-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, O5fzHew8kUdDI1urLZKgnn90zx3v0icpOjIrgX+4PY4bi17ev1hnqeBo0wtjD1PI 9ZSls4U6vw23xYLD6AAwHQ== 0000910612-06-000193.txt : 20061103 0000910612-06-000193.hdr.sgml : 20061103 20061103164626 ACCESSION NUMBER: 0000910612-06-000193 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20061103 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20061103 DATE AS OF CHANGE: 20061103 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CBL & ASSOCIATES PROPERTIES INC CENTRAL INDEX KEY: 0000910612 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE INVESTMENT TRUSTS [6798] IRS NUMBER: 621545718 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-12494 FILM NUMBER: 061187428 BUSINESS ADDRESS: STREET 1: 2030 HAMILTON PLACE BVLD, SUITE 500 STREET 2: CBL CENTER CITY: CHATTANOOGA STATE: TN ZIP: 37421 BUSINESS PHONE: 4238550001 MAIL ADDRESS: STREET 1: 2030 HAMILTON PLACE BVLD, SUITE 500 STREET 2: CBL CENTER CITY: CHATTANOOGA STATE: TN ZIP: 37421 8-K 1 form8k3q06.htm FORM 8-K

 

SECURITIES AND EXCHANGE COMMISSION

 

Washington, D.C.  20549

 

FORM 8-K

 

CURRENT REPORT

 

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES AND EXCHANGE ACT OF 1934

 

Date of report (Date of earliest event reported):  November 2, 2006

 

CBL & ASSOCIATES PROPERTIES, INC.

 

(Exact Name of Registrant as Specified in its Charter)

 

Delaware

 

1-12494

 

62-154718

(State or Other Jurisdiction of

Incorporation)

 

(Commission File Number)

 

(I.R.S. Employer Identification No.)

 

 

 

 

 

Suite 500, 2030 Hamilton Place Blvd, Chattanooga, TN 37421

(Address of principal executive office, including zip code)

 

 

 

 

 

(423) 855-0001

(Registrant’s telephone number, including area code)

 

 

 

 

 

N/A

(Former name, former address and former fiscal year, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

[ ]

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

[ ]

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

[ ]

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

[ ]

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

2

 

 

 

ITEM 2.02 Results of Operations and Financial Condition

 

On November 2, 2006, CBL & Associates Properties, Inc. (the "Company") reported its results for the third quarter ended September 30, 2006. The Company's earnings release for the third quarter ended September 30, 2006 is attached as Exhibit 99.1. On November 3, 2006, the Company held a conference call to discuss the results for the third quarter ended September 30, 2006. The transcript of the conference call is attached as Exhibit 99.2. The Company has posted to its website certain supplemental financial and operating information for the three months and the nine months ended September 30, 2006, which is attached as Exhibit 99.3.

 

The information in this Form 8-K and the Exhibits attached hereto shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act 1933, except as shall be expressly set forth by specific reference in such filing.

 

Item 9.01

Financial Statements and Exhibits

 

(a)

Financial Statements of Businesses Acquired

 

Not applicable

 

(b)

Pro Forma Financial Information

 

Not applicable

 

(c)

Exhibits

 

Exhibit

Number

Description

 

99.1

Earnings Release – CBL & Associates Properties Reports Third Quarter 2006 Results

 

99.2

Investor Conference Call Script – Third Quarter Ended September 30, 2006

 

99.3

Supplemental Financial and Operating Information – For The Three Months And Nine Months Ended September 30, 2006

 

 

 

3

 

 

 

SIGNATURE

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

CBL & ASSOCIATES PROPERTIES, INC.

 

    

 

/s/ John N. Foy

 

John N. Foy

 

 

Vice Chairman,

 

 

Chief Financial Officer and Treasurer

 

 

 

Date: November 3, 2006

 

 

4

 

 

 

