EX-99 7 exhibit993.htm EXHIBIT 99.3 - SUPPLEMENTAL

Exhibit 99.3

CBL & Associates Properties, Inc.
Supplemental Financial and Operating Information
For the Three Months Ended March 31, 2008

Consolidated Statements of Operations
(Unaudited; in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

Three Months Ended
March 31,

 

 

 


 

 

 

2008

 

2007

 

 

 


 


 

REVENUES:

 

 

 

 

 

 

 

Minimum rents

 

$

172,032

 

$

154,249

 

Percentage rents

 

 

4,990

 

 

6,482

 

Other rents

 

 

5,011

 

 

4,415

 

Tenant reimbursements

 

 

86,279

 

 

77,671

 

Management, development and leasing fees

 

 

2,938

 

 

1,221

 

Other

 

 

7,029

 

 

4,980

 

 

 



 



 

Total revenues

 

 

278,279

 

 

249,018

 

 

 



 



 

 

 

 

 

 

 

 

 

EXPENSES:

 

 

 

 

 

 

 

Property operating

 

 

48,024

 

 

43,065

 

Depreciation and amortization

 

 

73,616

 

 

56,608

 

Real estate taxes

 

 

23,855

 

 

20,646

 

Maintenance and repairs

 

 

17,718

 

 

15,291

 

General and administrative

 

 

12,531

 

 

10,197

 

Other

 

 

6,999

 

 

3,639

 

 

 



 



 

Total expenses

 

 

182,743

 

 

149,446

 

 

 



 



 

Income from operations

 

 

95,536

 

 

99,572

 

Interest and other income

 

 

2,727

 

 

2,745

 

Interest expense

 

 

(80,224

)

 

(66,127

)

Loss on extinguishment of debt

 

 

 

 

(227

)

Gain on sales of real estate assets

 

 

3,076

 

 

3,530

 

Equity in earnings of unconsolidated affiliates

 

 

979

 

 

598

 

Income tax provision

 

 

(357

)

 

(803

)

Minority interest in earnings:

 

 

 

 

 

 

 

Operating partnership

 

 

(4,742

)

 

(13,563

)

Shopping center properties

 

 

(6,049

)

 

(730

)

 

 



 



 

Income from continuing operations

 

 

10,946

 

 

24,995

 

Operating income of discontinued operations

 

 

680

 

 

103

 

Loss on discontinued operations

 

 

 

 

(55

)

 

 



 



 

Net income

 

 

11,626

 

 

25,043

 

Preferred dividends

 

 

(5,455

)

 

(7,642

)

 

 



 



 

Net income available to common shareholders

 

$

6,171

 

$

17,401

 

 

 



 



 

Basic per share data:

 

 

 

 

 

 

 

Income from continuing operations, net of preferred dividends

 

$

0.08

 

$

0.27

 

Discontinued operations

 

 

0.01

 

 

 

 

 



 



 

Net income available to common shareholders

 

$

0.09

 

$

0.27

 

 

 



 



 

Weighted average common shares outstanding

 

 

65,897

 

 

65,109

 

 

 

 

 

 

 

 

 

Diluted per share data:

 

 

 

 

 

 

 

Income from continuing operations, net of preferred dividends

 

$

0.08

 

$

0.26

 

Discontinued operations

 

 

0.01

 

 

 

 

 



 



 

Net income available to common shareholders

 

$

0.09

 

$

0.26

 

 

 



 



 

Weighted average common and potential dilutive common shares outstanding

 

 

66,109

 

 

65,886

 

1



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months Ended March 31, 2008

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

 

 

 

 

 

 

 

 

 

 

Three Months Ended
March 31,

 

 

 


 

 

 

2008

 

2007

 

 

 


 


 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

6,171

 

$

17,401

 

Minority interest in earnings of operating partnership

 

 

4,742

 

 

13,563

 

Depreciation and amortization expense of:

 

 

 

 

 

 

 

Consolidated properties

 

 

73,616

 

 

56,608

 

Unconsolidated affiliates

 

 

6,677

 

 

3,504

 

Discontinued operations

 

 

2,240

 

 

460

 

Non-real estate assets

 

 

(243

)

 

(228

)

Minority investors’ share of depreciation and amortization

 

 

(348

)

 

(606

)

Loss on discontinued operations

 

 

 

 

55

 

 

 



 



 

Funds from operations of the operating partnership

 

$

92,855

 

