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
(1)
|
March 31,
2016 |
|
December 31,
2015 |
||||
|
Real estate assets:
|
|
|
|
||||
|
Land
|
$
|
866,890
|
|
|
$
|
876,668
|
|
|
Buildings and improvements
|
7,159,509
|
|
|
7,287,862
|
|
||
|
|
8,026,399
|
|
|
8,164,530
|
|
||
|
Accumulated depreciation
|
(2,383,153
|
)
|
|
(2,382,568
|
)
|
||
|
|
5,643,246
|
|
|
5,781,962
|
|
||
|
Held for sale
|
18,721
|
|
|
—
|
|
||
|
Developments in progress
|
87,576
|
|
|
75,991
|
|
||
|
Net investment in real estate assets
|
5,749,543
|
|
|
5,857,953
|
|
||
|
Cash and cash equivalents
|
25,031
|
|
|
36,892
|
|
||
|
Receivables:
|
|
|
|
||||
|
Tenant, net of allowance for doubtful accounts of
$2,034
and $1,923 in 2016 and 2015, respectively |
93,756
|
|
|
87,286
|
|
||
|
Other, net of allowance for doubtful accounts of $1,275
and $1,276 in 2016 and 2015, respectively |
13,842
|
|
|
17,958
|
|
||
|
Mortgage and other notes receivable
|
20,491
|
|
|
18,238
|
|
||
|
Investments in unconsolidated affiliates
|
294,062
|
|
|
276,383
|
|
||
|
Intangible lease assets and other assets
|
187,203
|
|
|
185,281
|
|
||
|
|
$
|
6,383,928
|
|
|
$
|
6,479,991
|
|
|
|
|
|
|
||||
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
|
|
|
|
|
||
|
Mortgage and other indebtedness, net
|
$
|
4,683,487
|
|
|
$
|
4,710,628
|
|
|
Accounts payable and accrued liabilities
|
299,691
|
|
|
344,434
|
|
||
|
Total liabilities
(1)
|
4,983,178
|
|
|
5,055,062
|
|
||
|
Commitments and contingencies (Note 12)
|
|
|
|
|
|
||
|
Redeemable noncontrolling interests
|
20,854
|
|
|
25,330
|
|
||
|
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, 170,791,235 and 170,490,948 issued and outstanding in 2016 and 2015, respectively |
1,708
|
|
|
1,705
|
|
||
|
Additional paid-in capital
|
1,969,888
|
|
|
1,970,333
|
|
||
|
Accumulated other comprehensive income
|
—
|
|
|
1,935
|
|
||
|
Dividends in excess of cumulative earnings
|
(705,438
|
)
|
|
(689,028
|
)
|
||
|
Total shareholders' equity
|
1,266,183
|
|
|
1,284,970
|
|
||
|
Noncontrolling interests
|
113,713
|
|
|
114,629
|
|
||
|
Total equity
|
1,379,896
|
|
|
1,399,599
|
|
||
|
|
$
|
6,383,928
|
|
|
$
|
6,479,991
|
|
|
(1)
|
As of
March 31, 2016
, include
$517,532
of assets related to consolidated variable interest entities that can be used only to settle obligations of the consolidated variable interest entities and
$435,213
of liabilities of consolidated variable interest entities for which creditors do not have recourse to the general credit of the Company. See
Note 5
.
|
|
CBL & Associates Properties, Inc.
(In thousands, except per share data)
(Unaudited)
|
|||||||
|
|
Three Months Ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
REVENUES:
|
|
|
|
||||
|
Minimum rents
|
$
|
170,629
|
|
|
$
|
169,081
|
|
|
Percentage rents
|
4,673
|
|
|
4,137
|
|
||
|
Other rents
|
5,062
|
|
|
5,171
|
|
||
|
Tenant reimbursements
|
73,366
|
|
|
72,133
|
|
||
|
Management, development and leasing fees
|
2,581
|
|
|
2,778
|
|
||
|
Other
|
6,767
|
|
|
7,609
|
|
||
|
Total revenues
|
263,078
|
|
|
260,909
|
|
||
|
|
|
|
|
||||
|
OPERATING EXPENSES:
|
|
|
|
||||
|
Property operating
|
38,628
|
|
|
38,904
|
|
||
|
Depreciation and amortization
|
76,506
|
|
|
76,266
|
|
||
|
Real estate taxes
|
23,028
|
|
|
22,785
|
|
||
|
Maintenance and repairs
|
14,548
|
|
|
14,216
|
|
||
|
General and administrative
|
17,168
|
|
|
17,230
|
|
||
|
Loss on impairment
|
19,685
|
|
|
—
|
|
||
|
Other
|
9,685
|
|
|
6,476
|
|
||
|
Total operating expenses
|
199,248
|
|
|
175,877
|
|
||
|
Income from operations
|
63,830
|
|
|
85,032
|
|
||
|
Interest and other income
|
360
|
|
|
5,274
|
|
||
|
Interest expense
|
(55,231
|
)
|
|
(59,157
|
)
|
||
|
Gain on extinguishment of debt
|
6
|
|
|
—
|
|
||
|
Gain on investment
|
—
|
|
|
16,560
|
|
||
|
Equity in earnings of unconsolidated affiliates
|
32,390
|
|
|
3,823
|
|
||
|
Income tax benefit
|
537
|
|
|
916
|
|
||
|
Income from continuing operations before gain on sales of real estate assets
|
41,892
|
|
|
52,448
|
|
||
|
Gain on sales of real estate assets
|
—
|
|
|
757
|
|
||
|
Net income
|
41,892
|
|
|
53,205
|
|
||
|
Net (income) loss attributable to noncontrolling interests in:
|
|
|
|
||||
|
Operating Partnership
|
(4,945
|
)
|
|
(6,172
|
)
|
||
|
Other consolidated subsidiaries
|
3,127
|
|
|
(869
|
)
|
||
|
Net income attributable to the Company
|
40,074
|
|
|
46,164
|
|
||
|
Preferred dividends
|
(11,223
|
)
|
|
(11,223
|
)
|
||
|
Net income attributable to common shareholders
|
$
|
28,851
|
|
|
$
|
34,941
|
|
|
|
|
|
|
||||
|
Basic per share data attributable to common shareholders:
|
|
|
|
||||
|
Net income attributable to common shareholders
|
$
|
0.17
|
|
|
$
|
0.21
|
|
|
Weighted-average common shares outstanding
|
170,669
|
|
|
170,420
|
|
||
|
|
|
|
|
||||
|
Diluted per share data attributable to common shareholders:
|
|
|
|
||||
|
Net income attributable to common shareholders
|
$
|
0.17
|
|
|
$
|
0.20
|
|
|
Weighted-average common and potential dilutive common shares outstanding
|
170,669
|
|
|
170,510
|
|
||
|
|
|
|
|
||||
|
Dividends declared per common share
|
$
|
0.265
|
|
|
$
|
0.265
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
Net income
|
$
|
41,892
|
|
|
$
|
53,205
|
|
|
|
|
|
|
||||
|
Other comprehensive income (loss):
|
|
|
|
||||
|
Unrealized holding gain on available-for-sale securities
|
—
|
|
|
242
|
|
||
|
Reclassification to net income of realized gain on available-for-sale securities
|
—
|
|
|
(16,560
|
)
|
||
|
Unrealized gain on hedging instruments
|
877
|
|
|
883
|
|
||
|
Reclassification of hedging effect on earnings
|
(443
|
)
|
|
(523
|
)
|
||
|
Total other comprehensive income (loss)
|
434
|
|
|
(15,958
|
)
|
||
|
|
|
|
|
||||
|
Comprehensive income
|
42,326
|
|
|
37,247
|
|
||
|
Comprehensive (income) loss attributable to noncontrolling interests in:
|
|
|
|
||||
|
Operating Partnership
|
(5,008
|
)
|
|
(3,018
|
)
|
||
|
Other consolidated subsidiaries
|
3,127
|
|
|
(869
|
)
|
||
|
Comprehensive income attributable to the Company
|
$
|
40,445
|
|
|
$
|
33,360
|
|
|
|
|
|
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, 2015
|
$
|
37,559
|
|
|
$
|
25
|
|
|
$
|
1,703
|
|
|
$
|
1,958,198
|
|
|
$
|
13,411
|
|
|
$
|
(566,785
|
)
|
|
$
|
1,406,552
|
|
|
$
|
143,376
|
|
|
$
|
1,549,928
|
|
|
Net income
|
1,111
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46,164
|
|
|
46,164
|
|
|
5,930
|
|
|
52,094
|
|
|||||||||
|
Other comprehensive loss
|
(382
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,804
|
)
|
|
—
|
|
|
(12,804
|
)
|
|
(2,772
|
)
|
|
(15,576
|
)
|
|||||||||
|
Performance stock units
|
—
|
|
|
—
|
|
|
—
|
|
|
156
|
|
|
—
|
|
|
—
|
|
|
156
|
|
|
—
|
|
|
156
|
|
|||||||||
|
Redemption of redeemable noncontrolling
preferred joint venture interest |
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(286
|
)
|
|
(286
|
)
|
|||||||||
|
Dividends declared - common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(45,180
|
)
|
|
(45,180
|
)
|
|
—
|
|
|
(45,180
|
)
|
|||||||||
|
Dividends declared - preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,223
|
)
|
|
(11,223
|
)
|
|
—
|
|
|
(11,223
|
)
|
|||||||||
|
Issuances of 269,929 shares of common stock
and restricted common stock |
—
|
|
|
—
|
|
|
2
|
|
|
539
|
|
|
—
|
|
|
—
|
|
|
541
|
|
|
—
|
|
|
541
|
|
|||||||||
|
Cancellation of 37,217 shares of restricted
common stock |
—
|
|
|
—
|
|
|
—
|
|
|
(725
|
)
|
|
—
|
|
|
—
|
|
|
(725
|
)
|
|
—
|
|
|
(725
|
)
|
|||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
1,847
|
|
|
—
|
|
|
—
|
|
|
1,847
|
|
|
—
|
|
|
1,847
|
|
|||||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(37
|
)
|
|
(37
|
)
|
|||||||||
|
Distributions to noncontrolling interests
|
(1,640
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,276
|
)
|
|
(9,276
|
)
|
|||||||||
|
Adjustment for noncontrolling interests
|
674
|
|
|
—
|
|
|
—
|
|
|
(1,398
|
)
|
|
—
|
|
|
—
|
|
|
(1,398
|
)
|
|
724
|
|
|
(674
|
)
|
|||||||||
|
Adjustment to record redeemable
noncontrolling interests at redemption value |
146
|
|
|
—
|
|
|
—
|
|
|
(47
|
)
|
|
—
|
|
|
—
|
|
|
(47
|
)
|
|
(100
|
)
|
|
(147
|
)
|
|||||||||
|
Balance, March 31, 2015
|
$
|
37,468
|
|
|
$
|
25
|
|
|
$
|
1,705
|
|
|
$
|
1,958,570
|
|
|
$
|
607
|
|
|
$
|
(577,024
|
)
|
|
$
|
1,383,883
|
|
|
$
|
137,559
|
|
|
$
|
1,521,442
|
|
|
|
|
|
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, 2016
|
$
|
25,330
|
|
|
$
|
25
|
|
|
$
|
1,705
|
|
|
$
|
1,970,333
|
|
|
$
|
1,935
|
|
|
$
|
(689,028
|
)
|
|
$
|
1,284,970
|
|
|
$
|
114,629
|
|
|
$
|
1,399,599
|
|
|
Net income (loss)
|
(3,225
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40,074
|
|
|
40,074
|
|
|
5,043
|
|
|
45,117
|
|
|||||||||
|
Other comprehensive income
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
371
|
|
|
—
|
|
|
371
|
|
|
60
|
|
|
431
|
|
|||||||||
|
Performance stock units
|
—
|
|
|
—
|
|
|
—
|
|
|
258
|
|
|
—
|
|
|
—
|
|
|
258
|
|
|
—
|
|
|
258
|
|
|||||||||
|
Dividends declared - common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(45,261
|
)
|
|
(45,261
|
)
|
|
—
|
|
|
(45,261
|
)
|
|||||||||
|
Dividends declared - preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,223
|
)
|
|
(11,223
|
)
|
|
—
|
|
|
(11,223
|
)
|
|||||||||
|
Issuances of 323,353 shares of common stock
and restricted common stock |
—
|
|
|
—
|
|
|
3
|
|
|
339
|
|
|
—
|
|
|
—
|
|
|
342
|
|
|
—
|
|
|
342
|
|
|||||||||
|
Cancellation of 23,066 shares of restricted
common stock |
—
|
|
|
—
|
|
|
—
|
|
|
(214
|
)
|
|
—
|
|
|
—
|
|
|
(214
|
)
|
|
—
|
|
|
(214
|
)
|
|||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
1,254
|
|
|
—
|
|
|
—
|
|
|
1,254
|
|
|
—
|
|
|
1,254
|
|
|||||||||
|
Distributions to noncontrolling interests
|
(2,134
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,528
|
)
|
|
(9,528
|
)
|
|||||||||
|
Adjustment for noncontrolling interests
|
288
|
|
|
—
|
|
|
—
|
|
|
(1,490
|
)
|
|
(2,306
|
)
|
|
—
|
|
|
(3,796
|
)
|
|
3,509
|
|
|
(287
|
)
|
|||||||||
|
Adjustment to record redeemable
noncontrolling interests at redemption value |
592
|
|
|
—
|
|
|
—
|
|
|
(592
|
)
|
|
—
|
|
|
—
|
|
|
(592
|
)
|
|
—
|
|
|
(592
|
)
|
|||||||||
|
Balance, March 31, 2016
|
$
|
20,854
|
|
|
$
|
25
|
|
|
$
|
1,708
|
|
|
$
|
1,969,888
|
|
|
$
|
—
|
|
|
$
|
(705,438
|
)
|
|
$
|
1,266,183
|
|
|
$
|
113,713
|
|
|
$
|
1,379,896
|
|
|
CBL & Associates Properties, Inc.