EX-99 3 earningsrelease.txt EXHIBIT 99.1 EARNINGS RELEASE Exhibit 99.1 CBL & ASSOCIATES PROPERTIES, INC. LETTERHEAD Contact: Katie Reinsmidt Director of Investor Relations (423) 490-8301 CBL & ASSOCIATES PROPERTIES REPORTS THIRD QUARTER RESULTS o Declares 10.4% increase in quarterly common dividend to $0.5050 per share or $2.02 annually - fifth consecutive year of double-digit increase. o FFO per share increased 8.3% to $0.78 in the third quarter over the prior year period after adjustment for one-time gains and fee income of $0.26 per share. o Same-center NOI was unchanged during the quarter and increased 2.4% during the nine months ended September 30, 2006. o Same store sales improved by 4.5% year-to-date. o Portfolio occupancy was 92.6% as of September 30, 2006. CHATTANOOGA, Tenn. (November 2, 2006) - CBL & Associates Properties, Inc. (NYSE:CBL) announced results for the third quarter and nine months ended September 30, 2006. A description of each non-GAAP financial measure and the related reconciliation to the comparable GAAP measure is located at the end of this news release. Net income available to common shareholders for the third quarter ended September 30, 2006, was $14,337,000 compared with $60,093,000 for the prior-year period. Net income available to common shareholders per diluted share was $0.22 in the third quarter ended September 30, 2006, compared with $0.92 for the prior-year period. Net income available to common shareholders for the third quarter ended September 30, 2005, included gains and fee income of $39,793,000 ($72,541,000 before deduction for minority interest in earnings of the operating partnership) resulting from the transaction with Galileo America, LLC ("Galileo"), which occurred in the third quarter of 2005. Additionally, net income available to common shareholders for the third quarter ended September 30, 2006, declined over the prior-year period due to increases in depreciation expense for the properties acquired during 2005. Net income available to common shareholders for the nine months ended September 30, 2006, was $55,878,000 compared with $106,247,000 for the nine months ended September 30, 2005. Net income available to common shareholders per diluted share for the nine months ended September 30, 2006, was $0.86 compared with $1.64 in the prior-year period. Net income available to common shareholders for the nine months ended September 30, 2005, included gains and fee income of $39,793,000 ($72,541,000 before deduction for minority interest in earnings of the operating partnership) resulting from the transaction with Galileo. Additionally, net income available to common shareholders for the nine months ended September 30, 2006, declined over the prior-year period due to increases in depreciation expense for the properties acquired during 2005. Funds from operations ("FFO") allocable to common shareholders for the third quarter ended September 30, 2006, was $50,910,000, compared with $62,761,000 for the third quarter ended September 30, 2005. FFO allocable to common shareholders for the nine months ended September 30, 2006, was $152,604,000 compared with $157,052,000 for the nine months ended September 30, 2005. -MORE- CBL Reports Third Quarter Results Page 2 November 2, 2006 FFO of the operating partnership was $91,654,000 for the third quarter of 2006, compared with $114,410,000 for the third quarter of 2005. FFO of the operating partnership for the nine months ended September 30, 2006, was $276,756,000 compared with $286,074,000 for the nine months ended September 30, 2005. FFO per share increased 8.3% to $0.78 for the third quarter ended September 30, 2006, compared with FFO per share in the prior-year period of $0.72 per share after adjustment for one-time gains and fee income of $0.26 per share related to the transaction with Galileo in 2005. FFO for the three months ended September 30, 2005, was $0.98 per share including one-time gains and fee income of $0.26. FFO per share for the nine months ended September 30, 2006, was $2.37 compared with $2.20 per share in the prior-year period after adjustment for one-time gains and fee income of $0.26 per share related to the Galileo transaction in 2005. FFO per share for the nine months ended September 30, 2005, was $2.46 per share including one-time gains and fee income of $0.26. HIGHLIGHTS |X| Total revenues increased 8.2% in the third quarter 2006 to $246,549,000 from $227,780,000 in the prior-year period. Total revenues increased 12.9% in the nine months ended September 30, 2006, to $728,849,000 from $645,525,000 in the comparable period a year ago. |X| Same center net operating income for the portfolio for the quarter and nine months ended September 30, 2006, was unchanged and increased 2.4%, respectively, compared with a 6.4% and 6.9% increase, respectively, for the prior-year periods. Same center net operating income was impacted by the timing necessary for the re-leasing of vacant space resulting from significant bankruptcy and store-closures that occurred in the first quarter of 2006. |X| Same-store sales for mall tenants of 10,000 square feet or less for stabilized malls for the nine months ended September 30, 2006, increased 4.5% for those tenants who have reported sales, compared with a 3.3% increase for the prior-year period. For the twelve months ended September 30, 2006, sales per square foot increased 5.8% to $340 per square foot. |X| The debt-to-total-market-capitalization ratio as of September 30, 2006, was 46.9% based on the common stock closing price of $41.91 and a fully converted common stock share count of 116,137,000 shares as of the same date. The debt-to-total-market-capitalization ratio as of September 30, 2005, was 42.3% based on the common stock closing price of $40.99 and a fully converted common stock share count of 115,338,000 shares as of the same date. |X| Variable rate debt of $1,003,000 represents 10.1% of the total market capitalization for the Company and 21.6% of the Company's share of total consolidated and unconsolidated debt compared to 11.0% and 26.1%, respectively, in the prior year period. CBL's Chairman and Chief Executive Officer, Charles B. Lebovitz, said, "Strong sales growth by our mall shops of 4.5% year-to-date and healthy double-digit leasing spreads demonstrate that consumer and retailer demand in our markets remains high. The lifestyle elements and restaurants we are proactively adding to our properties are creating considerable excitement among retailers and shoppers. We expect these enhancements to continue to generate solid leasing results. "Our pipeline of new developments continues to grow and is receiving strong endorsement by retailers. We currently have over 1.0 million square feet of new properties, expansions and redevelopments scheduled to open in the fourth quarter - making for one of the most active quarters in recent years. Future developments are accelerating at an even greater pace as we currently have a 2007 development pipeline of announced projects approaching 2.5 million square feet. Over the next several years, these new developments should provide a continuing source of additional growth." -MORE- CBL Reports Third Quarter Results Page 3 November 2, 2006 PORTFOLIO OCCUPANCY
September 30, ---------------------------------- 2006 2005 ------------- ------------- Portfolio occupancy 92.6% 93.3% Mall portfolio 92.3% 93.2% Stabilized malls 92.4% 93.4% Non-stabilized malls 90.7% 88.0% Associated centers 94.9% 94.5% Community centers 88.3% 92.8%
DIVIDEND Today CBL announced that the Board of Directors has approved a 10.4% increase in the regular quarterly cash dividend for the Company's Common Stock to $0.5050 per share for the quarter ending December 31, 2006. The dividend is payable on January 16, 2007, to shareholders of record as of December 29, 2006. The quarterly cash dividend equates to an annual dividend of $2.02 per share compared with the previous annual dividend of $1.83 per share. This increase represents CBL's fourteenth consecutive annual increase and the fifth consecutive double-digit annual increase in the common dividend. OTHER SIGNIFICANT EVENTS During the third quarter, CBL completed $317,000,000 in four separate new financings, secured by Hamilton Place Mall in Chattanooga, TN; Greenbrier Mall in Chesapeake, VA; Midland Mall in Midland, MI; and Chapel Hill Mall in Akron, OH. The fixed-rate loans replaced $249,700,000 in existing financing. Excess proceeds were used to reduce outstanding balances on the Company's lines of credit. As a result of the early extinguishment of the loans, CBL incurred a one-time charge of $935,000 for prepayment fees and the write-off of unamortized deferred financing costs, which was included in net income and FFO in the third quarter of 2006. OUTLOOK AND GUIDANCE Based on today's outlook and the Company's third quarter results, the Company is providing guidance for 2006 FFO in the range of $3.33 to $3.38 per share. The full year guidance assumes NOI growth in the range of 1.5% to 2.5% and excludes the impact of any future unannounced acquisitions, gains on sales of outparcels, future lease termination fees and gains on sales of non-operating properties. The Company expects to update its annual guidance after each quarter's results.
Low High ------ ------ Expected diluted earnings per common share $1.35 $1.40 Adjust to fully converted shares from common shares (0.59) (0.62) ------ ------ Expected earnings per diluted, fully converted common share 0.76 0.78 Add: depreciation and amortization 2.03 2.03 Add: gain on sales of interest in Galileo (0.07) (0.07) Add: minority interest in earnings of Operating Partnership 0.61 0.64 ------ ------ Expected FFO per diluted, fully converted common share $3.33 $3.38 ===== =====
INVESTOR CONFERENCE CALL AND SIMULCAST CBL & Associates Properties, Inc. will conduct a conference call at 10:00 a.m. ET on November 3, 2006, to discuss the third quarter results. The number to call for this interactive teleconference is (913) 981-5520. A seven-day replay of the conference call will be available by dialing (719) 457-0820 and entering the passcode 1564833. A transcript of the Company's prepared remarks will be furnished on a Form 8-K following the conference call. -MORE- CBL Reports Third Quarter Results Page 4 November 2, 2006 To receive the CBL & Associates Properties, Inc., third quarter earnings release and supplemental information please visit our website at cblproperties.com or contact Investor Relations at (423) 490-8292. The Company will also provide an online Web simulcast and rebroadcast of its 2006 third quarter earnings release conference call. The live broadcast of CBL's quarterly conference call will be available online at the Company's Web site at cblproperties.com, as well as www.streetevents.com and www.earnings.com, on November 3, 2006, beginning at 10:00 a.m. ET. The online replay will follow shortly after the call and continue through November 17, 2006. About CBL CBL is one of the largest and most experienced owners and developers of malls and shopping centers in the country. CBL owns, holds interests in or manages 128 properties, including 79 regional malls/open-air centers. The properties are located in 27 states and total 73.3 million square feet including 2.0 million square feet of non-owned shopping centers managed for third parties. CBL currently has nine projects under construction totaling 2.2 million square feet including Phase II of Gulf Coast Town Center in Ft. Myers, FL; one open-air shopping center; two community centers, four associated/lifestyle centers and a mall expansion. Headquartered in Chattanooga, TN, CBL has regional offices in Boston (Waltham), MA, and Dallas, TX. Additional information can be found at cblproperties.com. NON-GAAP FINANCIAL MEASURES Funds From Operations Funds From Operations ("FFO") is a widely used measure of the operating performance of real estate companies that supplements net income determined in accordance with generally accepted accounting principles ("GAAP"). The National Association of Real Estate Investment Trusts ("NAREIT") defines FFO as net income (computed in accordance with GAAP) excluding gains or losses on sales of operating properties, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures and minority interests. Adjustments for unconsolidated partnerships and joint ventures and minority interests are calculated on the same basis. The Company defines FFO allocable to common shareholders as defined above by NAREIT less dividends on preferred stock. The Company's method of calculating FFO allocable to common shareholders may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. The Company believes that FFO provides an additional indicator of the operating performance of its properties without giving effect to real estate depreciation and amortization, which assumes the value of real estate assets decline predictably over time. Since values of well-maintained real estate assets have historically risen with market conditions, we believe that FFO enhances investors' understanding of our operating performance. The use of FFO as an indicator of financial performance is influenced not only by the operations of our properties and interest rates, but also by the Company's capital structure. The Company presents both FFO of its operating partnership and FFO allocable to common shareholders, as it believes that both are useful performance measures. The Company believes FFO of its operating partnership is a useful performance measure since it conducts substantially all of its business through the operating partnership and, therefore, it reflects the performance of the properties in absolute terms regardless of the ratio of ownership interests of the Company's common shareholders and the minority interest in the operating partnership. The Company believes FFO allocable to common shareholders is a useful performance measure because it is the performance measure that is most directly comparable to net income available to common shareholders. -MORE- CBL Reports Third Quarter Results Page 5 November 2, 2006 In the reconciliation of net income available to common shareholders to FFO allocable to common shareholders, the Company makes an adjustment to add back minority interest in earnings of the operating partnership in order to arrive at FFO of the operating partnership. The Company then applies a percentage to FFO of the operating partnership to arrive at FFO allocable to common shareholders. The percentage is computed by taking the weighted average number of common shares outstanding for the period and dividing it by the sum of the weighted average number of common shares and the weighted average number of operating partnership units outstanding during the period. FFO does not represent cash flows from operations as defined by accounting principles generally accepted in the United States, is not necessarily indicative of cash available to fund all cash flow needs and should not be considered as an alternative to net income for purposes of evaluating the Company's operating performance or to cash flow as a measure of liquidity. Same-Center Net Operating Income Net operating income ("NOI") is a supplemental measure of the operating performance of the Company's shopping centers. The Company defines NOI as operating revenues (rental revenues, tenant reimbursements and other income) less property operating expenses (property operating, real estate taxes and maintenance and repairs). Similar to FFO, the Company computes NOI based on its pro rata share of both consolidated and unconsolidated properties. The Company's definition of NOI may be different than that used by other companies and, accordingly, the Company's NOI may not be comparable to that of other companies. A reconciliation of same-center NOI to net income is located at the end of this earnings release. Since NOI includes only those revenues and expenses related to the continuing operations of its shopping center properties, the Company believes that same-center NOI provides a measure that reflects trends in occupancy rates, rental rates and operating costs and the impact of those trends on the Company's results of operations. Pro Rata Share of Debt The Company presents debt based on its pro rata ownership share (including the Company's pro rata share of unconsolidated affiliates and excluding minority investors' share of consolidated properties) because it believes this provides investors a clearer understanding of the Company's total debt obligations which affect the Company's liquidity. A reconciliation of the Company's pro rata share of debt to the amount of debt on the Company's consolidated balance sheet is located at the end of this earnings release. Reclassification Certain prior period amounts in the consolidated statements of operations have been reclassified to present marketing fund revenues and expenses on a gross basis in accordance with Emerging Issues Task Force Issue No. 99-19, Reporting Revenue Gross as a Principal versus Net as an Agent. As a result, the following amounts in the consolidated statements of operations have changed from the previously reported amounts for the three months and the nine months ended September 30, 2005: tenant reimbursements have increased by $5,619,000 and $15,394,000 respectively; other revenues have decreased by $754,000 and $2,294,000, respectively; and property operating expenses have increased by $4,865,000 and $13,100,000, respectively. This reclassification did not change previously reported amounts of net income available to common shareholders. Information included herein contains "forward-looking statements" within the meaning of the federal securities laws. Such statements are inherently subject to risks and uncertainties, many of which cannot be predicted with accuracy and some of which might not even be anticipated. Future events and actual events, financial and otherwise, may differ materially from the events and results discussed in the forward-looking statements. The reader is directed to the Company's various filings with the Securities and Exchange Commission, including without limitation the Company's Annual Report on Form 10-K and the "Management's Discussion and Analysis of Financial Condition and Results of Operations" incorporated by reference therein, for a discussion of such risks and uncertainties. -MORE- CBL Reports Third Quarter Results Page 6 November 2, 2006
Three Months Ended Nine Months Ended September 30, September 30, -------------------------------- -------------------------------- 2006 2005 2006 2005 -------------------------------- -------------------------------- REVENUES: Minimum rents $ 156,136 $ 135,645 $ 457,746 $ 393,191 Percentage rents 3,413 3,114 11,716 12,963 Other rents 3,094 2,400 10,547 8,320 Tenant reimbursements 77,046 70,820 227,786 199,650 Management, development and leasing fees 1,181 11,109 3,945 17,927 Other 5,679 4,692 17,109 13,474 ------------ ------------ ----------- ----------- Total revenues 246,549 227,780 728,849 645,525 ------------ ------------ ----------- ----------- EXPENSES: Property operating 41,389 40,306 119,113 108,473 Depreciation and amortization 62,604 45,453 171,841 130,048 Real estate taxes 20,266 16,020 60,059 47,332 Maintenance and repairs 13,846 12,373 40,112 36,607 General and administrative 9,402 10,221 28,051 28,641 Loss on impairment of real estate assets - - 274 262 Other 5,127 3,769 13,815 10,256 ------------ ------------ ----------- ----------- Total expenses 152,634 128,142 433,265 361,619 ------------ ------------ ----------- ----------- Income from operations 93,915 99,638 295,584 283,906 Interest income 2,009 1,937 5,687 6,214 Interest expense (63,884) (52,646) (191,474) (151,822) Loss on extinguishment of debt (935) (44) (935) (928) Gain on sales of real estate assets 3,901 46,485 6,831 53,581 Gain on sales of management contracts - 21,619 - 21,619 Equity in earnings of unconsolidated affiliates 621 995 3,807 6,769 Minority interest in earnings: Operating partnership (12,075) (49,455) (47,930) (87,176) Shopping center properties (1,402) (1,086) (2,663) (3,661) ------------ ------------ ----------- ----------- Income before discontinued operations 22,150 67,443 68,907 128,502 Operating income (loss) of discontinued operations (173) 290 2,680 755 Gain (loss) on discontinued operations 2 2 7,217 (84) ------------ ------------ ----------- ----------- Net income 21,979 67,735 78,804 129,173 Preferred dividends (7,642) (7,642) (22,926) (22,926) Net income available to common shareholders $ 14,337 $ 60,093 $ 55,878 $ 106,247 ============ ============ =========== =========== Basic per share data: Income before discontinued operations, net of preferred dividends $ 0.23 $ 0.95 $ 0.72 $ 1.68 Discontinued operations (0.01) - 0.16 0.01 ------------ ------------ ----------- ----------- Net income available to common shareholders $ 0.22 $ 0.95 $ 0.88 $ 1.69 ============ ============ =========== =========== Weighted average common shares outstanding 64,174 62,940 63,616 62,693 Diluted per share data: Income before discontinued operations, net of preferred dividends $ 0.22 $ 0.92 $ 0.71 $ 1.62 Discontinued operations - - 0.15 0.02 ------------ ------------ ----------- ----------- Net income available to common shareholders $ 0.22 $ 0.92 $ 0.86 $ 1.64 ============ ============ =========== =========== Weighted average common and potential dilutive common shares outstanding 65,496 65,253 65,086 64,973
-MORE- CBL Reports Third Quarter Results Page 7 November 2, 2006 The Company's calculation of FFO allocable to Company shareholders is as follows (in thousands, except per share data):
Three Months Ended Nine Months Ended September 30, September 30, 2006 2005 2006 2005 ---------------------------------------------------------------------- Net income available to common shareholders $ 14,337 $ 60,093 $ 55,878 $ 106,247 Minority interest in earnings of operating partnership 12,075 49,455 47,930 87,176 Depreciation and amortization expense of: Consolidated properties 62,604 45,453 171,841 130,048 Unconsolidated affiliates 3,377 2,207 10,020 6,127 Discontinued operations - 585 515 615 Non-real estate assets (218) (188) (623) (553) Minority investors' share of depreciation and amortization (568) (311) (1,675) (962) (Gain) loss on: Sales of operating real estate assets 49 (42,882) 87 (42,708) Discontinued operations (2) (2) (7,217) 84 ----------------- ---------------- ----------------- -------------- Funds from operations of the operating partnership 91,654 114,410 276,756 286,074 Percentage allocable to Company shareholders (1) 55.55% 54.86% 55.14% 54.90% ----------------- ---------------- ----------------- -------------- Funds from operations allocable to Company shareholders $ 50,910 $ 62,761 $ 152,604 $ 157,052 ================= ================ ================= ============== Basic per share data: Funds from operations $ 0.79 $ 1.00 $ 2.40 $ 2.51 ================= ================ ================= ============== Weighted average common shares outstanding with operating partnership units fully converted 115,534 114,737 115,371 114,197 Diluted per share data: Funds from operations $ 0.78 $ 0.98 $ 2.37 $ 2.46 ================= ================ ================= ============== Weighted average common and potential dilutive common shares outstanding with operating partnership units fully converted 116,856 117,050 116,840 116,477 (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 outstanding during the period. SUPPLEMENTAL FFO INFORMATION: Lease termination fees (2) $ 4,945 $ 1,221 $ 13,239 $ 3,648 Lease termination fees per share $ 0.04 $ 0.01 $ 0.11 $ 0.03 Straight-line rental income $ 1,767 $ 1,667 $ 3,986 $ 4,755 Straight-line rental income per share $ 0.02 $ 0.01 $ 0.03 $ 0.04 Gains on outparcel sales $ 3,625 $ 2,544 $ 8,133 $ 11,177 Gains on outparcel sales per share $ 0.03 $ 0.02 $ 0.07 $ 0.10 Amortization of acquired above- and below-market leases (3) $ 4,815 $ 1,668 $ 9,730 $ 4,532 Amortization of acquired above- and below-market leases $ 0.08 per share $ 0.04 $ 0.01 $ 0.04 Amortization of debt premiums $ 1,889 $ 1,948 $ 5,599 $ 5,605 Amortization of debt premiums per share $ 0.02 $ 0.02 $ 0.05 $ 0.05 Gain on sales of non operating properties $ - $ 1,288 $ - $ 2,509 Gain on sales of non operating properties per share $ - $ 0.01 $ - $ 0.02 Loss on impairment of real estate assets $ - $ - $ (274) $ (262) Loss on impairment of real estate assets per share $ - $ - $ - $ - (2) The amounts for the three months and nine months ended September 30, 2006, include $3,415 and $5,223, respectively, that is attributable to properties that are not included in same-center comparisons. (3) The amounts for the three months and nine months ended September 30, 2006, include $3,711 and $5,152, respectively, that is attributable to properties that are not included in same-center comparisons.
-MORE- CBL Reports Third Quarter Results Page 8 November 2, 2006 Same-Center Net Operating Income (Dollars in thousands)
Three Months Ended Nine Months Ended September 30, September 30, --------------------------- ------------------------- 2006 2005 2006 2005 --------------------------- ------------------------- Net income $ 21,979 $ 67,735 $ 78,804 $129,173 Adjustments: Depreciation and amortization 62,604 45,453 171,841 130,048 Depreciation and amortization from unconsolidated affiliates 3,377 2,207 10,020 6,127 Depreciation and amortization from discontinued operations - 585 515 615 Minority investors' share of depreciation and amortization in shopping center properties (568) (311) (1,675) (962) Interest expense 63,884 52,646 191,474 151,822 Interest expense from unconsolidated affiliates 4,485 3,009 13,154 9,069 Minority investors' share of interest expense in shopping center properties (1,276) (390) (3,627) (1,160) Loss on extinguishment of debt 935 44 935 928 Abandoned projects expense 359 336 294 475 Gain on sales of real estate assets (3,901) (68,104) (6,831) (75,200) Loss on impairment of real estate assets - - 274 262 Gain on sales of real estate assets of unconsolidated affiliates (795) (227) (2,302) (2,850) Minority interest in earnings of operating partnership 12,075 49,455 47,930 87,176 (Gain) loss on discontinued operations (2) (2) (7,217) 84 -------------- ----------- ------------- ---------- Operating partnership's share of total NOI 163,156 152,436 493,589 435,607 General and administrative expenses 9,402 10,221 28,051 28,641 Management fees and non-property level revenues (4,527) (12,385) (15,433) (25,202) -------------- ----------- ------------- ---------- Operating partnership's share of property NOI 168,031 150,272 506,207 439,046 NOI of non-comparable centers (24,645) (6,848) (69,009) (12,022) -------------- ----------- ------------- ---------- Total same center NOI $ 143,386 $143,424 $ 437,198 $427,024 ============== =========== ============= ========== Malls $ 132,541 $133,226 $ 403,624 $395,986 Associated centers 7,108 6,373 20,642 19,136 Community centers 843 1,131 2,965 3,502 Other 2,894 2,694 9,967 8,400 -------------- ----------- ------------- ---------- Total same center NOI $ 143,386 $143,424 $ 437,198 $427,024 ============== =========== ============= ==========
Percentage Change: Malls -0.5% 1.9% Associated centers 11.5% 7.9% Community centers -25.5% -15.3% Other 7.4% 18.7% --------------- ------------- Total same center NOI 0.0% 2.4% =============== =============
-MORE- CBL Reports Third Quarter Results Page 9 November 2, 2006 Company's Share of Consolidated and Unconsolidated Debt (Dollars in thousands)
September 30, 2006 -------------------------------------------------------------- Fixed Rate Variable Rate Total --------------------- -------------------- ------------------- Consolidated debt $ 3,488,207 $ 976,209 $ 4,464,416 Minority investors' share of consolidated debt (56,862) - (56,862) Company's share of unconsolidated affiliates' debt 217,585 26,600 244,185 --------------------- -------------------- ------------------- Company's share of consolidated and unconsolidated debt $ 3,648,930 $ 1,002,809 $ 4,651,739 ===================== ==================== =================== Weighted average interest rate 5.97% 6.26% 6.03% ===================== ==================== ===================
September 30, 2005 -------------------------------------------------------------- Fixed Rate Variable Rate Total --------------------- -------------------- ------------------- Consolidated debt $ 2,710,984 $ 953,102 $ 3,664,086 Minority investors' share of consolidated debt (52,168) - (52,168) Company's share of unconsolidated affiliates' debt 116,637 26,600 143,237 --------------------- -------------------- ------------------- Company's share of consolidated and unconsolidated debt $ 2,775,453 $ 979,702 $ 3,755,155 ===================== ==================== =================== Weighted average interest rate 6.37% 4.81% 5.96% ===================== ==================== ===================
Debt-To-Total-Market Capitalization Ratio as of September 30, 2006 (In thousands, except stock price)
Shares Outstanding Stock Price (1) Value --------------------- -------------------- ------------------- Common stock and operating partnership units 116,137 $ 41.91 $ 4,867,302 8.75% Series B Cumulative Redeemable Preferred Stock 2,000 50.00 100,000 7.75% Series C Cumulative Redeemable Preferred Stock 460 250.00 115,000 7.375% Series D Cumulative Redeemable Preferred Stock 700 250.00 175,000 ------------------- Total market equity 5,257,302 Company's share of total debt 4,651,739 ------------------- Total market capitalization $ 9,909,041 =================== Debt-to-total-market capitalization ratio 46.9% =================== (1) Stock price for common stock and operating partnership units equals the closing price of the common stock on September 29, 2006. The stock price for the preferred stock represents the liquidation preference of each respective series of preferred stock.
Reconciliation of Shares and Operating Partnership Units Outstanding (In thousands)
Three Months Ended Nine Months Ended September 30, September 30, ------------------------------------------- -------------------------------------- 2006: Basic Diluted Basic Diluted --------------------- ------------------- ---------------- ------------------- Weighted average shares - EPS 64,174 65,496 63,616 65,086 Weighted average operating partnership units 51,360 51,360 51,755 51,754 --------------------- ------------------- ---------------- ------------------- Weighted average shares- FFO 115,534 116,856 115,371 116,840 ===================== =================== ================ =================== 2005: Weighted average shares - EPS 62,940 65,253 62,693 64,973 Weighted average operating partnership units 51,797 51,797 51,504 51,504 ------------------------------------------- ---------------- ------------------- Weighted average shares- FFO 114,737 117,050 114,197 116,477 =========================================== ================ ===================
Dividend Payout Ratio Three Months Ended Nine Months Ended September 30, September 30, ------------------------------------------- -------------------------------------- 2006 2005 2006 2005 ------------------------------------------- ---------------- ------------------- Weighted average dividend per share $ 0.46387 $ 0.41110 $ 1.39164 $ 1.22910 FFO per diluted, fully converted share $ 0.78 $ 0.98 $ 2.37 $ 2.46 ------------------------------------------- ---------------- ------------------- Dividend payout ratio 59.5% 41.9% 58.7% 50.0% =========================================== ================ ===================
-MORE- CBL Reports Third Quarter Results Page 10 November 2, 2006 Consolidated Balance Sheets (Unaudited, in thousands except share data)
September 30, December 31, 2006 2005 --------------- --------------- ASSETS Real estate assets: Land $ 769,655 $ 776,989 Buildings and improvements 5,781,710 5,698,669 --------------- --------------- 6,551,365 6,475,658 Less: accumulated depreciation (872,048) (727,907) --------------- --------------- 5,679,317 5,747,751 Real estate assets held for sale - 63,168 Developments in progress 318,033 133,509 --------------- --------------- Net investment in real estate assets 5,997,350 5,944,428 Cash and cash equivalents 33,560 28,838 Receivables: Tenant, net of allowance 61,068 55,056 Other 9,304 6,235 Mortgage notes receivable 19,373 18,117 Investment in unconsolidated affiliates 87,819 84,138 Other assets 207,737 215,510 --------------- --------------- $ 6,416,211 $ 6,352,322 =============== =============== LIABILITIES AND SHAREHOLDERS' EQUITY Mortgage and other notes payable $ 4,464,416 $ 4,341,055 Accounts payable and accrued liabilities 314,054 320,270 --------------- --------------- Total liabilities 4,778,470 4,661,325 --------------- --------------- Commitments and contingencies Minority interests 562,722 609,475 --------------- --------------- Shareholders' equity: Preferred Stock, $.01 par value, 15,000,000 shares authorized: 8.75% Series B Cumulative Redeemable Preferred Stock, 2,000,000 shares outstanding 20 20 7.75% Series C Cumulative Redeemable Preferred Stock, 460,000 shares outstanding 5 5 7.375% Series D Cumulative Redeemable Preferred Stock, 700,000 shares outstanding 7 7 Common Stock, $.01 par value, 180,000,000 shares authorized, 64,778,624 and 62,512,816 issued and outstanding in 2006 and 2005, respectively 648 625 Additional paid-in capital 1,054,487 1,037,764 Deferred Compensation - (8,895) Accumulated other comprehensive income 907 288 Retained earnings 18,945 51,708 --------------- --------------- Total shareholders' equity 1,075,019 1,081,522 --------------- --------------- $ 6,416,211 $ 6,352,322 =============== ===============
-END-
EX-99 4 conferencecall.htm EXHIBIT 99.2 - CONFERENCE CALL