$

90,757

 

 

 



 



 

 

 

 

 

 

 

 

 

Funds from operations per diluted share

 

$

0.80

 

$

0.78

 

 

 



 



 

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

 

 

116,744

 

 

116,636

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of FFO of the operating partnership
to FFO allocable to Company shareholders:

 

 

 

 

 

 

 

Funds from operations of the operating partnership

 

 

92,855

 

 

90,757

 

Percentage allocable to Company shareholders (1)

 

 

56.55

%

 

56.20

%

 

 



 



 

Funds from operations allocable to Company shareholders

 

$

52,510

 

$

51,005

 

 

 



 



 

(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. See the reconciliation of shares and operating partnership units outstanding on page 4.

 

 

 

 

 

 

 

 

SUPPLEMENTAL FFO INFORMATION:

 

 

 

 

 

 

 

Lease termination fees

 

$

1,460

 

$

3,369

 

Lease termination fees per share

 

$

0.01

 

$

0.03

 

 

 

 

 

 

 

 

 

Straight-line rental income

 

$

1,413

 

$

1,124

 

Straight-line rental income per share

 

$

0.01

 

$

0.01

 

 

 

 

 

 

 

 

 

Gains on outparcel sales

 

$

3,360

 

$

3,799

 

Gains on outparcel sales per share

 

$

0.03

 

$

0.03

 

 

 

 

 

 

 

 

 

Amortization of acquired above- and below-market leases

 

$

2,597

 

$

2,930

 

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

 

$

0.02

 

$

0.03

 

 

 

 

 

 

 

 

 

Amortization of debt premiums

 

$

1,975

 

$

1,902

 

Amortization of debt premiums per share

 

$

0.02

 

$

0.02

 

 

 

 

 

 

 

 

 

Income tax provision

 

$

357

 

$

803

 

Income tax provision per share

 

$

 

$

0.01

 

2



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months Ended March 31, 2008

Same-Center Net Operating Income
(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Three Months Ended
March 31,

 

 

 


 

 

 

2008

 

2007

 

 

 


 


 

 

 

 

 

 

 

 

 

Net income

 

$

11,626

 

$

25,043

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

Depreciation and amortization

 

 

73,616

 

 

56,608

 

Depreciation and amortization from unconsolidated affiliates

 

 

6,677

 

 

3,504

 

Depreciation and amortization from discontinued operations

 

 

2,240

 

 

460

 

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

 

 

(348

)

 

(606

)

Interest expense

 

 

80,224

 

 

66,127

 

Interest expense from unconsolidated affiliates

 

 

6,626

 

 

4,192

 

Minority investors’ share of interest expense in shopping center properties

 

 

(448

)

 

(1,187

)

Loss on extinguishment of debt

 

 

 

 

227

 

Abandoned projects expense

 

 

1,713

 

 

48

 

Gain on sales of real estate assets

 

 

(3,076

)

 

(3,530

)

Gain on sales of real estate assets of unconsolidated affiliates

 

 

(284

)

 

(269

)

Income tax provision

 

 

357

 

 

803

 

Minority interest in earnings of operating partnership

 

 

4,742

 

 

13,563

 

Loss on discontinued operations

 

 

 

 

55

 

 

 



 



 

Operating partnership’s share of total NOI

 

 

183,665

 

 

165,038

 

General and administrative expenses

 

 

12,531

 

 

10,197

 

Management fees and non-property level revenues

 

 

(8,429

)

 

(6,690

)

 

 



 



 

Operating partnership’s share of property NOI

 

 

187,767

 

 

168,545

 

NOI of non-comparable centers

 

 

(21,466

)

 

(1,199

)

 

 



 



 

Total same-center NOI

 

$

166,301

 

$

167,346

 

 

 



 



 

 

 

 

 

 

 

 

 

Malls

 

$

152,781

 

$

154,574

 

Associated centers

 

 

8,110

 

 

8,085

 

Community centers

 

 

1,849

 

 

1,384

 

Other

 

 

3,561

 

 

3,303

 

 

 



 



 

Total same-center NOI

 

 

166,301

 

 

167,346

 

Less lease termination fees

 

 

(811

)

 

(3,369

)

 

 



 



 

Total same-center NOI, excluding lease termination fees

 

$

165,490

 

$

163,977

 

 

 



 



 

 

 

 

 

 

 

 

 

Percentage Change:

 

 

 

 

 

 

 

