2016. The Company notified the lender that it would not make its scheduled July 1, 2016 debt payment and the foreclosure process was completed and the mall was subsequently returned to the lender during the third quarter of 2017. See
Note 5
and
Note 7
for more information.
|
|
(7)
|
Randolph Mall, Regency Mall & Walnut Square - The Company wrote down the book values of the
three
malls to their estimated fair value of
$31,318
and recorded a loss on impairment of
$43,294
in the third quarter of 2016 based upon a sales price of
$32,250
in a signed contract with a third party buyer, adjusted to reflect estimated disposition costs. The Company reduced the loss on impairment in the fourth quarter of 2016 by
$150
to reflect actual closing costs. The revenues of the malls accounted for approximately
1.5%
of total consolidated revenues for the trailing twelve months ended September 30, 2016. The malls were sold in December 2016.
|
|
(8)
|
One & Two Oyster Point - In accordance with the Company's quarterly impairment review process, the Company recorded impairment to write down the depreciated book value of
two
office buildings to their estimated fair value as a result of a change in the expected holding period to a range of
one
to
two
years. Other factors used in the discounted cash flow analysis included a capitalization rate of
8.0%
, a discount rate of
10.0%
and estimated selling costs of
2.0%
. The office buildings were subsequently sold in 2017. The revenues of the office buildings accounted for approximately
0.3%
of total consolidated revenues for the year ended December 31, 2016. See
Note 5
for more information.
|
|
(9)
|
Oak Branch Business Center - The office building was sold in September 2016. A loss on impairment of
$122
was recorded in the third quarter of 2016 to adjust the book value to its estimated value based upon a signed contract with a third party buyer, adjusted to reflect estimated disposition costs. The loss on impairment was reduced by
$22
in the fourth quarter of 2016 to reflect actual closing costs. See
Note 5
for more information.
|
|
(10)
|
Cobblestone Village at Palm Coast - In accordance with the Company's quarterly impairment review process, the Company recorded a loss on impairment of
$6,298
in the third quarter of 2016 based upon a signed contract with a third party buyer, adjusted to reflect estimated disposition costs. Other factors used in the discounted cash flow analysis included a capitalization rate of
9.0%
, a discount rate of
10.75%
and estimated selling costs of
2.0%
. The revenue of the community center accounted for approximately
0.1%
of total consolidated revenues for the trailing twelve months ended September 30, 2016. An additional impairment loss of
$150
was recognized in the fourth quarter of 2016 for an adjustment to the sales price when the sale closed in December 2016. See
Note 5
.
|
|
|
Shares
|
|
Weighted-
Average
Grant-Date
Fair Value
|
|||
|
Nonvested at January 1, 2018
|
642,359
|
|
|
$
|
13.23
|
|
|
Granted
|
693,064
|
|
|
$
|
4.55
|
|
|
Vested
|
(443,159
|
)
|
|
$
|
10.15
|
|
|
Forfeited
|
(16,767
|
)
|
|
$
|
9.10
|
|
|
Nonvested at December 31, 2018
|
875,497
|
|
|
$
|
7.99
|
|
|
|
PSUs
|
|
Weighted-Average
Grant Date
Fair Value
|
|||
|
2016 PSUs granted
|
282,995
|
|
|
$
|
4.98
|
|
|
2017 PSUs granted
|
277,376
|
|
|
$
|
6.86
|
|
|
Outstanding at January 1 , 2018
|
560,371
|
|
|
$
|
5.91
|
|
|
2018 PSUs granted
(1)
|
741,977
|
|
|
$
|
2.63
|
|
|
2016 PSUs canceled
(2)
|
(252,538
|
)
|
|
$
|
4.41
|
|
|
Forfeited
|
(138,899
|
)
|
|
$
|
4.22
|
|
|
Outstanding at December 31, 2018
(3)
|
910,911
|
|
|
$
|
4.67
|
|
|
|
|
|
|
|||
|
(1)
|
Includes
381,749
shares classified as a liability due to the potential cash component described above.
|
|
(2)
|
Based on the Company's TSR relative to the NAREIT Retail Index for the
three
-year performance period ended
December 31, 2018
, none of the 2016 PSU were earned as of
December 31, 2018
.
|
|
(3)
|
None of the PSUs outstanding at
December 31, 2018
were vested.
|
|
|
2018 PSUs
|
|
2017 PSUs
|
||||
|
Grant date
|
February 12, 2018
|
|
February 7, 2017
|
||||
|
Fair value per share on valuation date
(1)
|
$
|
4.76
|
|
|
$
|
6.86
|
|
|
Risk-free interest rate
(2)
|
2.36
|
%
|
|
1.53
|
%
|
||
|
Expected share price volatility
(3)
|
42.02
|
%
|
|
32.85
|
%
|
||
|
(1)
|
The value of the PSU awards is estimated on the date of grant using a Monte Carlo Simulation model. The valuation consists of computing the fair value using CBL's simulated stock price as well as TSR over a
three
-year performance period. The award is modeled as a contingent claim in that the expected return on the underlying shares is risk-free and the rate of discounting the payoff of the award is also risk-free. The weighted-average fair value per share related to the 2018 PSUs classified as equity consists of
240,164
shares at a fair value of
$3.13
per share (which related to relative TSR) and
120,064
shares at a fair value of
$1.63
per share (which relate to absolute TSR). The weighted-average fair value per share related to the 2017 PSUs consists of
115,082
shares at a fair value of
$5.62
per share and
162,294
shares at a fair value of
$7.74
per share.
|
|
(2)
|
The risk-free interest rate was based on the yield curve on zero-coupon U.S. Treasury securities in effect as of the valuation date, which is the respective grant date listed above.
|
|
(3)
|
The computation of expected volatility was based on a blend of the historical volatility of CBL's shares of common stock based on annualized daily total continuous returns over a
three
-year period and implied volatility data based on the trailing month average of daily implied volatilities implied by stock call option contracts that were both closest to the terms shown and closest to the money.
