EX-99 3 earningsrelease.htm EXHIBIT 99.1 - EARNINGS RELEASE

Exhibit 99.1 

 

[CBL Letterhead] 

 

Contact:

Katie Reinsmidt

Director, Investor Relations

(423) 855-0001

 

CBL & ASSOCIATES PROPERTIES REPORTS FOURTH QUARTER

AND ANNUAL 2006 RESULTS

 

 

FFO per share increased 10.1% to $3.39 per share for the year ended December 31, 2006, over the prior-year FFO of $3.08 per share, after adjustment for one-time gains and fee income of $0.26 per share.

 

FFO per share rose 14.6% to $1.02 in the fourth quarter.

 

Same-center NOI for the quarter and year ended December 31, 2006,

 

rose 0.2% and 1.9%, respectively.

 

Same-store sales improved by 3.3% in 2006.

 

Portfolio occupancy was 93.8% as of December 31, 2006.

 

CHATTANOOGA, Tenn. (February 8, 2007) – CBL & Associates Properties, Inc. (NYSE:CBL) announced results for the fourth quarter and year ended December 31, 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 fourth quarter ended December 31, 2006, was $34,388,000 compared with $25,659,000 for the prior-year period, representing an increase of 34.0%. Net income available to common shareholders per diluted share was $0.52 in the fourth quarter ended December 31, 2006, compared with $0.40 for the prior-year period, representing an increase of 30.0%.

 

Net income available to common shareholders for the year ended December 31, 2006, was $90,266,000 compared with $131,907,000 for the year ended December 31, 2005, representing a decline of 31.6%. On a diluted per share basis, net income available to common shareholders for the year ended December 31, 2006, was $1.38 compared with $2.03 in the prior year, representing a decline of 32.0%. Net income available to common shareholders for the year ended December 31, 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 year ended December 31, 2006, declined over the prior-year period due to increases in depreciation expense for the properties acquired in 2005.

 

Funds from operations (“FFO”) allocable to common shareholders for the fourth quarter of 2006 was $66,613,000 compared with $56,607,000 for the fourth quarter ended December 31, 2005, representing an increase of 17.7%. FFO allocable to common shareholders for the year ended December 31, 2006, was $219,080,000 compared with $213,596,000 for the year ended December 31, 2005, representing an increase of 2.6%. FFO of the operating partnership was $119,235,000 for the quarter ended December 31, 2006, compared with $103,883,000 for the quarter ended December 31, 2005, representing an increase of 14.8%. FFO of the operating partnership for the year ended December 31, 2006, was $395,991,000 compared with $389,958,000 for the year ended December 31, 2005, representing an increase of 1.5%.

 

FFO per share increased 14.6% to $1.02 for the fourth quarter of 2006, from $0.89 in the prior-year period. FFO per share increased 10.1% to $3.39 for the year ended December 31, 2006, compared with FFO per share in the prior-year period of $3.08 per share after adjustment for gains and fee income of $0.26 per share related to the transaction with Galileo in 2005. FFO for the year ended December 31, 2005, was $3.34 per share including gains and fee income of $0.26 per share.

 

-MORE-

CBL Reports Fourth Quarter Results

Page 2

February 8, 2007

 

HIGHLIGHTS

 

§

Total revenues increased 4.3% in the fourth quarter 2006 to $273,292,000 from $261,935,000 in the prior-year period. Total revenues increased 10.4% in the year ended December 31, 2006, to $1,002,141,000 from $907,460,000 for the same period in 2005.

 

 

§

Same-center net operating income for the portfolio improved for the quarter and year ended December 31, 2006, by 0.2% and 1.9%, respectively, compared with a 3.1% and 5.8% increase, respectively, for the prior-year periods.

 

 

§

Same-store sales for mall tenants of 10,000 square feet or less for stabilized malls for the year ended December 31, 2006, increased 3.3% to $341 per square foot for those tenants who have reported sales, compared with a 4.1% increase for the prior-year period.

 

 

§

The debt-to-total-market capitalization ratio as of December 31, 2006, was 46.7% based on the common stock closing price of $43.35 and a fully converted common stock share count of 116,280,000 shares as of the same date. The debt-to-total-market capitalization ratio as of December 31, 2005, was 47.8% based on the common stock closing price of $39.51 and a fully converted common stock share count of 115,438,000 shares as of the same date.