Malls

 

 

-1.2

%

 

 

 

Associated centers

 

 

0.3

%

 

 

 

Community centers

 

 

33.6

%

 

 

 

Other

 

 

7.8

%

 

 

 

 

 



 

 

 

 

Total same-center NOI

 

 

-0.6

%

 

 

 

 

 



 

 

 

 

Total same-center NOI, excluding lease termination fee

 

 

0.9

%

 

 

 

 

 



 

 

 

 

3



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months Ended March 31, 2008

Company’s Share of Consolidated and Unconsolidated Debt
(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2008

 

 

 


 

 

 

Fixed Rate

 

Variable Rate

 

Total

 

 

 


 


 


 

Consolidated debt

 

4,673,477

 

1,216,143

 

5,889,620

 

Minority investors’ share of consolidated debt

 

 

(24,073

)

 

(3,043

)

 

(27,116

)

Company’s share of unconsolidated affiliates’ debt

 

 

410,759

 

 

65,873

 

 

476,632

 

 

 



 



 



 

Company’s share of consolidated and unconsolidated debt

 

5,060,163

 

1,278,973

 

6,339,136

 

 

 



 



 



 

Weighted average interest rate

 

 

5.79

%

 

3.75

%

 

5.38

%

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2007

 

 

 


 

 

 

Fixed Rate

 

Variable Rate

 

Total

 

 

 


 


 


 

Consolidated debt

 

$

3,877,689

 

$

836,753

 

$

4,714,442

 

Minority investors’ share of consolidated debt

 

 

(24,703

)

 

 

 

(24,703

)

Company’s share of unconsolidated affiliates’ debt

 

 

208,730

 

 

29,902

 

 

238,632

 

 

 



 



 



 

Company’s share of consolidated and unconsolidated debt

 

$

4,061,716

 

$

866,655

 

$

4,928,371

 

 

 



 



 



 

Weighted average interest rate

 

 

5.93

%

 

6.22

%

 

5.98

%

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

Debt-To-Total-Market Capitalization Ratio as of March 31, 2008
(In thousands, except stock price)

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares

 

 

 

 

 

 

 

 

 

Outstanding

 

Stock Price (1)

 

Value

 

 

 


 


 


 

Common stock and operating partnership units

 

 

116,941

 

$

23.53

 

2,751,622

 

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

 

 

 

 

 

 

 

 

3,041,622

 

Company’s share of total debt

 

 

 

 

 

 

 

 

6,339,136

 

 

 

 

 

 

 

 

 



 

Total market capitalization

 

 

 

 

 

 

 

$

9,380,758

 

 

 

 

 

 

 

 

 



 

Debt-to-total-market capitalization ratio

 

 

 

 

 

 

 

 

67.6

%

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(1) Stock price for common stock and operating partnership units equals the closing price of the common stock on March 31, 2008. 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

 

 

 

 

 

 

March 31,

 

 

 

 

 

 


 

 

 

 

 

 

Basic

 

Diluted

 

 

 

 

 

 


 


 

 

 

 

2008:

Weighted average shares - EPS

 

 

65,897

 

 

66,109

 

 

 

 

Weighted average operating partnership units

 

 

50,634

 

 

50,635

 

 

 

 

 

 



 



 

 

 

 

Weighted average shares- FFO

 

 

116,531

 

 

116,744

 

 

 

 

 

 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2007:

 

 

 

 

 

 

 

 

 

 

Weighted average shares - EPS

 

 

65,109

 

 

65,886

 

 

 

 

Weighted average operating partnership units

 

 

50,749

 

 

50,750

 

 

 

 

 

 



 



 

 

 

 

Weighted average shares- FFO

 

 

115,858

 

 

116,636

 

 

 

 

 

 



 



 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

Dividend Payout Ratio

 

March 31,

 

 

 

 

 

 


 

 

 

 

 

 

2008

 

2007

 

 

 

 

 

 


 


 

 

 

 

Weighted average dividend per share

 

$

0.55047

 

$

0.51032

 

 

 

 

FFO per diluted, fully converted share

 

$

0.80

 

$

0.78

 

 

 

 

 

 



 



 

 

 

 

Dividend payout ratio

 

 

68.8

%

 

65.4

%

 

 

 

 

 



 



 

 

 

 

4



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months Ended March 31, 2008

Consolidated Balance Sheets
(Unaudited, in thousands except share data)

 

 

 