|
|
Year Ended December 31, 2018
|
|
First
Quarter
|
|
Second
Quarter
|
|
Third
Quarter
|
|
Fourth
Quarter
|
|
Total
|
||||||||||
|
Total revenues
|
|
$
|
220,200
|
|
|
$
|
214,598
|
|
|
$
|
206,878
|
|
|
$
|
216,881
|
|
|
$
|
858,557
|
|
|
Net loss
(1)
|
|
(661
|
)
|
|
(29,976
|
)
|
|
(2,971
|
)
|
|
(65,621
|
)
|
|
(99,229
|
)
|
|||||
|
Net income (loss) attributable to the Company
|
|
903
|
|
|
(23,797
|
)
|
|
(1,367
|
)
|
|
(54,307
|
)
|
|
(78,568
|
)
|
|||||
|
Net loss attributable to common shareholders
|
|
(10,320
|
)
|
|
(35,020
|
)
|
|
(12,590
|
)
|
|
(65,530
|
)
|
|
(123,460
|
)
|
|||||
|
Basic and diluted per share data attributable to common shareholders:
|
|
|
|
|
|
|
||||||||||||||
|
Net loss attributable to common
shareholders
|
|
$
|
(0.06
|
)
|
|
$
|
(0.20
|
)
|
|
$
|
(0.07
|
)
|
|
$
|
(0.39
|
)
|
|
$
|
(0.72
|
)
|
|
(1)
|
Net loss for the quarter ended June 30, 2018 includes loss on impairment of real estate assets of
$51,983
related to Cary Towne Center. Net loss for the quarter ended December 31, 2018 includes loss on impairment of real estate assets of
$2,693
,
$36,525
and
$48,640
for Cary Towne Center, Eastland Mall and Honey Creek Mall, respectively (see
Note 16
).
|
|
Year Ended December 31, 2017
|
|
First
Quarter
|
|
Second
Quarter
|
|
Third
Quarter
|
|
Fourth
Quarter
|
|
Total
(1)
|
||||||||||
|
Total revenues
|
|
$
|
238,013
|
|
|
$
|
229,233
|
|
|
$
|
224,650
|
|
|
$
|
235,356
|
|
|
$
|
927,252
|
|
|
Net income
(2)
|
|
38,518
|
|
|
70,627
|
|
|
9,299
|
|
|
40,538
|
|
|
158,982
|
|
|||||
|
Net income attributable to the Company
|
|
34,115
|
|
|
41,396
|
|
|
8,965
|
|
|
36,464
|
|
|
120,940
|
|
|||||
|
Net income (loss) attributable to common shareholders
|
|
22,892
|
|
|
30,173
|
|
|
(2,258
|
)
|
|
25,241
|
|
|
76,048
|
|
|||||
|
Basic and diluted per share data attributable to common shareholders:
|
|
|
|
|
|
|
||||||||||||||
|
Net income (loss) attributable to common
shareholders
|
|
$
|
0.13
|
|
|
$
|
0.18
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.15
|
|
|
$
|
0.44
|
|
|
(1)
|
The sum of quarterly EPS differs from annual EPS due to rounding.
|
|
(2)
|
Net Income for the quarter ended June 30, 2017 includes the following items:
|
|
–
|
a gain of
$75,434
(of which the Company's share was approximately
$48,800
) related to the sale of The Outlet Shoppes at Oklahoma City, a 75/25 joint venture (see
Note 5
).
|
|
–
|
a gain on extinguishment of debt of
$20,420
, which primarily represents the gain related to the foreclosure of Chesterfield Mall, which was partially offset by a prepayment fee for the early retirement of debt on The Outlet Shoppes at Oklahoma City (see
Note 7
).
|
|
–
|
a
$5,843
loss on investment related to the disposition of River Ridge Mall (see
Note 6
).
|
|
–
|
a
$43,007
loss on impairment of real estate assets related to Acadiana Mall (see
Note 16
).
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Tenant receivables - allowance for doubtful accounts:
|
|
|
|
|
|
||||||
|
Balance, beginning of year
|
$
|
2,011
|
|
|
$
|
1,910
|
|
|
$
|
1,923
|
|
|
Additions in allowance charged to expense
|
4,817
|
|
|
3,782
|
|
|
4,058
|
|
|||
|
Bad debts charged against allowance
|
(4,491
|
)
|
|
(3,681
|
)
|
|
(4,071
|
)
|
|||
|
Balance, end of year
|
$
|
2,337
|
|
|
$
|
2,011
|
|
|
$
|
1,910
|
|
|
|
|
|
|
|
|
||||||
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Other receivables - allowance for doubtful accounts:
|
|
|
|
|
|
||||||
|
Balance, beginning of year
|
$
|
838
|
|
|
$
|
838
|
|
|
$
|
1,276
|
|
|
Additions in allowance charged to expense
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Bad debts charged against allowance
|
(838
|
)
|
|
—
|
|
|
(438
|
)
|
|||
|
Balance, end of year
|
$
|
—
|
|
|
$
|
838
|
|
|
$
|
838
|
|
|
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
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
|
|
$
|
119,760
|
|
|
$
|
25,083
|
|
|
$
|
145,769
|
|
|
$
|
(102,215
|
)
|
|
$
|
—
|
|
|
$
|
7,927
|
|
|
$
|
60,710
|
|
|
$
|
68,637
|
|
|
$
|
(4,635
|
)
|
|
2005
|
|
Alamance Crossing, Burlington, NC
|
|
45,464
|
|
|
20,853
|
|
|
62,852
|
|
|
39,634
|
|
|
(3,373
|
)
|
|
17,481
|
|
|
102,485
|
|
|
119,966
|
|
|
(37,055
|
)
|
|
2007
|
|||||||||
|