 

 

§

Consolidated and unconsolidated variable rate debt of $1,074,641,000 represents 10.6% of the total market capitalization for the Company and 22.6% of the Company’s share of total consolidated and unconsolidated debt.

 

CBL’s Chairman and Chief Executive Officer, Charles B. Lebovitz, said, “In 2006 we once again demonstrated the effectiveness of our multi-faceted growth strategy, achieving our tenth consecutive year of double digit increases in FFO per share. In addition to aggressively managing our existing portfolio, we focused on expanding our pipeline with new development and redevelopment projects. Throughout the year we opened nearly 2.0 million square feet of lifestyle elements, redevelopments, expansions and new developments. We also reinvested in our existing portfolio by completing over $65.0 million in renovations. These renovations are designed to enhance the shopping experience and to attract the latest retailers and restaurants, generating improved sales growth.

 

“Our long-term philosophy of continually reinvesting in our existing portfolio and adding additional market-dominant shopping centers by expanding our development program will be at the core of our strategy in 2007. We expect the sourcing of innovative growth opportunities, such as our recently announced investment in a Chinese-based mall developer, returns from investments in the existing portfolio and a record volume of new developments to be primary contributors to our continuing growth.”

 

PORTFOLIO OCCUPANCY

December 31,

 

2006

2005

 

Portfolio occupancy

94.1%

94.5%

 

Mall portfolio

94.4%

94.4%

 

Stabilized malls

94.5%

94.7%

 

Non-stabilized malls

91.7%

89.4%

 

Associated centers

93.6%

94.1%

 

Community centers

85.6%

95.3%

 

OTHER SIGNIFICANT EVENTS

During the fourth quarter, CBL entered into a $46.0 million, ten-year, non-recourse loan secured by Southaven Towne Center, located approximately ten miles south of Memphis, Tennessee, in Southaven, Mississippi. The new loan has a fixed interest rate of 5.50%. This loan replaces a $27.7 million construction loan, which had a variable rate of 110 basis points over LIBOR and was scheduled to mature in June 2007. CBL used the excess proceeds from the refinancing to pay down outstanding balances on the Company’s lines of credit.

 

-MORE-

CBL Reports Fourth Quarter Results

Page 3

February 8, 2007

 

 

Subsequent to the quarter end, CBL entered into an agreement with global private investment firm Bain Capital to make an investment in subsidiaries of Jinsheng Group, an established home decorating mall operator and real estate development company based in Nanjing, China.

 

CBL and Bain Capital acquired a significant minority equity interest through an initial investment of $60.0 million in subsidiaries of Jinsheng Group. CBL contributed $15.0 million, and funds advised by affiliates of Bain Capital contributed $45.0 million. CBL and Bain Capital have also been granted a three-year warrant in the business for an additional combined investment of $7.5 million, exercisable at the option of CBL and Bain Capital.

 

OUTLOOK AND GUIDANCE

 

Based on today’s outlook and the Company’s fourth quarter results, the Company is providing guidance for 2007 FFO in the range of $3.49 to $3.55 per share. The full year guidance assumes same-center NOI growth in the range of 1.5% to 2.5% and excludes the impact of any future acquisitions and gains on sales of non-operating properties. The 2007 guidance includes an estimate for outparcel sales and the estimated net impact to same-center NOI and FFO per share from lease terminations and lease termination fees. The Company expects to update its annual guidance after each quarter’s results.

 

 

Low

High

Expected diluted earnings per common share

$1.36

$1.42

Adjust to fully converted shares from common shares

(0.59)

(0.62)

Expected earnings per diluted, fully converted common share

0.77

0.80

Add: depreciation and amortization

2.12

2.12

Add: minority interest in earnings of Operating Partnership

0.60

0.63

Expected FFO per diluted, fully converted common share

$3.49

$3.55

 

 

INVESTOR CONFERENCE CALL AND SIMULCAST

CBL & Associates Properties, Inc. will conduct a conference call at 10:00 a.m. EST on February 9, 2007, to discuss the fourth quarter and annual 2006 results. The number to call for this interactive teleconference is 913-981-5509. A seven-day replay of the conference call will be available by dialing 719-457-0820 and entering the passcode 7842885. A transcript of the Company’s prepared remarks will be furnished on a Form 8-K following the conference call.