Exhibit 99.2

11/3/2006 11:18 AM

Page 1

 

CBL & ASSOCIATES PROPERTIES, INC.

CONFERENCE CALL, THIRD QUARTER

NOVEMBER 3, 2006 @ 10:00 AM EDT

 

Stephen:

Thank you and good morning. We appreciate your participation in the CBL & Associates Properties Inc., conference call to discuss third quarter results. Joining me today is John Foy, the Company’s Chief Financial Officer and Katie Reinsmidt, Director of Investor Relations who will begin by reading our Safe Harbor disclosure.

 

Katie:

 

This conference call contains "forward-looking statements" within the meaning of the federal securities laws. Such statements are inherently subject to risks and uncertainties, many of which cannot be predicted with accuracy and some of which might not even be anticipated. Future events and actual results, financial and otherwise, may differ materially from the events and results discussed in the forward-looking statements. During our discussion today, references made to per share are adjusted to account for the 2-for1 stock split of the Company’s common stock and based upon a fully diluted converted share. Also, references made to community centers are only those that are wholly owned or owned in partnerships by CBL & Associates Properties, Inc. We direct you to the Company’s various filings with the Securities and Exchange Commission including, without limitation, the Company’s Annual Report on Form 10-K and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included therein for a discussion of such risks and uncertainties.

 

A transcript of today’s comments including the earnings release and additional supplemental schedules will be furnished to the SEC on Form 8-K and will be available on our website. This call will also be available for replay on the Internet through a link on our website at cblproperties.com. This conference call is the property of CBL & Associates Properties, Inc. Any redistribution, retransmission or rebroadcast of this call without the express written consent of CBL is strictly prohibited.

 

During this conference call, the Company may discuss non-GAAP financial measures as defined by SEC Regulation G. A description of each non-GAAP measure and a reconciliation of each non-GAAP financial measure to the comparable GAAP financial measure will be included in the earnings release on the Form 8-K.

 

 

 

Stephen:

 

Thank you, Katie.

 

 

11/3/2006 11:18 AM

Page 2

 

 

We are pleased to report that, contrary to reports from some skeptics earlier in the year, the consumer is alive, well and spending at CBL malls. The strength of the consumer is resulting in continued healthy demand at our properties - traffic and sales have trended upward. In addition, early forecasts call for a strong holiday sales season.

 

During the third quarter we achieved 8.3% FFO per share growth over the prior year’s FFO of $0.72 per share after adjustment for $0.26 per share of one-time gains and fee income related to the Galileo transaction. Year-to-date sales growth was very good at 4.5% and leasing spreads have improved. We believe these trends will result in stronger occupancy and NOI growth during the 4th quarter and in 2007.

