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
(Do not check if a smaller reporting company)
|
Smaller reporting company
o
|
|
|
Emerging growth company
o
|
|
|
|
|
|
|
|
CBL & Associates Limited Partnership
|
||
|
Large accelerated filer
o
|
|
Accelerated filer
o
|
|
Non-accelerated filer
x
(Do not check if a smaller reporting company)
|
Smaller reporting company
o
|
|
|
Emerging growth company
o
|
|
|
|
CBL & Associates Properties, Inc.
|
|
Yes
o
|
No
x
|
|
CBL & Associates Limited Partnership
|
|
Yes
o
|
No
x
|
|
•
|
enhances investors' understanding of the Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner that management views and operates the business;
|
|
•
|
eliminates duplicative disclosure and provides a more streamlined and readable presentation, since a substantial portion of the disclosure applies to both the Company and the Operating Partnership; and
|
|
•
|
creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.
|
|
•
|
condensed consolidated financial statements;
|
|
•
|
certain accompanying notes to condensed consolidated financial statements, including Note 5 - Unconsolidated Affiliates and Noncontrolling Interests; Note 6 - Mortgage and Other Indebtedness, Net; 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;
|
|
•
|
information concerning unregistered sales of equity securities and use of proceeds in Item 2 of Part II of this report; and
|
|
•
|
certifications of the Chief Executive Officer and Chief Financial Officer included as Exhibits 31.1 through 32.4.
|
|
PART I
|
FINANCIAL INFORMATION
|
|
|
|
|
|
|
CBL & Associates Properties, Inc.
|
||
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
CBL & Associates Limited Partnership
|
||
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
CBL & Associates Properties, Inc. and CBL & Associates Limited Partnership
|
||
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
ASSETS
(1)
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
Real estate assets:
|
|
|
|
||||
|
Land
|
$
|
811,742
|
|
|
$
|
820,979
|
|
|
Buildings and improvements
|
6,668,312
|
|
|
6,942,452
|
|
||
|
|
7,480,054
|
|
|
7,763,431
|
|
||
|
Accumulated depreciation
|
(2,411,560
|
)
|
|
(2,427,108
|
)
|
||
|
|
5,068,494
|
|
|
5,336,323
|
|
||
|
Held for sale
|
—
|
|
|
5,861
|
|
||
|
Developments in progress
|
100,106
|
|
|
178,355
|
|
||
|
Net investment in real estate assets
|
5,168,600
|
|
|
5,520,539
|
|
||
|
Cash and cash equivalents
|
31,351
|
|
|
18,951
|
|
||
|
Receivables:
|
|
|
|
||||
|
Tenant, net of allowance for doubtful accounts of $2,075
and $1,910 in 2017 and 2016, respectively |
86,947
|
|
|
94,676
|
|
||
|
Other, net of allowance for doubtful accounts of $838 in 2017 and 2016
|
5,554
|
|
|
6,227
|
|
||
|
Mortgage and other notes receivable
|
19,279
|
|
|
16,803
|
|
||
|
Investments in unconsolidated affiliates
|
251,664
|
|
|
266,872
|
|
||
|
Intangible lease assets and other assets
|
180,361
|
|
|
180,572
|
|
||
|
|
$
|
5,743,756
|
|
|
$
|
6,104,640
|
|
|
|
|
|
|
||||
|
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
|
|
|
|
|
||
|
Mortgage and other indebtedness, net
|
$
|
4,216,178
|
|
|
$
|
4,465,294
|
|
|
Accounts payable and accrued liabilities
|
270,046
|
|
|
280,498
|
|
||
|
Total liabilities
(1)
|
4,486,224
|
|
|
4,745,792
|
|
||
|
Commitments and contingencies (Note 6 and Note 12)
|
|
|
|
|
|
||
|
Redeemable noncontrolling interests
|
13,076
|
|
|
17,996
|
|
||
|
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, 171,096,895 and 170,792,645 issued and outstanding in 2017 and 2016, respectively |
1,711
|
|
|
1,708
|
|
||
|
Additional paid-in capital
|
1,971,447
|
|
|
1,969,059
|
|
||
|
Dividends in excess of cumulative earnings
|
(827,292
|
)
|
|
(742,078
|
)
|
||
|
Total shareholders' equity
|
1,145,891
|
|
|
1,228,714
|
|
||
|
Noncontrolling interests
|
98,565
|
|
|
112,138
|
|
||
|
Total equity
|
1,244,456
|
|
|
1,340,852
|
|
||
|
|
$
|
5,743,756
|
|
|
$
|
6,104,640
|
|
|
(1)
|
As of
September 30, 2017
, includes
$652,439
of assets related to consolidated variable interest entities that can be used only to settle obligations of the consolidated variable interest entities and
$379,786
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
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
REVENUES:
|
|
|
|
|
|
|
|
||||||||
|
Minimum rents
|
$
|
150,836
|
|
|
$
|
164,444
|
|
|
$
|
468,195
|
|
|
$
|
502,289
|
|
|
Percentage rents
|
3,000
|
|
|
3,225
|
|
|
7,127
|
|
|
10,590
|
|
||||
|
Other rents
|
3,790
|
|
|
3,866
|
|
|
11,171
|
|
|
13,747
|
|
||||
|
Tenant reimbursements
|
63,055
|
|
|
69,489
|
|
|
192,577
|
|
|
212,951
|
|
||||
|
Management, development and leasing fees
|
2,718
|
|
|
4,177
|
|
|
8,747
|
|
|
10,825
|
|
||||
|
Other
|
1,251
|
|
|
6,520
|
|
|
4,079
|
|
|
19,362
|
|
||||
|
Total revenues
|
224,650
|
|
|
251,721
|
|
|
691,896
|
|
|
769,764
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
||||||
|
Property operating
|
31,295
|
|
|
35,116
|
|
|
96,250
|
|
|
104,804
|
|
||||
|
Depreciation and amortization
|
71,732
|
|
|
71,794
|
|
|
225,461
|
|
|
220,505
|
|
||||
|
Real estate taxes
|
21,573
|
|
|
22,492
|
|
|
62,343
|
|
|
68,354
|
|
||||
|
Maintenance and repairs
|
11,254
|
|
|
13,236
|
|
|
36,322
|
|
|
39,574
|
|
||||
|
General and administrative
|
13,568
|
|
|
13,222
|
|
|
45,402
|
|
|
46,865
|
|
||||
|
Loss on impairment
|
24,935
|
|
|
53,558
|
|
|
71,401
|
|
|
116,736
|
|
||||
|
Other
|
132
|
|
|
5,576
|
|
|
5,151
|
|
|
20,313
|
|
||||
|
Total operating expenses
|
174,489
|
|
|
214,994
|
|
|
542,330
|
|
|
617,151
|
|
||||
|
Income from operations
|
50,161
|
|
|
36,727
|
|
|
149,566
|
|
|
152,613
|
|
||||
|
Interest and other income (loss)
|
(200
|
)
|
|
451
|
|
|
1,235
|
|
|
1,062
|
|
||||
|
Interest expense
|
(53,913
|
)
|
|
(54,292
|
)
|
|
(165,179
|
)
|
|
(162,710
|
)
|
||||
|
Gain on extinguishment of debt
|
6,452
|
|
|
(6
|
)
|
|
30,927
|
|
|
—
|
|
||||
|
Loss on investment
|
(354
|
)
|
|
—
|
|
|
(6,197
|
)
|
|
—
|
|
||||
|
Income tax benefit
|
1,064
|
|
|
2,386
|
|
|
4,784
|
|
|
2,974
|
|
||||
|
Equity in earnings of unconsolidated affiliates
|
4,706
|
|
|
10,478
|
|
|
16,404
|
|
|
107,217
|
|
||||
|
Income (loss) from continuing operations before gain on sales of real estate assets
|
7,916
|
|
|
(4,256
|
)
|
|
31,540
|
|
|
101,156
|
|
||||
|
Gain on sales of real estate assets
|
1,383
|
|
|
4,926
|
|
|
86,904
|
|
|
14,503
|
|
||||
|
Net income
|
9,299
|
|
|
670
|
|
|
118,444
|
|
|
115,659
|
|
||||
|
Net (income) loss attributable to noncontrolling interests in:
|
|
|
|
|
|
|
|
|
|||||||
|
Operating Partnership
|
81
|
|
|
1,372
|
|
|
(8,702
|
)
|
|
(12,056
|
)
|
||||
|
Other consolidated subsidiaries
|
(415
|
)
|
|
(983
|
)
|
|
(25,266
|
)
|
|
449
|
|
||||
|
Net income attributable to the Company
|
8,965
|
|
|
1,059
|
|
|
84,476
|
|
|
104,052
|
|
||||
|
Preferred dividends
|
(11,223
|
)
|
|
(11,223
|
)
|
|
(33,669
|
)
|
|
(33,669
|
)
|
||||
|
Net income (loss) attributable to common shareholders
|
$
|
(2,258
|
)
|
|
$
|
(10,164
|
)
|
|
$
|
50,807
|
|
|
$
|
70,383
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted per share data attributable to common shareholders:
|
|
|
|
|
|
|
|
|
|||||||
|
Net income (loss) attributable to common shareholders
|
$
|
(0.01
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
0.30
|
|
|
$
|
0.41
|
|
|
Weighted-average common and potential dilutive common shares outstanding
|
171,096
|
|
|
170,792
|
|
|
171,060
|
|
|
170,751
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends declared per common share
|
$
|
0.265
|
|
|
$
|
0.265
|
|
|
$
|
0.795
|
|
|
$
|
0.795
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income
|
$
|
9,299
|
|
|
$
|
670
|
|
|
$
|
118,444
|
|
|
$
|
115,659
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other comprehensive income:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized gain on hedging instruments
|
—
|
|
|
—
|
|
|
—
|
|
|
877
|
|
||||
|
Reclassification of hedging effect on earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
(443
|
)
|
||||
|
Total other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
434
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income
|
9,299
|
|
|
670
|
|
|
118,444
|
|
|
116,093
|
|
||||
|
Comprehensive (income) loss attributable to noncontrolling interests in:
|
|
|
|
|
|
|
|
||||||||
|
Operating Partnership
|
81
|
|
|
1,372
|
|
|
(8,702
|
)
|
|
(12,119
|
)
|
||||
|
Other consolidated subsidiaries
|
(415
|
)
|
|
(983
|
)
|
|
(25,266
|
)
|
|
449
|
|
||||
|
Comprehensive income attributable to the Company
|
$
|
8,965
|
|
|
$
|
1,059
|
|
|
$
|
84,476
|
|
|
$
|
104,423
|
|
|
|
|
|
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)
|
(2,119
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
104,052
|
|
|
104,052
|
|
|
13,726
|
|
|
117,778
|
|
|||||||||
|
Other comprehensive income
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
371
|
|
|
—
|
|
|
371
|
|
|
60
|
|
|
431
|
|
|||||||||
|
Purchase of noncontrolling interest in Operating Partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,754
|
)
|
|
(11,754
|
)
|
|||||||||
|
Dividends declared - common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(135,780
|
)
|
|
(135,780
|
)
|
|
—
|
|
|
(135,780
|
)
|
|||||||||
|
Dividends declared - preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,669
|
)
|
|
(33,669
|
)
|
|
—
|
|
|
(33,669
|
)
|
|||||||||
|
Issuances of 331,324 shares of common stock
and restricted common stock |
—
|
|
|
—
|
|
|
3
|
|
|
429
|
|
|
—
|
|
|
—
|
|
|
432
|
|
|
—
|
|
|
432
|
|
|||||||||
|
Cancellation of 31,293 shares of restricted common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(226
|
)
|
|
—
|
|
|
—
|
|
|
(226
|
)
|
|
—
|
|
|
(226
|
)
|
|||||||||
|
Performance stock units
|
—
|
|
|
—
|
|
|
—
|
|
|
775
|
|
|
—
|
|
|
—
|
|
|
775
|
|
|
—
|
|
|
775
|
|
|||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
2,857
|
|
|
—
|
|
|
—
|
|
|
2,857
|
|
|
—
|
|
|
2,857
|
|
|||||||||
|
Adjustment for noncontrolling interests
|
1,686
|
|
|
—
|
|
|
—
|
|
|
(11,647
|
)
|
|
(2,306
|
)
|
|
—
|
|
|
(13,953
|
)
|
|
12,267
|
|
|
(1,686
|
)
|
|||||||||
|
Adjustment to record redeemable
noncontrolling interests at redemption value |
3,617
|
|
|
—
|
|
|
—
|
|
|
(3,514
|
)
|
|
—
|
|
|
—
|
|
|
(3,514
|
)
|
|
(103
|
)
|
|
(3,617
|
)
|
|||||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,240
|
|
|
11,240
|
|
|||||||||
|
Distributions to noncontrolling interests
|
(5,775
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(29,712
|
)
|
|
(29,712
|
)
|
|||||||||
|
Balance, September 30, 2016
|
$
|
22,742
|
|
|
$
|
25
|
|
|
$
|
1,708
|
|
|
$
|
1,959,007
|
|
|
$
|
—
|
|
|
$
|
(754,425
|
)
|
|
$
|
1,206,315
|
|
|
$
|
110,353
|
|
|
$
|
1,316,668
|
|
|
|
|
|
Equity
|
||||||||||||||||||||||||||||
|
|
|
|
Shareholders' Equity
|
|
|
|
|
||||||||||||||||||||||||
|
|
Redeemable
Noncontrolling
Interests
|
|
Preferred
Stock
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Dividends in
Excess of
Cumulative
Earnings
|
|
Total
Shareholders'
Equity
|
|
Noncontrolling
Interests
|
|
Total
Equity
|
||||||||||||||||
|
Balance, January 1, 2017
|
$
|
17,996
|
|
|
$
|
25
|
|
|
$
|
1,708
|
|
|
$
|
1,969,059
|
|
|
$
|
(742,078
|
)
|
|
$
|
1,228,714
|
|
|
$
|
112,138
|
|
|
$
|
1,340,852
|
|
|
Net income
|
481
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
84,476
|
|
|
84,476
|
|
|
33,487
|
|
|
117,963
|
|
||||||||
|
Dividends declared - common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(136,021
|
)
|
|
(136,021
|
)
|
|
—
|
|
|
(136,021
|
)
|
||||||||
|
Dividends declared - preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,669
|
)
|
|
(33,669
|
)
|
|
—
|
|
|
(33,669
|
)
|
||||||||
|
Issuances of 342,008 shares of common stock
and restricted common stock
|
—
|
|
|
—
|
|
|
3
|
|
|
471
|
|
|
—
|
|
|
474
|
|
|
—
|
|
|
474
|
|
||||||||
|
Redemptions of Operating Partnership common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(593
|
)
|
|
(593
|
)
|
||||||||
|
Cancellation of 37,758 shares of restricted
common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(327
|
)
|
|
—
|
|
|
(327
|
)
|
|
—
|
|
|
(327
|
)
|
||||||||
|
Performance stock units
|
—
|
|
|
—
|
|
|
—
|
|
|
1,115
|
|
|
—
|
|
|
1,115
|
|
|
—
|
|
|
1,115
|
|
||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
3,135
|
|
|
—
|
|
|
3,135
|
|
|
—
|
|
|
3,135
|
|
||||||||
|
Adjustment for noncontrolling interests
|
2,224
|
|
|
—
|
|
|
—
|
|
|
(5,635
|
)
|
|
—
|
|
|
(5,635
|
)
|
|
3,413
|
|
|
(2,222
|
)
|
||||||||
|
Adjustment to record redeemable
noncontrolling interests at redemption value |
(4,196
|
)
|
|
—
|
|
|
—
|
|
|
3,629
|
|
|
—
|
|
|
3,629
|
|
|
566
|
|
|
4,195
|
|
||||||||
|
Deconsolidation of investment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,232
|
)
|
|
(2,232
|
)
|
||||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
263
|
|
|
263
|
|
||||||||
|
Distributions to noncontrolling interests
|
(3,429
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(48,477
|
)
|
|
(48,477
|
)
|
||||||||
|
Balance, September 30, 2017
|
$
|
13,076
|
|
|
$
|
25
|
|
|
$
|
1,711
|
|
|
$
|
1,971,447
|
|
|
$
|
(827,292
|
)
|
|
$
|
1,145,891
|
|
|
$
|
98,565
|
|
|
$
|
1,244,456
|
|
|
CBL & Associates Properties, Inc.
