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 6 - Mortgage and Other Indebtedness; Note 7 - Comprehensive Income; and Note 11 - Earnings Per Share and Earnings Per Unit;
|
|
•
|
controls and procedures in Item 4 of Part I of this report; 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
|
||
|
|
||
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
ASSETS
|
September 30,
2014 |
|
December 31,
2013 |
||||
|
Real estate assets:
|
|
|
|
||||
|
Land
|
$
|
848,596
|
|
|
$
|
858,619
|
|
|
Buildings and improvements
|
7,138,545
|
|
|
7,125,512
|
|
||
|
|
7,987,141
|
|
|
7,984,131
|
|
||
|
Accumulated depreciation
|
(2,183,912
|
)
|
|
(2,056,357
|
)
|
||
|
|
5,803,229
|
|
|
5,927,774
|
|
||
|
Developments in progress
|
151,670
|
|
|
139,383
|
|
||
|
Net investment in real estate assets
|
5,954,899
|
|
|
6,067,157
|
|
||
|
Cash and cash equivalents
|
45,071
|
|
|
65,500
|
|
||
|
Receivables:
|
|
|
|
||||
|
Tenant, net of allowance for doubtful accounts of $2,412
and $2,379 in 2014 and 2013, respectively
|
79,960
|
|
|
79,899
|
|
||
|
Other, net of allowance for doubtful accounts of $1,158
and $1,241 in 2014 and 2013, respectively
|
24,412
|
|
|
23,343
|
|
||
|
Mortgage and other notes receivable
|
19,513
|
|
|
30,424
|
|
||
|
Investments in unconsolidated affiliates
|
269,964
|
|
|
277,146
|
|
||
|
Intangible lease assets and other assets
|
238,892
|
|
|
242,502
|
|
||
|
|
$
|
6,632,711
|
|
|
$
|
6,785,971
|
|
|
|
|
|
|
||||
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
|
|
|
|
|
||
|
Mortgage and other indebtedness
|
$
|
4,711,421
|
|
|
$
|
4,857,523
|
|
|
Accounts payable and accrued liabilities
|
347,382
|
|
|
333,875
|
|
||
|
Total liabilities
|
5,058,803
|
|
|
5,191,398
|
|
||
|
Commitments and contingencies (Note 12)
|
|
|
|
|
|
||
|
Redeemable noncontrolling interests
|
34,843
|
|
|
34,639
|
|
||
|
Shareholders' equity:
|
|
|
|
||||
|
Preferred stock, $.01 par value, 15,000,000 shares authorized:
|
|
|
|
||||
|
7.375% Series D Cumulative Redeemable Preferred
Stock, 1,815,000 shares outstanding
|
18
|
|
|
18
|
|
||
|
6.625% Series E Cumulative Redeemable Preferred
Stock, 690,000 shares outstanding
|
7
|
|
|
7
|
|
||
|
Common stock, $.01 par value, 350,000,000 shares
authorized, 170,260,669 and 170,048,144 issued and
outstanding in 2014 and 2013, respectively
|
1,703
|
|
|
1,700
|
|
||
|
Additional paid-in capital
|
1,962,187
|
|
|
1,967,644
|
|
||
|
Accumulated other comprehensive income
|
12,805
|
|
|
6,325
|
|
||
|
Dividends in excess of cumulative earnings
|
(587,000
|
)
|
|
(570,781
|
)
|
||
|
Total shareholders' equity
|
1,389,720
|
|
|
1,404,913
|
|
||
|
Noncontrolling interests
|
149,345
|
|
|
155,021
|
|
||
|
Total equity
|
1,539,065
|
|
|
1,559,934
|
|
||
|
|
$
|
6,632,711
|
|
|
$
|
6,785,971
|
|
|
CBL & Associates Properties, Inc.
(In thousands, except per share data)
(Unaudited)
|
|||||||||||||||
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
REVENUES:
|
|
|
|
|
|
|
|
||||||||
|
Minimum rents
|
$
|
169,097
|
|
|
$
|
167,703
|
|
|
$
|
506,005
|
|
|
$
|
498,632
|
|
|
Percentage rents
|
3,060
|
|
|
2,797
|
|
|
8,490
|
|
|
9,847
|
|
||||
|
Other rents
|
3,813
|
|
|
3,837
|
|
|
13,708
|
|
|
13,503
|
|
||||
|
Tenant reimbursements
|
71,330
|
|
|
70,576
|
|
|
214,322
|
|
|
213,524
|
|
||||
|
Management, development and leasing fees
|
3,228
|
|
|
3,118
|
|
|
9,176
|
|
|
9,042
|
|
||||
|
Other
|
8,186
|
|
|
9,518
|
|
|
25,189
|
|
|
27,067
|
|
||||
|
Total revenues
|
258,714
|
|
|
257,549
|
|
|
776,890
|
|
|
771,615
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
||||||
|
Property operating
|
36,668
|
|
|
38,375
|
|
|
112,206
|
|
|
111,170
|
|
||||
|
Depreciation and amortization
|
72,488
|
|
|
68,941
|
|
|
212,180
|
|
|
206,115
|
|
||||
|
Real estate taxes
|
22,202
|
|
|
22,607
|
|
|
65,638
|
|
|
66,411
|
|
||||
|
Maintenance and repairs
|
12,603
|
|
|
13,387
|
|
|
41,391
|
|
|
40,808
|
|
||||
|
General and administrative
|
9,474
|
|
|
10,160
|
|
|
35,583
|
|
|
36,459
|
|
||||
|
Loss on impairment
|
497
|
|
|
—
|
|
|
17,753
|
|
|
21,038
|
|
||||
|
Other
|
7,396
|
|
|
6,371
|
|
|
21,331
|
|
|
21,217
|
|
||||
|
Total operating expenses
|
161,328
|
|
|
159,841
|
|
|
506,082
|
|
|
503,218
|
|
||||
|
Income from operations
|
97,386
|
|
|
97,708
|
|
|
270,808
|
|
|
268,397
|
|
||||
|
Interest and other income
|
463
|
|
|
8,809
|
|
|
3,535
|
|
|
10,197
|
|
||||
|
Interest expense
|
(60,214
|
)
|
|
(56,341
|
)
|
|
(179,997
|
)
|
|
(173,374
|
)
|
||||
|
Gain (loss) on extinguishment of debt
|
18,282
|
|
|
—
|
|
|
60,942
|
|
|
(9,108
|
)
|
||||
|
Gain on investment
|
—
|
|
|
—
|
|
|
—
|
|
|
2,400
|
|
||||
|
Equity in earnings of unconsolidated affiliates
|
3,936
|
|
|
2,270
|
|
|
11,038
|
|
|
7,618
|
|
||||
|
Income tax provision
|
(3,083
|
)
|
|
(271
|
)
|
|
(4,266
|
)
|
|
(854
|
)
|
||||
|
Income from continuing operations before gain on sales of real estate assets
|
56,770
|
|
|
52,175
|
|
|
162,060
|
|
|
105,276
|
|
||||
|
Gain on sales of real estate assets
|
434
|
|
|
58
|
|
|
3,513
|
|
|
1,058
|
|
||||
|
Income from continuing operations
|
57,204
|
|
|
52,233
|
|
|
165,573
|
|
|
106,334
|
|
||||
|
Operating income (loss) of discontinued operations
|
78
|
|
|
(8,346
|
)
|
|
(480
|
)
|
|
(5,195
|
)
|
||||
|
Gain on discontinued operations
|
(2
|
)
|
|
290
|
|
|
88
|
|
|
1,162
|
|
||||
|
Net income
|
57,280
|
|
|
44,177
|
|
|
165,181
|
|
|
102,301
|
|
||||
|
Net income attributable to noncontrolling interests in:
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating Partnership
|
(6,576
|
)
|
|
(4,075
|
)
|
|
(18,847
|
)
|
|
(7,602
|
)
|
||||
|
Other consolidated subsidiaries
|
(1,362
|
)
|
|
(5,778
|
)
|
|
(3,740
|
)
|
|
(18,338
|
)
|
||||
|
Net income attributable to the Company
|
49,342
|
|
|
34,324
|
|
|
142,594
|
|
|
76,361
|
|
||||
|
Preferred dividends
|
(11,223
|
)
|
|
(11,223
|
)
|
|
(33,669
|
)
|
|
(33,669
|
)
|
||||
|
Net income attributable to common shareholders
|
$
|
38,119
|
|
|
$
|
23,101
|
|
|
$
|
108,925
|
|
|
$
|
42,692
|
|
|
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, |
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Basic and diluted per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations, net of preferred dividends
|
$
|
0.22
|
|
|
$
|
0.18
|
|
|
$
|
0.64
|
|
|
$
|
0.28
|
|
|
Discontinued operations
|
0.00
|
|
|
(0.04
|
)
|
|
0.00
|
|
|
(0.02
|
)
|
||||
|
Net income attributable to common shareholders
|
$
|
0.22
|
|
|
$
|
0.14
|
|
|
$
|
0.64
|
|
|
$
|
0.26
|
|
|
Weighted-average common and potential dilutive common shares outstanding
|
170,262
|
|
|
169,906
|
|
|
170,242
|
|
|
166,048
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Amounts attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|
||||||
|
Income from continuing operations, net of preferred dividends
|
$
|
38,054
|
|
|
$
|
29,965
|
|
|
$
|
109,259
|
|
|
$
|
46,116
|
|
|
Discontinued operations
|
65
|
|
|
(6,864
|
)
|
|
(334
|
)
|
|
(3,424
|
)
|
||||
|
Net income attributable to common shareholders
|
$
|
38,119
|
|
|
$
|
23,101
|
|
|
$
|
108,925
|
|
|
$
|
42,692
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends declared per common share
|
$
|
0.245
|
|
|
$
|
0.230
|
|
|
$
|
0.735
|
|
|
$
|
0.690
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Net income
|
$
|
57,280
|
|
|
$
|
44,177
|
|
|
$
|
165,181
|
|
|
$
|
102,301
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
|
Unrealized holding gain (loss) on available-for-sale securities
|
4,044
|
|
|
(1,749
|
)
|
|
6,240
|
|
|
(2,000
|
)
|
||||
|
Unrealized gain (loss) on hedging instruments
|
1,148
|
|
|
(451
|
)
|
|
3,021
|
|
|
(289
|
)
|
||||
|
Reclassification of hedging effect on earnings
|
(551
|
)
|
|
568
|
|
|
(1,650
|
)
|
|
1,687
|
|
||||
|
Total other comprehensive income (loss)
|
4,641
|
|
|
(1,632
|
)
|
|
7,611
|
|
|
(602
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income
|
61,921
|
|
|
42,545
|
|
|
172,792
|
|
|
101,699
|
|
||||
|
Comprehensive income attributable to noncontrolling interests in:
|
|
|
|
|
|
|
|
||||||||
|
Operating Partnership
|
(8,071
|
)
|
|
(3,831
|
)
|
|
(19,978
|
)
|
|
(7,520
|
)
|
||||
|
Other consolidated subsidiaries
|
(1,362
|
)
|
|
(5,778
|
)
|
|
(3,740
|
)
|
|
(18,338
|
)
|
||||
|
Comprehensive income attributable to the Company
|
$
|
52,488
|
|
|
$
|
32,936
|
|
|
$
|
149,074
|
|
|
$
|
75,841
|
|
|
|
|
|
Equity
|
||||||||||||||||||||||||||||||||
|
|
|
|
Shareholders' Equity
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
Redeemable
Noncontrolling
Interests
|
|
Preferred
Stock
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Other
Comprehensive
Income
|
|
Dividends in Excess of Cumulative Earnings
|
|
Total
Shareholders'
Equity
|
|
Noncontrolling Interests
|
|
Total
Equity
|
||||||||||||||||||
|
Balance, 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
|
|
|||||||||
|
Dividends declared - common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(115,870
|
)
|
|
(115,870
|
)
|
|
—
|
|
|
(115,870
|
)
|
|||||||||
|
Dividends declared - preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,669
|
)
|
|
(33,669
|
)
|
|
—
|
|
|
(33,669
|
)
|
|||||||||
|
Issuances of 8,635,715 shares of common stock
and restricted common stock
|
—
|
|
|
—
|
|
|
86
|
|
|
209,445
|
|
|
—
|
|
|
—
|
|
|
209,531
|
|
|
—
|
|
|
209,531
|
|
|||||||||
|
Cancellation of 39,475 shares 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
|
|
|
|
|
|
Equity
|
||||||||||||||||||||||||||||||||
|
|
|
|
Shareholders' Equity
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
Redeemable
Noncontrolling
Interests
|
|
Preferred
Stock
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Other
Comprehensive
Income
|
|
Dividends in Excess of Cumulative Earnings
|
|
Total
Shareholders'
Equity
|
|
Noncontrolling
Interests
|
|
Total
Equity
|
||||||||||||||||||
|
Balance, January 1, 2014
|
$
|
34,639
|
|
|
$
|
25
|
|
|
$
|
1,700
|
|
|
$
|
1,967,644
|
|
|
$
|
6,325
|
|
|
$
|
(570,781
|
)
|
|
$
|
1,404,913
|
|
|
$
|
155,021
|
|
|
$
|
1,559,934
|
|
|
Net income
|
3,323
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
142,594
|
|
|
142,594
|
|
|
19,264
|
|
|
161,858
|
|
|||||||||
|
Other comprehensive income
|
60
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,480
|
|
|
—
|
|
|
6,480
|
|
|
1,071
|
|
|
7,551
|
|
|||||||||
|
Dividends declared - common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(125,144
|
)
|
|
(125,144
|
)
|
|
—
|
|
|
(125,144
|
)
|
|||||||||
|
Dividends declared - preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,669
|
)
|
|
(33,669
|
)
|
|
—
|
|
|
(33,669
|
)
|
|||||||||
|
Issuances of 243,648 shares of common stock
and restricted common stock
|
—
|
|
|
—
|
|
|
3
|
|
|
636
|
|
|
—
|
|
|
—
|
|
|
639
|
|
|
—
|
|
|
639
|
|
|||||||||
|
Cancellation of 31,123 shares of restricted
common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(369
|
)
|
|
—
|
|
|
—
|
|
|
(369
|
)
|
|
—
|
|
|
(369
|
)
|
|||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
2,837
|
|
|
—
|
|
|
—
|
|
|
2,837
|
|
|
—
|
|
|
2,837
|
|
|||||||||
|
Redemptions of Operating Partnership common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,609
|
)
|
|
(4,609
|
)
|
|||||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
938
|
|
|
938
|
|
|||||||||
|
Distributions to noncontrolling interests
|
(7,083
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(26,997
|
)
|
|
(26,997
|
)
|
|||||||||
|
Adjustment for noncontrolling interests
|
2,193
|
|
|
—
|
|
|
—
|
|
|
(6,865
|
)
|
|
—
|
|
|
—
|
|
|
(6,865
|
)
|
|
4,672
|
|
|
(2,193
|
)
|
|||||||||
|
Adjustment to record redeemable
noncontrolling interests at redemption value
|
1,711
|
|
|
—
|
|
|
—
|
|
|
(1,696
|
)
|
|
—
|
|
|
—
|
|
|
(1,696
|
)
|
|
(15
|
)
|
|
(1,711
|
)
|
|||||||||
|
Balance, September 30, 2014
|
$
|
34,843
|
|
|
$
|
25
|
|
|
$
|
1,703
|
|
|
$
|
1,962,187
|
|
|
$
|
12,805
|
|
|
$
|
(587,000
|
)
|
|
$
|
1,389,720
|
|
|
$
|
149,345
|
|
|
$
|
1,539,065
|
|
|
CBL & Associates Properties, Inc.
