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.)
|
|
62-1545718
|
|
DELAWARE (CBL & ASSOCIATES LIMITED PARTNERSHIP)
|
|
62-1542285
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification Number)
|
|
CBL & Associates Properties, Inc.
|
|
Yes
x
|
No
o
|
|
CBL & Associates Limited Partnership
|
|
Yes
x
|
No
o
|
|
CBL & Associates Properties, Inc.
|
|
Yes
x
|
No
o
|
|
CBL & Associates Limited Partnership
|
|
Yes
x
|
No
o
|
|
CBL & Associates Properties, Inc.
|
|||
|
Large accelerated filer
x
|
Accelerated filer
o
|
Non-accelerated filer
o
|
Smaller Reporting Company
o
|
|
CBL & Associates Limited Partnership
|
|||
|
Large accelerated filer
o
|
Accelerated filer
o
|
Non-accelerated filer
x
|
Smaller Reporting Company
o
|
|
CBL & Associates Properties, Inc.
|
|
Yes
o
|
No
x
|
|
CBL & Associates Limited Partnership
|
|
Yes
o
|
No
x
|
|
•
|
enhances investors' understanding of the Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner that management views and operates the business;
|
|
•
|
eliminates duplicative disclosure and provides a more streamlined and readable presentation, since a substantial portion of the disclosure applies to both the Company and the Operating Partnership; and
|
|
•
|
creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.
|
|
•
|
condensed consolidated financial statements;
|
|
•
|
certain accompanying notes to condensed consolidated financial statements, including Note 5 - Unconsolidated Affiliates, Redeemable Interests, Noncontrolling Interests and Cost Method Investments; Note 7 - Comprehensive Income; and Note 11 - Earnings Per Share and Earnings Per Unit;
|
|
•
|
controls and procedures in Item 4 of Management's Discussion and Analysis; and
|
|
•
|
certifications of the Chief Executive Officer and Chief Financial Officer included as Exhibits 31.1 through 32.4.
|
|
PART I
|
FINANCIAL INFORMATION
|
|
|
|
|
|
|
CBL & Associates Properties, Inc.
|
||
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
CBL & Associates Limited Partnership
|
||
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
CBL & Associates Properties, Inc. and CBL & Associates Limited Partnership
|
||
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
ASSETS
|
September 30,
2013 |
|
December 31,
2012 |
||||
|
Real estate assets:
|
|
|
|
||||
|
Land
|
$
|
882,723
|
|
|
$
|
905,339
|
|
|
Buildings and improvements
|
7,100,354
|
|
|
7,228,293
|
|
||
|
|
7,983,077
|
|
|
8,133,632
|
|
||
|
Accumulated depreciation
|
(2,017,610
|
)
|
|
(1,972,031
|
)
|
||
|
|
5,965,467
|
|
|
6,161,601
|
|
||
|
Held for sale
|
—
|
|
|
29,425
|
|
||
|
Developments in progress
|
161,841
|
|
|
137,956
|
|
||
|
Net investment in real estate assets
|
6,127,308
|
|
|
6,328,982
|
|
||
|
Cash and cash equivalents
|
74,588
|
|
|
78,248
|
|
||
|
Receivables:
|
|
|
|
||||
|
Tenant, net of allowance for doubtful accounts of $2,204
and $1,977 in 2013 and 2012, respectively
|
77,914
|
|
|
78,963
|
|
||
|
Other, net of allowance for doubtful accounts of $1,283
and $1,270 in 2013 and 2012, respectively
|
20,696
|
|
|
8,467
|
|
||
|
Mortgage and other notes receivable
|
24,976
|
|
|
25,967
|
|
||
|
Investments in unconsolidated affiliates
|
279,666
|
|
|
259,810
|
|
||
|
Intangible lease assets and other assets
|
261,517
|
|
|
309,299
|
|
||
|
|
$
|
6,866,665
|
|
|
$
|
7,089,736
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
|
|
|
|
|
||
|
Mortgage and other indebtedness
|
$
|
4,867,717
|
|
|
$
|
4,745,683
|
|
|
Accounts payable and accrued liabilities
|
348,237
|
|
|
358,874
|
|
||
|
Total liabilities
|
5,215,954
|
|
|
5,104,557
|
|
||
|
Commitments and contingencies (Notes 5 and 12)
|
|
|
|
|
|
||
|
Redeemable noncontrolling interests:
|
|
|
|
||||
|
Redeemable noncontrolling partnership interests
|
37,170
|
|
|
40,248
|
|
||
|
Redeemable noncontrolling preferred joint venture interest
|
—
|
|
|
423,834
|
|
||
|
Total redeemable noncontrolling interests
|
37,170
|
|
|
464,082
|
|
||
|
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, 169,905,892 and 161,309,652 issued and
outstanding in 2013 and 2012, respectively
|
1,699
|
|
|
1,613
|
|
||
|
Additional paid-in capital
|
1,967,067
|
|
|
1,773,630
|
|
||
|
Accumulated other comprehensive income
|
6,466
|
|
|
6,986
|
|
||
|
Dividends in excess of cumulative earnings
|
(526,739
|
)
|
|
(453,561
|
)
|
||
|
Total shareholders' equity
|
1,448,518
|
|
|
1,328,693
|
|
||
|
Noncontrolling interests
|
165,023
|
|
|
192,404
|
|
||
|
Total equity
|
1,613,541
|
|
|
1,521,097
|
|
||
|
|
$
|
6,866,665
|
|
|
$
|
7,089,736
|
|
|
CBL & Associates Properties, Inc.
(In thousands, except per share data)
(Unaudited)
|
|||||||||||||||
|
|
Three Months
Ended September 30, |
|
Nine Months
Ended September 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
REVENUES:
|
|
|
|
|
|
|
|
||||||||
|
Minimum rents
|
$
|
167,703
|
|
|
$
|
160,999
|
|
|
$
|
498,632
|
|
|
$
|
473,011
|
|
|
Percentage rents
|
2,797
|
|
|
3,152
|
|
|
9,847
|
|
|
8,183
|
|
||||
|
Other rents
|
3,837
|
|
|
3,653
|
|
|
13,503
|
|
|
13,241
|
|
||||
|
Tenant reimbursements
|
70,576
|
|
|
70,348
|
|
|
213,524
|
|
|
206,814
|
|
||||
|
Management, development and leasing fees
|
3,118
|
|
|
3,139
|
|
|
9,042
|
|
|
7,574
|
|
||||
|
Other
|
9,518
|
|
|
7,895
|
|
|
27,067
|
|
|
23,772
|
|
||||
|
Total revenues
|
257,549
|
|
|
249,186
|
|
|
771,615
|
|
|
732,595
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
||||||
|
Property operating
|
38,375
|
|
|
35,326
|
|
|
111,170
|
|
|
104,331
|
|
||||
|
Depreciation and amortization
|
68,941
|
|
|
63,994
|
|
|
206,115
|
|
|
188,606
|
|
||||
|
Real estate taxes
|
22,607
|
|
|
22,286
|
|
|
66,411
|
|
|
66,626
|
|
||||
|
Maintenance and repairs
|
13,387
|
|
|
13,218
|
|
|
40,808
|
|
|
38,057
|
|
||||
|
General and administrative
|
10,160
|
|
|
10,171
|
|
|
36,459
|
|
|
35,964
|
|
||||
|
Loss on impairment
|
—
|
|
|
3,912
|
|
|
21,038
|
|
|
3,912
|
|
||||
|
Other
|
6,371
|
|
|
5,871
|
|
|
21,217
|
|
|
19,188
|
|
||||
|
Total operating expenses
|
159,841
|
|
|
154,778
|
|
|
503,218
|
|
|
456,684
|
|
||||
|
Income from operations
|
97,708
|
|
|
94,408
|
|
|
268,397
|
|
|
275,911
|
|
||||
|
Interest and other income
|
8,809
|
|
|
822
|
|
|
10,197
|
|
|
3,192
|
|
||||
|
Interest expense
|
(56,341
|
)
|
|
(61,768
|
)
|
|
(173,374
|
)
|
|
(181,593
|
)
|
||||
|
Gain (loss) on extinguishment of debt
|
—
|
|
|
178
|
|
|
(9,108
|
)
|
|
178
|
|
||||
|
Gain on sales of real estate assets
|
58
|
|
|
1,659
|
|
|
1,058
|
|
|
1,753
|
|
||||
|
Gain on investment
|
—
|
|
|
—
|
|
|
2,400
|
|
|
—
|
|
||||
|
Equity in earnings of unconsolidated affiliates
|
2,270
|
|
|
2,062
|
|
|
7,618
|
|
|
5,401
|
|
||||
|
Income tax provision
|
(271
|
)
|
|
(1,195
|
)
|
|
(854
|
)
|
|
(1,234
|
)
|
||||
|
Income from continuing operations
|
52,233
|
|
|
36,166
|
|
|
106,334
|
|
|
103,608
|
|
||||
|
Operating loss from discontinued operations
|
(8,346
|
)
|
|
(23,762
|
)
|
|
(5,195
|
)
|
|
(16,155
|
)
|
||||
|
Gain on discontinued operations
|
290
|
|
|
88
|
|
|
1,162
|
|
|
983
|
|
||||
|
Net income
|
44,177
|
|
|
12,492
|
|
|
102,301
|
|
|
88,436
|
|
||||
|
Net (income) loss attributable to noncontrolling interests in:
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating Partnership
|
(4,075
|
)
|
|
1,776
|
|
|
(7,602
|
)
|
|
(7,783
|
)
|
||||
|
Other consolidated subsidiaries
|
(5,778
|
)
|
|
(6,194
|
)
|
|
(18,338
|
)
|
|
(17,139
|
)
|
||||
|
Net income attributable to the Company
|
34,324
|
|
|
8,074
|
|
|
76,361
|
|
|
63,514
|
|
||||
|
Preferred dividends
|
(11,223
|
)
|
|
(10,594
|
)
|
|
(33,669
|
)
|
|
(31,782
|
)
|
||||
|
Net income (loss) attributable to common shareholders
|
$
|
23,101
|
|
|
$
|
(2,520
|
)
|
|
$
|
42,692
|
|
|
$
|
31,732
|
|
|
CBL & Associates Properties, Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
(Continued)
|
|||||||||||||||
|
|
Three Months
Ended September 30, |
|
Nine Months
Ended September 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Basic per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|
||||||
|
Income from continuing operations, net of preferred dividends
|
$
|
0.18
|
|
|
$
|
0.11
|
|
|
$
|
0.28
|
|
|
$
|
0.29
|
|
|
Discontinued operations
|
(0.04
|
)
|
|
(0.13
|
)
|
|
(0.02
|
)
|
|
(0.08
|
)
|
||||
|
Net income (loss) attributable to common shareholders
|
$
|
0.14
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.26
|
|
|
$
|
0.21
|
|
|
Weighted-average common shares outstanding
|
169,906
|
|
|
158,689
|
|
|
166,048
|
|
|
152,721
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations, net of preferred dividends
|
$
|
0.18
|
|
|
$
|
0.11
|
|
|
$
|
0.28
|
|
|
$
|
0.29
|
|
|
Discontinued operations
|
(0.04
|
)
|
|
(0.13
|
)
|
|
(0.02
|
)
|
|
(0.08
|
)
|
||||
|
Net income (loss) attributable to common shareholders
|
$
|
0.14
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.26
|
|
|
$
|
0.21
|
|
|
Weighted-average common and potential dilutive
common shares outstanding |
169,906
|
|
|
158,731
|
|
|
166,048
|
|
|
152,765
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Amounts attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|
||||||
|
Income from continuing operations, net of preferred dividends
|
$
|
29,965
|
|
|
$
|
17,233
|
|
|
$
|
46,116
|
|
|
$
|
43,916
|
|
|
Discontinued operations
|
(6,864
|
)
|
|
(19,753
|
)
|
|
(3,424
|
)
|
|
(12,184
|
)
|
||||
|
Net income (loss) attributable to common shareholders
|
$
|
23,101
|
|
|
$
|
(2,520
|
)
|
|
$
|
42,692
|
|
|
$
|
31,732
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends declared per common share
|
$
|
0.23
|
|
|
$
|
0.22
|
|
|
$
|
0.69
|
|
|
$
|
0.66
|
|
|
|
Three Months
Ended September 30, |
|
Nine Months
Ended September 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Net income
|
$
|
44,177
|
|
|
$
|
12,492
|
|
|
$
|
102,301
|
|
|
$
|
88,436
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other comprehensive income:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized holding gain (loss) on available-for-sale
securities
|
(1,749
|
)
|
|
522
|
|
|
(2,000
|
)
|
|
2,101
|
|
||||
|
Reclassification to net income of realized gain on available-for-sale securities
|
—
|
|
|
—
|
|
|
—
|
|
|
(160
|
)
|
||||
|
Unrealized loss on hedging instruments
|
(451
|
)
|
|
(801
|
)
|
|
(289
|
)
|
|
(2,411
|
)
|
||||
|
Reclassification to net income of hedging loss
|
568
|
|
|
567
|
|
|
1,687
|
|
|
1,696
|
|
||||
|
Total other comprehensive income (loss)
|
(1,632
|
)
|
|
288
|
|
|
(602
|
)
|
|
1,226
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income
|
42,545
|
|
|
12,780
|
|
|
101,699
|
|
|
89,662
|
|
||||
|
Comprehensive (income) loss attributable to
noncontrolling interests in:
|
|
|
|
|
|
|
|
||||||||
|
Operating Partnership
|
(3,831
|
)
|
|
1,729
|
|
|
(7,520
|
)
|
|
(8,047
|
)
|
||||
|
Other consolidated subsidiaries
|
(5,778
|
)
|
|
(6,194
|
)
|
|
(18,338
|
)
|
|
(17,139
|
)
|
||||
|
Comprehensive income attributable to the Company
|
$
|
32,936
|
|
|
$
|
8,315
|
|
|
$
|
75,841
|
|
|
$
|
64,476
|
|
|
|
|
|
Equity
|
||||||||||||||||||||||||||||||||
|
|
|
|
Shareholders' Equity
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
Redeemable
Noncontrolling
Partnership
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, January 1, 2012
|
$
|
32,271
|
|
|
$
|
23
|
|
|
$
|
1,484
|
|
|
$
|
1,657,927
|
|
|
$
|
3,425
|
|
|
$
|
(399,581
|
)
|
|
$
|
1,263,278
|
|
|
$
|
207,113
|
|
|
$
|
1,470,391
|
|
|
Net income
|
2,441
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
63,514
|
|
|
63,514
|
|
|
6,993
|
|
|
70,507
|
|
|||||||||
|
Other comprehensive income
|
10
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
962
|
|
|
—
|
|
|
962
|
|
|
254
|
|
|
1,216
|
|
|||||||||
|
Costs of preferred stock offering
|
—
|
|
|
—
|
|
|