(In thousands)
(Unaudited)
|
|||||||
|
|
Nine Months Ended
September 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|||
|
Net income
|
$
|
118,444
|
|
|
$
|
115,659
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|||
|
Depreciation and amortization
|
225,461
|
|
|
220,505
|
|
||
|
Net amortization of deferred financing costs, debt premiums and discounts
|
2,904
|
|
|
2,019
|
|
||
|
Net amortization of intangible lease assets and liabilities
|
(1,235
|
)
|
|
(204
|
)
|
||
|
Gain on sales of real estate assets
|
(86,904
|
)
|
|
(14,503
|
)
|
||
|
Loss on investment
|
6,197
|
|
|
—
|
|
||
|
Write-off of development projects
|
5,151
|
|
|
44
|
|
||
|
Share-based compensation expense
|
4,569
|
|
|
4,011
|
|
||
|
Loss on impairment
|
71,401
|
|
|
116,736
|
|
||
|
Gain on extinguishment of debt
|
(30,927
|
)
|
|
—
|
|
||
|
Equity in earnings of unconsolidated affiliates
|
(16,404
|
)
|
|
(107,217
|
)
|
||
|
Distributions of earnings from unconsolidated affiliates
|
16,361
|
|
|
12,337
|
|
||
|
Provision for doubtful accounts
|
3,353
|
|
|
3,377
|
|
||
|
Change in deferred tax accounts
|
2,911
|
|
|
(1,780
|
)
|
||
|
Changes in:
|
|
|
|
|
|||
|
Tenant and other receivables
|
(4,893
|
)
|
|
(7,759
|
)
|
||
|
Other assets
|
(12,368
|
)
|
|
(10,028
|
)
|
||
|
Accounts payable and accrued liabilities
|
32,929
|
|
|
6,428
|
|
||
|
Net cash provided by operating activities
|
336,950
|
|
|
339,625
|
|
||
|
|
|
|
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
|
Additions to real estate assets
|
(149,302
|
)
|
|
(165,091
|
)
|
||
|
Acquisitions of real estate assets
|
(79,799
|
)
|
|
—
|
|
||
|
(Additions) reductions to restricted cash
|
1,261
|
|
|
(10,020
|
)
|
||
|
Proceeds from sales of real estate assets
|
201,291
|
|
|
125,606
|
|
||
|
Proceeds from disposal of investment
|
9,000
|
|
|
—
|
|
||
|
Additions to mortgage and other notes receivable
|
(4,118
|
)
|
|
(3,259
|
)
|
||
|
Payments received on mortgage and other notes receivable
|
3,443
|
|
|
790
|
|
||
|
Additional investments in and advances to unconsolidated affiliates
|
(17,199
|
)
|
|
(21,805
|
)
|
||
|
Distributions in excess of equity in earnings of unconsolidated affiliates
|
15,743
|
|
|
74,242
|
|
||
|
Changes in other assets
|
(14,471
|
)
|
|
(4,786
|
)
|
||
|
Net cash used in investing activities
|
(34,151
|
)
|
|
(4,323
|
)
|
||
|
CBL & Associates Properties, Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
(Continued)
|
|||||||
|
|
Nine Months Ended
September 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Proceeds from mortgage and other indebtedness
|
$
|
1,097,006
|
|
|
$
|
614,671
|
|
|
Principal payments on mortgage and other indebtedness
|
(1,151,494
|
)
|
|
(755,579
|
)
|
||
|
Additions to deferred financing costs
|
(5,003
|
)
|
|
(1,169
|
)
|
||
|
Prepayment fees on extinguishment of debt
|
(8,871
|
)
|
|
—
|
|
||
|
Proceeds from issuances of common stock
|
150
|
|
|
131
|
|
||
|
Purchases of noncontrolling interests in the Operating Partnership
|
(593
|
)
|
|
(11,754
|
)
|
||
|
Contributions from noncontrolling interests
|
263
|
|
|
11,085
|
|
||
|
Payment of tax withholdings for restricted stock awards
|
(322
|
)
|
|
—
|
|
||
|
Distributions to noncontrolling interests
|
(51,925
|
)
|
|
(35,742
|
)
|
||
|
Dividends paid to holders of preferred stock
|
(33,669
|
)
|
|
(33,669
|
)
|
||
|
Dividends paid to common shareholders
|
(135,941
|
)
|
|
(135,700
|
)
|
||
|
Net cash used in financing activities
|
(290,399
|
)
|
|
(347,726
|
)
|
||
|
|
|
|
|
||||
|
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
12,400
|
|
|
(12,424
|
)
|
||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
18,951
|
|
|
36,892
|
|
||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
31,351
|
|
|
$
|
24,468
|
|
|
|
|
|
|
||||
|
SUPPLEMENTAL INFORMATION:
|
|
|
|
|
|
||
|
Cash paid for interest, net of amounts capitalized
|
$
|
150,816
|
|
|
$
|
150,512
|
|
|
ASSETS
(1)
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
Real estate assets:
|
|
|
|
||||
|
Land
|
$
|
811,742
|
|
|
$
|
820,979
|
|
|
Buildings and improvements
|
6,668,312
|
|
|
6,942,452
|
|
||
|
|
7,480,054
|
|
|
7,763,431
|
|
||
|
Accumulated depreciation
|
(2,411,560
|
)
|
|
(2,427,108
|
)
|
||
|
|
5,068,494
|
|
|
5,336,323
|
|
||
|
Held for sale
|
—
|
|
|
5,861
|
|
||
|
Developments in progress
|
100,106
|
|
|
178,355
|
|
||
|
Net investment in real estate assets
|
5,168,600
|
|
|
5,520,539
|
|
||
|
Cash and cash equivalents
|
31,350
|
|
|
18,943
|
|
||
|
Receivables:
|
|
|
|
|
|
||
|
Tenant, net of allowance for doubtful accounts of $2,075
and $1,910 in 2017 and 2016, respectively |
86,947
|
|
|
94,676
|
|
||
|
Other, net of allowance for doubtful accounts of $838
in 2017 and 2016 |
5,505
|
|
|
6,179
|
|
||
|
Mortgage and other notes receivable
|
19,279
|
|
|
16,803
|
|
||
|
Investments in unconsolidated affiliates
|
252,195
|
|
|
267,405
|
|
||
|
Intangible lease assets and other assets
|
180,241
|
|
|
180,452
|
|
||
|
|
$
|
5,744,117
|
|
|
$
|
6,104,997
|
|
|
|
|
|
|
||||
|
LIABILITIES, REDEEMABLE INTERESTS AND CAPITAL
|
|
|
|
|
|
||
|
Mortgage and other indebtedness, net
|
$
|
4,216,178
|
|
|
$
|
4,465,294
|
|
|
Accounts payable and accrued liabilities
|
270,117
|
|
|
280,528
|
|
||
|
Total liabilities
(1)
|
4,486,295
|
|
|
4,745,822
|
|
||
|
Commitments and contingencies (Note 6 and Note 12)
|
|
|
|
|
|
||
|
Redeemable common units
|
13,076
|
|
|
17,996
|
|
||
|
Partners' capital:
|
|
|
|
|
|
||
|
Preferred units
|
565,212
|
|
|
565,212
|
|
||
|
Common units:
|
|
|
|
||||
|
General partner
|
6,806
|
|
|
7,781
|
|
||
|
Limited partners
|
662,102
|
|
|
756,083
|
|
||
|
Total partners' capital
|
1,234,120
|
|
|
1,329,076
|
|
||
|
Noncontrolling interests
|
10,626
|
|
|
12,103
|
|
||
|
Total capital
|
1,244,746
|
|
|
1,341,179
|
|
||
|
|
$
|
5,744,117
|
|
|
$
|
6,104,997
|
|
|
(1)
|
As of
September 30, 2017
, includes
$652,439
of assets related to consolidated variable interest entities that can only be used to settle obligations of the consolidated variable interest entities and
$379,786
of liabilities of consolidated variable interest entities for which creditors do not have recourse to the general credit of the Operating Partnership. See
Note 5
.
|
|
CBL & Associates Limited Partnership
Condensed Consolidated Statements of Operations
(In thousands, except per unit data)
(Unaudited)
|
|||||||||||||||
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
REVENUES:
|
|
|
|
|
|
|
|
||||||||
|
Minimum rents
|
$
|
150,836
|
|
|
$
|
164,444
|
|
|
$
|
468,195
|
|
|
$
|
502,289
|
|
|
Percentage rents
|
3,000
|
|
|
3,225
|
|
|
7,127
|
|
|
10,590
|
|
||||
|
Other rents
|
3,790
|
|
|
3,866
|
|
|
11,171
|
|
|
13,747
|
|
||||
|
Tenant reimbursements
|
63,055
|
|
|
69,489
|
|
|
192,577
|
|
|
212,951
|
|
||||
|
Management, development and leasing fees
|
2,718
|
|
|
4,177
|
|
|
8,747
|
|
|
10,825
|
|
||||
|
Other
|
1,251
|
|
|
6,520
|
|
|
4,079
|
|
|
19,362
|
|
||||
|
Total revenues
|
224,650
|
|
|
251,721
|
|
|
691,896
|
|
|
769,764
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
||||||
|
Property operating
|
31,295
|
|
|
35,116
|
|
|
96,250
|
|
|
104,804
|
|
||||
|
Depreciation and amortization
|
71,732
|
|
|
71,794
|
|
|
225,461
|
|
|
220,505
|
|
||||
|
Real estate taxes
|
21,573
|
|
|
22,492
|
|
|
62,343
|
|
|
68,354
|
|
||||
|
Maintenance and repairs
|
11,254
|
|
|
13,236
|
|
|
36,322
|
|
|
39,574
|
|
||||
|
General and administrative
|
13,568
|
|
|
13,222
|
|
|
45,402
|
|
|
46,865
|
|
||||
|
Loss on impairment
|
24,935
|
|
|
53,558
|
|
|
71,401
|
|
|
116,736
|
|
||||
|
Other
|
132
|
|
|
5,576
|
|
|
5,151
|
|
|
20,313
|
|
||||
|
Total operating expenses
|
174,489
|
|
|
214,994
|
|
|
542,330
|
|
|
617,151
|
|
||||
|
Income from operations
|
50,161
|
|
|
36,727
|
|
|
149,566
|
|
|
152,613
|
|
||||
|
Interest and other income (loss)
|
(200
|
)
|
|
451
|
|
|
1,235
|
|
|
1,062
|
|
||||
|
Interest expense
|
(53,913
|
)
|
|
(54,292
|
)
|
|
(165,179
|
)
|
|
(162,710
|
)
|
||||
|
Gain on extinguishment of debt
|
6,452
|
|
|
(6
|
)
|
|
30,927
|
|
|
—
|
|
||||
|
Loss on investment
|
(354
|
)
|
|
—
|
|
|
(6,197
|
)
|
|
—
|
|
||||
|
Income tax benefit
|
1,064
|
|
|
2,386
|
|
|
4,784
|
|
|
2,974
|
|
||||
|
Equity in earnings of unconsolidated affiliates
|
4,706
|
|
|
10,478
|
|
|
16,404
|
|
|
107,217
|
|
||||
|
Income (loss) from continuing operations before gain on sales of real estate assets
|
7,916
|
|
|
(4,256
|
)
|
|
31,540
|
|
|
101,156
|
|
||||
|
Gain on sales of real estate assets
|
1,383
|
|
|
4,926
|
|
|
86,904
|
|
|
14,503
|
|
||||
|
Net income
|
9,299
|
|
|
670
|
|
|
118,444
|
|
|
115,659
|
|
||||
|
Net (income) loss attributable to noncontrolling interests
|
(415
|
)
|
|
(983
|
)
|
|
(25,266
|
)
|
|
449
|
|
||||
|
Net income (loss) attributable to the Operating Partnership
|
8,884
|
|
|
(313
|
)
|
|
93,178
|
|
|
116,108
|
|
||||
|
Distributions to preferred unitholders
|
(11,223
|
)
|
|
(11,223
|
)
|
|
(33,669
|
)
|
|
(33,669
|
)
|
||||
|
Net income (loss) attributable to common unitholders
|
$
|
(2,339
|
)
|
|
$
|
(11,536
|
)
|
|
$
|
59,509
|
|
|
$
|
82,439
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted per unit data attributable to common unitholders:
|
|
|
|
|
|
|
|
|
|||||||
|
Net income (loss) attributable to common unitholders
|
$
|
(0.01
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
0.30
|
|
|
$
|
0.41
|
|
|
Weighted-average common and potential dilutive common units outstanding
|
199,321
|
|
|
200,004
|
|
|
199,325
|
|
|
199,992
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Distributions declared per common unit
|
$
|
0.273
|
|
|
$
|
0.273
|
|
|
$
|
0.819
|
|
|
$
|
0.819
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income
|
$
|
9,299
|
|
|
$
|
670
|
|
|
$
|
118,444
|
|
|
$
|
115,659
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other comprehensive income:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized gain on hedging instruments
|
—
|
|
|
—
|
|
|
—
|
|
|
877
|
|
||||
|
Reclassification of hedging effect on earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
(443
|
)
|
||||
|
Total other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
434
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income
|
9,299
|
|
|
670
|
|
|
118,444
|
|
|
116,093
|
|
||||
|
Comprehensive (income) loss attributable to noncontrolling interests
|
(415
|
)
|
|
(983
|
)
|
|
(25,266
|
)
|
|
449
|
|
||||
|
Comprehensive income (loss) of the Operating Partnership
|
$
|
8,884
|
|
|
$
|
(313
|
)
|
|
$
|
93,178
|
|
|
$
|
116,542
|
|
|
|
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 (loss)
|
(2,763
|
)
|
|
644
|
|
|
(2,119
|
)
|
|
—
|
|
|
—
|
|
|
33,669
|
|
|
839
|
|
|
80,956
|
|
|
—
|
|
|
115,464
|
|
|
2,314
|
|
|
117,778
|
|
||||||||||
|
Other comprehensive income
|
—
|
|
|
3
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
431
|
|
|
431
|
|
|
—
|
|
|
431
|
|
||||||||||
|
Distributions declared - common units
|
—
|
|
|
(3,429
|
)
|
|
(3,429
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,600
|
)
|
|
(158,422
|
)
|
|
—
|
|
|
(160,022
|
)
|
|
—
|
|
|
(160,022
|
)
|
||||||||||
|
Distributions declared - preferred units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,669
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,669
|
)
|
|
—
|
|
|
(33,669
|
)
|
||||||||||
|
Issuances of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
331
|
|
|
—
|
|
|
—
|
|
|
432
|
|
|
—
|
|
|
432
|
|
|
—
|
|
|
432
|
|
||||||||||
|
Redemption of common units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(965
|
)
|
|
—
|
|
|
—
|
|
|
(11,754
|
)
|
|
—
|
|
|
(11,754
|
)
|
|
—
|
|
|
(11,754
|
)
|
||||||||||
|
Cancellation of restricted common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31
|
)
|
|
—
|
|
|
—
|
|
|
(226
|
)
|
|
—
|
|
|
(226
|
)
|
|
—
|
|
|
(226
|
)
|
||||||||||
|
Performance stock units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|
767
|
|
|
—
|
|
|
775
|
|
|
—
|
|
|
775
|
|
||||||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29
|
|
|
2,828
|
|
|
—
|
|
|
2,857
|
|
|
—
|
|
|
2,857
|
|
||||||||||
|
Allocation of partners' capital
|
—
|
|
|
1,686
|
|
|
1,686
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(148
|
)
|
|
(2,083
|
)
|
|
437
|
|
|
(1,794
|
)
|
|
—
|
|
|
(1,794
|
)
|
||||||||||
|
Adjustment to record redeemable
interests at redemption value |
2,729
|
|
|
888
|
|
|
3,617
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(37
|
)
|
|
(3,580
|
)
|
|
—
|
|
|
(3,617
|
)
|
|
—
|
|
|
(3,617
|
)
|
||||||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,240
|
|
|
11,240
|
|
||||||||||
|
Distributions to noncontrolling interests
|
(2,346
|
)
|
|
—
|
|
|
(2,346
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,470
|
)
|
|
(5,470
|
)
|
||||||||||
|
Balance, September 30, 2016
|
$
|
3,206
|
|
|
$
|
19,536
|
|
|
$
|
22,742
|
|
|
25,050
|
|
|
199,083
|
|
|
$
|
565,212
|
|
|
$
|
7,526
|
|
|
$
|
731,301
|
|
|
$
|
—
|
|
|
$
|
1,304,039
|
|
|
$
|
12,960
|
|
|
$
|
1,316,999
|
|
|
|
|
|
Number of
|
|
|
|
Common Units
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
Redeemable
Common
Units
|
|
Preferred
Units
|
|
Common
Units
|
|
Preferred
Units
|
|
General
Partner
|
|
Limited
Partners
|
|
Total
Partners'
Capital
|
|
Noncontrolling
Interests
|
|
Total Capital
|
||||||||||||||||
|
Balance, January 1, 2017
|
$
|
17,996
|
|
|
25,050
|
|
|
199,085
|
|
|
$
|
565,212
|
|
|
$
|
7,781
|
|
|
$
|
756,083
|
|
|
$
|
1,329,076
|
|
|
$
|
12,103
|
|
|
$
|
1,341,179
|
|
|
Net income
|
481
|
|
|
—
|
|
|
—
|
|
|
33,669
|
|
|
607
|
|
|
58,421
|
|
|
92,697
|
|
|
25,266
|
|
|
117,963
|
|
|||||||
|
Distributions declared - common units
|
(3,429
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,600
|
)
|
|
(158,124
|
)
|
|
(159,724
|
)
|
|
—
|
|
|
(159,724
|
)
|
|||||||
|
Distributions declared - preferred units
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,669
|
)
|
|
—
|
|
|
—
|
|
|
(33,669
|
)
|
|
—
|
|
|
(33,669
|
)
|
|||||||
|
Issuances of common units
|
—
|
|
|
—
|
|
|
342
|
|
|
—
|
|
|
—
|
|
|
474
|
|
|
474
|
|
|
—
|
|
|
474
|
|
|||||||
|
Redemptions of common units
|
—
|
|
|
—
|
|
|
(73
|
)
|
|
—
|
|
|
—
|
|
|
(593
|
)
|
|
(593
|
)
|
|
—
|
|
|
(593
|
)
|
|||||||
|
Cancellation of restricted common stock
|
—
|
|
|
—
|
|
|
(38
|
)
|
|
—
|
|
|
—
|
|
|
(327
|
)
|
|
(327
|
)
|
|
—
|
|
|
(327
|
)
|
|||||||
|
Performance stock units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11
|
|
|
1,104
|
|
|
1,115
|
|
|
—
|
|
|
1,115
|
|
|||||||
|
Amortization of deferred compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32
|
|
|
3,103
|
|
|
3,135
|
|
|
—
|
|
|
3,135
|
|
|||||||
|
Allocation of partners' capital