(In thousands)
(Unaudited)
|
|||||||
|
|
Three Months Ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|||
|
Net income
|
$
|
41,892
|
|
|
$
|
53,205
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|||
|
Depreciation and amortization
|
76,506
|
|
|
76,266
|
|
||
|
Net amortization of deferred finance costs and debt premiums
|
717
|
|
|
1,577
|
|
||
|
Net amortization of intangible lease assets and liabilities
|
(622
|
)
|
|
(175
|
)
|
||
|
Gain on sales of real estate assets
|
—
|
|
|
(757
|
)
|
||
|
Gain on investment
|
—
|
|
|
(16,560
|
)
|
||
|
Write-off of development projects
|
1
|
|
|
125
|
|
||
|
Share-based compensation expense
|
1,802
|
|
|
2,488
|
|
||
|
Loss on impairment
|
19,685
|
|
|
—
|
|
||
|
Equity in earnings of unconsolidated affiliates
|
(32,390
|
)
|
|
(3,823
|
)
|
||
|
Distributions of earnings from unconsolidated affiliates
|
4,113
|
|
|
4,538
|
|
||
|
Provision for doubtful accounts
|
2,104
|
|
|
1,372
|
|
||
|
Change in deferred tax accounts
|
99
|
|
|
507
|
|
||
|
Changes in:
|
|
|
|
|
|
||
|
Tenant and other receivables
|
(4,458
|
)
|
|
51
|
|
||
|
Other assets
|
(5,115
|
)
|
|
(8,692
|
)
|
||
|
Accounts payable and accrued liabilities
|
(18,557
|
)
|
|
(4,388
|
)
|
||
|
Net cash provided by operating activities
|
85,777
|
|
|
105,734
|
|
||
|
|
|
|
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
|
Additions to real estate assets
|
(34,304
|
)
|
|
(43,324
|
)
|
||
|
(Additions) reductions to restricted cash
|
(3,133
|
)
|
|
4,955
|
|
||
|
Proceeds from sales of real estate assets
|
33,425
|
|
|
11,261
|
|
||
|
Additions to mortgage and other notes receivable
|
(2,484
|
)
|
|
—
|
|
||
|
Payments received on mortgage and other notes receivable
|
231
|
|
|
202
|
|
||
|
Net proceeds from sales of available-for-sale securities
|
—
|
|
|
20,755
|
|
||
|
Additional investments in and advances to unconsolidated affiliates
|
(4,363
|
)
|
|
(3,629
|
)
|
||
|
Distributions in excess of equity in earnings of unconsolidated affiliates
|
9,023
|
|
|
5,156
|
|
||
|
Changes in other assets
|
(528
|
)
|
|
(3,336
|
)
|
||
|
Net cash used in investing activities
|
(2,133
|
)
|
|
(7,960
|
)
|
||
|
CBL & Associates Properties, Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
(Continued)
|
|||||||
|
|
Three Months Ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Proceeds from mortgage and other indebtedness
|
$
|
90,702
|
|
|
$
|
82,133
|
|
|
Principal payments on mortgage and other indebtedness
|
(118,102
|
)
|
|
(112,215
|
)
|
||
|
Additions to deferred financing costs
|
(79
|
)
|
|
(120
|
)
|
||
|
Proceeds from issuances of common stock
|
40
|
|
|
52
|
|
||
|
Purchase of noncontrolling interest in the Operating Partnership
|
—
|
|
|
(286
|
)
|
||
|
Contributions from noncontrolling interests
|
—
|
|
|
(31
|
)
|
||
|
Distributions to noncontrolling interests
|
(11,662
|
)
|
|
(10,925
|
)
|
||
|
Dividends paid to holders of preferred stock
|
(11,223
|
)
|
|
(11,223
|
)
|
||
|
Dividends paid to common shareholders
|
(45,181
|
)
|
|
(45,119
|
)
|
||
|
Net cash used in financing activities
|
(95,505
|
)
|
|
(97,734
|
)
|
||
|
|
|
|
|
||||
|
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
(11,861
|
)
|
|
40
|
|
||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
36,892
|
|
|
37,938
|
|
||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
25,031
|
|
|
$
|
37,978
|
|
|
|
|
|
|
||||
|
SUPPLEMENTAL INFORMATION:
|
|
|
|
|
|
||
|
Cash paid for interest, net of amounts capitalized
|
$
|
45,115
|
|
|
$
|
47,874
|
|
|
ASSETS
(1)
|
March 31,
2016 |
|
December 31,
2015 |
||||
|
Real estate assets:
|
|
|
|
||||
|
Land
|
$
|
866,890
|
|
|
$
|
876,668
|
|
|
Buildings and improvements
|
7,159,509
|
|
|
7,287,862
|
|
||
|
|
8,026,399
|
|
|
8,164,530
|
|
||
|
Accumulated depreciation
|
(2,383,153
|
)
|
|
(2,382,568
|
)
|
||
|
|
5,643,246
|
|
|
5,781,962
|
|
||
|
Held for sale
|
18,721
|
|
|
—
|
|
||
|
Developments in progress
|
87,576
|
|
|
75,991
|
|
||
|
Net investment in real estate assets
|
5,749,543
|
|
|
5,857,953
|
|
||
|
Cash and cash equivalents
|
25,026
|
|
|
36,887
|
|
||
|
Receivables:
|
|
|
|
|
|
||
|
Tenant, net of allowance for doubtful accounts of $2,034
and $1,923 in 2016 and 2015, respectively |
93,756
|
|
|
87,286
|
|
||
|
Other, net of allowance for doubtful accounts of $1,275
and $1,276 in 2016 and 2015, respectively |
13,794
|
|
|
17,958
|
|
||
|
Mortgage and other notes receivable
|
20,491
|
|
|
18,238
|
|
||
|
Investments in unconsolidated affiliates
|
294,596
|
|
|
276,946
|
|
||
|
Intangible lease assets and other assets
|
187,083
|
|
|
185,162
|
|
||
|
|
$
|
6,384,289
|
|
|
$
|
6,480,430
|
|
|
|
|
|
|
||||
|
LIABILITIES, REDEEMABLE INTERESTS AND CAPITAL
|
|
|
|
|
|
||
|
Mortgage and other indebtedness, net
|
$
|
4,683,487
|
|
|
$
|
4,710,628
|
|
|
Accounts payable and accrued liabilities
|
299,416
|
|
|
344,434
|
|
||
|
Total liabilities
(1)
|
4,982,903
|
|
|
5,055,062
|
|
||
|
Commitments and contingencies (Note 12)
|
|
|
|
|
|
||
|
Redeemable interests:
|
|
|
|
|
|
||
|
Redeemable noncontrolling interests
|
1,698
|
|
|
5,586
|
|
||
|
Redeemable common units
|
19,156
|
|
|
19,744
|
|
||
|
Total redeemable interests
|
20,854
|
|
|
25,330
|
|
||
|
Partners' capital:
|
|
|
|
|
|
||
|
Preferred units
|
565,212
|
|
|
565,212
|
|
||
|
Common units:
|
|
|
|
||||
|
General partner
|
8,224
|
|
|
8,435
|
|
||
|
Limited partners
|
803,219
|
|
|
822,383
|
|
||
|
Accumulated other comprehensive income (loss)
|
—
|
|
|
(868
|
)
|
||
|
Total partners' capital
|
1,376,655
|
|
|
1,395,162
|
|
||
|
Noncontrolling interests
|
3,877
|
|
|
4,876
|
|
||
|
Total capital
|
1,380,532
|
|
|
1,400,038
|
|
||
|
|
$
|
6,384,289
|
|
|
$
|
6,480,430
|
|
|
(1)
|
As of
March 31, 2016
, includes
$517,532
of assets related to consolidated variable interest entities that can only be used to settle obligations of the consolidated variable interest entities and
$435,213
of liabilities of consolidated variable interest entities for which creditors do not have recourse to the general credit of the Company. See
Note 5
.
|
|
CBL & Associates Limited Partnership
Condensed Consolidated Statements of Operations
(In thousands, except per unit data)
(Unaudited)
|
|||||||
|
|
Three Months Ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
REVENUES:
|
|
|
|
||||
|
Minimum rents
|
$
|
170,629
|
|
|
$
|
169,081
|
|
|
Percentage rents
|
4,673
|
|
|
4,137
|
|
||
|
Other rents
|
5,062
|
|
|
5,171
|
|
||
|
Tenant reimbursements
|
73,366
|
|
|
72,133
|
|
||
|
Management, development and leasing fees
|
2,581
|
|
|
2,778
|
|
||
|
Other
|
6,767
|
|
|
7,609
|
|
||
|
Total revenues
|
263,078
|
|
|
260,909
|
|
||
|
|
|
|
|
||||
|
OPERATING EXPENSES:
|
|
|
|
||||
|
Property operating
|
38,628
|
|
|
38,904
|
|
||
|
Depreciation and amortization
|
76,506
|
|
|
76,266
|
|
||
|
Real estate taxes
|
23,028
|
|
|
22,785
|
|
||
|
Maintenance and repairs
|
14,548
|
|
|
14,216
|
|
||
|
General and administrative
|
17,168
|
|
|
17,230
|
|
||
|
Loss on impairment
|
19,685
|
|
|
—
|
|
||
|
Other
|
9,685
|
|
|
6,476
|
|
||
|
Total operating expenses
|
199,248
|
|
|
175,877
|
|
||
|
Income from operations
|
63,830
|
|
|
85,032
|
|
||
|
Interest and other income
|
360
|
|
|
5,274
|
|
||
|
Interest expense
|
(55,231
|
)
|
|
(59,157
|
)
|
||
|
Gain on extinguishment of debt
|
6
|
|
|
—
|
|
||
|
Gain on investment
|
—
|
|
|
16,560
|
|
||
|
Equity in earnings of unconsolidated affiliates
|
32,390
|
|
|
3,823
|
|
||
|
Income tax benefit
|
537
|
|
|
916
|
|
||
|
Income from continuing operations before gain on sales of real estate assets
|
41,892
|
|
|
52,448
|
|
||
|
Gain on sales of real estate assets
|
—
|
|
|
757
|
|
||
|
Net income
|
41,892
|
|
|
53,205
|
|
||
|
Net (income) loss attributable to noncontrolling interests
|
3,127
|
|
|
(869
|
)
|
||
|
Net income attributable to the Operating Partnership
|
45,019
|
|
|
52,336
|
|
||
|
Distributions to preferred unitholders
|
(11,223
|
)
|
|
(11,223
|
)
|
||
|
Net income attributable to common unitholders
|
$
|
33,796
|
|
|
$
|
41,113
|
|
|
|
|
|
|
||||
|
Basic per unit data attributable to common unitholders:
|
|
|
|
||||
|
Net income attributable to common unitholders
|
$
|
0.17
|
|
|
$
|
0.21
|
|
|
Weighted-average common units outstanding
|
199,926
|
|
|
199,681
|
|
||
|
|
|
|
|
||||
|
Diluted per unit data attributable to common unitholders:
|
|
|
|
||||
|
Net income attributable to common unitholders
|
$
|
0.17
|
|
|
$
|
0.21
|
|
|
Weighted-average common and potential dilutive common units outstanding
|
199,926
|
|
|
199,771
|
|
||
|
|
|
|
|
||||
|
Distributions declared per common unit
|
$
|
0.273
|
|
|
$
|
0.273
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
Net income
|
$
|
41,892
|
|
|
$
|
53,205
|
|
|
|
|
|
|
||||
|
Other comprehensive income (loss):
|
|
|
|
||||
|
Unrealized holding gain on available-for-sale securities
|
—
|
|
|
242
|
|
||
|
Reclassification to net income of realized gain on available-for-sale securities
|
—
|
|
|
(16,560
|
)
|
||
|
Unrealized gain on hedging instruments
|
877
|
|
|
883
|
|
||
|
Reclassification of hedging effect on earnings
|
(443
|
)
|
|
(523
|
)
|
||
|
Total other comprehensive income (loss)
|
434
|
|
|
(15,958
|
)
|
||
|
|
|
|
|
||||
|
Comprehensive income
|
42,326
|
|
|
37,247
|
|
||
|
Comprehensive (income) loss attributable to noncontrolling interests
|
3,127
|
|
|
(869
|
)
|
||
|
Comprehensive income of the Operating Partnership
|
$
|
45,453
|
|
|
$
|
36,378
|
|
|
|
Redeemable Interests
|
|
Number of
|
|
|
|
Common Units
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
|
Redeemable Noncontrolling Interests
|
|
Redeemable
Common
Units
|
|
Total
Redeemable
Interests
|
|
Preferred
Units
|
|
Common
Units
|
|
Preferred
Units
|
|
General
Partner
|
|
Limited
Partners
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Total Partners' Capital
|
|
Noncontrolling
Interests
|
|
Total Capital
|
||||||||||||||||||||||
|
Balance, January 1, 2015
|
$
|
6,455
|
|
|
$
|
31,104
|
|
|
$
|
37,559
|
|
|
25,050
|
|
|
199,532
|
|
|
$
|
565,212
|
|
|
$
|
9,789
|
|
|
$
|
953,349
|
|
|
$
|
13,183
|
|
|
$
|
1,541,533
|
|
|
$
|
8,908
|
|
|
$
|
1,550,441
|
|
|
Net income (loss)
|
782
|
|
|
329
|
|
|
1,111
|
|
|
—
|
|
|
—
|
|
|
11,223
|
|
|
419
|
|
|
40,365
|
|
|
—
|
|
|
52,007
|
|
|
87
|
|
|
52,094
|
|
||||||||||
|
Other comprehensive loss
|
—
|
|
|
(382
|
)
|
|
(382
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,576
|
)
|
|
(15,576
|
)
|
|
—
|
|
|
(15,576
|
)
|
||||||||||
|
Performance stock units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
154
|
|
|
—
|
|
|
156
|
|
|
—
|
|
|
156
|
|
||||||||||
|
Distributions declared - common units
|
—
|
|
|
(1,126
|
)
|
|
(1,126
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(533
|
)
|
|
(52,808
|
)
|
|
—
|
|
|
(53,341
|
)
|
|
—
|
|
|
(53,341
|
)
|
||||||||||
|
Distributions declared - preferred units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,223
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,223
|
)
|
|
—
|
|
|
(11,223
|
)
|
||||||||||
|
Issuances of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
270
|
|
|
—
|
|
|
—
|
|
|
541
|
|
|
—
|
|
|
541
|
|
|
—
|
|
|
541
|
|
||||||||||
|
Redemption of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15
|
)
|
|
—
|
|
|
—
|
|
|
(285
|
)
|
|
—
|
|
|
(285
|
)
|
|
—
|
|
|
(285
|
)
|
||||||||||
|
Cancellation of restricted common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(37
|
)
|
|
—
|
|
|
—
|
|
|
(725
|
)
|
|
—
|
|
|
(725
|
)
|
|
—
|
|
|
(725
|
)
|
||||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19
|
|
|
1,828
|
|
|
—
|
|
|
1,847
|
|
|
—
|
|
|
1,847
|
|
||||||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(37
|
)
|
|
(37
|
)
|
||||||||||
|
Distributions to noncontrolling interests
|
(514
|
)
|
|
—
|
|
|
(514
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,115
|
)
|
|
(1,115
|
)
|
||||||||||
|
Allocation of partners' capital
|
—
|
|
|
674
|
|
|
674
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(37
|
)
|
|
(727
|
)
|
|
—
|
|
|
(764
|
)
|
|
—
|
|
|
(764
|
)
|
||||||||||
|
Adjustment to record redeemable
interests at redemption value |
(566
|
)
|
|
712
|
|
|
146
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
(144
|
)
|
|
—
|
|
|
(146
|
)
|
|
—
|
|
|
(146
|
)
|
||||||||||
|
Balance, March 31, 2015
|
$
|
6,157
|
|
|
$
|
31,311
|
|
|
$
|
37,468
|
|
|
25,050
|
|
|
199,750