Arbor Place, Atlanta (Douglasville), GA
|
|
109,209
|
|
|
8,508
|
|
|
95,088
|
|
|
28,164
|
|
|
—
|
|
|
8,508
|
|
|
123,252
|
|
|
131,760
|
|
|
(70,005
|
)
|
|
1998-1999
|
|||||||||
|
Asheville Mall, Asheville, NC
|
|
66,038
|
|
|
7,139
|
|
|
58,386
|
|
|
65,419
|
|
|
(805
|
)
|
|
6,334
|
|
|
123,805
|
|
|
130,139
|
|
|
(58,609
|
)
|
|
1998
|
|||||||||
|
Brookfield Square, Brookfield, WI
|
|
8,172
|
|
|
8,996
|
|
|
78,533
|
|
|
77,878
|
|
|
(4,789
|
)
|
|
20,621
|
|
|
139,997
|
|
|
160,618
|
|
|
(73,080
|
)
|
|
2001
|
|||||||||
|
Burnsville Center, Burnsville, MN
|
|
67,312
|
|
|
12,804
|
|
|
71,748
|
|
|
59,357
|
|
|
(1,157
|
)
|
|
16,102
|
|
|
126,650
|
|
|
142,752
|
|
|
(64,697
|
)
|
|
1998
|
|||||||||
|
Cary Towne Center, Cary, NC
|
|
43,716
|
|
|
23,688
|
|
|
74,432
|
|
|
(67,149
|
)
|
|
—
|
|
|
—
|
|
|
30,971
|
|
|
30,971
|
|
|
—
|
|
|
2001
|
|||||||||
|
CherryVale Mall, Rockford, IL
|
|
—
|
|
|
11,892
|
|
|
64,117
|
|
|
58,028
|
|
|
(1,667
|
)
|
|
11,608
|
|
|
120,762
|
|
|
132,370
|
|
|
(55,397
|
)
|
|
2001
|
|||||||||
|
Cross Creek Mall, Fayetteville, NC
|
|
115,513
|
|
|
19,155
|
|
|
104,378
|
|
|
49,457
|
|
|
—
|
|
|
31,539
|
|
|
141,451
|
|
|
172,990
|
|
|
(60,311
|
)
|
|
2003
|
|||||||||
|
Dakota Square Mall, Minot, ND
|
|
—
|
|
|
4,552
|
|
|
87,625
|
|
|
26,417
|
|
|
—
|
|
|
4,473
|
|
|
114,121
|
|
|
118,594
|
|
|
(24,203
|
)
|
|
2012
|
|||||||||
|
East Towne Mall, Madison, WI
|
|
—
|
|
|
4,496
|
|
|
63,867
|
|
|
72,273
|
|
|
(715
|
)
|
|
3,781
|
|
|
136,140
|
|
|
139,921
|
|
|
(54,240
|
)
|
|
2001
|
|||||||||
|
EastGate Mall, Cincinnati, OH
|
|
34,057
|
|
|
13,046
|
|
|
44,949
|
|
|
34,818
|
|
|
(1,017
|
)
|
|
16,827
|
|
|
74,969
|
|
|
91,796
|
|
|
(32,035
|
)
|
|
2003
|
|||||||||
|
Eastland Mall, Bloomington, IL
|
|
—
|
|
|
5,746
|
|
|
75,893
|
|
|
(54,540
|
)
|
|
(753
|
)
|
|
3,150
|
|
|
23,196
|
|
|
26,346
|
|
|
—
|
|
|
2005
|
|||||||||
|
Fayette Mall, Lexington, KY
|
|
152,264
|
|
|
25,205
|
|
|
84,256
|
|
|
106,246
|
|
|
—
|
|
|
25,206
|
|
|
190,501
|
|
|
215,707
|
|
|
(67,310
|
)
|
|
2001
|
|||||||||
|
Frontier Mall, Cheyenne, WY
|
|
—
|
|
|
2,681
|
|
|
15,858
|
|
|
22,772
|
|
|
(80
|
)
|
|
2,601
|
|
|
38,630
|
|
|
41,231
|
|
|
(25,913
|
)
|
|
1981
|
|||||||||
|
Greenbrier Mall, Chesapeake, VA
|
|
68,101
|
|
|
3,181
|
|
|
107,355
|
|
|
17,791
|
|
|
(626
|
)
|
|
2,555
|
|
|
125,146
|
|
|
127,701
|
|
|
(48,288
|
)
|
|
2004
|
|||||||||
|
Hamilton Place, Chattanooga, TN
|
|
102,429
|
|
|
3,532
|
|
|
42,619
|
|
|
76,555
|
|
|
(441
|
)
|
|
8,484
|
|
|
113,781
|
|
|
122,265
|
|
|
(61,421
|
)
|
|
1986-1987
|
|||||||||
|
Hanes Mall, Winston-Salem, NC
|
|
—
|
|
|
17,176
|
|
|
133,376
|
|
|
60,016
|
|
|
(948
|
)
|
|
18,629
|
|
|
190,991
|
|
|
209,620
|
|
|
(85,272
|
)
|
|
2001
|
|||||||||
|
Harford Mall, Bel Air, MD
|
|
—
|
|
|
8,699
|
|
|
45,704
|
|
|
22,805
|
|
|
—
|
|
|
8,699
|
|
|
68,509
|
|
|
77,208
|
|
|
(30,258
|
)
|
|
2003
|
|||||||||
|
Hickory Point Mall, Forsyth, IL
|
|
27,446
|
|
|
10,731
|
|
|
31,728
|
|
|
(24,608
|
)
|
|
(293
|
)
|
|
4,336
|
|
|
13,222
|
|
|
17,558
|
|
|
(1,796
|
)
|
|
2005
|
|||||||||
|
Honey Creek Mall, Terre Haute, IN
|
|
24,027
|
|
|
3,108
|
|
|
83,358
|
|
|
(69,999
|
)
|
|
—
|
|
|
3,108
|
|
|
13,359
|
|
|
16,467
|
|
|
—
|
|
|
2004
|
|||||||||
|
Imperial Valley Mall, El Centro, CA
|
|
—
|
|
|
35,378
|
|
|
70,549
|
|
|
8,719
|
|
|
—
|
|
|
40,579
|
|
|
74,067
|
|
|
114,646
|
|
|
(15,162
|
)
|
|
2012
|
|||||||||
|
Jefferson Mall, Louisville, KY
|
|
63,379
|
|
|
13,125
|
|
|
40,234
|
|
|
46,836
|
|
|
(521
|
)
|
|
17,850
|
|
|
81,824
|
|
|
99,674
|
|
|
(36,074
|
)
|
|
2001
|
|||||||||
|
Kirkwood Mall, Bismarck, ND
|
|
—
|
|
|
3,368
|
|
|
118,945
|
|
|
29,480
|
|
|
—
|
|
|
3,447
|
|
|
148,346
|
|
|
151,793
|
|
|
(26,308
|
)
|
|
2012
|
|||||||||
|
Laurel Park Place, Livonia, MI
|
|
—
|
|
|
13,289
|
|
|
92,579
|
|
|
18,014
|
|
|
—
|
|
|
13,289
|
|
|
110,593
|
|
|
123,882
|
|
|
(47,483
|
)
|
|
2005
|
|||||||||
|
Layton Hills Mall, Layton, UT
|
|
—
|
|
|
20,464
|
|
|
99,836
|
|
|
(32,194
|
)
|
|
(464
|
)
|
|
13,761
|
|
|
73,881
|
|
|
87,642
|
|
|
(9,172
|
)
|
|
2006
|
|||||||||
|
Mall del Norte, Laredo, TX
|
|
—
|
|
|
21,734
|
|
|
142,049
|
|
|
51,941
|
|
|
(149
|
)
|
|
21,667
|
|
|
193,908
|
|
|
215,575
|
|
|
(87,961
|
)
|
|