(In thousands)
(Unaudited)
|
|||||||
|
|
Nine Months Ended
September 30, |
||||||
|
|
2014
|
|
2013
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|||
|
Net income
|
$
|
165,181
|
|
|
$
|
102,301
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|||
|
Depreciation and amortization
|
212,180
|
|
|
212,752
|
|
||
|
Net amortization of deferred finance costs and debt premiums
|
4,557
|
|
|
3,651
|
|
||
|
Net amortization of intangible lease assets and liabilities
|
535
|
|
|
(111
|
)
|
||
|
Gain on sales of real estate assets
|
(3,513
|
)
|
|
(1,058
|
)
|
||
|
Gain on investment
|
—
|
|
|
(2,400
|
)
|
||
|
Gain on discontinued operations
|
(88
|
)
|
|
(1,162
|
)
|
||
|
Write-off of development projects
|
81
|
|
|
141
|
|
||
|
Share-based compensation expense
|
3,318
|
|
|
2,308
|
|
||
|
Loss on impairment
|
17,753
|
|
|
21,038
|
|
||
|
Loss on impairment from discontinued operations
|
681
|
|
|
5,234
|
|
||
|
(Gain) loss on extinguishment of debt
|
(60,942
|
)
|
|
9,108
|
|
||
|
Equity in earnings of unconsolidated affiliates
|
(11,038
|
)
|
|
(7,618
|
)
|
||
|
Distributions of earnings from unconsolidated affiliates
|
14,563
|
|
|
11,225
|
|
||
|
Provision for doubtful accounts
|
2,684
|
|
|
1,459
|
|
||
|
Change in deferred tax accounts
|
1,241
|
|
|
1,666
|
|
||
|
Changes in:
|
|
|
|
|
|
||
|
Tenant and other receivables
|
(4,629
|
)
|
|
(7,430
|
)
|
||
|
Other assets
|
(5,637
|
)
|
|
754
|
|
||
|
Accounts payable and accrued liabilities
|
(7,593
|
)
|
|
(15,821
|
)
|
||
|
Net cash provided by operating activities
|
329,334
|
|
|
336,037
|
|
||
|
|
|
|
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
|
Additions to real estate assets
|
(195,418
|
)
|
|
(233,202
|
)
|
||
|
Acquisition of real estate assets
|
—
|
|
|
(26,444
|
)
|
||
|
Additions to restricted cash
|
(362
|
)
|
|
(2,909
|
)
|
||
|
Proceeds from sales of real estate assets
|
15,865
|
|
|
219,800
|
|
||
|
Additions to mortgage and other notes receivable
|
—
|
|
|
(2,700
|
)
|
||
|
Payments received on mortgage and other notes receivable
|
20,911
|
|
|
3,743
|
|
||
|
Proceeds from sales of investments and available-for-sale securities
|
—
|
|
|
15,877
|
|
||
|
Additional investments in and advances to unconsolidated affiliates
|
(12,541
|
)
|
|
(31,969
|
)
|
||
|
Distributions in excess of equity in earnings of unconsolidated affiliates
|
34,695
|
|
|
8,706
|
|
||
|
Changes in other assets
|
(6,563
|
)
|
|
(14,295
|
)
|
||
|
Net cash used in investing activities
|
(143,413
|
)
|
|
(63,393
|
)
|
||
|
CBL & Associates Properties, Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
(Continued)
|
|||||||
|
|
Nine Months Ended
September 30, |
||||||
|
|
2014
|
|
2013
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Proceeds from mortgage and other indebtedness
|
$
|
429,596
|
|
|
$
|
1,696,913
|
|
|
Principal payments on mortgage and other indebtedness
|
(437,092
|
)
|
|
(1,568,874
|
)
|
||
|
Additions to deferred financing costs
|
(233
|
)
|
|
(3,173
|
)
|
||
|
Prepayment fees on extinguishment of debt
|
(1,249
|
)
|
|
(8,708
|
)
|
||
|
Proceeds from issuances of common stock
|
131
|
|
|
209,510
|
|
||
|
Purchase of noncontrolling interest in the Operating Partnership
|
(4,609
|
)
|
|
—
|
|
||
|
Redemption of redeemable noncontrolling preferred joint venture interest
|
—
|
|
|
(408,577
|
)
|
||
|
Contributions from noncontrolling interests
|
11
|
|
|
—
|
|
||
|
Distributions to noncontrolling interests
|
(34,145
|
)
|
|
(47,450
|
)
|
||
|
Dividends paid to holders of preferred stock
|
(33,669
|
)
|
|
(33,669
|
)
|
||
|
Dividends paid to common shareholders
|
(125,091
|
)
|
|
(112,276
|
)
|
||
|
Net cash used in financing activities
|
(206,350
|
)
|
|
(276,304
|
)
|
||
|
|
|
|
|
||||
|
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
(20,429
|
)
|
|
(3,660
|
)
|
||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
65,500
|
|
|
78,248
|
|
||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
45,071
|
|
|
$
|
74,588
|
|
|
|
|
|
|
||||
|
SUPPLEMENTAL INFORMATION:
|
|
|
|
|
|
||
|
Cash paid for interest, net of amounts capitalized
|
$
|
171,661
|
|
|
$
|
168,092
|
|
|
ASSETS
|
September 30,
2014 |
|
December 31,
2013 |
||||
|
Real estate assets:
|
|
|
|
||||
|
Land
|
$
|
848,596
|
|
|
$
|
858,619
|
|
|
Buildings and improvements
|
7,138,545
|
|
|
7,125,512
|
|
||
|
|
7,987,141
|
|
|
7,984,131
|
|
||
|
Accumulated depreciation
|
(2,183,912
|
)
|
|
(2,056,357
|
)
|
||
|
|
5,803,229
|
|
|
5,927,774
|
|
||
|
Developments in progress
|
151,670
|
|
|
139,383
|
|
||
|
Net investment in real estate assets
|
5,954,899
|
|
|
6,067,157
|
|
||
|
Cash and cash equivalents
|
45,015
|
|
|
65,486
|
|
||
|
Receivables:
|
|
|
|
|
|
||
|
Tenant, net of allowance for doubtful accounts of $2,412
and $2,379 in 2014 and 2013, respectively
|
79,960
|
|
|
79,899
|
|
||
|
Other, net of allowance for doubtful accounts of $1,158
and $1,241 in 2014 and 2013, respectively
|
24,412
|
|
|
23,343
|
|
||
|
Mortgage and other notes receivable
|
19,513
|
|
|
30,424
|
|
||
|
Investments in unconsolidated affiliates
|
270,524
|
|
|
277,701
|
|
||
|
Intangible lease assets and other assets
|
238,771
|
|
|
242,383
|
|
||
|
|
$
|
6,633,094
|
|
|
$
|
6,786,393
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
LIABILITIES, REDEEMABLE INTERESTS AND CAPITAL
|
|
|
|
|
|
||
|
Mortgage and other indebtedness
|
$
|
4,711,421
|
|
|
$
|
4,857,523
|
|
|
Accounts payable and accrued liabilities
|
347,366
|
|
|
333,876
|
|
||
|
Total liabilities
|
5,058,787
|
|
|
5,191,399
|
|
||
|
Commitments and contingencies (Note 12)
|
|
|
|
|
|
||
|
Redeemable interests:
|
|
|
|
|
|
||
|
Redeemable noncontrolling interests
|
6,120
|
|
|
5,883
|
|
||
|
Redeemable common units
|
28,723
|
|
|
28,756
|
|
||
|
Total redeemable interests
|
34,843
|
|
|
34,639
|
|
||
|
Partners' capital:
|
|
|
|
|
|
||
|
Preferred units
|
565,212
|
|
|
565,212
|
|
||
|
Common units:
|
|
|
|
||||
|
General partner
|
9,592
|
|
|
9,866
|
|
||
|
Limited partners
|
934,608
|
|
|
961,175
|
|
||
|
Accumulated other comprehensive income
|
12,474
|
|
|
4,923
|
|
||
|
Total partners' capital
|
1,521,886
|
|
|
1,541,176
|
|
||
|
Noncontrolling interests
|
17,578
|
|
|
19,179
|
|
||
|
Total capital
|
1,539,464
|
|
|
1,560,355
|
|
||
|
|
$
|
6,633,094
|
|
|
$
|
6,786,393
|
|
|
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, |
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
REVENUES:
|
|
|
|
|
|
|
|
||||||||
|
Minimum rents
|
$
|
169,097
|
|
|
$
|
167,703
|
|
|
$
|
506,005
|
|
|
$
|
498,632
|
|
|
Percentage rents
|
3,060
|
|
|
2,797
|
|
|
8,490
|
|
|
9,847
|
|
||||
|
Other rents
|
3,813
|
|
|
3,837
|
|
|
13,708
|
|
|
13,503
|
|
||||
|
Tenant reimbursements
|
71,330
|
|
|
70,576
|
|
|
214,322
|
|
|
213,524
|
|
||||
|
Management, development and leasing fees
|
3,228
|
|
|
3,118
|
|
|
9,176
|
|
|
9,042
|
|
||||
|
Other
|
8,186
|
|
|
9,518
|
|
|
25,189
|
|
|
27,067
|
|
||||
|
Total revenues
|
258,714
|
|
|
257,549
|
|
|
776,890
|
|
|
771,615
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
||||||
|
Property operating
|
36,668
|
|
|
38,375
|
|
|
112,206
|
|
|
111,170
|
|
||||
|
Depreciation and amortization
|
72,488
|
|
|
68,941
|
|
|
212,180
|
|
|
206,115
|
|
||||
|
Real estate taxes
|
22,202
|
|
|
22,607
|
|
|
65,638
|
|
|
66,411
|
|
||||
|
Maintenance and repairs
|
12,603
|
|
|
13,387
|
|
|
41,391
|
|
|
40,808
|
|
||||
|
General and administrative
|
9,474
|
|
|
10,160
|
|
|
35,583
|
|
|
36,459
|
|
||||
|
Loss on impairment
|
497
|
|
|
—
|
|
|
17,753
|
|
|
21,038
|
|
||||
|
Other
|
7,396
|
|
|
6,371
|
|
|
21,331
|
|
|
21,217
|
|
||||
|
Total operating expenses
|
161,328
|
|
|
159,841
|
|
|
506,082
|
|
|
503,218
|
|
||||
|
Income from operations
|
97,386
|
|
|
97,708
|
|
|
270,808
|
|
|
268,397
|
|
||||
|
Interest and other income
|
463
|
|
|
8,809
|
|
|
3,535
|
|
|
10,197
|
|
||||
|
Interest expense
|
(60,214
|
)
|
|
(56,341
|
)
|
|
(179,997
|
)
|
|
(173,374
|
)
|
||||
|
Gain (loss) on extinguishment of debt
|
18,282
|
|
|
—
|
|
|
60,942
|
|
|
(9,108
|
)
|
||||
|
Gain on investment
|
—
|
|
|
—
|
|
|
—
|
|
|
2,400
|
|
||||
|
Equity in earnings of unconsolidated affiliates
|
3,936
|
|
|
2,270
|
|
|
11,038
|
|
|
7,618
|
|
||||
|
Income tax provision
|
(3,083
|
)
|
|
(271
|
)
|
|
(4,266
|
)
|
|
(854
|
)
|
||||
|
Income from continuing operations before gain on
sales of real estate assets |
56,770
|
|
|
52,175
|
|
|
162,060
|
|
|
105,276
|
|
||||
|
Gain on sales of real estate assets
|
434
|
|
|
58
|
|
|
3,513
|
|
|
1,058
|
|
||||
|
Income from continuing operations
|
57,204
|
|
|
52,233
|
|
|
165,573
|
|
|
106,334
|
|
||||
|
Operating income (loss) of discontinued operations
|
78
|
|
|
(8,346
|
)
|
|
(480
|
)
|
|
(5,195
|
)
|
||||
|
Gain on discontinued operations
|
(2
|
)
|
|
290
|
|
|
88
|
|
|
1,162
|
|
||||
|
Net income
|
57,280
|
|
|
44,177
|
|
|
165,181
|
|
|
102,301
|
|
||||
|
Net income attributable to noncontrolling interests
|
(1,362
|
)
|
|
(5,778
|
)
|
|
(3,740
|
)
|
|
(18,338
|
)
|
||||
|
Net income attributable to the Operating Partnership
|
55,918
|
|
|
38,399
|
|
|
161,441
|
|
|
83,963
|
|
||||
|
Distributions to preferred unitholders
|
(11,223
|
)
|
|
(11,223
|
)
|
|
(33,669
|
)
|
|
(33,669
|
)
|
||||
|
Net income attributable to common unitholders
|
$
|
44,695
|
|
|
$
|
27,176
|
|
|
$
|
127,772
|
|
|
$
|
50,294
|
|
|
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, |
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Basic and diluted per unit data attributable to common unitholders:
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations, net of preferred distributions
|
$
|
0.22
|
|
|
$
|
0.17
|
|
|
$
|
0.64
|
|
|
$
|
0.27
|
|
|
Discontinued operations
|
0.00
|
|
|
(0.03
|
)
|
|
0.00
|
|
|
(0.01
|
)
|
||||
|
Net income attributable to common unitholders
|
$
|
0.22
|
|
|
$
|
0.14
|
|
|
$
|
0.64
|
|
|
$
|
0.26
|
|
|
Weighted-average common and potential dilutive common
units outstanding
|
199,631
|
|
|
199,451
|
|
|
199,699
|
|
|
195,594
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Amounts attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|
||||||
|
Income from continuing operations, net of preferred distributions
|
$
|
44,630
|
|
|
$
|
34,040
|
|
|
$
|
128,106
|
|
|
$
|
53,718
|
|
|
Discontinued operations
|
65
|
|
|
(6,864
|
)
|
|
(334
|
)
|
|
(3,424
|
)
|
||||
|
Net income attributable to common unitholders
|
$
|
44,695
|
|
|
$
|
27,176
|
|
|
$
|
127,772
|
|
|
$
|
50,294
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Distributions declared per common unit
|
$
|
0.253
|
|
|
$
|
0.230
|
|
|
$
|
0.759
|
|
|
$
|
0.690
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Net income
|
$
|
57,280
|
|
|
$
|
44,177
|
|
|
$
|
165,181
|
|
|
$
|
102,301
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other comprehensive income:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized holding gain (loss) on available-for-sale securities
|
4,044
|
|
|
(1,749
|
)
|
|
6,240
|
|
|
(2,000
|
)
|
||||
|
Unrealized loss on hedging instruments
|
1,148
|
|
|
(451
|
)
|
|
3,021
|
|
|
(289
|
)
|
||||
|
Reclassification of hedging effect on earnings
|
(551
|
)
|
|
568
|
|
|
(1,650
|
)
|
|
1,687
|
|
||||
|
Total other comprehensive income (loss)
|
4,641
|
|
|
(1,632
|
)
|
|
7,611
|
|
|
(602
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income
|
61,921
|
|
|
42,545
|
|
|
172,792
|
|
|
101,699
|
|
||||
|
Comprehensive income attributable to noncontrolling interests
|
(1,362
|
)
|
|
(5,778
|
)
|
|
(3,740
|
)
|
|
(18,338
|
)
|
||||
|
Comprehensive income of the Operating Partnership
|
$
|
60,559
|
|
|
$
|
36,767
|
|
|
$
|
169,052
|
|
|
$
|
83,361
|
|
|
|
Redeemable Interests
|
|
Number of
|
|
|
|
Common Units
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
|
Redeemable Noncontrolling Interests
|
|
Redeemable Common Units
|
|
Total Redeemable
Interests
|
|
Preferred
Units
|
|
Common
Units
|
|
Preferred
Units
|
|
General
Partner
|
|
Limited
Partners
|
|
Accumulated
Other
Comprehensive Income
|
|
Total Partners' Capital
|
|
Noncontrolling Interests
|
|
Total Capital
|
||||||||||||||||||||||
|
Balance, 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 restricted common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(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 properties |
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
|
Redeemable Interests
|
|
Number of
|
|
|
|
Common Units
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
|
Redeemable Noncontrolling Interests