|
|
|
$
|
565,212
|
|
|
$
|
9,657
|
|
|
$
|
941,548
|
|
|
$
|
(2,393
|
)
|
|
$
|
1,514,024
|
|
|
$
|
7,843
|
|
|
$
|
1,521,867
|
|
|
|
Redeemable Interests
|
|
Number of
|
|
|
|
Common Units
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
|
Redeemable Noncontrolling Interests
|
|
Redeemable
Common
Units
|
|
Total
Redeemable
Interests
|
|
Preferred
Units
|
|
Common
Units
|
|
Preferred
Units
|
|
General
Partner
|
|
Limited
Partners
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Total
Partners'
Capital
|
|
Noncontrolling
Interests
|
|
Total Capital
|
||||||||||||||||||||||
|
Balance, January 1, 2016
|
$
|
5,586
|
|
|
$
|
19,744
|
|
|
$
|
25,330
|
|
|
25,050
|
|
|
199,748
|
|
|
$
|
565,212
|
|
|
$
|
8,435
|
|
|
$
|
822,383
|
|
|
$
|
(868
|
)
|
|
$
|
1,395,162
|
|
|
$
|
4,876
|
|
|
$
|
1,400,038
|
|
|
Net income
|
(3,489
|
)
|
|
264
|
|
|
(3,225
|
)
|
|
—
|
|
|
—
|
|
|
11,223
|
|
|
344
|
|
|
33,188
|
|
|
—
|
|
|
44,755
|
|
|
362
|
|
|
45,117
|
|
||||||||||
|
Other comprehensive income (loss)
|
—
|
|
|
3
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
431
|
|
|
431
|
|
|
—
|
|
|
431
|
|
||||||||||
|
Performance stock units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
255
|
|
|
—
|
|
|
258
|
|
|
—
|
|
|
258
|
|
||||||||||
|
Distributions declared - common units
|
—
|
|
|
(1,143
|
)
|
|
(1,143
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(533
|
)
|
|
(52,895
|
)
|
|
—
|
|
|
(53,428
|
)
|
|
—
|
|
|
(53,428
|
)
|
||||||||||
|
Distributions declared - preferred units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,223
|
)
|
|
—
|
|
|
|
|
|
—
|
|
|
(11,223
|
)
|
|
—
|
|
|
(11,223
|
)
|
||||||||||
|
Issuances of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
323
|
|
|
—
|
|
|
—
|
|
|
342
|
|
|
—
|
|
|
342
|
|
|
—
|
|
|
342
|
|
||||||||||
|
Cancellation of restricted common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
(214
|
)
|
|
—
|
|
|
(214
|
)
|
|
—
|
|
|
(214
|
)
|
||||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|
1,242
|
|
|
—
|
|
|
1,254
|
|
|
—
|
|
|
1,254
|
|
||||||||||
|
Distributions to noncontrolling interests
|
(991
|
)
|
|
—
|
|
|
(991
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
—
|
|
|
—
|
|
|
(1,361
|
)
|
|
(1,361
|
)
|
||||||||||
|
Allocation of partners' capital
|
—
|
|
|
288
|
|
|
288
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
|
(496
|
)
|
|
437
|
|
|
(90
|
)
|
|
—
|
|
|
(90
|
)
|
||||||||||
|
Adjustment to record redeemable
interests at redemption value |
592
|
|
|
—
|
|
|
592
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
(586
|
)
|
|
—
|
|
|
(592
|
)
|
|
—
|
|
|
(592
|
)
|
||||||||||
|
Balance, March 31, 2016
|
$
|
1,698
|
|
|
$
|
19,156
|
|
|
$
|
20,854
|
|
|
25,050
|
|
|
200,048
|
|
|
$
|
565,212
|
|
|
$
|
8,224
|
|
|
$
|
803,219
|
|
|
$
|
—
|
|
|
$
|
1,376,655
|
|
|
$
|
3,877
|
|
|
$
|
1,380,532
|
|
|
CBL & Associates Limited Partnership
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
|
|||||||
|
|
Three Months Ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|||
|
Net income
|
$
|
41,892
|
|
|
$
|
53,205
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|||
|
Depreciation and amortization
|
76,506
|
|
|
76,266
|
|
||
|
Net amortization of deferred finance costs and debt premiums
|
717
|
|
|
1,577
|
|
||
|
Net amortization of intangible lease assets and liabilities
|
(622
|
)
|
|
(175
|
)
|
||
|
Gain on sales of real estate assets
|
—
|
|
|
(757
|
)
|
||
|
Gain on investment
|
—
|
|
|
(16,560
|
)
|
||
|
Write-off of development projects
|
1
|
|
|
125
|
|
||
|
Share-based compensation expense
|
1,802
|
|
|
2,488
|
|
||
|
Loss on impairment
|
19,685
|
|
|
—
|
|
||
|
Equity in earnings of unconsolidated affiliates
|
(32,390
|
)
|
|
(3,823
|
)
|
||
|
Distributions of earnings from unconsolidated affiliates
|
4,113
|
|
|
4,538
|
|
||
|
Provision for doubtful accounts
|
2,104
|
|
|
1,372
|
|
||
|
Change in deferred tax accounts
|
99
|
|
|
507
|
|
||
|
Changes in:
|
|
|
|
|
|
||
|
Tenant and other receivables
|
(4,410
|
)
|
|
51
|
|
||
|
Other assets
|
(5,115
|
)
|
|
(8,692
|
)
|
||
|
Accounts payable and accrued liabilities
|
(18,605
|
)
|
|
(4,392
|
)
|
||
|
Net cash provided by operating activities
|
85,777
|
|
|
105,730
|
|
||
|
|
|
|
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
|
Additions to real estate assets
|
(34,304
|
)
|
|
(43,324
|
)
|
||
|
(Additions) reductions to restricted cash
|
(3,133
|
)
|
|
4,955
|
|
||
|
Proceeds from sales of real estate assets
|
33,425
|
|
|
11,261
|
|
||
|
Additions to mortgage and other notes receivable
|
(2,484
|
)
|
|
—
|
|
||
|
Payments received on mortgage and other notes receivable
|
231
|
|
|
202
|
|
||
|
Net proceeds from sales of available-for-sale securities
|
—
|
|
|
20,755
|
|
||
|
Additional investments in and advances to unconsolidated affiliates
|
(4,363
|
)
|
|
(3,629
|
)
|
||
|
Distributions in excess of equity in earnings of unconsolidated affiliates
|
9,023
|
|
|
5,156
|
|
||
|
Changes in other assets
|
(528
|
)
|
|
(3,336
|
)
|
||
|
Net cash used in investing activities
|
(2,133
|
)
|
|
(7,960
|
)
|
||
|
CBL & Associates Limited Partnership
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
(Continued)
|
|||||||
|
|
Three Months Ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Proceeds from mortgage and other indebtedness
|
$
|
90,702
|
|
|
$
|
82,133
|
|
|
Principal payments on mortgage and other indebtedness
|
(118,102
|
)
|
|
(112,215
|
)
|
||
|
Additions to deferred financing costs
|
(79
|
)
|
|
(120
|
)
|
||
|
Proceeds from issuances of common units
|
40
|
|
|
52
|
|
||
|
Redemption of common units
|
—
|
|
|
(286
|
)
|
||
|
Contributions from noncontrolling interests
|
—
|
|
|
(31
|
)
|
||
|
Distributions to noncontrolling interests
|
(2,352
|
)
|
|
(10,925
|
)
|
||
|
Distributions to preferred unitholders
|
(11,223
|
)
|
|
(11,223
|
)
|
||
|
Distributions to common unitholders
|
(54,491
|
)
|
|
(45,119
|
)
|
||
|
Net cash used in financing activities
|
(95,505
|
)
|
|
(97,734
|
)
|
||
|
|
|
|
|
||||
|
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
(11,861
|
)
|
|
36
|
|
||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
36,887
|
|
|
37,926
|
|
||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
25,026
|
|
|
$
|
37,962
|
|
|
|
|
|
|
||||
|
SUPPLEMENTAL INFORMATION:
|
|
|
|
|
|
||
|
Cash paid for interest, net of amounts capitalized
|
$
|
45,115
|
|
|
$
|
47,874
|
|
|
|
Malls
(1)
|
|
Associated
Centers
|
|
Community
Centers
|
|
Office
Buildings
(2)
|
|
Total
|
|||||
|
Consolidated properties
|
71
|
|
|
21
|
|
|
6
|
|
|
8
|
|
|
106
|
|
|
Unconsolidated properties
(3)
|
10
|
|
|
4
|
|
|
5
|
|
|
5
|
|
|
24
|
|
|
Total
|
81
|
|
|
25
|
|
|
11
|
|
|
13
|
|
|
130
|
|
|
(1)
|
Category consists of regional malls, open-air centers and outlet centers (including
one
mixed-use center).
|
|
(2)
|
Includes CBL's corporate office buildings.
|
|
(3)
|
The Operating Partnership accounts for these investments using the equity method because one or more of the other partners have substantive participating rights.
|
|
|
Consolidated
Properties
|
|
Unconsolidated
Properties
|
||||||||
|
|
Malls
|
|
Community
Centers
|
|
Malls
|
|
Community
Centers
|
||||
|
Development
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
Expansions
|
—
|
|
|
1
|
|
|
1
|
|
|
2
|
|
|
Redevelopments
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
||||||||||||
|
|
Fair Value at
March 31, 2016 |
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest rate swaps
(1)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
|||||||||||
|
|
Fair Value at
December 31, 2015 |
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swaps
|
$
|
434
|
|
|
$
|
—
|
|
|
$
|
434
|
|
|
$
|
—
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
|
|
||||||||||||||
|
|
Total
|
|
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
|
|
Significant Other
Observable Inputs
(Level 2)
|
|
Significant
Unobservable Inputs
(Level 3)
|
|
Total
Loss
|
||||||||||
|
2016:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Long-lived assets
|
$
|
57,200
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
57,200
|
|
|
$
|
19,514
|
|
|
|
Bonita
Lakes
(1)
|
|
Midland
Mall
(2)
|
|
River Ridge
Mall
(3)
|
|
Total
|
||||||||
|
Beginning carrying value, January 1, 2016
|
$
|
33,347
|
|
|
$
|
34,195
|
|
|
$
|
56,610
|
|
|
$
|
124,152
|
|
|
Capital expenditures
|
379
|
|
|
52
|
|
|
7,106
|
|
|
7,537
|
|
||||
|
Depreciation expense
|
(403
|
)
|
|
(366
|
)
|
|
(673
|
)
|
|
(1,442
|
)
|
||||
|
Net sales proceeds
|
|
|
|
|
(33,500
|
)
|
|
(33,500
|
)
|
||||||
|
Loss on impairment of real estate
|
(5,323
|
)
|
|
(4,681
|
)
|
|
(9,510
|
)
|
|
(19,514
|
)
|
||||
|
Reclass to investments in unconsolidated affiliates
|
—
|
|
|
—
|
|
|
(20,033
|
)
|
|
(20,033
|
)
|
||||
|
Ending carrying value, March 31, 2016
|
$
|
28,000
|
|
|
$
|
29,200
|
|
|
$
|
—
|
|
|
$
|
57,200
|
|
|
(1)
|
The revenues of Bonita Lakes accounted for approximately
0.7%
of total consolidated revenues for the trailing twelve months ended March 31, 2016.
|
|
(2)
|
The revenues of Midland Mall accounted for approximately
0.6%
of total consolidated revenues for the trailing twelve months ended March 31, 2016.
|
|
(3)
|
The revenues of River Ridge Mall accounted for approximately
0.6%
of total consolidated revenues for the trailing twelve months ended March 31, 2016.
|
|
Sales Date
|
|
Property
|
|
Property Type
|
|
Location
|
|
Gross
Sales Price |
|
Net
Proceeds |
|
Gain
|
||||||
|
December
|
|
Mayfaire Community Center
(1)
|
|
Community Center
(2)
|
|
Wilmington, NC
|
|
$
|
56,300
|
|
|
$
|
55,955
|
|
|
$
|
—
|
|
|
December
|
|
Chapel Hill Crossing
(3)
|
|
Associated Center
|
|
Akron, OH
|
|
2,300
|
|
|
2,178
|
|
|
—
|
|
|||
|
November
|
|
Waynesville Commons
|
|
Community Center
|
|
Waynesville, NC
|
|
14,500
|
|
|
14,289
|
|
|
5,071
|
|
|||
|
July
|
|
Madison Plaza
|
|
Associated Center
|
|
Huntsville, AL
|
|
5,700
|
|
|
5,472
|
|
|
2,769
|
|
|||
|
June
|
|
EastGate Crossing
(4)
|
|
Associated Center
|
|
Cincinnati, OH
|
|
21,060
|
|
|
20,688
|
|
|
13,491
|
|
|||
|
April
|
|
Madison Square
(5)
|
|
Mall
|
|
Huntsville, AL
|
|
5,000
|
|
|
4,955
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
$
|
104,860
|
|
|
$
|
103,537
|
|
|
$
|
21,331
|
|
|
(1)
|
The Company recognized a loss on impairment of real estate of
$397
in the fourth quarter of 2015 when it adjusted the book value of Mayfaire Community Center to its net sales price.
|
|
(2)
|
This property was combined with Mayfaire Towne Center in the Malls category for segment reporting purposes.
|
|
(3)
|
The Company recognized a loss on impairment of real estate of
$1,914
in the fourth quarter of 2015 when it adjusted the book value of Chapel Hill Crossing to its net sales price.
|
|
(4)
|
In the fourth quarter of 2015, the Company earned
$625
of the potential
$1,740
of contingent consideration related to the sale of EastGate Crossing and received
$574
of net proceeds for the lease of a tenant space. The Company has until September 2016 to lease one additional specified tenant space to earn the remaining consideration. Additionally, the buyer assumed the mortgage loan on the property, which had a balance of
$14,570
at the time of the sale.
|
|
(5)
|
The Company recognized a loss on impairment of real estate of
$2,620
in the second quarter of 2015 when it adjusted the book value of Madison Square to its net sales price.
|
|
Joint Venture
|
Property Name
|
Company's
Interest
|
|
Ambassador Infrastructure, LLC
|
Ambassador Town Center - Infrastructure Improvements
|
65.0%
|
|
Ambassador Town Center JV, LLC
|
Ambassador Town Center
|
65.0%
|
|
CBL/T-C, LLC
|
CoolSprings Galleria, Oak Park Mall and West County Center
|
50.0%
|
|
CBL-TRS Joint Venture, LLC
|
Friendly Center, The Shops at Friendly Center and a portfolio
of four office buildings |
50.0%
|
|
CBL-TRS Joint Venture II, LLC
|
Renaissance Center
|
50.0%
|
|
El Paso Outlet Outparcels, LLC
|
The Outlet Shoppes at El Paso (vacant land)
|
50.0%
|
|
Fremaux Town Center JV, LLC
|
Fremaux Town Center Phases I and II
|
65.0%
|
|
G&I VIII CBL Triangle LLC
|
Triangle Town Center, Triangle Town Commons and Triangle Town Place
|
10.0%
|
|
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 Phases I, II and III
|
50.0%
|
|
Kentucky Oaks Mall Company
|
Kentucky Oaks Mall
|
50.0%
|
|
Mall of South Carolina L.P.