2004
|
|||||||||
|
Mayfaire Town Center, Wilmington, NC
|
|
—
|
|
|
26,333
|
|
|
101,087
|
|
|
16,424
|
|
|
—
|
|
|
26,443
|
|
|
117,401
|
|
|
143,844
|
|
|
(12,460
|
)
|
|
2015
|
|||||||||
|
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
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
|
||||||||||||||||||
|
Meridian Mall, Lansing, MI
|
|
—
|
|
|
2,797
|
|
|
103,678
|
|
|
69,052
|
|
|
—
|
|
|
4,500
|
|
|
171,027
|
|
|
175,527
|
|
|
(84,959
|
)
|
|
1998
|
|||||||||
|
Mid Rivers Mall, St. Peters, MO
|
|
—
|
|
|
16,384
|
|
|
170,582
|
|
|
21,040
|
|
|
(4,174
|
)
|
|
12,210
|
|
|
191,622
|
|
|
203,832
|
|
|
(64,003
|
)
|
|
2007
|
|||||||||
|
Monroeville Mall, Pittsburgh, PA
|
|
—
|
|
|
22,911
|
|
|
177,214
|
|
|
80,329
|
|
|
—
|
|
|
25,432
|
|
|
255,022
|
|
|
280,454
|
|
|
(96,888
|
)
|
|
2004
|
|||||||||
|
Northgate Mall, Chattanooga, TN
|
|
—
|
|
|
2,330
|
|
|
8,960
|
|
|
26,109
|
|
|
(492
|
)
|
|
3,406
|
|
|
33,501
|
|
|
36,907
|
|
|
(11,669
|
)
|
|
2011
|
|||||||||
|
Northpark Mall, Joplin, MO
|
|
—
|
|
|
9,977
|
|
|
65,481
|
|
|
44,259
|
|
|
—
|
|
|
11,071
|
|
|
108,646
|
|
|
119,717
|
|
|
(48,465
|
)
|
|
2004
|
|||||||||
|
Northwoods Mall, North Charleston, SC
|
|
65,193
|
|
|
14,867
|
|
|
49,647
|
|
|
29,883
|
|
|
(2,339
|
)
|
|
12,528
|
|
|
79,530
|
|
|
92,058
|
|
|
(33,870
|
)
|
|
2001
|
|||||||||
|
Old Hickory Mall, Jackson, TN
|
|
—
|
|
|
15,527
|
|
|
29,413
|
|
|
9,074
|
|
|
—
|
|
|
15,531
|
|
|
38,483
|
|
|
54,014
|
|
|
(18,300
|
)
|
|
2001
|
|||||||||
|
The Outlet Shoppes at Atlanta, Woodstock, GA
|
|
77,808
|
|
|
8,598
|
|
|
100,613
|
|
|
(36,505
|
)
|
|
(740
|
)
|
|
7,858
|
|
|
64,108
|
|
|
71,966
|
|
|
(20,181
|
)
|
|
2013
|
|||||||||
|
The Outlet Shoppes at El Paso, El Paso, TX
|
|
74,823
|
|
|
7,345
|
|
|
98,602
|
|
|
11,013
|
|
|
—
|
|
|
7,569
|
|
|
109,391
|
|
|
116,960
|
|
|
(23,623
|
)
|
|
2012
|
|||||||||
|
The Outlet Shoppes at Gettysburg, Gettysburg, PA
|
|
37,762
|
|
|
20,779
|
|
|
22,180
|
|
|
2,706
|
|
|
—
|
|
|
20,778
|
|
|
24,887
|
|
|
45,665
|
|
|
(6,256
|
)
|
|
2012
|
|||||||||
|
The Outlet Shoppes at Laredo, Laredo, TX
|
|
54,550
|
|
|
11,000
|
|
|
97,711
|
|
|
2,101
|
|
|
—
|
|
|
11,000
|
|
|
99,812
|
|
|
110,812
|
|
|
(7,869
|
)
|
|
2017
|
|||||||||
|
The Outlet Shoppes of the Bluegrass, Simpsonville, KY
|
|
81,221
|
|
|
3,193
|
|
|
72,962
|
|
|
5,010
|
|
|
—
|
|
|
3,193
|
|
|
77,972
|
|
|
81,165
|
|
|
(18,665
|
)
|
|
2014
|
|||||||||
|
Park Plaza Mall, Little Rock, AR
|
|
81,287
|
|
|
6,297
|
|
|
81,638
|
|
|
47,358
|
|
|
—
|
|
|
6,304
|
|
|
128,989
|
|
|
135,293
|
|
|
(55,540
|
)
|
|
2004
|
|||||||||
|
Parkdale Mall, Beaumont, TX
|
|
78,544
|
|
|
23,850
|
|
|
47,390
|
|
|
61,823
|
|
|
(307
|
)
|
|
25,381
|
|
|
107,375
|
|
|
132,756
|
|
|
(48,165
|
)
|
|
2001
|
|||||||||
|
Parkway Place, Huntsville, AL
|
|
34,486
|
|
|
6,364
|
|
|
67,067
|
|
|
7,722
|
|
|
—
|
|
|
6,364
|
|
|
74,789
|
|
|
81,153
|
|
|
(20,838
|
)
|
|
2010
|
|||||||||
|
Pearland Town Center, Pearland, TX
|
|
—
|
|
|
16,300
|
|
|
108,615
|
|
|
20,417
|
|
|
(857
|
)
|
|
15,480
|
|
|
128,995
|
|
|
144,475
|
|
|
(46,837
|
)
|
|
2008
|
|||||||||
|
Post Oak Mall, College Station, TX
|
|
—
|
|
|
3,936
|
|
|
48,948
|
|
|
17,118
|
|
|
(327
|
)
|
|
3,852
|
|
|
65,823
|
|
|
69,675
|
|
|
(39,171
|
)
|
|
1982
|
|||||||||
|
Richland Mall, Waco, TX
|
|
—
|
|
|
9,874
|
|
|
34,793
|
|
|
23,788
|
|
|
(1,225
|
)
|
|
8,662
|
|
|
58,568
|
|
|
67,230
|
|
|
(23,733
|
)
|
|
2002
|
|||||||||
|
South County Center, St. Louis, MO
|
|
—
|
|
|
15,754
|
|
|
159,249
|
|
|
16,181
|
|
|
—
|
|
|
15,790
|
|
|
175,394
|
|
|
191,184
|
|
|
(57,799
|
)
|
|
2007
|
|||||||||
|
Southaven Towne Center, Southaven, MS
|
|
—
|
|
|
8,255
|
|
|
29,380
|
|
|
9,496
|
|
|
—
|
|
|
11,384
|
|
|
35,747
|
|
|
47,131
|
|
|
(14,162
|
)
|
|
2005
|
|||||||||
|
Southpark Mall, Colonial Heights, VA
|
|
59,766
|
|
|
9,501
|
|
|
73,262
|
|
|
37,875
|
|
|
—
|
|
|
11,282
|
|
|
109,356
|
|
|
120,638
|
|
|
(47,209
|
)
|
|
2003
|
|||||||||
|
St. Clair Square, Fairview Heights, IL
|
|
—
|
|
|
11,027
|
|
|
75,620
|
|
|
38,853
|
|
|
—
|
|
|
11,027
|
|
|
114,473
|
|
|
125,500
|
|
|
(59,248
|
)
|
|
1996
|
|||||||||
|
Stroud Mall, Stroudsburg, PA
|
|
—
|
|
|
14,711
|
|
|
23,936
|
|
|
23,187
|
|
|
—
|
|
|
14,711