 

DEVELOPMENT REVIEW:

 

We continue to focus on growing our development pipeline and are pleased to have a number of projects coming online in the fourth quarter, benefiting our growth.

 

In October we celebrated the grand opening of Lakeview Point. This 207,000 square foot community center in Stillwater, OK, is anchored by Belk, Ross Dress for Less, Linens N’ Things, Petco and Pier One. The center includes over 70,000 square feet of additional shops and is 91% leased and committed.

 

We also opened Target and JCPenney in October at High Pointe Commons, a 300,000 square foot community center development in Harrisburg, PA. The project features 73,000 square feet of small shop space, which began opening in October and will continue through first quarter. The project is 73% leased and committed.

 

At the 866,000 square foot second phase of Gulf Coast Town Center In Ft. Myers, FL, Best Buy, Belk, Bass Pro Shops, and JCPenney have opened. Costco, Borders, and the 225,000 square feet of small shops and restaurants in phase II will open through the first half of next year. The second phase is currently 92% leased and committed.

 

Last month Kohl’s opened in an expanded former Proffits store at College Square Mall in Morristown, TN. The opening was very successful, with sales greatly exceeding Kohl’s plan.

 

Later this month we will open The Shops at Pineda Ridge, a community center in Melbourne, FL. This development includes a 140,000 square foot Home Depot, which opened earlier this year, and 30,000 square feet of shop space. The project is 95% leased and committed.

 

We will also complete the opening of The Plaza at Fayette Mall this month. This project is a 190,000 square foot associated center located adjacent to our Fayette Mall in Lexington, KY. In July, Cinemark Theater opened. Gordman’s, Guitar Center, and Old Navy celebrated their openings in October and this month the 40,000 square feet of small shop space and restaurants will open. This project is 91% leased and committed. Earlier

 

11/3/2006 11:18 AM

Page 3

 

this year we added an Abuelo’s restaurant to the front of Fayette Mall and P.F. Chang’s will open in early December.

 

At Cary Town Center in Cary, NC, we are converting a portion of existing mall space into an exterior oriented lifestyle element with front-in parking and a streetscape atmosphere. We have relocated several existing mall tenants into the new space along with new additions Chico’s and Coldwater Creek. Chico’s opened in late October and Coldwater Creek will open this month. The project is 100% leased and committed.

 

We have started construction on additional projects opening in 2007 including the expansion at Brookfield Square in Milwaukee, WI. We will be adding a Mitchell’s Fish Market and Claim Jumpers restaurant to the front entrance of the mall. In addition, we are in the process of adding a free standing Fresh Market and a corner outparcel development anchored by Abuelo’s and Fleming’s Steakhouse plus 20,000 square feet of small shops. This development is another great example of how we proactively enhance our existing mall properties. This new addition meets a growing demand in the Brookfield marketplace for additional shopping options and will further enhance Brookfield’s dominant position in its market.

 

We recently announced an anchor redevelopment at Mall del Norte in Laredo, TX. A 16-screen Cinemark Theater will join the recently opened Circuit City in a former Montgomery Ward location. The 72,000 square foot theater is expected to open next spring.

 

Construction is continuing on York Town Center, a 281,000 square foot community center located in York, PA. This project is anchored by Dick’s Sporting Goods, Best Buy, Ross Dress For Less, Staples, and Bed, Bath & Beyond and will include 84,000 square feet of shops and restaurants. This project is approximately 93% leased and committed and will open in fall 2007.

 

The Shoppes at St. Clair Square is an 84,000 square foot lifestyle center that will adjoin our 1.1 million square foot St. Clair Square Mall in Fairview Heights, IL. The project includes Barnes & Noble, Ann Taylor LOFT, Aveda, Banana Republic, Chico’s, Coldwater Creek, J. Jill, Joseph A. Bank, and Talbots. The development is approximately 94% leased and committed and is scheduled to open in Spring 2007.

 

At Valley View Mall in Roanoke, VA, we are under construction with a 76,000 square foot lifestyle wing called The District at Valley View. The project will include Barnes & Noble, plus fashion retailers and restaurants including Carrabba's, Abuelo's, and Panera Bread. Abuelo’s and Carabba’s will open this year, with the remaining shops and restaurants opening in 2007. This project is currently 64% leased and committed.

 

We recently commenced site work for a lifestyle expansion at CherryVale Mall in Rockford, IL. The 82,000 square foot addition called The District at CherryVale will

 

11/3/2006 11:18 AM

Page 4

 

include upscale fashion retailer Coldwater Creek, Granite City Food & Brewery, Barnes & Noble, along with ten additional first-class stores and restaurants. This project is scheduled for completion in late fall 2007 and is currently 80% leased and committed.

 

In Burlington, NC, we are under construction on the 622,000 square foot first phase of Alamance Crossing. This development will be anchored by Dillard’s, Belk, JCPenney, Barnes & Noble, two additional anchors, and will offer shoppers approximately 170,000 square feet of small shops and a restaurant village. The project is currently 85% leased and committed and will open in fall 2007. The 195,000 square foot Phase II is expected to open in 2008.

 

In Milford, CT, construction is progressing on Milford Marketplace, our 112,000 square foot lifestyle center. The project is anchored by a 30,000 square foot Wild Oats and will feature Ann Taylor LOFT, Coldwater Creek, Chico’s, White House | Black Market, Tengda Asian Bistro, and others. The project is 78% leased and committed and is scheduled to open in Summer 2007.

 

In the third quarter we announced a number of the small shops joining the Pearland Town Center development including Chico’s, White House|Black Market, Ann Taylor LOFT, Coldwater Creek, 346 Brooks Brothers, Paiva, Forever 21, and Hollister. This 700,000 square foot lifestyle center is located approximately 20 miles south of Houston in Pearland, TX. This center will feature Dillard’s and Macy’s as anchors, Barnes & Noble, several junior anchors and approximately 300,000 square feet of small shop space. This project will also include hotel and residential components. The retail portion of Pearland is scheduled to begin construction in early 2007 and open in fall 2008.

 

We are nearing completion on several of the mall renovations currently underway. CoolSprings Galleria’s renovation was completed in May and the other malls will finish their upgrades this month. For 2007, we have mall renovations planned for Honey Creek Mall in Terre Haute, IN, Mall del Norte in Laredo, TX, and Georgia Square in Athens, GA. Total estimated expenditures for the three renovations are $34 million.

 

Last week Belk announced that they would be selling several of the Parisians stores they recently acquired. Included in that list are the Parisians stores at Hamilton Place Mall, Laurel Park Place and Citadel Mall. The Parisian at Laurel Park Place is being purchased by The Bon Ton. The purchasers at Hamilton Place and Citadel Mall have not yet been announced and we are working closely with Belk in this process.

 

LEASING:

 

In the third quarter, we signed a total of approximately 1.0 million square feet of leases including approximately 700,000 square feet of leases in our operating portfolio. The 700,000 square feet was comprised of 340,000 square feet of new leases and 360,000 square feet of renewal leases. We also completed approximately 297,000 square feet of

 

11/3/2006 11:18 AM

Page 5

 

leasing for development projects in the third quarter. This compares with 550,000 square feet completed in the operating portfolio in the third quarter 2005, of which 220,000 square feet were new leases and 330,000 square feet were renewals.

 

For same space leasing of 20,000 square feet and less, we achieved an average increase of 10.6% over the average base rent per square foot in the prior leases.

 

For total leasing, we achieved an average increase of 8.8% over the average base rent per square foot of expiring leases in the quarter.

 

Stabilized mall occupancy at the end of the quarter was 92.4%. Although this represents a 100 basis point decline from the prior year period, our occupancy rate remains one of the highest in the industry. Total portfolio occupancy at September 30, 2006 declined 70 basis points from the prior year period to 92.6%. Occupancy in the associated centers increased 40 basis points to 94.9% at quarter-end. The vacancy created from the decline in community center occupancy was immaterial, totaling only 15,000 square feet. With the significant number of openings projected for the fourth quarter, we expect year-end portfolio occupancy to be close to last years.

 

We have made significant progress on back-filling the 147,000 square feet of vacant Casual Corner spaces. We have over 56% of the space leased and committed at base rent increases of over 20%. We are also making significant progress on the 120,000 square feet of former Musicland space. We have nearly 50% of that space leased or committed. For the former Musicland spaces we have been achieving generally comparable rents on new leases. The Casual Corner and Musicland closings are still impacting occupancy, as over 92,000 square feet of the leased and committed space was not yet open on September 30. If all the space we had leased and committed opened by third quarter end, stabilized mall occupancy would have been 50 basis points higher.

 

In addition to the Casual Corner and Musicland space, timing issues and relocations at several of the malls have impacted our occupancy. For example, Turtle Creek Mall in Hattiesburg, MS, which has historically maintained 100% occupancy, had a 15% decline in occupancy from the prior year. The principal reason for this was that three stores elected not to reopen after the hurricane last year. We have successfully re-leased these spaces to Hollister, S&K, Forever 21, and Man Alive with openings occurring last month and in November. The timing delays just at Turtle Creek accounted for 10 basis points of the decline in mall occupancy this quarter. There were several other malls where a similar issue occurred impacting occupancy on a temporary basis.

 

BANKRUPTCY UPDATE:

 

Year-to-date we have been impacted by 46 store closures due to bankruptcies representing 151,000 square feet and $3.0 million in annual base rents. This compares with 17 stores comprising 37,000 square feet and $867,000 in annual base rent for the prior year period.

 

 

11/3/2006 11:18 AM

Page 6

 

 

 

RETAIL SALES

 

We enjoyed a 4.5% increase in same stores sales for the year-to-date ended September 30, 2006 for reporting tenants 10,000 square feet or less in stabilized malls. For the trailing twelve-months ended September 30, 2006 same store sales in stabilized malls increased 5.8% over the prior year to an average of $340 per square foot.

 

Occupancy costs, as a percent of sales, was unchanged at 13.4% for the first nine months of 2006, compared with the prior year period.

 

I will now turn the call over to John for our financial review.

 

 

JOHN:

 

Thank you, Stephen.

 

Yesterday we were pleased to provide our shareholders with a 10.4% increase in our regular common dividend to an annualized rate of $ 2.02 per share from $1.83 per share. This increase represents our fifth consecutive double-digit increase and our fourteenth consecutive dividend increase. Based on the new 2006 FFO per share guidance that we will discuss in just a moment, we estimate the FFO payout ratio for 2006 will be between 55-57%.

 

LOAN REFINANCINGS:

 

During the third quarter we completed $317.0 million in four individual new financings secured by four malls. The new loans are ten-year, non-recourse with a weighted average interest rate of 5.96%. The new loans replaced one fixed rate loan and three floating rate term loans totaling $249.8 million that were scheduled to mature in the first half of 2007. These financings netted $64.7 million of excess financing proceeds that were used to pay down outstanding balances on our lines of credit.

 

As a result of these refinancings we incurred a one-time expense of $935,000 for prepayment fees and the write-off of unamortized deferred financing costs, which was reflected in GAAP net income and FFO in the third quarter.

 

FINANCIAL REVIEW:

 

During the third quarter 2006 FFO per share increased 8.3% to $0.78 per share from $0.72 per share in the prior year period adjusted from $0.98 for the $0.26 per share in

 

11/3/2006 11:18 AM

Page 7

 

one-time gains and fee income related to the Galileo transaction. In the third quarter FFO included approximately $4.9 million or $0.04 per share from lease termination fees compared with $1.2 million or $0.01 per share in the prior year period. The majority of the lease termination fees we received this quarter were related to a theater outparcel at Oak Park Mall, in Overland Park, KS. We are looking at several possible development opportunities for that outparcel. We would like to note that the $3.3 million in termination fees we received from this property were not included in the same center pool and are therefore, not included in same center NOI this quarter. We recorded approximately $3.0 million or $0.03 per share in gains on outparcel sales in the third quarter 2006, compared with $2.5 million or $0.02 per share in the prior year period.

 

During the third quarter we revised the depreciable lives of certain assets and liabilities related to the properties that were acquired in the fourth quarter 2005. This resulted in an increase of $6.3 million in depreciation expense as well as a $0.01 increase in the net amortization of above and below market leases for the third quarter.