 

 

 

 

 

 

 

March 31,
2008

 

December 31,
2007

 

 

 


 


 

ASSETS

 

 

 

 

 

 

 

Real estate assets:

 

 

 

 

 

 

 

Land

 

$

868,233

 

$

917,578

 

Buildings and improvements

 

 

7,207,622

 

 

7,263,907

 

 

 



 



 

 

 

 

8,075,855

 

 

8,181,485

 

Less: accumulated depreciation

 

 

(1,157,209

)

 

(1,102,767

)

 

 



 



 

 

 

 

6,918,646

 

 

7,078,718

 

Held for sale

 

 

161,298

 

 

 

Developments in progress

 

 

308,467

 

 

323,560

 

 

 



 



 

Net investment in real estate assets

 

 

7,388,411

 

 

7,402,278

 

Cash and cash equivalents

 

 

65,742

 

 

65,826

 

Cash in escrow

 

 

2,640

 

 

 

Receivables:

 

 

 

 

 

 

 

Tenant, net of allowance

 

 

68,506

 

 

72,570

 

Other

 

 

11,233

 

 

10,257

 

Mortgage notes receivable

 

 

40,849

 

 

135,137

 

Investment in unconsolidated affiliates

 

 

195,397

 

 

142,550

 

Intangible lease assets and other assets

 

 

256,170

 

 

276,429

 

 

 



 



 

 

 

$

8,028,948

 

$

8,105,047

 

 

 



 



 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Mortgage and other notes payable

 

$

5,889,620

 

$

5,869,318

 

Accounts payable and accrued liabilities

 

 

363,043

 

 

394,884

 

 

 



 



 

Total liabilities

 

 

6,252,663

 

 

6,264,202

 

 

 



 



 

Commitments and contingencies

 

 

 

 

 

 

 

Minority interests

 

 

888,510

 

 

920,297

 

 

 



 



 

Shareholders’ equity:

 

 

 

 

 

 

 

Preferred Stock, $.01 par value, 15,000,000 shares authorized:

 

 

 

 

 

 

 

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, 66,306,773 and 66,179,747 issued and outstanding in 2008 and 2007, respectively

 

 

663

 

 

662

 

Additional paid-in capital

 

 

999,468

 

 

990,048

 

Accumulated other comprehensive loss

 

 

(12,329

)

 

(20

)

Accumulated deficit

 

 

(100,039

)

 

(70,154

)

 

 



 



 

Total shareholders’ equity

 

 

887,775

 

 

920,548

 

 

 



 



 

 

 

$

8,028,948

 

$

8,105,047

 

 

 



 



 

5



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months Ended March 31, 2008

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
March 31,

 

 

 


 

 

 

2008

 

2007

 

 

 


 


 

EBITDA:

 

 

 

 

 

 

 

Net income

 

$

11,626

 

$

25,043

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

Depreciation and amortization

 

 

73,616

 

 

56,608

 

Depreciation and amortization from unconsolidated affiliates

 

 

6,677

 

 

3,504

 

Depreciation and amortization from discontinued operations

 

 

2,240

 

 

460

 

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

 

 

(348

)

 

(606

)

Interest expense

 

 

80,224

 

 

66,127

 

Interest expense from unconsolidated affiliates

 

 

6,626

 

 

4,192

 

Minority investors’ share of interest expense in shopping center properties

 

 

(448

)

 

(1,187

)

Income taxes

 

 

656

 

 

1,071

 

Loss on extinguishment of debt

 

 

 

 

227

 

Abandoned projects

 

 

1,713

 

 

48

 

Minority interest in earnings of operating partnership

 

 

4,742

 

 

13,563

 

Loss on discontinued operations

 

 

 

 

55

 

 

 



 



 

Company’s share of total EBITDA

 

$

187,324

 

$

169,105

 

 

 



 



 

 

 

 

 

 

 

 

 

Interest Expense:

 

 

 

 

 

 

 

Interest expense

 

$

80,224

 

$

66,127

 

Interest expense from unconsolidated affiliates

 

 

6,626

 

 

4,192

 

Minority investors’ share of interest expense in shopping center properties

 

 

(448

)

 

(1,187

)

 

 



 



 

Company’s share of total interest expense

 

$

86,402

 

$

69,132

 

 

 



 



 

 

 

 

 

 

 

 

 

Ratio of EBITDA to Interest Expense

 

 

2.17

 

 