—
|
|
|
(134
|
)
|
|
—
|
|
|
—
|
|
|
(134
|
)
|
|
—
|
|
|
(134
|
)
|
|||||||||
|
Conversion of Operating Partnership
common units to shares of common stock
|
—
|
|
|
—
|
|
|
103
|
|
|
48,174
|
|
|
—
|
|
|
—
|
|
|
48,277
|
|
|
(48,277
|
)
|
|
—
|
|
|||||||||
|
Redemption of Operating Partnership common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,836
|
)
|
|
(9,836
|
)
|
|||||||||
|
Dividends declared - common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(102,581
|
)
|
|
(102,581
|
)
|
|
—
|
|
|
(102,581
|
)
|
|||||||||
|
Dividends declared - preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31,782
|
)
|
|
(31,782
|
)
|
|
—
|
|
|
(31,782
|
)
|
|||||||||
|
Issuances of common stock and restricted
common stock
|
—
|
|
|
—
|
|
|
2
|
|
|
367
|
|
|
—
|
|
|
—
|
|
|
369
|
|
|
—
|
|
|
369
|
|
|||||||||
|
Cancellation of restricted common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(261
|
)
|
|
—
|
|
|
—
|
|
|
(261
|
)
|
|
—
|
|
|
(261
|
)
|
|||||||||
|
Exercises of stock options
|
—
|
|
|
—
|
|
|
2
|
|
|
4,432
|
|
|
—
|
|
|
—
|
|
|
4,434
|
|
|
—
|
|
|
4,434
|
|
|||||||||
|
Accrual under deferred compensation arrangements
|
—
|
|
|
—
|
|
|
—
|
|
|
44
|
|
|
—
|
|
|
—
|
|
|
44
|
|
|
—
|
|
|
44
|
|
|||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
1,957
|
|
|
—
|
|
|
—
|
|
|
1,957
|
|
|
—
|
|
|
1,957
|
|
|||||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,559
|
|
|
5,559
|
|
|||||||||
|
Distributions to noncontrolling interests
|
(6,221
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(25,716
|
)
|
|
(25,716
|
)
|
|||||||||
|
Adjustment for noncontrolling interests
|
2,379
|
|
|
—
|
|
|
—
|
|
|
(5,929
|
)
|
|
—
|
|
|
—
|
|
|
(5,929
|
)
|
|
3,550
|
|
|
(2,379
|
)
|
|||||||||
|
Adjustment to record redeemable
noncontrolling interests at redemption value
|
10,049
|
|
|
—
|
|
|
—
|
|
|
(4,256
|
)
|
|
—
|
|
|
—
|
|
|
(4,256
|
)
|
|
(5,793
|
)
|
|
(10,049
|
)
|
|||||||||
|
Acquire controlling interest in shopping center
properties
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,498
|
|
|
14,498
|
|
|||||||||
|
Balance, September 30, 2012
|
$
|
40,929
|
|
|
$
|
23
|
|
|
$
|
1,591
|
|
|
$
|
1,702,321
|
|
|
$
|
4,387
|
|
|
$
|
(470,430
|
)
|
|
$
|
1,237,892
|
|
|
$
|
148,345
|
|
|
$
|
1,386,237
|
|
|
|
|
|
Equity
|
||||||||||||||||||||||||||||||||
|
|
|
|
Shareholders' Equity
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
Redeemable Noncontrolling Partnership 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, January 1, 2013
|
$
|
40,248
|
|
|
$
|
25
|
|
|
$
|
1,613
|
|
|
$
|
1,773,630
|
|
|
$
|
6,986
|
|
|
$
|
(453,561
|
)
|
|
$
|
1,328,693
|
|
|
$
|
192,404
|
|
|
$
|
1,521,097
|
|
|
Net income
|
3,182
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
76,361
|
|
|
76,361
|
|
|
8,114
|
|
|
84,475
|
|
|||||||||
|
Other comprehensive loss
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(520
|
)
|
|
—
|
|
|
(520
|
)
|
|
(78
|
)
|
|
(598
|
)
|
|||||||||
|
Redemption of redeemable noncontrolling preferred
joint venture interest
|
—
|
|
|
—
|
|
|
—
|
|
|
10,000
|
|
|
—
|
|
|
—
|
|
|
10,000
|
|
|
—
|
|
|
10,000
|
|
|||||||||
|
Issuances of common stock and restricted common
stock
|
—
|
|
|
—
|
|
|
86
|
|
|
209,445
|
|
|
—
|
|
|
—
|
|
|
209,531
|
|
|
—
|
|
|
209,531
|
|
|||||||||
|
Dividends declared - common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(115,870
|
)
|
|
(115,870
|
)
|
|
—
|
|
|
(115,870
|
)
|
|||||||||
|
Dividends declared - preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,669
|
)
|
|
(33,669
|
)
|
|
—
|
|
|
(33,669
|
)
|
|||||||||
|
Cancellation of restricted common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(711
|
)
|
|
—
|
|
|
—
|
|
|
(711
|
)
|
|
—
|
|
|
(711
|
)
|
|||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
2,287
|
|
|
—
|
|
|
—
|
|
|
2,287
|
|
|
—
|
|
|
2,287
|
|
|||||||||
|
Distributions to noncontrolling interests
|
(4,980
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22,889
|
)
|
|
(22,889
|
)
|
|||||||||
|
Adjustment for noncontrolling interests
|
3,803
|
|
|
—
|
|
|
—
|
|
|
(32,135
|
)
|
|
—
|
|
|
—
|
|
|
(32,135
|
)
|
|
28,388
|
|
|
(3,747
|
)
|
|||||||||
|
Adjustment to record redeemable
noncontrolling interests at redemption value
|
(5,079
|
)
|
|
—
|
|
|
—
|
|
|
4,551
|
|
|
—
|
|
|
—
|
|
|
4,551
|
|
|
528
|
|
|
5,079
|
|
|||||||||
|
Acquire controlling interest in shopping center
property
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(41,444
|
)
|
|
(41,444
|
)
|
|||||||||
|
Balance, September 30, 2013
|
$
|
37,170
|
|
|
$
|
25
|
|
|
$
|
1,699
|
|
|
$
|
1,967,067
|
|
|
$
|
6,466
|
|
|
$
|
(526,739
|
)
|
|
$
|
1,448,518
|
|
|
$
|
165,023
|
|
|
$
|
1,613,541
|
|
|
CBL & Associates Properties, Inc.
(In thousands)
(Unaudited)
|
|||||||
|
|
Nine Months Ended
September 30, |
||||||
|
|
2013
|
|
2012
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|||
|
Net income
|
$
|
102,301
|
|
|
$
|
88,436
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|||
|
Depreciation and amortization
|
212,752
|
|
|
198,700
|
|
||
|
Net amortization of deferred finance costs and debt premiums
|
3,651
|
|
|
5,563
|
|
||
|
Net amortization of intangible lease assets and liabilities
|
(111
|
)
|
|
(551
|
)
|
||
|
Gain on sales of real estate assets
|
(1,058
|
)
|
|
(4,789
|
)
|
||
|
Gain on investment
|
(2,400
|
)
|
|
—
|
|
||
|
Gain on sale of discontinued operations
|
(1,162
|
)
|
|
(983
|
)
|
||
|
Write-off of development projects
|
141
|
|
|
(115
|
)
|
||
|
Share-based compensation expense
|
2,308
|
|
|
2,211
|
|
||
|
Net realized gain on sale of available-for-sale securities
|
—
|
|
|
(160
|
)
|
||
|
Loss on impairment
|
21,038
|
|
|
3,912
|
|
||
|
Loss on impairment from discontinued operations
|
5,234
|
|
|
26,501
|
|
||
|
Gain (loss) on extinguishment of debt
|
9,108
|
|
|
(178
|
)
|
||
|
Equity in earnings of unconsolidated affiliates
|
(7,618
|
)
|
|
(5,401
|
)
|
||
|
Distributions of earnings from unconsolidated affiliates
|
11,225
|
|
|
11,724
|
|
||
|
Provision for doubtful accounts
|
1,459
|
|
|
1,310
|
|
||
|
Change in deferred tax accounts
|
1,666
|
|
|
3,681
|
|
||
|
Changes in:
|
|
|
|
|
|
||
|
Tenant and other receivables
|
(7,430
|
)
|
|
(7,374
|
)
|
||
|
Other assets
|
754
|
|
|
(3,152
|
)
|
||
|
Accounts payable and accrued liabilities
|
(15,821
|
)
|
|
284
|
|
||
|
Net cash provided by operating activities
|
336,037
|
|
|
319,619
|
|
||
|
|
|
|
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
|
Additions to real estate assets
|
(233,202
|
)
|
|
(159,414
|
)
|
||
|
Acquisition of real estate assets
|
(26,444
|
)
|
|
(61,289
|
)
|
||
|
Additions to restricted cash
|
(2,909
|
)
|
|
(2,595
|
)
|
||
|
Proceeds from sales of real estate assets
|
219,800
|
|
|
49,366
|
|
||
|
Additions to mortgage and other notes receivable
|
(2,700
|
)
|
|
(3,584
|
)
|
||
|
Payments received on mortgage and other notes receivable
|
3,743
|
|
|
2,962
|
|
||
|
Proceeds from sales of investments and available-for-sale securities
|
15,877
|
|
|
—
|
|
||
|
Additional investments in and advances to unconsolidated affiliates
|
(31,969
|
)
|
|
(4,994
|
)
|
||
|
Distributions in excess of equity in earnings of unconsolidated affiliates
|
8,706
|
|
|
17,620
|
|
||
|
Changes in other assets
|
(14,295
|
)
|
|
(1,759
|
)
|
||
|
Net cash used in investing activities
|
(63,393
|
)
|
|
(163,687
|
)
|
||
|
CBL & Associates Properties, Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
(Continued)
|
|||||||
|
|
Nine Months Ended
September 30, |
||||||
|
|
2013
|
|
2012
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Proceeds from mortgage and other indebtedness
|
$
|
1,696,913
|
|
|
$
|
1,348,822
|
|
|
Principal payments on mortgage and other indebtedness
|
(1,568,874
|
)
|
|
(1,311,827
|
)
|
||
|
Additions to deferred financing costs
|
(3,173
|
)
|
|
(2,864
|
)
|
||
|
Prepayment fees on extinguishment of debt
|
(8,708
|
)
|
|
—
|
|
||
|
Proceeds from issuances of common stock
|
209,510
|
|
|
128
|
|
||
|
Costs of preferred stock offering
|
—
|
|
|
(134
|
)
|
||
|
Proceeds from exercises of stock options
|
—
|
|
|
4,434
|
|
||
|
Purchase of noncontrolling interest in the Operating Partnership
|
—
|
|
|
(9,836
|
)
|
||
|
Redemption of redeemable noncontrolling preferred joint venture interest
|
(408,577
|
)
|
|
—
|
|
||
|
Contributions from noncontrolling interests
|
—
|
|
|
5,559
|
|
||
|
Distributions to noncontrolling interests
|
(47,450
|
)
|
|
(49,437
|
)
|
||
|
Dividends paid to holders of preferred stock
|
(33,669
|
)
|
|
(31,782
|
)
|
||
|
Dividends paid to common shareholders
|
(112,276
|
)
|
|
(98,737
|
)
|
||
|
Net cash used in financing activities
|
(276,304
|
)
|
|
(145,674
|
)
|
||
|
|
|
|
|
||||
|
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
(3,660
|
)
|
|
10,258
|
|
||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
78,248
|
|
|
56,092
|
|
||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
74,588
|
|
|
$
|
66,350
|
|
|
|
|
|
|
||||
|
SUPPLEMENTAL INFORMATION:
|
|
|
|
|
|
||
|
Cash paid for interest, net of amounts capitalized
|
$
|
168,092
|
|
|
$
|
175,610
|
|
|
ASSETS
|
September 30,
2013 |
|
December 31,
2012 |
||||
|
Real estate assets:
|
|
|
|
||||
|
Land
|
$
|
882,723
|
|
|
$
|
905,339
|
|
|
Buildings and improvements
|
7,100,354
|
|
|
7,228,293
|
|
||
|
|
7,983,077
|
|
|
8,133,632
|
|
||
|
Accumulated depreciation
|
(2,017,610
|
)
|
|
(1,972,031
|
)
|
||
|
|
5,965,467
|
|
|
6,161,601
|
|
||
|
Held for sale
|
—
|
|
|
29,425
|
|
||
|
Developments in progress
|
161,841
|
|
|
137,956
|
|
||
|
Net investment in real estate assets
|
6,127,308
|
|
|
6,328,982
|
|
||
|
Cash and cash equivalents
|
74,578
|
|
|
78,244
|
|
||
|
Receivables:
|
|
|
|
|
|
||
|
Tenant, net of allowance for doubtful accounts of $2,204
and $1,977 in 2013 and 2012, respectively
|
77,914
|
|
|
78,963
|
|
||
|
Other, net of allowance for doubtful accounts of $1,283
and $1,270 in 2013 and 2012, respectively
|
20,696
|
|
|
8,467
|
|
||
|
Mortgage and other notes receivable
|
24,976
|
|
|
25,967
|
|
||
|
Investments in unconsolidated affiliates
|
280,220
|
|
|
260,363
|
|
||
|
Intangible lease assets and other assets
|
261,397
|
|
|
309,239
|
|
||
|
|
$
|
6,867,089
|
|
|
$
|
7,090,225
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
LIABILITIES, REDEEMABLE INTERESTS AND CAPITAL
|
|
|
|
|
|
||
|
Mortgage and other indebtedness
|
$
|
4,867,717
|
|
|
$
|
4,745,683
|
|
|
Accounts payable and accrued liabilities
|
348,237
|
|
|
358,800
|
|
||
|
Total liabilities
|
5,215,954
|
|
|
5,104,483
|
|
||
|
Commitments and contingencies (Notes 5 and 12)
|
|
|
|
|
|
||
|
Redeemable interests:
|
|
|
|
|
|
||
|
Redeemable noncontrolling interests
|
6,633
|
|
|
6,413
|
|
||
|
Redeemable common units
|
30,537
|
|
|
33,835
|
|
||
|
Redeemable noncontrolling preferred joint venture interest
|
—
|
|
|
423,834
|
|
||
|
Total redeemable interests
|
37,170
|
|
|
464,082
|
|
||
|
Partners' capital:
|
|
|
|
|
|
||
|
Preferred units
|
565,212
|
|
|
565,212
|
|
||
|
Common units:
|
|
|
|
||||
|
General partner
|
10,702
|
|
|
9,904
|
|
||
|
Limited partners
|
1,010,964
|
|
|
877,363
|
|
||
|
Accumulated other comprehensive income
|
5,087
|
|
|
5,685
|
|
||
|
Total partners' capital
|
1,591,965
|
|
|
1,458,164
|
|
||
|
Noncontrolling interests
|
22,000
|
|
|
63,496
|
|
||
|
Total capital
|
1,613,965
|
|
|
1,521,660
|
|
||
|
|
$
|
6,867,089
|
|
|
$
|
7,090,225
|
|
|
CBL & Associates Limited Partnership
Condensed Consolidated Statements of Operations
(In thousands, except per unit data)
(Unaudited)
|
|||||||||||||||
|
|
Three Months
Ended September 30, |
|
Nine Months
Ended September 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
REVENUES:
|
|
|
|
|
|
|
|
||||||||
|
Minimum rents
|
$
|