 

All of this quarter’s increase in FFO was attributable to external sources. Approximately 27% of the increase in FFO year-to-date was attributable to internal sources and 73% of the increase was attributable to external sources.

 

Same center NOI was flat for the quarter and up 2.4% for the nine-months. The flat growth in same center NOI was primarily due to a continued loss of rental income from the store closures and bankruptcies we have experienced this year. We have made progress in re-leasing these spaces, however, we had anticipated the re-opening of new tenants to occur at a faster pace. Our leasing team is working to bring in new stores that will not only enhance our previous rental stream, but also enhance the malls’ retailer mix. We believe that taking more time with this process will provide for a better tenant mix and greater value.

 

Additional highlights in the quarter included:

 

 

G&A represented approximately 3.8% of total revenues, compared with 4.5% in the prior year period.

 

Our cost recovery ratio was 102.0% compared with 103.1% in the prior year period.

 

Our debt-to-total market capitalization ratio was 46.9% at the end of September compared with 42.3%. Variable rate debt represented approximately 10.1% of the total market capitalization at the end of September and 21.6% of total debt. As we maintain an active development pipeline we expect our variable rate debt to continue to be 20-25% of total debt. Excluding variable debt related to development projects, variable rate debt as a percentage of total debt would have been around 17.0%.

 

Our EBITDA to interest coverage ratio at the end of September was 2.51 times, compared with 2.83 times for the prior year period. Excluding the effects of the Galileo transaction the EBITDA to interest coverage ratio in the prior year period would have been 2.62 times.

 

 

11/3/2006 11:18 AM

Page 8

 

 

 

GUIDANCE UPDATE:

 

As indicated in our press release, we are providing a guidance range for 2006 FFO per share of $3.33 to $3.38 per share, which excludes the impact of any unannounced acquisitions, future gain on the sale of outparcels, future lease termination fees, and gains on sales of non-operating properties. The new guidance incorporates the $0.03 in outparcel sales achieved in the third quarter, the adjustments to FAS 141, and $0.04 in lease termination fees, which was partially offset by approximately $0.02 in lost rental revenue and recoveries from the lease terminations. The new guidance is based on full year 2006 same center NOI growth of 1.5% to 2.5%.

 

CONCLUSION:

 

The development pipeline continues to ramp up and additional projects are coming online. Our existing portfolio of market dominant properties as well as our strong development pipeline will provide us with healthy momentum for the remainder of the year and beyond.

 

Thank you again for joining us today. We appreciate your continued support and would now be happy to answer any questions you may have.

 

 

 

 

 