|
|
Redeemable Common Units
|
|
Total Redeemable
Interests
|
|
Preferred
Units
|
|
Common
Units
|
|
Preferred
Units
|
|
General
Partner
|
|
Limited
Partners
|
|
Accumulated
Other
Comprehensive Income
|
|
Total Partners' Capital
|
|
Noncontrolling Interests
|
|
Total Capital
|
||||||||||||||||||||||
|
Balance, January 1, 2014
|
$
|
5,883
|
|
|
$
|
28,756
|
|
|
$
|
34,639
|
|
|
25,050
|
|
|
199,593
|
|
|
$
|
565,212
|
|
|
$
|
9,866
|
|
|
$
|
961,175
|
|
|
$
|
4,923
|
|
|
$
|
1,541,176
|
|
|
$
|
19,179
|
|
|
$
|
1,560,355
|
|
|
Net income
|
2,324
|
|
|
999
|
|
|
3,323
|
|
|
—
|
|
|
—
|
|
|
33,669
|
|
|
1,301
|
|
|
125,472
|
|
|
—
|
|
|
160,442
|
|
|
1,416
|
|
|
161,858
|
|
||||||||||
|
Other comprehensive income
|
—
|
|
|
60
|
|
|
60
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,551
|
|
|
7,551
|
|
|
—
|
|
|
7,551
|
|
||||||||||
|
Distributions declared - common units
|
—
|
|
|
(3,411
|
)
|
|
(3,411
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,479
|
)
|
|
(146,707
|
)
|
|
—
|
|
|
(148,186
|
)
|
|
—
|
|
|
(148,186
|
)
|
||||||||||
|
Distributions declared - preferred units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,669
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,669
|
)
|
|
—
|
|
|
(33,669
|
)
|
||||||||||
|
Issuances of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
244
|
|
|
—
|
|
|
—
|
|
|
639
|
|
|
—
|
|
|
639
|
|
|
—
|
|
|
639
|
|
||||||||||
|
Redemptions of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(171
|
)
|
|
—
|
|
|
—
|
|
|
(4,609
|
)
|
|
—
|
|
|
(4,609
|
)
|
|
—
|
|
|
(4,609
|
)
|
||||||||||
|
Cancellation of restricted common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
|
—
|
|
|
—
|
|
|
(369
|
)
|
|
—
|
|
|
(369
|
)
|
|
—
|
|
|
(369
|
)
|
||||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29
|
|
|
2,808
|
|
|
—
|
|
|
2,837
|
|
|
—
|
|
|
2,837
|
|
||||||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
938
|
|
|
938
|
|
||||||||||
|
Distributions to noncontrolling interests
|
(3,672
|
)
|
|
—
|
|
|
(3,672
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,955
|
)
|
|
(3,955
|
)
|
||||||||||
|
Allocation of partners' capital
|
—
|
|
|
2,193
|
|
|
2,193
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(107
|
)
|
|
(2,108
|
)
|
|
—
|
|
|
(2,215
|
)
|
|
—
|
|
|
(2,215
|
)
|
||||||||||
|
Adjustment to record redeemable
interests at redemption value |
1,585
|
|
|
126
|
|
|
1,711
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18
|
)
|
|
(1,693
|
)
|
|
—
|
|
|
(1,711
|
)
|
|
—
|
|
|
(1,711
|
)
|
||||||||||
|
Balance, September 30, 2014
|
$
|
6,120
|
|
|
$
|
28,723
|
|
|
$
|
34,843
|
|
|
25,050
|
|
|
199,635
|
|
|
$
|
565,212
|
|
|
$
|
9,592
|
|
|
$
|
934,608
|
|
|
$
|
12,474
|
|
|
$
|
1,521,886
|
|
|
$
|
17,578
|
|
|
$
|
1,539,464
|
|
|
CBL & Associates Limited Partnership
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
|
|||||||
|
|
Nine Months Ended
September 30, |
||||||
|
|
2014
|
|
2013
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|||
|
Net income
|
$
|
165,181
|
|
|
$
|
102,301
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|||
|
Depreciation and amortization
|
212,180
|
|
|
212,752
|
|
||
|
Net amortization of deferred finance costs and debt premiums
|
4,557
|
|
|
3,651
|
|
||
|
Net amortization of intangible lease assets and liabilities
|
535
|
|
|
(111
|
)
|
||
|
Gain on sales of real estate assets
|
(3,513
|
)
|
|
(1,058
|
)
|
||
|
Gain on investment
|
—
|
|
|
(2,400
|
)
|
||
|
Gain on discontinued operations
|
(88
|
)
|
|
(1,162
|
)
|
||
|
Write-off of development projects
|
81
|
|
|
141
|
|
||
|
Share-based compensation expense
|
3,318
|
|
|
2,308
|
|
||
|
Loss on impairment
|
17,753
|
|
|
21,038
|
|
||
|
Loss on impairment from discontinued operations
|
681
|
|
|
5,234
|
|
||
|
(Gain) loss on extinguishment of debt
|
(60,942
|
)
|
|
9,108
|
|
||
|
Equity in earnings of unconsolidated affiliates
|
(11,038
|
)
|
|
(7,618
|
)
|
||
|
Distributions of earnings from unconsolidated affiliates
|
14,559
|
|
|
11,225
|
|
||
|
Provision for doubtful accounts
|
2,684
|
|
|
1,459
|
|
||
|
Change in deferred tax accounts
|
1,241
|
|
|
1,666
|
|
||
|
Changes in:
|
|
|
|
|
|
||
|
Tenant and other receivables
|
(4,629
|
)
|
|
(7,430
|
)
|
||
|
Other assets
|
(5,637
|
)
|
|
815
|
|
||
|
Accounts payable and accrued liabilities
|
(7,631
|
)
|
|
(15,888
|
)
|
||
|
Net cash provided by operating activities
|
329,292
|
|
|
336,031
|
|
||
|
|
|
|
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
|
Additions to real estate assets
|
(195,418
|
)
|
|
(233,202
|
)
|
||
|
Acquisition of real estate assets
|
—
|
|
|
(26,444
|
)
|
||
|
Additions to restricted cash
|
(362
|
)
|
|
(2,909
|
)
|
||
|
Proceeds from sales of real estate assets
|
15,865
|
|
|
219,800
|
|
||
|
Additions to mortgage and other notes receivable
|
—
|
|
|
(2,700
|
)
|
||
|
Payments received on mortgage and other notes receivable
|
20,911
|
|
|
3,743
|
|
||
|
Proceeds from sales of investments and available-for-sale securities
|
—
|
|
|
15,877
|
|
||
|
Additional investments in and advances to unconsolidated affiliates
|
(12,541
|
)
|
|
(31,969
|
)
|
||
|
Distributions in excess of equity in earnings of unconsolidated affiliates
|
34,695
|
|
|
8,706
|
|
||
|
Changes in other assets
|
(6,563
|
)
|
|
(14,295
|
)
|
||
|
Net cash used in investing activities
|
(143,413
|
)
|
|
(63,393
|
)
|
||
|
CBL & Associates Limited Partnership
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
(Continued)
|
|||||||
|
|
Nine Months Ended
September 30, |
||||||
|
|
2014
|
|
2013
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Proceeds from mortgage and other indebtedness
|
$
|
429,596
|
|
|
$
|
1,696,913
|
|
|
Principal payments on mortgage and other indebtedness
|
(437,092
|
)
|
|
(1,568,874
|
)
|
||
|
Additions to deferred financing costs
|
(233
|
)
|
|
(3,173
|
)
|
||
|
Prepayment fees on extinguishment of debt
|
(1,249
|
)
|
|
(8,708
|
)
|
||
|
Proceeds from issuances of common units
|
131
|
|
|
209,510
|
|
||
|
Redemption of common units
|
(4,609
|
)
|
|
—
|
|
||
|
Contributions from noncontrolling interests
|
11
|
|
|
—
|
|
||
|
Redemption of redeemable noncontrolling preferred joint venture interest
|
—
|
|
|
(408,577
|
)
|
||
|
Distributions to noncontrolling interests
|
(34,145
|
)
|
|
(22,310
|
)
|
||
|
Distributions to preferred unitholders
|
(33,669
|
)
|
|
(33,669
|
)
|
||
|
Distributions to common unitholders
|
(125,091
|
)
|
|
(137,416
|
)
|
||
|
Net cash used in financing activities
|
(206,350
|
)
|
|
(276,304
|
)
|
||
|
|
|
|
|
||||
|
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
(20,471
|
)
|
|
(3,666
|
)
|
||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
65,486
|
|
|
78,244
|
|
||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
45,015
|
|
|
$
|
74,578
|
|
|
|
|
|
|
||||
|
SUPPLEMENTAL INFORMATION:
|
|
|
|
|
|
||
|
Cash paid for interest, net of amounts capitalized
|
$
|
171,661
|
|
|
$
|
168,092
|
|
|
|
|
Malls
(1)
|
|
Associated
Centers
|
|
Community
Centers
|
|
Office
Buildings
(2)
|
|
Total
|
|||||
|
Consolidated properties
|
|
73
|
|
|
25
|
|
|
6
|
|
|
8
|
|
|
112
|
|
|
Unconsolidated properties
(3)
|
|
9
|
|
|
4
|
|
|
5
|
|
|
5
|
|
|
23
|
|
|
Total
|
|
82
|
|
|
29
|
|
|
11
|
|
|
13
|
|
|
135
|
|
|
(1)
|
Category consists of regional malls, open-air centers and outlet centers (including
one
mixed-use center).
|
|
(2)
|
Includes CBL's corporate office building.
|
|
(3)
|
The Operating Partnership accounts for these investments using the equity method because one or more of the other partners have substantive participating rights.
|
|
|
|
Consolidated
Properties
|
|
Unconsolidated
Properties
|
|||||||||||
|
|
|
Malls
|
|
Associated
Centers
|
|
Community
Centers
|
|
Malls
|
|
Community
Centers
|
|||||
|
Development
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
Expansions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
Redevelopment
|
|
2
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
||||||||||||
|
|
Fair Value at
September 30, 2014 |
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Available-for-sale securities
|
$
|
20,213
|
|
|
$
|
20,213
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swaps
|
$
|
2,637
|
|
|
$
|
—
|
|
|
$
|
2,637
|
|
|
$
|
—
|
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
|||||||||||
|
|
Fair Value at
December 31, 2013 |
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Available-for-sale securities
|
$
|
13,973
|
|
|
$
|
13,973
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest rate cap
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swaps
|
$
|
4,007
|
|
|
—
|
|
|
$
|
4,007
|
|
|
$
|
—
|
|
|
|
|
|
|
Gross Unrealized
|
|
|
||||||||||
|
|
Adjusted
Cost
|
|
Gains
|
|
Losses
|
|
Fair
Value
|
||||||||
|
September 30, 2014:
|
|
|
|
|
|
|
|
||||||||
|
Common stocks
|
$
|
4,195
|
|
|
$
|
16,018
|
|
|
$
|
—
|
|
|
$
|
20,213
|
|
|
|
|
|
|
Gross Unrealized
|
|
|
|
||||||||
|
|
Adjusted
Cost
|
|
Gains
|
|
Losses
|
|
Fair
Value
|
||||||||
|
December 31, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Common stocks
|
$
|
4,195
|
|
|
$
|
9,778
|
|
|
$
|
—
|
|
|
$
|
13,973
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
|
|
||||||||||||||
|
|
Total
|
|
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
|
|
Significant Other
Observable Inputs
(Level 2)
|
|
Significant
Unobservable Inputs
(Level 3)
|
|
Total
Loss
|
||||||||||
|
2014:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Long-lived assets
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
17,753
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
Sales Price
|
|
|||||||||
|
Sales Date
|
|
Property
|
|
Property Type
|
|
Location
|
|
Gross
|
|
Net
|
|
Gain
|
||||||
|
2014 Activity:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
September
|
|
Pemberton Plaza
(1)
|
|
Community Center
|
|
Vicksburg, MS
|
|
$
|
1,975
|
|
|
$
|
1,886
|
|
|
$
|
—
|
|
|
June
|
|
Foothills Plaza Expansion
|
|
Associated Center
|
|
Maryville, TN
|
|
2,640
|
|
|
2,387
|
|
|
934
|
|
|||
|
May
|
|
Lakeshore Mall
(2)
|
|
Mall
|
|
Sebring, FL
|
|
14,000
|
|
|
13,613
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
$
|
18,615
|
|
|
$
|
17,886
|
|
|
$
|
934
|
|
|
(1)
|
The Company recognized a loss on impairment of real estate of
$497
in the third quarter of 2014 when it adjusted the book value of Pemberton Plaza to its net sales price. The sale closed in September 2014.
|
|
(2)
|
The gross sales price of
$14,000
consisted of a
$10,000
promissory note and
$4,000
in cash. See
Note 8
for additional information about the note receivable. The Company recognized a loss on impairment of real estate of
$5,100
in the first quarter of 2014 when it adjusted the book value of Lakeshore Mall to its estimated fair value of
$13,780
based on a binding purchase agreement signed in April 2014. The sale closed in May 2014 and the Company recognized an impairment loss of
$106
in the second quarter of 2014 as a result of additional closing costs.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
Sales Price
|
|
Gain/
(Loss)
|
||||||||
|
Sales Date
|
|
Property
|
|
Property Type
|
|
Location
|
|
Gross
|
|
Net
|
|
|||||||
|
2013 Activity:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
August
|
|
Georgia Square & Georgia Square Plaza, Panama City Mall & The Shoppes at Panama City, RiverGate Mall and Village at RiverGate
(1)
|
|
Mall & Associated Center
|
|
Athens, GA
Panama City, FL
Nashville, TN
|
|
$176,000
|
|
$
|
171,977
|
|
|
$
|
—
|
|
||
|
March
|
|
1500 Sunday Drive
|
|
Office Building
|
|
Raleigh, NC
|
|
8,300
|
|
|
7,862
|
|
|
(549
|
)
|
|||
|
March
|
|
Peninsula I & II
|
|
Office Building
|
|
Newport News, VA
|
|
5,250
|
|
|
5,121
|
|
|
598
|
|
|||
|
January
|
|
Lake Point & SunTrust
|
|
Office Building
|
|
Greensboro, NC
|
|
30,875
|
|
|
30,490
|
|
|
823
|
|
|||
|
December 2008
|
|
706 & 708 Green Valley Road
(2)
|
|
Office Building
|
|
Greensboro, NC
|
|
|
|
|
|
281
|
|
|||||
|
|
|
Various
(3)
|
|
|
|
|
|
|
|
|
|
9
|
|
|||||
|
|
|
|
|
|
|
|
|
$
|
220,425
|
|
|
$
|
215,450
|
|
|
$
|
1,162
|
|
|
(1)
|
Net loss on impairment of
$5,234
recorded in the third quarter of 2013 to write down the book value of
six
properties sold in a portfolio sale to the net sales price.
|
|
(2)
|
Recognition of gain deferred in December 2008 upon repayment of the notes receivable taken as part of the sales price consideration.
|
|
(3)
|
Reflects subsequent true-ups for settlement of estimated expenses based on actual amounts.