167,703
|
|
|
$
|
160,999
|
|
|
$
|
498,632
|
|
|
$
|
473,011
|
|
|
Percentage rents
|
2,797
|
|
|
3,152
|
|
|
9,847
|
|
|
8,183
|
|
||||
|
Other rents
|
3,837
|
|
|
3,653
|
|
|
13,503
|
|
|
13,241
|
|
||||
|
Tenant reimbursements
|
70,576
|
|
|
70,348
|
|
|
213,524
|
|
|
206,814
|
|
||||
|
Management, development and leasing fees
|
3,118
|
|
|
3,139
|
|
|
9,042
|
|
|
7,574
|
|
||||
|
Other
|
9,518
|
|
|
7,895
|
|
|
27,067
|
|
|
23,772
|
|
||||
|
Total revenues
|
257,549
|
|
|
249,186
|
|
|
771,615
|
|
|
732,595
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
||||||
|
Property operating
|
38,375
|
|
|
35,326
|
|
|
111,170
|
|
|
104,331
|
|
||||
|
Depreciation and amortization
|
68,941
|
|
|
63,994
|
|
|
206,115
|
|
|
188,606
|
|
||||
|
Real estate taxes
|
22,607
|
|
|
22,286
|
|
|
66,411
|
|
|
66,626
|
|
||||
|
Maintenance and repairs
|
13,387
|
|
|
13,218
|
|
|
40,808
|
|
|
38,057
|
|
||||
|
General and administrative
|
10,160
|
|
|
10,171
|
|
|
36,459
|
|
|
35,964
|
|
||||
|
Loss on impairment
|
—
|
|
|
3,912
|
|
|
21,038
|
|
|
3,912
|
|
||||
|
Other
|
6,371
|
|
|
5,871
|
|
|
21,217
|
|
|
19,188
|
|
||||
|
Total operating expenses
|
159,841
|
|
|
154,778
|
|
|
503,218
|
|
|
456,684
|
|
||||
|
Income from operations
|
97,708
|
|
|
94,408
|
|
|
268,397
|
|
|
275,911
|
|
||||
|
Interest and other income
|
8,809
|
|
|
822
|
|
|
10,197
|
|
|
3,192
|
|
||||
|
Interest expense
|
(56,341
|
)
|
|
(61,768
|
)
|
|
(173,374
|
)
|
|
(181,593
|
)
|
||||
|
Gain (loss) on extinguishment of debt
|
—
|
|
|
178
|
|
|
(9,108
|
)
|
|
178
|
|
||||
|
Gain on sales of real estate assets
|
58
|
|
|
1,659
|
|
|
1,058
|
|
|
1,753
|
|
||||
|
Gain on investment
|
—
|
|
|
—
|
|
|
2,400
|
|
|
—
|
|
||||
|
Equity in earnings of unconsolidated affiliates
|
2,270
|
|
|
2,062
|
|
|
7,618
|
|
|
5,401
|
|
||||
|
Income tax provision
|
(271
|
)
|
|
(1,195
|
)
|
|
(854
|
)
|
|
(1,234
|
)
|
||||
|
Income from continuing operations
|
52,233
|
|
|
36,166
|
|
|
106,334
|
|
|
103,608
|
|
||||
|
Operating loss from discontinued operations
|
(8,346
|
)
|
|
(23,762
|
)
|
|
(5,195
|
)
|
|
(16,155
|
)
|
||||
|
Gain on discontinued operations
|
290
|
|
|
88
|
|
|
1,162
|
|
|
983
|
|
||||
|
Net income
|
44,177
|
|
|
12,492
|
|
|
102,301
|
|
|
88,436
|
|
||||
|
Net income attributable to noncontrolling interests
|
(5,778
|
)
|
|
(6,194
|
)
|
|
(18,338
|
)
|
|
(17,139
|
)
|
||||
|
Net income attributable to the Operating Partnership
|
38,399
|
|
|
6,298
|
|
|
83,963
|
|
|
71,297
|
|
||||
|
Distributions to preferred unitholders
|
(11,223
|
)
|
|
(10,594
|
)
|
|
(33,669
|
)
|
|
(31,782
|
)
|
||||
|
Net income (loss) attributable to common unitholders
|
$
|
27,176
|
|
|
$
|
(4,296
|
)
|
|
$
|
50,294
|
|
|
$
|
39,515
|
|
|
CBL & Associates Limited Partnership
Condensed Consolidated Statements of Operations
(In thousands, except per unit data)
(Unaudited)
(Continued)
|
|||||||||||||||
|
|
Three Months
Ended September 30, |
|
Nine Months
Ended September 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Basic per unit data attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|
||||||
|
Income from continuing operations, net of preferred
distributions
|
$
|
0.17
|
|
|
$
|
0.08
|
|
|
$
|
0.27
|
|
|
$
|
0.27
|
|
|
Discontinued operations
|
(0.03
|
)
|
|
(0.10
|
)
|
|
(0.01
|
)
|
|
(0.06
|
)
|
||||
|
Net income (loss) attributable to common unitholders
|
$
|
0.14
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.26
|
|
|
$
|
0.21
|
|
|
Weighted-average common units outstanding
|
199,451
|
|
|
190,195
|
|
|
195,594
|
|
|
190,182
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted per unit data attributable to common unitholders:
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations, net of preferred
distributions
|
$
|
0.17
|
|
|
$
|
0.08
|
|
|
$
|
0.27
|
|
|
$
|
0.27
|
|
|
Discontinued operations
|
(0.03
|
)
|
|
(0.10
|
)
|
|
(0.01
|
)
|
|
(0.06
|
)
|
||||
|
Net income (loss) attributable to common unitholders
|
$
|
0.14
|
|
|
$
|
(0.02
|
)
|
|
$
|
0.26
|
|
|
$
|
0.21
|
|
|
Weighted-average common and potential dilutive common
units outstanding
|
199,451
|
|
|
190,236
|
|
|
195,594
|
|
|
190,226
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Amounts attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|
||||||
|
Income from continuing operations, net of preferred
distributions
|
$
|
34,040
|
|
|
$
|
15,457
|
|
|
$
|
53,718
|
|
|
$
|
51,699
|
|
|
Discontinued operations
|
(6,864
|
)
|
|
(19,753
|
)
|
|
(3,424
|
)
|
|
(12,184
|
)
|
||||
|
Net income (loss) attributable to common unitholders
|
$
|
27,176
|
|
|
$
|
(4,296
|
)
|
|
$
|
50,294
|
|
|
$
|
39,515
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Distributions declared per common unit
|
$
|
0.23
|
|
|
$
|
0.22
|
|
|
$
|
0.69
|
|
|
$
|
0.66
|
|
|
|
Three Months
Ended September 30, |
|
Nine Months
Ended September 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Net income
|
$
|
44,177
|
|
|
$
|
12,492
|
|
|
$
|
102,301
|
|
|
$
|
88,436
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other comprehensive income:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized holding gain (loss) on available-for-sale
securities
|
(1,749
|
)
|
|
522
|
|
|
(2,000
|
)
|
|
2,101
|
|
||||
|
Reclassification to net income of realized gain on available-for-sale securities
|
—
|
|
|
—
|
|
|
—
|
|
|
(160
|
)
|
||||
|
Unrealized loss on hedging instruments
|
(451
|
)
|
|
(801
|
)
|
|
(289
|
)
|
|
(2,411
|
)
|
||||
|
Reclassification to net income of hedging loss
|
568
|
|
|
567
|
|
|
1,687
|
|
|
1,696
|
|
||||
|
Total other comprehensive income (loss)
|
(1,632
|
)
|
|
288
|
|
|
(602
|
)
|
|
1,226
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income
|
42,545
|
|
|
12,780
|
|
|
101,699
|
|
|
89,662
|
|
||||
|
Comprehensive income attributable to noncontrolling
interests
|
(5,778
|
)
|
|
(6,194
|
)
|
|
(18,338
|
)
|
|
(17,139
|
)
|
||||
|
Comprehensive income of the Operating Partnership
|
$
|
36,767
|
|
|
$
|
6,586
|
|
|
$
|
83,361
|
|
|
$
|
72,523
|
|
|
|
Redeemable Interests
|
|
|
|
|
|
|
|
Common Units
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
Redeemable Partnership Interests
|
|
Redeemable Common Units
|
|
Total Redeemable Partnership
Interests
|
|
Preferred
Units
|
|
Common
Units
|
|
Preferred
Units
|
|
General
Partner
|
|
Limited
Partners
|
|
Accumulated
Other
Comprehensive Income
|
|
Total Partners' Capital
|
|
Noncontrolling Interests
|
|
Total Partners' Capital and Noncontrolling Interests
|
||||||||||||||||||||||
|
Balance, January 1, 2012
|
$
|
6,235
|
|
|
$
|
26,036
|
|
|
$
|
32,271
|
|
|
23
|
|
|
190,380
|
|
|
$
|
509,719
|
|
|
$
|
10,178
|
|
|
$
|
944,633
|
|
|
$
|
1,711
|
|
|
$
|
1,466,241
|
|
|
$
|
4,280
|
|
|
$
|
1,470,521
|
|
|
Net income
|
2,117
|
|
|
324
|
|
|
2,441
|
|
|
—
|
|
|
—
|
|
|
31,782
|
|
|
422
|
|
|
38,769
|
|
|
—
|
|
|
70,973
|
|
|
(466
|
)
|
|
70,507
|
|
||||||||||
|
Other comprehensive income
|
—
|
|
|
10
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,216
|
|
|
1,216
|
|
|
—
|
|
|
1,216
|
|
||||||||||
|
Cost of issuing preferred units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(134
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(134
|
)
|
|
—
|
|
|
(134
|
)
|
||||||||||
|
Redemption of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(627
|
)
|
|
—
|
|
|
—
|
|
|
(9,836
|
)
|
|
—
|
|
|
(9,836
|
)
|
|
—
|
|
|
(9,836
|
)
|
||||||||||
|
Distributions declared - common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,771
|
)
|
|
(100,810
|
)
|
|
—
|
|
|
(102,581
|
)
|
|
—
|
|
|
(102,581
|
)
|
||||||||||
|
Distributions declared - preferred units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31,782
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31,782
|
)
|
|
—
|
|
|
(31,782
|
)
|
||||||||||
|
Issuances of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
219
|
|
|
—
|
|
|
—
|
|
|
369
|
|
|
—
|
|
|
369
|
|
|
—
|
|
|
369
|
|
||||||||||
|
Cancellation of restricted common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22
|
)
|
|
—
|
|
|
—
|
|
|
(261
|
)
|
|
—
|
|
|
(261
|
)
|
|
—
|
|
|
(261
|
)
|
||||||||||
|
Contributions from CBL related to exercises
of stock options |
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
244
|
|
|
—
|
|
|
—
|
|
|
4,434
|
|
|
—
|
|
|
4,434
|
|
|
—
|
|
|
4,434
|
|
||||||||||
|
Accrual under deferred compensation
arrangements |
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44
|
|
|
—
|
|
|
44
|
|
|
—
|
|
|
44
|
|
||||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21
|
|
|
1,936
|
|
|
—
|
|
|
1,957
|
|
|
—
|
|
|
1,957
|
|
||||||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,559
|
|
|
5,559
|
|
||||||||||
|
Distributions to noncontrolling interests
|
(2,678
|
)
|
|
(3,543
|
)
|
|
(6,221
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24,638
|
)
|
|
—
|
|
|
(24,638
|
)
|
|
(1,078
|
)
|
|
(25,716
|
)
|
||||||||||
|
Allocation of partners' capital
|
—
|
|
|
2,379
|
|
|
2,379
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
335
|
|
|
(2,714
|
)
|
|
—
|
|
|
(2,379
|
)
|
|
—
|
|
|
(2,379
|
)
|
||||||||||
|
Adjustment to record redeemable
interests at redemption value |
542
|
|
|
9,507
|
|
|
10,049
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(108
|
)
|
|
(9,941
|
)
|
|
—
|
|
|
(10,049
|
)
|
|
—
|
|
|
(10,049
|
)
|
||||||||||
|
Acquire controlling interest in shopping
center properties |
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,498
|
|
|
14,498
|
|
||||||||||
|
Balance, September 30, 2012
|
$
|
6,216
|
|
|
$
|
34,713
|
|
|
$
|
40,929
|
|
|
23
|
|
|
190,194
|
|
|
$
|
509,585
|
|
|
$
|
9,077
|
|
|
$
|
841,985
|
|
|
$
|
2,927
|
|
|
$
|
1,363,574
|
|
|
$
|
22,793
|
|
|
$
|
1,386,367
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
|
Redeemable Interests
|
|
|
|
|
|
|
|
Common Units
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
Redeemable Partnership Interests
|
|
Redeemable Common Units
|
|
Total Redeemable Partnership
Interests
|
|
Preferred
Units
|
|
Common
Units
|
|
Preferred
Units
|
|
General
Partner
|
|
Limited
Partners
|
|
Accumulated
Other
Comprehensive Income
|
|
Total Partners' Capital
|
|
Noncontrolling Interests
|
|
Total Partners' Capital and Noncontrolling Interests
|
||||||||||||||||||||||
|
Balance, January 1, 2013
|
$
|
6,413
|
|
|
$
|
33,835
|
|
|
$
|
40,248
|
|
|
25,050
|
|
|
190,855
|
|
|
$
|
565,212
|
|
|
$
|
9,904
|
|
|
$
|
877,363
|
|
|
$
|
5,685
|
|
|
$
|
1,458,164
|
|
|
$
|
63,496
|
|
|
$
|
1,521,660
|
|
|
Net income
|
2,780
|
|
|
402
|
|
|
3,182
|
|
|
—
|
|
|
—
|
|
|
33,669
|
|
|
523
|
|
|
49,369
|
|
|
—
|
|
|
83,561
|
|
|
914
|
|
|
84,475
|
|
||||||||||
|
Other comprehensive loss
|
—
|
|
|
(4
|
)
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(598
|
)
|
|
(598
|
)
|
|
—
|
|
|
(598
|
)
|
||||||||||
|
Redemption of redeemable noncontrolling
preferred joint venture interest |
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
105
|
|
|
9,895
|
|
|
—
|
|
|
10,000
|
|
|
—
|
|
|
10,000
|
|
||||||||||
|
Distributions declared - common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,388
|
)
|
|
(114,482
|
)
|
|
—
|
|
|
(115,870
|
)
|
|
—
|
|
|
(115,870
|
)
|
||||||||||
|
Distributions declared - preferred units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,669
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,669
|
)
|
|
—
|
|
|
(33,669
|
)
|
||||||||||
|
Issuances of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,635
|
|
|
—
|
|
|
—
|
|
|
209,531
|
|
|
—
|
|
|
209,531
|
|
|
—
|
|
|
209,531
|
|
||||||||||
|
Cancellation of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(39
|
)
|
|
—
|
|
|
—
|
|
|
(711
|
)
|
|
—
|
|
|
(711
|
)
|
|
—
|
|
|
(711
|
)
|
||||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
24
|
|
|