|
2,224
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(68
|
)
|
|
(2,191
|
)
|
|
(2,259
|
)
|
|
—
|
|
|
(2,259
|
)
|
|||||||
|
Adjustment to record redeemable
interests at redemption value |
(4,196
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
43
|
|
|
4,152
|
|
|
4,195
|
|
|
—
|
|
|
4,195
|
|
|||||||
|
Deconsolidation of investment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,232
|
)
|
|
(2,232
|
)
|
|||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
263
|
|
|
263
|
|
|||||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24,774
|
)
|
|
(24,774
|
)
|
|||||||
|
Balance, September 30, 2017
|
$
|
13,076
|
|
|
25,050
|
|
|
199,316
|
|
|
$
|
565,212
|
|
|
$
|
6,806
|
|
|
$
|
662,102
|
|
|
$
|
1,234,120
|
|
|
$
|
10,626
|
|
|
$
|
1,244,746
|
|
|
CBL & Associates Limited Partnership
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
|
|||||||
|
|
Nine Months Ended
September 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|||
|
Net income
|
$
|
118,444
|
|
|
$
|
115,659
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|||
|
Depreciation and amortization
|
225,461
|
|
|
220,505
|
|
||
|
Net amortization of deferred financing costs, debt premiums and discounts
|
2,904
|
|
|
2,019
|
|
||
|
Net amortization of intangible lease assets and liabilities
|
(1,235
|
)
|
|
(204
|
)
|
||
|
Gain on sales of real estate assets
|
(86,904
|
)
|
|
(14,503
|
)
|
||
|
Loss on investment
|
6,197
|
|
|
—
|
|
||
|
Write-off of development projects
|
5,151
|
|
|
44
|
|
||
|
Share-based compensation expense
|
4,569
|
|
|
4,011
|
|
||
|
Loss on impairment
|
71,401
|
|
|
116,736
|
|
||
|
Gain on extinguishment of debt
|
(30,927
|
)
|
|
—
|
|
||
|
Equity in earnings of unconsolidated affiliates
|
(16,404
|
)
|
|
(107,217
|
)
|
||
|
Distributions of earnings from unconsolidated affiliates
|
16,362
|
|
|
12,366
|
|
||
|
Provision for doubtful accounts
|
3,353
|
|
|
3,377
|
|
||
|
Change in deferred tax accounts
|
2,911
|
|
|
(1,780
|
)
|
||
|
Changes in:
|
|
|
|
|
|
||
|
Tenant and other receivables
|
(4,893
|
)
|
|
(7,710
|
)
|
||
|
Other assets
|
(12,368
|
)
|
|
(10,028
|
)
|
||
|
Accounts payable and accrued liabilities
|
32,935
|
|
|
6,349
|
|
||
|
Net cash provided by operating activities
|
336,957
|
|
|
339,624
|
|
||
|
|
|
|
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
|
Additions to real estate assets
|
(149,302
|
)
|
|
(165,091
|
)
|
||
|
Acquisition of real estate assets
|
(79,799
|
)
|
|
—
|
|
||
|
(Additions) reductions to restricted cash
|
1,261
|
|
|
(10,020
|
)
|
||
|
Proceeds from sales of real estate assets
|
201,291
|
|
|
125,606
|
|
||
|
Proceeds from disposal of investments
|
9,000
|
|
|
—
|
|
||
|
Additions to mortgage and other notes receivable
|
(4,118
|
)
|
|
(3,259
|
)
|
||
|
Payments received on mortgage and other notes receivable
|
3,443
|
|
|
790
|
|
||
|
Additional investments in and advances to unconsolidated affiliates
|
(17,199
|
)
|
|
(21,805
|
)
|
||
|
Distributions in excess of equity in earnings of unconsolidated affiliates
|
15,743
|
|
|
74,242
|
|
||
|
Changes in other assets
|
(14,471
|
)
|
|
(4,786
|
)
|
||
|
Net cash used in investing activities
|
(34,151
|
)
|
|
(4,323
|
)
|
||
|
CBL & Associates Limited Partnership
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
(Continued)
|
|||||||
|
|
Nine Months Ended
September 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Proceeds from mortgage and other indebtedness
|
$
|
1,097,006
|
|
|
$
|
614,671
|
|
|
Principal payments on mortgage and other indebtedness
|
(1,151,494
|
)
|
|
(755,579
|
)
|
||
|
Additions to deferred financing costs
|
(5,003
|
)
|
|
(1,169
|
)
|
||
|
Prepayment fees on extinguishment of debt
|
(8,871
|
)
|
|
—
|
|
||
|
Proceeds from issuances of common units
|
150
|
|
|
131
|
|
||
|
Redemptions of common units
|
(593
|
)
|
|
(11,754
|
)
|
||
|
Contributions from noncontrolling interests
|
263
|
|
|
11,085
|
|
||
|
Payment of tax withholdings for restricted stock awards
|
(322
|
)
|
|
—
|
|
||
|
Distributions to noncontrolling interests
|
(28,203
|
)
|
|
(11,246
|
)
|
||
|
Distributions to preferred unitholders
|
(33,669
|
)
|
|
(33,669
|
)
|
||
|
Distributions to common unitholders
|
(159,663
|
)
|
|
(160,196
|
)
|
||
|
Net cash used in financing activities
|
(290,399
|
)
|
|
(347,726
|
)
|
||
|
|
|
|
|
||||
|
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
12,407
|
|
|
(12,425
|
)
|
||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
18,943
|
|
|
36,887
|
|
||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
31,350
|
|
|
$
|
24,462
|
|
|
|
|
|
|
||||
|
SUPPLEMENTAL INFORMATION:
|
|
|
|
|
|
||
|
Cash paid for interest, net of amounts capitalized
|
$
|
150,816
|
|
|
$
|
150,512
|
|
|
|
Malls
(1)
|
|
Associated
Centers
|
|
Community
Centers
|
|
Office
Buildings
|
|
Total
|
|
Consolidated properties
|
60
|
|
20
|
|
4
|
|
5
|
(2)
|
89
|
|
Unconsolidated properties
(3)
|
8
|
|
3
|
|
5
|
|
—
|
|
16
|
|
Total
|
68
|
|
23
|
|
9
|
|
5
|
|
105
|
|
(1)
|
Category consists of regional malls, open-air centers and outlet centers (including
one
mixed-use center).
|
|
(2)
|
Includes CBL's
two
corporate office buildings.
|
|
(3)
|
The Operating Partnership accounts for these investments using the equity method because one or more of the other partners have substantive participating rights.
|
|
|
Consolidated
Properties
|
|
Unconsolidated
Properties
|
|
|
Malls
|
|
Community
Centers
|
|
Development
|
—
|
|
1
|
|
Expansions
|
1
|
|
—
|
|
Redevelopments
|
1
|
|
—
|
|
|
|
Three Months Ended
|
||||||||||||||
|
|
|
March 31,
|
|
June 30,
|
|
September 30,
|
|
December 31,
|
||||||||
|
|
|
2016
|
||||||||||||||
|
Net cash provided by operating activities
(1)
|
|
$
|
85,777
|
|
|
$
|
128,384
|
|
|
$
|
125,464
|
|
|
$
|
128,954
|
|
|
Reclassification of cash payments for withheld shares
|
|
202
|
|
|
87
|
|
|
(69
|
)
|
|
60
|
|
||||
|
Net cash provided by operating activities
(2)
|
|
$
|
85,979
|
|
|
$
|
128,471
|
|
|
$
|
125,395
|
|
|
$
|
129,014
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net cash used in financing activities
(1)
|
|
$
|
(95,505
|
)
|
|
$
|
(162,774
|
)
|
|
$
|
(89,447
|
)
|
|
$
|
(137,348
|
)
|
|
Reclassification of cash payments for withheld shares
|
|
(202
|
)
|
|
(87
|
)
|
|
69
|
|
|
(60
|
)
|
||||
|
Net cash used in financing activities
(2)
|
|
$
|
(95,707
|
)
|
|
$
|
(162,861
|
)
|
|
$
|
(89,378
|
)
|
|
$
|
(137,408
|
)
|
|
(1)
|
Prior to adoption of ASU 2016-09.
|
|
(2)
|
Subsequent to adoption of ASU 2016-09.
|
|
Issuance Date
|
|
Accounting Standards Update
|
|
|
March 2016
|
|
ASU 2016-08
|
Principal versus Agent Considerations (Reporting Revenue Gross versus Net)
|
|
April 2016
|
|
ASU 2016-10
|
Identifying Performance Obligations and Licensing
|
|
May 2016
|
|
ASU 2016-11
|
Rescission of SEC Guidance Because of Accounting Standards Updates 2014-09 and 2014-16 Pursuant to Staff Announcements at the March 3, 2016 EITF Meeting
|
|
May 2016
|
|
ASU 2016-12
|
Narrow Scope Improvements and Practical Expedients
|
|
December 2016
|
|
ASU 2016-20
|
Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers
|
|
September 2017
|
|
ASU 2017-13
|
Amendments to SEC Paragraphs Pursuant to the Staff Announcement at the July 20, 2017 EITF Meeting and Rescission of Prior SEC Staff Announcements and Observer Comments
|
|
Revenue stream
|
|
% of Total Revenues
|
|
Management, development and leasing fees
(1)
|
|
1%
|
|
Marketing revenues
(2)
|
|
1%
|
|
Total estimated ASC 606 revenues as a percentage of total revenues
|
|
2%
|
|
(1)
|
Primarily represents fees earned for certain ancillary services performed under management and other contracts for third-party properties and joint ventures. Management fees generally represent a series of performance obligations for the same tasks performed over a period of time. Development and leasing fees are typically individual performance obligations.
|
|
(2)
|
This revenue stream consists primarily of marketing services provided to tenants as well as other contracts with customers for various services and promotions.
|
|
Level 1 –
|
Inputs represent quoted prices in active markets for identical assets and liabilities as of the measurement date.
|
|
Level 2 –
|
Inputs, other than those included in Level 1, represent observable measurements for similar instruments in active markets, or identical or similar instruments in markets that are not active, and observable measurements or market data for instruments with substantially the full term of the asset or liability.
|
|
Level 3 –
|
Inputs represent unobservable measurements, supported by little, if any, market activity, and require considerable assumptions that are significant to the fair value of the asset or liability. Market valuations must often be determined using discounted cash flow methodologies, pricing models or similar techniques based on the Company’s assumptions and best judgment.
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
|
|
||||||||||||||
|
|
Total
|
|
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Total
Loss on
Impairment
|
||||||||||
|
Long-lived assets
|
$
|
81,350
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
81,350
|
|
|
$
|
71,401
|
|
|
Impairment
Date
|
|
Property
|
|
Location
|
|
Segment
Classification
|
|
Loss on
Impairment
|
|
Fair
Value
|
|
||||
|
March
|
|
Vacant land
(1)
|
|
Woodstock, GA
|
|
Malls
|
|
$
|
3,147
|
|
|
$
|
—
|
|
(2)
|
|
June
|
|
Acadiana Mall
(3)
|
|
Lafayette, LA
|
|
Malls
|
|
43,007
|
|
|
67,300
|
|
|
||
|
June / September
|
|
Prior period sales adjustments
(4)
|
|
Various
|
|
Malls/Office Buildings
|
|
606
|
|
|
—
|
|
(2)
|
||
|
September
|
|
Hickory Point Mall
(5)
|
|
Forsyth, IL
|
|
Malls
|
|
24,525
|
|
|
14,050
|
|
|
||
|
|
|
|
|
|
|
|
|
$
|
71,285
|
|
|
$
|
81,350
|
|
|
|
(1)
|
The Company wrote down the book value of its interest in a consolidated joint venture that owned land adjacent to one of its outlet malls upon the divestiture of its interests in March 2017 to a fair value of
$1,000
. In conjunction with the divestiture and assignment of the Company's interests in this consolidated joint venture, the Company was relieved of its debt obligation by the joint venture partner. See
Note 6
for more information.
|
|
(2)
|
The long-lived asset is not included in the Company's condensed consolidated balance sheets at
September 30, 2017
as the Company no longer has an interest in the property.
|
|
(3)
|
In accordance with the Company's quarterly impairment review process, the Company wrote down the book value of the mall to its estimated fair value of
$67,300
in the second quarter of 2017. Management determined the fair value of Acadiana Mall using a discounted cash flow methodology. The discounted cash flow used assumptions including a holding period of
10 years
, with a sale at the end of the holding period, a capitalization rate of
15.50%
and a discount rate of
15.75%
. The mall has experienced declining tenant sales and cash flows as a result of the downturn of the economy in its market area and an anchor announced in the second quarter 2017 that it will close its store later in 2017. The loan secured by Acadiana Mall matured in April 2017. See
Note 6
for more information. The revenues of Acadiana Mall accounted for approximately
1.9%
of total consolidated revenues for the trailing twelve months ended
September 30, 2017
.
|
|
(4)
|
Relates to true-ups of estimated expenses to actual expenses for properties sold in prior periods.
|
|
(5)
|
In accordance with the Company's quarterly impairment review process, the Company wrote down the book value of the mall to its estimated fair value of
$14,050
in the third quarter of 2017. Management determined the fair value of Hickory Point Mall using a discounted cash flow methodology. The discounted cash flow used assumptions including a holding period of
10 years
, with a sale at the end of the holding period, a capitalization rate of
18.00%
and a discount rate of
19.00%
. The mall has experienced decreased occupancy and cash flows as a result of the downturn of the economy in its market area. The Company is in preliminary discussions with the lender to modify the loan secured by the mall due to the additional deterioration in its operating metrics. The revenues of Hickory Point Mall accounted for approximately
0.5%
of total consolidated revenues for the trailing twelve months ended
September 30, 2017
.
|
|
|
|
Sears Stores
|
|
Macy's Stores
|
|
Total
|
||||||
|
Land
|
|
$
|
45,028
|
|
|
$
|
4,635
|
|
|
$
|
49,663
|
|
|
Building and improvements
|
|
14,814
|
|
|
1,965
|
|
|
16,779
|
|
|||
|
Tenant improvements
|
|
4,234
|
|
|
377
|
|
|
4,611
|
|
|||
|
Above-market leases
|
|
681
|
|
|
—
|
|
|
681
|
|
|||
|
In-place leases
|
|
8,364
|
|
|
579
|
|
|
8,943
|
|
|||
|
Total assets
|
|
73,121
|
|
|
7,556
|
|
|
80,677
|
|
|||
|
Below-market leases
|
|
(356
|
)
|
|
(522
|
)
|
|
(878
|
)
|
|||
|
Net assets acquired
|
|
$
|
72,765
|
|
|
$
|
7,034
|
|
|
$
|
79,799
|
|
|
|
|
Sears Stores
|
|
Macy's Stores
|
|
Above-market leases
|
|
2.0
|
|
N/A
|
|
In-place leases
|
|
2.2
|
|
2.2
|
|
Below-market leases
|
|
5.4
|
|
2.2
|
|
|
|
|
|
|
|
|
|
Sales Price
|
|
|
||||||||
|
Sales Date
|
|
Property
|
|
Property Type
|
|
Location
|
|
Gross
|
|
Net
|
|
Gain
|
||||||
|
January
|
|
One Oyster Point & Two Oyster Point
(1)
|
|
Office Building
|
|
Newport News, VA
|
|
$
|
6,250
|
|
|
$
|
6,142
|
|
|
$
|
—
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City
(2)
|
|
Mall
|
|
Oklahoma City, OK
|
|
130,000
|
|
|
55,368
|
|
|
75,434
|
|
|||
|
May
|
|
College Square Mall & Foothills Mall
(3)
|
|
Mall
|
|
Morristown, TN / Maryville, TN
|
|
53,500
|
|
|
50,566
|
|
|
546
|
|
|||
|
|
|
|
|
|
|
|
|
$
|
189,750
|
|
|
$
|
112,076
|
|
|
$
|
75,980
|
|
|
(1)
|
The Company recorded a loss on impairment of
$3,844
in the third quarter of 2016 to write down the office buildings to their estimated fair value based upon a signed contract with the third party buyer, adjusted to reflect disposition costs.
|
|
(2)
|
In conjunction with the sale of this
75
/
25
consolidated joint venture,
three
loans secured by the mall were retired. See
Note 6
for more information. The Company's share of the gain from the sale was approximately
$48,800
. In accordance with the joint venture agreement, the joint venture partner received a priority return of
$7,477
from the proceeds of the sale.
|
|
(3)
|
The Company recognized a gain of
$1,994
in the second quarter of 2017 upon the sale of the malls. This gain was partially reduced in the third quarter of 2017 due to construction costs of
$1,448
not previously considered.