|
Coastal Grand
|
50.0%
|
|
Mall of South Carolina Outparcel L.P.
|
Coastal Grand Crossing and vacant land
|
50.0%
|
|
Port Orange I, LLC
|
The Pavilion at Port Orange Phase I and one office building
|
50.0%
|
|
River Ridge Mall JV, LLC
|
River Ridge Mall
|
25.0%
|
|
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
|
March 31,
2016 |
|
December 31,
2015 |
||||
|
Investment in real estate assets
|
$
|
2,355,978
|
|
|
$
|
2,357,902
|
|
|
Accumulated depreciation
|
(595,145
|
)
|
|
(677,448
|
)
|
||
|
|
1,760,833
|
|
|
1,680,454
|
|
||
|
Held for sale
|
68,064
|
|
|
—
|
|
||
|
Developments in progress
|
15,458
|
|
|
59,592
|
|
||
|
Net investment in real estate assets
|
1,844,355
|
|
|
1,740,046
|
|
||
|
Other assets
|
199,405
|
|
|
168,540
|
|
||
|
Total assets
|
$
|
2,043,760
|
|
|
$
|
1,908,586
|
|
|
|
|
|
|
||||
|
LIABILITIES
|
|
|
|
||||
|
Mortgage and other indebtedness
|
$
|
1,560,802
|
|
|
$
|
1,546,272
|
|
|
Other liabilities
|
54,059
|
|
|
51,357
|
|
||
|
Total liabilities
|
1,614,861
|
|
|
1,597,629
|
|
||
|
|
|
|
|
||||
|
OWNERS' EQUITY
|
|
|
|
||||
|
The Company
|
224,762
|
|
|
184,868
|
|
||
|
Other investors
|
204,137
|
|
|
126,089
|
|
||
|
Total owners' equity
|
428,899
|
|
|
310,957
|
|
||
|
Total liabilities and owners' equity
|
$
|
2,043,760
|
|
|
$
|
1,908,586
|
|
|
|
Total for the Three Months
Ended March 31, |
|
Company's Share for the
Three Months Ended March 31, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Total revenues
|
$
|
64,204
|
|
|
$
|
62,472
|
|
|
$
|
30,264
|
|
|
$
|
32,835
|
|
|
Depreciation and amortization
|
(20,610
|
)
|
|
(19,481
|
)
|
|
(9,178
|
)
|
|
(10,317
|
)
|
||||
|
Interest income
|
336
|
|
|
332
|
|
|
256
|
|
|
255
|
|
||||
|
Interest expense
|
(13,489
|
)
|
|
(18,794
|
)
|
|
(6,585
|
)
|
|
(9,685
|
)
|
||||
|
Operating expenses
|
(20,072
|
)
|
|
(19,306
|
)
|
|
(8,762
|
)
|
|
(9,828
|
)
|
||||
|
Gain on sales of real estate assets
|
80,959
|
|
|
815
|
|
|
26,395
|
|
|
563
|
|
||||
|
Net income
|
$
|
91,328
|
|
|
$
|
6,038
|
|
|
$
|
32,390
|
|
|
$
|
3,823
|
|
|
Date
|
|
Property
|
|
Stated
Interest Rate |
|
Maturity
Date (1) |
|
Amount
Financed or Extended |
|
||
|
February
|
|
Port Orange
(2)
|
|
LIBOR + 2.00%
|
|
February 2018
|
(3)
|
$
|
58,628
|
|
|
|
February
|
|
Hammock Landing - Phase I
(2)
|
|
LIBOR + 2.00%
|
|
February 2018
|
(3)
|
43,347
|
|
(4)
|
|
|
February
|
|
Hammock Landing - Phase II
(2)
|
|
LIBOR + 2.00%
|
|
February 2018
|
(3)
|
16,757
|
|
|
|
|
February
|
|
Triangle Town Center, Triangle Town Place, Triangle Town Commons
(5)
|
|
4.00%
|
(6)
|
December 2018
|
(7)
|
171,092
|
|
|
|
|
(1)
|
Excludes any extension options.
|
|
(2)
|
The guaranty was reduced from
25%
to
20%
in conjunction with the refinancing. See
Note 12
for more information.
|
|
(3)
|
The loan was modified and extended to February 2018 with a
one
-year extension option.
|
|
(4)
|
The capacity was increased from
$39,475
.
|
|
(5)
|
The loan was amended and modified in conjunction with the sale of the property to a newly formed joint venture. See above.
|
|
(6)
|
The interest rate was reduced from
5.74%
to
4.00%
interest-only payments through the initial maturity date.
|
|
(7)
|
The loan was extended to December 2018 with
two
one
-year extension options.
|
|
Consolidated VIEs:
|
|
CBL Terrace LP
|
|
Foothills Mall Associates
|
|
High Point Development LP II
|
|
Jarnigan Road LP
|
|
Lebcon Associates
|
|
Lebcon I, Ltd
|
|
Lee Partners
|
|
Village at Orchard Hills, LLC
|
|
Statesboro Crossing, LLC
|
|
The Promenade at D'Ilberville
|
|
Madison Grandview Forum, LLC
|
|
Atlanta Outlet Shoppes, LLC
|
|
Woodstock Ga Investments, LLC
|
|
Atlanta Outlet Outparcels, LLC
|
|
El Paso Outlet Center Holding, LLC
|
|
El Paso Outlet Center II, LLC
|
|
Gettysburg Outlet Center Holding, LLC
|
|
Gettysburg Outlet Center, LLC
|
|
Louisville Outlet Shoppes, LLC
|
|
Louisville Outlet Outparcels, LLC
|
|
|
|
Unconsolidated VIEs:
|
|
JG Gulf Coast Town Center LLC
|
|
Ambassador Infrastructure, LLC
|
|
G&I VIII CBL Triangle LLC
(1)
|
|
Triangle Town Member LLC
(1)
|
|
(1)
|
As discussed above, prior to the sale of the Company's
50
% interest in Triangle Town Member LLC, the Company's investment in this joint venture represented an interest in a VIE. Upon, the sale of the Company's
50
% interest in Triangle Town Member LLC to G&I VIII CBL Triangle LLC, the Company determined that the new unconsolidated affiliate also represents an interest in a VIE based upon the criteria noted above.
|
|
|
March 31, 2016
|
|
December 31, 2015
|
||||||||
|
|
Amount
|
|
Weighted-
Average
Interest
Rate
(1)
|
|
Amount
|
|
Weighted-
Average
Interest
Rate
(1)
|
||||
|
Fixed-rate debt:
|
|
|
|
|
|
|
|
||||
|
Non-recourse loans on operating properties
(2)
|
$
|
2,720,015
|
|
|
5.68%
|
|
$
|
2,736,538
|
|
|
5.68%
|
|
Senior unsecured notes due 2023
(3)
|
446,249
|
|
|
5.25%
|
|
446,151
|
|
|
5.25%
|
||
|
Senior unsecured notes due 2024
(4)
|
299,934
|
|
|
4.60%
|
|
299,933
|
|
|
4.60%
|
||
|
Other
|
61
|
|
|
3.50%
|
|
2,686
|
|
|
3.50%
|
||
|
Total fixed-rate debt
|
3,466,259
|
|
|
5.53%
|
|
3,485,308
|
|
|
5.53%
|
||
|
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
||
|
Non-recourse term loans on operating properties
|
19,355
|
|
|
2.87%
|
|
16,840
|
|
|
2.49%
|
||
|
Recourse term loans on operating properties
|
25,974
|
|
|
3.03%
|
|
25,635
|
|
|
2.97%
|
||
|
Unsecured lines of credit
|
387,186
|
|
|
1.63%
|
|
398,904
|
|
|
1.54%
|
||
|
Unsecured term loans
|
800,000
|
|
|
1.87%
|
|
800,000
|
|
|
1.82%
|
||
|
Total variable-rate debt
|
1,232,515
|
|
|
1.84%
|
|
1,241,379
|
|
|
1.76%
|
||
|
Total fixed-rate and variable-rate debt
|
4,698,774
|
|
|
4.56%
|
|
4,726,687
|
|
|
4.54%
|
||
|
Unamortized deferred financing costs
|
(15,287
|
)
|
|
|
|
(16,059
|
)
|
|
|
||
|
Total mortgage and other indebtedness
|
$
|
4,683,487
|
|
|
|
|
$
|
4,710,628
|
|
|
|
|
(1)
|
Weighted-average interest rate includes the effect of debt premiums and discounts, but excludes amortization of deferred financing costs.
|
|
(2)
|
The Operating Partnership had
four
interest rate swaps on notional amounts totaling
$100,009
as of
March 31, 2016
and
$101,151
as of
December 31, 2015
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
March 31, 2016
and
December 31, 2015
. The swaps matured April 1, 2016.
|
|
(3)
|
The balance is net of an unamortized discount of
$3,751
and
$3,849
as of
March 31, 2016
and
December 31, 2015
, respectively.
|
|
(4)
|
The balance is net of an unamortized discount of
$66
and
$67
as of
March 31, 2016
and
December 31, 2015
, respectively.
|
|
|
|
Total
Capacity
|
|
Total
Outstanding
|
|
Maturity
Date
|
|
Extended
Maturity
Date
|
|
||||
|
Wells Fargo - Facility A
|
|
$
|
500,000
|
|
|
$
|
—
|
|
(1)
|
October 2019
|
|
October 2020
|
(2)
|
|
First Tennessee
|
|
100,000
|
|
|
27,800
|
|
(3)
|
October 2019
|
|
October 2020
|
(4)
|
||
|
Wells Fargo - Facility B
|
|
500,000
|
|
|
359,386
|
|
(5)
|
October 2020
|
|
|
|
||
|
|
|
$
|
1,100,000
|
|
|
$
|
387,186
|
|
|
|
|
|
|
|
(1)
|
There was an additional
$350
outstanding on this facility as of
March 31, 2016
for letters of credit. Up to
$30,000
of the capacity on this facility can be used for letters of credit.
|
|
(2)
|
The extension options are at the Company's election, subject to continued compliance with the terms of the facilities, and has a one-time extension fee of
0.15%
of the commitment amount of each credit facility.
|
|
(3)
|
There was an additional
$113
outstanding on this facility as of
March 31, 2016
for letters of credit. Up to
$20,000
of the capacity on this facility can be used for letters of credit.
|
|
(4)
|
The extension option on the facility is at the Company's election, subject to continued compliance with the terms of the facility, and has a one-time extension fee of
0.20%
of the commitment amount of the credit facility.
|
|
(5)
|
There was an additional
$5,464
outstanding on this facility as of
March 31, 2016
for letters of credit. Up to
$30,000
of the capacity on this facility can be used for letters of credit.
|
|
Ratio
|
|
Required
|
|
Actual
|
|
Debt to total asset value
|
|
< 60%
|
|
50%
|
|
Unencumbered asset value to unsecured indebtedness
|
|
> 1.6x
|
|
2.3x
|
|
Unencumbered NOI to unsecured interest expense
|
|
> 1.75x
|
|
4.9x
|
|
EBITDA to fixed charges (debt service)
|
|
> 1.5x
|
|
2.3x
|
|
Ratio
|
|
Required
|
|
Actual
|
|
Total debt to total assets
|
|
< 60%
|
|
54%
|
|
Secured debt to total assets
|
|
< 45%
(1)
|
|
31%
|
|
Total unencumbered assets to unsecured debt
|
|
> 150%
|
|
218%
|
|
Consolidated income available for debt service to annual debt service charge
|
|
> 1.5x
|
|
3.2x
|
|
(1)
|
On January 1, 2020 and thereafter, secured debt to total assets must be less than
40%
.
|
|
2016
|
|
$
|
578,204
|
|
|
2017
|
|
829,607
|
|
|
|
2018
|
|
681,207
|
|
|
|
2019
|
|
149,086
|
|
|
|
2020
|
|
568,176
|
|
|
|
Thereafter
|
|
1,892,341
|
|
|
|
|
|
4,698,621
|
|
|
|
Net unamortized premiums
|
|
153
|
|
|
|
|
|
$
|
4,698,774
|
|
|
Interest Rate
Derivative
|
|
Number of
Instruments
|
|
Notional
Amount
Outstanding
|
||
|
Interest Rate Swaps
|
|
4
|
|
$
|
100,009
|
|
|
Instrument Type
|
|
Location in
Condensed
Consolidated
Balance Sheet
|
|
Notional
Amount
Outstanding
|
|
Designated
Benchmark
Interest Rate
|
|
Strike
Rate
|
|
Fair
Value at 3/31/16 |
|
Fair
Value at 12/31/15 |
|
Maturity
Date
|
||||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$48,337
(amortizing to $48,337) |
|
1-month
LIBOR |
|
2.149%
|
|
$
|
—
|
|
|
$
|
(208
|
)
|
|
April 2016
|
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$30,276
(amortizing to $30,276) |
|
1-month
LIBOR |
|
2.187%
|
|
—
|
|
|
(133
|
)
|
|
April 2016
|
||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$11,313
(amortizing to $11,313) |
|
1-month
LIBOR |
|
2.142%
|
|
—
|
|
|
(48
|
)
|
|
April 2016
|
||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$10,083
(amortizing to $10,083) |
|
1-month
LIBOR |
|
2.236%
|
|
—
|
|
|
(45
|
)
|
|
April 2016
|
||
|
|
|
|
|
|
|
|
|
|
|
$
|
—
|
|
|
$
|
(434
|
)
|
|
|
|
|
|
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
March 31, |
|
|
Three Months Ended
March 31, |
|
|
Three Months Ended
March 31, |
||||||||||||||||||||
|
|
2016
|
|
2015
|
|
|
2016
|
|
2015
|
|
|
2016
|
|
2015
|
|||||||||||||||
|
Interest rate contracts
|
|
$
|
434
|
|
|
$
|
360
|
|
|
Interest
Expense |
|
$
|
(443
|
)
|
|
$
|
(523
|
)
|
|
Interest
Expense |
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Redeemable
Noncontrolling
Interests |
|
The Company
|
|
Noncontrolling Interests
|
|
|
||||||||
|
|
Unrealized Gains (Losses) - Hedging Agreements
|
|
Total
|
||||||||||||
|
Beginning balance, January 1, 2016
|
$
|
433
|
|
|
$
|
1,935
|
|
|
$
|
(2,802
|
)
|
|
$
|
(434
|
)
|
|
OCI before reclassifications
|
3
|
|
|
814
|
|
|
60
|
|
|
877
|
|
||||
|
Amounts reclassified from AOCI
(1)
|
(436
|
)
|
|
(2,749
|
)
|
|
2,742
|
|
|
(443
|
)
|
||||
|
Net current quarterly period OCI/L
|
(433
|
)
|
|
(1,935
|
)
|
|
2,802
|
|
|
434
|
|
||||
|
Ending balance, March 31, 2016
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
(1)
|
Reclassified
$443
of interest expense on cash flow hedges to interest expense in the condensed consolidated statement of operations. The cash flow hedges matured April 1, 2016.