2,263
|
|
|
—
|
|
|
2,287
|
|
|
—
|
|
|
2,287
|
|
||||||||||
|
Distributions to noncontrolling interests
|
(1,551
|
)
|
|
(3,429
|
)
|
|
(4,980
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(229
|
)
|
|
(21,639
|
)
|
|
—
|
|
|
(21,868
|
)
|
|
(966
|
)
|
|
(22,834
|
)
|
||||||||||
|
Allocation of partners' capital
|
—
|
|
|
3,803
|
|
|
3,803
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,710
|
|
|
(5,651
|
)
|
|
—
|
|
|
(3,941
|
)
|
|
—
|
|
|
(3,941
|
)
|
||||||||||
|
Adjustment to record redeemable
interests at redemption value |
(1,009
|
)
|
|
(4,070
|
)
|
|
(5,079
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
53
|
|
|
5,026
|
|
|
—
|
|
|
5,079
|
|
|
—
|
|
|
5,079
|
|
||||||||||
|
Acquire controlling interest in shopping
center property |
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(41,444
|
)
|
|
(41,444
|
)
|
||||||||||
|
Balance, September 30, 2013
|
$
|
6,633
|
|
|
$
|
30,537
|
|
|
$
|
37,170
|
|
|
25,050
|
|
|
199,451
|
|
|
$
|
565,212
|
|
|
$
|
10,702
|
|
|
$
|
1,010,964
|
|
|
$
|
5,087
|
|
|
$
|
1,591,965
|
|
|
$
|
22,000
|
|
|
$
|
1,613,965
|
|
|
CBL & Associates Limited Partnership
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
|
|||||||
|
|
Nine Months Ended
September 30, |
||||||
|
|
2013
|
|
2012
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|||
|
Net income
|
$
|
102,301
|
|
|
$
|
88,436
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|||
|
Depreciation and amortization
|
212,752
|
|
|
198,700
|
|
||
|
Net amortization of deferred finance costs and debt premiums
|
3,651
|
|
|
5,563
|
|
||
|
Net amortization of intangible lease assets and liabilities
|
(111
|
)
|
|
(551
|
)
|
||
|
Gain on sales of real estate assets
|
(1,058
|
)
|
|
(4,789
|
)
|
||
|
Gain on investment
|
(2,400
|
)
|
|
—
|
|
||
|
Gain on sale of discontinued operations
|
(1,162
|
)
|
|
(983
|
)
|
||
|
Write-off of development projects
|
141
|
|
|
(115
|
)
|
||
|
Share-based compensation expense
|
2,308
|
|
|
2,211
|
|
||
|
Net realized gain on sale of available-for-sale securities
|
—
|
|
|
(160
|
)
|
||
|
Loss on impairment
|
21,038
|
|
|
3,912
|
|
||
|
Loss on impairment from discontinued operations
|
5,234
|
|
|
26,501
|
|
||
|
(Gain) loss on extinguishment of debt
|
9,108
|
|
|
(178
|
)
|
||
|
Equity in earnings of unconsolidated affiliates
|
(7,618
|
)
|
|
(5,401
|
)
|
||
|
Distributions of earnings from unconsolidated affiliates
|
11,225
|
|
|
11,724
|
|
||
|
Provision for doubtful accounts
|
1,459
|
|
|
1,310
|
|
||
|
Change in deferred tax accounts
|
1,666
|
|
|
3,681
|
|
||
|
Changes in:
|
|
|
|
|
|
||
|
Tenant and other receivables
|
(7,430
|
)
|
|
(7,374
|
)
|
||
|
Other assets
|
815
|
|
|
(3,152
|
)
|
||
|
Accounts payable and accrued liabilities
|
(15,888
|
)
|
|
286
|
|
||
|
Net cash provided by operating activities
|
336,031
|
|
|
319,621
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
|
Additions to real estate assets
|
(233,202
|
)
|
|
(159,414
|
)
|
||
|
Acquisition of real estate assets
|
(26,444
|
)
|
|
(61,289
|
)
|
||
|
Additions to restricted cash
|
(2,909
|
)
|
|
(2,595
|
)
|
||
|
Proceeds from sales of real estate assets
|
219,800
|
|
|
49,366
|
|
||
|
Additions to mortgage and other notes receivable
|
(2,700
|
)
|
|
(3,584
|
)
|
||
|
Payments received on mortgage and other notes receivable
|
3,743
|
|
|
2,962
|
|
||
|
Proceeds from sales of investments and available-for-sale securities
|
15,877
|
|
|
—
|
|
||
|
Additional investments in and advances to unconsolidated affiliates
|
(31,969
|
)
|
|
(4,998
|
)
|
||
|
Distributions in excess of equity in earnings of unconsolidated affiliates
|
8,706
|
|
|
17,620
|
|
||
|
Changes in other assets
|
(14,295
|
)
|
|
(1,759
|
)
|
||
|
Net cash used in investing activities
|
(63,393
|
)
|
|
(163,691
|
)
|
||
|
CBL & Associates Limited Partnership
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
(Continued)
|
|||||||
|
|
Nine Months Ended
September 30, |
||||||
|
|
2013
|
|
2012
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Proceeds from mortgage and other indebtedness
|
$
|
1,696,913
|
|
|
$
|
1,348,822
|
|
|
Principal payments on mortgage and other indebtedness
|
(1,568,874
|
)
|
|
(1,311,827
|
)
|
||
|
Additions to deferred financing costs
|
(3,173
|
)
|
|
(2,864
|
)
|
||
|
Prepayment fees on extinguishment of debt
|
(8,708
|
)
|
|
—
|
|
||
|
Proceeds from issuances of common units
|
209,510
|
|
|
128
|
|
||
|
Costs to issue preferred units
|
—
|
|
|
(134
|
)
|
||
|
Redemption of common units
|
—
|
|
|
(9,836
|
)
|
||
|
Contributions from CBL related to exercises of stock options
|
—
|
|
|
4,434
|
|
||
|
Contributions from noncontrolling interests
|
—
|
|
|
5,559
|
|
||
|
Redemption of redeemable noncontrolling preferred joint venture interest
|
(408,577
|
)
|
|
—
|
|
||
|
Distributions to noncontrolling interests
|
(22,310
|
)
|
|
(21,257
|
)
|
||
|
Distributions to preferred unitholders
|
(33,669
|
)
|
|
(31,782
|
)
|
||
|
Distributions to common unitholders
|
(137,416
|
)
|
|
(126,917
|
)
|
||
|
Net cash used in financing activities
|
(276,304
|
)
|
|
(145,674
|
)
|
||
|
|
|
|
|
||||
|
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
(3,666
|
)
|
|
10,256
|
|
||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
78,244
|
|
|
56,077
|
|
||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
74,578
|
|
|
$
|
66,333
|
|
|
|
|
|
|
||||
|
SUPPLEMENTAL INFORMATION:
|
|
|
|
|
|
||
|
Cash paid for interest, net of amounts capitalized
|
$
|
168,092
|
|
|
$
|
115,507
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
||||||||||||
|
|
Fair Value at
September 30, 2013 |
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Available-for-sale securities
|
$
|
14,556
|
|
|
$
|
14,556
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest rate cap
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swaps
|
$
|
4,417
|
|
|
$
|
—
|
|
|
$
|
4,417
|
|
|
$
|
—
|
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
|||||||||||
|
|
Fair Value at
December 31, 2012 |
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Available-for-sale securities
|
$
|
27,679
|
|
|
$
|
16,556
|
|
|
$
|
—
|
|
|
$
|
11,123
|
|
|
Privately-held debt and equity securities
|
2,475
|
|
|
—
|
|
|
—
|
|
|
2,475
|
|
||||
|
Interest rate cap
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swaps
|
$
|
5,805
|
|
|
$
|
—
|
|
|
$
|
5,805
|
|
|
$
|
—
|
|
|
|
|
|
Gross Unrealized
|
|
|
||||||||||
|
|
Adjusted
Cost
|
|
Gains
|
|
Losses
|
|
Fair
Value
|
||||||||
|
September 30, 2013:
|
|
|
|
|
|
|
|
||||||||
|
Common stocks
|
$
|
4,195
|
|
|
$
|
10,361
|
|
|
$
|
—
|
|
|
$
|
14,556
|
|
|
|
|
|
|
Gross Unrealized
|
|
|
|
||||||||
|
|
Adjusted
Cost
|
|
Gains
|
|
Losses
|
|
Fair
Value
|
||||||||
|
December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Common stocks
|
$
|
4,195
|
|
|
$
|
12,361
|
|
|
$
|
—
|
|
|
$
|
16,556
|
|
|
Government and government-sponsored entities
|
11,123
|
|
|
—
|
|
|
—
|
|
|
11,123
|
|
||||
|
|
$
|
15,318
|
|
|
$
|
12,361
|
|
|
$
|
—
|
|
|
$
|
27,679
|
|
|
|
|
Nine Months Ended
September 30, 2013
|
|
Year Ended
December 31, 2012
|
||||
|
Available-for-sale securities (Level 3):
|
|
|
|
|
||||
|
Balance, beginning of period
|
|
$
|
11,123
|
|
|
$
|
11,829
|
|
|
Redemption of TIF bonds
|
|
(11,002
|
)
|
|
—
|
|
||
|
Reclassification adjustment AOCI
|
|
—
|
|
|
1,542
|
|
||
|
Transfer out of Level 3
(1)
|
|
(121
|
)
|
|
(2,248
|
)
|
||
|
Balance, end of period
|
|
$
|
—
|
|
|
$
|
11,123
|
|
|
(1)
|
The TIF bonds were adjusted to their net realizable value as of December 31, 2012 and were redeemed in January 2013. The difference in estimate was recorded as a transfer to real estate assets.
|
|
|
|
Nine Months Ended
September 30, 2013
|
|
Year Ended
December 31, 2012
|
||||
|
Privately-held debt and equity securities (Level 3):
|
|
|
|
|
||||
|
Balance, beginning of period
|
|
$
|
2,475
|
|
|
$
|
2,475
|
|
|
Net settlement
|
|
(4,875
|
)
|
|
—
|
|
||
|
Realized gain recorded in earnings
|
|
2,400
|
|
|
—
|
|
||
|
Balance, end of period
|
|
$
|
—
|
|
|
$
|
2,475
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
|
||||||||||||||
|
|
Fair Value
at
June 30, 2013 |
|
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
|
|
Significant Other
Observable Inputs
(Level 2)
|
|
Significant
Unobservable Inputs
(Level 3)
|
Total
Loss
|
||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||||
|
Long-lived assets
|
$
|
23,900
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
23,900
|
|
$
|
20,453
|
|
|
|
|
Citadel Mall
|
||
|
Beginning carrying value, January 1, 2013
|
|
$
|
45,178
|
|
|
Capital expenditures
|
|
266
|
|
|
|
Depreciation expense
|
|
(1,226
|
)
|
|
|
Loss on impairment of real estate
|
|
(20,453
|
)
|
|
|
Ending carrying value, September 30, 2013
|
|
$
|
23,765
|
|
|
|
|
|
|
|
|
|
|
Sales Price
|
|
Gain/
(Loss)
|
||||||||
|
Sales Date
|
|
Property
|
|
Property Type
|
|
Location
|
|
Gross
|
|
Net
|
|
|||||||
|
August 2013
|
|
Georgia Square & Georgia Square Plaza, Panama City Mall & The Shoppes at Panama City, RiverGate Mall and Village at RiverGate
(1)
|
|
Mall & Associated Center
|
|
Athens, GA
Panama City, FL
Nashville, TN
|
|
$176,000
|
|
$
|
171,977
|
|
|
$
|
—
|
|
||
|
March 2013
|
|
1500 Sunday Drive
|
|
Office Building
|
|
Raleigh, NC
|
|
8,300
|
|
|
7,862
|
|
|
(549
|
)
|
|||
|
March 2013
|
|
Peninsula I & II
|
|
Office Building
|
|
Newport News, VA
|
|
5,250
|
|
|
5,121
|
|
|
598
|
|
|||
|
January 2013
|
|
Lake Point & SunTrust
(2)
|
|
Office Building
|
|
Greensboro, NC
|
|
30,875
|
|
|
30,490
|
|
|
823
|
|
|||
|
December 2008
|
|
706 & 708 Green Valley Road
(3)
|
|
Office Building
|
|
Greensboro, NC
|
|
|
|
|
|
281
|
|
|||||
|
|
|
Various
(4)
|
|
|
|
|
|
|
|
|
|
9
|
|
|||||
|
|
|
|
|
|
|
2013 Activity
|
|
$
|
220,425
|
|
|
$
|
215,450
|
|
|
$
|
1,162
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
December 2012
|
|
Willowbrook Plaza
(5)
|
|
Community Center
|
|
Houston, TX
|
|
$
|
24,450
|
|
|
$
|
24,171
|
|
|
$
|
—
|
|
|
October 2012
|
|
Towne Mall
(6)
|
|
Mall
|
|
Franklin, OH
|
|
950
|
|
|
892
|
|
|
—
|
|
|||
|
October 2012
|
|
Hickory Hollow Mall
(7)
|
|
Mall
|
|
Antioch, TN
|
|
1,000
|
|
|
966
|
|
|
—
|
|
|||
|
July 2012
|
|
Massard Crossing
|
|
Community Center
|
|
Fort Smith, AR
|
|
7,803
|
|
|
7,432
|
|
|
98
|
|
|||
|
March 2012
|
|
Settlers Ridge - Phase II
|
|
Community Center
|
|
Robinson Township, PA
|
|
19,144
|
|
|
18,951
|
|
|
858
|
|
|||
|
January 2012
|
|
Oak Hollow Square
(8)
|
|
Community Center
|
|
High Point, NC
|
|
14,247
|
|
|
13,796
|
|
|
(1
|
)
|
|||
|
November 2011
|
|
Westridge Square
(4)
|
|
Community Center
|
|
Greensboro, NC
|
|
|
|
|
|
28
|
|
|||||
|
|
|
|
|
|
|
2012 Activity
|
|
$
|
67,594
|
|
|
$
|
66,208
|
|
|
$
|
983
|
|
|
Joint Venture
|
Property Name
|
Company's
Interest
|
|
CBL/T-C, LLC
|
CoolSprings Galleria, Oak Park Mall, West County Center
and Pearland Town Center
|
60.3%
|
|
CBL-TRS Joint Venture, LLC
|
Friendly Center, The Shops at Friendly Center and a portfolio
of four office buildings
|
50.0%
|
|
CBL-TRS Joint Venture II, LLC
|
Renaissance Center
|
50.0%
|
|
El Paso Outlet Outparcels, LLC
|
The Outlet Shoppes at El Paso (vacant land)
|
50.0%
|
|
Fremaux Town Center JV, LLC
|
Fremaux Town Center
|
65.0%
|
|
Governor’s Square IB
|
Governor’s Plaza
|
50.0%
|
|
Governor’s Square Company
|
Governor’s Square
|
47.5%
|
|
High Pointe Commons, LP
|
High Pointe Commons
|
50.0%
|
|
High Pointe Commons II-HAP, LP
|
High Pointe Commons - Christmas Tree Shop
|
50.0%
|
|
JG Gulf Coast Town Center LLC
|
Gulf Coast Town Center
|
50.0%
|
|
Kentucky Oaks Mall Company
|
Kentucky Oaks Mall
|
50.0%
|
|
Mall of South Carolina L.P.
|
Coastal Grand—Myrtle Beach
|
50.0%
|
|
Mall of South Carolina Outparcel L.P.