|
|
Transfer
Date
|
|
Property
|
|
Property Type
|
|
Location
|
|
Balance of
Non-recourse
Debt
|
|
Gain on
Extinguishment
of Debt
|
||||
|
January
|
|
Midland Mall
(1)
|
|
Mall
|
|
Midland. MI
|
|
$
|
31,953
|
|
|
$
|
3,760
|
|
|
June
|
|
Chesterfield Mall
(2)
|
|
Mall
|
|
Chesterfield, MO
|
|
140,000
|
|
|
29,187
|
|
||
|
August
|
|
Wausau Center
(3)
|
|
Mall
|
|
Wausau, WI
|
|
17,689
|
|
|
6,851
|
|
||
|
|
|
|
|
|
|
|
|
$
|
189,642
|
|
|
$
|
39,798
|
|
|
(1)
|
The mortgage lender completed the foreclosure process and received title to the mall in satisfaction of the non-recourse debt secured by the property. A loss on impairment of real estate of
$4,681
was recorded in the first quarter of 2016 to write down the book value of the mall to its then estimated fair value. The Company also recorded
$479
of aggregate non-cash default interest expense.
|
|
(2)
|
The mortgage lender completed the foreclosure process and received title to the mall in satisfaction of the non-recourse debt secured by the property. A loss on impairment of real estate of
$99,969
was recorded in the fourth quarter of 2015 to write down the book value of the mall to its then estimated fair value. The Company also recorded
$4,324
of aggregate non-cash default interest expense.
|
|
(3)
|
The mortgage lender completed the foreclosure process and received title to the mall in satisfaction of the non-recourse debt secured by the property. A loss on impairment of real estate of
$10,738
was recorded in the second quarter of 2016 to write down the book value of the mall to its then estimated fair value. The Company also recorded
$575
of aggregate non-cash default interest expense.
|
|
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 and The Shops at Friendly 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 and Triangle Town Commons
|
|
10.0%
|
|
Governor’s Square IB
|
|
Governor’s Square Plaza
|
|
50.0%
|
|
Governor’s Square Company
|
|
Governor’s Square
|
|
47.5%
|
|
JG Gulf Coast Town Center LLC
|
|
Gulf Coast Town Center - Phase 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
|
|
50.0%
|
|
Shoppes at Eagle Point, LLC
|
|
The Shoppes at Eagle Point
|
|
50.0%
|
|
West Melbourne I, LLC
|
|
Hammock Landing - Phases I and II
|
|
50.0%
|
|
York Town Center, LP
|
|
York Town Center
|
|
50.0%
|
|
•
|
the pro forma for the development and construction of the project and any material deviations or modifications thereto;
|
|
•
|
the site plan and any material deviations or modifications thereto;
|
|
•
|
the conceptual design of the project and the initial plans and specifications for the project and any material deviations or modifications thereto;
|
|
•
|
any acquisition/construction loans or any permanent financings/refinancings;
|
|
•
|
the annual operating budgets and any material deviations or modifications thereto;
|
|
•
|
the initial leasing plan and leasing parameters and any material deviations or modifications thereto; and
|
|
•
|
any material acquisitions or dispositions with respect to the project.
|
|
ASSETS
|
September 30,
2017 |
|
December 31,
2016 |
||||
|
Investment in real estate assets
|
$
|
2,093,950
|
|
|
$
|
2,137,666
|
|
|
Accumulated depreciation
|
(607,685
|
)
|
|
(564,612
|
)
|
||
|
|
1,486,265
|
|
|
1,573,054
|
|
||
|
Developments in progress
|
29,209
|
|
|
9,210
|
|
||
|
Net investment in real estate assets
|
1,515,474
|
|
|
1,582,264
|
|
||
|
Other assets
|
204,686
|
|
|
223,347
|
|
||
|
Total assets
|
$
|
1,720,160
|
|
|
$
|
1,805,611
|
|
|
|
|
|
|
||||
|
LIABILITIES
|
|
|
|
||||
|
Mortgage and other indebtedness, net
|
$
|
1,251,994
|
|
|
$
|
1,266,046
|
|
|
Other liabilities
|
46,538
|
|
|
46,160
|
|
||
|
Total liabilities
|
1,298,532
|
|
|
1,312,206
|
|
||
|
|
|
|
|
||||
|
OWNERS' EQUITY
|
|
|
|
||||
|
The Company
|
216,107
|
|
|
228,313
|
|
||
|
Other investors
|
205,521
|
|
|
265,092
|
|
||
|
Total owners' equity
|
421,628
|
|
|
493,405
|
|
||
|
Total liabilities and owners' equity
|
$
|
1,720,160
|
|
|
$
|
1,805,611
|
|
|
|
Total for the Three Months
Ended September 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
Total revenues
|
$
|
57,395
|
|
|
$
|
59,104
|
|
|
Depreciation and amortization
|
(20,151
|
)
|
|
(20,227
|
)
|
||
|
Interest income
|
356
|
|
|
295
|
|
||
|
Interest expense
|
(12,907
|
)
|
|
(14,281
|
)
|
||
|
Operating expenses
|
(17,431
|
)
|
|
(18,216
|
)
|
||
|
Gain on extinguishment of debt
|
—
|
|
|
(393
|
)
|
||
|
Income from continuing operations before gain on sales of real estate assets
|
7,262
|
|
|
6,282
|
|
||
|
Gain on sales of real estate assets
|
606
|
|
|
16,854
|
|
||
|
Net income
(1)
|
$
|
7,868
|
|
|
$
|
23,136
|
|
|
(1)
|
The Company's pro rata share of net income is
$4,706
and
$10,478
for the three months ended
September 30, 2017
and
2016
, respectively.
|
|
|
Total for the Nine Months
Ended September 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
Total revenues
|
$
|
175,250
|
|
|
$
|
186,162
|
|
|
Depreciation and amortization
|
(60,276
|
)
|
|
(63,085
|
)
|
||
|
Interest income
|
1,186
|
|
|
963
|
|
||
|
Interest expense
|
(38,891
|
)
|
|
(41,951
|
)
|
||
|
Operating expenses
|
(52,818
|
)
|
|
(56,621
|
)
|
||
|
Gain on extinguishment of debt
|
—
|
|
|
62,901
|
|
||
|
Income from continuing operations before gain on sales of real estate assets
|
24,451
|
|
|
88,369
|
|
||
|
Gain on sales of real estate assets
|
529
|
|
|
158,190
|
|
||
|
Net income
(1)
|
$
|
24,980
|
|
|
$
|
246,559
|
|
|
(1)
|
The Company's pro rata share of net income is
$16,404
and
$107,217
for the
nine
months ended
September 30, 2017
and
2016
, respectively.
|
|
Date
|
|
Property
|
|
Stated Interest
Rate |
|
Maturity Date
|
|
Amount
Extended
|
||
|
August
|
|
Ambassador Town Center - Infrastructure Improvements
(1)
|
|
LIBOR + 2.0%
|
|
August 2020
|
|
$
|
11,035
|
|
|
(1)
|
In August 2017, the loan was amended and modified to extend the maturity date. The loan requires annual principal payments of
$430
,
$555
and
$690
in 2018, 2019 and 2020, respectively. The Operating Partnership has guaranteed
100%
of the loan. See
Note 12
. The unconsolidated affiliate has an interest rate swap on the notional amount of the loan, amortizing to $
9,360
over the term of the swap, to effectively fix the interest rate to
3.74%
.
|
|
Date
|
|
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
(1)
|
||
|
July
|
|
Gulf Coast Town Center - Phase III
(1)
|
|
3.13%
|
|
July 2017
|
|
$
|
4,118
|
|
|
(1)
|
The Company loaned the unconsolidated affiliate, JG Gulf Coast Town Center, LLC, the amount necessary to retire the loan and received a mortgage note receivable in return. See
Note 8
for more information.
|
|
Consolidated VIEs:
|
|
Property Name
|
|
Atlanta Outlet Outparcels, LLC
|
|
The Outlet Shoppes at Atlanta (vacant land)
|
|
Atlanta Outlet JV, LLC
|
|
The Outlet Shoppes at Atlanta
|
|
CBL Terrace LP
|
|
The Terrace
|
|
El Paso Outlet Center Holding, LLC
|
|
The Outlet Shoppes at El Paso
|
|
El Paso Outlet Center II, LLC
|
|
The Outlet Shoppes at El Paso - Phase II
|
|
Gettysburg Outlet Center Holding, LLC
|
|
The Outlet Shoppes at Gettysburg
|
|
Gettysburg Outlet Center, LLC
|
|
The Outlet Shoppes at Gettysburg (vacant land)
|
|
High Point Development LP II
|
|
Oak Hollow - Barnes & Noble
|
|
Jarnigan Road LP
|
|
CBL Center, CBL Center II, The Shoppes at Hamilton Place and Regal Cinema
|
|
Laredo Outlet JV, LLC
|
|
The Outlet Shoppes at Laredo
|
|
Lebcon Associates
|
|
Hamilton Place and outparcel, Hamilton Corner, Hamilton Place - Sears Parcel
|
|
Lebcon I, Ltd
|
|
Hamilton Crossing and Hamilton Crossing - Expansion
|
|
Lee Partners
|
|
One Park Place
|
|
Consolidated VIEs:
|
|
Property Name
|
|
Louisville Outlet Outparcels, LLC
|
|
The Outlet Shoppes of the Bluegrass (vacant land)
|
|
Louisville Outlet Shoppes, LLC
|
|
The Outlet Shoppes of the Bluegrass
|
|
Madison Grandview Forum, LLC
|
|
The Forum at Grandview
|
|
The Promenade at D'Iberville
|
|
The Promenade
|
|
Statesboro Crossing, LLC
|
|
Statesboro Crossing
|
|
Unconsolidated VIEs:
|
|
Investment in Real
Estate Joint
Ventures and
Partnerships
|
|
Maximum
Risk of Loss
|
||||
|
Ambassador Infrastructure, LLC
(1)
|
|
$
|
—
|
|
|
$
|
11,035
|
|
|
Shoppes at Eagle Point, LLC
(2)
|
|
14,754
|
|
|
14,754
|
|
||
|
G&I VIII CBL Triangle LLC
|
|
1,464
|
|
|
1,464
|
|
||
|
(1)
|
The debt is guaranteed by the Operating Partnership at
100%
. See
Note 12
for more information.
|
|
(2)
|
The Company formed a
50
/
50
joint venture, Shoppes at Eagle Point, LLC, to develop, own and operate The Shoppes at Eagle Point in Cookeville, TN. See more information above. The Company began construction in September 2017 and closed on a construction loan subsequent to September 30, 2017. See
Note 16
. The Company determined that the unconsolidated affiliate represents an interest in a VIE based upon the criteria noted above.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||
|
|
Amount
|
|
Weighted-
Average
Interest
Rate
(1)
|
|
Amount
|
|
Weighted-
Average
Interest
Rate
(1)
|
||||
|
Fixed-rate debt:
|
|
|
|
|
|
|
|
|
|||
|
Non-recourse loans on operating properties
|
$
|
1,807,519
|
|
|
5.34%
|
|
$
|
2,453,628
|
|
|
5.55%
|
|
Senior unsecured notes due 2023
(2)
|
446,868
|
|
|
5.25%
|
|
446,552
|
|
|
5.25%
|
||
|
Senior unsecured notes due 2024
(3)
|
299,944
|
|
|
4.60%
|
|
299,939
|
|
|
4.60%
|
||
|
Senior unsecured notes due 2026
(4)
|
615,669
|
|
|
5.95%
|
|
394,260
|
|
|
5.95%
|
||
|
Total fixed-rate debt
|
3,170,000
|
|
|
5.37%
|
|
3,594,379
|
|
|
5.48%
|
||
|
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
||
|
Non-recourse term loans on operating properties
|
10,868
|
|
|
3.04%
|
|
19,055
|
|
|
3.13%
|
||
|
Recourse term loans on operating properties
|
89,612
|
|
|
3.87%
|
|
24,428
|
|
|
3.29%
|
||
|
Construction loan
(5)
|
—
|
|
|
—%
|
|
39,263
|
|
|
3.12%
|
||
|
Unsecured lines of credit
|
79,970
|
|
|
2.43%
|
|
6,024
|
|
|
1.82%
|
||
|
Unsecured term loans
|
885,000
|
|
|
2.69%
|
|
800,000
|
|
|
2.04%
|
||
|
Total variable-rate debt
|
1,065,450
|
|
|
2.77%
|
|
888,770
|
|
|
2.15%
|
||
|
Total fixed-rate and variable-rate debt
|
4,235,450
|
|
|
4.72%
|
|
4,483,149
|
|
|
4.82%
|
||
|
Unamortized deferred financing costs
|
(19,272
|
)
|
|
|
|
(17,855
|
)
|
|
|
||
|
Total mortgage and other indebtedness, net
|
$
|
4,216,178
|
|
|
|
|
$
|
4,465,294
|
|
|
|
|
(1)
|
Weighted-average interest rate includes the effect of debt premiums and discounts, but excludes amortization of deferred financing costs.
|
|
(2)
|
The balance is net of an unamortized discount of
$3,132
and
$3,448
as of
September 30, 2017
and
December 31, 2016
, respectively.
|
|
(3)
|
The balance is net of an unamortized discount of
$56
and
$61
as of
September 30, 2017
and
December 31, 2016
, respectively.
|
|
(4)
|
The balance is net of an unamortized discount of
$9,331
and
$5,740
as of
September 30, 2017
and
December 31, 2016
, respectively. In September 2017, the Operating Partnership issued and sold an additional
$225,000
of the series of 2026 Notes. See further information below.
|
|
(5)
|
The Outlet Shoppes at Laredo opened in April 2017 and the construction loan balance is included in recourse term loans on operating properties as of
September 30, 2017
.
|
|
Description
|
|
Issued
(1)
|
|
Amount
|
|
Interest Rate
(2)
|
|
Maturity Date
(3)
|
||
|
2026 Notes
|
|
December 2016 / September 2017
(4)
|
|
$
|
625,000
|
|
|
5.95%
|
|
December 2026
|
|
2024 Notes
|
|
October 2014
|
|
300,000
|
|
|
4.60%
|
|
October 2024
|
|
|
2023 Notes
|
|
November 2013
|
|
450,000
|
|
|
5.25%
|
|
December 2023
|
|
|
(1)
|
Issued by the Operating Partnership. CBL is a limited guarantor of the Operating Partnership's obligations under the Notes as described above.
|
|
(2)
|
Interest is payable semiannually in arrears. Interest was payable for the 2026 Notes, the 2024 Notes and the 2023 Notes
|
|
(3)
|
The Notes are redeemable at the Operating Partnership's election, in whole or in part from time to time, on not less than
30
days and not more than
60
days' notice to the holders of the Notes to be redeemed. The 2026 Notes, the 2024 Notes and the 2023 Notes may be redeemed prior to September 15, 2026, July 15, 2024, and September 1, 2023, respectively, for cash at a redemption price equal to the aggregate principal amount of the Notes to be redeemed, plus accrued and unpaid interest to, but not including, the redemption date and a make-whole premium calculated in accordance with the indenture. On or after the respective dates noted above, the Notes are redeemable for cash at a redemption price equal to the aggregate principal amount of the Notes to be redeemed plus accrued and unpaid interest. If redeemed prior to the respective dates noted above, each issuance of Notes is redeemable at the treasury rate plus
0.50%
,
0.35%
and
0.40%
for the 2026 Notes, the 2024 Notes and the 2023 Notes, respectively.
|
|
(4)
|
On September 1, 2017, the Operating Partnership issued and sold an additional
$225,000
of the 2026 Notes. The first interest payment with respect to the additional issuance will occur on December 15, 2017. After deducting underwriting discounts and other offering expenses, the net proceeds from the sale were approximately
$218,913
. The Operating Partnership used the net proceeds to reduce amounts outstanding under its unsecured credit facilities and for general business purposes.
|
|
|
|
Total
Capacity
|
|
Total
Outstanding
|
|
Maturity
Date
|
|
Extended
Maturity
Date
|
|
|||||
|
Wells Fargo - Facility A
|
|
$
|
500,000
|
|
|
$
|
—
|
|
(1)
|
|
October 2019
|
|
October 2020
|
(2)
|
|
First Tennessee
|
|
100,000
|
|
|
36,034
|
|
(3)
|
|
October 2019
|
|
October 2020
|
(4)
|
||
|
Wells Fargo - Facility B
|
|
500,000
|
|
|
43,936
|
|
(5)
|
|
October 2020
|
|
|
|
||
|
|
|
$
|
1,100,000
|
|
|
$
|
79,970
|
|
(6)
|
|
|
|
|
|
|
(1)
|
There was
$150
outstanding on this facility as of
September 30, 2017
for letters of credit. Up to
$30,000
of the capacity on this facility can be used for letters of credit.
|
|
(2)
|
The extension option is at the Company's election, subject to continued compliance with the terms of the facility, and has a one-time extension fee of
0.15%
of the commitment amount of the credit facility.
|
|
(3)
|
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)
|
Up to
$30,000
of the capacity on this facility can be used for letters of credit.
|
|
(6)
|
See debt covenant section below for limitation on excess capacity.
|
|
Ratio
|
|
Required
|
|
Actual
|
||
|
Debt to total asset value
|
|
< 60%
|
|
49
|
%
|
|
|
Unsecured indebtedness to unencumbered asset value
(1)
|
|
< 60%
|
|
46
|
%
|
(2)
|
|
Unencumbered NOI to unsecured interest expense
|
|
> 1.75x
|
|
3.3
|
x
|
|
|
EBITDA to fixed charges (debt service)
|
|
> 1.5x
|
|
2.5
|
x
|
|
|
(1)
|
The debt covenant was modified in the third quarter of 2017 to reduce the ratio from
62.5%
to
60.0%
. The definition of unencumbered asset value was also modified with respect to the assets that are included in the unencumbered asset pool.