|
|
|
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, 2015
|
$
|
401
|
|
|
$
|
384
|
|
|
$
|
303
|
|
|
$
|
13,108
|
|
|
$
|
(3,053
|
)
|
|
$
|
2,826
|
|
|
$
|
13,969
|
|
|
OCI before reclassifications
|
3
|
|
|
10
|
|
|
827
|
|
|
160
|
|
|
53
|
|
|
72
|
|
|
1,125
|
|
|||||||
|
Amounts reclassified from AOCI
(1)
|
—
|
|
|
(394
|
)
|
|
(523
|
)
|
|
(13,268
|
)
|
|
—
|
|
|
(2,898
|
)
|
|
(17,083
|
)
|
|||||||
|
Net current quarterly period OCI/L
|
3
|
|
|
(384
|
)
|
|
304
|
|
|
(13,108
|
)
|
|
53
|
|
|
(2,826
|
)
|
|
(15,958
|
)
|
|||||||
|
Ending balance, March 31, 2015
|
$
|
404
|
|
|
$
|
—
|
|
|
$
|
607
|
|
|
$
|
—
|
|
|
$
|
(3,000
|
)
|
|
$
|
—
|
|
|
$
|
(1,989
|
)
|
|
(1)
|
Reclassified
$16,560
realized gain on sale of available-for-sale securities to gain on investment and reclassified
$523
of interest on cash flow hedges to interest expense in the condensed consolidated statement of operations.
|
|
|
Redeemable
Common Units |
|
Partners'
Capital |
|
|
||||||
|
|
Unrealized Gains (Losses) - Hedging Agreements
|
|
Total
|
||||||||
|
Beginning balance, January 1, 2016
|
$
|
434
|
|
|
$
|
(868
|
)
|
|
$
|
(434
|
)
|
|
OCI before reclassifications
|
3
|
|
|
874
|
|
|
877
|
|
|||
|
Amounts reclassified from AOCI
(1)
|
(437
|
)
|
|
(6
|
)
|
|
(443
|
)
|
|||
|
Net current quarterly period OCI/L
|
(434
|
)
|
|
868
|
|
|
434
|
|
|||
|
Ending balance, March 31, 2016
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
(1)
|
Reclassified
$443
of interest on cash flow hedges to interest expense in the condensed consolidated statement of operations. The cash flow hedges matured April 1, 2016.
|
|
|
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, 2015
|
$
|
401
|
|
|
$
|
384
|
|
|
$
|
(2,750
|
)
|
|
$
|
15,934
|
|
|
$
|
13,969
|
|
|
OCI before reclassifications
|
3
|
|
|
10
|
|
|
880
|
|
|
232
|
|
|
1,125
|
|
|||||
|
Amounts reclassified from AOCI
(1)
|
—
|
|
|
(394
|
)
|
|
(523
|
)
|
|
(16,166
|
)
|
|
(17,083
|
)
|
|||||
|
Net current quarterly period OCI/L
|
3
|
|
|
(384
|
)
|
|
357
|
|
|
(15,934
|
)
|
|
(15,958
|
)
|
|||||
|
Ending balance, March 31, 2015
|
$
|
404
|
|
|
$
|
—
|
|
|
$
|
(2,393
|
)
|
|
$
|
—
|
|
|
$
|
(1,989
|
)
|
|
(1)
|
Reclassified
$16,560
realized gain on sale of available-for-sale securities to gain on investment and reclassified
$523
of interest on cash flow hedges to interest expense in the condensed consolidated statement of operations.
|
|
|
|
|
|
As of March 31, 2016
|
|
As of December 31, 2015
|
||||||||
|
|
|
Maturity
Date
|
|
Interest Rate
|
|
Balance
|
|
Interest Rate
|
|
Balance
|
||||
|
Mortgages:
|
|
|
|
|
|
|
|
|
|
|
||||
|
Columbia Place Outparcel
|
|
Feb 2022
|
|
5.00%
|
|
$
|
340
|
|
|
5.00%
|
|
$
|
342
|
|
|
Park Place
|
|
May 2022
|
|
5.00%
|
|
1,338
|
|
|
5.00%
|
|
1,369
|
|
||
|
Village Square
(1)
|
|
Mar 2016
|
|
3.50%
|
|
1,677
|
|
|
3.50%
|
|
1,685
|
|
||
|
Other
|
|
Dec 2016 - Jan 2047
|
|
2.93% - 9.50%
|
|
4,380
|
|
|
2.93% - 9.50%
|
|
4,380
|
|
||
|
|
|
|
|
|
|
7,735
|
|
|
|
|
7,776
|
|
||
|
Other Notes Receivable:
|
|
|
|
|
|
|
|
|
|
|
||||
|
Horizon Group
|
|
Nov 2016
|
|
7.00%
|
|
5,280
|
|
|
7.00%
|
|
3,096
|
|
||
|
RED Development Inc.
|
|
Nov 2023
|
|
5.00%
|
|
7,176
|
|
|
5.00%
|
|
7,366
|
|
||
|
Other
|
|
Jan 2017
|
|
7.00%
|
|
300
|
|
|
—%
|
|
—
|
|
||
|
|
|
|
|
|
|
12,756
|
|
|
|
|
10,462
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
$
|
20,491
|
|
|
|
|
$
|
18,238
|
|
|
(1)
|
The note was extended subsequent to
March 31, 2016
. See
Note 16
for further information.
|
|
Three Months Ended March 31, 2016
|
|
Malls
|
|
Associated
Centers
|
|
Community
Centers
|
|
All Other
(1)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
238,742
|
|
|
$
|
10,242
|
|
|
$
|
5,482
|
|
|
$
|
8,612
|
|
|
$
|
263,078
|
|
|
Property operating expenses
(2)
|
|
(75,377
|
)
|
|
(2,572
|
)
|
|
(1,143
|
)
|
|
2,888
|
|
|
(76,204
|
)
|
|||||
|
Interest expense
|
|
(34,395
|
)
|
|
(1,702
|
)
|
|
(298
|
)
|
|
(18,836
|
)
|
|
(55,231
|
)
|
|||||
|
Other expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,685
|
)
|
|
(9,685
|
)
|
|||||
|
Segment profit (loss)
|
|
$
|
128,970
|
|
|
$
|
5,968
|
|
|
$
|
4,041
|
|
|
$
|
(17,021
|
)
|
|
121,958
|
|
|
|
Depreciation and amortization expense
|
|
|
|
|
|
|
|
|
|
(76,506
|
)
|
|||||||||
|
General and administrative expense
|
|
|
|
|
|
|
|
|
|
(17,168
|
)
|
|||||||||
|
Interest and other income
|
|
|
|
|
|
|
|
|
|
360
|
|
|||||||||
|
Gain on extinguishment of debt
|
|
|
|
|
|
|
|
|
|
6
|
|
|||||||||
|
Loss on impairment
|
|
|
|
|
|
|
|
|
|
(19,685
|
)
|
|||||||||
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
|
|
|
|
|
|
32,390
|
|
|||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
537
|
|
|||||||||
|
Income from continuing operations
|
|
|
|
|
|
|
|
|
|
$
|
41,892
|
|
||||||||
|
Capital expenditures
(3)
|
|
$
|
48,551
|
|
|
$
|
1,426
|
|
|
$
|
428
|
|
|
$
|
741
|
|
|
$
|
51,146
|
|
|
Three Months Ended March 31, 2015
|
|
Malls
|
|
Associated
Centers
|
|
Community
Centers
|
|
All Other
(1)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
230,271
|
|
|
$
|
10,407
|
|
|
$
|
4,681
|
|
|
$
|
15,550
|
|
|
$
|
260,909
|
|
|
Property operating expenses
(2)
|
|
(73,949
|
)
|
|
(2,596
|
)
|
|
(1,124
|
)
|
|
1,764
|
|
|
(75,905
|
)
|
|||||
|
Interest expense
|
|
(43,698
|
)
|
|
(1,956
|
)
|
|
(1,195
|
)
|
|
(12,308
|
)
|
|
(59,157
|
)
|
|||||
|
Other expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,476
|
)
|
|
(6,476
|
)
|
|||||
|
Gain on sales of real estate assets
|
|
264
|
|
|
—
|
|
|
—
|
|
|
493
|
|
|
757
|
|
|||||
|
Segment profit (loss)
|
|
$
|
112,888
|
|
|
$
|
5,855
|
|
|
$
|
2,362
|
|
|
$
|
(977
|
)
|
|
120,128
|
|
|
|
Depreciation and amortization expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(76,266
|
)
|
|||||
|
General and administrative expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(17,230
|
)
|
|||||
|
Interest and other income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,274
|
|
|||||
|
Gain on investment
|
|
|
|
|
|
|
|
|
|
16,560
|
|
|||||||||
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,823
|
|
|||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
916
|
|
|||||
|
Income from continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
53,205
|
|
||||
|
Capital expenditures
(3)
|
|
$
|
30,366
|
|
|
$
|
5,908
|
|
|
$
|
198
|
|
|
$
|
30,769
|
|
|
$
|
67,241
|
|
|
Total Assets
|
|
Malls
|
|
Associated
Centers
|
|
Community
Centers
|
|
All Other
(1)
|
|
Total
|
||||||||||
|
March 31, 2016
|
|
$
|
5,624,814
|
|
|
$
|
253,219
|
|
|
$
|
293,730
|
|
|
$
|
212,165
|
|
|
$
|
6,383,928
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
December 31, 2015
|
|
$
|
5,766,084
|
|
|
$
|
252,188
|
|
|
$
|
263,614
|
|
|
$
|
198,105
|
|
|
$
|
6,479,991
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(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.
|
|
|
Three Months Ended
March 31, |
||||
|
|
2016
|
|
2015
|
||
|
Denominator – basic
|
170,669
|
|
|
170,420
|
|
|
Effect of performance stock units
(1)
|
—
|
|
|
90
|
|
|
Denominator – diluted
|
170,669
|
|
|
170,510
|
|
|
(1)
|
Performance stock units are contingently issuable common shares and are included in earnings per share if the effect is dilutive. See
Note 13
for a description of the long-term incentive program, which was adopted in 2015, that these units relate to.
|
|
|
Three Months Ended
March 31, |
||||
|
|
2016
|
|
2015
|
||
|
Denominator – basic
|
199,926
|
|
|
199,681
|
|
|
Effect of performance stock units
(1)
|
—
|
|
|
90
|
|
|
Denominator – diluted
|
199,926
|
|
|
199,771
|
|
|
(1)
|
Performance stock units are contingently issuable common units and are included in earnings per unit if the effect is dilutive. See
Note 13
for a description of the long-term incentive program, which was adopted in 2015, that these units relate to.
|
|
|
|
As of March 31, 2016
|
|
Obligation recorded to reflect guaranty
|
||||||||||||||||||
|
Unconsolidated Affiliate
|
|
Company's
Ownership Interest |
|
Outstanding
Balance |
|
Percentage
Guaranteed by the Operating Partnership |
|
Maximum
Guaranteed Amount |
|
Debt
Maturity Date (1) |
|
3/31/2016
|
|
12/31/2015
|
||||||||
|
West Melbourne I, LLC -
Phase I |
|
50%
|
|
$
|
43,297
|
|
|
20%
|
(2)
|
$
|
8,659
|
|
|
Feb-2018
|
(3)
|
$
|
99
|
|
|
$
|
99
|
|
|
West Melbourne I, LLC -
Phase II |
|
50%
|
|
16,737
|
|
|
20%
|
(2)
|
3,347
|
|
|
Feb-2018
|
(3)
|
87
|
|
|
87
|
|
||||
|
Port Orange I, LLC
|
|
50%
|
|
58,558
|
|
|
20%
|
(2)
|
11,712
|
|
|
Feb-2018
|
(3)
|
148
|
|
|
148
|
|
||||
|
Fremaux Town Center JV,
LLC - Phase I |
|
65%
|
|
40,530
|
|
|
15%
|
|
6,207
|
|
|
Aug-2016
|
(4)
|
62
|
|
|
62
|
|
||||
|
Fremaux Town Center JV,
LLC - Phase II |
|
65%
|
|
29,935
|
|
|
50%
|
(5)
|
16,050
|
|
|
Aug-2016
|
(4)
|
161
|
|
|
161
|
|
||||
|
Ambassador Town Center JV, LLC
|
|
65%
|
|
33,574
|
|
|
100%
|
(6)
|
45,307
|
|
|
Dec-2017
|
(7)
|
462
|
|
|
462
|
|
||||
|
Ambassador Infrastructure,
LLC |
|
65%
|
|
11,137
|
|
|
100%
|
(8)
|
11,700
|
|
|
Dec-2017
|
(7)
|
177
|
|
|
177
|
|
||||
|
|
|
|
|
|
|
Total guaranty liability
|
|
$
|
1,196
|
|
|
$
|
1,196
|
|
||||||||
|
(1)
|
Excludes any extension options.
|
|
(2)
|
The guaranty was reduced from
25%
to
20%
when the loan was modified and extended in February 2016. See
Note 5
.
|
|
(3)
|
The loan has a
one
-year extension option, which is at the unconsolidated affiliate's election, for an outside maturity date of February 2019.
|
|
(4)
|
The loan has
two
one
-year extension options, which are at the unconsolidated affiliate's election, for an outside maturity date of August 2018.
|
|
(5)
|
Phase II of the development opened in the fourth quarter of 2015. Once certain leasing and occupancy metrics have been met, the guaranty will be reduced to
25%
. The guaranty will be further reduced to
15%
when Phase II of the development has been open for one year and a debt service coverage ratio of
1.30
to
1.00
is met.
|
|
(6)
|
Once construction is complete, the guaranty will be reduced to
50%
. The guaranty will be further reduced from
50%
to
15%
once the construction of related infrastructure improvements is complete as well as upon the attainment of certain debt service and operational metrics.
|
|
(7)
|
The loan has
two
one
-year extension options, which are the unconsolidated affiliate's election, for an outside maturity date of December 2019.
|
|
(8)
|
The guaranty will be reduced to
50%
on March 1st of such year as payment-in-lieu of taxes ("PILOT") payments received and attributed to the prior calendar year by Ambassador Infrastructure and delivered to the lender are
$1,200
or more, provided no event of default exists. The guaranty will be reduced to
20%
when the PILOT payments are
$1,400
or more, provided no event of default exists.