|
|
|
47,123
|
|
|
61,834
|
|
|
(20,956
|
)
|
|
1998
|
|||||||||
|
Sunrise Mall, Brownsville, TX
|
|
—
|
|
|
11,156
|
|
|
59,047
|
|
|
16,298
|
|
|
—
|
|
|
11,156
|
|
|
75,345
|
|
|
86,501
|
|
|
(29,067
|
)
|
|
2003
|
|||||||||
|
Turtle Creek Mall, Hattiesburg, MS
|
|
—
|
|
|
2,345
|
|
|
26,418
|
|
|
20,354
|
|
|
—
|
|
|
3,535
|
|
|
45,582
|
|
|
49,117
|
|
|
(27,255
|
)
|
|
1993-1994
|
|||||||||
|
Valley View Mall, Roanoke, VA
|
|
53,372
|
|
|
15,985
|
|
|
77,771
|
|
|
24,517
|
|
|
—
|
|
|
15,999
|
|
|
102,274
|
|
|
118,273
|
|
|
(42,013
|
)
|
|
2003
|
|||||||||
|
Volusia Mall, Daytona Beach, FL
|
|
41,332
|
|
|
2,526
|
|
|
120,242
|
|
|
37,405
|
|
|
—
|
|
|
8,945
|
|
|
151,228
|
|
|
160,173
|
|
|
(55,382
|
)
|
|
2004
|
|||||||||
|
West Towne Mall, Madison, WI
|
|
—
|
|
|
8,912
|
|
|
83,084
|
|
|
46,050
|
|
|
—
|
|
|
8,912
|
|
|
129,134
|
|
|
138,046
|
|
|
(57,121
|
)
|
|
2001
|
|||||||||
|
WestGate Mall, Spartanburg, SC
|
|
33,910
|
|
|
2,149
|
|
|
23,257
|
|
|
52,373
|
|
|
(432
|
)
|
|
1,742
|
|
|
75,605
|
|
|
77,347
|
|
|
(42,592
|
)
|
|
1995
|
|||||||||
|
Westmoreland Mall, Greensburg, PA
|
|
—
|
|
|
4,621
|
|
|
84,215
|
|
|
30,499
|
|
|
(1,240
|
)
|
|
3,381
|
|
|
114,714
|
|
|
118,095
|
|
|
(47,718
|
)
|
|
2002
|
|||||||||
|
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
Initial Cost
(1)
|
|
|
|
|
|
Gross Amounts at Which Carried at Close of Period
|
|
|
||||||||||||||||||||||||||
|
Description /Location
|
|
Encumbrances
(2)
|
|
Land
|
|
Buildings and Improvements
|
|
Costs
Capitalized Subsequent to Acquisition
|
|
Sales of Outparcel
Land
|
|
Land
|
|
Buildings and Improvements
|
|
Total
(3)
|
|
Accumulated Depreciation
(4)
|
|
Date of Construction
/ Acquisition
|
||||||||||||||||||
|
York Galleria, York, PA
|
|
—
|
|
|
5,757
|
|
|
63,316
|
|
|
20,618
|
|
|
—
|
|
|
5,757
|
|
|
83,934
|
|
|
89,691
|
|
|
(38,296
|
)
|
|
1999
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Other Property Types
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
840 Greenbrier Circle, Chesapeake, VA
|
|
—
|
|
|
2,096
|
|
|
3,091
|
|
|
1,276
|
|
|
—
|
|
|
2,096
|
|
|
4,367
|
|
|
6,463
|
|
|
(1,518
|
)
|
|
2007
|
|||||||||
|
850 Greenbrier Circle, Chesapeake, VA
|
|
—
|
|
|
3,154
|
|
|
6,881
|
|
|
1,652
|
|
|
—
|
|
|
3,154
|
|
|
8,533
|
|
|
11,687
|
|
|
(2,331
|
)
|
|
2007
|
|||||||||
|
Annex at Monroeville, Pittsburgh, PA
|
|
—
|
|
|
—
|
|
|
29,496
|
|
|
721
|
|
|
—
|
|
|
—
|
|
|
30,217
|
|
|
30,217
|
|
|
(10,535
|
)
|
|
2004
|
|||||||||
|
CBL Center, Chattanooga, TN
|
|
17,780
|
|
|
1,332
|
|
|
24,675
|
|
|
1,084
|
|
|
—
|
|
|
1,863
|
|
|
25,228
|
|
|
27,091
|
|
|
(15,072
|
)
|
|
2001
|
|||||||||
|
CBL Center II, Chattanooga, TN
|
|
—
|
|
|
22
|
|
|
13,648
|
|
|
1,898
|
|
|
—
|
|
|
358
|
|
|
15,210
|
|
|
15,568
|
|
|
(5,598
|
)
|
|
2008
|
|||||||||
|
CoolSprings Crossing, Nashville, TN
|
|
—
|
|
|
2,803
|
|
|
14,985
|
|
|
5,935
|
|
|
—
|
|
|
3,554
|
|
|
20,169
|
|
|
23,723
|
|
|
(13,836
|
)
|
|
1991-1993
|
|||||||||
|
Courtyard at Hickory Hollow, Nashville, TN
|
—
|
|
|
3,314
|
|
|
2,771
|
|
|
397
|
|
|
(231
|
)
|
|
1,500
|
|
|
4,751
|
|
|
6,251
|
|
|
(1,298
|
)
|
|
1998
|
||||||||||
|
The Forum at Grandview, Madison, MS
|
|
—
|
|
|
9,234
|
|
|
17,285
|
|
|
21,475
|
|
|
(931
|
)
|
|
8,405
|
|
|
38,658
|
|
|
47,063
|
|
|
(6,626
|
)
|
|
2010
|
|||||||||
|
Frontier Square, Cheyenne, WY
|
|
—
|
|
|
346
|
|
|
684
|
|
|
434
|
|
|
(86
|
)
|
|
260
|
|
|
1,118
|
|
|
1,378
|
|
|
(776
|
)
|
|
1985
|
|||||||||
|
Gunbarrel Pointe, Chattanooga, TN
|
|
—
|
|
|
4,170
|
|
|
10,874
|
|
|
3,787
|
|
|
—
|
|
|
4,170
|
|
|
14,661
|
|
|
18,831
|
|
|
(6,848
|
)
|
|
2000
|
|||||||||
|
Hamilton Corner, Chattanooga, TN
|
|
—
|
|
|
630
|
|
|
5,532
|
|
|
8,319
|
|
|
—
|
|
|
734
|
|
|
13,747
|
|
|
14,481
|
|
|
(7,804
|
)
|
|
1986-1987
|
|||||||||
|
Hamilton Crossing, Chattanooga, TN
|
|
8,821
|
|
|
4,014
|
|
|
5,906
|
|
|
7,010
|
|
|
(1,370
|
)
|
|
2,644
|
|
|
12,916
|
|
|
15,560
|
|
|
(7,643
|
)
|
|
1987
|
|||||||||
|
Harford Annex, Bel Air, MD
|
|
—
|
|
|
2,854
|
|
|
9,718
|
|
|
1,357
|
|
|
—
|
|
|
2,854
|
|
|
11,075
|
|
|
13,929
|
|
|
(4,348
|
)
|
|
2003
|
|||||||||
|
The Landing at Arbor Place, Atlanta (Douglasville), GA
|
|
—
|
|
|
7,238
|
|
|
14,330
|
|
|
3,583
|
|
|
(2,242