 

To receive the CBL & Associates Properties, Inc., fourth 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 fourth quarter and annual 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 February 9, 2007, beginning at 10:00 a.m. EST. The online replay will follow shortly after the call and continue through February 16, 2007.

 

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 130 properties, including 79 regional malls/open-air centers. The properties are located in 27 states and total 74.0 million square feet including 2.0 million square feet of non-owned shopping centers managed for third parties. CBL currently has fourteen projects under construction totaling 3.0 million square feet including Phase II of Gulf Coast Town Center in Ft. Myers, FL; Alamance Crossing in Burlington, NC; Pearland Town Center in Houston (Pearland), TX; three lifestyle/associated centers; seven mall expansions, and a community center. Headquartered in Chattanooga, TN, CBL has regional offices in Boston (Waltham), MA, and Dallas, TX. Additional information can be found at cblproperties.com.

 

 

-MORE-

CBL Reports Fourth Quarter Results

Page 4

February 8, 2007

 

NON-GAAP FINANCIAL MEASURES

 

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 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. The Company believes that FFO provides an additional indicator of the operating performance of the Company’s 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 or fallen with market conditions, the Company believes that FFO enhances investors’ understanding of the Company’s operating performance.

 

FFO does not represent cash flow 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.

 

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 Fourth Quarter Results

Page 5

February 8, 2007

 

CBL & Associates Properties, Inc.

Consolidated Statements of Operations

(Unaudited; in thousands, except per share amounts)

 

 

 

Three Months Ended
December 31,

 

 

 

Year Ended
December 31,

 

 

 

2006

 

2005

 

 

 

2006

 

2005

 

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum rents

 

$

162,505

 

$

155,233

 

 

 

$

620,251

 

$

548,424

 

Percentage rents

 

 

12,331

 

 

10,194

 

 

 

 

24,047

 

 

23,157

 

Other rents

 

 

9,714

 

 

9,354

 

 

 

 

20,261

 

 

17,674

 

Tenant reimbursements

 

 

81,071

 

 

78,549

 

 

 

 

308,857

 

 

278,199

 

Management, development and leasing fees

 

 

1,122

 

 

2,594

 

 

 

 

5,067

 

 

20,521

 

Other

 

 

6,549

 

 

6,011

 

 

 

 

23,658

 

 

19,485

 

Total revenues

 

 

273,292

 

 

261,935

 

 

 

 

1,002,141

 

 

907,460

 

EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

 

42,285

 

 

42,675

 

 

 

 

161,398

 

 

151,148

 

Depreciation and amortization

 

 

58,482

 

 

49,425

 

 

 

 

230,323

 

 

179,474

 

Real estate taxes

 

 

20,924

 

 

20,651

 

 

 

 

80,983

 

 

67,981

 

Maintenance and repairs

 

 

14,597

 

 

13,847

 

 

 

 

54,709

 

 

50,454

 

General and administrative

 

 

11,471

 

 

10,556

 

 

 

 

39,522

 

 

39,197

 

Loss on impairment of real estate assets

 

 

206

 

 

1,072

 

 

 

 

480

 

 

1,334

 

Other

 

 

4,808

 

 

5,188

 

 

 

 

18,623

 

 

15,444

 

Total expenses

 

 

152,773

 

 

143,414

 

 

 

 

586,038

 

 

505,032

 

Income from operations

 

 

120,519

 

 

118,521

 

 

 

 

416,103

 

 

402,428

 

Interest and other income

 

 

3,117

 

 

617

 

 

 

 

8,804

 

 

6,831

 

Interest expense

 

 

(65,593

)

 

(56,361

)

 

 

 

(257,067

)

 

(208,183

)

Loss on extinguishment of debt

 

 

 

 

(5,243

)

 

 

 

(935

)

 

(6,171

)

Gain on sales of real estate assets

 

 

7,674

 

 

2

 

 

 

 

14,505

 

 

53,583

 

Gain on sales of management contracts

 

 

 

 

 

 