EX-99 5 supplemental.txt EXHIBIT 99.3 SUPPLEMENTAL Exhibit 99.3 CBL & Associates Properties, Inc. Supplemental Financial And Operating Information For The Three Months And Nine Months Ended September 30, 2006 Consolidated Statements of Operations (Unaudited; in thousands, except per share amounts)
Three Months Ended Nine Months Ended September 30, September 30, -------------------------------- -------------------------------- 2006 2005 2006 2005 -------------------------------- -------------------------------- REVENUES: Minimum rents $ 156,136 $ 135,645 $ 457,746 $ 393,191 Percentage rents 3,413 3,114 11,716 12,963 Other rents 3,094 2,400 10,547 8,320 Tenant reimbursements 77,046 70,820 227,786 199,650 Management, development and leasing fees 1,181 11,109 3,945 17,927 Other 5,679 4,692 17,109 13,474 ------------ ------------ ----------- ----------- Total revenues 246,549 227,780 728,849 645,525 ------------ ------------ ----------- ----------- EXPENSES: Property operating 41,389 40,306 119,113 108,473 Depreciation and amortization 62,604 45,453 171,841 130,048 Real estate taxes 20,266 16,020 60,059 47,332 Maintenance and repairs 13,846 12,373 40,112 36,607 General and administrative 9,402 10,221 28,051 28,641 Loss on impairment of real estate assets - - 274 262 Other 5,127 3,769 13,815 10,256 ------------ ------------ ----------- ----------- Total expenses 152,634 128,142 433,265 361,619 ------------ ------------ ----------- ----------- Income from operations 93,915 99,638 295,584 283,906 Interest income 2,009 1,937 5,687 6,214 Interest expense (63,884) (52,646) (191,474) (151,822) Loss on extinguishment of debt (935) (44) (935) (928) Gain on sales of real estate assets 3,901 46,485 6,831 53,581 Gain on sales of management contracts - 21,619 - 21,619 Equity in earnings of unconsolidated affiliates 621 995 3,807 6,769 Minority interest in earnings: Operating partnership (12,075) (49,455) (47,930) (87,176) Shopping center properties (1,402) (1,086) (2,663) (3,661) ------------ ------------ ----------- ----------- Income before discontinued operations 22,150 67,443 68,907 128,502 Operating income (loss) of discontinued operations (173) 290 2,680 755 Gain (loss) on discontinued operations 2 2 7,217 (84) ------------ ------------ ----------- ----------- Net income 21,979 67,735 78,804 129,173 Preferred dividends (7,642) (7,642) (22,926) (22,926) Net income available to common shareholders $ 14,337 $ 60,093 $ 55,878 $ 106,247 ============ ============ =========== =========== Basic per share data: Income before discontinued operations, net of preferred dividends $ 0.23 $ 0.95 $ 0.72 $ 1.68 Discontinued operations (0.01) - 0.16 0.01 ------------ ------------ ----------- ----------- Net income available to common shareholders $ 0.22 $ 0.95 $ 0.88 $ 1.69 ============ ============ =========== =========== Weighted average common shares outstanding 64,174 62,940 63,616 62,693 Diluted per share data: Income before discontinued operations, net of preferred dividends $ 0.22 $ 0.92 $ 0.71 $ 1.62 Discontinued operations - - 0.15 0.02 ------------ ------------ ----------- ----------- Net income available to common shareholders $ 0.22 $ 0.92 $ 0.86 $ 1.64 ============ ============ =========== =========== Weighted average common and potential dilutive common shares outstanding 65,496 65,253 65,086 64,973
CBL & Associates Properties, Inc. Supplemental Financial And Operating Information For The Three Months And Nine Months Ended September 30, 2006 The Company's calculation of FFO allocable to Company shareholders is as follows (in thousands, except per share data):
Three Months Ended Nine Months Ended September 30, September 30, 2006 2005 2006 2005 ---------------------------------------------------------------------- Net income available to common shareholders $ 14,337 $ 60,093 $ 55,878 $ 106,247 Minority interest in earnings of operating partnership 12,075 49,455 47,930 87,176 Depreciation and amortization expense of: Consolidated properties 62,604 45,453 171,841 130,048 Unconsolidated affiliates 3,377 2,207 10,020 6,127 Discontinued operations - 585 515 615 Non-real estate assets (218) (188) (623) (553) Minority investors' share of depreciation and amortization (568) (311) (1,675) (962) (Gain) loss on: Sales of operating real estate assets 49 (42,882) 87 (42,708) Discontinued operations (2) (2) (7,217) 84 ----------------- ---------------- ----------------- -------------- Funds from operations of the operating partnership 91,654 114,410 276,756 286,074 Percentage allocable to Company shareholders (1) 55.55% 54.86% 55.14% 54.90% ----------------- ---------------- ----------------- -------------- Funds from operations allocable to Company shareholders $ 50,910 $ 62,761 $ 152,604 $ 157,052 ================= ================ ================= ============== Basic per share data: Funds from operations $ 0.79 $ 1.00 $ 2.40 $ 2.51 ================= ================ ================= ============== Weighted average common shares outstanding with operating partnership units fully converted 115,534 114,737 115,371 114,197 Diluted per share data: Funds from operations $ 0.78 $ 0.98 $ 2.37 $ 2.46 ================= ================ ================= ============== Weighted average common and potential dilutive common shares outstanding with operating partnership units fully converted 116,856 117,050 116,840 116,477 (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 outstanding during the period. SUPPLEMENTAL FFO INFORMATION: Lease termination fees (2) $ 4,945 $ 1,221 $ 13,239 $ 3,648 Lease termination fees per share $ 0.04 $ 0.01 $ 0.11 $ 0.03 Straight-line rental income $ 1,767 $ 1,667 $ 3,986 $ 4,755 Straight-line rental income per share $ 0.02 $ 0.01 $ 0.03 $ 0.04 Gains on outparcel sales $ 3,625 $ 2,544 $ 8,133 $ 11,177 Gains on outparcel sales per share $ 0.03 $ 0.02 $ 0.07 $ 0.10 Amortization of acquired above- and below-market leases (3) $ 4,815 $ 1,668 $ 9,730 $ 4,532 Amortization of acquired above- and below-market leases $ 0.08 per share $ 0.04 $ 0.01 $ 0.04 Amortization of debt premiums $ 1,889 $ 1,948 $ 5,599 $ 5,605 Amortization of debt premiums per share $ 0.02 $ 0.02 $ 0.05 $ 0.05 Gain on sales of non operating properties $ - $ 1,288 $ - $ 2,509 Gain on sales of non operating properties per share $ - $ 0.01 $ - $ 0.02 Loss on impairment of real estate assets $ - $ - $ (274) $ (262) Loss on impairment of real estate assets per share $ - $ - $ - $ - (2) The amounts for the three months and nine months ended September 30, 2006, include $3,415 and $5,223, respectively, that is attributable to properties that are not included in same-center comparisons. (3) The amounts for the three months and nine months ended September 30, 2006, include $3,711 and $5,152, respectively, that is attributable to properties that are not included in same-center comparisons.
CBL & Associates Properties, Inc. Supplemental Financial And Operating Information For The Three Months And Nine Months Ended September 30, 2006 Same-Center Net Operating Income (Dollars in thousands)
Three Months Ended Nine Months Ended September 30, September 30, --------------------------- ------------------------- 2006 2005 2006 2005 --------------------------- ------------------------- Net income $ 21,979 $ 67,735 $ 78,804 $129,173 Adjustments: Depreciation and amortization 62,604 45,453 171,841 130,048 Depreciation and amortization from unconsolidated affiliates 3,377 2,207 10,020 6,127 Depreciation and amortization from discontinued operations - 585 515 615 Minority investors' share of depreciation and amortization in shopping center properties (568) (311) (1,675) (962) Interest expense 63,884 52,646 191,474 151,822 Interest expense from unconsolidated affiliates 4,485 3,009 13,154 9,069 Minority investors' share of interest expense in shopping center properties (1,276) (390) (3,627) (1,160) Loss on extinguishment of debt 935 44 935 928 Abandoned projects expense 359 336 294 475 Gain on sales of real estate assets (3,901) (68,104) (6,831) (75,200) Loss on impairment of real estate assets - - 274 262 Gain on sales of real estate assets of unconsolidated affiliates (795) (227) (2,302) (2,850) Minority interest in earnings of operating partnership 12,075 49,455 47,930 87,176 (Gain) loss on discontinued operations (2) (2) (7,217) 84 -------------- ----------- ------------- ---------- Operating partnership's share of total NOI 163,156 152,436 493,589 435,607 General and administrative expenses 9,402 10,221 28,051 28,641 Management fees and non-property level revenues (4,527) (12,385) (15,433) (25,202) -------------- ----------- ------------- ---------- Operating partnership's share of property NOI 168,031 150,272 506,207 439,046 NOI of non-comparable centers (24,645) (6,848) (69,009) (12,022) -------------- ----------- ------------- ---------- Total same center NOI $ 143,386 $143,424 $ 437,198 $427,024 ============== =========== ============= ========== Malls $ 132,541 $133,226 $ 403,624 $395,986 Associated centers 7,108 6,373 20,642 19,136 Community centers 843 1,131 2,965 3,502 Other 2,894 2,694 9,967 8,400 -------------- ----------- ------------- ---------- Total same center NOI $ 143,386 $143,424 $ 437,198 $427,024 ============== =========== ============= ==========
Percentage Change: Malls -0.5% 1.9% Associated centers 11.5% 7.9% Community centers -25.5% -15.3% Other 7.4% 18.7% --------------- ------------- Total same center NOI 0.0% 2.4% =============== =============
CBL & Associates Properties, Inc. Supplemental Financial And Operating Information For The Three Months And Nine Months Ended September 30, 2006 Company's Share of Consolidated and Unconsolidated Debt (Dollars in thousands)
September 30, 2006 -------------------------------------------------------------- Fixed Rate Variable Rate Total --------------------- -------------------- ------------------- Consolidated debt $ 3,488,207 $ 976,209 $ 4,464,416 Minority investors' share of consolidated debt (56,862) - (56,862) Company's share of unconsolidated affiliates' debt 217,585 26,600 244,185 --------------------- -------------------- ------------------- Company's share of consolidated and unconsolidated debt $ 3,648,930 $ 1,002,809 $ 4,651,739 ===================== ==================== =================== Weighted average interest rate 5.97% 6.26% 6.03% ===================== ==================== ===================
September 30, 2005 -------------------------------------------------------------- Fixed Rate Variable Rate Total --------------------- -------------------- ------------------- Consolidated debt $ 2,710,984 $ 953,102 $ 3,664,086 Minority investors' share of consolidated debt (52,168) - (52,168) Company's share of unconsolidated affiliates' debt 116,637 26,600 143,237 --------------------- -------------------- ------------------- Company's share of consolidated and unconsolidated debt $ 2,775,453 $ 979,702 $ 3,755,155 ===================== ==================== =================== Weighted average interest rate 6.37% 4.81% 5.96% ===================== ==================== ===================
Debt-To-Total-Market Capitalization Ratio as of September 30, 2006 (In thousands, except stock price)
Shares Outstanding Stock Price (1) Value --------------------- -------------------- ------------------- Common stock and operating partnership units 116,137 $ 41.91 $ 4,867,302 8.75% Series B Cumulative Redeemable Preferred Stock 2,000 50.00 100,000 7.75% Series C Cumulative Redeemable Preferred Stock 460 250.00 115,000 7.375% Series D Cumulative Redeemable Preferred Stock 700 250.00 175,000 ------------------- Total market equity 5,257,302 Company's share of total debt 4,651,739 ------------------- Total market capitalization $ 9,909,041 =================== Debt-to-total-market capitalization ratio 46.9% =================== (1) Stock price for common stock and operating partnership units equals the closing price of the common stock on September 29, 2006. The stock price for the preferred stock represents the liquidation preference of each respective series of preferred stock.
Reconciliation of Shares and Operating Partnership Units Outstanding (In thousands)
Three Months Ended Nine Months Ended September 30, September 30, ------------------------------------------- -------------------------------------- 2006: Basic Diluted Basic Diluted --------------------- ------------------- ---------------- ------------------- Weighted average shares - EPS 64,174 65,496 63,616 65,086 Weighted average operating partnership units 51,360 51,360 51,755 51,754 --------------------- ------------------- ---------------- ------------------- Weighted average shares- FFO 115,534 116,856 115,371 116,840 ===================== =================== ================ =================== 2005: Weighted average shares - EPS 62,940 65,253 62,693 64,973 Weighted average operating partnership units 51,797 51,797 51,504 51,504 ------------------------------------------- ---------------- ------------------- Weighted average shares- FFO 114,737 117,050 114,197 116,477 =========================================== ================ ===================
Dividend Payout Ratio Three Months Ended Nine Months Ended September 30, September 30, ------------------------------------------- -------------------------------------- 2006 2005 2006 2005 ------------------------------------------- ---------------- ------------------- Weighted average dividend per share $ 0.46387 $ 0.41110 $ 1.39164 $ 1.22910 FFO per diluted, fully converted share $ 0.78 $ 0.98 $ 2.37 $ 2.46 ------------------------------------------- ---------------- ------------------- Dividend payout ratio 59.5% 41.9% 58.7% 50.0% =========================================== ================ ===================