|
|
(2)
|
The debt covenant limits the total amount of unsecured indebtedness the Company may have outstanding, which varies over time based on the ratio. Based on the Company’s outstanding unsecured indebtedness as of
September 30, 2017
, the total amount available to the Company to borrow on its lines of credit was
$329,190
less than the total capacity of the lines of credit resulting in total availability of
$690,840
as of
September 30, 2017
.
|
|
Ratio
|
|
Required
|
|
Actual
|
|
Total debt to total assets
|
|
< 60%
|
|
52%
|
|
Secured debt to total assets
|
|
< 45%
(1)
|
|
24%
|
|
Total unencumbered assets to unsecured debt
|
|
> 150%
|
|
209%
|
|
Consolidated income available for debt service to annual debt service charge
|
|
> 1.5x
|
|
3.1x
|
|
(1)
|
On January 1, 2020 and thereafter, secured debt to total assets must be less than
40%
for the 2023 Notes and the 2024 Notes. The required ratio of secured debt to total assets for the 2026 Notes is
40%
or less.
|
|
Date
|
|
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Principal
Balance
Repaid
(1)
|
||
|
January
|
|
The Plaza at Fayette
|
|
5.67%
|
|
April 2017
|
|
$
|
37,146
|
|
|
January
|
|
The Shoppes at St. Clair Square
|
|
5.67%
|
|
April 2017
|
|
18,827
|
|
|
|
February
|
|
Hamilton Corner
|
|
5.67%
|
|
April 2017
|
|
14,227
|
|
|
|
March
|
|
Layton Hills Mall
|
|
5.66%
|
|
April 2017
|
|
89,526
|
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City
(2)
|
|
5.73%
|
|
January 2022
|
|
53,386
|
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City - Phase II
(2)
|
|
3.53%
|
|
April 2019
|
|
5,545
|
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City - Phase III
(2)
|
|
3.53%
|
|
April 2019
|
|
2,704
|
|
|
|
September
|
|
Hanes Mall
(3)
|
|
6.99%
|
|
October 2018
|
|
144,325
|
|
|
|
September
|
|
The Outlet Shoppes at El Paso
|
|
7.06%
|
|
December 2017
|
|
61,561
|
|
|
|
|
|
|
|
|
|
|
|
$
|
427,247
|
|
|
(1)
|
The Company retired the loans with borrowings from its credit facilities unless otherwise noted.
|
|
(2)
|
The loan was retired in conjunction with the sale of the property which secured the loan. See
Note 4
for more information. The Company recorded an
$8,500
loss on extinguishment of debt due to a prepayment fee on the early retirement.
|
|
(3)
|
The Company recorded a
$371
loss on extinguishment of debt due to a prepayment fee on the early retirement.
|
|
Date
|
|
Property
|
|
Interest
Rate at
Repayment Date
|
|
Scheduled
Maturity Date
|
|
Balance of
Non-recourse
Debt
|
|
Gain on
Extinguishment
of Debt
|
||||
|
January
|
|
Midland Mall
|
|
6.10%
|
|
August 2016
|
|
$
|
31,953
|
|
|
$
|
3,760
|
|
|
June
|
|
Chesterfield Mall
|
|
5.74%
|
|
September 2016
|
|
140,000
|
|
|
29,187
|
|
||
|
August
|
|
Wausau Center
|
|
5.85%
|
|
April 2021
|
|
17,689
|
|
|
6,851
|
|
||
|
|
|
|
|
|
|
|
|
$
|
189,642
|
|
|
$
|
39,798
|
|
|
2017
|
|
$
|
134,159
|
|
|
2018
|
|
667,320
|
|
|
|
2019
|
|
329,846
|
|
|
|
2020
|
|
551,004
|
|
|
|
2021
|
|
498,168
|
|
|
|
Thereafter
(1)
|
|
2,067,125
|
|
|
|
|
|
4,247,622
|
|
|
|
Unamortized premiums and discounts, net
|
|
(12,172
|
)
|
|
|
Unamortized deferred financing costs
|
|
(19,272
|
)
|
|
|
Total mortgage and other indebtedness, net
|
|
$
|
4,216,178
|
|
|
|
|
Gain Recognized in OCI/L (Effective Portion) |
|
Location of
Losses Reclassified from AOCI into Earnings (Effective Portion) |
|
Loss Recognized in Earnings (Effective Portion) |
|
Location of
Gain Recognized in Earnings (Ineffective Portion) |
|
Gain Recognized
in Earnings (Ineffective Portion) |
||||||||||||||||||
|
Hedging
Instrument |
|
Nine Months Ended
September 30, |
|
|
Nine Months Ended
September 30, |
|
|
Nine Months Ended
September 30, |
||||||||||||||||||||
|
|
2017
|
|
2016
|
|
|
2017
|
|
2016
|
|
|
2017
|
|
2016
|
|||||||||||||||
|
Interest rate contracts
|
|
$
|
—
|
|
|
$
|
434
|
|
|
Interest
Expense |
|
$
|
—
|
|
|
$
|
(443
|
)
|
|
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 year-to-date period OCI
|
(433
|
)
|
|
(1,935
|
)
|
|
2,802
|
|
|
434
|
|
||||
|
Ending balance, September 30, 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
|
|
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, September 30, 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.
|
|
|
|
|
|
As of September 30, 2017
|
|
As of December 31, 2016
|
||||||||
|
|
|
Maturity
Date
|
|
Interest
Rate
|
|
Balance
|
|
Interest
Rate
|
|
Balance
|
||||
|
Mortgages:
|
|
|
|
|
|
|
|
|
|
|
||||
|
Columbia Place Outparcel
|
|
Feb 2022
|
|
5.00%
|
|
$
|
307
|
|
|
5.00%
|
|
$
|
321
|
|
|
Gulf Coast Town Center - Phase III
(1)
|
|
Jan 2018
|
|
5.00%
|
|
4,118
|
|
|
—%
|
|
—
|
|
||
|
The Landing at Arbor Place Outparcel
(2)
|
|
N/A
|
|
—%
|
|
—
|
|
|
—%
|
|
—
|
|
||
|
One Park Place
|
|
May 2022
|
|
5.00%
|
|
1,044
|
|
|
5.00%
|
|
1,194
|
|
||
|
Village Square
|
|
Mar 2018
|
|
4.00%
|
|
1,608
|
|
|
3.75%
|
|
1,644
|
|
||
|
Other
(3)
|
|
Dec 2016 - Jan 2047
|
|
6.25% - 9.50%
|
|
2,512
|
|
|
3.27% - 9.50%
|
|
2,521
|
|
||
|
|
|
|
|
|
|
9,589
|
|
|
|
|
5,680
|
|
||
|
Other Notes Receivable:
|
|
|
|
|
|
|
|
|
|
|
||||
|
ERMC
|
|
Sep 2021
|
|
4.00%
|
|
3,018
|
|
|
4.00%
|
|
3,500
|
|
||
|
Horizon Group
(4)
|
|
N/A
|
|
—%
|
|
—
|
|
|
7.00%
|
|
300
|
|
||
|
RED Development Inc.
|
|
Oct 2023
|
|
5.00%
|
|
5,979
|
|
|
5.00%
|
|
6,588
|
|
||
|
Southwest Theaters
|
|
Apr 2026
|
|
5.00%
|
|
693
|
|
|
5.00%
|
|
735
|
|
||
|
|
|
|
|
|
|
9,690
|
|
|
|
|
11,123
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
$
|
19,279
|
|
|
|
|
$
|
16,803
|
|
|
(1)
|
In July 2017, the Company received a mortgage note receivable in return for loaning
$4,118
to an unconsolidated affiliate to retire the loan secured by phase three of Gulf Coast Town Center, which was scheduled to mature in July 2017. See
Note 5
. Payments due are interest-only through the maturity date.
|
|
(2)
|
In the second quarter of 2017, the Company received a
$1,802
mortgage note receivable as partial consideration for the sale of an outparcel at an associated center. The note was paid off in August 2017.
|
|
(3)
|
The
$1,100
note for The Promenade at D'Ilberville with a maturity date of December 2016 is in default.
|
|
(4)
|
In January 2017, the maturity date was extended to July 2017. The loan was paid off in May 2017.
|
|
Three Months Ended September 30, 2017
|
|
Malls
|
|
Associated
Centers
|
|
Community
Centers
|
|
All Other
(1)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
205,020
|
|
|
$
|
9,720
|
|
|
$
|
4,023
|
|
|
$
|
5,887
|
|
|
$
|
224,650
|
|
|
Property operating expenses
(2)
|
|
(59,602
|
)
|
|
(2,643
|
)
|
|
(843
|
)
|
|
(1,034
|
)
|
|
(64,122
|
)
|
|||||
|
Interest expense
|
|
(28,922
|
)
|
|
(43
|
)
|
|
(89
|
)
|
|
(24,859
|
)
|
|
(53,913
|
)
|
|||||
|
Other expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(132
|
)
|
|
(132
|
)
|
|||||
|
Gain (loss) on sales of real estate assets
|
|
(1,994
|
)
|
|
—
|
|
|
—
|
|
|
3,377
|
|
|
1,383
|
|
|||||
|
Segment profit (loss)
|
|
$
|
114,502
|
|
|
$
|
7,034
|
|
|
$
|
3,091
|
|
|
$
|
(16,761
|
)
|
|
107,866
|
|
|
|
Depreciation and amortization expense
|
|
|
|
|
|
|
|
|
|
(71,732
|
)
|
|||||||||
|
General and administrative expense
|
|
|
|
|
|
|
|
|
|
(13,568
|
)
|
|||||||||
|
Interest and other income (loss)
|
|
|
|
|
|
|
|
|
|
(200
|
)
|
|||||||||
|
Gain on extinguishment of debt
|
|
|
|
|
|
|
|
|
|
6,452
|
|
|||||||||
|
Loss on impairment
|
|
|
|
|
|
|
|
|
|
(24,935
|
)
|
|||||||||
|
Loss on investment
|
|
|
|
|
|
|
|
|
|
(354
|
)
|
|||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
1,064
|
|
|||||||||
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
|
|
|
|
|
|
4,706
|
|
|||||||||
|
Net income
|
|
|
|
|
|
|
|
|
|
$
|
9,299
|
|
||||||||
|
Capital expenditures
(3)
|
|
$
|
47,246
|
|
|
$
|
594
|
|
|
$
|
331
|
|
|
$
|
110
|
|
|
$
|
48,281
|
|
|
Three Months Ended September 30, 2016
|
|
Malls
|
|
Associated
Centers
|
|
Community
Centers
|
|
All Other
(1)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
228,918
|
|
|
$
|
9,997
|
|
|
$
|
4,776
|
|
|
$
|
8,030
|
|
|
$
|
251,721
|
|
|
Property operating expenses
(2)
|
|
(68,189
|
)
|
|
(2,311
|
)
|
|
(1,149
|
)
|
|
805
|
|
|
(70,844
|
)
|
|||||
|
Interest expense
|
|
(35,915
|
)
|
|
(1,424
|
)
|
|
(858
|
)
|
|
(16,095
|
)
|
|
(54,292
|
)
|
|||||
|
Other expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,576
|
)
|
|
(5,576
|
)
|
|||||
|
Gain on sales of real estate assets
|
|
273
|
|
|
—
|
|
|
—
|
|
|
4,653
|
|
|
4,926
|
|
|||||
|
Segment profit (loss)
|
|
$
|
125,087
|
|
|
$
|
6,262
|
|
|
$
|
2,769
|
|
|
$
|
(8,183
|
)
|
|
125,935
|
|
|
|
Depreciation and amortization expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(71,794
|
)
|
|||||
|
General and administrative expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13,222
|
)
|
|||||
|
Interest and other income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
451
|
|
|||||
|
Gain on extinguishment of debt
|
|
|
|
|
|
|
|
|
|
(6
|
)
|
|||||||||
|
Loss on impairment
|
|
|
|
|
|
|
|
|
|
(53,558
|
)
|
|||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,386
|
|
|||||
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
|
|
|
|
|
|
10,478
|
|
|||||||||
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
670
|
|
||||
|
Capital expenditures
(3)
|
|
$
|
64,085
|
|
|
$
|
61
|
|
|
$
|
1,452
|
|
|
$
|
32,420
|
|
|
$
|
98,018
|
|
|
Nine Months Ended September 30, 2017
|
|
Malls
|
|
Associated
Centers
|
|
Community
Centers
|
|
All Other
(1)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
632,830
|
|
|
$
|
28,704
|
|
|
$
|
12,459
|
|
|
$
|
17,903
|
|
|
$
|
691,896
|
|
|
Property operating expenses
(2)
|
|
(182,926
|
)
|
|
(6,723
|
)
|
|
(2,394
|
)
|
|
(2,872
|
)
|
|
(194,915
|
)
|
|||||
|
Interest expense
|
|
(93,481
|
)
|
|
(1,269
|
)
|
|
(247
|
)
|
|
(70,182
|
)
|
|
(165,179
|
)
|
|||||
|
Other expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,151
|
)
|
|
(5,151
|
)
|
|||||
|
Gain on sales of real estate assets
|
|
75,434
|
|
|
—
|
|
|
—
|
|
|
11,470
|
|
|
86,904
|
|
|||||
|
Segment profit (loss)
|
|
$
|
431,857
|
|
|
$
|
20,712
|
|
|
$
|
9,818
|
|
|
$
|
(48,832
|
)
|
|
413,555
|
|
|
|
Depreciation and amortization expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(225,461
|
)
|
|||||
|
General and administrative expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(45,402
|
)
|
|||||
|
Interest and other income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,235
|
|
|||||
|
Gain on extinguishment of debt
|
|
|
|
|
|
|
|
|
|
30,927
|
|
|||||||||
|
Loss on impairment
|
|
|
|
|
|
|
|
|
|
(71,401
|
)
|
|||||||||
|
Loss on investment
|
|
|
|
|
|
|
|
|
|
(6,197
|
)
|
|||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,784
|
|
|||||
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
|
|
|
|
|
|
16,404
|
|
|||||||||
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
118,444
|
|
||||
|
Capital expenditures
(3)
|
|
$
|
126,290
|
|
|
$
|
1,678
|
|
|
$
|
1,036
|
|
|
$
|
2,874
|
|
|
$
|
131,878
|
|
|
Nine Months Ended September 30, 2016
|
|
Malls
|
|
Associated
Centers
|
|
Community
Centers
|
|
All Other
(1)
|
|
Total
|
||||||||||
|
Revenues
|
|
$
|
700,407
|
|
|
$
|
30,096
|
|
|
$
|
14,747
|
|
|
$
|
24,514
|
|
|
$
|
769,764
|
|
|
Property operating expenses
(2)
|
|
(208,975
|
)
|
|
(7,010
|
)
|
|
(3,552
|
)
|
|
6,805
|
|
|
(212,732
|
)
|
|||||
|
Interest expense
|
|
(105,797
|
)
|
|
(4,557
|
)
|
|
(321
|
)
|
|
(52,035
|
)
|
|
(162,710
|
)
|
|||||
|
Other expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20,313
|
)
|
|
(20,313
|
)
|
|||||
|
Gain on sales of real estate assets
|
|
489
|
|
|
478
|
|
|
3,239
|
|
|
10,297
|
|
|
14,503
|
|
|||||
|
Segment profit (loss)
|
|
$
|
386,124
|
|
|
$
|
19,007
|
|
|
$
|
14,113
|
|
|
$
|
(30,732
|
)
|
|
388,512
|
|
|
|
Depreciation and amortization expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(220,505
|
)
|
|||||
|
General and administrative expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(46,865
|
)
|
|||||
|
Interest and other income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,062
|
|
|||||
|
Loss on impairment
|
|
|
|
|
|
|
|
|
|
(116,736
|
)
|
|||||||||
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,974
|
|
|||||
|
Equity in earnings of unconsolidated affiliates
|
|
|
|
|
|
|
|
|
|
107,217
|
|
|||||||||
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
115,659
|
|
||||
|
Capital expenditures
(3)
|
|
$
|
125,406
|
|
|
$
|
3,158
|
|
|
$
|
2,420
|
|
|
$
|
49,554
|
|
|
$
|
180,538
|
|
|
Total Assets
|
|
Malls
|
|
Associated
Centers
|
|
Community
Centers
|
|
All Other
(1)
|
|
Total
|
||||||||||
|
September 30, 2017
|
|
$
|
5,086,855
|
|
|
$
|
243,840
|
|
|
$
|
235,680
|
|
|
$
|
177,381
|
|
|
$
|
5,743,756
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
December 31, 2016
|
|
$
|
5,383,937
|
|
|
$
|
259,966
|
|
|
$
|
215,917
|
|
|
$
|
244,820
|
|
|
$
|
6,104,640
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(1)
|
The All Other category includes mortgage and other notes receivable, office buildings, the Management Company and, prior to the redemption of the Company's redeemable noncontrolling interests during the fourth quarter of 2016, the Company’s former consolidated subsidiary that provided security and maintenance services to third parties.
|
|
(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.