|
|
Joint Venture
|
Property Name
|
Company's
Interest
|
|
CBL/T-C, LLC
|
CoolSprings Galleria, Oak Park Mall and West County Center
|
50.0%
|
|
CBL-TRS Joint Venture, LLC
|
Friendly Center, The Shops at Friendly Center and a portfolio
of four office buildings
|
50.0%
|
|
CBL-TRS Joint Venture II, LLC
|
Renaissance Center
|
50.0%
|
|
El Paso Outlet Outparcels, LLC
|
The Outlet Shoppes at El Paso (vacant land)
|
50.0%
|
|
Fremaux Town Center JV, LLC
|
Fremaux Town Center Phases I and II
|
65.0%
|
|
Governor’s Square IB
|
Governor’s Plaza
|
50.0%
|
|
Governor’s Square Company
|
Governor’s Square
|
47.5%
|
|
High Pointe Commons, LP
|
High Pointe Commons
|
50.0%
|
|
High Pointe Commons II-HAP, LP
|
High Pointe Commons - Christmas Tree Shop
|
50.0%
|
|
JG Gulf Coast Town Center LLC
|
Gulf Coast Town Center
|
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,
2014 |
|
December 31,
2013 |
||||
|
Investment in real estate assets
|
$
|
2,243,113
|
|
|
$
|
2,167,227
|
|
|
Accumulated depreciation
|
(603,622
|
)
|
|
(555,174
|
)
|
||
|
|
1,639,491
|
|
|
1,612,053
|
|
||
|
Developments in progress
|
57,875
|
|
|
103,161
|
|
||
|
Net investment in real estate assets
|
1,697,366
|
|
|
1,715,214
|
|
||
|
Other assets
|
183,920
|
|
|
168,799
|
|
||
|
Total assets
|
$
|
1,881,286
|
|
|
$
|
1,884,013
|
|
|
|
|
|
|
||||
|
LIABILITIES
|
|
|
|
||||
|
Mortgage and other indebtedness
|
$
|
1,505,907
|
|
|
$
|
1,468,422
|
|
|
Other liabilities
|
47,765
|
|
|
48,203
|
|
||
|
Total liabilities
|
1,553,672
|
|
|
1,516,625
|
|
||
|
|
|
|
|
||||
|
OWNERS' EQUITY
|
|
|
|
||||
|
The Company
|
187,714
|
|
|
213,664
|
|
||
|
Other investors
|
139,900
|
|
|
153,724
|
|
||
|
Total owners' equity
|
327,614
|
|
|
367,388
|
|
||
|
Total liabilities and owners' equity
|
$
|
1,881,286
|
|
|
$
|
1,884,013
|
|
|
|
Total for the Three Months
Ended September 30, |
|
Company's Share for the
Three Months Ended September 30, |
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Total revenues
|
$
|
61,781
|
|
|
$
|
59,348
|
|
|
$
|
32,371
|
|
|
$
|
30,556
|
|
|
Depreciation and amortization
|
(19,776
|
)
|
|
(18,889
|
)
|
|
(10,537
|
)
|
|
(9,877
|
)
|
||||
|
Interest income
|
336
|
|
|
340
|
|
|
257
|
|
|
242
|
|
||||
|
Interest expense
|
(18,861
|
)
|
|
(19,150
|
)
|
|
(9,719
|
)
|
|
(9,840
|
)
|
||||
|
Operating expenses
|
(17,788
|
)
|
|
(18,045
|
)
|
|
(9,134
|
)
|
|
(8,822
|
)
|
||||
|
Gain on sales of real estate assets
|
1,119
|
|
|
21
|
|
|
698
|
|
|
11
|
|
||||
|
Net income
|
$
|
6,811
|
|
|
$
|
3,625
|
|
|
$
|
3,936
|
|
|
$
|
2,270
|
|
|
|
Total for the Nine Months
Ended September 30, |
|
Company's Share for the
Nine Months Ended September 30, |
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Total revenues
|
$
|
185,002
|
|
|
$
|
180,091
|
|
|
$
|
96,389
|
|
|
$
|
93,002
|
|
|
Depreciation and amortization
|
(57,793
|
)
|
|
(57,158
|
)
|
|
(30,654
|
)
|
|
(29,748
|
)
|
||||
|
Interest income
|
1,015
|
|
|
1,017
|
|
|
775
|
|
|
713
|
|
||||
|
Interest expense
|
(56,165
|
)
|
|
(57,861
|
)
|
|
(28,872
|
)
|
|
(29,677
|
)
|
||||
|
Operating expenses
|
(53,457
|
)
|
|
(54,240
|
)
|
|
(27,298
|
)
|
|
(26,683
|
)
|
||||
|
Gain on sales of real estate assets
|
1,119
|
|
|
21
|
|
|
698
|
|
|
11
|
|
||||
|
Net income
|
$
|
19,721
|
|
|
$
|
11,870
|
|
|
$
|
11,038
|
|
|
$
|
7,618
|
|
|
Date
|
|
Property
|
|
Stated
Interest
Rate
|
|
Maturity Date
(1)
|
|
Amount Financed
or Extended
|
||
|
August
|
|
Fremaux Town Center - Phase I
(2)
|
|
LIBOR + 2.0%
|
|
August 2016
|
(3)
|
$
|
47,291
|
|
|
August
|
|
Fremaux Town Center - Phase II
(4)
|
|
LIBOR + 2.0%
|
|
August 2016
|
(3)
|
32,100
|
|
|
|
July
|
|
Coastal Grand-Myrtle Beach
(5)
|
|
4.09%
|
|
August 2024
|
|
126,000
|
|
|
|
February
|
|
Fremaux Town Center - Phase I
(6)
|
|
LIBOR + 2.125%
|
|
March 2016
|
|
47,291
|
|
|
|
(2)
|
Fremaux Town Center JV, LLC ("Fremaux") amended and modified its Phase I construction loan to change the maturity date and interest rate. Additionally, the Company's guarantee of the loan was reduced from
100%
to
50%
of the outstanding principal loan amount. See
Note 12
for further information on future guarantee reductions.
|
|
(3)
|
The construction loan has
two
one
-year extension options, which are at the joint venture's election, for an outside maturity date of August 2018.
|
|
(4)
|
The Company has guaranteed
100%
of the construction loan. See
Note 12
for further information on future guarantee reductions.
|
|
(5)
|
Two subsidiaries of Mall of South Carolina L.P. and Mall of South Carolina Outparcel L.P., closed on a non-recourse loan, secured by Coastal Grand-Myrtle Beach in Myrtle Beach, SC. Net proceeds were used to retire the outstanding borrowings under the previous loan, which had a balance of
$75,238
as well as to pay off
$18,000
of subordinated notes to the Company and its joint venture partner, each of which held
$9,000
. See
Note 8
for additional information. Excess proceeds were distributed 50/50 to the Company and its partner.
|
|
(6)
|
Fremaux amended and restated its March 2013 loan agreement to increase the capacity on its construction loan from
$46,000
to
$47,291
for additional development costs related to Fremaux Town Center. The Company had guaranteed
100%
of the loan. The construction loan had
two
one
-year extension options, which were at the joint venture's election, for an outside maturity date of March 2018. See Note 2 and Note 3 above for information on the extension and modification of the Phase I loan in August 2014.
|
|
|
|
Nine Months Ended
September 30, 2013 |
||
|
Beginning Balance
|
|
$
|
423,834
|
|
|
Net income attributable to redeemable noncontrolling preferred joint venture interest
|
|
14,637
|
|
|
|
Distributions to redeemable noncontrolling preferred joint venture interest
|
|
(19,894
|
)
|
|
|
Reduction to preferred liquidation value of PJV units
|
|
(10,000
|
)
|
|
|
Redemption of noncontrolling preferred joint venture interest
|
|
(408,577
|
)
|
|
|
Ending Balance
|
|
$
|
—
|
|
|
|
September 30, 2014
|
|
December 31, 2013
|
||||||||
|
|
Amount
|
|
Weighted-
Average
Interest
Rate
(1)
|
|
Amount
|
|
Weighted-
Average
Interest
Rate
(1)
|
||||
|
Fixed-rate debt:
|
|
|
|
|
|
|
|
||||
|
Non-recourse loans on operating properties
(2)
|
$
|
3,337,037
|
|
|
5.53%
|
|
$
|
3,527,830
|
|
|
5.54%
|
|
Senior unsecured notes
(3)
|
445,678
|
|
|
5.25%
|
|
445,374
|
|
|
5.25%
|
||
|
Other
(4)
|
6,175
|
|
|
3.50%
|
|
—
|
|
|
—%
|
||
|
Financing obligation
(5)
|
—
|
|
|
—%
|
|
17,570
|
|
|
8.00%
|
||
|
Total fixed-rate debt
|
3,788,890
|
|
|
5.49%
|
|
3,990,774
|
|
|
5.52%
|
||
|
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
||
|
Non-recourse term loans on operating properties
|
17,191
|
|
|
2.28%
|
|
133,712
|
|
|
3.14%
|
||
|
Recourse term loans on operating properties
|
90,374
|
|
|
2.00%
|
|
51,300
|
|
|
1.87%
|
||
|
Construction loans
|
6,742
|
|
|
2.90%
|
|
2,983
|
|
|
2.17%
|
||
|
Unsecured lines of credit
|
358,224
|
|
|
1.55%
|
|
228,754
|
|
|
1.57%
|
||
|
Unsecured term loans
|
450,000
|
|
|
1.70%
|
|
450,000
|
|
|
1.71%
|
||
|
Total variable-rate debt
|
922,531
|
|
|
1.69%
|
|
866,749
|
|
|
1.91%
|
||
|
Total
|
$
|
4,711,421
|
|
|
4.75%
|
|
$
|
4,857,523
|
|
|
4.88%
|
|
(1)
|
Weighted-average interest rate includes the effect of debt premiums (discounts), but excludes amortization of deferred financing costs.
|
|
(2)
|
The Company had
four
interest rate swaps on notional amounts totaling
$106,677
as of
September 30, 2014
and
$109,830
as of
December 31, 2013
related to
four
variable-rate loans on operating properties to effectively fix the interest rate on the respective loans. Therefore, these amounts were reflected in fixed-rate debt at
September 30, 2014
and
December 31, 2013
.
|
|
(3)
|
Net of discount in the amount of
$4,322
and
$4,626
as of
September 30, 2014
and
December 31, 2013
, respectively.
|
|
(4)
|
A subsidiary of the Management Company entered into a term loan in May 2014.
|
|
(5)
|
This amount represented the noncontrolling partner's unreturned equity contribution related to Pearland Town Center that was accounted for as a financing due to certain terms of the CBL/T-C, LLC joint venture agreement. In March 2014, the Company purchased the noncontrolling interest as described below.
|
|
|
|
Total
Capacity
|
|
Total
Outstanding
|
|
Maturity
Date
|
|
Extended
Maturity
Date
(1)
|
||||
|
Wells Fargo - Facility A
|
|
$
|
600,000
|
|
|
$
|
201,841
|
|
(2)
|
November 2015
|
|
November 2016
|
|
First Tennessee
|
|
100,000
|
|
|
7,000
|
|
(3)
|
February 2016
|
|
N/A
|
||
|
Wells Fargo - Facility B
|
|
600,000
|
|
|
149,383
|
|
(4)
|
November 2016
|
|
November 2017
|
||
|
|
|
$
|
1,300,000
|
|
|
$
|
358,224
|
|
|
|
|
|
|
(1)
|
The extension options are at the Company's election, subject to continued compliance with the terms of the facilities, and have a one-time extension fee of
0.20%
of the commitment amount of each credit facility.
|
|
(2)
|
There was an additional
$1,525
outstanding on this facility as of
September 30, 2014
for letters of credit. Up to
$50,000
of the capacity on this facility can be used for letters of credit.
|
|
(3)
|
There was an additional
$113
outstanding on this facility as of
September 30, 2014
for letters of credit. Up to
$20,000
of the capacity on this facility can be used for letters of credit.
|
|
(4)
|
There was an additional
$123
outstanding on this facility as of
September 30, 2014
for letters of credit. Up to
$50,000
of the capacity on this facility can be used for letters of credit.
|
|
Ratio
|
|
Required
|
|
Actual
|
|
Debt to total asset value
|
|
< 60%
|
|
50.0%
|
|
Unencumbered asset value to unsecured indebtedness
|
|
> 1.60x
|
|
2.42x
|
|
Unencumbered NOI to unsecured interest expense
|
|
> 1.75x
|
|
4.47x
|
|
EBITDA to fixed charges (debt service)
|
|
> 1.50x
|
|
2.20x
|
|
Ratio
|
|
Required
|
|
Actual
|
|
Total debt to total assets
|
|
< 60%
|
|
53.8%
|
|
Secured debt to total assets
|
|
< 45%
(1)
|
|
38.9%
|
|
Total unencumbered assets to unsecured debt
|
|
> 150%
|
|
233.4%
|
|
Consolidated income available for debt service to annual debt service charge
|
|
> 1.5x
|
|
3.1x
|
|
(1)
|
On January 1, 2020 and thereafter, secured debt to total assets must be less than
40%
.
|
|
Date
|
|
Property
|
|
Stated
Interest
Rate
|
|
Maturity Date
(1)
|
|
Amount
Financed
|
||
|
April
|
|
The Outlet Shoppes at Oklahoma City
- Phase II
(2)
|
|
LIBOR + 2.75%
|
|
April 2019
|
(3)
|
$
|
6,000
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City - Phase III
(4)
|
|
LIBOR + 2.75%
|
|
April 2019
|
(3)
|
5,400
|
|
|
|
April
|
|
The Outlet Shoppes at El Paso - Phase II
(4)
|
|
LIBOR + 2.75%
|
|
April 2018
|
|
7,000
|
|
|
|
(1)
|
Excludes any extension options.
|
|
(2)
|
Proceeds from the operating property loan for Phase II were distributed to the partners in accordance with the terms of the partnership agreement. The Company's share of the proceeds was used to reduce the balances on its credit facilities.
|
|
(3)
|
The loan has two one-year extension options, which are at the consolidated joint venture's election, for an outside maturity date of April 2021.
|
|
(4)
|
The Operating Partnership has guaranteed 100% of the construction loan for the expansion of the outlet center until construction is complete and certain financial and operational metrics are met.
|
|
Date
|
|
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
(1)
|
||
|
January
|
|
St. Clair Square
(2)
|
|
3.25%
|
|
December 2016
|
|
$
|
122,375
|
|
|
(1)
|
The Company retired the loan with borrowings from its credit facilities.
|
|
(2)
|
The Company recorded a loss on extinguishment of debt from a
$1,249
prepayment fee.
|
|
2014
|
$
|
207,268
|
|
|
2015
|
729,861
|
|
|
|
2016
|
802,137
|
|
|
|
2017
|
495,409
|
|
|
|
2018
|
676,511
|
|
|
|
Thereafter
|
1,796,419
|
|
|
|
|
4,707,605
|
|
|
|
Net unamortized premiums
|
3,816
|
|
|
|
|
$
|
4,711,421
|
|
|
Interest Rate
Derivative
|
|
Number of
Instruments
|
|
Notional
Amount
Outstanding
|
||
|
Interest Rate Swaps
|
|
4
|
|
$
|
106,677
|
|
|
Instrument Type
|
|
Location in
Condensed
Consolidated
Balance Sheet
|
|
Notional
Amount
Outstanding
|
|
Designated
Benchmark
Interest Rate
|
|
Strike
Rate
|
|
Fair
Value at 9/30/14 |
|
Fair
Value at 12/31/13 |
|
Maturity
Date
|
||||
|
Cap
|
|
Intangible lease assets
and other assets |
|
N/A
|
|
3-month
LIBOR |
|
5.000%
|
|
N/A
|
|
$
|
—
|
|
|
Jan 2014
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$51,566
(amortizing to $48,337) |
|
1-month
LIBOR |
|
2.149%
|
|
$
|
(1,260
|
)
|
|
$
|
(1,915
|
)
|
|
Apr 2016
|
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$32,291
(amortizing to $30,276) |
|
1-month
LIBOR |
|
2.187%
|
|
(807
|
)
|
|
(1,226
|
)
|
|
Apr 2016
|
||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$12,069
(amortizing to $11,313) |
|
1-month
LIBOR |
|
2.142%
|
|
(294
|
)
|
|
(446
|
)
|
|
Apr 2016
|
||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$10,751
(amortizing to $10,083) |
|
1-month
LIBOR |
|
2.236%
|
|
(276
|
)
|
|
(420
|
)
|
|
Apr 2016
|
||
|
|
|
|
|
|
|
|
|
|
|
$
|
(2,637
|
)
|
|
$
|
(4,007
|
)
|
|
|
|
|
|
Gain
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, |
||||||||||||||||||||
|
|
2014
|
|
2013
|
|
|
2014
|
|
2013
|
|
|
2014
|
|
2013
|
|||||||||||||||
|
Interest rate contracts
|
|
$
|
597
|
|
|
$
|
117
|
|
|
Interest
Expense |
|
$
|
(551
|
)
|
|
$
|
(568
|
)
|
|
Interest
Expense |
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
Gain
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, |
||||||||||||||||||||
|
|
2014
|
|
2013
|
|
|
2014
|
|
2013
|
|
|
2014
|
|
2013
|
|||||||||||||||
|
Interest rate contracts
|
|
$
|
1,371
|
|
|
$
|
1,398
|
|
|
Interest
Expense |
|
$
|
(1,650
|
)
|
|
$
|
(1,687
|
)
|
|
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, 2014
|
$
|
393
|
|
|
$
|
351
|
|
|
$
|
(557
|
)
|
|
$
|
10,216
|
|
|
$
|
(3,193
|
)
|
|
$
|
1,404
|
|
|
$
|
8,614
|
|
|
OCI before reclassifications
|
5
|
|
|
31
|
|
|
1,060
|
|
|
2,637
|
|
|
83
|
|
|
1,376
|
|
|
5,192
|
|
|||||||
|
Amounts reclassified from AOCI
(1)
|
—
|
|
|
—
|
|
|
(551
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(551
|
)
|
|||||||
|
Net current quarterly period OCI
|
5
|
|
|
31
|
|
|
509
|
|
|
2,637
|
|
|
83
|
|
|
1,376
|
|
|
4,641
|
|
|||||||
|
Ending balance, September 30, 2014
|
$
|
398
|
|
|
$
|
382
|
|
|
$
|
(48
|
)
|
|
$
|
12,853
|
|
|
$
|
(3,110
|
)
|
|
$
|
2,780
|
|
|
$
|
13,255
|
|
|
|
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
(1)
|
—
|
|
|
—
|
|
|
(568
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(568
|
)
|
|||||||
|
Net current quarterly period OCI/L
|
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
|
|
|
(1)
|
Reclassified
$568
of interest on cash flow hedges to Interest Expense in the condensed consolidated statements of operations.