CBL & Associates Properties, Inc. Supplemental Financial And Operating Information For The Three Months And Nine Months Ended September 30, 2006 Consolidated Balance Sheets (Unaudited, in thousands except share data)
September 30, December 31, 2006 2005 --------------- --------------- ASSETS Real estate assets: Land $ 769,655 $ 776,989 Buildings and improvements 5,781,710 5,698,669 --------------- --------------- 6,551,365 6,475,658 Less: accumulated depreciation (872,048) (727,907) --------------- --------------- 5,679,317 5,747,751 Real estate assets held for sale - 63,168 Developments in progress 318,033 133,509 --------------- --------------- Net investment in real estate assets 5,997,350 5,944,428 Cash and cash equivalents 33,560 28,838 Receivables: Tenant, net of allowance 61,068 55,056 Other 9,304 6,235 Mortgage notes receivable 19,373 18,117 Investment in unconsolidated affiliates 87,819 84,138 Other assets 207,737 215,510 --------------- --------------- $ 6,416,211 $ 6,352,322 =============== =============== LIABILITIES AND SHAREHOLDERS' EQUITY Mortgage and other notes payable $ 4,464,416 $ 4,341,055 Accounts payable and accrued liabilities 314,054 320,270 --------------- --------------- Total liabilities 4,778,470 4,661,325 --------------- --------------- Commitments and contingencies Minority interests 562,722 609,475 --------------- --------------- Shareholders' equity: Preferred Stock, $.01 par value, 15,000,000 shares authorized: 8.75% Series B Cumulative Redeemable Preferred Stock, 2,000,000 shares outstanding 20 20 7.75% Series C Cumulative Redeemable Preferred Stock, 460,000 shares outstanding 5 5 7.375% Series D Cumulative Redeemable Preferred Stock, 700,000 shares outstanding 7 7 Common Stock, $.01 par value, 180,000,000 shares authorized, 64,778,624 and 62,512,816 issued and outstanding in 2006 and 2005, respectively 648 625 Additional paid-in capital 1,054,487 1,037,764 Deferred Compensation - (8,895) Accumulated other comprehensive income 907 288 Retained earnings 18,945 51,708 --------------- --------------- Total shareholders' equity 1,075,019 1,081,522 --------------- --------------- $ 6,416,211 $ 6,352,322 =============== ===============
CBL & Associates Properties, Inc. Supplemental Financial And Operating Information For The Three Months And Nine Months Ended September 30, 2006 The Company presents the ratio of earnings before interest, taxes, depreciation and amortization (EBITDA) to interest because the Company believes that the EBITDA to interest coverage ratio, along with cash flows from operating activities, investing activities and financing activities, provides investors an additional indicator of the Company's ability to incur and service debt. Ratio of EBITDA to Interest Expense (Dollars in thousands)
Three Months Ended Nine Months Ended September 30, September 30, -------------------------- ----------------------- 2006 2005 2006 2005 -------------------------- ----------------------- EBITDA: Net Income $ 21,979 $ 67,735 $ 78,804 $129,173 Adjustments: Depreciation and amortization 62,604 45,453 171,841 130,048 Depreciation and amortization from unconsolidated affiliates 3,377 2,207 10,020 6,127 Depreciation and amortization from discontinued operations - 585 515 615 Minority investors' share of depreciation and amortization in shopping center properties (568) (311) (1,675) (962) Interest expense 63,884 52,646 191,474 151,822 Interest expense from unconsolidated affiliates 4,485 3,009 13,154 9,069 Minority investors' share of interest expense in shopping center properties (1,276) (390) (3,627) (1,160) Income taxes 380 369 2,680 1,671 Loss on extinguishment of debt 935 44 935 928 Loss on impairment of real estate assets - - 274 262 Abandoned projects expense 359 336 294 475 Gain on sales of management contracts - (21,619) - (21,619) (Gain) loss on sales of operating real estate assets 49 (42,882) 87 (42,708) Minority interest in earnings of operating partnership 12,075 49,455 47,930 87,176 (Gain) loss on discontinued operations (2) (2) (7,217) 84 ------------- ----------- ------------ ---------- Company's share of total EBITDA $168,281 $ 156,635 $ 505,489 $451,001 ============= =========== ============ ========== Interest Expense: Interest expense $ 63,884 $ 52,646 $ 191,474 $151,822 Interest expense from unconsolidated affiliates 4,485 3,009 13,154 9,069 Minority investors' share of interest expense in shopping center properties (1,276) (390) (3,627) (1,160) ------------- ----------- ------------ ---------- Company's share of total interest expense $ 67,093 $ 55,265 $ 201,001 $159,731 ============= =========== ============ ========== Ratio of EBITDA to Interest Expense 2.51 2.83 2.51 2.82 ============= =========== ============ ==========
Reconciliation of EBITDA to Cash Flows Provided By Operating Activities (In thousands)
Three Months Ended Nine Months Ended September 30, September 30, -------------------------- ----------------------- 2006 2005 2006 2005 -------------------------- ----------------------- Company's share of total EBITDA $168,281 $ 156,635 $ 505,489 $451,001 Interest expense (63,884) (52,646) (191,474) (151,822) Minority investors' share of interest expense in shopping center properties 1,276 390 3,627 1,160 Income taxes (380) (369) (2,680) (1,671) Amortization of deferred financing costs and non real estate depreciation included in operating expense 1,651 2,318 5,466 5,694 Amortization of debt premiums (1,889) (1,921) (5,599) (5,506) Amortization of above and below market leases (4,815) (1,738) (9,738) (4,551) Depreciation and interest expense from unconsolidated affiliates (7,862) (5,216) (23,174) (15,196) Minority investors' share of depreciation and amortization in shopping center properties 568 311 1,675 962 Minority interest in earnings - shopping center properties 1,402 1,086 2,663 3,661 Gains on outparcel sales (3,950) (3,603) (6,918) (10,873) Equity in earnings of unconsolidated affiliates (621) (6,769) (3,807) (6,769) Distributions from unconsolidated affiliates 2,108 5,637 6,517 5,637 Stock based compensation expense 1,280 1,828 4,934 3,520 Changes in operating assets and liabilities (16,621) 2,587 (18,331) (4,721) ------------- ------------ ------------ ---------- Cash flows provided by operating activities $ 76,544 $ 98,530 $ 268,650 $270,526 ============= ============ ============ ==========
CBL & Associates Properties, Inc. Supplemental Financial And Operating Information For The Three Months And Nine Months Ended September 30, 2006 Schedule of Mortgage and Other Notes Payable as of September 30, 2006 (Dollars In thousands )
Balance Maturity Interest ---------------------- Location Property Date Rate Balance Fixed Variable - ----------------------------------------------------------------------------------------------------------- Operating Properties: Cincinnati, OH Eastgate Crossing Apr-07 6.38% $ 9,811 $ 9,811 $ - Charleston, SC Citadel Mall May-07 7.39% 29,293 29,293 - Highpoint, NC Oak Hollow Mall Feb-08 7.31% 41,875 41,875 - Winston-Salem, NC Hanes Mall Jul-08 7.31% 103,702 103,702 - Nashville, TN Courtyard At Hickory Hollow Aug-08 6.77% 3,945 3,945 - Nashville, TN Hickory Hollow Mall Aug-08 6.77% 84,746 84,746 - Nashville, TN Rivergate Mall Aug-08 6.77% 68,492 68,492 - Nashville, TN The Village At Rivergate Aug-08 6.77% 3,235 3,235 - Lansing, MI Meridian Mall Oct-08 4.52% 89,340 89,340 - Cary, NC Cary Towne Center Mar-09 6.85% 85,210 85,210 - Joplin, MO Northpark Mall Mar-09 5.50% 40,072 40,072 - Daytona Beach, FL Volusia Mall Mar-09 4.75% 53,215 53,215 - Fairview Heights, IL St. Clair Square Apr-09 7.00% 64,238 64,238 - Terre Haute, IN Honey Creek Mall Apr-09 4.75% 31,756 31,756 - Meridian, MS Bonita Lakes Crossing Oct-09 6.82% 7,902 7,902 - Meridian, MS Bonita Lakes Mall Oct-09 6.82% 25,218 25,218 - Cincinnati, OH Eastgate Mall Dec-09 4.55% 55,620 (a) 55,620 - Little Rock, AR Park Plaza Mall May-10 4.90% 40,450 40,450 - Spartanburg, SC WestGate Crossing Jul-10 8.42% 9,409 9,409 - Burnsville, MN Burnsville Center Aug-10 8.00% 67,165 67,165 - Roanoke, VA Valley View Mall Sep-10 5.10% 43,387 43,387 - Beaumont, TX Parkdale Crossing Sep-10 5.01% 8,415 8,415 - Beaumont, TX Parkdale Mall Sep-10 5.01% 53,296 53,296 - Nashville, TN CoolSprings Galleria Sep-10 6.22% 127,344 127,344 - Stroud, PA Stroud Mall Dec-10 8.42% 31,016 31,016 - Wausau, WI Wausau Center Dec-10 6.70% 12,641 12,641 - York, PA York Galleria Dec-10 8.34% 49,580 49,580 - Lexington, KY Fayette Mall Jul-11 7.00% 92,021 92,021 - Chattanooga, TN Hamilton Corner Aug-11 10.13% 1,817 1,817 - Asheville, NC Asheville Mall Sep-11 6.98% 67,054 67,054 - Ft. Smith, AR Massard Crossing Feb-12 7.54% 5,744 5,744 - Vicksburg, MS Pemberton Plaza Feb-12 7.54% 1,963 1,963 - Houston, TX Willowbrook Plaza Feb-12 7.54% 29,390 29,390 - Fayetteville, NC Cross Creek Mall Apr-12 5.00% 62,050 62,050 - Colonial Heights, VA Southpark Mall May-12 5.10% 36,085 36,085 - Douglasville, GA Arbor Place Jul-12 6.51% 75,278 75,278 - Saginaw, MI Fashion Square Jul-12 6.51% 57,636 57,636 - Louisville, KY Jefferson Mall Jul-12 6.51% 41,934 41,934 - North Charleston, SC Northwoods Mall Jul-12 6.51% 60,037 60,037 - Jackson, TN Old Hickory Mall Jul-12 6.51% 33,251 33,251 - Asheboro, NC Randolph Mall Jul-12 6.50% 14,500 14,500 - Racine, WI Regency Mall Jul-12 6.51% 32,882 32,882 - Douglasville, GA The Landing At Arbor Place Jul-12 6.51% 8,498 8,498 - Spartanburg, SC WestGate Mall Jul-12 6.50% 52,088 52,088 - Chattanooga, TN CBL Center Aug-12 6.25% 14,208 14,208 - Panama City, FL Panama City Mall Aug-12 7.30% 38,934 38,934 - Livonia, MI Laurel Park Place Dec-12 5.00% 49,797 49,797 - Monroeville, PA Monroeville Mall Jan-13 5.30% 127,848 127,848 - Greensburg, PA Westmoreland Mall Jan-13 5.05% 78,506 78,506 - Columbia, SC Columbia Place Oct-13 5.45% 31,918 31,918 - Laredo, TX Mall del Norte Dec-14 5.04% 113,400 113,400 - Brookfield, IL Brookfield Square Nov-15 5.08% 103,732 103,732 - Rockford, IL Cherryvale Mall Nov-15 5.00% 92,731 92,731 - Balance Maturity Interest ---------------------- Location Property Date Rate Balance Fixed Variable - ----------------------------------------------------------------------------------------------------------- Madison, WI East Towne Mall Nov-15 5.00% 79,021 79,021 - Madison, WI West Towne Mall Nov-15 5.00% 111,617 111,617 - Bloomington, IL Eastland Mall Dec-15 5.85% 59,400 59,400 - Decatur, IL Hickory Point Mall Dec-15 5.85% 32,838 32,838 - Overland Park, KS Oak Park Mall Dec-15 5.85% 275,700 275,700 - Janesville, WI Janesville Mall Apr-16 8.38% 12,211 12,211 - Akron, OH Chapel Hill Mall Aug-16 6.10% 76,925 76,925 - Chesapeake, VA Greenbrier Mall Aug-16 5.91% 84,914 84,914 - Chattanooga, TN Hamilton Place Aug-16 5.86% 116,880 116,880 - Midland, MI Midland Mall Aug-16 6.10% 37,963 37,963 - ----------- ----------- --------- 3,451,144 3,451,144 - ----------- ----------- --------- Weighted average interest rate 6.01% 6.01% 0.00% Debt Premiums: Joplin, MO Northpark Mall Mar-09 5.50% 560 560 - Daytona Beach, FL Volusia Mall Mar-09 4.75% 2,402 2,402 - Terre Haute, IN Honey Creek Mall Apr-09 4.75% 1,703 1,703 - Little Rock, AR Park Plaza Mall May-10 4.90% 4,885 4,885 - Roanoke, VA Valley View Mall Sep-10 5.10% 5,346 5,346 - Fayetteville, NC Cross Creek Mall Apr-12 5.00% 6,956 6,956 - Colonial Heights, VA Southpark Mall May-12 5.10% 3,148 3,148 - Livonia, MI Laurel Park Place Dec-12 5.00% 8,833 8,833 - Monroeville, PA Monroeville Mall Jan-13 5.30% 2,756 2,756 - ----------- ----------- --------- 36,589 36,589 - ----------- ----------- --------- Weighted average interest rate 5.01% 5.01% Total Loans On Operating Properties And Debt Premiums 3,487,733 3,487,733 - ----------- ----------- --------- Weighted average interest rate 6.00% 6.00% 0.00% Construction Loans: Southaven, MS Southaven Towne Center Jun-07 6.43% 27,730 - 27,730 Ft. Myers, FL Gulf Coast Town Center Ph I Aug-07 6.63% 52,000 - 52,000 Fairview Heights, IL The Shoppes at St. Clair Jun-08 6.57% 13,518 - 13,518 Stillwater, OK Lakeview Pointe Nov-08 6.58% 15,626 - 15,626 Ft. Myers, FL Gulf Coast Town Center PhII Jan-09 6.63% 49,664 - 49,664 Lexington, KY The Plaza at Fayette May-09 6.58% 27,302 - 27,302 Burlington, NC Alamance Crossing Sep-09 6.58% 21,937 - 21,937 ----------- ----------- --------- 207,777 - 207,777 ----------- ----------- --------- Lines Of Credit 6.17% 768,432 - 768,432 ----------- ----------- --------- Other 474 474 - ----------- ----------- --------- Total Consoldiated Debt $4,464,416 $ 3,488,207 $ 976,209 Weighted average interest rate 6.06% 6.00% 6.25% Plus CBL's Share Of Unconsolidated Affiliates' Debt: Paducah, KY Kentucky Oaks Mall Jun-07 9.00% 14,988 14,988 - Huntsville, AL Parkway Place Jun-08 6.33% 26,600 - 26,600 Del Rio, TX Plaza del Sol Aug-10 9.15% 1,321 1,321 - Myrtle Beach, SC Coastal Grand-Myrtle Beach Oct-14 5.09% 48,003 (b) 48,003 - El Centro, CA Imperial Valley Mall Sep-15 4.99% 35,513 35,513 - Raleigh, NC Triangle Town Center Dec-15 5.74% 100,000 100,000 - Clarksville, TN Governor's Square Mall Sep-16 8.23% 14,174 14,174 - Harrisburg, PA High Pointe Commons May-17 5.74% 3,586 3,586 - ----------- ----------- --------- 244,185 217,585 26,600 ----------- ----------- --------- Balance Maturity Interest ---------------------- Location Property Date Rate Balance Fixed Variable - ----------------------------------------------------------------------------------------------------------- Less Minority Interests' Share Of Consolidated Debt Chattanooga, TN CBL Center 8.00% 6.25% (1,137) (1,137) - Chattanooga, TN Hamilton Corner 10.00% 10.13% (182) (182) - Chattanooga, TN Hamilton Place 10.00% 7.00% (11,688) (11,688) - Ft. Smith, AR Massard Crossing 90.00% 7.54% (5,169) (5,169) - Highpoint, NC Oak Hollow Mall 25.00% 7.31% (10,469) (10,469) - Houston, TX Willowbrook Plaza 90.00% 7.54% (26,451) (26,451) - Vicksburg, MS Pemberton Plaza 90.00% 7.31% (1,766) (1,766) - ----------- ----------- --------- (56,862) (56,862) - ----------- ----------- --------- Company's Share Of Consolidated And Unconsolidated Debt $4,651,739 $ 3,648,930 $1,002,809 =========== =========== ========= Weighted average interest rate 6.03% 5.97% 6.26% Total Debt of Unconsolidated Affiliates Paducah, KY Kentucky Oaks Mall Jun-07 9.00% $29,976 $ 29,976 $ - Huntsville, AL Parkway Place Jun-08 6.33% 53,200 - 53,200 Del Rio, TX Plaza del Sol Aug-10 9.15% 2,611 2,611 - Myrtle Beach, SC Coastal Grand-Myrtle Beach Oct-14 5.09% 114,007 114,007 - El Centro, CA Imperial Valley Mall Sep-15 4.99% 59,188 59,188 - Raleigh, NC Triangle Town Center Dec-15 5.74% 200,000 200,000 - Clarksville, TN Governor's Square Mall Sep-16 8.23% 29,839 29,839 - Harrisburg, PA High Pointe Commons May-17 5.74% 7,172 7,172 - ----------- ----------- --------- $ 495,993 $ 442,793 $ 53,200 =========== =========== ========= Weighted average interest rate 5.93% 5.88% 6.33% (a) Represents a first mortgage securing the property. In addition to the first mortgage, there is also a $7,750 B-note that is held by the Company. (b) Represents a first mortgage securing the property. In addition to the first mortgage, there is also $18,000 of B-notes that are payable to the Company and its joint venture partner, each of which hold $9,000.