|
|
|
|
As of September 30, 2017
|
|
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) |
|
9/30/2017
|
|
12/31/2016
|
|||||||||
|
West Melbourne I, LLC - Phase I
(2)
|
|
50%
|
|
$
|
42,397
|
|
|
20%
|
|
$
|
8,479
|
|
|
Feb-2018
|
(3)
|
|
$
|
86
|
|
|
$
|
86
|
|
|
West Melbourne I, LLC - Phase II
(2)
|
|
50%
|
|
16,377
|
|
|
20%
|
|
3,275
|
|
|
Feb-2018
|
(3)
|
|
33
|
|
|
33
|
|
||||
|
Port Orange I, LLC
|
|
50%
|
|
57,298
|
|
|
20%
|
|
11,460
|
|
|
Feb-2018
|
(3)
|
|
116
|
|
|
116
|
|
||||
|
Ambassador Infrastructure, LLC
|
|
65%
|
|
11,035
|
|
|
100%
|
|
11,035
|
|
|
Aug-2020
|
(4)
|
|
177
|
|
|
177
|
|
||||
|
|
|
|
|
|
|
Total guaranty liability
|
|
|
$
|
412
|
|
|
$
|
412
|
|
||||||||
|
(1)
|
Excludes any extension options.
|
|
(2)
|
The loan is secured by Hammock Landing - Phase I and Hammock Landing - Phase II, respectively.
|
|
(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 was modified and extended in August 2017. See
Note 5
for further information.
|
|
|
Shares
|
|
Weighted-Average
Grant Date
Fair Value
|
|||
|
Nonvested at January 1, 2017
|
602,162
|
|
|
$
|
15.41
|
|
|
Granted
|
326,424
|
|
|
$
|
10.75
|
|
|
Vested
|
(247,729
|
)
|
|
$
|
14.78
|
|
|
Forfeited
|
(6,870
|
)
|
|
$
|
13.04
|
|
|
Nonvested at September 30, 2017
|
673,987
|
|
|
$
|
13.41
|
|
|
|
PSUs granted
|
|
Weighted-Average
Grant Date
Fair Value
|
|||
|
2015 PSUs
|
138,680
|
|
|
$
|
15.52
|
|
|
2016 PSUs
|
282,995
|
|
|
$
|
4.98
|
|
|
2017 PSUs
|
277,376
|
|
|
$
|
6.86
|
|
|
|
2017 PSUs
|
|
2016 PSUs
|
||||
|
Grant date
|
February 7, 2017
|
|
February 10, 2016
|
||||
|
Fair value per share on valuation date
(1)
|
$
|
6.86
|
|
|
$
|
4.98
|
|
|
Risk-free interest rate
(2)
|
1.53
|
%
|
|
0.92
|
%
|
||
|
Expected share price volatility
(3)
|
32.85
|
%
|
|
30.95
|
%
|
||
|
(1)
|
The value of the PSU awards is estimated on the date of grant using a Monte Carlo Simulation model. The valuation consisted of computing the fair value using CBL's simulated stock price as well as TSR over a
three
-year performance period. The award is modeled as a contingent claim in that the expected return on the underlying shares is risk-free and the rate of discounting the payoff of the award is also risk-free. The weighted-average fair value per share related to the 2017 PSUs consists of
115,082
shares at a fair value of
$5.62
per share and
162,294
shares at a fair value of
$7.74
per share.
|
|
(2)
|
The risk-free interest rate was based on the yield curve on zero-coupon U.S. Treasury securities in effect as of the valuation date.
|
|
(3)
|
The computation of expected volatility was based on a blend of the historical volatility of CBL's shares of common stock based on annualized daily total continuous returns over a
three
-year period and implied volatility data based on the trailing month average of daily implied volatilities implied by stock call option contracts that were both closest to the terms shown and closest to the money.
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
Accrued dividends and distributions payable
|
$
|
54,375
|
|
|
$
|
54,313
|
|
|
Additions to real estate assets accrued but not yet paid
|
12,204
|
|
|
16,495
|
|
||
|
Capital contribution of note receivable to joint venture
|
—
|
|
|
5,280
|
|
||
|
Capital contribution from noncontrolling interest to joint venture
|
—
|
|
|
155
|
|
||
|
Write-off of notes receivable
|
—
|
|
|
1,846
|
|
||
|
Mortgage debt assumed by buyer of real estate assets
|
—
|
|
|
38,237
|
|
||
|
Deconsolidation upon assignment of interests in joint venture:
(1)
|
|
|
|
||||
|
Decrease in real estate assets
|
(9,131
|
)
|
|
—
|
|
||
|
Decrease in mortgage and other indebtedness
|
2,466
|
|
|
—
|
|
||
|
|
Nine Months Ended
September 30, |
||||||
|
|
2017
|
|
2016
|
||||
|
Decrease in operating assets and liabilities
|
1,286
|
|
|
—
|
|
||
|
Decrease in noncontrolling interest and joint venture interest
|
2,232
|
|
|
—
|
|
||
|
Transfer of real estate assets in settlement of mortgage debt obligation:
(2)
|
|
|
|
||||
|
Decrease in real estate assets
|
(149,722
|
)
|
|
—
|
|
||
|
Decrease in mortgage and other indebtedness
|
189,642
|
|
|
—
|
|
||
|
Decrease in operating assets and liabilities
|
(122
|
)
|
|
—
|
|
||
|
Deconsolidation upon formation of joint venture:
|
|
|
|
||||
|
Decrease in real estate assets
|
—
|
|
|
(14,025
|
)
|
||
|
Increase in investment in unconsolidated affiliate
|
—
|
|
|
14,030
|
|
||
|
Decrease in accounts payable and accrued liabilities
|
—
|
|
|
(5
|
)
|
||
|
(1)
|
|
(2)
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Current tax benefit
|
$
|
225
|
|
|
$
|
927
|
|
|
$
|
7,695
|
|
|
$
|
1,194
|
|
|
Deferred tax benefit (provision)
|
839
|
|
|
1,459
|
|
|
(2,911
|
)
|
|
1,780
|
|
||||
|
Income tax benefit
|
$
|
1,064
|
|
|
$
|
2,386
|
|
|
$
|
4,784
|
|
|
$
|
2,974
|
|
|
•
|
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;
|
|
•
|
cyber-attacks or acts of cyber-terrorism;
|
|
•
|
changes in the credit ratings of the Operating Partnership's senior unsecured long-term indebtedness;
|
|
•
|
the ability to obtain suitable equity and/or debt financing and the continued availability of financing, in the amounts and on the terms necessary to support our future refinancing requirements and business; and
|
|
•
|
other risks referenced from time to time in filings with the SEC and those factors listed or incorporated by reference into this report
|
|
|
Malls
(1)
|
|
Associated
Centers
|
|
Community
Centers
|
|
Office
Buildings
|
|
Total
|
||
|
Consolidated properties
|
60
|
|
20
|
|
4
|
|
5
|
|
(2)
|
|
89
|
|
Unconsolidated properties
(3)
|
8
|
|
3
|
|
5
|
|
—
|
|
16
|
||
|
Total
|
68
|
|
23
|
|
9
|
|
5
|
|
105
|
||
|
(1)
|
Category consists of regional malls, open-air centers and outlet centers (including
one
mixed-use center).
|
|
(2)
|
Includes our two corporate office buildings.
|
|
(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
|
|
Development
|
—
|
|
1
|
|
Expansions
|
1
|
|
—
|
|
Redevelopments
|
1
|
|
—
|
|
Property
|
|
Location
|
|
Date
Opened
|
|
New Developments:
|
|
|
|
|
|
Ambassador Town Center
(1)
|
|
Lafayette, LA
|
|
April 2016
|
|
The Outlet Shoppes at Laredo
(2)
|
|
Laredo, TX
|
|
April 2017
|
|
(1)
|
Ambassador Town Center is a 65/35 joint venture that is accounted for using the equity method of accounting and is included in equity in earnings of unconsolidated affiliates in the accompanying condensed consolidated statements of operations.
|
|
(2)
|
The Outlet Shoppes at Laredo is a 65/35 joint venture, which is included in the accompanying condensed consolidated statements of operations on a consolidated basis.
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income
|
$
|
9,299
|
|
|
$
|
670
|
|
|
$
|
118,444
|
|
|
$
|
115,659
|
|
|
Adjustments:
(1)
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
|
79,195
|
|
|
80,313
|
|
|
247,203
|
|
|
242,910
|
|
||||
|
Interest expense
|
58,573
|
|
|
58,632
|
|
|
178,834
|
|
|
177,371
|
|
||||
|
Abandoned projects expense
|
132
|
|
|
11
|
|
|
5,151
|
|
|
44
|
|
||||
|
Gain on sales of real estate assets
|
(1,610
|
)
|
|
(12,944
|
)
|
|
(60,454
|
)
|
|
(107,843
|
)
|
||||
|
Loss on investment
|
354
|
|
|
—
|
|
|
6,197
|
|
|
—
|
|
||||
|
Gain on extinguishment of debt
|
(6,452
|
)
|
|
6
|
|
|
(33,902
|
)
|
|
—
|
|
||||
|
Loss on impairment
|
24,935
|
|
|
53,558
|
|
|
71,401
|
|
|
116,736
|
|
||||
|
Income tax benefit
|
(1,064
|
)
|
|
(2,386
|
)
|
|
(4,784
|
)
|
|
(2,974
|
)
|
||||
|
Lease termination fees
|
(879
|
)
|
|
(857
|
)
|
|
(1,990
|
)
|
|
(2,202
|
)
|
||||
|
Straight-line rent and above- and below-market lease amortization
|
(637
|
)
|
|
(464
|
)
|
|
(3,685
|
)
|
|
(4,006
|
)
|
||||
|
Net (income) loss attributable to noncontrolling interests in other consolidated subsidiaries
|
(415
|
)
|
|
(983
|
)
|
|
(25,266
|
)
|
|
449
|
|
||||
|
General and administrative expenses
|
13,568
|
|
|
13,222
|
|
|
45,402
|
|
|
46,865
|
|
||||
|
Management fees and non-property level revenues
|
(2,762
|
)
|
|
(1,379
|
)
|
|
(10,312
|
)
|
|
(12,429
|
)
|
||||
|
Operating Partnership's share of property NOI
|
172,237
|
|
|
187,399
|
|
|
532,239
|
|
|
570,580
|
|
||||
|
Non-comparable NOI
|
(4,513
|
)
|
|
(15,169
|
)
|
|
(22,766
|
)
|
|
(52,998
|
)
|
||||
|
Total same-center NOI
|
$
|
167,724
|
|
|
$
|
172,230
|
|
|
$
|
509,473
|
|
|
$
|
517,582
|
|
|
(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 at Laredo and The Outlet Shoppes of the Bluegrass were classified as non-stabilized malls as of
September 30, 2017
. The Outlet Shoppes of the Bluegrass and The Outlet Shoppes at Atlanta were classified as non-stabilized malls as of
September 30, 2016
.
|
|
(3)
|
Excluded Malls - We exclude malls from our core portfolio if they fall in the following categories, for which operational metrics are excluded:
|
|
a.
|
Lender Malls - Malls 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
September 30, 2017
, we had no malls in this category as the foreclosure of Wausau Center was complete in August 2017. As of
September 30, 2016
, Chesterfield Mall, Midland Mall and Wausau Center were classified as Lender Malls. The foreclosures of Midland Mall and Chesterfield Mall were complete in the first quarter and second quarter of 2017, respectively. Lender Malls are excluded from our same-center pool as decisions made while in discussions with the lender may lead to metrics that do not provide relevant information related to the condition of these properties or they may be under cash management agreements with the respective servicers.
|
|
b.
|
Repositioning Malls - Malls that are currently being repositioned or where we have determined that the current format of the mall no longer represents the best use of the mall and we are in the process of evaluating alternative strategies for the mall. This may include major redevelopment or an alternative retail or non-retail format, or after evaluating alternative strategies for the mall, we may determine that the mall no longer meets our criteria for long-term investment. The steps taken to reposition these malls, 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 malls. Therefore, traditional performance measures, such as occupancy percentages and leasing metrics, exclude Repositioning Malls. Cary Towne Center and Hickory Point Mall were classified as Repositioning Malls as of
September 30, 2017
and
September 30, 2016
.
|
|
c.
|
Minority Interest Malls - Malls in which we have a 25% or less ownership interest. As of September 30, 2017 and
September 30, 2016
, Triangle Town Center was classified as a Minority Interest Mall. The Company divested its interests in River Ridge Mall in August 2017. Triangle Town Place was also classified as a Minority Interest property as of
September 30, 2016
until its sale in the fourth quarter of 2016.
|
|
|
Nine Months Ended
September 30, |
||
|
|
2017
|
|
2016
|
|
Malls
|
91.5%
|
|
91.0%
|
|
Associated centers
|
4.1%
|
|
3.9%
|
|
Community centers
|
1.8%
|
|
1.9%
|
|
Mortgages, office buildings and other
|
2.6%
|
|
3.2%
|
|
|
Twelve Months Ended September 30,
|
|
|
||
|
|
2017
|
|
2016
|
|
% Change
|
|
Stabilized mall same-center sales per square foot
|
$373
|
|
$380
|
|
(1.8)%
|
|
|
As of September 30,
|
||
|
|
2017
|
|
2016
|
|
Total portfolio
|
93.1%
|
|
93.5%
|
|
Total mall portfolio
|
91.6%
|
|
92.6%
|
|
Same-center malls
|
91.8%
|
|
93.0%
|
|
Stabilized malls
|
91.7%
|
|
92.5%
|
|
Non-stabilized malls
(2)
|
87.9%
|
|
93.6%
|
|
Associated centers
|
98.2%
|
|
96.1%
|
|
Community centers
|
98.2%
|
|
97.5%
|
|
(1)
|
As noted above, excluded properties are not included in occupancy metrics.
|
|
(2)
|
Represents occupancy for The Outlet Shoppes at Laredo and The Outlet Shoppes of the Bluegrass as of
September 30, 2017
and occupancy for The Outlet Shoppes of the Bluegrass and The Outlet Shoppes at Atlanta as of
September 30, 2016
.
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
Operating portfolio:
|
|
|
|
|
|
|
|
||||
|
New leases
|
178,332
|
|
|
334,006
|
|
|
916,442
|
|
|
1,155,870
|
|
|
Renewal leases
|
678,304
|
|
|
429,350
|
|
|
1,765,682
|
|
|
1,863,460
|
|
|
Development portfolio:
|
|
|
|
|
|
|
|
||||
|
New leases
|
131,744
|
|
|
28,701
|
|
|
258,746
|
|
|
538,769
|
|
|
Total leased
|
988,380
|
|
|
792,057
|
|
|
2,940,870
|
|
|
3,558,099
|
|
|
|
As of September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Same-center stabilized malls
|
$
|
32.69
|
|
|
$
|
32.46
|
|
|
Stabilized malls
|
32.83
|
|
|
32.18
|
|
||
|
Non-stabilized malls
(2)
|
26.25
|
|
|
26.48
|
|
||
|
Associated centers
|
13.85
|
|
|
13.91
|
|
||
|
Community centers
|
15.65
|
|
|
15.28
|
|
||
|
Office buildings
|
19.12
|
|
|
20.01
|
|
||
|
(1)
|
As noted above, excluded properties are not included in base rent. Average base rents for associated centers, community centers and office buildings include all leased space, regardless of size.
|
|
(2)
|
Represents average annual base rents for The Outlet Shoppes at Laredo and The Outlet Shoppes of the Bluegrass as of
September 30, 2017
and average annual base rents for The Outlet Shoppes of the Bluegrass and The Outlet Shoppes at Atlanta as of
September 30, 2016
.