2.45

 

 

 



 



 

Reconciliation of EBITDA to Cash Flows Provided By Operating Activities
(In thousands)

 

 

 

 

 

 

 

 

 

 

Three Months Ended
March 31,

 

 

 


 

 

 

2008

 

2007

 

 

 


 


 

 

 

 

 

 

 

 

 

Company’s share of total EBITDA

 

$

187,324

 

$

169,105

 

Interest expense

 

 

(80,224

)

 

(66,127

)

Minority investors’ share of interest expense in shopping center properties

 

 

448

 

 

1,187

 

Income taxes

 

 

(656

)

 

(1,071

)

Amortization of deferred financing costs and non real estate depreciation included in operating expense

 

 

2,119

 

 

1,582

 

Amortization of debt premiums

 

 

(1,975

)

 

(1,902

)

Amortization of above and below market leases

 

 

(2,597

)

 

(2,930

)

Depreciation and interest expense from unconsolidated affiliates

 

 

(13,303

)

 

(7,696

)

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

 

 

348

 

 

606

 

Minority interest in earnings - shopping center properties

 

 

6,049

 

 

730

 

Gains on outparcel sales

 

 

(3,076

)

 

(3,530

)

Income tax benefit from stock options

 

 

1,501

 

 

1,139

 

Equity in earnings of unconsolidated affiliates

 

 

(979

)

 

(598

)

Distributions from unconsolidated affiliates

 

 

4,163

 

 

891

 

Share-based compensation expense

 

 

1,588

 

 

2,126

 

Changes in operating assets and liabilities

 

 

(11,119

)

 

4,802

 

 

 



 



 

Cash flows provided by operating activities

 

$

89,611

 

$

98,314

 

 

 



 



 

6



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months Ended March 31, 2008

Schedule of Mortgage and Other Notes Payable as of March 31, 2008
(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance

 

 

 

 

 

Maturity
Date

 

Interest
Rate

 

 

 



Location

 

Property

 

 

 

Balance

 

Fixed

 

Variable

 


 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Winston-Salem, NC

 

Hanes Mall

 

Jul-08

 

7.31

%

 

$

98,732

 

$

98,732

 

$

 

Nashville, TN

 

Hickory Hollow Mall

 

Aug-08

 

6.77

%

 

 

81,726

 

 

81,726

 

 

 

Nashville, TN

 

The Courtyard at Hickory Hollow Mall

 

Aug-08

 

6.77

%

 

 

3,805

 

 

3,805

 

 

 

Nashville, TN

 

Rivergate Mall

 

Aug-08

 

6.77

%

 

 

66,051

 

 

66,051

 

 

 

Nashville, TN

 

The Village at Rivergate

 

Aug-08

 

6.77

%

 

 

3,120

 

 

3,120

 

 

 

Lansing, MI

 

Meridian Mall

 

Oct-08

 

4.52

%

 

 

85,656

 

 

85,656

 

 

 

Stillwater, OK

 

Lakeview Pointe

 

Nov-08

 

3.59

%

 

 

19,239

 

 

 

 

19,239

 

Milford, CT

 

Milford Marketplace

 

Dec-08

 

4.23

%

 

 

17,819

 

 

 

 

17,819

 

High Point, NC

 

Oak Hollow Mall

 

Feb-09

 

7.31

%

 

 

39,266

 

 

39,266

 

 

 

Cary, NC

 

Cary Towne Center

 

Mar-09

 

6.85

%

 

 

83,257

 

 

83,257

 

 

 

Daytona Beach, FL

 

Volusia Mall

 

Mar-09

 

4.75

%

 

 

52,124

 

 

52,124

 

 

 

Fairview Heights, IL

 

St. Clair Square

 

Apr-09

 

7.00

%

 

 

61,299

 

 

61,299

 

 

 

Terre Haute, IN

 

Honey Creek Mall

 

May-09

 

4.75

%

 

 

30,843

 

 

30,843

 

 

 

Chattanooga, TN

 

CBL Center II

 

Aug-09

 

4.36

%

 

 

10,985

 

 

 

 

10,985

 

Burlington, NC

 

Alamance Crossing

 

Sep-09

 

4.00

%

 

 

70,132

 

 

 

 

70,132

 

Meridian, MS

 

Bonita Lakes Mall

 

Oct-09

 

6.82

%

 

 

23,985

 

 

23,985

 

 

 

Meridian, MS

 