|
)
|
|
4,996
|
|
|
17,913
|
|
|
22,909
|
|
|
(10,573
|
)
|
|
1998-1999
|
|||||||||
|
Layton Hills Convenience Center, Layton, UT
|
—
|
|
|
—
|
|
|
8
|
|
|
5,892
|
|
|
—
|
|
|
2,795
|
|
|
3,105
|
|
|
5,900
|
|
|
(1,728
|
)
|
|
2005
|
||||||||||
|
Layton Hills Plaza, Layton, UT
|
|
—
|
|
|
—
|
|
|
2
|
|
|
1,001
|
|
|
—
|
|
|
673
|
|
|
330
|
|
|
1,003
|
|
|
(234
|
)
|
|
2005
|
|||||||||
|
Parkdale Crossing, Beaumont, TX
|
|
—
|
|
|
2,994
|
|
|
7,408
|
|
|
2,124
|
|
|
(355
|
)
|
|
2,639
|
|
|
9,532
|
|
|
12,171
|
|
|
(3,906
|
)
|
|
2002
|
|||||||||
|
Pearland Hotel, Pearland, TX
|
|
—
|
|
|
—
|
|
|
16,149
|
|
|
2,301
|
|
|
—
|
|
|
—
|
|
|
18,450
|
|
|
18,450
|
|
|
(5,804
|
)
|
|
2008
|
|||||||||
|
Pearland Office, Pearland, TX
|
|
—
|
|
|
—
|
|
|
7,849
|
|
|
2,751
|
|
|
—
|
|
|
—
|
|
|
10,600
|
|
|
10,600
|
|
|
(3,727
|
)
|
|
2009
|
|||||||||
|
Pearland Residential Mgmt, Pearland, TX
|
|
—
|
|
|
—
|
|
|
9,666
|
|
|
9
|
|
|
—
|
|
|
—
|
|
|
9,675
|
|
|
9,675
|
|
|
(2,798
|
)
|
|
2008
|
|||||||||
|
The Plaza at Fayette, Lexington, KY
|
|
—
|
|
|
9,531
|
|
|
27,646
|
|
|
1,180
|
|
|
—
|
|
|
9,531
|
|
|
28,826
|
|
|
38,357
|
|
|
(9,688
|
)
|
|
2006
|
|||||||||
|
The Promenade, D'Iberville, MS
|
|
—
|
|
|
16,278
|
|
|
48,806
|
|
|
25,474
|
|
|
(706
|
)
|
|
17,953
|
|
|
71,899
|
|
|
89,852
|
|
|
(22,129
|
)
|
|
2009
|
|||||||||
|
The Shoppes At Hamilton Place, Chattanooga, TN
|
—
|
|
|
4,894
|
|
|
11,700
|
|
|
785
|
|
|
—
|
|
|
2,811
|
|
|
14,568
|
|
|
17,379
|
|
|
(5,188
|
)
|
|
2003
|
||||||||||
|
The Shoppes at St. Clair Square, Fairview Heights, IL
|
|
—
|
|
|
8,250
|
|
|
23,623
|
|
|
552
|
|
|
(5,044
|
)
|
|
3,206
|
|
|
24,175
|
|
|
27,381
|
|
|
(10,613
|
)
|
|
2007
|
|||||||||
|
Sunrise Commons, Brownsville, TX
|
|
—
|
|
|
1,013
|
|
|
7,525
|
|
|
2,520
|
|
|
—
|
|
|
1,013
|
|
|
10,045
|
|
|
11,058
|
|
|
(4,239
|
)
|
|
2003
|
|||||||||
|
The Terrace, Chattanooga, TN
|
|
12,334
|
|
|
4,166
|
|
|
9,929
|
|
|
7,991
|
|
|
—
|
|
|
6,536
|
|
|
15,550
|
|
|
22,086
|
|
|
(6,915
|
)
|
|
1997
|
|||||||||
|
|
||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
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
|
||||||||||||||||||
|
West Towne Crossing, Madison, WI
|
|
—
|
|
|
1,784
|
|
|
2,955
|
|
|
12,159
|
|
|
—
|
|
|
2,759
|
|
|
14,139
|
|
|
16,898
|
|
|
(4,994
|
)
|
|
1998
|
|||||||||
|
WestGate Crossing, Spartanburg, SC
|
|
—
|
|
|
1,082
|
|
|
3,422
|
|
|
8,274
|
|
|
—
|
|
|
1,082
|
|
|
11,696
|
|
|
12,778
|
|
|
(5,621
|
)
|
|
1997
|
|||||||||
|
Westmoreland Crossing, Greensburg, PA
|
|
—
|
|
|
2,898
|
|
|
21,167
|
|
|
9,525
|
|
|
—
|
|
|
2,898
|
|
|
30,692
|
|
|
33,590
|
|
|
(12,442
|
)
|
|
2002
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
DISPOSITIONS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Chesterfield OP, St. Louis, MO
|
|
—
|
|
|
524
|
|
|
—
|
|
|
(524
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2017
|
|||||||||
|
Gulf Coast Dick's Sporting Goods, Ft. Myers, FL
|
|
—
|
|
|
347
|
|
|
6,835
|
|
|
(7,110
|
)
|
|
(72
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2005-2017
|
|||||||||
|
Janesville Mall, Janesville, WI
|
|
—
|
|
|
8,074
|
|
|
26,009
|
|
|
(34,083
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1998
|
|||||||||
|
Parkway Plaza, Fort Oglethorpe, GA
|
|
—
|
|
|
2,675
|
|
|
13,435
|
|
|
(16,110
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2015
|
|||||||||
|
Statesboro Crossing, Statesboro, GA
|
|
—
|
|
|
2,855
|
|
|
17,805
|
|
|
(20,660
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2008
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Other
|
|
—
|
|
|
19,248
|
|
|
4,002
|
|
|
(640
|
)
|
|
—
|
|
|
19,715
|
|
|
2,895
|
|
|
22,610
|
|
|
(1,255
|
)
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Developments in progress consisting of
construction and Development Properties |
|
—
|
|
|
—
|
|
|
—
|
|
|
38,807
|
|
|
—
|
|
|
—
|
|
|
38,807
|
|
|
38,807
|
|
|
—
|
|
|
|
|||||||||
|
TOTALS
|
|
$
|
1,859,876
|
|
|
$
|
816,810
|
|
|
$
|
4,947,278
|
|
|
$
|
1,555,488
|
|
|
$
|
(40,968
|
)
|
|
$
|
793,944
|
|
|
$
|
6,484,664
|
|
|
$
|
7,278,608
|
|
|
$
|
(2,493,082
|
)
|
|
|
|
(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, 2018
, excluding debt premium or discount, if applicable.