|
|
|
Shares
|
|
Weighted Average
Grant-Date
Fair Value
|
|||
|
Nonvested at January 1, 2016
|
533,404
|
|
|
$
|
19.19
|
|
|
Granted
|
319,660
|
|
|
$
|
10.02
|
|
|
Vested
|
(199,069
|
)
|
|
$
|
16.43
|
|
|
Forfeited
|
(4,460
|
)
|
|
$
|
17.62
|
|
|
Nonvested at March 31, 2016
|
649,535
|
|
|
$
|
15.54
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
Accrued dividends and distributions payable
|
$
|
54,569
|
|
|
$
|
54,491
|
|
|
Additions to real estate assets accrued but not yet paid
|
5,326
|
|
|
3,965
|
|
||
|
Deconsolidation of River Ridge Mall:
(1)
|
|
|
|
||||
|
Decrease in real estate assets
|
(14,025
|
)
|
|
—
|
|
||
|
Increase in investment in unconsolidated affiliate
|
14,030
|
|
|
—
|
|
||
|
Decrease in accounts payable and accrued liabilities
|
(5
|
)
|
|
—
|
|
||
|
(1)
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
|
2016
|
|
2015
|
||||
|
Current tax benefit
|
|
$
|
636
|
|
|
$
|
1,423
|
|
|
Deferred tax provision
|
|
(99
|
)
|
|
(507
|
)
|
||
|
Income tax benefit
|
|
$
|
537
|
|
|
$
|
916
|
|
|
•
|
general industry, economic and business conditions;
|
|
•
|
interest rate fluctuations;
|
|
•
|
costs and availability of capital and capital requirements;
|
|
•
|
costs and availability of real estate;
|
|
•
|
inability to consummate acquisition opportunities and other risks associated with acquisitions;
|
|
•
|
competition from other companies and retail formats;
|
|
•
|
changes in retail demand and rental rates in our markets;
|
|
•
|
shifts in customer demands;
|
|
•
|
tenant bankruptcies or store closings;
|
|
•
|
changes in vacancy rates at our properties;
|
|
•
|
changes in operating expenses;
|
|
•
|
changes in applicable laws, rules and regulations;
|
|
•
|
sales of real property;
|
|
•
|
changes in our credit ratings; and
|
|
•
|
the ability to obtain suitable equity and/or debt financing and the continued availability of financing in the amounts and on the terms necessary to support our future refinancing requirements and business.
|
|
|
Malls
(1)
|
|
Associated
Centers
|
|
Community
Centers
|
|
Office
Buildings
(2)
|
|
Total
|
|||||
|
Consolidated properties
|
71
|
|
|
21
|
|
|
6
|
|
|
8
|
|
|
106
|
|
|
Unconsolidated properties
(3)
|
10
|
|
|
4
|
|
|
5
|
|
|
5
|
|
|
24
|
|
|
Total
|
81
|
|
|
25
|
|
|
11
|
|
|
13
|
|
|
130
|
|
|
(1)
|
Category consists of regional malls, open-air centers and outlet centers (including
one
mixed-use center).
|
|
(2)
|
Includes our corporate office building.
|
|
(3)
|
We account for these investments using the equity method because one or more of the other partners have substantive participating rights.
|
|
|
Consolidated
Properties
|
|
Unconsolidated
Properties
|
||||||||
|
|
Malls
|
|
Community Centers
|
|
Malls
|
|
Community Centers
|
||||
|
Development
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
Expansions
|
—
|
|
|
1
|
|
|
1
|
|
|
2
|
|
|
Redevelopments
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
Property
|
|
Location
|
|
Date
Opened/
Acquired
|
|
New Development:
|
|
|
|
|
|
Parkway Plaza
|
|
Fort Oglethorpe, GA
|
|
March 2015
|
|
|
|
|
|
|
|
Acquisition:
|
|
|
|
|
|
Mayfaire Town Center
|
|
Wilmington, NC
|
|
June 2015
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
Net income
|
$
|
41,892
|
|
|
$
|
53,205
|
|
|
Adjustments:
(1)
|
|
|
|
||||
|
Depreciation and amortization
|
83,291
|
|
|
83,952
|
|
||
|
Interest expense
|
60,137
|
|
|
67,147
|
|
||
|
Abandoned projects expense
|
1
|
|
|
125
|
|
||
|
Gain on sales of real estate assets
|
(26,395
|
)
|
|
(1,320
|
)
|
||
|
Gain on investment
|
—
|
|
|
(16,560
|
)
|
||
|
Gain on extinguishment of debt
|
(6
|
)
|
|
—
|
|
||
|
Loss on impairment
|
19,685
|
|
|
—
|
|
||
|
Income tax benefit
|
(537
|
)
|
|
(916
|
)
|
||
|
Lease termination fees
|
(951
|
)
|
|
(1,306
|
)
|
||
|
Straight-line rent and above- and below-market lease amortization
|
(1,225
|
)
|
|
(1,330
|
)
|
||
|
Net (income) loss attributable to noncontrolling interests in other consolidated subsidiaries
|
3,127
|
|
|
(869
|
)
|
||
|
General and administrative expenses
|
17,168
|
|
|
17,230
|
|
||
|
Management fees and non-property level revenues
|
(4,776
|
)
|
|
(11,458
|
)
|
||
|
Operating Partnership's share of property NOI
|
191,411
|
|
|
187,900
|
|
||
|
Non-comparable NOI
|
(11,039
|
)
|
|
(12,481
|
)
|
||
|
Total same-center NOI
|
$
|
180,372
|
|
|
$
|
175,419
|
|
|
(1)
|
Adjustments are based on our Operating Partnership's pro rata ownership share, including our share of unconsolidated affiliates and excluding noncontrolling interests' share of consolidated properties.
|
|
(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 and The Outlet Shoppes at Atlanta were classified as non-stabilized malls as of
March 31, 2016
. The Outlet Shoppes of the Bluegrass, The Outlet Shoppes at Atlanta and Fremaux Town Center were classified as non-stabilized malls as of
March 31, 2015
.
|
|
(3)
|
Excluded malls - We exclude malls from our core portfolio if they fall in the following categories, for which operational metrics are excluded:
|
|
a.
|
Lender Properties - Properties for which we are working or intend to work with the lender on a restructure of the terms of the loan secured by the property or convey the secured property to the lender. As of
March 31, 2016
, Chesterfield Mall, Gulf Coast Town Center and Midland Mall were classified as Lender Properties. As of
March 31, 2015
, Gulf Coast Town Center, Triangle Town Center and Triangle Town Place were classified as Lender Properties. In the first quarter of 2016, Triangle Town Center and Triangle Town Place were recategorized as Minority Interest Properties as described below. 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.
|
|
b.
|
Repositioning Properties - Properties 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. The steps taken to reposition these 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 these properties. Therefore, traditional performance measures, such as occupancy percentages and leasing metrics, exclude Repositioning Properties. Cary Towne Center, Hickory Point Mall and Wausau Center are classified as Repositioning Properties as of
March 31, 2016
. Madison Square was classified a Repositioning Property as of
March 31, 2015
until its sale in the second quarter of 2015. Additionally, Chesterfield Mall and Wausau Center were categorized as Repositioning Properties as of
March 31, 2015
. Chesterfield Mall was reclassified to the Lender Property category as of
March 31, 2016
.
|
|
c.
|
Minority Interest Properties - Properties in which we have a 25% or less ownership interest. As of
March 31, 2016
, we had two malls and an associated center in the Minority Interest Property category. Triangle Town Center and Triangle Town Place were reclassified from the Lender Property category in February 2016 upon the Company's sale of its 50% interest in these properties to a newly formed joint venture in which the Company has a 10% ownership interest. The associated debt on these properties was restructured in conjunction with the sale. The Company also sold a 75% interest in River Ridge Mall to a new joint venture in March 2016. See
Note 5
to the condensed consolidated financial statements for more information on these unconsolidated affiliates.
|
|
|
Three Months Ended
March 31, |
||||
|
|
2016
|
|
2015
|
||
|
Malls
|
90.7
|
%
|
|
88.3
|
%
|
|
Associated centers
|
3.9
|
%
|
|
4.0
|
%
|
|
Community centers
|
2.1
|
%
|
|
1.8
|
%
|
|
Mortgages, office buildings and other
|
3.3
|
%
|
|
5.9
|
%
|
|
|
As of March 31,
|
||||
|
|
2016
|
|
2015
|
||
|
Total portfolio
|
91.6
|
%
|
|
90.9
|
%
|
|
Total mall portfolio
|
90.9
|
%
|
|
89.8
|
%
|
|
Same-center malls
|
91.0
|
%
|
|
89.7
|
%
|
|
Stabilized malls
|
90.9
|
%
|
|
89.5
|
%
|
|
Non-stabilized malls
(2)
|
91.4
|
%
|
|
97.1
|
%
|
|
Associated centers
|
91.5
|
%
|
|
94.2
|
%
|
|
Community centers
|
96.0
|
%
|
|
97.5
|
%
|
|
(1)
|
As noted above, excluded properties are not included in occupancy metrics.
|
|
(2)
|
Represents occupancy for The Outlet Shoppes of the Bluegrass and The Outlet Shoppes at Atlanta as of
March 31, 2016
and occupancy for The Outlet Shoppes of the Bluegrass, The Outlet Shoppes at Atlanta and Fremaux Town Center as of
March 31, 2015
. Fremaux Town Center was classified as a community center as of
March 31, 2016
.
|
|
|
Three Months Ended
March 31, |
||||
|
|
2016
|
|
2015
|
||
|
Operating portfolio:
|
|
|
|
||
|
New leases
|
329,599
|
|
|
360,795
|
|
|
Renewal leases
|
760,925
|
|
|
751,071
|
|
|
Development portfolio:
|
|
|
|
||
|
New leases
|
131,686
|
|
|
173,036
|
|
|
Total leased
|
1,222,210
|
|
|
1,284,902
|
|
|
|
As of March 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Same-center malls
|
$
|
31.68
|
|
|
$
|
31.22
|
|
|
Stabilized malls
|
31.79
|
|
|
31.14
|
|
||
|
Non-stabilized malls
(2)
|
26.09
|
|
|
21.61
|
|
||
|
Associated centers
(3)
|
13.93
|
|
|
12.88
|
|
||
|
Community centers
(3)
|
16.16
|
|
|
15.54
|
|
||
|
Office buildings
(3)
|
19.69
|
|
|
19.37
|
|
||
|
(1)
|
As noted above, excluded properties are not included in occupancy metrics.
|
|
(2)
|
Represents average annual base rents for The Outlet Shoppes of the Bluegrass and The Outlet Shoppes at Atlanta as of
March 31, 2016
and average annual base rents for The Outlet Shoppes of the Bluegrass, The Outlet Shoppes at Atlanta and Fremaux Town Center as of
March 31, 2015
. Fremaux Town Center was classified as a community center as of
March 31, 2016
.
|
|
(3)
|
Includes annual base rent per square foot for all leased locations regardless of size.