|
|
|
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, 2014
|
$
|
387
|
|
|
$
|
333
|
|
|
$
|
(1,214
|
)
|
|
$
|
7,539
|
|
|
$
|
(3,304
|
)
|
|
$
|
1,903
|
|
|
$
|
5,644
|
|
|
OCI before reclassifications
|
11
|
|
|
49
|
|
|
2,816
|
|
|
5,314
|
|
|
194
|
|
|
877
|
|
|
9,261
|
|
|||||||
|
Amounts reclassified from AOCI
(1)
|
—
|
|
|
—
|
|
|
(1,650
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,650
|
)
|
|||||||
|
Net year-to-date period OCI
|
11
|
|
|
49
|
|
|
1,166
|
|
|
5,314
|
|
|
194
|
|
|
877
|
|
|
7,611
|
|
|||||||
|
Ending balance, September 30, 2014
|
$
|
398
|
|
|
$
|
382
|
|
|
$
|
(48
|
)
|
|
$
|
12,853
|
|
|
$
|
(3,110
|
)
|
|
$
|
2,780
|
|
|
$
|
13,255
|
|
|
|
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)
|
—
|
|
|
—
|
|
|
(1,687
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,687
|
)
|
|||||||
|
Net year-to-date period OCI/L
|
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
|
|
|
(1)
|
Reclassified
$1,687
of interest on cash flow hedges to Interest Expense in the condensed consolidated statements of operations.
|
|
|
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, 2014
|
$
|
393
|
|
|
$
|
351
|
|
|
$
|
(3,751
|
)
|
|
$
|
11,620
|
|
|
$
|
8,613
|
|
|
OCI before reclassifications
|
5
|
|
|
31
|
|
|
1,144
|
|
|
4,013
|
|
|
5,193
|
|
|||||
|
Amounts reclassified from AOCI
(1)
|
—
|
|
|
—
|
|
|
(551
|
)
|
|
—
|
|
|
(551
|
)
|
|||||
|
Net current quarterly period OCI
|
5
|
|
|
31
|
|
|
593
|
|
|
4,013
|
|
|
4,642
|
|
|||||
|
Ending balance, September 30, 2014
|
$
|
398
|
|
|
$
|
382
|
|
|
$
|
(3,158
|
)
|
|
$
|
15,633
|
|
|
$
|
13,255
|
|
|
|
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
(1)
|
—
|
|
|
—
|
|
|
(568
|
)
|
|
—
|
|
|
(568
|
)
|
|||||
|
Net current quarterly period OCI/L
|
12
|
|
|
(26
|
)
|
|
1,638
|
|
|
(3,256
|
)
|
|
(1,632
|
)
|
|||||
|
Ending balance, September 30, 2013
|
$
|
384
|
|
|
$
|
339
|
|
|
$
|
(4,932
|
)
|
|
$
|
10,019
|
|
|
$
|
5,810
|
|
|
(1)
|
Reclassified
$568
of interest on cash flow hedges to Interest Expense in the condensed consolidated statements of operations.
|
|
|
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, 2014
|
$
|
387
|
|
|
$
|
333
|
|
|
$
|
(4,518
|
)
|
|
$
|
9,442
|
|
|
$
|
5,644
|
|
|
OCI before reclassifications
|
11
|
|
|
49
|
|
|
3,010
|
|
|
6,191
|
|
|
9,261
|
|
|||||
|
Amounts reclassified from AOCI
(1)
|
—
|
|
|
—
|
|
|
(1,650
|
)
|
|
—
|
|
|
(1,650
|
)
|
|||||
|
Net year-to-date period OCI
|
11
|
|
|
49
|
|
|
1,360
|
|
|
6,191
|
|
|
7,611
|
|
|||||
|
Ending balance, September 30, 2014
|
$
|
398
|
|
|
$
|
382
|
|
|
$
|
(3,158
|
)
|
|
$
|
15,633
|
|
|
$
|
13,255
|
|
|
(1)
|
Reclas
sified
$1,650
of interest on cash flow hedges to Interest Expense in the condensed consolidated statements of operations.
|
|
|
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)
|
—
|
|
|
—
|
|
|
(1,687
|
)
|
|
—
|
|
|
(1,687
|
)
|
|||||
|
Net year-to-date period OCI/L
|
11
|
|
|
(15
|
)
|
|
1,387
|
|
|
(1,985
|
)
|
|
(602
|
)
|
|||||
|
Ending balance, September 30, 2013
|
$
|
384
|
|
|
$
|
339
|
|
|
$
|
(4,932
|
)
|
|
$
|
10,019
|
|
|
$
|
5,810
|
|
|
(1)
|
Reclassified
$1,687
of interest on cash flow hedges to Interest Expense in the condensed consolidated statements of operations.
|
|
|
|
|
|
As of September 30, 2014
|
|
As of December 31, 2013
|
||||||||
|
|
|
Maturity Date
|
|
Interest Rate
|
|
Balance
|
|
Interest Rate
|
|
Balance
|
||||
|
Mortgages:
|
|
|
|
|
|
|
|
|
|
|
||||
|
Coastal Grand - Myrtle Beach
(1)
|
|
Oct 2014
|
|
7.75%
|
|
$
|
—
|
|
|
7.75%
|
|
$
|
9,000
|
|
|
Park Place
|
|
May 2022
|
|
5.00%
|
|
1,609
|
|
|
5.00%
|
|
1,738
|
|
||
|
Village Square
|
|
Mar 2015
|
|
4.50%
|
|
1,719
|
|
|
4.50%
|
|
2,600
|
|
||
|
Other
|
|
Dec 2016 -
Jan 2047 |
|
2.65% - 9.50%
|
|
5,697
|
|
|
2.67% - 9.50%
|
|
5,782
|
|
||
|
|
|
|
|
|
|
9,025
|
|
|
|
|
19,120
|
|
||
|
Other Notes Receivable:
|
|
|
|
|
|
|
|
|
|
|
||||
|
Horizon Group - The Outlet Shoppes at Atlanta
(2)
|
|
May 2015
|
|
7.00%
|
|
—
|
|
|
7.00%
|
|
816
|
|
||
|
Lakeshore Mall
(3)
|
|
Aug 2014
|
|
5.00%
|
|
—
|
|
|
—%
|
|
—
|
|
||
|
RED Development Inc.
|
|
Nov 2023
|
|
5.00%
|
|
7,429
|
|
|
5.00%
|
|
7,429
|
|
||
|
Woodstock land
(4)
|
|
Nov 2014
|
|
10.00%
|
|
3,059
|
|
|
10.00%
|
|
3,059
|
|
||
|
|
|
|
|
|
|
10,488
|
|
|
|
|
11,304
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
$
|
19,513
|
|
|
|
|
$
|
30,424
|
|
|
(1)
|
In July 2014, the subordinated notes were paid off in conjunction with the refinancing of the loan, secured by Coastal Grand-Myrtle Beach. See
Note 5
for additional information.
|
|
(2)
|
The note was paid off in July 2014.
|
|
(3)
|
In May 2014, the Company received a $10,000 promissory note as short-term financing from the buyer of Lakeshore Mall. See
Note 4
for additional information on the sale. This note was paid off in July 2014.
|
|
(4)
|
The note receivable was extended from May 2014 to November 2014 in the second quarter of 2014.
|
|
Three Months Ended
September 30, 2014 |
|
Malls
|
|
Associated
Centers
|
|
Community
Centers
|
|
All Other
(1)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
228,661
|
|
|
$
|
9,961
|
|
|
$
|
4,598
|
|
|
$
|
15,494
|
|
|
$
|
258,714
|
|
|
Property operating expenses
(2)
|
|
(68,597
|
)
|
|
(2,226
|
)
|
|
(1,195
|
)
|
|
545
|
|
|
(71,473
|
)
|
|||||
|
Interest expense
|
|
(50,228
|
)
|
|
(1,987
|
)
|
|
(649
|
)
|
|
(7,350
|
)
|
|
(60,214
|
)
|
|||||
|
Other expense
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(7,395
|
)
|
|
(7,396
|
)
|
|||||
|
Gain (loss) on sales of real estate assets
|
|
(12
|
)
|
|
3
|
|
|
33
|
|
|
410
|
|
|
434
|
|
|||||
|
Segment profit
|
|
$
|
109,823
|
|
|
$
|
5,751
|
|
|
$
|
2,787
|
|
|
$
|
1,704
|
|
|
120,065
|
|
|
|
Depreciation and amortization expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(72,488
|
)
|
|||||
|
General and administrative expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9,474
|
)
|
|||||
|
Interest and other income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
463
|
|
|||||
|
Gain on extinguishment of debt
|
|
|
|
|
|
|
|
|
|
18,282
|
|
|||||||||
|
Loss on impairment
|
|
|
|
|
|
|
|
|
|
(497
|
)
|
|||||||||
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,936
|
|
|||||
|
Income tax provision
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,083
|
)
|
|||||
|
Income from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
57,204
|
|
||||
|
Capital expenditures
(3)
|
|
$
|
60,484
|
|
|
$
|
1,220
|
|
|
$
|
842
|
|
|
$
|
22,717
|
|
|
$
|
85,263
|
|
|
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
|
|
|
Nine Months Ended
September 30, 2014 |
|
Malls
|
|
Associated
Centers
|
|
Community
Centers
|
|
All Other
(1)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
683,494
|
|
|
$
|
31,104
|
|
|
$
|
13,847
|
|
|
$
|
48,445
|
|
|
$
|
776,890
|
|
|
Property operating expenses
(2)
|
|
(210,553
|
)
|
|
(6,981
|
)
|
|
(3,784
|
)
|
|
2,083
|
|
|
(219,235
|
)
|
|||||
|
Interest expense
|
|
(148,822
|
)
|
|
(5,983
|
)
|
|
(1,949
|
)
|
|
(23,243
|
)
|
|
(179,997
|
)
|
|||||
|
Other expense
|
|
(20
|
)
|
|
—
|
|
|
—
|
|
|
(21,311
|
)
|
|
(21,331
|
)
|
|||||
|
Gain on sales of real estate assets
|
|
1,654
|
|
|
937
|
|
|
489
|
|
|
433
|
|
|
3,513
|
|
|||||
|
Segment profit
|
|
$
|
325,753
|
|
|
$
|
19,077
|
|
|
$
|
8,603
|
|
|
$
|
6,407
|
|
|
359,840
|
|
|
|
Depreciation and amortization expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(212,180
|
)
|
|||||
|
General and administrative expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(35,583
|
)
|
|||||
|
Interest and other income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,535
|
|
|||||
|
Gain on extinguishment of debt
|
|
|
|
|
|
|
|
|
|
60,942
|
|
|||||||||
|
Loss on impairment
|
|
|
|
|
|
|
|
|
|
(17,753
|
)
|
|||||||||
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,038
|
|
|||||
|
Income tax provision
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,266
|
)
|
|||||
|
Income from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
165,573
|
|
||||
|
Total assets
|
|
$
|
5,644,948
|
|
|
$
|
274,845
|
|
|
$
|
284,691
|
|
|
$
|
428,227
|
|
|
$
|
6,632,711
|
|
|
Capital expenditures
(3)
|
|
$
|
144,123
|
|
|
$
|
13,906
|
|
|
$
|
2,439
|
|
|
$
|
78,208
|
|
|
$
|
238,676
|
|
|
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
|
)
|
|||||||||
|
Loss on impairment
|
|
|
|
|
|
|
|
|
|
(21,038
|
)
|
|||||||||
|
Gain on investment
|
|
|
|
|
|
|
|
|
|
2,400
|
|
|||||||||
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,618
|
|
|||||
|
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
|
|
|
(1)
|
The All Other category includes mortgage and other notes receivable, office buildings, the Management Company and the Company’s subsidiary that provides security and maintenance services.
|
|
(2)
|
Property operating expenses include property operating, real estate taxes and maintenance and repairs.
|
|
(3)
|
Amounts include acquisitions of real estate assets and investments in unconsolidated affiliates. Developments in progress are included in the All Other category.
|
|
|
|
Nine Months Ended
September 30, 2013 |
||
|
Number of shares settled
|
|
8,419,298
|
|
|
|
Gross proceeds
|
|
$
|
211,493
|
|
|
Net proceeds
|
|
$
|
209,596
|
|
|
Weighted-average sales price
|
|
$
|
25.12
|
|
|
|
|
As of September 30, 2014
|
|
Obligation recorded to reflect guaranty
|
||||||||||||||||||
|
Unconsolidated Affiliate
|
|
Company's
Ownership
Interest
|
|
Outstanding
Balance
|
|
Percentage
Guaranteed by the
Company
|
|
Maximum
Guaranteed
Amount
|
|
Debt
Maturity
Date
(1)
|
|
9/30/14 |
|
12/31/13 |
||||||||
|
West Melbourne I, LLC -
Phase I |
|
50%
|
|
$
|
40,435
|
|
|
25%
|
|
$
|
10,109
|
|
|
Nov-2015
|
(2)
|
$
|
65
|
|
|
$
|
65
|
|
|
West Melbourne I, LLC -
Phase II |
|
50%
|
|
10,757
|
|
|
25%
|
(3)
|
2,689
|
|
|
Nov-2015
|
(2)
|
65
|
|
|
65
|
|
||||
|
Port Orange I, LLC
|
|
50%
|
|
61,102
|
|
|
25%
|
|
15,276
|
|
|
Nov-2015
|
(2)
|
157
|
|
|
157
|
|
||||
|
JG Gulf Coast Town Center LLC - Phase III
|
|
50%
|
|
5,840
|
|
|
100%
|
|
5,840
|
|
|
Jul-2015
|
|
—
|
|
|
—
|
|
||||
|
Fremaux Town Center JV, LLC - Phase I
|
|
65%
|
|
37,640
|
|
|
50%
|
(4)
|
21,789
|
|
|
Aug-2016
|
(5)
|
472
|
|
|
460
|
|
||||
|
Fremaux Town Center JV, LLC - Phase II
|
|
65%
|
|
2,045
|
|
|
100%
|
(6)
|
32,100
|
|
|
Aug-2016
|
(5)
|
321
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
Total guaranty liability
|
|
$
|
1,080
|
|
|
$
|
747
|
|
||||||||
|
(1)
|
Excludes any extension options.
|
|
(2)
|
The loan has
two
one
-year extension options, which are at the unconsolidated affiliate's election, for an outside maturity date of November 2017.
|
|
(3)
|
The guaranty was reduced from
100%
to
25%
in the third quarter of 2014 when Carmike Cinema became operational in August 2014.
|
|
(4)
|
The Company received a
1%
fee for this guaranty when the loan was issued in March 2013. In the first quarter of 2014, the loan was modified and extended to increase the capacity to
$47,291
, which increased the maximum guaranteed amount. The loan was amended and modified in August 2014 to reduce the guaranty from
100%
to
50%
. The guaranty will be reduced to
25%
upon the opening of LA Fitness and payment of contractual rent. The guaranty will be further reduced to
15%
when Phase I of the development has been open for one year and the debt service coverage ratio of
1.30
to
1.00
is met.
|
|
(5)
|
The loan has
two
one
-year extension options, which are at the unconsolidated affiliate's election, for an outside maturity date of August 2018.
|
|
(6)
|
The Company received a
1%
fee for this guaranty when the loan was issued in August 2014. The guaranty will be reduced to
50%
upon the closing of the Dillard's outparcel sale. Upon completion of Phase II of the development and once certain leasing and occupancy metrics have been met, the guaranty will be
25%
. The guaranty will be further reduced to
15%
when Phase II of the development has been open for one year, the debt service coverage ratio of
1.30
to
1.00
is met and Dillard's is operational.