|
Coastal Grand—Myrtle Beach (Coastal Grand Crossing
and vacant land)
|
50.0%
|
|
Port Orange I, LLC
|
The Pavilion at Port Orange Phase I and one office building
|
50.0%
|
|
Triangle Town Member LLC
|
Triangle Town Center, Triangle Town Commons
and Triangle Town Place
|
50.0%
|
|
West Melbourne I, LLC
|
Hammock Landing Phases I and II
|
50.0%
|
|
York Town Center, LP
|
York Town Center
|
50.0%
|
|
•
|
the pro forma for the development and construction of the project and any material deviations or modifications thereto;
|
|
•
|
the site plan and any material deviations or modifications thereto;
|
|
•
|
the conceptual design of the project and the initial plans and specifications for the project and any material deviations or modifications thereto;
|
|
•
|
any acquisition/construction loans or any permanent financings/refinancings;
|
|
•
|
the annual operating budgets and any material deviations or modifications thereto;
|
|
•
|
the initial leasing plan and leasing parameters and any material deviations or modifications thereto; and
|
|
•
|
any material acquisitions or dispositions with respect to the project.
|
|
|
As of
|
||||||
|
ASSETS
|
September 30,
2013 |
|
December 31,
2012 |
||||
|
Investment in real estate assets
|
$
|
2,154,361
|
|
|
$
|
2,143,187
|
|
|
Accumulated depreciation
|
(538,700
|
)
|
|
(492,864
|
)
|
||
|
|
1,615,661
|
|
|
1,650,323
|
|
||
|
Developments in progress
|
90,451
|
|
|
21,809
|
|
||
|
Net investment in real estate assets
|
1,706,112
|
|
|
1,672,132
|
|
||
|
Other assets
|
174,744
|
|
|
175,540
|
|
||
|
Total assets
|
$
|
1,880,856
|
|
|
$
|
1,847,672
|
|
|
|
|
|
|
||||
|
LIABILITIES
|
|
|
|
||||
|
Mortgage and other indebtedness
|
$
|
1,456,282
|
|
|
$
|
1,456,622
|
|
|
Other liabilities
|
55,404
|
|
|
48,538
|
|
||
|
Total liabilities
|
1,511,686
|
|
|
1,505,160
|
|
||
|
|
|
|
|
||||
|
OWNERS' EQUITY
|
|
|
|
||||
|
The Company
|
215,556
|
|
|
196,694
|
|
||
|
Other investors
|
153,614
|
|
|
145,818
|
|
||
|
Total owners' equity
|
369,170
|
|
|
342,512
|
|
||
|
Total liabilities and owners' equity
|
$
|
1,880,856
|
|
|
$
|
1,847,672
|
|
|
|
Total for the Three Months
Ended September 30, |
|
Company's Share for the Three
Months Ended September 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Revenues
|
$
|
59,348
|
|
|
$
|
61,821
|
|
|
$
|
30,556
|
|
|
$
|
32,803
|
|
|
Depreciation and amortization
|
(18,889
|
)
|
|
(20,423
|
)
|
|
(9,877
|
)
|
|
(10,828
|
)
|
||||
|
Interest expense
|
(19,150
|
)
|
|
(21,002
|
)
|
|
(9,840
|
)
|
|
(11,022
|
)
|
||||
|
Other operating expenses
|
(17,705
|
)
|
|
(18,742
|
)
|
|
(8,580
|
)
|
|
(9,527
|
)
|
||||
|
Gain on sales of real estate assets
|
21
|
|
|
1,271
|
|
|
11
|
|
|
636
|
|
||||
|
Net income
|
$
|
3,625
|
|
|
$
|
2,925
|
|
|
$
|
2,270
|
|
|
$
|
2,062
|
|
|
|
Total for the Nine Months
Ended September 30, |
|
Company's Share for the Nine
Months Ended September 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Revenues
|
$
|
180,091
|
|
|
$
|
186,320
|
|
|
$
|
93,002
|
|
|
$
|
99,190
|
|
|
Depreciation and amortization
|
(57,158
|
)
|
|
(61,907
|
)
|
|
(29,748
|
)
|
|
(32,877
|
)
|
||||
|
Interest expense
|
(57,861
|
)
|
|
(63,199
|
)
|
|
(29,677
|
)
|
|
(33,289
|
)
|
||||
|
Other operating expenses
|
(53,223
|
)
|
|
(55,765
|
)
|
|
(25,970
|
)
|
|
(28,474
|
)
|
||||
|
Gain on sales of real estate assets
|
21
|
|
|
1,701
|
|
|
11
|
|
|
851
|
|
||||
|
Net income
|
$
|
11,870
|
|
|
$
|
7,150
|
|
|
$
|
7,618
|
|
|
$
|
5,401
|
|
|
|
Nine Months Ended
September 30,
|
||||||
|
|
2013
|
|
2012
|
||||
|
Beginning Balance
|
$
|
423,834
|
|
|
$
|
423,834
|
|
|
Net income attributable to redeemable noncontrolling preferred joint venture interest
|
14,637
|
|
|
15,486
|
|
||
|
Distributions to redeemable noncontrolling preferred joint venture interest
|
(19,894
|
)
|
|
(15,486
|
)
|
||
|
Reduction to preferred liquidation value of PJV units
|
(10,000
|
)
|
|
—
|
|
||
|
Redemption of noncontrolling preferred joint venture interest
|
(408,577
|
)
|
|
—
|
|
||
|
Ending Balance
|
$
|
—
|
|
|
$
|
423,834
|
|
|
|
September 30, 2013
|
|
December 31, 2012
|
||||||||
|
|
Amount
|
|
Weighted-
Average
Interest
Rate
(1)
|
|
Amount
|
|
Weighted-
Average
Interest
Rate
(1)
|
||||
|
Fixed-rate debt:
|
|
|
|
|
|
|
|
||||
|
Non-recourse loans on operating properties
(2)
|
$
|
3,498,825
|
|
|
5.56%
|
|
$
|
3,776,245
|
|
|
5.42%
|
|
Financing method obligation
(3)
|
18,264
|
|
|
8.00%
|
|
18,264
|
|
|
8.00%
|
||
|
Total fixed-rate debt
|
3,517,089
|
|
|
5.57%
|
|
3,794,509
|
|
|
5.43%
|
||
|
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
||
|
Non-recourse term loans on operating properties
|
134,119
|
|
|
3.16%
|
|
123,875
|
|
|
3.36%
|
||
|
Recourse term loans on operating properties
|
51,960
|
|
|
1.89%
|
|
97,682
|
|
|
1.78%
|
||
|
Construction loans
|
49,641
|
|
|
2.93%
|
|
15,366
|
|
|
2.96%
|
||
|
Unsecured lines of credit
|
664,908
|
|
|
1.58%
|
|
475,626
|
|
|
2.07%
|
||
|
Secured line of credit
(4)
|
—
|
|
|
—%
|
|
10,625
|
|
|
2.46%
|
||
|
Unsecured term loans
|
450,000
|
|
|
1.72%
|
|
228,000
|
|
|
1.82%
|
||
|
Total variable-rate debt
|
1,350,628
|
|
|
1.85%
|
|
951,174
|
|
|
2.20%
|
||
|
Total
|
$
|
4,867,717
|
|
|
4.54%
|
|
$
|
4,745,683
|
|
|
4.79%
|
|
(1)
|
Weighted-average interest rate includes the effect of debt premiums (discounts), but excludes amortization of deferred financing costs.
|
|
(2)
|
The Company has four interest rate swaps on notional amounts totaling
$110,875
as of
September 30, 2013
and
$113,885
as of
December 31, 2012
related to
four
variable-rate loans on operating properties to effectively fix the interest rate on the respective loans. Therefore, these amounts are reflected in fixed-rate debt at
September 30, 2013
and
December 31, 2012
.
|
|
(3)
|
This amount represents the noncontrolling partner's equity contribution related to Pearland Town Center that is accounted for as a financing due to certain terms of the CBL/T-C, LLC joint venture agreement.
|
|
(4)
|
The Company converted its secured line of credit to unsecured in February 2013.
|
|
|
|
Total
Capacity
|
|
Total
Outstanding
|
|
Maturity
Date
|
|
Extended
Maturity
Date
|
||||
|
Facility A
|
|
$
|
600,000
|
|
|
$
|
509,525
|
|
(1)
|
November 2015
|
|
November 2016
|
|
First Tennessee
|
|
100,000
|
|
|
31,000
|
|
|
February 2016
|
|
N/A
|
||
|
Facility B
|
|
600,000
|
|
|
124,383
|
|
(2)
|
November 2016
|
|
November 2017
|
||
|
|
|
$
|
1,300,000
|
|
|
$
|
664,908
|
|
|
|
|
|
|
Ratio
|
|
Required
|
|
Actual
|
|
Debt to total asset value
|
|
< 60%
|
|
52.7%
|
|
Ratio of unencumbered asset value to unsecured indebtedness
|
|
> 1.60x
|
|
2.43x
|
|
Ratio of unencumbered NOI to unsecured interest expense
|
|
> 1.75x
|
|
7.61x
|
|
Ratio of EBITDA to fixed charges (debt service)
|
|
> 1.50x
|
|
2.15x
|
|
2013
|
$
|
45,898
|
|
|
2014
|
219,148
|
|
|
|
2015
|
1,108,496
|
|
|
|
2016
|
943,779
|
|
|
|
2017
|
550,777
|
|
|
|
Thereafter
|
1,988,573
|
|
|
|
|
4,856,671
|
|
|
|
Net unamortized premiums
|
11,046
|
|
|
|
|
$
|
4,867,717
|
|
|
Interest Rate
Derivative
|
|
Number of
Instruments
|
|
Notional
Amount
Outstanding
|
||
|
Interest Rate Cap
|
|
1
|
|
$
|
122,750
|
|
|
Interest Rate Swaps
|
|
4
|
|
$
|
110,875
|
|
|
Instrument Type
|
|
Location in
Condensed
Consolidated
Balance Sheet
|
|
Notional
Amount
Outstanding
|
|
Designated
Benchmark
Interest Rate
|
|
Strike
Rate
|
|
Fair
Value at 9/30/2013 |
|
Fair
Value at 12/31/12 |
|
Maturity
Date
|
||||
|
Cap
|
|
Intangible lease assets
and other assets |
|
$122,750
(amortizing to $122,375) |
|
3-month
LIBOR |
|
5.000%
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Jan 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$53,599
(amortizing to $48,337) |
|
1-month
LIBOR |
|
2.149%
|
|
$
|
(2,111
|
)
|
|
$
|
(2,775
|
)
|
|
Apr 2016
|
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$33,559
(amortizing to $30,276) |
|
1-month
LIBOR |
|
2.187%
|
|
(1,351
|
)
|
|
(1,776
|
)
|
|
Apr 2016
|
||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$12,546
(amortizing to $11,313) |
|
1-month
LIBOR |
|
2.142%
|
|
(492
|
)
|
|
(647
|
)
|
|
Apr 2016
|
||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$11,171
(amortizing to $10,083) |
|
1-month
LIBOR |
|
2.236%
|
|
(463
|
)
|
|
(607
|
)
|
|
Apr 2016
|
||
|
|
|
|
|
|
|
|
|
|
|
$
|
(4,417
|
)
|
|
$
|
(5,805
|
)
|
|
|
|
|
|
Gain (Loss)
Recognized
in OCI/L
(Effective Portion)
|
|
Location of
Losses
Reclassified
from AOCI into
Earnings
(Effective
Portion)
|
|
Loss Recognized in
Earnings (Effective
Portion)
|
|
Location of
Gain
Recognized in
Earnings
(Ineffective
Portion)
|
|
Gain Recognized
in Earnings
(Ineffective
Portion)
|
||||||||||||||||||
|
Hedging
Instrument
|
|
Three Months
Ended September 30, |
|
|
Three Months
Ended September 30, |
|
|
Three Months
Ended September 30, |
||||||||||||||||||||
|
|
2013
|
|
2012
|
|
|
2013
|
|
2012
|
|
|
2013
|
|
2012
|
|||||||||||||||
|
Interest rate contracts
|
|
$
|
117
|
|
|
$
|
(234
|
)
|
|
Interest
Expense |
|
$
|
(568
|
)
|
|
$
|
(567
|
)
|
|
Interest
Expense |
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
Gain (Loss)
Recognized
in OCI/L
(Effective Portion)
|
|
Location of
Losses
Reclassified
from AOCI into Earnings(Effective Portion)
|
|
Loss Recognized in
Earnings (Effective
Portion)
|
|
Location of
Gain
Recognized in Earnings
(Ineffective Portion) |
|
Gain Recognized
in Earnings
(Ineffective
Portion)
|
||||||||||||||||||
|
Hedging
Instrument
|
|
Nine Months Ended
September 30, |
|
|
Nine Months Ended
September 30, |
|
|
Nine Months Ended
September 30, |
||||||||||||||||||||
|
|
2013
|
|
2012
|
|
|
2013
|
|
2012
|
|
|
2013
|
|
2012
|
|||||||||||||||
|
Interest rate contracts
|
|
$
|
1,398
|
|
|
$
|
(715
|
)
|
|
Interest
Expense |
|
$
|
(1,687
|
)
|
|
$
|
(1,696
|
)
|
|
Interest
Expense |
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Redeemable
Noncontrolling
Interests
|
|
The Company
|
|
Noncontrolling Interests
|
|
|
||||||||||||||||||||
|
|
Unrealized Gains (Losses)
|
|
|
||||||||||||||||||||||||
|
|
Hedging Agreements
|
|
Available-for-Sale Securities
|
|
Hedging Agreements
|
|
Available-for-Sale Securities
|
|
Hedging Agreements
|
|
Available-for-Sale Securities
|
|
Total
|
||||||||||||||
|
Beginning balance, July 1, 2013
|
$
|
372
|
|
|
$
|
364
|
|
|
$
|
(2,974
|
)
|
|
$
|
10,829
|
|
|
$
|
(3,596
|
)
|
|
$
|
2,447
|
|
|
$
|
7,442
|
|
|
OCI before reclassifications
|
12
|
|
|
(26
|
)
|
|
1,973
|
|
|
(2,794
|
)
|
|
233
|
|
|
(462
|
)
|
|
(1,064
|
)
|
|||||||
|
Amounts reclassified from AOCI
|
—
|
|
|
—
|
|
|
(568
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(568
|
)
|
|||||||
|
Net current quarterly period OCI
|
12
|
|
|
(26
|
)
|
|
1,405
|
|
|
(2,794
|
)
|
|
233
|
|
|
(462
|
)
|
|
(1,632
|
)
|
|||||||
|
Ending balance, September 30, 2013
|
$
|
384
|
|
|
$
|
338
|
|
|
$
|
(1,569
|
)
|
|
$
|
8,035
|
|
|
$
|
(3,363
|
)
|
|
$
|
1,985
|
|
|
$
|
5,810
|
|
|
|
|
Amount
Reclassified
from AOCI
|
|
Location in Condensed Consolidated
Statement of Operations
|
||
|
Reclassification on cash flow hedges - interest rate contracts
|
|
$
|
568
|
|
|
Interest Expense
|
|
|
Redeemable
Noncontrolling
Interests
|
|
The Company
|
|
Noncontrolling Interests
|
|
|
||||||||||||||||||||
|
|
Unrealized Gains (Losses)
|
|
|
||||||||||||||||||||||||
|
|
Hedging Agreements
|
|
Available-for-Sale Securities
|
|
Hedging Agreements
|
|
Available-for-Sale Securities
|
|
Hedging Agreements
|
|
Available-for-Sale Securities
|
|
Total
|
||||||||||||||
|
Beginning balance, January 1, 2013
|
$
|
373
|
|
|
$
|
353
|
|
|
$
|
(2,756
|
)
|
|
$
|
9,742
|
|
|
$
|
(3,563
|
)
|
|
$
|
2,263
|
|
|
$
|
6,412
|
|
|
OCI before reclassifications
|
11
|
|
|
(15
|
)
|
|