 

 

 

 

 

21,619

 

Equity in earnings of unconsolidated affiliates

 

 

1,488

 

 

1,726

 

 

 

 

5,295

 

 

8,495

 

Minority interest in earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating partnership

 

 

(24,962

)

 

(24,885

)

 

 

 

(72,892

)

 

(112,061

)

Shopping center properties

 

 

(1,473

)

 

(1,218

)

 

 

 

(4,136

)

 

(4,879

)

Income before discontinued operations

 

 

40,770

 

 

33,159

 

 

 

 

109,677

 

 

161,662

 

Operating income of discontinued operations

 

 

85

 

 

140

 

 

 

 

2,765

 

 

895

 

Gain (loss) on discontinued operations

 

 

1,175

 

 

2

 

 

 

 

8,392

 

 

(82

)

Net income

 

 

42,030

 

 

33,301

 

 

 

 

120,834

 

 

162,475

 

Preferred dividends

 

 

(7,642

)

 

(7,642

)

 

 

 

(30,568

)

 

(30,568

)

Net income available to common shareholders

 

$

34,388

 

$

25,659

 

 

 

$

90,266

 

$

131,907

 

Basic per share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before discontinued operations, net of preferred dividends

 

$

0.51

 

$

0.41

 

 

 

$

1.24

 

$

2.09

 

Discontinued operations

 

 

0.02

 

 

 

 

 

 

0.17

 

 

0.01

 

Net income available to common shareholders

 

$

0.53

 

$

0.41

 

 

 

$

1.41

 

$

2.10

 

Weighted average common shares outstanding

 

 

64,684

 

 

62,806

 

 

 

 

63,885

 

 

62,721

 

Diluted per share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before discontinued operations, net of preferred dividends

 

$

0.50

 

$

0.39

 

 

 

$

1.21

 

$

2.02

 

Discontinued operations

 

 

0.02

 

 

0.01

 

 

 

 

0.17

 

 

0.01

 

Net income available to common shareholders

 

$

0.52

 

$

0.40

 

 

 

$

1.38

 

$

2.03

 

Weighted average common and potential dilutive common shares outstanding

 

 

65,913

 

 

64,717

 

 

 

 

65,269

 

 

64,880

 

 

 

-MORE-

CBL Reports Fourth Quarter Results

Page 6

February 8, 2007

 

The Company’s calculation of FFO allocable to Company shareholders is as follows (in thousands, except per share data):      

 

 

 

Three Months Ended
December 31,

 

 

 

Year Ended
December 31,

 

 

 

2006

 

2005

 

 

 

2006

 

2005

 

Net income available to common shareholders

 

$

34,388

 

$

25,659

 

 

 

$

90,266

 

$

131,907

 

Minority interest in earnings of operating partnership

 

 

24,962

 

 

24,885

 

 

 

 

72,892

 

 

112,061

 

Depreciation and amortization expense of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated properties

 

 

58,482

 

 

49,425

 

 

 

 

230,323

 

 

179,474

 

Unconsolidated affiliates

 

 

3,385

 

 

3,083

 

 

 

 

13,405

 

 

9,210

 

Discontinued operations

 

 

 

 

1,423

 

 

 

 

515

 

 

2,037

 

Non-real estate assets

 

 

(228

)

 

(308

)

 

 

 

(851

)

 

(861

)

Minority investors’ share of depreciation and amortization

 

 

(611

)

 

(428

)

 

 

 

(2,286

)

 

(1,390

)

(Gain) loss on:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales of operating real estate assets

 

 

32

 

 

146

 

 

 

 

119

 

 

(42,562

)

Discontinued operations

 

 

(1,175

)

 

(2

)

 

 

 

(8,392

)

 

82

 

Funds from operations of the operating partnership

 

 

119,235

 

 

103,883

 

 

 

 

395,991

 

 

389,958

 

Percentage allocable to Company shareholders (1)

 

 

55.87

%

 

54.54

%

 

 

 

55.32

%

 

54.81

%

Funds from operations allocable to Company shareholders

 

$

66,613

 

$

56,607

 

 

 

$

219,080

 

$

213,596

 

Basic per share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds from operations

 

$

1.03

 

$

0.90

 