|
|
|
Shares
|
|
Weighted Average
Grant-Date
Fair Value
|
|||
|
Nonvested at January 1, 2014
|
478,216
|
|
|
$
|
18.72
|
|
|
Granted
|
236,450
|
|
|
$
|
17.11
|
|
|
Vested
|
(167,700
|
)
|
|
$
|
17.78
|
|
|
Forfeited
|
(13,690
|
)
|
|
$
|
18.60
|
|
|
Nonvested at September 30, 2014
|
533,276
|
|
|
$
|
18.31
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
2014
|
|
2013
|
||||
|
Accrued dividends and distributions payable
|
$
|
50,511
|
|
|
$
|
47,546
|
|
|
Additions to real estate assets accrued but not yet paid
|
16,232
|
|
|
30,517
|
|
||
|
Note receivable from sale of Lakeshore Mall
(1)
|
10,000
|
|
|
—
|
|
||
|
Transfer of Citadel Mall in settlement of mortgage debt obligation, net
(2)
|
43,932
|
|
|
—
|
|
||
|
Transfer of Chapel Hill Mall in settlement of mortgage debt obligation, net
(2)
|
18,259
|
|
|
—
|
|
||
|
Trade-in allowance - aircraft
|
—
|
|
|
2,800
|
|
||
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Current tax benefit (provision)
|
|
$
|
(2,159
|
)
|
|
$
|
(428
|
)
|
|
$
|
(3,026
|
)
|
|
$
|
812
|
|
|
Deferred tax benefit (provision)
|
|
(924
|
)
|
|
157
|
|
|
(1,240
|
)
|
|
(1,666
|
)
|
||||
|
Income tax provision
|
|
$
|
(3,083
|
)
|
|
$
|
(271
|
)
|
|
$
|
(4,266
|
)
|
|
$
|
(854
|
)
|
|
•
|
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;
|
|
•
|
inability to dispose of lower performing properties due to the illiquidity of real estate investments;
|
|
•
|
competition from other companies and retail formats;
|
|
•
|
changes in retail demand and rental rates in our markets;
|
|
•
|
shifts in customer demands;
|
|
•
|
tenant bankruptcies or store closings;
|
|
•
|
changes in vacancy rates at our properties;
|
|
•
|
changes in operating expenses;
|
|
•
|
changes in applicable laws, rules and regulations;
|
|
•
|
changes in our credit ratings; and
|
|
•
|
the ability to obtain suitable equity and/or debt financing and the continued availability of financing in the amounts and on the terms necessary to support our future refinancing requirements and business.
|
|
|
|
Malls
(1)
|
|
Associated
Centers
|
|
Community
Centers
|
|
Office
Buildings
(2)
|
|
Total
|
|||||
|
Consolidated properties
|
|
73
|
|
|
25
|
|
|
6
|
|
|
8
|
|
|
112
|
|
|
Unconsolidated properties
(3)
|
|
9
|
|
|
4
|
|
|
5
|
|
|
5
|
|
|
23
|
|
|
Total
|
|
82
|
|
|
29
|
|
|
11
|
|
|
13
|
|
|
135
|
|
|
|
|
Consolidated
Properties
|
|
Unconsolidated
Properties
|
|||||||||||
|
|
|
Malls
|
|
Associated
Centers
|
|
Community Centers
|
|
Malls
|
|
Community Centers
|
|||||
|
Development
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
Expansions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
Redevelopment
|
|
2
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
Property
|
|
Location
|
|
Date
Opened
|
|
New Developments:
|
|
|
|
|
|
The Crossings at Marshalls Creek
|
|
Middle Smithfield, PA
|
|
June 2013
|
|
The Outlet Shoppes at Atlanta
(1)
|
|
Woodstock, GA
|
|
July 2013
|
|
Fremaux Town Center
(2)
|
|
Slidell, LA
|
|
March 2014
|
|
The Outlet Shoppes of the Bluegrass
(3)
|
|
Simpsonville, KY
|
|
July 2014
|
|
(1)
|
The Outlet Shoppes at Atlanta is a 75/25 joint venture and is included in the accompanying condensed consolidated statements of operations on a consolidated basis.
|
|
(2)
|
Fremaux Town Center is a 65/35 joint venture that is accounted for using the equity method of accounting and is included in equity in earnings of unconsolidated affiliates in the accompanying condensed consolidated statements of operations.
|
|
(3)
|
The Outlet Shoppes of the Bluegrass is a 65/35 joint venture and is included in the accompanying condensed consolidated statements of operations on a consolidated basis.
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Net income attributable to the Company
|
$
|
49,342
|
|
|
$
|
34,324
|
|
|
$
|
142,594
|
|
|
$
|
76,361
|
|
|
Adjustments:
(1)
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
|
81,296
|
|
|
79,049
|
|
|
238,003
|
|
|
238,209
|
|
||||
|
Interest expense
|
68,558
|
|
|
65,105
|
|
|
204,876
|
|
|
200,023
|
|
||||
|
Abandoned projects expense
|
47
|
|
|
140
|
|
|
81
|
|
|
141
|
|
||||
|
Gain on sales of real estate assets
|
(1,132
|
)
|
|
(69
|
)
|
|
(4,211
|
)
|
|
(1,069
|
)
|
||||
|
Gain on investment
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,400
|
)
|
||||
|
(Gain) loss on extinguishment of debt
|
(18,282
|
)
|
|
—
|
|
|
(60,942
|
)
|
|
9,108
|
|
||||
|
Loss on impairment
|
497
|
|
|
5,234
|
|
|
18,434
|
|
|
26,272
|
|
||||
|
Income tax provision
|
3,083
|
|
|
271
|
|
|
4,266
|
|
|
854
|
|
||||
|
Lease termination fees
|
(1,044
|
)
|
|
(887
|
)
|
|
(2,395
|
)
|
|
(3,425
|
)
|
||||
|
Straight-line rent and above- and below-market lease amortization
|
(1,340
|
)
|
|
2,113
|
|
|
(3,028
|
)
|
|
(1,352
|
)
|
||||
|
Net income attributable to noncontrolling interest in earnings of
Operating Partnership
|
6,576
|
|
|
4,075
|
|
|
18,847
|
|
|
7,602
|
|
||||
|
Gain on discontinued operations
|
2
|
|
|
(290
|
)
|
|
(88
|
)
|
|
(1,162
|
)
|
||||
|
General and administrative expenses
|
9,474
|
|
|
10,160
|
|
|
35,583
|
|
|
36,459
|
|
||||
|
Management fees and non-property level revenues
|
(4,284
|
)
|
|
(10,270
|
)
|
|
(18,736
|
)
|
|
(14,027
|
)
|
||||
|
Company's share of property NOI
|
192,793
|
|
|
188,955
|
|
|
573,284
|
|
|
571,594
|
|
||||
|
Non-comparable NOI
|
(17,570
|
)
|
|
(18,838
|
)
|
|
(49,942
|
)
|
|
(59,415
|
)
|
||||
|
Total same-center NOI
|
$
|
175,223
|
|
|
$
|
170,117
|
|
|
$
|
523,342
|
|
|
$
|
512,179
|
|
|
(1)
|
Adjustments are based on our pro rata ownership share, including our share of unconsolidated affiliates and excluding noncontrolling interests' share of consolidated properties.
|
|
(1)
|
Stabilized malls – Malls that have completed their initial lease-up and have been open for more than three complete calendar years.
|
|
(2)
|
Non-stabilized malls - Malls that are in their initial lease-up phase. After three complete calendar years of operation, they are reclassified on January 1 of the fourth calendar year to the stabilized mall category. The Outlet Shoppes of the Bluegrass, which opened in July 2014, The Outlet Shoppes at Atlanta, which opened in July 2013, and The
|
|
(3)
|
Non-core malls - Malls where we have determined that the current format of the property no longer represents the best use of the property and we are in the process of evaluating alternative strategies for the property, which may include major redevelopment or an alternative retail or non-retail format, or after evaluating alternative strategies for the property, we have determined that the property no longer meets our criteria for long-term investment. Similar criteria apply to the classification of an Associated Center or Community Center as a non-core property. The steps taken to reposition non-core properties, such as signing tenants to short-term leases, which are not included in occupancy percentages, or leasing to regional or local tenants, which typically do not report sales, may lead to metrics which do not provide relevant information related to the condition of the non-core properties. Therefore, traditional performance measures, such as occupancy percentages and leasing metrics, exclude non-core properties. Columbia Place and Madison Square were classified as non-core malls as of
September 30, 2014
. Columbia Place, Citadel Mall, Chapel Hill Mall and Madison Square were classified as non-core malls as of
September 30, 2013
. Additionally, Madison Plaza, an associated center adjacent to Madison Square, was classified as a non-core property as of
September 30, 2014
and
2013
. The foreclosure of Citadel Mall was completed in the first quarter of 2014 and Chapel Hill Mall and Columbia Place were conveyed to the respective lenders by a deed-in-lieu of foreclosure in September 2014 and October 2014, respectively.
|
|
(4)
|
Lender malls - Properties for which we are working or intend to work with the lender on the terms of the loan secured by the related property. As of
September 30, 2014
, Gulf Coast Town Center and Triangle Town Center were classified as lender malls. Additionally, Triangle Town Place, an associated center adjacent to Triangle Town Center, was classified a lender property as of
September 30, 2014
. Lender properties are excluded from our same-center pool because they are under cash management agreements with the respective servicers. As such, the servicer controls the cash flow of these properties.
|
|
|
Nine Months Ended
September 30, |
||||
|
|
2014
|
|
2013
|
||
|
Malls
|
88.0
|
%
|
|
91.6
|
%
|
|
Associated centers
|
4.0
|
%
|
|
4.1
|
%
|
|
Community centers
|
1.8
|
%
|
|
1.7
|
%
|
|
Mortgages, office buildings and other
|
6.2
|
%
|
|
2.6
|
%
|
|
|
As of September 30,
|
||||
|
|
2014
|
|
2013
|
||
|
Total portfolio
|
93.7
|
%
|
|
93.8
|
%
|
|
Total mall portfolio
|
93.5
|
%
|
|
93.5
|
%
|
|
Same-center stabilized malls
|
93.3
|
%
|
|
93.6
|
%
|
|
Stabilized malls
|
93.3
|
%
|
|
93.4
|
%
|
|
Non-stabilized malls
(1)
|
97.4
|
%
|
|
97.1
|
%
|
|
Associated centers
|
93.7
|
%
|
|
94.6
|
%
|
|
Community centers
|
97.6
|
%
|
|
96.1
|
%
|
|
(1)
|
Represents occupancy for The Outlet Shoppes of the Bluegrass, The Outlet Shoppes at Atlanta and The Outlet Shoppes at Oklahoma City as of
September 30, 2014
and occupancy for The Outlet Shoppes at Atlanta and The Outlet Shoppes at Oklahoma City as of
September 30, 2013
.
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||
|
Operating portfolio:
|
|
|
|
|
|
|
|
||||
|
New leases
|
376,019
|
|
|
351,722
|
|
|
1,037,886
|
|
|
1,053,472
|
|
|
Renewal leases
|
687,830
|
|
|
1,202,283
|
|
|
2,170,032
|
|
|
2,959,292
|
|
|
Development portfolio:
|
|
|
|
|
|
|
|
||||
|
New leases
|
131,993
|
|
|
193,503
|
|
|
547,294
|
|
|
644,563
|
|
|
Total leased
|
1,195,842
|
|
|
1,747,508
|
|
|
3,755,212
|
|
|
4,657,327
|
|
|
|
As of September 30,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Same-center stabilized malls
|
$
|
30.74
|
|
|
$
|
30.19
|
|
|
Stabilized malls
|
30.74
|
|
|
29.97
|
|
||
|
Non-stabilized malls
(1)
|
25.25
|
|
|
24.61
|
|
||
|
Associated centers
|
12.87
|
|
|
11.97
|
|
||
|
Community centers
|
16.09
|
|
|
15.76
|
|
||
|
Office buildings
|
19.38
|
|
|
19.26
|
|
||
|
(1)
|
Represents average annual base rents for The Outlet Shoppes of the Bluegrass, The Outlet Shoppes at Atlanta and The Outlet Shoppes at Oklahoma City as of
September 30, 2014
and average annual base rents for The Outlet Shoppes at Atlanta and The Outlet Shoppes at Oklahoma City as of
September 30, 2013
.
|
|
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)
|
|
482,611
|
|
|
$
|
35.73
|
|
|
$
|
40.61
|
|
|
13.7
|
%
|
|
$
|
42.06
|
|
|
17.7
|
%
|
|
Stabilized malls
|
|
441,528
|
|
|
37.30
|
|
|
42.36
|
|
|
13.6
|
%
|
|
43.85
|
|
|
17.6
|
%
|
|||
|
New leases
|
|
98,698
|
|
|
45.55
|
|
|
52.90
|
|
|
16.1
|
%
|
|
56.01
|
|
|
23.0
|
%
|
|||
|
Renewal leases
|
|
342,830
|
|
|
34.92
|
|
|
39.32
|
|
|
12.6
|
%
|
|
40.35
|
|
|
15.5
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Year-to-Date:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
All Property Types
(2)
|
|
1,572,034
|
|
|
$
|
38.19
|
|
|
$
|
41.59
|
|
|
8.9
|
%
|
|
$
|
42.90
|
|
|
12.3
|
%
|
|
Stabilized malls
|
|
1,416,108
|
|
|
39.92
|
|
|
43.54
|
|
|
9.1
|
%
|
|
44.92
|
|
|
12.5
|
%
|
|||
|
New leases
|
|
364,561
|
|
|
40.21
|
|
|
49.04
|
|
|
22.0
|
%
|
|
52.01
|
|
|
29.3
|
%
|
|||
|
Renewal leases
|
|
1,051,547
|
|
|
39.82
|
|
|
41.63
|
|
|
4.6
|
%
|
|
42.47
|
|
|
6.7
|
%
|
|||
|
(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.
|
|
|
|
Number
of Leases
|
|
Square
Feet
|
|
Term
(in years)
|
|
Initial
Rent
PSF
|
|
Average
Rent
PSF
|
|
Expiring
Rent
PSF
|
|
Initial Rent
Spread
|
|
Average Rent
Spread
|
|||||||||||||||||||
|
Commencement 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
New
|
|
214
|
|
|
556,094
|
|
|
8.19
|
|
|
$
|
46.09
|
|
|
$
|
48.81
|
|
|
$
|
37.17
|
|
|
$
|
8.92
|
|
|
24.0
|
%
|
|
$
|
11.64
|
|
|
31.3
|
%
|
|
Renewal
|
|
537
|
|
|
1,536,532
|
|
|
4.10
|
|
|
38.72
|
|
|
39.62
|
|
|
36.60
|
|
|
2.12
|
|
|
5.8
|
%
|
|
3.02
|
|
|
8.3
|
%
|
|||||
|
Commencement 2014
Total
|
|
751
|
|
|
2,092,626
|
|
|
5.27
|
|
|
$
|
40.68
|
|
|
$
|
42.06
|
|
|
$
|
36.75
|
|
|
$
|
3.93
|
|
|
10.7
|
%
|
|
$
|
5.31
|
|
|
14.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Commencement 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
New
|
|
33
|
|
|
85,256
|
|
|
9.68
|
|
|
$
|
51.34
|
|
|
$
|
54.71
|
|
|
$
|
40.44
|
|
|
$
|
10.90
|
|
|
27.0
|
%
|
|
$
|
14.27
|
|
|
35.3
|
%
|
|
Renewal
|
|
123
|
|
|
383,481
|
|
|
4.48
|
|
|
36.36
|
|
|
37.25
|
|
|
33.56
|
|
|
2.80
|
|
|
8.3
|
%
|
|
3.69
|
|
|
11.0
|
%
|
|||||
|
Commencement 2015
Total
|
|
156
|
|
|
468,737
|
|
|
5.58
|
|
|
$
|
39.08
|
|
|
$
|
40.42
|
|
|
$
|
34.81
|
|
|
$
|
4.27
|
|
|
12.3
|
%
|
|
$
|
5.61
|
|
|
16.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Total 2014/2015
|
|
907
|
|
|
2,561,363
|
|
|
5.32
|
|
|
$
|
40.39
|
|
|
$
|
41.76
|
|
|
$
|
36.40
|
|
|
$
|
3.99
|
|
|
11.0
|
%
|
|
$
|
5.36
|
|
|
14.7
|
%
|
|
|
|
Nine Months Ended
September 30, |
|
|
||||||||
|
|
|
2014
|
|
2013
|
|
Change
|
||||||
|
Net cash provided by operating activities
|
|
$
|
329,334
|
|
|
$
|
336,037
|
|
|
$
|
(6,703
|
)
|
|
Net cash used in investing activities
|
|
(143,413
|
)
|
|
(63,393
|
)
|
|
(80,020
|
)
|
|||
|
Net cash used in financing activities
|
|
(206,350
|
)
|
|
(276,304
|
)
|
|
69,954
|
|
|||
|
Net cash flows
|
|
$
|
(20,429
|
)
|
|
$
|
(3,660
|
)
|
|
$
|
(16,769
|
)
|
|
•
|
a decrease in operating cash flows related to non-core properties and
|
|
•
|
a decrease in operating cash flows related to the properties that were sold since January 1, 2013, partially offset by
|
|
•
|
an increase in operating cash flows in our same-center portfolio due to the increase in NOI of those properties and
|
|
•
|
an increase of operating cash flows from the New Properties.