|
|
Property Type
|
|
Square
Feet |
|
Prior
Gross
Rent PSF |
|
New
Initial
Gross
Rent PSF |
|
% Change
Initial |
|
New
Average
Gross
Rent PSF (1) |
|
% Change
Average |
|||||||||
|
All Property Types
(2)
|
|
552,914
|
|
|
$
|
39.13
|
|
|
$
|
39.22
|
|
|
0.2
|
%
|
|
$
|
40.31
|
|
|
3.0
|
%
|
|
Stabilized malls
|
|
520,801
|
|
|
40.26
|
|
|
40.27
|
|
|
—
|
%
|
|
41.37
|
|
|
2.8
|
%
|
|||
|
New leases
|
|
112,239
|
|
|
40.41
|
|
|
47.51
|
|
|
17.6
|
%
|
|
50.27
|
|
|
24.4
|
%
|
|||
|
Renewal leases
|
|
408,562
|
|
|
40.22
|
|
|
38.28
|
|
|
(4.8
|
)%
|
|
38.93
|
|
|
(3.2
|
)%
|
|||
|
(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 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
New
|
|
73
|
|
|
235,453
|
|
|
9.02
|
|
|
$
|
49.14
|
|
|
$
|
51.80
|
|
|
$
|
42.61
|
|
|
$
|
6.53
|
|
|
15.3
|
%
|
|
$
|
9.19
|
|
|
21.6
|
%
|
|
Renewal
|
|
323
|
|
|
944,166
|
|
|
3.46
|
|
|
39.88
|
|
|
40.48
|
|
|
40.08
|
|
|
(0.20
|
)
|
|
(0.5
|
)%
|
|
0.40
|
|
|
1.0
|
%
|
|||||
|
Commencement 2016 Total
|
|
396
|
|
|
1,179,619
|
|
|
4.48
|
|
|
$
|
41.73
|
|
|
$
|
42.74
|
|
|
$
|
40.58
|
|
|
$
|
1.15
|
|
|
2.8
|
%
|
|
$
|
2.16
|
|
|
5.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Commencement 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
New
|
|
6
|
|
|
5,665
|
|
|
9.65
|
|
|
$
|
109.76
|
|
|
$
|
117.80
|
|
|
$
|
81.99
|
|
|
$
|
27.77
|
|
|
33.9
|
%
|
|
$
|
35.81
|
|
|
43.7
|
%
|
|
Renewal
|
|
29
|
|
|
88,814
|
|
|
3.97
|
|
|
40.05
|
|
|
40.68
|
|
|
39.05
|
|
|
1.00
|
|
|
2.6
|
%
|
|
1.63
|
|
|
4.2
|
%
|
|||||
|
Commencement 2017 Total
|
|
35
|
|
|
94,479
|
|
|
4.94
|
|
|
$
|
44.23
|
|
|
$
|
45.31
|
|
|
$
|
41.63
|
|
|
$
|
2.60
|
|
|
6.2
|
%
|
|
$
|
3.68
|
|
|
8.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Total 2016/2017
|
|
431
|
|
|
1,274,098
|
|
|
4.52
|
|
|
$
|
41.91
|
|
|
$
|
42.93
|
|
|
$
|
40.66
|
|
|
$
|
1.25
|
|
|
3.1
|
%
|
|
$
|
2.27
|
|
|
5.6
|
%
|
|
|
Three Months Ended
March 31, |
|
|
||||||||
|
|
2016
|
|
2015
|
|
Change
|
||||||
|
Net cash provided by operating activities
|
$
|
85,777
|
|
|
$
|
105,734
|
|
|
$
|
(19,957
|
)
|
|
Net cash used in investing activities
|
(2,133
|
)
|
|
(7,960
|
)
|
|
5,827
|
|
|||
|
Net cash used in financing activities
|
(95,505
|
)
|
|
(97,734
|
)
|
|
2,229
|
|
|||
|
Net cash flows
|
$
|
(11,861
|
)
|
|
$
|
40
|
|
|
$
|
(11,901
|
)
|
|
|
Consolidated
|
|
Noncontrolling
Interests |
|
Unconsolidated
Affiliates |
|
Total
|
|
Weighted-
Average Interest Rate (1) |
||||||||
|
March 31, 2016
|
|
|
|
|
|
|
|
|
|
||||||||
|
Fixed-rate debt:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-recourse loans on operating properties
(2)
|
$
|
2,720,015
|
|
|
$
|
(109,876
|
)
|
|
$
|
594,028
|
|
|
$
|
3,204,167
|
|
|
5.49%
|
|
Senior unsecured notes due 2023
(3)
|
446,249
|
|
|
—
|
|
|
—
|
|
|
446,249
|
|
|
5.25%
|
||||
|
Senior unsecured notes due 2024
(4)
|
299,934
|
|
|
—
|
|
|
—
|
|
|
299,934
|
|
|
4.60%
|
||||
|
Other
|
61
|
|
|
(30
|
)
|
|
—
|
|
|
31
|
|
|
3.50%
|
||||
|
Total fixed-rate debt
|
3,466,259
|
|
|
(109,906
|
)
|
|
594,028
|
|
|
3,950,381
|
|
|
5.40%
|
||||
|
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-recourse term loans on operating properties
|
19,355
|
|
|
(7,602
|
)
|
|
2,468
|
|
|
14,221
|
|
|
2.93%
|
||||
|
Recourse term loans on operating properties
|
25,974
|
|
|
—
|
|
|
105,789
|
|
|
131,763
|
|
|
2.56%
|
||||
|
Construction loans
|
—
|
|
|
—
|
|
|
44,711
|
|
|
44,711
|
|
|
2.29%
|
||||
|
Unsecured lines of credit
|
387,186
|
|
|
—
|
|
|
—
|
|
|
387,186
|
|
|
1.63%
|
||||
|
Unsecured term loans
|
800,000
|
|
|
—
|
|
|
—
|
|
|
800,000
|
|
|
1.87%
|
||||
|
Total variable-rate debt
|
1,232,515
|
|
|
(7,602
|
)
|
|
152,968
|
|
|
1,377,881
|
|
|
1.90%
|
||||
|
Total fixed-rate and variable-rate debt
|
4,698,774
|
|
|
(117,508
|
)
|
|
746,996
|
|
|
5,328,262
|
|
|
4.49%
|
||||
|
Unamortized deferred financing costs
|
(15,287
|
)
|
|
757
|
|
|
(1,798
|
)
|
|
(16,328
|
)
|
|
|
||||
|
Total mortgage and other indebtedness
|
$
|
4,683,487
|
|
|
$
|
(116,751
|
)
|
|
$
|
745,198
|
|
|
$
|
5,311,934
|
|
|
|
|
|
Consolidated
|
|
Noncontrolling
Interests |
|
Unconsolidated
Affiliates |
|
Total
|
|
Weighted-
Average Interest Rate (1) |
||||||||
|
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Fixed-rate debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-recourse loans on operating properties
(2)
|
$
|
2,736,538
|
|
|
$
|
(110,411
|
)
|
|
$
|
664,249
|
|
|
$
|
3,290,376
|
|
|
5.51%
|
|
Senior unsecured notes due 2023
(3)
|
446,151
|
|
|
—
|
|
|
—
|
|
|
446,151
|
|
|
5.25%
|
||||
|
Senior unsecured notes due 2024
(4)
|
299,933
|
|
|
—
|
|
|
—
|
|
|
299,933
|
|
|
4.60%
|
||||
|
Other
|
2,686
|
|
|
(1,343
|
)
|
|
—
|
|
|
1,343
|
|
|
3.50%
|
||||
|
Total fixed-rate debt
|
3,485,308
|
|
|
(111,754
|
)
|
|
664,249
|
|
|
4,037,803
|
|
|
5.41%
|
||||
|
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-recourse term loans on operating properties
|
16,840
|
|
|
(6,981
|
)
|
|
2,546
|
|
|
12,405
|
|
|
2.55%
|
||||
|
Recourse term loans on operating properties
|
25,635
|
|
|
—
|
|
|
102,377
|
|
|
128,012
|
|
|
2.51%
|
||||
|
Construction loans
|
—
|
|
|
—
|
|
|
30,047
|
|
|
30,047
|
|
|
2.12%
|
||||
|
Unsecured lines of credit
|
398,904
|
|
|
—
|
|
|
—
|
|
|
398,904
|
|
|
1.54%
|
||||
|
Unsecured term loans
|
800,000
|
|
|
—
|
|
|
—
|
|
|
800,000
|
|
|
1.82%
|
||||
|
Total variable-rate debt
|
1,241,379
|
|
|
(6,981
|
)
|
|
134,970
|
|
|
1,369,368
|
|
|
1.81%
|
||||
|
Total fixed-rate and variable-rate debt
|
4,726,687
|
|
|
(118,735
|
)
|
|
799,219
|
|
|
5,407,171
|
|
|
4.50%
|
||||
|
Unamortized deferred financing costs
|
(16,059
|
)
|
|
855
|
|
|
(1,486
|
)
|
|
(16,690
|
)
|
|
|
||||
|
Total mortgage and other indebtedness
|
$
|
4,710,628
|
|
|
$
|
(117,880
|
)
|
|
$
|
797,733
|
|
|
$
|
5,390,481
|
|
|
|
|
(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
$100,009
as of
March 31, 2016
and
$101,151
as of
December 31, 2015
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
March 31, 2016
and
December 31, 2015
. The swaps matured April 1, 2016.
|
|
(3)
|
Net of unamortized discount of
$3,751
and
$3,849
as of
March 31, 2016
and
December 31, 2015
, respectively.
|
|
(4)
|
Net of unamortized discount of
$66
and
$67
as of
March 31, 2016
and
December 31, 2015
, respectively.
|
|
|
|
Balance
|
|
||
|
|
|
As of March 31, 2016
(1)
|
|
||
|
2015:
|
|
|
|
||
|
Hickory Point Mall
|
|
$
|
27,446
|
|
(2)
|
|
|
|
|
|
||
|
2016:
|
|
|
|
||
|
Consolidated Properties:
|
|
|
|
||
|
CoolSprings Crossing
|
|
$
|
11,313
|
|
(3)
|
|
Gunbarrel Pointe
|
|
10,083
|
|
(3)
|
|
|
Stroud Mall
|
|
30,276
|
|
(3)
|
|
|
York Galleria
|
|
48,337
|
|
(3)
|
|
|
Statesboro Crossing
|
|
5,528
|
|
(4)
|
|
|
Greenbrier Mall
|
|
71,721
|
|
|
|
|
Hamilton Place
|
|
88,741
|
|
|
|
|
Midland Mall
|
|
32,221
|
|
(5)
|
|
|
Chesterfield Mall
|
|
140,000
|
|
(5)
|
|
|
Dakota Square Mall
|
|
55,452
|
|
|
|
|
|
|
493,672
|
|
|
|
|
Unconsolidated Properties:
|
|
|
|
||
|
Renaissance Center - Phase I
|
|
15,742
|
|
(6)
|
|
|
Fremaux Town Center - Phase I
|
|
26,345
|
|
(7)
|
|
|
Fremaux Town Center - Phase II
|
|
19,458
|
|
(7)
|
|
|
Governor's Square Mall
|
|
7,141
|
|
|
|
|
|
|
68,686
|
|
|
|
|
|
|
|
|
||
|
2016 Maturities at pro rata share
|
|
$
|
562,358
|
|
|
|
(1)
|
Based on original maturity date.
|
|
(2)
|
The loan was modified subsequent to March 31, 2016 to extend the maturity date to December 2018 with a one-year extension option. The interest rate remains at a fixed-rate of 5.85% but future amortization payments have been eliminated.
|
|
(3)
|
Subsequent to
March 31, 2016
, the loan was retired using availability on the Company's credit lines.
|
|
(4)
|
The loan has two one-year extension options for an outside maturity date of June 2018.
|
|
(5)
|
We plan to work with the lender to exit this investment when the loan matures later in 2016.
|
|
(6)
|
The loan was retired subsequent to
March 31, 2016
concurrent with the sale of Renaissance Center.
|
|
(7)
|
The loan has two one-year extension options for an outside maturity date of August 2018.
|
|
Date
|
|
Property
|
|
Consolidated/
Unconsolidated Property |
|
Stated
Interest Rate |
|
Maturity
Date (1) |
|
Amount
Financed
or
Extended
|
|
||
|
February
|
|
Port Orange
(2)
|
|
Unconsolidated
|
|
LIBOR + 2.00%
|
|
February 2018
|
(3)
|
$
|
58,628
|
|
|
|
February
|
|
Hammock Landing - Phase I
(2)
|
|
Unconsolidated
|
|
LIBOR + 2.00%
|
|
February 2018
|
(3)
|
43,347
|
|
(4)
|
|
|
February
|
|
Hammock Landing - Phase II
(2)
|
|
Unconsolidated
|
|
LIBOR + 2.00%
|
|
February 2018
|
(3)
|
16,757
|
|
|
|
|
February
|
|
Triangle Town Center, Triangle Town Place, Triangle Town Commons
(5)
|
|
Unconsolidated
|
|
4.00%
|
(6)
|
December 2018
|
(7)
|
171,092
|
|
|
|
|
(1)
|
Excludes any extension options.
|
|
(2)
|
The guaranty was reduced from 25% to 20% in conjunction with the refinancing. See
Note 12
to the condensed consolidated financial statements for more information.
|
|
(3)
|
The loan was modified and extended to February 2018 with a one-year extension option.
|
|
(4)
|
The capacity was increased from $39,475.
|
|
(5)
|
The loan was amended and modified in conjunction with the sale of the property to a newly formed joint venture. See
Note 5
to the condensed consolidated financial statements for more information.
|
|
(6)
|
The interest rate was reduced from
5.74%
to
4.00%
interest-only payments through the initial maturity date.
|
|
(7)
|
The loan was extended to December 2018 with two one-year extension options.
|
|
Instrument Type
|
|
Location in
Condensed Consolidated Balance Sheet |
|
Notional
Amount
Outstanding
|
|
Designated
Benchmark Interest Rate |
|
Strike
Rate |
|
Fair
Value at 3/31/16 |
|
Fair
Value at 12/31/15 |
|
Maturity
Date |
|||||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$48,337
(amortizing to $48,337) |
|
1-month
LIBOR |
|
2.149
|
%
|
|
$
|
—
|
|
|
$
|
(208
|
)
|
|
April 2016
|
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$30,276
(amortizing to $30,276) |
|
1-month
LIBOR |
|
2.187
|
%
|
|
—
|
|
|
(133
|
)
|
|
April 2016
|
||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$11,313
(amortizing to $11,313) |
|
1-month
LIBOR |
|
2.142
|
%
|
|
—
|
|
|
(48
|
)
|
|
April 2016
|
||
|
Pay fixed/ Receive
variable Swap |
|
Accounts payable and
accrued liabilities |
|
$10,083
(amortizing to $10,083) |
|
1-month
LIBOR |
|
2.236
|
%
|
|
—
|
|
|
(45
|
)
|
|
April 2016
|
||
|
|
|
|
|
|
|
|
|
|
|
$
|
—
|
|
|
$
|
(434
|
)
|
|
|
|
|
|
Shares
Outstanding |
|
Stock Price
(1)
|
|
Value
|
|||||
|
Common stock and operating partnership units
|
200,049
|
|
|
$
|
11.90
|
|
|
$
|
2,380,583
|
|
|
7.375% Series D Cumulative Redeemable Preferred Stock
|
1,815
|
|
|
250.00
|
|
|
453,750
|
|
||
|
6.625% Series E Cumulative Redeemable Preferred Stock
|
690
|
|
|
250.00
|
|
|
172,500
|
|
||
|
Total market equity
|
|
|
|
|
|
|
3,006,833
|
|
||
|
Company’s share of total debt
|
|
|
|
|
|
|
5,328,262
|
|
||
|
Total market capitalization
|
|
|
|
|
|
|
$
|
8,335,095
|
|
|
|
Debt-to-total-market capitalization ratio
|
|
|
|
|
|
|
63.9
|
%
|
||
|
(1)
|
Stock price for common stock and Operating Partnership units equals the closing price of CBL's common stock on March 31, 2016. The stock prices for the preferred stock represent the liquidation preference of each respective series of preferred stock.
|
|
Ratio
|
|
Required
|
|
Actual
|
|
Debt to total asset value
|
|
< 60%
|
|
50%
|
|
Unencumbered asset value to unsecured indebtedness
|
|
> 1.6x
|
|
2.3x
|
|
Unencumbered NOI to unsecured interest expense
|
|
> 1.75x
|
|
4.9x
|
|
EBITDA to fixed charges (debt service)
|
|
> 1.5x
|
|
2.3x
|
|
Ratio
|
|
Required
|
|
Actual
|
|
Total debt to total assets
|
|
< 60%
|
|
54%
|
|
Secured debt to total assets
|
|
< 45%
(1)
|
|
31%
|
|
Total unencumbered assets to unsecured debt
|
|
> 150%
|
|
218%
|
|
Consolidated income available for debt service to annual debt service charge
|
|
> 1.5x
|
|
3.2x
|
|
(1)
|
On January 1, 2020 and thereafter, secured debt to total assets must be less than
40%
.