2,874
|
|
|
(1,707
|
)
|
|
200
|
|
|
(278
|
)
|
|
1,085
|
|
|||||||
|
Amounts reclassified from AOCI
|
—
|
|
|
—
|
|
|
(1,687
|
)
|
|
—
|
|
|
|
|
—
|
|
|
(1,687
|
)
|
||||||||
|
Net year-to-date period OCI
|
11
|
|
|
(15
|
)
|
|
1,187
|
|
|
(1,707
|
)
|
|
200
|
|
|
(278
|
)
|
|
(602
|
)
|
|||||||
|
Ending balance, September 30, 2013
|
$
|
384
|
|
|
$
|
338
|
|
|
$
|
(1,569
|
)
|
|
$
|
8,035
|
|
|
$
|
(3,363
|
)
|
|
$
|
1,985
|
|
|
$
|
5,810
|
|
|
|
|
Amount
Reclassified
from AOCI
|
|
Location in Condensed Consolidated
Statement of Operations
|
||
|
Reclassification on cash flow hedges - interest rate contracts
|
|
$
|
1,687
|
|
|
Interest Expense
|
|
|
Redeemable
Common
Units
|
|
Partners'
Capital
|
|
|
||||||||||||||
|
|
Unrealized Gains (Losses)
|
|
|
||||||||||||||||
|
|
Hedging Agreements
|
|
Available-for-Sale Securities
|
|
Hedging Agreements
|
|
Available-for-Sale Securities
|
|
Total
|
||||||||||
|
Beginning balance, July 1, 2013
|
$
|
372
|
|
|
$
|
365
|
|
|
$
|
(6,570
|
)
|
|
$
|
13,275
|
|
|
$
|
7,442
|
|
|
OCI before reclassifications
|
12
|
|
|
(26
|
)
|
|
2,206
|
|
|
(3,256
|
)
|
|
(1,064
|
)
|
|||||
|
Amounts reclassified from AOCI
|
—
|
|
|
—
|
|
|
(568
|
)
|
|
—
|
|
|
(568
|
)
|
|||||
|
Net current quarterly period OCI
|
12
|
|
|
(26
|
)
|
|
1,638
|
|
|
(3,256
|
)
|
|
(1,632
|
)
|
|||||
|
Ending balance, September 30, 2013
|
$
|
384
|
|
|
$
|
339
|
|
|
$
|
(4,932
|
)
|
|
$
|
10,019
|
|
|
$
|
5,810
|
|
|
|
|
Amount
Reclassified
from AOCI
|
|
Location in Condensed Consolidated
Statement of Operations
|
||
|
Reclassification on cash flow hedges - interest rate contracts
|
|
$
|
568
|
|
|
Interest Expense
|
|
|
Redeemable
Common
Units
|
|
Partners'
Capital
|
|
|
||||||||||||||
|
|
Unrealized Gains (Losses)
|
|
|
||||||||||||||||
|
|
Hedging Agreements
|
|
Available-for-Sale Securities
|
|
Hedging Agreements
|
|
Available-for-Sale Securities
|
|
Total
|
||||||||||
|
Beginning balance, January 1, 2013
|
$
|
373
|
|
|
$
|
354
|
|
|
$
|
(6,319
|
)
|
|
$
|
12,004
|
|
|
$
|
6,412
|
|
|
OCI before reclassifications
|
11
|
|
|
(15
|
)
|
|
3,074
|
|
|
(1,985
|
)
|
|
1,085
|
|
|||||
|
Amounts reclassified from AOCI
|
—
|
|
|
—
|
|
|
(1,687
|
)
|
|
—
|
|
|
(1,687
|
)
|
|||||
|
Net year-to-date period OCI
|
11
|
|
|
(15
|
)
|
|
1,387
|
|
|
(1,985
|
)
|
|
(602
|
)
|
|||||
|
Ending balance, September 30, 2013
|
$
|
384
|
|
|
$
|
339
|
|
|
$
|
(4,932
|
)
|
|
$
|
10,019
|
|
|
$
|
5,810
|
|
|
|
|
Amount
Reclassified
from AOCI
|
|
Location in Condensed Consolidated
Statement of Operations
|
||
|
Reclassification on cash flow hedges - interest rate contracts
|
|
$
|
1,687
|
|
|
Interest Expense
|
|
Three Months Ended
September 30, 2013 |
|
Malls
|
|
Associated
Centers
|
|
Community
Centers
|
|
All Other
(1)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
235,599
|
|
|
$
|
9,930
|
|
|
$
|
5,460
|
|
|
$
|
6,560
|
|
|
$
|
257,549
|
|
|
Property operating expenses
(2)
|
|
(77,556
|
)
|
|
(2,519
|
)
|
|
(1,034
|
)
|
|
6,740
|
|
|
(74,369
|
)
|
|||||
|
Interest expense
|
|
(52,477
|
)
|
|
(2,032
|
)
|
|
(614
|
)
|
|
(1,218
|
)
|
|
(56,341
|
)
|
|||||
|
Other expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,371
|
)
|
|
(6,371
|
)
|
|||||
|
Gain (loss) on sales of real estate assets
|
|
(3
|
)
|
|
—
|
|
|
59
|
|
|
2
|
|
|
58
|
|
|||||
|
Segment profit
|
|
$
|
105,563
|
|
|
$
|
5,379
|
|
|
$
|
3,871
|
|
|
$
|
5,713
|
|
|
120,526
|
|
|
|
Depreciation and amortization expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(68,941
|
)
|
|||||
|
General and administrative expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10,160
|
)
|
|||||
|
Interest and other income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,809
|
|
|||||
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,270
|
|
|||||
|
Income tax provision
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(271
|
)
|
|||||
|
Income from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
52,233
|
|
||||
|
Capital expenditures
(3)
|
|
$
|
52,963
|
|
|
$
|
2,155
|
|
|
$
|
2,438
|
|
|
$
|
23,483
|
|
|
$
|
81,039
|
|
|
Three Months Ended
September 30, 2012 |
|
Malls
|
|
Associated
Centers
|
|
Community
Centers
|
|
All Other
(1)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
222,658
|
|
|
$
|
10,102
|
|
|
$
|
3,313
|
|
|
$
|
13,113
|
|
|
$
|
249,186
|
|
|
Property operating expenses
(2)
|
|
(71,441
|
)
|
|
(2,516
|
)
|
|
(898
|
)
|
|
4,025
|
|
|
(70,830
|
)
|
|||||
|
Interest expense
|
|
(55,211
|
)
|
|
(2,075
|
)
|
|
(737
|
)
|
|
(3,745
|
)
|
|
(61,768
|
)
|
|||||
|
Other expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,871
|
)
|
|
(5,871
|
)
|
|||||
|
Gain on sales of real estate assets
|
|
1,132
|
|
|
202
|
|
|
36
|
|
|
289
|
|
|
1,659
|
|
|||||
|
Segment profit
|
|
$
|
97,138
|
|
|
$
|
5,713
|
|
|
$
|
1,714
|
|
|
$
|
7,811
|
|
|
112,376
|
|
|
|
Depreciation and amortization expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(63,994
|
)
|
|||||
|
General and administrative expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10,171
|
)
|
|||||
|
Interest and other income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
822
|
|
|||||
|
Gain on extinguishment of debt
|
|
|
|
|
|
|
|
|
|
178
|
|
|||||||||
|
Loss on impairment of real estate
|
|
|
|
|
|
|
|
|
|
(3,912
|
)
|
|||||||||
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,062
|
|
|||||
|
Income tax provision
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,195
|
)
|
|||||
|
Income from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
36,166
|
|
||||
|
Capital expenditures
(3)
|
|
$
|
39,118
|
|
|
$
|
1,103
|
|
|
$
|
1,772
|
|
|
$
|
36,735
|
|
|
$
|
78,728
|
|
|
Nine Months Ended
September 30, 2013 |
|
Malls
|
|
Associated
Centers
|
|
Community
Centers
|
|
All Other
(1)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
706,555
|
|
|
$
|
31,437
|
|
|
$
|
13,345
|
|
|
$
|
20,278
|
|
|
$
|
771,615
|
|
|
Property operating expenses
(2)
|
|
(231,302
|
)
|
|
(7,701
|
)
|
|
(2,451
|
)
|
|
23,065
|
|
|
(218,389
|
)
|
|||||
|
Interest expense
|
|
(160,603
|
)
|
|
(6,125
|
)
|
|
(1,735
|
)
|
|
(4,911
|
)
|
|
(173,374
|
)
|
|||||
|
Other expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,217
|
)
|
|
(21,217
|
)
|
|||||
|
Gain on sales of real estate assets
|
|
345
|
|
|
—
|
|
|
59
|
|
|
654
|
|
|
1,058
|
|
|||||
|
Segment profit
|
|
$
|
314,995
|
|
|
$
|
17,611
|
|
|
$
|
9,218
|
|
|
$
|
17,869
|
|
|
359,693
|
|
|
|
Depreciation and amortization expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(206,115
|
)
|
|||||
|
General and administrative expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(36,459
|
)
|
|||||
|
Interest and other income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,197
|
|
|||||
|
Loss on extinguishment of debt
|
|
|
|
|
|
|
|
|
|
(9,108
|
)
|
|||||||||
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,618
|
|
|||||
|
Loss on impairment
|
|
|
|
|
|
|
|
|
|
(21,038
|
)
|
|||||||||
|
Gain on investment
|
|
|
|
|
|
|
|
|
|
2,400
|
|
|||||||||
|
Income tax provision
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(854
|
)
|
|||||
|
Income from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
106,334
|
|
||||
|
Total assets
|
|
$
|
6,198,268
|
|
|
$
|
277,195
|
|
|
$
|
235,647
|
|
|
$
|
155,555
|
|
|
$
|
6,866,665
|
|
|
Capital expenditures
(3)
|
|
$
|
155,130
|
|
|
$
|
9,621
|
|
|
$
|
5,036
|
|
|
$
|
107,859
|
|
|
$
|
277,646
|
|
|
Nine Months Ended
September 30, 2012 |
|
Malls
|
|
Associated
Centers
|
|
Community
Centers
|
|
All Other
(1)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
657,146
|
|
|
$
|
29,839
|
|
|
$
|
9,539
|
|
|
$
|
36,071
|
|
|
$
|
732,595
|
|
|
Property operating expenses
(2)
|
|
(213,219
|
)
|
|
(7,364
|
)
|
|
(2,487
|
)
|
|
14,056
|
|
|
(209,014
|
)
|
|||||
|
Interest expense
|
|
(160,853
|
)
|
|
(6,383
|
)
|
|
(2,257
|
)
|
|
(12,100
|
)
|
|
(181,593
|
)
|
|||||
|
Other expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19,188
|
)
|
|
(19,188
|
)
|
|||||
|
Gain on sales of real estate assets
|
|
1,132
|
|
|
202
|
|
|
133
|
|
|
286
|
|
|
1,753
|
|
|||||
|
Segment profit
|
|
$
|
284,206
|
|
|
$
|
16,294
|
|
|
$
|
4,928
|
|
|
$
|
19,125
|
|
|
324,553
|
|
|
|
Depreciation and amortization expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(188,606
|
)
|
|||||
|
General and administrative expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(35,964
|
)
|
|||||
|
Interest and other income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,192
|
|
|||||
|
Gain on extinguishment of debt
|
|
|
|
|
|
|
|
|
|
178
|
|
|||||||||
|
Loss on impairment of real estate
|
|
|
|
|
|
|
|
|
|
(3,912
|
)
|
|||||||||
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,401
|
|
|||||
|
Income tax provision
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,234
|
)
|
|||||
|
Income from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
103,608
|
|
||||
|
Total assets
|
|
$
|
6,226,745
|
|
|
$
|
303,534
|
|
|
$
|
240,724
|
|
|
$
|
119,313
|
|
|
$
|
6,890,316
|
|
|
Capital expenditures
(3)
|
|
$
|
160,390
|
|
|
$
|
4,583
|
|
|
$
|
12,478
|
|
|
$
|
55,321
|
|
|
$
|
232,772
|
|
|
|
|
Number of Shares
Settled
|
|
Gross
Proceeds
|
|
Net
Proceeds
|
|
Weighted-average
Sales Price
|
|||||||
|
2013:
|
|
|
|
|
|
|
|
|
|||||||
|
First quarter
|
|
1,889,105
|
|
|
$
|
44,459
|
|
|
$
|
43,904
|
|
|
$
|
23.53
|
|
|
Second quarter
|
|
6,530,193
|
|
|
167,034
|
|
|
165,692
|
|
|
25.58
|
|
|||
|
Third quarter
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total
|
|
8,419,298
|
|
|
$
|
211,493
|
|
|
$
|
209,596
|
|
|
$
|
25.12
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||
|
Denominator – basic
|
169,906
|
|
|
158,689
|
|
|
166,048
|
|
|
152,721
|
|
|
Stock options
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
Deemed shares related to deferred compensation arrangements
|
—
|
|
|
42
|
|
|
—
|
|
|
42
|
|
|
Denominator – diluted
|
169,906
|
|
|
158,731
|
|
|
166,048
|
|
|
152,765
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||
|
Denominator – basic
|
199,451
|
|
|
190,195
|
|
|
195,594
|
|
|
190,182
|
|
|
Stock options
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
Deemed units related to deferred compensation arrangements
|
—
|
|
|
41
|
|
|
—
|
|
|
42
|
|
|
Denominator – diluted
|
199,451
|
|
|
190,236
|
|
|
195,594
|
|
|
190,226
|
|
|
|
Shares
|
|
Weighted
Average
Grant-Date
Fair Value
|
|||
|
Nonvested at January 1, 2013
|
346,860
|
|
|
$
|
17.06
|
|
|
Granted
|
210,650
|
|
|
$
|
21.91
|
|
|
Vested
|
(209,270
|
)
|
|
$
|
18.41
|
|
|
Forfeited
|
(9,870
|
)
|
|
$
|
18.32
|
|
|
Nonvested at September 30, 2013
|
338,370
|
|
|
$
|
19.20
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
2013
|
|
2012
|
||||
|
Accrued dividends and distributions payable
|
$
|
47,546
|
|
|
$
|
43,547
|
|
|
Additions to real estate assets accrued but not yet paid
|
30,517
|
|
|
24,300
|
|
||
|
Trade-in allowance - aircraft
|
2,800
|
|
|
—
|
|
||
|
Debt assumed to acquire real estate assets, including premiums
|
—
|
|
|
177,296
|
|
||
|
Additions to real estate assets from conversion of notes receivable
|
—
|
|
|
4,522
|
|
||
|
•
|
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 rental rates in our markets;
|
|
•
|
shifts in customer demands;
|
|
•
|
tenant bankruptcies or store closings;
|
|
•
|
changes in vacancy rates at our properties;
|
|
•
|
changes in operating expenses;
|
|
•
|
changes in applicable laws, rules and regulations;
|
|
•
|
changes in our credit ratings; and
|
|
•
|
the ability to obtain suitable equity and/or debt financing and the continued availability of financing in the amounts and on the terms necessary to support our future refinancing requirements and business.