|
|
Property Type
|
|
Square
Feet |
|
Prior
Gross
Rent PSF |
|
New
Initial
Gross
Rent PSF |
|
% Change
Initial |
|
New
Average
Gross
Rent PSF (1) |
|
% Change
Average |
|||||||||
|
Quarter:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
All Property Types
(2)
|
|
529,055
|
|
|
$
|
40.50
|
|
|
$
|
34.46
|
|
|
(14.9
|
)%
|
|
$
|
35.00
|
|
|
(13.6
|
)%
|
|
Stabilized malls
|
|
493,779
|
|
|
41.92
|
|
|
35.66
|
|
|
(14.9
|
)%
|
|
36.19
|
|
|
(13.7
|
)%
|
|||
|
New leases
|
|
60,159
|
|
|
51.65
|
|
|
49.79
|
|
|
(3.6
|
)%
|
|
51.78
|
|
|
0.3
|
%
|
|||
|
Renewal leases
|
|
433,620
|
|
|
40.58
|
|
|
33.70
|
|
|
(17.0
|
)%
|
|
34.03
|
|
|
(16.1
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Year-to-Date:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
All Property Types
(2)
|
|
1,590,088
|
|
|
$
|
41.45
|
|
|
$
|
38.96
|
|
|
(6.0
|
)%
|
|
$
|
39.81
|
|
|
(4.0
|
)%
|
|
Stabilized malls
|
|
1,485,284
|
|
|
42.55
|
|
|
39.95
|
|
|
(6.1
|
)%
|
|
40.80
|
|
|
(4.1
|
)%
|
|||
|
New leases
|
|
306,343
|
|
|
42.78
|
|
|
45.27
|
|
|
5.8
|
%
|
|
47.23
|
|
|
10.4
|
%
|
|||
|
Renewal leases
|
|
1,178,941
|
|
|
42.49
|
|
|
38.56
|
|
|
(9.2
|
)%
|
|
39.13
|
|
|
(7.9
|
)%
|
|||
|
(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 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
New
|
156
|
|
|
420,187
|
|
|
7.85
|
|
|
$
|
44.56
|
|
|
$
|
47.54
|
|
|
$
|
40.30
|
|
|
$
|
4.26
|
|
|
10.6
|
%
|
|
$
|
7.24
|
|
|
18.0
|
%
|
|
Renewal
|
457
|
|
|
1,245,753
|
|
|
3.47
|
|
|
39.01
|
|
|
39.60
|
|
|
41.29
|
|
|
(2.28
|
)
|
|
(5.5
|
)%
|
|
(1.69
|
)
|
|
(4.1
|
)%
|
|||||
|
Commencement 2017 Total
|
613
|
|
|
1,665,940
|
|
|
4.58
|
|
|
$
|
40.41
|
|
|
$
|
41.61
|
|
|
$
|
41.04
|
|
|
$
|
(0.63
|
)
|
|
(1.5
|
)%
|
|
$
|
0.57
|
|
|
1.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Commencement 2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
New
|
12
|
|
|
39,198
|
|
|
8.48
|
|
|
$
|
53.17
|
|
|
$
|
55.04
|
|
|
$
|
48.05
|
|
|
$
|
5.12
|
|
|
10.7
|
%
|
|
$
|
6.99
|
|
|
14.5
|
%
|
|
Renewal
|
111
|
|
|
350,183
|
|
|
3.63
|
|
|
34.75
|
|
|
35.34
|
|
|
39.12
|
|
|
(4.37
|
)
|
|
(11.2
|
)%
|
|
(3.78
|
)
|
|
(9.7
|
)%
|
|||||
|
Commencement 2018 Total
|
123
|
|
|
389,381
|
|
|
4.10
|
|
|
$
|
36.60
|
|
|
$
|
37.32
|
|
|
$
|
40.02
|
|
|
$
|
(3.42
|
)
|
|
(8.5
|
)%
|
|
$
|
(2.70
|
)
|
|
(6.7
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Total 2017/2018
|
736
|
|
|
2,055,321
|
|
|
4.50
|
|
|
$
|
39.69
|
|
|
$
|
40.79
|
|
|
$
|
40.85
|
|
|
$
|
(1.16
|
)
|
|
(2.8
|
)%
|
|
$
|
(0.06
|
)
|
|
(0.1
|
)%
|
|
|
Nine Months Ended
September 30, |
|
|
||||||||
|
|
2017
|
|
2016
|
|
Change
|
||||||
|
Net cash provided by operating activities
|
$
|
336,950
|
|
|
$
|
339,625
|
|
|
$
|
(2,675
|
)
|
|
Net cash used in investing activities
|
(34,151
|
)
|
|
(4,323
|
)
|
|
(29,828
|
)
|
|||
|
Net cash used in financing activities
|
(290,399
|
)
|
|
(347,726
|
)
|
|
57,327
|
|
|||
|
Net cash flows
|
$
|
12,400
|
|
|
$
|
(12,424
|
)
|
|
$
|
24,824
|
|
|
September 30, 2017
|
|
Consolidated
|
|
Noncontrolling
Interests |
|
Unconsolidated
Affiliates |
|
Total
|
|
Weighted-
Average Interest Rate (1) |
||||||||
|
Fixed-rate debt:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-recourse loans on operating
properties
(2)
|
|
$
|
1,807,519
|
|
|
$
|
(77,494
|
)
|
|
$
|
524,099
|
|
|
$
|
2,254,124
|
|
|
5.06%
|
|
Recourse term loans on operating properties
(3)
|
|
—
|
|
|
—
|
|
|
11,035
|
|
|
11,035
|
|
|
3.74%
|
||||
|
Senior unsecured notes due 2023
(4)
|
|
446,868
|
|
|
—
|
|
|
—
|
|
|
446,868
|
|
|
5.25%
|
||||
|
Senior unsecured notes due 2024
(5)
|
|
299,944
|
|
|
—
|
|
|
—
|
|
|
299,944
|
|
|
4.60%
|
||||
|
September 30, 2017
|
|
Consolidated
|
|
Noncontrolling
Interests |
|
Unconsolidated
Affiliates |
|
Total
|
|
Weighted-
Average Interest Rate (1) |
||||||||
|
Senior unsecured notes due 2026
(6)
|
|
615,669
|
|
|
—
|
|
|
—
|
|
|
615,669
|
|
|
5.95%
|
||||
|
Total fixed-rate debt
|
|
3,170,000
|
|
|
(77,494
|
)
|
|
535,134
|
|
|
3,627,640
|
|
|
5.19%
|
||||
|
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-recourse term loan on operating property
|
|
10,868
|
|
|
(5,434
|
)
|
|
—
|
|
|
5,434
|
|
|
3.04%
|
||||
|
Recourse term loans on operating properties
(7)
|
|
89,612
|
|
|
—
|
|
|
58,692
|
|
|
148,304
|
|
|
3.62%
|
||||
|
Unsecured lines of credit
|
|
79,970
|
|
|
—
|
|
|
—
|
|
|
79,970
|
|
|
2.43%
|
||||
|
Unsecured term loans
|
|
885,000
|
|
|
—
|
|
|
—
|
|
|
885,000
|
|
|
2.69%
|
||||
|
Total variable-rate debt
|
|
1,065,450
|
|
|
(5,434
|
)
|
|
58,692
|
|
|
1,118,708
|
|
|
2.79%
|
||||
|
Total fixed-rate and variable-rate debt
|
|
4,235,450
|
|
|
(82,928
|
)
|
|
593,826
|
|
|
4,746,348
|
|
|
4.63%
|
||||
|
Unamortized deferred financing costs
|
|
(19,272
|
)
|
|
719
|
|
|
(2,357
|
)
|
|
(20,910
|
)
|
|
|
||||
|
Total mortgage and other indebtedness, net
|
|
$
|
4,216,178
|
|
|
$
|
(82,209
|
)
|
|
$
|
591,469
|
|
|
$
|
4,725,438
|
|
|
|
|
December 31, 2016
|
|
Consolidated
|
|
Noncontrolling
Interests |
|
Unconsolidated
Affiliates |
|
Total
|
|
Weighted-
Average Interest Rate (1) |
||||||||
|
Fixed-rate debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-recourse loans on operating properties
|
|
$
|
2,453,628
|
|
|
$
|
(109,162
|
)
|
|
$
|
530,062
|
|
|
$
|
2,874,528
|
|
|
5.29%
|
|
Senior unsecured notes due 2023
(4)
|
|
446,552
|
|
|
—
|
|
|
—
|
|
|
446,552
|
|
|
5.25%
|
||||
|
Senior unsecured notes due 2024
(5)
|
|
299,939
|
|
|
—
|
|
|
—
|
|
|
299,939
|
|
|
4.60%
|
||||
|
Senior unsecured notes due 2026
(6)
|
|
394,260
|
|
|
—
|
|
|
—
|
|
|
394,260
|
|
|
5.95%
|
||||
|
Total fixed-rate debt
|
|
3,594,379
|
|
|
(109,162
|
)
|
|
530,062
|
|
|
4,015,279
|
|
|
5.30%
|
||||
|
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-recourse term loans on operating properties
|
|
19,055
|
|
|
(7,504
|
)
|
|
2,226
|
|
|
13,777
|
|
|
3.18%
|
||||
|
Recourse term loans on operating properties
|
|
24,428
|
|
|
—
|
|
|
71,037
|
|
|
95,465
|
|
|
2.80%
|
||||
|
Construction loan
(7)
|
|
39,263
|
|
|
—
|
|
|
—
|
|
|
39,263
|
|
|
3.12%
|
||||
|
Unsecured lines of credit
|
|
6,024
|
|
|
—
|
|
|
—
|
|
|
6,024
|
|
|
1.82%
|
||||
|
Unsecured term loans
|
|
800,000
|
|
|
—
|
|
|
—
|
|
|
800,000
|
|
|
2.04%
|
||||
|
Total variable-rate debt
|
|
888,770
|
|
|
(7,504
|
)
|
|
73,263
|
|
|
954,529
|
|
|
2.18%
|
||||
|
Total fixed-rate and variable-rate debt
|
|
4,483,149
|
|
|
(116,666
|
)
|
|
603,325
|
|
|
4,969,808
|
|
|
4.70%
|
||||
|
Unamortized deferred financing costs
|
|
(17,855
|
)
|
|
945
|
|
|
(2,806
|
)
|
|
(19,716
|
)
|
|
|
||||
|
Total mortgage and other indebtedness, net
|
|
$
|
4,465,294
|
|
|
$
|
(115,721
|
)
|
|
$
|
600,519
|
|
|
$
|
4,950,092
|
|
|
|
|
(1)
|
Weighted-average interest rate includes the effect of debt premiums (discounts), but excludes amortization of deferred financing costs.
|
|
(2)
|
The unconsolidated affiliate has an interest rate swap on a notional amount outstanding of $46,344 as of
September 30, 2017
related to a variable-rate loan on Ambassador Town Center to effectively fix the interest rate on this loan to a fixed-rate of 3.22%.
|
|
(3)
|
The unconsolidated affiliate has an interest rate swap on a notional amount outstanding of $11,035 as of
September 30, 2017
related to a variable-rate loan on Ambassador Town Center - Infrastructure Improvements to effectively fix the interest rate on this loan to a fixed-rate of 3.74%. See
Note 5
to the condensed consolidated financial statements for information on this loan, which closed in August 2017.
|
|
(4)
|
The balance is net of an unamortized discount of
$3,132
and
$3,448
as of
September 30, 2017
and
December 31, 2016
, respectively.
|
|
(5)
|
The balance is net of an unamortized discount of
$56
and
$61
as of
September 30, 2017
and
December 31, 2016
, respectively.
|
|
(6)
|
The balance is net of an unamortized discount of
$9,331
and
$5,740
as of
September 30, 2017
and
December 31, 2016
, respectively. In September 2017, we issued and sold an additional
$225,000
of the series of 2026 Notes. See
Note 6
to the condensed consolidated financial statements for further information.
|
|
(7)
|
The Outlet Shoppes at Laredo opened in April 2017, and the construction loan balance is included in recourse term loans on operating properties as of
September 30, 2017
.
|
|
Date
|
|
Property
|
|
Consolidated/
Unconsolidated
Property
|
Stated
Interest
Rate
|
|
Maturity
Date
|
|
Amount
Extended
(1)
|
||
|
March
|
|
Statesboro Crossing
(1)
|
|
Consolidated
|
LIBOR + 1.8%
|
|
June 2018
|
|
$
|
10,930
|
|
|
August
|
|
Ambassador Town Center - Infrastructure Improvements
(2)
|
|
Unconsolidated
|
LIBOR + 2.0%
|
|
August 2020
|
|
11,035
|
|
|
|
(1)
|
The Company exercised its option to extend the maturity date of the loan in the first quarter of 2017.
|
|
(2)
|
In August 2017, the loan was amended and modified to extend the maturity date. The loan requires annual principal payments of
$430
,
$555
and
$690
in 2018, 2019 and 2020, respectively. The Operating Partnership has guaranteed 100% of the loan. See
Note 12
to the condensed consolidated financial statements for information on the Operating Partnership's guaranty. The joint venture has an interest rate swap on the notional amount of the loan, amortizing to $
9,360
over the term of the swap, to effectively fix the interest rate to
3.74%
.
|
|
Date
|
|
Property
|
|
Consolidated/
Unconsolidated
Property
|
Interest
Rate at
Repayment
Date
|
|
Scheduled
Maturity
Date
|
|
Principal
Balance
Repaid
(1)
|
||
|
January
|
|
The Plaza at Fayette
|
|
Consolidated
|
5.67%
|
|
April 2017
|
|
$
|
37,146
|
|
|
January
|
|
The Shoppes at St. Clair Square
|
|
Consolidated
|
5.67%
|
|
April 2017
|
|
18,827
|
|
|
|
February
|
|
Hamilton Corner
|
|
Consolidated
|
5.67%
|
|
April 2017
|
|
14,227
|
|
|
|
March
|
|
Layton Hills Mall
|
|
Consolidated
|
5.66%
|
|
April 2017
|
|
89,526
|
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City
(2)
|
|
Consolidated
|
5.73%
|
|
January 2022
|
|
53,386
|
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City -
Phase II
(2)
|
|
Consolidated
|
3.53%
|
|
April 2019
|
|
5,545
|
|
|
|
April
|
|
The Outlet Shoppes at Oklahoma City -
Phase III
(2)
|
|
Consolidated
|
3.53%
|
|
April 2019
|
|
2,704
|
|
|
|
July
|
|
Gulf Coast Town Center - Phase III
(3)
|
|
Unconsolidated
|
3.13%
|
|
July 2017
|
|
4,118
|
|
|
|
September
|
|
Hanes Mall
(4)
|
|
Consolidated
|
6.99%
|
|
October 2018
|
|
144,325
|
|
|
|
September
|
|
The Outlet Shoppes at El Paso
|
|
Consolidated
|
7.06%
|
|
December 2017
|
|
61,561
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
431,365
|
|
|
(1)
|
We retired the loans with borrowings from our credit facilities unless otherwise noted.
|
|
(2)
|
The loan was retired in conjunction with the sale of the property which secured the loan. See
Note 4
to the condensed consolidated financial statements for more information. We recorded an
$8,500
loss on extinguishment of debt due to a prepayment fee on the early retirement.
|
|
(3)
|
We loaned the unconsolidated affiliate, JG Gulf Coast Town Center, LLC, the amount necessary to retire the loan and received a mortgage note receivable in return. See
Note 8
to the condensed consolidated financial statements for more information.
|
|
(4)
|
We recorded a
$371
loss on extinguishment of debt due to a prepayment fee on the early retirement.
|
|
Date
|
|
Property
|
|
Interest
Rate at
Repayment
Date
|
|
Scheduled
Maturity
Date
|
|
Balance of
Non-recourse
Debt
|
|
Gain on
Extinguishment
of Debt
|
||||
|
January
|
|
Midland Mall
|
|
6.10%
|
|
August 2016
|
|
$
|
31,953
|
|
|
$
|
3,760
|
|
|
June
|
|
Chesterfield Mall
|
|
5.74%
|
|
September 2016
|
|
140,000
|
|
|
29,187
|
|
||
|
August
|
|
Wausau Center
|
|
5.85%
|
|
April 2021
|
|
17,689
|
|
|
6,851
|
|
||
|
|
|
|
|
|
|
|
|
$
|
189,642
|
|
|
$
|
39,798
|
|
|
|
|
|
Sales Per Square
Foot for the Twelve
Months Ended
(1) (2)
|
|
Occupancy
(2)
|
|
% of
Consolidated Unencumbered NOI for the Nine Months Ended 9/30/17 (3) |
|||||||||||
|
|
09/30/17
|
|
09/30/16
|
|
09/30/17
|
|
09/30/16
|
|
||||||||||
|
Unencumbered consolidated properties:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Tier 1 Malls
|
|
$
|
402
|
|
|
$
|
417
|
|
|
93.5
|
%
|
|
92.6
|
%
|
|
33.1
|
%
|
|
|
Tier 2 Malls
|
|
326
|
|
|
337
|
|
|
91.8
|
%
|
|
93.2
|
%
|
|
50.1
|
%
|
|||
|
Tier 3 Malls
|
|
261
|
|
|
267
|
|
|
87.2
|
%
|
|
86.9
|
%
|
|
5.7
|
%
|
|||
|
Total Malls
|
|
$
|
345
|
|
|
$
|
357
|
|
|
92.0
|
%
|
|
92.5
|
%
|
|
88.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Associated Centers
|
|
N/A
|
|
|
N/A
|
|
|
97.9
|
%
|
|
96.3
|
%
|
|
6.7
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Community Centers
|
|
N/A
|
|
|
N/A
|
|
|
98.9
|
%
|
|
98.9
|
%
|
|
3.2
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Office Buildings and Other
|
|
N/A
|
|
|
N/A
|
|
|
94.2
|
%
|
|
95.3
|
%
|
|
1.2
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Unencumbered Consolidated Portfolio
|
|
$
|
345
|
|
|
$
|
357
|
|
|
93.5
|
%
|
|
93.6
|
%
|
|
100.0
|
%
|
|
|
(1)
|
Represents same-center sales per square foot for mall tenants 10,000 square feet or less for stabilized malls.
|
|
(2)
|
Operating metrics are included for unencumbered operating properties and do not include sales or occupancy of unencumbered outparcels.
|
|
(3)
|
Our consolidated unencumbered properties generated approximately
56.9%
of total consolidated NOI of
$478,614,568
(which excludes NOI related to dispositions) for the
nine
months ended
September 30, 2017
.
|
|
|
Shares
Outstanding |
|
Stock Price
(1)
|
|
Value
|
|||||
|
Common stock and operating partnership units
|
199,316
|
|
|
$
|
8.39
|
|
|
$
|
1,672,261
|
|
|
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
|
|
|
|
|
|
|
2,298,511
|
|
||
|
Company’s share of total debt
|
|
|
|
|
|
|
4,746,348
|
|
||
|
Total market capitalization
|
|
|
|
|
|
|
$
|
7,044,859
|
|
|
|
Debt-to-total-market capitalization ratio
|
|
|
|
|
|
|
67.4
|
%
|
||
|
(1)
|
Stock price for common stock and Operating Partnership units equals the closing price of CBL's common stock on September 29, 2017. The stock prices for the preferred stock represent the liquidation preference of each respective series of preferred stock.