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
Tenant allowances
(1)
|
$
|
11,645
|
|
|
$
|
12,696
|
|
|
|
|
|
|
||||
|
Renovations
|
3,114
|
|
|
2,163
|
|
||
|
|
|
|
|
||||
|
Deferred maintenance:
|
|
|
|
||||
|
Parking lot and parking lot lighting
|
720
|
|
|
1,912
|
|
||
|
Roof repairs and replacements
|
669
|
|
|
931
|
|
||
|
Other capital expenditures
|
4,125
|
|
|
1,066
|
|
||
|
Total deferred maintenance
|
5,514
|
|
|
3,909
|
|
||
|
|
|
|
|
||||
|
Capitalized overhead
|
1,326
|
|
|
1,999
|
|
||
|
|
|
|
|
||||
|
Capitalized interest
|
548
|
|
|
1,208
|
|
||
|
|
|
|
|
||||
|
Total capital expenditures
|
$
|
22,147
|
|
|
$
|
21,975
|
|
|
(1)
|
Tenant allowances primarily relate to new leases. Tenant allowances related to renewal leases were not material for the periods presented.
|
|
|
|
|
|
|
|
|
|
CBL's Share of
|
|
|
|
|
|||||||
|
Property
|
|
Location
|
|
CBL
Ownership Interest |
|
Total Project
Square Feet |
|
Total
Cost (1) |
|
Cost to
Date (2) |
|
Opening Date |
|
Initial
Unleveraged Yield |
|||||
|
Mall Expansion:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Kirkwood Mall - Self Development (Panera Bread, Verizon, Caribou Coffee)
|
|
Bismarck, ND
|
|
100%
|
|
12,570
|
|
|
$
|
3,702
|
|
|
$
|
3,346
|
|
|
Mar-16
|
|
10.5%
|
|
(1)
|
Total cost is presented net of reimbursements to be received.
|
|
(2)
|
Cost to date does not reflect reimbursements until they are received
|
|
|
|
|
|
|
|
|
|
CBL's Share of
|
|
|
|
|
|||||||
|
Property
|
|
Location
|
|
CBL
Ownership
Interest
|
|
Total Project
Square Feet
|
|
Total
Cost
(1)
|
|
Cost to
Date
(2)
|
|
Expected
Opening Date
|
|
Initial
Unleveraged
Yield
|
|||||
|
Community Center:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Ambassador Town Center
|
|
Lafayette, LA
|
|
65%
|
|
431,070
|
|
|
$
|
40,724
|
|
|
$
|
28,929
|
|
|
Spring-16
|
|
8.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Friendly Center - Cheesecake Factory
|
|
Greensboro, NC
|
|
50%
|
|
9,156
|
|
|
2,307
|
|
|
193
|
|
|
Fall-16
|
|
10.8%
|
||
|
Friendly Center - Shops
|
|
Greensboro, NC
|
|
50%
|
|
12,765
|
|
|
2,638
|
|
|
509
|
|
|
Fall-16
|
|
8.1%
|
||
|
|
|
|
|
|
|
21,921
|
|
|
4,945
|
|
|
702
|
|
|
|
|
|
||
|
Community Center Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
The Forum at Grandview - Expansion
|
|
Madison, MS
|
|
75%
|
|
24,516
|
|
|
5,624
|
|
|
167
|
|
|
Fall-16
|
|
8.5%
|
||
|
Hammock Landing - Expansion
|
|
West Melbourne, FL
|
|
50%
|
|
23,717
|
|
|
2,351
|
|
|
177
|
|
|
Fall-16
|
|
10.7%
|
||
|
High Pointe Commons - (Petco)
|
|
Harrisburg, PA
|
|
50%
|
|
12,885
|
|
|
1,055
|
|
|
60
|
|
|
Oct-16
|
|
10.5%
|
||
|
|
|
|
|
|
|
61,118
|
|
|
9,030
|
|
|
404
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall Redevelopments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
CoolSprings Galleria - Sears Redevelopment
(American Girl, Cheesecake Factory)
|
|
Nashville, TN
|
|
50%
|
|
182,163
|
|
|
32,816
|
|
|
23,511
|
|
|
May-15/Summer-16
|
|
7.4%
|
||
|
Northpark Mall - (Dunham's Sports)
|
|
Joplin, MO
|
|
100%
|
|
80,524
|
|
|
3,362
|
|
|
830
|
|
|
Fall-16
|
|
9.5%
|
||
|
Oak Park Mall - Self Development
|
|
Overland Park, KS
|
|
50%
|
|
6,735
|
|
|
1,210
|
|
|
605
|
|
|
Summer-16
|
|
8.2%
|
||
|
Randolph Mall - JCP Redevelopment (Ross/ULTA)
|
|
Asheboro, NC
|
|
100%
|
|
33,796
|
|
|
4,372
|
|
|
3,164
|
|
|
Summer-16
|
|
7.8%
|
||
|
|
|
|
|
|
|
303,218
|
|
|
41,760
|
|
|
28,110
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total Properties Under Development
|
|
|
|
|
|
817,327
|
|
|
$
|
96,459
|
|
|
$
|
58,145
|
|
|
|
|
|
|
(1)
|
Total cost is presented net of reimbursements to be received.
|
|
(2)
|
Cost to date does not reflect reimbursements until they are received.
|
|
Shadow Pipeline of Properties Under Development at March 31, 2016
|
|
|
||||||||||
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CBL's Share of
|
|
|
|
|
|
Property
|
|
Location
|
|
CBL
Ownership
Interest
|
|
Total
Project
Square
Feet
|
|
Estimated
Total
Cost
(1)
|
|
Expected
Opening
Date
|
|
Initial
Unleveraged
Yield
|
|
Outlet Center:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Outlet Shoppes at Laredo
|
|
Laredo, TX
|
|
65%
|
|
350,000 - 360,000
|
|
$68,000 - $72,000
|
|
Winter-16
|
|
9% - 10%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mall Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dakota Square Mall - Expansion
|
|
Minot, ND
|
|
100%
|
|
23,000 - 26,000
|
|
7,000 - 8,000
|
|
Fall-16
|
|
7% - 8%
|
|
Hamilton Place - Theatre
|
|
Chattanooga, TN
|
|
100%
|
|
30,000 - 35,000
|
|
5,000 - 6,000
|
|
Fall-16
|
|
9% - 10%
|
|
Mayfaire Town Center - Phase I
|
|
Wilmington, NC
|
|
100%
|
|
65,000 - 70,000
|
|
19,000 - 21,000
|
|
Spring-17
|
|
8% - 9%
|
|
|
|
|
|
|
|
118,000 - 131,000
|
|
31,000 - 35,000
|
|
|
|
|
|
Mall Redevelopment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
College Square - JCP Redevelopment
|
|
Morristown, TN
|
|
100%
|
|
90,000 - 95,000
|
|
14,000 - 15,500
|
|
Fall-16
|
|
7% - 8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Shadow Pipeline
|
|
|
|
|
|
558,000 - 586,000
|
|
$113,000 - $122,500
|
|
|
|
|
|
(1)
|
Total cost is presented net of reimbursements to be received.
|
|
•
|
Third parties may approach us with opportunities in which they have obtained land and performed some pre-development activities, but they may not have sufficient access to the capital resources or the development and leasing expertise to bring the project to fruition. We enter into such arrangements when we determine such a project is viable and we can achieve a satisfactory return on our investment. We typically earn development fees from the joint venture and provide management and leasing services to the property for a fee once the property is placed in operation.
|
|
•
|
We determine that we may have the opportunity to capitalize on the value we have created in a property by selling an interest in the property to a third party. This provides us with an additional source of capital that can be used to develop or acquire additional real estate assets that we believe will provide greater potential for growth. When we retain an interest in an asset rather than selling a 100% interest, it is typically because this allows us to continue to manage the property, which provides us the ability to earn fees for management, leasing, development and financing services provided to the joint venture.
|
|
|
|
As of March 31, 2016
|
|
Obligation recorded to reflect guaranty
|
||||||||||||||||||
|
Unconsolidated Affiliate
|
|
Company's
Ownership Interest |
|
Outstanding
Balance |
|
Percentage
Guaranteed by the Operating Partnership |
|
Maximum
Guaranteed Amount |
|
Debt
Maturity Date (1) |
|
3/31/2016
|
|
12/31/2015
|
||||||||
|
West Melbourne I, LLC -
Phase I |
|
50%
|
|
$
|
43,297
|
|
|
20%
|
(2)
|
$
|
8,659
|
|
|
Feb-2018
|
(3)
|
$
|
99
|
|
|
$
|
99
|
|
|
West Melbourne I, LLC -
Phase II |
|
50%
|
|
16,737
|
|
|
20%
|
(2)
|
3,347
|
|
|
Feb-2018
|
(3)
|
87
|
|
|
87
|
|
||||
|
Port Orange I, LLC
|
|
50%
|
|
58,558
|
|
|
20%
|
(2)
|
11,712
|
|
|
Feb-2018
|
(3)
|
148
|
|
|
148
|
|
||||
|
Fremaux Town Center JV,
LLC - Phase I |
|
65%
|
|
40,530
|
|
|
15%
|
|
6,207
|
|
|
Aug-2016
|
(4)
|
62
|
|
|
62
|
|
||||
|
Fremaux Town Center JV,
LLC - Phase II |
|
65%
|
|
29,935
|
|
|
50%
|
(5)
|
16,050
|
|
|
Aug-2016
|
(4)
|
161
|
|
|
161
|
|
||||
|
Ambassador Town Center JV, LLC
|
|
65%
|
|
33,574
|
|
|
100%
|
(6)
|
45,307
|
|
|
Dec-2017
|
(7)
|
462
|
|
|
462
|
|
||||
|
Ambassador Infrastructure,
LLC |
|
65%
|
|
11,137
|
|
|
100%
|
(8)
|
11,700
|
|
|
Dec-2017
|
(7)
|
177
|
|
|
177
|
|
||||
|
|
|
|
|
|
|
Total guaranty liability
|
|
$
|
1,196
|
|
|
$
|
1,196
|
|
||||||||
|
(1)
|
Excludes any extension options.
|
|
(2)
|
The guaranty was reduced from 25% to 20% when the loan was modified and extended in February 2016. See
Note 5
to the condensed consolidated financial statements.
|
|
(3)
|
The loan has a
one
-year extension option, which is at the unconsolidated affiliate's election, for an outside maturity date of February 2019.
|
|
(4)
|
The loan has
two
one
-year extension options, which are at the unconsolidated affiliate's election, for an outside maturity date of August 2018.
|
|
(5)
|
Phase II of the development opened in the fourth quarter of 2015. Once certain leasing and occupancy metrics have been met, the guaranty will be reduced to
25%
. The guaranty will be further reduced to
15%
when Phase II of the development has been open for one year and a debt service coverage ratio of
1.30
to
1.00
is met.
|
|
(6)
|
Once construction is complete, the guaranty will be reduced to
50%
. The guaranty will be further reduced from
50%
to
15%
once the construction of related infrastructure improvements is complete as well as upon the attainment of certain debt service and operational metrics.
|
|
(7)
|
The loan has two one-year extension options, which are the unconsolidated affiliate's election, for an outside maturity date of December 2019.
|
|
(8)
|
The guaranty will be reduced to
50%
on March 1st of such year as PILOT payments received and attributed to the prior calendar year by Ambassador Infrastructure and delivered to the lender are
$1,200
or more, provided no event of default exists. The guaranty will be reduced to
20%
when the PILOT payments are
$1,400
or more, provided no event of default exists.
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
Net income attributable to common shareholders
|
$
|
28,851
|
|
|
$
|
34,941
|
|
|
Noncontrolling interest in income of Operating Partnership
|
4,945
|
|
|
6,172
|
|
||
|
Depreciation and amortization expense of:
|
|
|
|
||||
|
Consolidated properties
|
76,506
|
|
|
76,266
|
|
||
|
Unconsolidated affiliates
|
9,178
|
|
|
10,317
|
|
||
|
Non-real estate assets
|
(837
|
)
|
|
(842
|
)
|
||
|
Noncontrolling interests' share of depreciation and amortization
|
(2,393
|
)
|
|
(2,631
|
)
|
||
|
Loss on impairment
|
19,685
|
|
|
—
|
|
||
|
Gain on depreciable property, net of tax
|
—
|
|
|
(67
|
)
|
||
|
FFO allocable to Operating Partnership common unitholders
|
135,935
|
|
|
124,156
|
|
||
|
Litigation settlements, net of related expenses
(1)
|
1,707
|
|
|
(4,658
|
)
|
||
|
Gain on investment
|
—
|
|
|
(16,560
|
)
|
||
|
Equity in earnings from sale of unconsolidated affiliate
|
(26,395
|
)
|
|
—
|
|
||
|
FFO allocable to Operating Partnership common unitholders, as adjusted
|
$
|
111,247
|
|
|
$
|
102,938
|
|
|
|
|
|
|
||||
|
FFO per diluted share
|
$
|
0.68
|
|
|
$
|
0.62
|
|
|
|
|
|
|
||||
|
FFO, as adjusted, per diluted share
|
$
|
0.56
|
|
|
$
|
0.52
|
|
|
|
|
|
|
||||
|
Weighted-average common and potential dilutive common shares outstanding with Operating Partnership units fully converted
|
199,926
|
|
|
199,771
|
|
||
|
(1)
|
Litigation settlement income is included in interest and other income in the Condensed Consolidated Statements of Operations. Litigation expense, including settlements paid, is included in general and administrative expense in the Condensed Consolidated Statements of Operations.
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
Diluted EPS attributable to common shareholders
|
$
|
0.17
|
|
|
$
|
0.20
|
|
|
Eliminate amounts per share excluded from FFO:
|
|
|
|
||||
|
Depreciation and amortization expense, including amounts from consolidated properties, unconsolidated affiliates, non-real estate assets and excluding amounts allocated to noncontrolling interests
|
0.42
|
|
|
0.42
|
|
||
|
Loss on impairment
|
0.09
|
|
|
—
|
|
||
|
FFO per diluted share
|
$
|
0.68
|
|
|
$
|
0.62
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2016
|
|
2015
|
||||
|
FFO allocable to Operating Partnership common unitholders
|
$
|
135,935
|
|
|
$
|
124,156
|
|
|
Percentage allocable to common shareholders
(1)
|
85.37
|
%
|
|
85.35
|
%
|
||
|
FFO allocable to common shareholders
|
$
|
116,048
|
|
|
$
|
105,967
|
|
|
|
|
|
|
||||
|
FFO allocable to Operating Partnership common unitholders, as adjusted
|
$
|
111,247
|
|
|
$
|
102,938
|
|
|
Percentage allocable to common shareholders
(1)
|
85.37
|
%
|
|
85.35
|
%
|
||
|
FFO allocable to common shareholders, as adjusted
|
$
|
94,972
|
|
|
$
|
87,858
|
|
|
(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.
|
|
Period
|
|
Total
Number
of Shares
Purchased
(1) (2)
|
|
Average
Price Paid
per
Share
(3)
|
|
Total Number
of Shares
Purchased as
Part of a
Publicly
Announced
Plan
(2)
|
|
Approximate
Dollar Value
of Shares that
May Yet Be
Purchased
Under the
Plan
(2)
|
||||||||||
|
January 1–31, 2016
|
|
541
|
|
|
|
$
|
12.60
|
|
|
|
—
|
|
|
|
$
|
—
|
|
|
|
February 1–29, 2016
|
|
18,065
|
|
|
|
10.68
|
|
|
|
—
|
|
|
|
—
|
|
|
||
|
March 1–31, 2016
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
||
|
Total
|
|
18,606
|
|
|
|
$
|
10.74
|
|
|
|
—
|
|
|
|
$
|
—
|
|
|
|
(1)
|
Represents shares surrendered to the Company by employees to satisfy federal and state income tax requirements related to the vesting of shares of restricted stock.
|
|
(2)
|
Does not include any activity under the $200 million common stock repurchase program approved by the Company's Board of Directors in July 2015, pursuant to which no shares were repurchased during the quarter.
|
|
(3)
|
Represents the market value of the common stock on the vesting date for the shares of restricted stock, which was used to determine the number of shares required to be surrendered to satisfy income tax withholding requirements.
|
|
Exhibit
Number
|
|
Description
|
|
3.2
|
|
CBL & Associates Properties, Inc. Third Amended and Restated Bylaws, effective as of February 11, 2016 *
|
|
10.5.11
|
|
CBL & Associates Properties, Inc. Named Executive Officer Annual Incentive Compensation Plan (AIP) (Fiscal Year 2016)† *
|
|
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
|
|
†
|
A management contract or compensatory plan or arrangement required to be filed pursuant to Item 15(b) of this report.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|