|
|
Property
|
|
Location
|
|
Date
Opened/Acquired
|
|
New Developments:
|
|
|
|
|
|
Waynesville Commons
|
|
Waynesville, NC
|
|
October 2012
|
|
The Crossings at Marshalls Creek
|
|
Middle Smithfield, PA
|
|
June 2013
|
|
The Outlet Shoppes at Atlanta
(1)
|
|
Woodstock, GA
|
|
July 2013
|
|
|
|
|
|
|
|
Acquisitions:
|
|
|
|
|
|
The Outlet Shoppes at El Paso
(1)
|
|
El Paso, TX
|
|
April 2012
|
|
The Outlet Shoppes at Gettysburg
(2)
|
|
Gettysburg, PA
|
|
April 2012
|
|
Dakota Square Mall
|
|
Minot, ND
|
|
May 2012
|
|
Kirkwood Mall
(3)
|
|
Bismarck, ND
|
|
December 2012
|
|
(1)
|
The Outlet Shoppes at Atlanta and The Outlet Shoppes at El Paso are 75/25 joint ventures and are included in the accompanying condensed consolidated statements of operations on a consolidated basis.
|
|
(2)
|
The Outlet Shoppes at Gettysburg is a 50/50 joint venture and is included in the accompanying condensed consolidated statements of operations on a consolidated basis.
|
|
(3)
|
We acquired a 49.0% interest in Kirkwood Mall in December 2012 and acquired the remaining 51.0% interest in April 2013. This property has been included on a consolidated basis in the accompanying condensed consolidated statements of operations since December 2012.
|
|
|
Three Months
Ended September 30, |
|
Nine Months
Ended September 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Net income attributable to the Company
|
$
|
34,324
|
|
|
$
|
8,074
|
|
|
$
|
76,361
|
|
|
$
|
63,514
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjustments:
(1)
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
|
79,049
|
|
|
76,920
|
|
|
238,209
|
|
|
228,039
|
|
||||
|
Interest expense
|
65,105
|
|
|
72,441
|
|
|
200,023
|
|
|
214,708
|
|
||||
|
Abandoned projects expense
|
140
|
|
|
8
|
|
|
141
|
|
|
(115
|
)
|
||||
|
Gain on sales of real estate assets
|
(69
|
)
|
|
(2,295
|
)
|
|
(1,069
|
)
|
|
(5,640
|
)
|
||||
|
Gain on investments
|
—
|
|
|
—
|
|
|
(2,400
|
)
|
|
—
|
|
||||
|
(Gain) loss on extinguishment of debt
|
—
|
|
|
(178
|
)
|
|
9,108
|
|
|
(178
|
)
|
||||
|
Loss on impairment
|
5,234
|
|
|
30,120
|
|
|
26,272
|
|
|
30,413
|
|
||||
|
Income tax provision
|
271
|
|
|
1,195
|
|
|
854
|
|
|
1,234
|
|
||||
|
Net income (loss) attributable to noncontrolling interest
in earnings of Operating Partnership
|
4,075
|
|
|
(1,776
|
)
|
|
7,602
|
|
|
7,783
|
|
||||
|
Gain on discontinued operations
|
(290
|
)
|
|
(88
|
)
|
|
(1,162
|
)
|
|
(983
|
)
|
||||
|
Operating Partnership's share of total NOI
|
187,839
|
|
|
184,421
|
|
|
553,939
|
|
|
538,775
|
|
||||
|
General and administrative expenses
|
10,160
|
|
|
10,171
|
|
|
36,459
|
|
|
35,964
|
|
||||
|
Management fees and non-property level revenues
|
(6,272
|
)
|
|
(6,775
|
)
|
|
(21,956
|
)
|
|
(19,038
|
)
|
||||
|
Operating Partnership's share of property NOI
|
191,727
|
|
|
187,817
|
|
|
568,442
|
|
|
555,701
|
|
||||
|
Non-comparable NOI
|
(17,632
|
)
|
|
(15,216
|
)
|
|
(44,392
|
)
|
|
(39,283
|
)
|
||||
|
Total same-center NOI
|
174,095
|
|
|
172,601
|
|
|
524,050
|
|
|
516,418
|
|
||||
|
Less lease termination fees
|
(799
|
)
|
|
(751
|
)
|
|
(3,168
|
)
|
|
(2,378
|
)
|
||||
|
Total same-center NOI, excluding lease termination fees
|
$
|
173,296
|
|
|
$
|
171,850
|
|
|
$
|
520,882
|
|
|
$
|
514,040
|
|
|
(1)
|
Adjustments are based on our pro rata ownership share, including our share of unconsolidated affiliates and excluding noncontrolling interests' share of consolidated properties.
|
|
|
Nine Months
Ended September 30, |
||||
|
|
2013
|
|
2012
|
||
|
Malls
|
91.6
|
%
|
|
88.9
|
%
|
|
Associated centers
|
4.1
|
%
|
|
4.1
|
%
|
|
Community centers
|
1.7
|
%
|
|
1.6
|
%
|
|
Mortgages, office buildings and other
|
2.6
|
%
|
|
5.4
|
%
|
|
|
As of September 30,
|
||||
|
|
2013
|
|
2012
|
||
|
Total portfolio
|
93.8
|
%
|
|
93.0
|
%
|
|
Total mall portfolio
|
93.5
|
%
|
|
93.1
|
%
|
|
Stabilized malls
|
93.4
|
%
|
|
93.0
|
%
|
|
Non-stabilized malls
(1)
|
97.1
|
%
|
|
100.0
|
%
|
|
Associated centers
|
94.6
|
%
|
|
94.0
|
%
|
|
Community centers
|
96.1
|
%
|
|
91.5
|
%
|
|
|
As of September 30,
|
||||||
|
|
2013
|
|
2012
|
||||
|
Stabilized malls
|
$
|
29.97
|
|
|
$
|
29.21
|
|
|
Non-stabilized malls
(1)
|
24.61
|
|
|
22.77
|
|
||
|
Associated centers
|
11.97
|
|
|
11.85
|
|
||
|
Community centers
|
15.76
|
|
|
15.47
|
|
||
|
Office buildings
|
19.26
|
|
|
18.57
|
|
||
|
Property Type
|
|
Square
Feet |
|
Prior Gross
Rent PSF |
|
New
Initial Gross Rent PSF |
|
% Change
Initial |
|
New
Average Gross Rent PSF (1) |
|
% Change
Average |
|||||||||
|
Quarter:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
All Property Types
(2)
|
|
520,983
|
|
|
$
|
40.53
|
|
|
$
|
44.51
|
|
|
9.8
|
%
|
|
$
|
45.71
|
|
|
12.8
|
%
|
|
Stabilized malls
|
|
498,532
|
|
|
41.25
|
|
|
45.29
|
|
|
9.8
|
%
|
|
46.53
|
|
|
12.8
|
%
|
|||
|
New leases
|
|
114,074
|
|
|
35.73
|
|
|
42.81
|
|
|
19.8
|
%
|
|
45.06
|
|
|
26.1
|
%
|
|||
|
Renewal leases
|
|
384,458
|
|
|
42.89
|
|
|
46.03
|
|
|
7.3
|
%
|
|
46.97
|
|
|
9.5
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Year-to-Date:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
All Property Types
(2)
|
|
1,618,695
|
|
|
$
|
39.21
|
|
|
$
|
42.36
|
|
|
8.0
|
%
|
|
$
|
43.85
|
|
|
11.8
|
%
|
|
Stabilized malls
|
|
1,502,553
|
|
|
40.55
|
|
|
43.82
|
|
|
8.1
|
%
|
|
45.36
|
|
|
11.9
|
%
|
|||
|
New leases
|
|
401,243
|
|
|
40.80
|
|
|
49.49
|
|
|
21.3
|
%
|
|
52.39
|
|
|
28.4
|
%
|
|||
|
Renewal leases
|
|
1,101,310
|
|
|
40.46
|
|
|
41.75
|
|
|
3.2
|
%
|
|
42.80
|
|
|
5.8
|
%
|
|||
|
(1)
|
Average gross rent does not incorporate allowable future increases for recoverable common area expenses.
|
|
(2)
|
Includes stabilized malls, associated centers, community centers and office buildings.
|
|
|
Consolidated
|
|
Noncontrolling
Interests |
|
Unconsolidated
Affiliates |
|
Total
|
|
Weighted-
Average Interest Rate (1) |
||||||||
|
September 30, 2013
|
|
|
|
|
|
|
|
|
|
||||||||
|
Fixed-rate debt:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-recourse loans on operating properties
(2)
|
$
|
3,498,825
|
|
|
$
|
(67,828
|
)
|
|
$
|
655,340
|
|
|
$
|
4,086,337
|
|
|
5.51%
|
|
Financing method obligation
(3)
|
18,264
|
|
|
—
|
|
|
—
|
|
|
18,264
|
|
|
8.00%
|
||||
|
Total fixed-rate debt
|
3,517,089
|
|
|
(67,828
|
)
|
|
655,340
|
|
|
4,104,601
|
|
|
5.52%
|
||||
|
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-recourse term loans on operating properties
|
134,119
|
|
|
(5,684
|
)
|
|
—
|
|
|
128,435
|
|
|
3.21%
|
||||
|
Recourse term loans on operating properties
|
51,960
|
|
|
—
|
|
|
126,678
|
|
|
178,638
|
|
|
3.23%
|
||||
|
Construction loans
|
49,641
|
|
|
—
|
|
|
11,364
|
|
|
61,005
|
|
|
2.82%
|
||||
|
Unsecured lines of credit
|
664,908
|
|
|
—
|
|
|
—
|
|
|
664,908
|
|
|
1.58%
|
||||
|
Unsecured term loans
|
450,000
|
|
|
—
|
|
|
—
|
|
|
450,000
|
|
|
1.72%
|
||||
|
Total variable-rate debt
|
1,350,628
|
|
|
(5,684
|
)
|
|
138,042
|
|
|
1,482,986
|
|
|
2.01%
|
||||
|
Total
|
$
|
4,867,717
|
|
|
$
|
(73,512
|
)
|
|
$
|
793,382
|
|
|
$
|
5,587,587
|
|
|
4.59%
|
|
|
Consolidated
|
|
Noncontrolling
Interests |
|
Unconsolidated
Affiliates |
|
Total
|
|
Weighted-
Average Interest Rate (1) |
||||||||
|
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Fixed-rate debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-recourse loans on operating properties
(2)
|
$
|
3,776,245
|
|
|
$
|
(89,530
|
)
|
|
$
|
660,563
|
|
|
$
|
4,347,278
|
|
|
5.47%
|
|
Financing method obligation
(3)
|
18,264
|
|
|
—
|
|
|
—
|
|
|
18,264
|
|
|
8.00%
|
||||
|
Total fixed-rate debt
|
3,794,509
|
|
|
(89,530
|
)
|
|
660,563
|
|
|
4,365,542
|
|
|
5.48%
|
||||
|
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-recourse term loans on operating properties
|
123,875
|
|
|
—
|
|
|
—
|
|
|
123,875
|
|
|
3.36%
|
||||
|
Recourse term loans on operating properties
|
97,682
|
|
|
—
|
|
|
128,491
|
|
|
226,173
|
|
|
2.16%
|
||||
|
Construction loans
|
15,366
|
|
|
—
|
|
|
—
|
|
|
15,366
|
|
|
2.96%
|
||||
|
Unsecured lines of credit
|
475,626
|
|
|
—
|
|
|
—
|
|
|
475,626
|
|
|
2.07%
|
||||
|
Secured line of credit
(4)
|
10,625
|
|
|
—
|
|
|
—
|
|
|
10,625
|
|
|
2.46%
|
||||
|
Unsecured term loan
|
228,000
|
|
|
—
|
|
|
—
|
|
|
228,000
|
|
|
1.82%
|
||||
|
Total variable-rate debt
|
951,174
|
|
|
—
|
|
|
128,491
|
|
|
1,079,665
|
|
|
2.39%
|
||||
|
Total
|
$
|
4,745,683
|
|
|
$
|
(89,530
|
)
|
|
$
|
789,054
|
|
|
$
|
5,445,207
|
|
|
4.86%
|
|
(1)
|
Weighted-average interest rate includes the effect of debt premiums (discounts), but excludes amortization of deferred financing costs.
|
|
(2)
|
We have
four
interest rate swaps with notional amounts outstanding totaling
$110,875
as of
September 30, 2013
and
$113,885
as of
December 31, 2012
related to
four
of our variable-rate loans on operating properties to effectively fix the interest rates on these loans. Therefore, these amounts are reflected in fixed-rate debt at
September 30, 2013
and
December 31, 2012
.
|
|
(3)
|
This amount represents the noncontrolling partner's equity contribution related to Pearland Town Center that is accounted for as a financing due to certain terms of the CBL/T-C, LLC joint venture agreement.
|
|
(4)
|
We converted our secured line of credit to unsecured in February 2013.