CBL & Associates Properties, Inc. Supplemental Financial And Operating Information For The Three Months And Nine Months Ended September 30, 2006 New and Renewal Leasing Activity of Same Small Shop Space Less Than 20,000 Square Feet Excluding Junior Anchors
New New Square Prior Base Initial Base % Change Average Base % Change Property Type Feet Rent PSF Rent PSF Initial Rent PSF Average - ---------------- -------------- ----------- ---------- ------------ ------------- ----------- Quarter: Stabilized malls 623,853 $ 23.99 $ 25.78 7.5% $ 26.59 10.8% Associated centers 32,163 12.20 12.39 1.6% 12.53 2.7% Community centers 4,500 21.67 21.67 0.0% 21.67 0.0% TOTAL 660,516 $ 23.40 $ 25.10 7.3% $ 25.87 10.6% Year to Date: Stabilized malls 1,891,754 $ 25.23 $ 26.28 4.1% $ 27.02 7.1% Associated centers 66,075 14.47 15.10 4.3% 15.22 5.2% Community centers 16,802 21.22 22.10 4.1% 22.35 5.3% TOTAL 1,974,631 $ 24.84 $ 25.87 4.1% $ 26.59 7.1%
Stabilized Mall Leasing Activity of Same Small Shop Space Less Than 20,000 Square Feet Excluding Junior Anchors
New New Square Prior Base Initial Base % Change Average Base % Change Feet Rent PSF Rent PSF Initial Rent PSF Average -------------- ----------- ---------- ------------ ------------- ----------- Quarter: New leases 295,760 $ 23.92 $ 26.64 11.4% $ 28.06 17.3% Renewal leases 328,093 24.05 25.00 4.0% 25.26 5.0% TOTAL 623,853 $ 23.99 $ 25.78 7.5% $ 26.59 10.8% Year to Date: New leases 770,380 $ 25.01 $ 28.64 14.5% $ 30.03 20.1% Renewal leases 1,121,374 25.38 24.65 -2.9% 24.96 -1.6% TOTAL 1,891,754 $ 25.23 $ 26.28 4.1% $ 27.02 7.1%
Total Leasing Activity of All Small Shop Spaces Compared to Expiring Tenants of Small Shop Space Less Than 20,000 Square Feet Excluding Junior Anchors
% Change of Total Total Leased to Total Leased Total Expiring Expiring Leased Average Base Expiring Average Base Average Base Property Type Square Feet Rent PSF Square Feet Rent PSF Rent PSF - ---------------- -------------- ----------- ------------------------ ------------- Quarter: Stabilized malls 662,707 $ 26.45 587,018 $ 24.56 7.7% Associated centers 32,163 12.53 40,570 11.87 5.6% Community centers 4,500 21.67 3,327 15.84 36.8% TOTAL 699,370 $ 25.78 630,915 $ 23.70 8.8% Year to Date: Stabilized malls 1,978,110 $ 27.02 2,284,753 $ 24.99 8.1% Associated centers 70,075 15.21 73,239 13.89 9.5% Community centers 17,829 22.22 12,227 20.13 10.4% TOTAL 2,066,014 $ 26.57 2,370,219 $ 24.62 7.9%
Total Leasing Activity of All Small Shop Spaces Compared to Expiring Tenants of Small Shop Space Less Than 20,000 Square Feet Excluding Junior Anchors
New Leases Average Base % Change over Renewal Leasese Average Base % Change ------------------------ Rent PSF Expiring Leases ------------------------ Rent PSF Of Renewal Square Average Base of Expiring Average Base Square Average Base Of Expring Average Base Feet Rent PSF Leases(1) Rent PSF Feet Rent PSF Renewals Rent PSF --------- -------------- -------------- ---------------- --------- ------------- --------------- ------------- Quarter: Stabilized malls 334,614 $ 27.62 $ 25.21 9.6% 328,093 $ 25.26 $ 24.05 5.0% Associated centers - - 10.63 N/A 32,163 12.53 12.20 2.7% Community centers 4,500 21.67 15.84 36.8% - - - N/A TOTAL 339,114 $ 27.54 $ 24.64 11.8% 360,256 $ 24.12 $ 22.99 4.9% Year to Date: Stabilized malls 856,736 $ 29.70 $ 24.62 20.6% 1,121,374 $ 24.96 $ 25.38 -1.6% Associated centers 23,157 18.44 15.52 18.8% 46,918 13.61 12.97 4.9% Community centers 11,629 20.46 16.67 22.7% 6,200 25.49 23.49 8.5% TOTAL 891,522 $ 29.29 $ 24.38 20.1% 1,174,492 $ 24.51 $ 24.88 -1.5% (1) Excluding Renewals
Average Annual Base Rents Per Square Foot By Property Type of Small Shop Space Less Than 20,000 Square Feet Excluding Junior Anchors
As of September 30, -------------------------- 2006 2005 -------------- ----------- Stabilized malls $ 26.74 $ 25.85 Non-stabilized malls 26.80 27.46 Associated centers 10.78 10.16 Community centers 16.68 9.00 Other 19.47 19.33
CBL & Associates Properties, Inc. Supplemental Financial And Operating Information For The Three Months And Nine Months Ended September 30, 2006 Top 25 Tenants Based On Percentage Of Total Revenues For The Nine Months Ended Septmeber 30, 2006:
Annual Percentage Number of Gross of Total Tenant Stores Square Feet Rentals (1) Revenues - --------------------------------------- ------------ ------------- ------------- ------------ 1 Limited Brands, Inc. 228 1,371,219 $47,489,308 4.6% 2 Foot Locker, Inc. 194 750,373 29,472,798 2.8% 3 The Gap Inc. 97 1,074,894 23,966,344 2.3% 4 Abercrombie & Fitch, Co. 79 502,813 18,196,714 1.8% 5 Luxottica Group, S.P.A. (2) 195 352,548 16,845,566 1.6% 6 AE Outfitters Retail Company 73 392,900 16,026,519 1.5% 7 Signet Group plc (3) 107 165,240 15,579,898 1.5% 8 Zale Corporation 145 145,600 14,394,059 1.4% 9 Finish Line, Inc. 75 384,174 14,277,101 1.4% 10 JC Penney Co. Inc. (4) 69 7,669,779 13,240,345 1.3% 11 New York & Company, Inc. 48 355,121 11,604,822 1.1% 12 The Regis Corporation 199 231,241 11,512,599 1.1% 13 Dick's Sporting Goods, Inc. 13 770,686 11,047,354 1.1% 14 Genesco Inc. (5) 147 190,490 10,750,327 1.0% 15 The Children's Place Retail Stores (6) 63 268,632 10,711,267 1.0% 16 Trans World Entertainment (7) 77 330,651 10,387,662 1.0% 17 Pacific Sunwear of California 81 283,274 10,136,679 1.0% 18 Charming Shoppes, Inc. (8) 54 321,104 9,588,442 0.9% 19 Aeropostale, Inc. 68 230,104 9,343,161 0.9% 20 Christopher & Banks, Inc. 70 240,890 8,313,810 0.8% 21 Hallmark Cards, Inc. 66 264,337 8,124,411 0.8% 22 The Buckle, Inc. 45 219,408 7,812,963 0.8% 23 Claire's Stores, Inc. 115 131,011 7,739,379 0.7% 24 Federated Department Stores Inc. (9) 80 5,981,863 7,721,076 0.7% 25 Charlotte Russe Holding, Inc. 34 236,469 7,410,285 0.7% ------------ ------------- ------------- ------------ 2,422 22,864,821 $351,692,890 33.8% ============ ============= ============= ============ (1) Includes annual minimum rent and tenant reimbursements based on amounts in effect at September 30, 2006. (2) Luxottica was previously Lenscrafters and Sunglass Hut. Luxottica purchased Cole National Corporation, which operates Pearl Vision and Things Remembered in October 2004. (3) Signet Group was previously Sterling, Inc. They operate Kay Jewelers, Marks & Morgan, JB Robinson, Shaw's Jewelers, Osterman's Jewelers, LeRoy's Jewelers, Jared Jewelers, Belden Jewelers, & Rogers Jewelers. (4) J.C. Penney owns 28 of these stores. (5) Genesco Inc. operates Journey's, Jarman, Underground Station, Hat World, Lids, Hat Zone, and Cap Factory stores. (6) The Children's Place also operates The Disney Store. (7) Trans World Entertainment operates FYE (formerly Camelot Music and Record Town), Sam Goody, Suncoast Motion Picture and Saturday Matinee. (8) Charming Shoppes, Inc. operates Lane Bryant, Fashion Bug and Catherine's. (9) Federated Department Stores merged with May Company in 2005. They now operate Macy's, After Hours Formalwear, Desmond's Formal Wear, Mitchell's Formal Wear, Tuxedo World and David's Bridal.
CBL & Associates Properties, Inc. Supplemental Financial And Operating Information For The Three Months And Nine Months Ended September 30, 2006 Capital Expenditures for Three Months and Nine Months Ended September 30 , 2006 (In thousands)
Three Months Nine Months ---------------------------- Tenant allowances $ 15,335 $ 31,069 ------------- ------------ Renovations 27,312 48,164 ------------- ------------ Deferred maintenance: Parking lot and parking lot lighting 4,056 6,162 Roof repairs and replacements 4,111 5,580 Other capital expenditures 3,510 4,349 ------------- ------------ Total deferred maintenance expenditures 11,677 16,091 ------------- ------------ Total capital expenditures $ 54,324 $ 95,324 ============= ============
Deferred Leasing Costs Capitalized (In thousands)
2006 2005 ------------- ------------ Quarter ended: March 31, $ 388 $ 374 June 30, 950 699 September 30, 401 629 December 31, - 581 ------------- ------------ $ 1,739 $ 2,283 ============= ============
CBL & Associates Properties, Inc. Supplemental Financial And Operating Information For The Nine Months Ended September 30, 2006 Announced Properties in Pre-development at September 30, 2006
Total Estimated Project Estimated Square Opening Property Location Feet Date - ------------------------ --------------- --------- --------- District at Cherryvale Rockford, IL 82,000 Fall-07 Gulf Coast Town Ctr I Ft.(Myers, FL 187,000 Fall-07 Alamance Crossing East Burlington, NC 194,400 Summer-08 Pearland Town Center Pearland, TX 700,000 Fall-08 --------- 1,163,400 =========
Properties Opened Year-to-date (Dollars in thousands)
Total CBL's Share of Project -------------------- Square Total Cost Date Initial Property Location Feet Cost To Date Opened Yield - ------------------------ --------------- --------- --------- --------- ---------- ----- Mall Expansions: Cross Creek Mall - Fayetteville, NC 4,900 1,036 1,036 Apr-06 10.0% Starbucks & Salsarita's Southaven Town Center - Southaven, MS 59,000 7,200 7,200 Apr-06 8.6% Gordman's Coastal Grand - PetSmart Myrtle Beach, SC 20,100 2,600 2,600 May-06 8.0% Hanes Mall - Winston-Salem, NC 66,000 10,200 10,200 Jul-06 10.0% Dick's Sporting Goods Southaven Town Center - Books-A-Million Southaven, MS 15,000 2,530 2,530 Oct-06 10.0% --------- --------- --------- 165,000 $ 23,566 $ 23,566 ========= ========= =========
Announced Property Renovations and Redevelopments (Dollars in thousands)
Total CBL's Share of Project -------------------- Square Total Cost Opening Initial Property Location Feet Cost To Date Date Yield - ------------------------ --------------- --------- --------- --------- ---------- ----- Mall Renovations: CoolSprings Galleria Nashville, TN 1,125,914 $ 17,709 $ 17,668 OPEN/May-06 NA Madison Square Huntsville, AL 932,452 11,500 10,409 Fall-06 NA Chapel Hill Mall Akron, OH 861,653 1,700 854 Fall-06 NA Harford Mall Baltimore, MD 490,458 7,400 6,372 Fall-06 NA Park Plaza Little Rock, AR 1,371,870 19,434 16,757 Fall-06 NA Wausau Center Wausau, WI 429,970 3,300 3,015 Fall-06 NA Northpark Mall Joplin, MO 991,076 11,335 8,416 Fall-06 NA Honey Creek Mall Terre Haute, IN 680,890 4,600 126 Spring-07 NA Redevelopments: Burnsville Center Burnsville, MN 82,900 13,000 909 OPEN/April-06 9.0% Hickory Hollow - former JCPenney Nashville, TN 138,189 6,705 5,715 OPEN/June-06 8.5% Hamilton Crossings Chattanooga, TN 185,370 4,613 4,093 OPEN/Sept-06 10.8% Cary Town Center Cary, NC 21,595 4,720 3,225 Nov-06 10.8% Mall del Norte - Theater Laredo, TX 72,000 15,628 204 Spring-07 7.0% --------- --------- --------- 7,384,337 $ 121,644 $ 77,763 ========= ========= =========
Properties Under Development at September 30, 2006 (Dollars in thousands)
Total CBL's Share of Project -------------------- Square Total Cost Opening Initial Property Location Feet Cost To Date Date Yield - ------------------------ --------------- --------- --------- --------- ---------- ----- Mall/Lifestyle Expansions: District at Valley View Roanoke, VA 75,576 $ 18,025 $ 5,303 Nov-06/Mar-07 8.1% Brookfield Square Restaurant Addition Brookfield, WI 19,500 6,470 2,879 Spring/Fall 2007 8.6% Open-Air Center Expansions: Gulf Coast Town Center PHII(a) Ft. Myers, FL 866,117 109,641 (b) 68,017 Nov-06/Mar-07 9.2% Associated/Lifestyle Centers: The Plaza at Fayette Mall Lexington, KY 190,309 (c) 38,341 35,392 Jul/Nov-06 9.0% The Shoppes at St. Clair Fairview Heights, 84,080 27,487 22,073 Mar-07 7.0% Milford Marketplace Milford, CT 112,038 25,600 2,968 July-07 8.1% Brookfield Square Brookfield, WI 57,511 9,428 4,233 Spring/Fall 2007 8.6% Community Centers: Lakeview Point Stillwater, OK 207,300 21,537 21,397 Oct-06 9.1% High Pointe Commons (a) Harrisburg, PA 299,395 8,100 7,078 Oct-06 11.3% The Shops at Pineda Ridge Melbourne, FL 169,974 6,445 5,811 Nov-06 9.7% Alamance Crossing East Burlington, NC 622,600 94,357 43,145 Aug-07 8.4% York Town Center (a) York, PA 280,645 20,926 3,918 Oct-07 9.4% --------- --------- --------- 2,985,045 $ 386,357 $ 222,214 ========= ========= ========= (a) 50/50 Joint Venture (b) Amounts shown are 100% of total cost and cost to date. (c) Includes a 59,000 square foot Cinemark Theater, which opened in June 2006
-----END PRIVACY-ENHANCED MESSAGE-----