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Tenant allowances
(1)
|
$
|
9,658
|
|
|
$
|
17,811
|
|
|
$
|
29,774
|
|
|
$
|
50,707
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Renovations
|
5,190
|
|
|
6,390
|
|
|
9,255
|
|
|
11,011
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Deferred maintenance:
|
|
|
|
|
|
|
|
||||||||
|
Parking lot and parking lot lighting
|
4,060
|
|
|
9,171
|
|
|
8,321
|
|
|
11,936
|
|
||||
|
Roof repairs and replacements
|
1,544
|
|
|
2,178
|
|
|
4,607
|
|
|
3,221
|
|
||||
|
Other capital expenditures
|
5,616
|
|
|
1,464
|
|
|
15,833
|
|
|
7,292
|
|
||||
|
Total deferred maintenance
|
11,220
|
|
|
12,813
|
|
|
28,761
|
|
|
22,449
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Capitalized overhead
|
1,370
|
|
|
1,103
|
|
|
5,661
|
|
|
4,051
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Capitalized interest
|
452
|
|
|
616
|
|
|
1,676
|
|
|
1,612
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total capital expenditures
|
$
|
27,890
|
|
|
$
|
38,733
|
|
|
$
|
75,127
|
|
|
$
|
89,830
|
|
|
(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 |
|||||
|
Outlet Center:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
The Outlet Shoppes at Laredo
|
|
Laredo, TX
|
|
65%
|
|
357,755
|
|
|
$
|
69,936
|
|
|
$
|
68,968
|
|
|
April-17
|
|
9.6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall Expansions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Kirkwood Mall - Lucky 13 (Lucky's Pub)
|
|
Bismarck, ND
|
|
100%
|
|
6,500
|
|
|
3,200
|
|
|
3,109
|
|
|
Sep-17
|
|
7.6%
|
||
|
Mayfaire Town Center - Phase I
|
|
Wilmington, NC
|
|
100%
|
|
67,766
|
|
|
19,073
|
|
|
15,112
|
|
|
Feb-17
|
|
8.4%
|
||
|
|
|
|
|
|
|
74,266
|
|
|
22,273
|
|
|
18,221
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall Redevelopments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
College Square - Partial Belk Redevelopment
(Planet Fitness) (3) |
|
Morristown, TN
|
|
100%
|
|
20,000
|
|
|
1,549
|
|
|
1,434
|
|
|
Mar-17
|
|
9.9%
|
||
|
Dakota Square Mall - Partial Miracle Mart
Redevelopment (T.J. Maxx) |
|
Minot, ND
|
|
100%
|
|
20,755
|
|
|
1,929
|
|
|
1,584
|
|
|
May-17
|
|
12.3%
|
||
|
Hickory Point Mall Redevelopment (T.J. Maxx/
Shops) |
|
Forsyth, IL
|
|
100%
|
|
50,030
|
|
|
4,070
|
|
|
2,592
|
|
|
Sep-17
|
|
8.9%
|
||
|
Pearland Town Center - Sports Authority
Redevelopment (Dick's Sporting Goods) |
|
Pearland, TX
|
|
100%
|
|
48,582
|
|
|
7,069
|
|
|
6,325
|
|
|
April-17
|
|
12.2%
|
||
|
South County Center - DXL
|
|
St. Louis, MO
|
|
100%
|
|
6,792
|
|
|
1,266
|
|
|
1,137
|
|
|
June-17
|
|
21.1%
|
||
|
Stroud Mall - Beauty Academy
|
|
Stroudsburg, PA
|
|
100%
|
|
10,494
|
|
|
2,167
|
|
|
1,932
|
|
|
June-17
|
|
6.6%
|
||
|
Turtle Creek Mall - Ulta Beauty
|
|
Hattiesburg, MS
|
|
100%
|
|
20,782
|
|
|
3,050
|
|
|
1,763
|
|
|
April-17
|
|
6.7%
|
||
|
York Galleria - Partial JCP Redevelopment
(Gold's Gym/Shops) |
|
York, PA
|
|
100%
|
|
40,832
|
|
|
5,370
|
|
|
3,849
|
|
|
July-17
|
|
12.4%
|
||
|
York Galleria - Partial JCP Redevelopment
(H&M/Shops) |
|
York, PA
|
|
100%
|
|
42,672
|
|
|
5,582
|
|
|
4,377
|
|
|
April-17
|
|
7.8%
|
||
|
|
|
|
|
|
|
260,939
|
|
|
32,052
|
|
|
24,993
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Associated Center Redevelopment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
The Landing at Arbor Place - Ollie's
|
|
Atlanta (Douglasville), GA
|
|
100%
|
|
28,446
|
|
|
1,946
|
|
|
1,813
|
|
|
Aug-17
|
|
8.6%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total Properties Opened
|
|
|
|
|
|
721,406
|
|
|
$
|
126,207
|
|
|
$
|
113,995
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
(1) Total Cost is presented net of reimbursements to be received.
|
|
|
|
|
|
|
|||||||||||||
|
(2) Cost to Date does not reflect reimbursements until they are received.
|
|
|
|
|
|
|
|||||||||||||
|
(3) This property was sold in May 2017.
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
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:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
The Shoppes at Eagle Point
(3)
|
|
Cookeville, TN
|
|
50%
|
|
233,489
|
|
|
$
|
22,413
|
|
|
$
|
6,963
|
|
|
Fall-18
|
|
8.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall Expansion:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Parkdale Mall - Restaurant Addition
|
|
Beaumont, TX
|
|
100%
|
|
4,700
|
|
|
1,481
|
|
|
912
|
|
|
Fall-17
|
|
9.2%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Mall Redevelopments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
East Towne Mall - Flix Brewhouse
|
|
Madison, WI
|
|
100%
|
|
40,795
|
|
|
9,874
|
|
|
2,147
|
|
|
Spring-18
|
|
8.5%
|
||
|
East Towne Mall - Lucky 13
|
|
Madison, WI
|
|
100%
|
|
7,758
|
|
|
3,014
|
|
|
1,513
|
|
|
Winter-17
|
|
6.5%
|
||
|
|
|
|
|
|
|
48,553
|
|
|
12,888
|
|
|
3,660
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total Properties Under Development
|
|
|
|
|
|
286,742
|
|
|
$
|
36,782
|
|
|
$
|
11,535
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
(1) Total Cost is presented net of reimbursements to be received.
|
|
|
|
|
|
|
|||||||||||||
|
(2) Cost to Date does not reflect reimbursements until they are received.
|
|
|
|
|
|
|
|||||||||||||
|
(3) We will fund 100% of the required equity contribution. The remainder of the project will be funded through a construction loan with a total borrowing capacity of $36,400, which closed subsequent to September 30, 2017.
|
|||||||||||||||||||
|
•
|
Third parties may approach us with opportunities in which they have obtained land and performed some pre-development activities, but they may not have sufficient access to the capital resources or the development and leasing expertise to bring the project to fruition. We enter into such arrangements when we determine such a project is viable and we can achieve a satisfactory return on our investment. We typically earn development fees from the joint venture and provide management and leasing services to the property for a fee once the property is placed in operation.
|
|
•
|
We determine that we may have the opportunity to capitalize on the value we have created in a property by selling an interest in the property to a third party. This provides us with an additional source of capital that can be used to develop or acquire additional real estate assets that we believe will provide greater potential for growth. When we retain an interest in an asset rather than selling a 100% interest, it is typically because this allows us to continue to manage the property, which provides us the ability to earn fees for management, leasing, development and financing services provided to the joint venture.
|
|
|
|
As of September 30, 2017
|
|
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) |
|
9/30/2017
|
|
12/31/2016
|
|||||||||
|
West Melbourne I, LLC -
Phase I (2) |
|
50%
|
|
$
|
42,397
|
|
|
20%
|
|
$
|
8,479
|
|
|
Feb-2018
|
(3)
|
|
$
|
86
|
|
|
$
|
86
|
|
|
West Melbourne I, LLC -
Phase II (2) |
|
50%
|
|
16,377
|
|
|
20%
|
|
3,275
|
|
|
Feb-2018
|
(3)
|
|
33
|
|
|
33
|
|
||||
|
Port Orange I, LLC
|
|
50%
|
|
57,298
|
|
|
20%
|
|
11,460
|
|
|
Feb-2018
|
(3)
|
|
116
|
|
|
116
|
|
||||
|
Ambassador Infrastructure, LLC
|
|
65%
|
|
11,035
|
|
|
100%
|
|
11,035
|
|
|
Aug-2020
|
(4)
|
|
177
|
|
|
177
|
|
||||
|
|
|
|
|
|
|
Total guaranty liability
|
|
|
$
|
412
|
|
|
$
|
412
|
|
||||||||
|
(1)
|
Excludes any extension options.
|
|
(2)
|
The loan is secured by Hammock Landing - Phase I and Hammock Landing - Phase II, respectively.
|
|
(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 was modified and extended in August 2017. See
Note 5
to the
condensed consolidated financial statements for further information.
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income (loss) attributable to common shareholders
|
$
|
(2,258
|
)
|
|
$
|
(10,164
|
)
|
|
$
|
50,807
|
|
|
$
|
70,383
|
|
|
Noncontrolling interest in income (loss) of Operating Partnership
|
(81
|
)
|
|
(1,372
|
)
|
|
8,702
|
|
|
12,056
|
|
||||
|
Depreciation and amortization expense of:
|
|
|
|
|
|
|
|
||||||||
|
Consolidated properties
|
71,732
|
|
|
71,794
|
|
|
225,461
|
|
|
220,505
|
|
||||
|
Unconsolidated affiliates
|
9,633
|
|
|
10,756
|
|
|
28,533
|
|
|
29,090
|
|
||||
|
Non-real estate assets
|
(934
|
)
|
|
(838
|
)
|
|
(2,590
|
)
|
|
(2,397
|
)
|
||||
|
Noncontrolling interests' share of depreciation and amortization
|
(2,170
|
)
|
|
(2,237
|
)
|
|
(6,791
|
)
|
|
(6,685
|
)
|
||||
|
Loss on impairment, net of taxes
|
24,935
|
|
|
51,812
|
|
|
70,185
|
|
|
114,990
|
|
||||
|
(Gain) loss on depreciable property, net of taxes and noncontrolling interests' share
|
1,995
|
|
|
(8,685
|
)
|
|
(48,761
|
)
|
|
(44,206
|
)
|
||||
|
FFO allocable to Operating Partnership common unitholders
|
102,852
|
|
|
111,066
|
|
|
325,546
|
|
|
393,736
|
|
||||
|
Litigation expenses
(1)
|
17
|
|
|
601
|
|
|
69
|
|
|
2,308
|
|
||||
|
Nonrecurring professional fees expense (reimbursement)
(1)
|
—
|
|
|
662
|
|
|
(919
|
)
|
|
1,781
|
|
||||
|
Loss on investment
(2)
|
354
|
|
|
—
|
|
|
6,197
|
|
|
—
|
|
||||
|
Equity in (earnings) losses from disposals of unconsolidated affiliates
(3)
|
—
|
|
|
1,145
|
|
|
—
|
|
|
(54,485
|
)
|
||||
|
Non-cash default interest expense
(4)
|
1,904
|
|
|
1,374
|
|
|
4,398
|
|
|
1,374
|
|
||||
|
Gain on extinguishment of debt, net of noncontrolling interests' share
(5)
|
(6,452
|
)
|
|
6
|
|
|
(33,902
|
)
|
|
—
|
|
||||
|
FFO allocable to Operating Partnership common unitholders, as adjusted
|
$
|
98,675
|
|
|
$
|
114,854
|
|
|
$
|
301,389
|
|
|
$
|
344,714
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
FFO per diluted share
|
$
|
0.52
|
|
|
$
|
0.56
|
|
|
$
|
1.63
|
|
|
$
|
1.97
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
FFO, as adjusted, per diluted share
|
$
|
0.50
|
|
|
$
|
0.57
|
|
|
$
|
1.51
|
|
|
$
|
1.72
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average common and potential dilutive common shares outstanding with Operating Partnership units fully converted
|
199,321
|
|
|
200,004
|
|
|
199,325
|
|
|
199,992
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
(1) Litigation expense and nonrecurring professional fees expense are included in General and Administrative expense in the Consolidated Statements of Operations. Nonrecurring professional fees reimbursement is included in Interest and Other Income (Loss) in the Consolidated Statements of Operations.
|
|||||||||||||||
|
(2)
The three months and nine months ended September 30, 2017 represents a loss on investment related to the write down of our 25% interest in River Ridge Mall JV, LLC based on the contract price to sell such interest to the joint venture partner. The sale closed in August 2017.
|
|||||||||||||||
|
(3) The three months ended September 30, 2016 includes $1,145 of equity in losses from the disposals of unconsolidated affiliates. The nine months ended September 30, 2016 also includes $26,363 related to the sale of our 50% interest in Triangle Town Center and $29,267 related to the foreclosure of the loan secured by Gulf Coast Town Center. These amounts are included in Equity in Earnings of Unconsolidated Affiliates in the Condensed Consolidated Statements of Operations.
|
|||||||||||||||
|
(4) The three months and nine months ended September 30, 2017 includes default interest expense related to Acadiana Mall and Wausau Center. The nine months ended September 30, 2017 also includes default interest expense related to Chesterfield Mall and Midland Mall. The three and nine months ended September 30, 2016 includes default interest expense related to Chesterfield Mall, Midland Mall and Wausau Center.
|
|||||||||||||||
|
(5) The three months ended September 30, 2017 primarily represents a $6,851 gain on extinguishment of debt related to the non-recourse loan secured by Wausau Center, which was conveyed to the lender in the third quarter of 2017, which was partially offset by a loss on extinguishment of debt related to a prepayment fee of $371 related to the early retirement of a mortgage loan. Additionally, the nine months ended September 30, 2017 also includes a gain on extinguishment of debt related to the non-recourse loan secured by Chesterfield Mall, which was conveyed to the lender in the second quarter of 2017, a loss on extinguishment of debt related to a prepayment fee on the early retirement of the loans secured by The Outlet Shoppes at Oklahoma City, which was sold in the second quarter of 2017, and a gain on extinguishment of debt related to the non-recourse loan secured by Midland Mall, which was conveyed to the lender in the first quarter of 2017.
|
|||||||||||||||
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Diluted EPS attributable to common shareholders
|
$
|
(0.01
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
0.30
|
|
|
$
|
0.41
|
|
|
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
|
0.40
|
|
|
0.40
|
|
|
1.23
|
|
|
1.21
|
|
||||
|
Loss on impairment, net of taxes
|
0.13
|
|
|
0.26
|
|
|
0.35
|
|
|
0.57
|
|
||||
|
Gain on depreciable property, net of taxes and noncontrolling interests' share
|
—
|
|
|
(0.04
|
)
|
|
(0.25
|
)
|
|
(0.22
|
)
|
||||
|
FFO per diluted share
|
$
|
0.52
|
|
|
$
|
0.56
|
|
|
$
|
1.63
|
|
|
$
|
1.97
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
FFO allocable to Operating Partnership common unitholders
|
$
|
102,852
|
|
|
111,066
|
|
|
$
|
325,546
|
|
|
393,736
|
|
||
|
Percentage allocable to common shareholders
(1)
|
85.84
|
%
|
|
85.39
|
%
|
|
85.82
|
%
|
|
85.38
|
%
|
||||
|
FFO allocable to common shareholders
|
$
|
88,288
|
|
|
$
|
94,839
|
|
|
$
|
279,384
|
|
|
$
|
336,172
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
FFO allocable to Operating Partnership common unitholders, as adjusted
|
$
|
98,675
|
|
|
$
|
114,854
|
|
|
$
|
301,389
|
|
|
$
|
344,714
|
|
|
Percentage allocable to common shareholders
(1)
|
85.84
|
%
|
|
85.39
|
%
|
|
85.82
|
%
|
|
85.38
|
%
|
||||
|
FFO allocable to common shareholders, as adjusted
|
$
|
84,703
|
|
|
$
|
98,074
|
|
|
$
|
258,652
|
|
|
$
|
294,317
|
|
|
(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)
|
|
Average
Price Paid
per
Share
(2)
|
|
Total Number
of Shares
Purchased as
Part of a
Publicly
Announced
Plan
|
|
Approximate
Dollar Value
of Shares that
May Yet Be
Purchased
Under the
Plan
|
||||||||||
|
July 1–31, 2017
|
|
2,850
|
|
|
|
$
|
8.38
|
|
|
|
—
|
|
|
|
$
|
—
|
|
|
|
August 1–31, 2017
|
|
|
|
|
|
|
|
—
|
|
|
|
—
|
|
|
||||
|
September 1–30, 2017
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
||
|
Total
|
|
2,850
|
|
|
|
$
|
8.38
|
|
|
|
—
|
|
|
|
$
|
—
|
|
|
|
(1)
|
Represents shares surrendered to the Company by employees to satisfy federal and state income tax requirements related to the vesting of shares of restricted stock.
|
|
(2)
|
Represents the market value of the common stock on the vesting date for the shares of restricted stock, which was used to determine the number of shares required to be surrendered to satisfy income tax withholding requirements.
|
|
Exhibit
Number
|
|
Description
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Exhibit
Number
|
|
Description
|
|
101.INS
|
|
XBRL Instance Document
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
(1)
|
Incorporated by reference from the Company's Current Report on Form 8-K, dated and filed on September 1, 2017. *
|
|
(2)
|
Incorporated by reference from the Company's Current Report on Form 8-K/A, dated July 28, 2017 and filed on August 29, 2017. *
|
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 |
|---|