 

 

$

3.43

 

$

3.41

 

Weighted average common shares outstanding with operating partnership units fully converted

 

 

115,781

 

 

115,160

 

 

 

 

115,474

 

 

114,440

 

Diluted per share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds from operations

 

$

1.02

 

$

0.89

 

 

 

$

3.39

 

$

3.34

 

Weighted average common and potential dilutive common shares outstanding with operating partnership units fully converted

 

 

117,011

 

 

117,071

 

 

 

 

116,857

 

 

116,599

 

 

(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:

 

Leased termination fees

 

$

443

 

$

1,892

 

$

13,682

 

$

5,540

 

Lease termination fees per share

 

$

 

$

0.02

 

$

0.12

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rental income

 

$

1,293

 

$

1,667

 

$

5,278

 

$

4,755

 

Straight-line rental income per share

 

$

0.01

 

$

0.01

 

$

0.05

 

$

0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gains on outparcel sales

 

$

8,314

 

$

1,258

 

$

16,448

 

$

12,665

 

Gains on outparcel sales per share

 

$

0.07

 

$

0.01

 

$

0.14

 

$

0.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquired above-and below-market leases

 

$

2,861

 

$

1,874

 

$

12,591

 

$

6,507

 

Amortization of acquired above-and below-market leases per share

 

$

0.02

 

$

0.01

 

$

0.11

 

$

0.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt premiums

 

$

1,902

 

$

1,842

 

$

7,501

 

$

7,347

 

Amortization of debt premiums per share

 

$

0.02

 

$

02.02

 

$

0.06

 

$

0.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sales of non operating properties

 

$

 

$

(274

)

$

 

$

2,245

 

Gain on sales of non operating properties per share

 

$

 

$

 

$

 

$

0.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on impairment of real estate assets

 

$

(206

)

$

(1,072

)

$

(480

)

$

(1,334

)

Loss on impairment of real estate assets per share

 

$

 

$

(0.01

)

$

 

$

(0.01

)

 

 

-MORE-

CBL Reports Fourth Quarter Results

Page 7

February 8, 2007

 

Same-Center Net Operating Income

(Dollars in thousands)

 

 

 

 

Three Months Ended

December 31,

 

 

 

Year Ended
December 31,

 

 

 

2006

 

2005

 

 

 

2006

 

2005

 

Net income

 

$

42,030

 

$

33,301

 

 

 

$

120,834

 

$

162,475

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

58,482

 

 

49,425

 

 

 

 

230,323

 

 

179,474

 

Depreciation and amortization from unconsolidated affiliates

 

 

3,385

 

 

3,083

 

 

 

 

13,405

 

 

9,210

 

Depreciation and amortization from discontinued operations

 

 

 

 

1,423

 

 

 

 

515

 

 

2,037

 

Minority investors' share of depreciation and amortization in shopping center properties

 

 

(611

)

 

(428

)

 

 

 

(2,286

)

 

(1,390

)

Interest expense

 

 

65,593

 

 

56,361

 

 

 

 

257,067

 

 

208,183

 

Interest expense from unconsolidated affiliates

 

 

4,416

 

 

3,514

 

 

 

 

17,569

 

 

12,583

 

Minority investors' share of interest expense in shopping center properties

 

 

(1,223

)

 

(799

)

 

 

 

(4,850

)

 

(1,959

)

Loss on extinguishment of debt

 

 

 

 

5,243

 

 

 

 

935

 

 

6,171

 

Abandoned projects expense

 

 

628

 

 

86

 

 

 

 

923

 

 

560

 

Gain on sales of real estate assets

 

 

(7,674

)

 

(2

)

 

 

 

(14,505

)

 

(75,202

)

Loss on impairment of real estate assets

 

 

206

 

 

1,072

 

 

 

 

480

 

 

1,334

 

Gain on sales of real estate assets of unconsolidated affiliates

 

 

(596

)

 

(821

)

 

 

 

(2,898

)

 

(3,671

)

Minority investors' share of gain on sales in shopping center properties

 

 

(11

)

 

 

 

 

 

1,109

 

 

 

Minority interest in earnings of operating partnership

 

 

24,962

 

 

24,885

 

 

 

 