|
|
(3)
|
The aggregate cost of land and buildings and improvements for federal income tax purposes is approximately
$7.735 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,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
REAL ESTATE ASSETS:
|
|
|
|
|
|
||||||
|
Balance at beginning of period
|
$
|
7,621,930
|
|
|
$
|
7,947,647
|
|
|
$
|
8,240,521
|
|
|
Additions during the period:
|
|
|
|
|
|
|
|
|
|||
|
Additions and improvements
|
144,256
|
|
|
177,482
|
|
|
263,265
|
|
|||
|
Acquisitions of real estate assets
|
3,301
|
|
|
78,516
|
|
|
—
|
|
|||
|
Deductions during the period:
|
|
|
|
|
|
|
|
|
|||
|
Disposals, deconsolidations and accumulated depreciation on impairments
|
(305,813
|
)
|
|
(506,399
|
)
|
|
(435,331
|
)
|
|||
|
Transfers from real estate assets
|
(11,531
|
)
|
|
(3,915
|
)
|
|
(3,986
|
)
|
|||
|
Impairment of real estate assets
|
(173,535
|
)
|
|
(71,401
|
)
|
|
(116,822
|
)
|
|||
|
Balance at end of period
|
$
|
7,278,608
|
|
|
$
|
7,621,930
|
|
|
$
|
7,947,647
|
|
|
|
|
|
|
|
|
||||||
|
ACCUMULATED DEPRECIATION:
|
|
|
|
|
|
|
|
|
|||
|
Balance at beginning of period
|
$
|
2,465,095
|
|
|
$
|
2,427,108
|
|
|
$
|
2,382,568
|
|
|
Depreciation expense
|
261,838
|
|
|
272,945
|
|
|
272,697
|
|
|||
|
Accumulated depreciation on real estate assets sold, retired, deconsolidated or impaired
|
(233,851
|
)
|
|
(234,958
|
)
|
|
(228,157
|
)
|
|||
|
Balance at end of period
|
$
|
2,493,082
|
|
|
$
|
2,465,095
|
|
|
$
|
2,427,108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Schedule IV
|
|
|||||||||||||
|
CBL & ASSOCIATES PROPERTIES, INC.
CBL & ASSOCIATES LIMITED PARTNERSHIP
MORTGAGE NOTES RECEIVABLE ON REAL ESTATE
At December 31, 2018 (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-2022
|
|
$
|
3
|
|
|
$
|
210
|
|
|
None
|
|
$
|
360
|
|
|
$
|
283
|
|
|
$
|
—
|
|
|
One Park Place - Chattanooga, TN
|
|
5.00%
|
|
May-2022
|
|
21
|
|
|
—
|
|
|
None
|
|
3,200
|
|
|
783
|
|
|
—
|
|
|||||
|
Village Square - Houghton Lake, MI
|
|
4.00%
|
|
Dec-2018
|
(3)
|
10
|
|
|
1,295
|
|
|
None
|
|
2,627
|
|
|
1,308
|
|
|
—
|
|
|||||
|
Other
|
|
5.01% - 9.50%
|
(4)
|
Dec-2016 / Jan-2047
|
(5)
|
2
|
|
|
2,534
|
|
|
|
|
2,597
|
|
|
2,510
|
|
|
1,100
|
|
|||||
|
|
|
|
|
|
|
$
|
36
|
|
|
$
|
4,039
|
|
|
|
|
$
|
8,784
|
|
|
$
|
4,884
|
|
|
$
|
1,100
|
|
|
(1)
|
Equal monthly installments comprised of principal and interest, unless otherwise noted.
|
|
(2)
|
The aggregate carrying value for federal income tax purposes was
$4,884
at
December 31, 2018
.
|
|
(3)
|
The note was amended to extend the maturity date and restructure the monthly payment amount subsequent to
December 31, 2018
. See
Note 20
to the consolidated financial statements for more information.
|
|
(4)
|
Mortgage notes receivable aggregated in Other include a variable-rate note that bears interest at prime plus
2.0%
, currently at
7.50%
, and a variable-rate note that bears interest at LIBOR plus
2.50%
.
|
|
(5)
|
A
$1,100
note for The Promenade at D'Iberville with a maturity date of December 2016 is in default at
December 31, 2018
. See
Note 11
to the consolidated financial statements for additional information.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Beginning balance
|
$
|
5,418
|
|
|
$
|
5,680
|
|
|
$
|
7,776
|
|
|
Additions
|
—
|
|
|
1,802
|
|
|
—
|
|
|||
|
Payments
|
(534
|
)
|
|
(2,064
|
)
|
|
(250
|
)
|
|||
|
Write-Offs
(1)
|
—
|
|
|
—
|
|
|
(1,846
|
)
|
|||
|
Ending balance
|
$
|
4,884
|
|
|
$
|
5,418
|
|
|
$
|
5,680
|
|
|
(1)
|
See
Note 11
to the consolidated financial statements for more information.