|
|
•
|
a reduction in proceeds from the sale of real estate assets due to three malls, three associated centers and five office buildings that were sold during the nine months ended September 30, 2013;
|
|
•
|
a reduction in additions to and acquisitions of real estate assets related to the acquisition of the remaining 51% noncontrolling interest in Kirkwood Mall, construction of two outlet centers and the acquisition of a Sears store during the nine months ended September 30, 2013;
|
|
•
|
an increase in payments received on mortgage and other notes receivable related to the payment of a note receivable received as a component of the consideration for the sale of Lakeshore Mall during the nine months ended September 30, 2014;
|
|
•
|
a reduction in additional investments in unconsolidated affiliates due to advances during the nine months ended September 30, 2013 to fund the purchase of a Sears store and an initial equity contribution for the formation of a joint venture related to the development of Fremaux Town Center; and
|
|
•
|
an increase in distributions in excess of equity in earnings of unconsolidated affiliates received during the nine months ended September 30, 2014 primarily related to excess proceeds from refinancings completed at certain unconsolidated affiliates.
|
|
•
|
a reduction related to the cash used to redeem the Westfield PJV units during the nine months ended September 30, 2013; partially offset by
|
|
•
|
a reduction in net borrowings on indebtedness and proceeds from issuance of common stock during the nine months ended September 30, 2013 that were used to fund the redemption of the Westfield PJV units.
|
|
|
Consolidated
|
|
Noncontrolling
Interests |
|
Unconsolidated
Affiliates |
|
Total
|
|
Weighted-
Average Interest Rate (1) |
||||||||
|
September 30, 2014
|
|
|
|
|
|
|
|
|
|
||||||||
|
Fixed-rate debt:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-recourse loans on operating properties
(2)
|
$
|
3,337,037
|
|
|
$
|
(85,978
|
)
|
|
$
|
673,412
|
|
|
$
|
3,924,471
|
|
|
5.46%
|
|
Senior unsecured notes
(3)
|
445,678
|
|
|
—
|
|
|
—
|
|
|
445,678
|
|
|
5.25%
|
||||
|
Other
(4)
|
6,175
|
|
|
(3,087
|
)
|
|
—
|
|
|
3,088
|
|
|
3.50%
|
||||
|
Total fixed-rate debt
|
3,788,890
|
|
|
(89,065
|
)
|
|
673,412
|
|
|
4,373,237
|
|
|
5.44%
|
||||
|
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-recourse term loans on operating properties
|
17,191
|
|
|
(7,109
|
)
|
|
—
|
|
|
10,082
|
|
|
2.37%
|
||||
|
Recourse term loans on operating properties
|
90,374
|
|
|
—
|
|
|
89,220
|
|
|
179,594
|
|
|
2.11%
|
||||
|
Construction loans
|
6,742
|
|
|
—
|
|
|
—
|
|
|
6,742
|
|
|
2.90%
|
||||
|
Unsecured lines of credit
|
358,224
|
|
|
—
|
|
|
—
|
|
|
358,224
|
|
|
1.55%
|
||||
|
Unsecured term loans
|
450,000
|
|
|
—
|
|
|
—
|
|
|
450,000
|
|
|
1.70%
|
||||
|
Total variable-rate debt
|
922,531
|
|
|
(7,109
|
)
|
|
89,220
|
|
|
1,004,642
|
|
|
1.74%
|
||||
|
Total
|
$
|
4,711,421
|
|
|
$
|
(96,174
|
)
|
|
$
|
762,632
|
|
|
$
|
5,377,879
|
|
|
4.74%
|
|
|
Consolidated
|
|
Noncontrolling
Interests |
|
Unconsolidated
Affiliates |
|
Total
|
|
Weighted-
Average Interest Rate (1) |
||||||||
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Fixed-rate debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-recourse loans on operating properties
(2)
|
$
|
3,527,830
|
|
|
$
|
(87,406
|
)
|
|
$
|
653,429
|
|
|
$
|
4,093,853
|
|
|
5.50%
|
|
Senior unsecured notes
(3)
|
445,374
|
|
|
—
|
|
|
—
|
|
|
445,374
|
|
|
5.25%
|
||||
|
Financing obligation
(5)
|
17,570
|
|
|
—
|
|
|
—
|
|
|
17,570
|
|
|
8.00%
|
||||
|
Total fixed-rate debt
|
3,990,774
|
|
|
(87,406
|
)
|
|
653,429
|
|
|
4,556,797
|
|
|
5.48%
|
||||
|
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-recourse term loans on operating properties
|
133,712
|
|
|
(5,669
|
)
|
|
—
|
|
|
128,043
|
|
|
3.19%
|
||||
|
Recourse term loans on operating properties
|
51,300
|
|
|
—
|
|
|
63,311
|
|
|
114,611
|
|
|
2.08%
|
||||
|
Construction loans
|
2,983
|
|
|
—
|
|
|
25,800
|
|
|
28,783
|
|
|
2.28%
|
||||
|
Unsecured lines of credit
|
228,754
|
|
|
—
|
|
|
—
|
|
|
228,754
|
|
|
1.57%
|
||||
|
Unsecured term loans
|
450,000
|
|
|
—
|
|
|
—
|
|
|
450,000
|
|
|
1.71%
|
||||
|
Total variable-rate debt
|
866,749
|
|
|
(5,669
|
)
|
|
89,111
|
|
|
950,191
|
|
|
1.94%
|
||||
|
Total
|
$
|
4,857,523
|
|
|
$
|
(93,075
|
)
|
|
$
|
742,540
|
|
|
$
|
5,506,988
|
|
|
4.87%
|
|
(1)
|
Weighted-average interest rate includes the effect of debt premiums (discounts), but excludes amortization of deferred financing costs.
|
|
(2)
|
We had
four
interest rate swaps with notional amounts outstanding totaling
$106,677
as of
September 30, 2014
and
$109,830
as of
December 31, 2013
related to
four
of our variable-rate loans on operating properties to effectively fix the interest rates on these loans. Therefore, these amounts are reflected in fixed-rate debt at
September 30, 2014
and
December 31, 2013
.
|
|
(3)
|
Net of discount in the amount of
$4,322
and
$4,626
as of
September 30, 2014
and
December 31, 2013
, respectively.
|
|
(4)
|
A subsidiary of the Management Company entered into a term loan in May 2014.
|
|
(5)
|
This amount represented the noncontrolling partner's unreturned equity contribution related to Pearland Town Center that was accounted for as a financing due to certain terms of the CBL/T-C, LLC joint venture agreement. In March 2014, we purchased the noncontrolling interest as described below.
|
|
|
|
Total
Capacity
|
|
Total
Outstanding
|
|
Maturity
Date
|
|
Extended
Maturity
Date
(1)
|
||||
|
Wells Fargo - Facility A
|
|
$
|
600,000
|
|
|
$
|
201,841
|
|
(2)
|
November 2015
|
|
November 2016
|
|
First Tennessee
|
|
100,000
|
|
|
7,000
|
|
(3)
|
February 2016
|
|
N/A
|
||
|
Wells Fargo - Facility B
|
|
600,000
|
|
|
149,383
|
|
(4)
|
November 2016
|
|
November 2017
|
||
|
|
|
$
|
1,300,000
|
|
|
$
|
358,224
|
|
|
|
|
|
|
(1)
|
The extension options are at our election, subject to continued compliance with the terms of the facilities, and have a one-time extension fee of 0.20% of the commitment amount of each credit facility.
|
|
(2)
|
There was an additional
$1,525
outstanding on this facility as of
September 30, 2014
for letters of credit. Up to
$50,000
of the capacity on this facility can be used for letters of credit.
|
|
(3)
|
There was an additional
$113
outstanding on this facility as of
September 30, 2014
for letters of credit. Up to
$20,000
of the capacity on this facility can be used for letters of credit.
|
|
(4)
|
There was an additional
$123
outstanding on this facility as of
September 30, 2014
for letters of credit. Up to
$50,000
of the capacity on this facility can be used for letters of credit.
|
|
Ratio
|
|
Required
|
|
Actual
|
|
Debt to total asset value
|
|
< 60%
|
|
50.0%
|
|
Unencumbered asset value to unsecured indebtedness
|
|
> 1.60x
|
|
2.42x
|
|
Unencumbered NOI to unsecured interest expense
|
|
> 1.75x
|
|
4.47x
|
|
EBITDA to fixed charges (debt service)
|
|
> 1.50x
|
|
2.20x
|
|
Ratio
|
|
Required
|
|
Actual
|
|
Total debt to total assets
|
|
< 60%
|
|
53.8%
|
|
Secured debt to total assets
|
|
< 45%
(1)
|
|
38.9%
|
|
Total unencumbered assets to unsecured debt
|
|
> 150%
|
|
233.4%
|
|
Consolidated income available for debt service to annual debt service charge
|
|
> 1.5x
|
|
3.1x
|
|
Date
|
|
Property
|
|
Consolidated/
Unconsolidated
Property
|
|
Stated
Interest
Rate
|
|
Maturity Date
(1)
|
|
Amount Financed
or Extended
|
|
|
August
|
|
Fremaux Town Center - Phase I
(2)
|
|
Unconsolidated
|
|
LIBOR + 2.0%
|
|
August 2016
|
(3)
|
47,291
|
|
|
August
|
|
Fremaux Town Center - Phase II
(4)
|
|
Unconsolidated
|
|
LIBOR + 2.0%
|
|
August 2016
|
(3)
|
32,100
|
|
|
July
|
|
Coastal Grand-Myrtle Beach
(5)
|
|
Unconsolidated
|
|
4.09%
|
|
August 2024
|
|
126,000
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City -
Phase II
(6)
|
|
Consolidated
|
|
LIBOR + 2.75%
|
|
April 2019
|
(7)
|
6,000
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City -
Phase III
(4)
|
|
Consolidated
|
|
LIBOR + 2.75%
|
|
April 2019
|
(7)
|
5,400
|
|
|
April
|
|
The Outlet Shoppes at El Paso - Phase II
(8)
|
|
Consolidated
|
|
LIBOR + 2.75%
|
|
April 2018
|
|
7,000
|
|
|
February
|
|
Fremaux Town Center - Phase I
(9)
|
|
Unconsolidated
|
|
LIBOR + 2.125%
|
|
March 2016
|
|
47,291
|
|
|
(1)
|
Excludes any extension options.
|
|
(2)
|
Fremaux amended and modified its Phase I construction loan to change the maturity date and interest rate. Additionally, our guarantee of the loan was reduced from 100% to 50% of the outstanding principal loan amount. See
Note 12
to the condensed consolidated financial statements for further information on future guarantee reductions.
|
|
(3)
|
The construction loan has
two
one
-year extension options, which are at the joint venture's election, for an outside maturity date of August 2018.
|
|
(4)
|
We have guaranteed 100% of the construction loan. See
Note 12
to the condensed consolidated financial statements for further information on future guarantee reductions.
|
|
(5)
|
Two subsidiaries of Mall of South Carolina L.P. and Mall of South Carolina Outparcel L.P., closed on a non-recourse loan, secured by Coastal Grand-Myrtle Beach in Myrtle Beach, SC. Net proceeds were used to retire the outstanding borrowings under the previous loan, which had a balance of
$75,238
as well as to pay off
$18,000
of subordinated notes to the Company and its joint venture partner, each of which held
$9,000
. See
Note 8
to the condensed consolidated financial statements for additional information. Excess proceeds were distributed 50/50 to us and our partner.
|
|
(6)
|
Proceeds from the operating property loan for Phase II were distributed to the partners in accordance with the terms of the partnership agreement. Our share of the proceeds was used to reduce the balances on our credit facilities.
|
|
(7)
|
The loan has two one-year extension options, which are at the consolidated joint venture's election, for an outside maturity date of April 2021.
|
|
(8)
|
The Operating Partnership has guaranteed 100% of the construction loan for the expansion of the outlet center until construction is complete and certain financial and operational metrics are met.
|
|
(9)
|
Fremaux amended and restated its March 2013 loan agreement to increase the capacity on its construction loan from
$46,000
to
$47,291
for additional development costs related to Fremaux Town Center. We had guaranteed
100%
of the loan. The construction loan had
two
one
-year extension options, which were at the joint venture's election, for an outside maturity date of March 2018. See Note 2 and Note 3 above for information on the extension and modification of the Phase I loan in August 2014.