72,892

 

 

112,061

 

(Gain) loss on discontinued operations

 

 

(1,175

)

 

(2

)

 

 

 

(8,392

)

 

82

 

Operating partnership's share of total NOI

 

 

188,412

 

 

176,341

 

 

 

 

683,121

 

 

611,948

 

General and administrative expenses

 

 

11,471

 

 

10,556

 

 

 

 

39,522

 

 

39,197

 

Management fees and non-property level revenues

 

 

(7,894

)

 

(5,037

)

 

 

 

(24,448

)

 

(31,253

)

Operating partnership's share of property NOI

 

 

191,989

 

 

181,860

 

 

 

 

698,195

 

 

619,892

 

NOI of non-comparable centers

 

 

(25,714

)

 

(15,877

)

 

 

 

(94,722

)

 

(27,899

)

Total same center NOI

 

$

166,275

 

$

165,983

 

 

 

$

603,473

 

$

591,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls

 

$

154,309

 

$

154,946

 

 

 

$

557,933

 

$

549,917

 

Associated centers

 

 

6,751

 

 

6,127

 

 

 

 

27,393

 

 

25,263

 

Community centers

 

 

1,032

 

 

1,166

 

 

 

 

3,997

 

 

4,668

 

Other

 

 

4,183

 

 

3,744

 

 

 

 

14,151

 

 

12,145

 

Total same center NOI

 

$

166,275

 

$

165,983

 

 

 

$

603,474

 

$

591,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage Change:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls

 

 

-0.4

%

 

 

 

 

 

 

1.5

%

 

 

 

Associated centers

 

 

10.2

%

 

 

 

 

 

 

8.4

%

 

 

 

Community centers

 

 

-11.5

%

 

 

 

 

 

 

-14.4

%

 

 

 

Other

 

 

11.7

%

 

 

 

 

 

 

16.5

%

 

 

 

Total same center NOI

 

 

0.2

%

 

 

 

 

 

 

1.9

%

 

 

 

 

 

-MORE-

CBL Reports Fourth Quarter Results

Page 8

February 8, 2007

 

Company's Share of Consolidated and Unconsolidated Debt

(Dollars in thousands)

 

 

December 31, 2006

 

 

 

Fixed Rate

 

 

 

Variable

Rate

 

 

 

Total

 

Consolidated debt

 

$

3,517,710

 

 

 

$

1,046,825

 

 

 

$

4,564,535

 

Minority investors' share of consolidated debt

 

 

(56,612

)

 

 

 

 

 

 

 

(56,612

)

Company's share of unconsolidated affiliates' debt

 

 

218,203

 

 

 

 

27,816

 

 

 

 

246,019

 

Company's share of consolidated and unconsolidated debt

 

$

3,679,301

 

 

 

$

1,074,641

 

 

 

$

4,753,942

 

Weighted average interest rate

 

 

5.97

%

 

 

 

6.27

%

 

 

 

6.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2005

 

 

 

 

Fixed Rate

 

 

 

 

Variable Rate

 

 

 

 

Total

 

Consolidated debt

 

$

3,281,939

 

 

 

$

1,059,116

 

 

 

$

4,341,055

 

Minority investors' share of consolidated debt

 

 

(51,950

)

 

 

 

 

 

 

 

(51,950

)

Company's share of unconsolidated affiliates' debt

 

 

216,026

 

 

 

 

26,600

 

 

 

 

242,626

 

Company's share of consolidated and unconsolidated debt

 

$

3,446,015

 

 

 

$

1,085,716

 

 

 

$

4,531,731

 

Weighted average interest rate

 

 

5.99

%

 

 

 

5.33

%

 

 

 

5.83

%

 

Debt-To-Total-Market Capitalization Ratio as of December 31, 2006

(In thousands, except stock price)

 

 

 

Shares
Outstanding

 

 

 

Stock Price (1)

 

 

 

Value

 

Common stock and operating partnership units

 

116,280

 

 

 

$

43.35

 

 

 

$

5,040,738

 

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

 

 

 

 

 

 

 

 

 

 

 

5,430,738

 

Company's share of total debt

 

 

 

 

 

 

 

 

 

 

 

4,753,942

 

Total market capitalization

 