|
|
Exhibit
Number
|
|
Description
|
|
|
||
|
|
||
|
4.1
|
|
See Amended and Restated Certificate of Incorporation of the Company, as amended, and Third Amended and Restated Bylaws of the Company, as amended, relating to the Common Stock, Exhibits 3.1 and 3.2 above
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Exhibit
Number
|
|
Description
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
10.3.1
|
|
Form of Indemnification Agreements between the Company and the Management Company and their officers and directors, for agreements executed prior to 2013 (dd)
|
|
|
||
|
10.4.1
|
|
Employment Agreement for Charles B. Lebovitz† (ee)
|
|
10.4.2
|
|
Employment Agreement for Stephen D. Lebovitz† (ee)
|
|
|
||
|
|
||
|
10.5
|
|
Option Agreement relating to Outparcels (ee)
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Exhibit
Number
|
|
Description
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Exhibit
Number
|
|
Description
|
|
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 from the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2016.**
|
|
(b)
|
Incorporated by reference from the Company’s Quarterly Report on Form 10-Q, for the quarter ended June 30, 2018.**
|
|
(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 Annual Report on Form 10-K for the fiscal year ended December 31, 2002.*
|
|
(f)
|
Incorporated by reference from the Company's Registration Statement on Form 8-A, filed on August 21, 2003.*
|
|
(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 Current Report on Form 8-K, filed on March 1, 2010.*
|
|
(i)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on October 18, 2010.*
|
|
(j)
|
Incorporated by reference from the Company's Registration Statement on Form 8-A, filed on October 1, 2012.*
|
|
(k)
|
Incorporated by reference from the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2004.*
|
|
(l)
|
Incorporated by reference from the Company's Quarterly Report on Form 10-Q, for the quarter ended June 30, 2005.*
|
|
(m)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on November 22, 2005.*
|
|
(n)
|
Incorporated by reference from the Company's Current Report on Form 8-K, dated and filed on November 26, 2013.**
|
|
(o)
|
Incorporated by reference from the Company’s Current Report on Form 8-K, filed December 13, 2016.**
|
|
(p)
|
Incorporated by reference from the Company’s Current Report on Form 8-K, filed February 2, 2019.**
|
|
(q)
|
Incorporated by reference from the Company’s Current Report on Form 8-K, filed October 8, 2014.**
|
|
(r)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on September 1, 2017.**
|
|
(s)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on November 5, 2010.*
|
|
(t)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on October 5, 2012.*
|
|
(u)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on May 10, 2012.*
|
|
(v)
|
Incorporated by reference from the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2012.*
|
|
(w)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on May 17, 2013.*
|
|
(x)
|
Incorporated by reference from the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2013.**
|
|
(y)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on May 12, 2017.*
|
|
(z)
|
Incorporated by reference from the Company’s Current Report on Form 8-K, filed on March 27, 2015.**
|
|
(aa)
|
Incorporated by reference from the Company’s Current Report on Form 8-K, filed on February 13, 2017.**
|
|
(bb)
|
Incorporated by reference from the Company’s Current Report on Form 8-K, filed on February 16, 2018.**
|
|
(cc)
|
Incorporated by reference from the Company’s Current Report on Form 8-K, filed on February 15, 2019.**
|
|
(dd)
|
Incorporated by reference to Pre-Effective Amendment No. 1 to the Company's Registration Statement on Form S-11 (No. 33-67372), as filed with the Commission on October 5, 1993. Exhibit originally filed in paper format and as such, a hyperlink is not available.*
|
|
(ee)
|
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. Exhibit originally filed in paper format and as such, a hyperlink is not available.*
|
|
(ff)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on November 9, 2012.*
|
|
(gg)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on February 6, 2001*
|
|
(hh)
|
Incorporated by reference from the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2005.*
|
|
(ii)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on March 1, 2013.*
|
|
(jj)
|
Incorporated by reference from the Company's Current Report on Form 8-K/A, filed on February 28, 2019.**
|
|
(kk)
|
Incorporated by reference from the Company's Current Report on Form 8-K, filed on October 3, 2018.**
|
|
†
|
A management contract or compensatory plan or arrangement required to be filed pursuant to Item 15(b) of this report.
|
|
CBL & ASSOCIATES PROPERTIES, INC.
|
|
|
(Registrant)
|
|
|
|
|
|
By:
|
/s/ Farzana Khaleel
|
|
|
Farzana Khaleel
|
|
|
Executive Vice President -
Chief Financial Officer and Treasurer
|
|
Signature
|
|
Title
|
Date
|
|
/s/ Charles B. Lebovitz
|
Chairman of the Board
|
March 1, 2019
|
|
|
Charles B. Lebovitz
|
|||
|
|
|
|
|
|
/s/ Stephen D. Lebovitz
|
Director and Chief Executive Officer (Principal Executive Officer)
|
March 1, 2019
|
|
|
Stephen D. Lebovitz
|
|||
|
|
|
|
|
|
/s/ Farzana Khaleel
|
Executive Vice President - Chief Financial Officer and Treasurer (Principal Financial Officer and Principal Accounting Officer)
|
March 1, 2019
|
|
|
Farzana Khaleel
|
|||
|
|
|
|
|
|
/s/ A. Larry Chapman*
|
Director
|
March 1, 2019
|
|
|
A. Larry Chapman
|
|
||
|
|
|
|
|
|
/s/ Matthew S. Dominski*
|
Director
|
March 1, 2019
|
|
|
Matthew S. Dominski
|
|
||
|
|
|
|
|
|
/s/ John D. Griffith*
|
Director
|
March 1, 2019
|
|
|
John D. Griffith
|
|||
|
|
|
|
|
|
/s/ Richard J. Lieb*
|
Director
|
March 1, 2019
|
|
|
Richard J. Lieb
|
|||
|
|
|
|
|
|
/s/ Kathleen M. Nelson*
|
Director
|
March 1, 2019
|
|
|
Kathleen M. Nelson
|
|||
|
|
|
|
|
|
*By: /s/ Farzana Khaleel
|
Attorney-in-Fact
|
March 1, 2019
|
|
|
Farzana Khaleel
|
|||
|
CBL & ASSOCIATES LIMITED PARTNERSHIP
|
|
|
(Registrant)
|
|
|
By: CBL HOLDINGS I, INC., its general partner
|
|
|
|
|
|
By:
|
/s/ Farzana Khaleel
|
|
|
Farzana Khaleel
|
|
|
Executive Vice President -
Chief Financial Officer and Treasurer
|
|
Signature
|
|
Title
|
Date
|
|
/s/ Charles B. Lebovitz
|
Chairman of the Board of CBL Holdings I, Inc., general partner of the Registrant
|
March 1, 2019
|
|
|
Charles B. Lebovitz
|
|||
|
|
|
|
|
|
/s/ Stephen D. Lebovitz
|
Director and Chief Executive Officer of CBL Holdings I, Inc., general partner of the Registrant (Principal Executive Officer)
|
March 1, 2019
|
|
|
Stephen D. Lebovitz
|
|||
|
|
|
|
|
|
/s/ Farzana Khaleel
|
Executive Vice President - Chief Financial Officer and Treasurer of CBL Holdings, I, Inc., general partner of the Registrant (Principal Financial Officer and Principal Accounting Officer)
|
March 1, 2019
|
|
|
Farzana Khaleel
|
|||
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 |
|---|