|
|
Date
|
|
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
(1)
|
||
|
January
|
|
St. Clair Square
(2)
|
|
3.25%
|
|
December 2016
|
|
$
|
122,375
|
|
|
Instrument Type
|
|
Location in
Condensed Consolidated Balance Sheet |
|
Notional
Amount
Outstanding
|
|
Designated
Benchmark Interest Rate |
|
Strike
Rate |
|
Fair
Value at 9/30/14 |
|
Fair
Value at 12/31/13 |
|
Maturity
Date |
|||||
|
Cap
|
|
Intangible lease assets
and other assets |
|
N/A
|
|
3-month
LIBOR |
|
5.000
|
%
|
|
N/A
|
|
$
|
—
|
|
|
Jan 2014
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$51,566
(amortizing to $48,337) |
|
1-month
LIBOR |
|
2.149
|
%
|
|
$
|
(1,260
|
)
|
|
$
|
(1,915
|
)
|
|
Apr 2016
|
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$32,291
(amortizing to $30,276) |
|
1-month
LIBOR |
|
2.187
|
%
|
|
(807
|
)
|
|
(1,226
|
)
|
|
Apr 2016
|
||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$12,069
(amortizing to $11,313) |
|
1-month
LIBOR |
|
2.142
|
%
|
|
(294
|
)
|
|
(446
|
)
|
|
Apr 2016
|
||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$10,751
(amortizing to $10,083) |
|
1-month
LIBOR |
|
2.236
|
%
|
|
(276
|
)
|
|
(420
|
)
|
|
Apr 2016
|
||
|
|
|
|
|
|
|
|
|
|
|
$
|
(2,637
|
)
|
|
$
|
(4,007
|
)
|
|
|
|
|
|
|
|
Nine Months Ended
September 30, 2013 |
||
|
Number of shares settled
|
|
|
8,419,298
|
|
|
|
Gross proceeds
|
|
|
$
|
211,493
|
|
|
Net proceeds
|
|
|
$
|
209,596
|
|
|
Weighted-average sales price
|
|
|
$
|
25.12
|
|
|
|
Shares
Outstanding |
|
Stock Price
(1)
|
|
Value
|
|||||
|
Common stock and operating partnership units
|
199,544
|
|
|
$
|
17.90
|
|
|
$
|
3,571,838
|
|
|
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
|
|
|
|
|
|
|
4,198,088
|
|
||
|
Company’s share of total debt
|
|
|
|
|
|
|
5,377,879
|
|
||
|
Total market capitalization
|
|
|
|
|
|
|
$
|
9,575,967
|
|
|
|
Debt-to-total-market capitalization ratio
|
|
|
|
|
|
|
56.2
|
%
|
||
|
(1)
|
Stock price for common stock and Operating Partnership units equals the closing price of CBL's common stock on September 30, 2014. 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, |
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Tenant allowances
(1)
|
$
|
10,275
|
|
|
$
|
14,796
|
|
|
$
|
34,054
|
|
|
$
|
36,410
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Renovations
|
6,130
|
|
|
10,488
|
|
|
15,441
|
|
|
22,421
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Deferred maintenance:
|
|
|
|
|
|
|
|
||||||||
|
Parking lot and parking lot lighting
|
17,325
|
|
|
5,980
|
|
|
23,263
|
|
|
7,085
|
|
||||
|
Roof repairs and replacements
|
1,904
|
|
|
2,607
|
|
|
3,086
|
|
|
5,374
|
|
||||
|
Other capital expenditures
|
4,351
|
|
|
3,127
|
|
|
6,238
|
|
|
5,990
|
|
||||
|
Total deferred maintenance
|
23,580
|
|
|
11,714
|
|
|
32,587
|
|
|
18,449
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Capitalized overhead
|
1,047
|
|
|
803
|
|
|
3,778
|
|
|
3,081
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Capitalized interest
|
1,846
|
|
|
1,277
|
|
|
4,712
|
|
|
3,206
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total capital expenditures
|
$
|
42,878
|
|
|
$
|
39,078
|
|
|
$
|
90,572
|
|
|
$
|
83,567
|
|
|
(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 of the Bluegrass
(3)
|
|
Simpsonville, KY
|
|
374,597
|
|
|
$
|
76,890
|
|
|
$
|
70,918
|
|
|
July-14
|
|
12.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall/Outlet Center Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
The Outlet Shoppes at El Paso - Phase II
(4)
|
|
El Paso, TX
|
|
44,014
|
|
|
7,663
|
|
|
6,574
|
|
|
August-14
|
|
12.0%
|
||
|
The Outlet Shoppes at Oklahoma City -
Phase III
(4)
|
|
Oklahoma City, OK
|
|
18,182
|
|
|
3,713
|
|
|
2,496
|
|
|
August-14
|
|
12.8%
|
||
|
Parkdale Mall - shops
|
|
Beaumont, TX
|
|
6,500
|
|
|
1,439
|
|
|
1,139
|
|
|
September-14
|
|
10.2%
|
||
|
|
|
|
|
68,696
|
|
|
12,815
|
|
|
10,209
|
|
|
|
|
|
||
|
Community Center:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Fremaux Town Center - Phase I
(3)
|
|
Slidell, LA
|
|
341,002
|
|
|
55,777
|
|
|
49,549
|
|
|
March-14
|
|
8.3%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Community Center Expansion:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Hammock Landing - Carmike
(5)
|
|
West Melbourne, FL
|
|
47,000
|
|
|
12,232
|
|
|
9,740
|
|
|
August-14
|
|
7.5%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total Properties Opened
|
|
|
|
831,295
|
|
|
$
|
157,714
|
|
|
$
|
140,416
|
|
|
|
|
|
|
|
|
|
|
Total
Project
Square
Feet
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
Total
Cost
(1)
|
|
Cost to
Date
(2)
|
|
Opening Date
|
|
Initial
Unleveraged
Yield
|
||||||
|
Property
|
|
Location
|
|
|
|
|
|
||||||||||
|
Mall Redevelopment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
College Square - Longhorn
Steakhouse & T.J. Maxx
|
|
Morristown, TN
|
|
30,271
|
|
|
$
|
3,078
|
|
|
$
|
2,858
|
|
|
April-14
|
|
10.6%
|
|
Monroeville Mall - Dick's Sporting Goods
|
|
Pittsburgh, PA
|
|
86,000
|
|
|
8,649
|
|
|
6,430
|
|
|
August-14
|
|
8.6%
|
||
|
Northgate Mall - Burlington
|
|
Chattanooga, TN
|
|
63,000
|
|
|
7,554
|
|
|
5,373
|
|
|
September-14
|
|
7.4%
|
||
|
Total Redevelopment
|
|
|
|
179,271
|
|
|
$
|
19,281
|
|
|
$
|
14,661
|
|
|
|
|
|
|
|
|
|
|
Total
Project
Square
Feet
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
Total
Cost
(1)
|
|
Cost to
Date
(2)
|
|
Expected
Opening Date
|
|
Initial
Unleveraged
Yield
|
||||||
|
Property
|
|
Location
|
|
|
|
|
|
||||||||||
|
Community Center:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Parkway Plaza
|
|
Fort Oglethorpe, GA
|
|
134,045
|
|
|
$
|
17,250
|
|
|
$
|
8,504
|
|
|
Spring-15
|
|
8.6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Community Center Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Fremaux Town Center - Phase II
(3)
|
|
Slidell, LA
|
|
280,108
|
|
|
38,254
|
|
|
9,899
|
|
|
Fall-15
|
|
9.3%
|
||
|
Hammock Landing - Academy Sports
(4)
|
|
West Melbourne, FL
|
|
63,092
|
|
|
10,158
|
|
|
430
|
|
|
Spring-15
|
|
8.8%
|
||
|
|
|
|
|
343,200
|
|
|
48,412
|
|
|
10,329
|
|
|
|
|
|
||
|
Associated Center Redevelopment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
West Towne Crossing - Nordstrom Rack
|
|
Madison, WI
|
|
30,750
|
|
|
5,693
|
|
|
4,909
|
|
|
October-14
|
|
10.3%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall Redevelopment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
CoolSprings Galleria -
Sears Redevelopment
(4)
|
|
Nashville, TN
|
|
179,048
|
|
|
55,888
|
|
|
20,875
|
|
|
2015/2016
|
|
7.8%
|
||
|
Fayette Mall - Sears Redevelopment
|
|
Lexington, KY
|
|
114,285
|
|
|
72,646
|
|
|
42,252
|
|
|
Fall-14/
Spring-15 |
|
7.7%
|
||
|
Northgate Mall - Streetscape
|
|
Chattanooga, TN
|
|
49,084
|
|
|
8,989
|
|
|
448
|
|
|
Fall-14
|
|
10.5%
|
||
|
|
|
|
|
342,417
|
|
|
137,523
|
|
|
63,575
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total Properties Under Development
|
|
|
|
850,412
|
|
|
$
|
208,878
|
|
|
$
|
87,317
|
|
|
|
|
|
|
Shadow Pipeline of Properties Under Development at September 30, 2014
|
|
|
|
|
|||||||||
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property
|
|
Location
|
|
Total
Project
Square
Feet
|
|
Estimated
Total
Cost
(1)
|
|
Expected
Opening
Date
|
|
Initial
Unleveraged
Yield
|
|||
|
Community Center:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ambassador Town Center
(2)
|
|
Lafayette, LA
|
|
400,000
|
|
|
$60,000 - $65,000
|
|
Spring-16
|
|
8% - 9%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mall Redevelopment:
|
|
|
|
|
|
|
|
|
|
|
|||
|
Janesville Mall - JCP Redevelopment
|
|
Janesville, WI
|
|
140,000
|
|
|
$15,000 - $20,000
|
|
Fall-15
|
|
9% - 10%
|
||
|
Hickory Point Mall -
JCP Redevelopment |
|
Decatur, IL
|
|
100,000
|
|
|
$3,000 - $4,000
|
|
Fall-15
|
|
8% - 9%
|
||
|
Meridian Mall - Gordmans
|
|
Lansing, MI
|
|
50,000
|
|
|
$7,000 - $8,000
|
|
Summer-15
|
|
9% - 10%
|
||
|
|
|
|
|
290,000
|
|
|
$25,000 - $32,000
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Shadow Pipeline
|
|
690,000
|
|
|
$85,000 - $97,000
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
Sales Price
|
|
|||||||||
|
Sales Date
|
|
Property
|
|
Property Type
|
|
Location
|
|
Gross
|
|
Net
|
|
Gain
|
||||||
|
2014 Activity:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
September
|
|
Pemberton Plaza
(1)
|
|
Community Center
|
|
Vicksburg, MS
|
|
$
|
1,975
|
|
|
$
|
1,886
|
|
|
$
|
—
|
|
|
June
|
|
Foothills Plaza Expansion
|
|
Associated Center
|
|
Maryville, TN
|
|
2,640
|
|
|
2,387
|
|
|
934
|
|
|||
|
May
|
|
Lakeshore Mall
(2)
|
|
Mall
|
|
Sebring, FL
|
|
14,000
|
|
|
13,613
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
$
|
18,615
|
|
|
$
|
17,886
|
|
|
$
|
934
|
|
|
(1)
|
We recognized a loss on impairment of real estate of
$497
in the third quarter of 2014 when we adjusted the book value of Pemberton Plaza to its net sales price. The sale closed in September 2014.
|
|
(2)
|
The gross sales price of
$14,000
consisted of a
$10,000
promissory note and
$4,000
in cash. See
Note 8
for additional information about the note receivable. We recognized a loss on impairment of real estate of
$5,100
in the first quarter of 2014 when we adjusted the book value of Lakeshore Mall to its estimated fair value of
$13,780
based on a binding purchase agreement signed in April 2014. The sale closed in May 2014 and we recognized an impairment loss of
$106
in the second quarter of 2014 as a result of additional closing costs.
|
|
•
|
Third parties may approach us with opportunities in which they have obtained land and performed some pre-development activities, but they may not have sufficient access to the capital resources or the development and leasing expertise to bring the project to fruition. We enter into such arrangements when we determine such a project is viable and we can achieve a satisfactory return on our investment. We typically earn development fees from the joint venture and provide management and leasing services to the property for a fee once the property is placed in operation.
|
|
•
|
We determine that we may have the opportunity to capitalize on the value we have created in a property by selling an interest in the property to a third party. This provides us with an additional source of capital that can be used to develop or acquire additional real estate assets that we believe will provide greater potential for growth. When we retain an interest in an asset rather than selling a 100% interest, it is typically because this allows us to continue to manage the property, which provides us the ability to earn fees for management, leasing, development and financing services provided to the joint venture.
|
|
|
|
As of September 30, 2014
|
|
Obligation
recorded
to reflect
guaranty
|
||||||||||||||||||
|
Unconsolidated Affiliate
|
|
Company's
Ownership
Interest
|
|
Outstanding
Balance
|
|
Percentage
Guaranteed by the
Company
|
|
Maximum
Guaranteed
Amount
|
|
Debt
Maturity
Date
(1)
|
|
9/30/14 |
|
12/31/13 |
||||||||
|
West Melbourne I, LLC -
Phase I |
|
50%
|
|
$
|
40,435
|
|
|
25%
|
|
$
|
10,109
|
|
|
Nov-2015
|
(2)
|
$
|
65
|
|
|
$
|
65
|
|
|
West Melbourne I, LLC -
Phase II |
|
50%
|
|
10,757
|
|
|
25%
|
(3)
|
2,689
|
|
|
Nov-2015
|
(2)
|
65
|
|
|
65
|
|
||||
|
Port Orange I, LLC
|
|
50%
|
|
61,102
|
|
|
25%
|
|
15,276
|
|
|
Nov-2015
|
(2)
|
157
|
|
|
157
|
|
||||
|
JG Gulf Coast Town Center LLC -
Phase III |
|
50%
|
|
5,840
|
|
|
100%
|
|
5,840
|
|
|
Jul-2015
|
|
—
|
|
|
—
|
|
||||
|
Fremaux Town Center JV, LLC -
Phase I
|
|
65%
|
|
37,640
|
|
|
50%
|
(4)
|
21,789
|
|
|
Aug-2016
|
(5)
|
472
|
|
|
460
|
|
||||
|
Fremaux Town Center JV, LLC -
Phase II
|
|
65%
|
|
2,045
|
|
|
100%
|
(6)
|
32,100
|
|
|
Aug-2016
|
(5)
|
321
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
Total guaranty liability
|
|
$
|
1,080
|
|
|
$
|
747
|
|
||||||||
|
(1)
|
Excludes any extension options.
|
|
(2)
|
The loan has two one-year extension options, which are at the unconsolidated affiliate's election, for an outside maturity date of November 2017.
|
|
(3)
|
The guaranty was reduced from
100%
to
25%
in the third quarter of 2014 when Carmike Cinema became operational in August 2014.
|
|
(4)
|
We received a
1%
fee for this guaranty when the loan was issued in March 2013. In the first quarter of 2014, the loan was modified and extended to increase the capacity to
$47,291
, which increased the maximum guaranteed amount. The loan was amended and modified in August 2014 to reduce the guaranty from 100% to 50%. The guaranty will be reduced to 25% upon the opening of LA Fitness and payment of contractual rent. The guaranty will be further reduced to 15% when Phase I of the development has been open for one year and the debt service coverage ratio of 1.30 to 1.00 is met.
|
|
(5)
|
The loan has
two
one
-year extension options, which are at the unconsolidated affiliate's election, for an outside maturity date of August 2018.
|
|
(6)
|
We received a
1%
fee for this guaranty when the loan was issued in August 2014. The guaranty will be reduced to 50% upon the closing of the Dillard's outparcel sale. Upon completion of Phase II of the development and once certain leasing and occupancy metrics have been met, the guaranty will be 25%. The guaranty will be further reduced to 15% when Phase II of the development has been open for one year, the debt service coverage ratio of 1.30 to 1.00 is met and Dillard's is operational.
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Net income attributable to common shareholders
|
$
|
38,119
|
|
|
$
|
23,101
|
|
|
$
|
108,925
|
|
|
$
|
42,692
|
|
|
Noncontrolling interest in income of Operating Partnership
|
6,576
|
|
|
4,075
|
|
|
18,847
|
|
|
7,602
|
|
||||
|
Depreciation and amortization expense of:
|
|
|
|
|
|
|
|
||||||||
|
Consolidated properties
|
72,488
|
|
|
68,941
|
|
|
212,180
|
|
|
206,115
|
|
||||
|
Unconsolidated affiliates
|
10,537
|
|
|
9,877
|
|
|
30,654
|
|
|
29,748
|
|
||||
|
Discontinued operations
|
—
|
|
|
1,634
|
|
|
—
|
|
|
6,638
|
|
||||
|
Non-real estate assets
|
(628
|
)
|
|
(572
|
)
|
|
(1,825
|
)
|
|
(1,530
|
)
|
||||
|
Noncontrolling interests' share of depreciation and amortization
|
(1,729
|
)
|
|
(1,403
|
)
|
|
(4,831
|
)
|
|
(4,292
|
)
|
||||
|
Loss on impairment
|
497
|
|
|
5,234
|
|
|
18,434
|
|
|
26,051
|
|
||||
|
Gain on depreciable property
|
(3
|
)
|
|
(8
|
)
|
|
(937
|
)
|
|
(10
|
)
|
||||
|
Gain on discontinued operations, net of tax
|
1
|
|
|
(174
|
)
|
|
(86
|
)
|
|
(714
|
)
|
||||
|
Funds from operations of the Operating Partnership
|
125,858
|
|
|
110,705
|
|
|
381,361
|
|
|
312,300
|
|
||||
|
Litigation settlement
|
—
|
|
|
(8,240
|
)
|
|
(800
|
)
|
|
(8,240
|
)
|
||||
|
Gain on investment
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,400
|
)
|
||||
|
Non cash default interest expense
|
1,514
|
|
|
—
|
|
|
1,514
|
|
|
—
|
|
||||
|
(Gain) loss on extinguishment of debt
|
(18,282
|
)
|
|
—
|
|
|
(60,942
|
)
|
|
9,108
|
|
||||
|
Funds from operations of the Operating Partnership, as adjusted
|
$
|
109,090
|
|
|
$
|
102,465
|
|
|
$
|
321,133
|
|
|
$
|
310,768
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Funds from operations of the Operating Partnership
|
$
|
125,858
|
|
|
$
|
110,705
|
|
|
$
|
381,361
|
|
|
$
|
312,300
|
|
|
Percentage allocable to common shareholders
(1)
|
85.29
|
%
|
|
85.19
|
%
|
|
85.25
|
%
|
|
84.89
|
%
|
||||
|
Funds from operations allocable to common shareholders
|
$
|
107,344
|
|
|
$
|
94,310
|
|
|
$
|
325,110
|
|
|
$
|
265,111
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Funds from operations of the Operating Partnership, as adjusted
|
$
|
109,090
|
|
|
$
|
102,465
|
|
|
$
|
321,133
|
|
|
$
|
310,768
|
|
|
Percentage allocable to common shareholders
(1)
|
85.29
|
%
|
|
85.19
|
%
|
|
85.25
|
%
|
|
84.89
|
%
|
||||
|
Funds from operations allocable to Company shareholders, as adjusted
|
$
|
93,043
|
|
|
$
|
87,290
|
|
|
$
|
273,766
|
|
|
$
|
263,811
|
|
|
(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.
|
|
Exhibit
Number
|
|
Description
|
|
4.14.5
|
|
Global Note evidencing the 4.60% Senior Notes Due 2024 (a)
|
|
10.13.3
|
|
First Modification to Amended and Restated Loan Agreement by and among the Operating Partnership, the Company and First Tennessee Bank National Association, et. a. dated December 16, 2013
|
|
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 |
|---|