 

 

 

 

 

 

 

 

 

$

10,184,680

 

Debt-to-total-market capitalization ratio

 

 

 

 

 

 

 

 

 

 

 

46.7

%

 

(1) Stock price for common stock and operating partnership units equals the closing price of the common stock on December 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
December 31,

 

 

 

Year Ended
December 31,

 

2006:

 

Basic

 

 

 

Diluted

 

 

 

Basic

 

 

 

Diluted

 

Weighted average shares – EPS

 

64,684

 

 

 

65,913

 

 

 

63,885

 

 

 

65,269

 

Weighted average operating partnership units

 

51,097

 

 

 

51,098

 

 

 

51,589

 

 

 

51,588

 

Weighted average shares- FFO

 

115,781

 

 

 

117,011

 

 

 

115,474

 

 

 

116,857

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2005:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares - EPS

 

62,806

 

 

 

64,717

 

 

 

62,721

 

 

 

64,880

 

Weighted average operating partnership units

 

52,354

 

 

 

52,354

 

 

 

51,719

 

 

 

51,719

 

Weighted average shares- FFO

 

115,160

 

 

 

117,071

 

 

 

114,440

 

 

 

116,599

 

 

 

Dividend Payout Ratio

 

Three Months Ended
December 31,

 

 

 

Year Ended
December 31,

 

 

 

2006

 

 

 

2005

 

 

 

2006

 

 

 

2005

 

Weighted average dividend per share

 

$

0.51002

 

 

 

$

0.54780

 

 

 

$

1.90170

 

 

 

$

1.77690

 

FFO per diluted, fully converted share

 

$

1.02

 

 

 

$

0.89

 

 

 

$

3.39

 

 

 

$

3.34

 

Dividend payout ratio

 

 

50.0

%

 

 

 

61.6

%

 

 

 

56.1

%

 

 

 

53.2

%

 

 

-MORE-

CBL Reports Fourth Quarter Results

Page 9

February 8, 2007

 

 

 

Consolidated Balance Sheets

(Unaudited, in thousands except share data)

 

 

 

December 31,
2006

 

December 31,
2005

 

ASSETS

 

 

 

 

 

 

 

Real estate assets:

 

 

 

 

 

 

 

Land

 

$

779,727

 

$

776,989

 

Buildings and improvements

 

 

5,944,476

 

 

5,698,669

 

 

 

 

6,724,203

 

 

6,475,658

 

Less: accumulated depreciation

 

 

(924,297

)

 

(727,907

)

 

 

 

5,799,906

 

 

5,747,751

 

Real estate assets held for sale

 

 

 

 

63,168

 

Developments in progress

 

 

294,345

 

 

133,509

 

Net investment in real estate assets

 

 

6,094,251

 

 

5,944,428

 

Cash and cash equivalents

 

 

28,700

 

 

28,838

 

Receivables:

 

 

 

 

 

 

 

Tenant, net of allowance

 

 

71,573

 

 

55,056

 

Other

 

 

9,656

 

 

6,235

 

Mortgage notes receivable

 

 

21,559

 

 

18,117

 

Investments in unconsolidated affiliates

 

 

78,826

 

 

84,138

 

Other assets

 

 

209,954

 

 

215,510

 

 

 

$

6,514,519

 

$

6,352,322

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

Mortgage and other notes payable

 

$

4,564,534

 

$

4,341,055

 

Accounts payable and accrued liabilities

 

 

309,970

 

 

320,270

 

Total liabilities

 

 

4,874,504

 

 

4,661,325

 

Commitments and contingencies

 

 

 

 

 

 

 

Minority interests

 

 

568,533

 

 

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,
65,421,311 and 62,512,816 issued and outstanding in 2006 and 2005, respectively

 

 

654

 

 

625

 

Additional paid-in capital

 

 

1,050,481

 

 

1,037,764

 

Deferred Compensation

 

 

 

 

(8,895

)

Accumulated other comprehensive income

 

 

19

 

 

288

 

Retained earnings

 

 

20,296

 

 

51,708

 

Total shareholders' equity

 

 

1,071,482

 

 

1,081,522

 

 

 

$

6,514,519

 

$

6,352,322

 

 

 

-END-