|
|
|
|
Total
Capacity
|
|
Total
Outstanding
|
|
Maturity
Date
|
|
Extended
Maturity
Date
|
||||
|
Facility A
|
|
$
|
600,000
|
|
|
$
|
509,525
|
|
(1)
|
November 2015
|
|
November 2016
|
|
First Tennessee
|
|
100,000
|
|
|
31,000
|
|
|
February 2016
|
|
N/A
|
||
|
Facility B
|
|
600,000
|
|
|
124,383
|
|
(2)
|
November 2016
|
|
November 2017
|
||
|
|
|
$
|
1,300,000
|
|
|
$
|
664,908
|
|
|
|
|
|
|
Ratio
|
|
Required
|
|
Actual
|
|
Debt to total asset value
|
|
< 60%
|
|
52.7%
|
|
Ratio of unencumbered asset value to unsecured indebtedness
|
|
> 1.60x
|
|
2.43x
|
|
Ratio of unencumbered NOI to unsecured interest expense
|
|
> 1.75x
|
|
7.61x
|
|
Ratio of EBITDA to fixed charges (debt service)
|
|
> 1.50x
|
|
2.15x
|
|
Instrument Type
|
|
Location in
Condensed Consolidated Balance Sheet |
|
Outstanding
Notional Amount |
|
Designated
Benchmark Interest Rate |
|
Strike
Rate |
|
Fair
Value at 9/30/2013 |
|
Fair
Value at 12/31/12 |
|
Maturity
Date |
|||||
|
Cap
|
|
Intangible lease assets
and other assets |
|
$122,750
(amortizing to $122,375) |
|
3-month
LIBOR |
|
5.000
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
|
January 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$53,599
(amortizing to $48,337) |
|
1-month
LIBOR |
|
2.149
|
%
|
|
$
|
(2,111
|
)
|
|
$
|
(2,775
|
)
|
|
April 2016
|
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$33,559
(amortizing to $30,276) |
|
1-month
LIBOR |
|
2.187
|
%
|
|
(1,351
|
)
|
|
(1,776
|
)
|
|
April 2016
|
||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$12,546
(amortizing to $11,313) |
|
1-month
LIBOR |
|
2.142
|
%
|
|
(492
|
)
|
|
(647
|
)
|
|
April 2016
|
||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$11,171
(amortizing to $10,083) |
|
1-month
LIBOR |
|
2.236
|
%
|
|
(463
|
)
|
|
(607
|
)
|
|
April 2016
|
||
|
|
|
|
|
|
|
|
|
|
|
$
|
(4,417
|
)
|
|
$
|
(5,805
|
)
|
|
|
|
|
|
|
Number of Shares
Settled |
|
Gross
Proceeds |
|
Net
Proceeds |
|
Weighted-average
Sales Price |
|||||||
|
2013:
|
|
|
|
|
|
|
|
|
|||||||
|
First quarter
|
|
1,889,105
|
|
|
$
|
44,459
|
|
|
$
|
43,904
|
|
|
$
|
23.53
|
|
|
Second quarter
|
|
6,530,193
|
|
|
167,034
|
|
|
165,692
|
|
|
25.58
|
|
|||
|
Third quarter
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total
|
|
8,419,298
|
|
|
$
|
211,493
|
|
|
$
|
209,596
|
|
|
$
|
25.12
|
|
|
|
Shares
Outstanding |
|
Stock Price
(1)
|
|
Value
|
|||||
|
Common stock and operating partnership units
|
199,451
|
|
|
$
|
19.10
|
|
|
$
|
3,809,514
|
|
|
7.375% Series D Cumulative Redeemable Preferred Stock
|
1,815
|
|
|
250.00
|
|
|
453,750
|
|
||
|
6.625% Series E Cumulative Redeemable Preferred Stock
|
690
|
|
|
250.00
|
|
|
172,500
|
|
||
|
Total market equity
|
|
|
|
|
|
|
4,435,764
|
|
||
|
Company’s share of total debt
|
|
|
|
|
|
|
5,587,587
|
|
||
|
Total market capitalization
|
|
|
|
|
|
|
$
|
10,023,351
|
|
|
|
Debt-to-total-market capitalization ratio
|
|
|
|
|
|
|
55.7
|
%
|
||
|
(1)
|
Stock price for common stock and Operating Partnership units equals the closing price of our common stock on September 30, 2013. The stock prices for the preferred stock represent the liquidation preference of each respective series of preferred stock.
|
|
|
Three Months
Ended September 30, |
|
Nine Months
Ended September 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Tenant allowances
(1)
|
$
|
14,796
|
|
|
$
|
12,696
|
|
|
$
|
36,410
|
|
|
$
|
39,080
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Renovations
|
10,488
|
|
|
11,039
|
|
|
22,421
|
|
|
16,700
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Deferred maintenance:
|
|
|
|
|
|
|
|
||||||||
|
Parking lot and parking lot lighting
|
5,980
|
|
|
5,192
|
|
|
7,085
|
|
|
12,233
|
|
||||
|
Roof repairs and replacements
|
2,607
|
|
|
2,705
|
|
|
5,374
|
|
|
6,528
|
|
||||
|
Other capital expenditures
|
3,127
|
|
|
5,221
|
|
|
5,990
|
|
|
12,289
|
|
||||
|
|
11,714
|
|
|
13,118
|
|
|
18,449
|
|
|
31,050
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
$
|
36,998
|
|
|
$
|
36,853
|
|
|
$
|
77,280
|
|
|
$
|
86,830
|
|
|
(1) Tenant allowances related to renewal leases were not material for the periods presented.
|
|||||||||||||||
|
|
|
|
|
Total
Project
Square
Feet
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
Total
Cost
(1)
|
|
Cost to
Date
(2)
|
|
Opening Date
|
|
Initial
Unleveraged
Yield
|
||||||
|
Property
|
|
Location
|
|
|
|
|
|
||||||||||
|
Outlet Center:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
The Outlet Shoppes at Atlanta
(3)
|
|
Woodstock, GA
|
|
370,456
|
|
|
$
|
80,490
|
|
|
$
|
69,087
|
|
|
July-13
|
|
11.7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Community Center:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
The Crossings at Marshalls Creek
|
|
Middle Smithfield, PA
|
|
104,525
|
|
|
$
|
18,983
|
|
|
$
|
21,301
|
|
|
June-13
|
|
9.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Associated Center Redevelopment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
The Shops at Northgate
|
|
Chattanooga, TN
|
|
75,018
|
|
|
$
|
6,105
|
|
|
$
|
5,770
|
|
|
September-13
|
|
9.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall Expansion:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
West Towne Mall
|
|
Madison, WI
|
|
22,500
|
|
|
$
|
5,454
|
|
|
$
|
3,633
|
|
|
September-13
|
|
11.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall Redevelopment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Southpark Mall - Dick's Sporting Goods
|
|
Colonial Heights, VA
|
|
85,322
|
|
|
$
|
9,379
|
|
|
$
|
8,090
|
|
|
July-13
|
|
6.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total Properties Opened
|
|
|
|
657,821
|
|
|
$
|
120,411
|
|
|
$
|
107,881
|
|
|
|
|
|
|
|
|
|
|
Total
Project
Square
Feet
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
Total
Cost
(1)
|
|
Cost to
Date
(2)
|
|
Expected
Opening Date
|
|
Initial
Unleveraged
Yield
|
||||||
|
Property
|
|
Location
|
|
|
|
|
|
||||||||||
|
Outlet Center:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
The Outlet Shoppes at Louisville
(3)
|
|
Simpsonville, KY
|
|
373,944
|
|
|
$
|
80,472
|
|
|
$
|
13,834
|
|
|
August-14
|
|
10.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Community Center:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Fremaux Town Center
(3)
- Phase I
|
|
Slidell, LA
|
|
295,000
|
|
|
$
|
52,396
|
|
|
$
|
36,776
|
|
|
Summer-14
|
|
8.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cross Creek Mall - Shops
|
|
Fayetteville, NC
|
|
45,620
|
|
|
$
|
15,831
|
|
|
$
|
9,468
|
|
|
November-13
|
|
9.8%
|
|
Volusia Mall - Restaurant District
|
|
Daytona Beach, FL
|
|
27,500
|
|
|
7,114
|
|
|
5,783
|
|
|
Fall-13
|
|
10.4%
|
||
|
The Shoppes at Southaven Towne
Center - Phase II
|
|
Southaven, MS
|
|
22,925
|
|
|
3,968
|
|
|
2,658
|
|
|
November-13
|
|
12.2%
|
||
|
|
|
|
|
96,045
|
|
|
$
|
26,913
|
|
|
$
|
17,909
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall Redevelopments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Monroeville Mall - JC Penney/Cinemark
|
|
Pittsburgh, PA
|
|
78,223
|
|
|
$
|
26,178
|
|
|
$
|
20,371
|
|
|
October-12/ November-13
|
|
7.6%
|
|
South County - Dick's Sporting Goods
|
|
St. Louis, MO
|
|
50,000
|
|
|
8,051
|
|
|
3,746
|
|
|
November-13
|
|
9.5%
|
||
|
|
|
|
|
128,223
|
|
|
$
|
34,229
|
|
|
$
|
24,117
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total Properties Under Development
|
|
|
|
893,212
|
|
|
$
|
194,010
|
|
|
$
|
92,636
|
|
|
|
|
|
|
•
|
Third parties may approach us with opportunities in which they have obtained land and performed some pre-development activities, but they may not have sufficient access to the capital resources or the development and leasing expertise to bring the project to fruition. We enter into such arrangements when we determine such a project is viable and we can achieve a satisfactory return on our investment. We typically earn development fees from the joint venture and provide management and leasing services to the property for a fee once the property is placed in operation.
|
|
•
|
We determine that we may have the opportunity to capitalize on the value we have created in a property by selling an interest in the property to a third party. This provides us with an additional source of capital that can be used to develop or acquire additional real estate assets that we believe will provide greater potential for growth. When we retain an interest in an asset rather than selling a 100% interest, it is typically because this allows us to continue to manage the property, which provides us the ability to earn fees for management, leasing, development and financing services provided to the joint venture.
|
|
|
Three Months
Ended September 30, |
|
Nine Months
Ended September 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Net income (loss) attributable to common shareholders
|
$
|
23,101
|
|
|
$
|
(2,520
|
)
|
|
$
|
42,692
|
|
|
$
|
31,732
|
|
|
Noncontrolling interest in income of operating partnership
|
4,075
|
|
|
(1,776
|
)
|
|
7,602
|
|
|
7,783
|
|
||||
|
Depreciation and amortization expense of:
|
|
|
|
|
|
|
|
||||||||
|
Consolidated properties
|
68,941
|
|
|
63,994
|
|
|
206,115
|
|
|
188,606
|
|
||||
|
Unconsolidated affiliates
|
9,877
|
|
|
10,828
|
|
|
29,748
|
|
|
32,877
|
|
||||
|
Discontinued operations
|
1,634
|
|
|
3,306
|
|
|
6,638
|
|
|
10,093
|
|
||||
|
Non-real estate assets
|
(572
|
)
|
|
(478
|
)
|
|
(1,530
|
)
|
|
(1,366
|
)
|
||||
|
Noncontrolling interests' share of depreciation and amortization
|
(1,403
|
)
|
|
(1,208
|
)
|
|
(4,292
|
)
|
|
(3,537
|
)
|
||||
|
Loss on impairment of real estate, net of tax
|
5,234
|
|
|
29,773
|
|
|
26,051
|
|
|
29,969
|
|
||||
|
Gain on depreciable property
|
(8
|
)
|
|
—
|
|
|
(10
|
)
|
|
(493
|
)
|
||||
|
Gain on discontinued operations, net of tax
|
(174
|
)
|
|
(89
|
)
|
|
(714
|
)
|
|
(644
|
)
|
||||
|
Funds from operations of the Operating Partnership
|
110,705
|
|
|
101,830
|
|
|
312,300
|
|
|
295,020
|
|
||||
|
Settlement revenue
|
(8,240
|
)
|
|
—
|
|
|
(8,240
|
)
|
|
—
|
|
||||
|
Gain on investment
|
—
|
|
|
—
|
|
|
(2,400
|
)
|
|
—
|
|
||||
|
(Gain) loss on extinguishment of debt
|
—
|
|
|
(178
|
)
|
|
9,108
|
|
|
(178
|
)
|
||||
|
Funds from operations of the Operating Partnership, as adjusted
|
$
|
102,465
|
|
|
$
|
101,652
|
|
|
$
|
310,768
|
|
|
$
|
294,842
|
|
|
|
Three Months
Ended September 30, |
|
Nine Months
Ended September 30, |
||||||||||||
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
||||||||
|
Funds from operations of the Operating Partnership
|
$
|
110,705
|
|
|
$
|
101,830
|
|
|
$
|
312,300
|
|
|
$
|
295,020
|
|
|
Percentage allocable to common shareholders
(1)
|
85.19
|
%
|
|
83.43
|
%
|
|
84.89
|
%
|
|
80.30
|
%
|
||||
|
Funds from operations allocable to common shareholders
|
$
|
94,310
|
|
|
$
|
84,957
|
|
|
$
|
265,111
|
|
|
$
|
236,901
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Funds from operations of the Operating Partnership, as adjusted
|
$
|
102,465
|
|
|
$
|
101,652
|
|
|
$
|
310,768
|
|
|
$
|
294,842
|
|
|
Percentage allocable to common shareholders
(1)
|
85.19
|
%
|
|
83.43
|
%
|
|
84.89
|
%
|
|
80.30
|
%
|
||||
|
Funds from operations allocable to Company shareholders, as adjusted
|
$
|
87,290
|
|
|
$
|
84,808
|
|
|
$
|
263,811
|
|
|
$
|
236,758
|
|
|
(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.
|
|
•
|
actual or anticipated variation in our operating results, funds from operations, cash flows or liquidity;
|
|
•
|
changes in our earnings estimates or those of analysts;
|
|
•
|
changes in our dividend policy;
|
|
•
|
impairment charges affecting the carrying value of one or more of our properties or other assets;
|
|
•
|
publication of research reports about us, the retail industry or the real estate industry generally;
|
|
•
|
increases in market interest rates that lead purchasers of our securities to seek higher dividend or interest rate yields;
|
|
•
|
changes in market valuations of similar companies;
|
|
•
|
adverse market reaction to the amount of our outstanding debt at any time, the amount of our maturing debt in the near and medium term and our ability to refinance such debt and the terms thereof or our plans to incur additional debt in the future;
|
|
•
|
additions or departures of key management personnel;
|
|
•
|
actions by institutional security holders;
|
|
•
|
proposed or adopted regulatory or legislative changes or developments;
|
|
•
|
speculation in the press or investment community;
|
|
•
|
changes in our credit ratings;
|
|
•
|
the occurrence of any of the other risk factors included in, or incorporated by reference in, this report; and
|
|
•
|
general market and economic conditions.
|
|
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
|
||||||||||
|
July 1–31, 2013
|
|
—
|
|
|
|
$
|
—
|
|
|
|
—
|
|
|
|
$
|
—
|
|
|
|
August 1–31, 2013
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
||
|
September 1–30, 2013
|
|
94
|
|
|
|
21.54
|
|
|
|
—
|
|
|
|
—
|
|
|
||
|
Total
|
|
94
|
|
|
|
$
|
21.54
|
|
|
|
—
|
|
|
|
$
|
—
|
|
|
|
(1)
|
Represents shares surrendered to the Company by employees to satisfy federal and state income tax with 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.
|
|
Exhibit
Number
|
|
Description
|
|
12.1
|
|
Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Dividends of CBL & Associates Properties, Inc,
|
|
12.2
|
|
Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Dividends of CBL & Associates Limited Partnership
|
|
12.3
|
|
Computation of Ratio of Earnings to Fixed Charges of CBL & Associates Properties, Inc,
|
|
12.4
|
|
Computation of Ratio of Earnings to Fixed Charges of CBL & Associates Limited Partnership
|
|
31.1
|
|
Certification pursuant to Securities Exchange Act Rule 13a-14(a) by the Chief Executive Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Properties, Inc.
|
|
31.2
|
|
Certification pursuant to Securities Exchange Act Rule 13a-14(a) by the Chief Financial Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Properties, Inc.
|
|
31.3
|
|
Certification pursuant to Securities Exchange Act Rule 13a-14(a) by the Chief Executive Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Limited Partnership
|
|
31.4
|
|
Certification pursuant to Securities Exchange Act Rule 13a-14(a) by the Chief Financial Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Limited Partnership
|
|
32.1
|
|
Certification pursuant to Securities Exchange Act Rule 13a-14(b) by the Chief Executive Officer, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Properties, Inc.
|
|
32.2
|
|
Certification pursuant to Securities Exchange Act Rule 13a-14(b) by the Chief Financial Officer as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Properties, Inc.
|
|
32.3
|
|
Certification pursuant to Securities Exchange Act Rule 13a-14(b) by the Chief Executive Officer, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Limited Partnership
|
|
32.4
|
|
Certification pursuant to Securities Exchange Act Rule 13a-14(b) by the Chief Financial Officer as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Limited Partnership
|
|
101.INS
|
|
XBRL Instance Document
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
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 |
|---|