Bonita Lakes Crossing

 

Oct-09

 

6.82

%

 

 

7,515

 

 

7,515

 

 

 

Cincinnati, OH

 

Eastgate Mall

 

Dec-09

 

4.55

%

 

 

54,116

 (a)

 

54,116

 

 

 

Little Rock, AR

 

Park Plaza Mall

 

May-10

 

4.90

%

 

 

39,762

 

 

39,762

 

 

 

Spartanburg, SC

 

WestGate Crossing

 

Jul-10

 

8.42

%

 

 

9,243

 

 

9,243

 

 

 

Burnsville, MN

 

Burnsville Center

 

Aug-10

 

8.00

%

 

 

64,740

 

 

64,740

 

 

 

Roanoke, VA

 

Valley View Mall

 

Sep-10

 

5.10

%

 

 

42,392

 

 

42,392

 

 

 

Beaumont, TX

 

Parkdale Mall

 

Sep-10

 

5.01

%

 

 

51,224

 

 

51,224

 

 

 

Beaumont, TX

 

Parkdale Crossing

 

Sep-10

 

5.01

%

 

 

8,088

 

 

8,088

 

 

 

Nashville, TN

 

CoolSprings Galleria

 

Sep-10

 

6.22

%

 

 

124,696

 

 

124,696

 

 

 

Stroud, PA

 

Stroud Mall

 

Dec-10

 

8.42

%

 

 

30,488

 

 

30,488

 

 

 

Wausau, WI

 

Wausau Center

 

Dec-10

 

6.70

%

 

 

12,026

 

 

12,026

 

 

 

York, PA

 

York Galleria

 

Dec-10

 

8.34

%

 

 

48,721

 

 

48,721

 

 

 

Lexington, KY

 

Fayette Mall

 

Jul-11

 

7.00

%

 

 

89,841

 

 

89,841

 

 

 

St. Peters, MO

 

Mid Rivers Mall

 

Jul-11

 

5.66

%

 

 

78,748

 

 

78,748

 

 

 

Panama City, FL

 

Panama City Mall

 

Aug-11

 

7.30

%

 

 

38,153

 

 

38,153

 

 

 

Asheville, NC

 

Asheville Mall

 

Sep-11

 

6.98

%

 

 

65,483

 

 

65,483

 

 

 

Ft. Smith, AR

 

Massard Crossing

 

Feb-12

 

7.54

%

 

 

5,633

 

 

5,633

 

 

 

Houston, TX

 

Willowbrook Plaza

 

Feb-12

 

7.54

%

 

 

28,822

 

 

28,822

 

 

 

Vicksburg, MS

 

Pemberton Plaza

 

Feb-12

 

7.54

%

 

 

1,925

 

 

1,925

 

 

 

Fayetteville, NC

 

Cross Creek Mall

 

Apr-12

 

5.00

%

 

 

60,757

 

 

60,757

 

 

 

Colonial Heights, VA

 

Southpark Mall

 

May-12

 

5.10

%

 

 

34,853

 

 

34,853

 

 

 

Asheboro, NC

 

Randolph Mall

 

Jul-12

 

6.50

%

 

 

13,982

 

 

13,982

 

 

 

Douglasville, GA

 

Arbor Place

 

Jul-12

 

6.51

%

 

 

72,592

 

 

72,592

 

 

 

Douglasville, GA

 

The Landing at Arbor Place

 

Jul-12

 

6.51

%

 

 

8,194

 

 

8,194

 

 

 

Jackson, TN

 

Old Hickory Mall

 

Jul-12

 

6.51

%

 

 

32,065

 

 

32,065

 

 

 

Louisville, KY

 

Jefferson Mall

 

Jul-12

 

6.51

%

 

 

40,438

 

 

40,438

 

 

 

North Charleston, SC

 

Northwoods Mall

 

Jul-12

 

6.51

%

 

 

57,896

 

 

57,896

 

 

 

Racine, WI

 

Regency Mall

 

Jul-12

 

6.51

%

 

 

31,709

 

 

31,709

 

 

 

7



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance

 

 

 

 

 

Maturity
Date

 

Interest
Rate

 

 

 

 



Location

 

Property

 

 

 

Balance

 

Fixed

 

Variable

 










 





Saginaw, MI

 

Fashion Square

 

Jul-12

 

6.51

%

 

 

55,580

 

 

55,580

 

 

 

Spartanburg, SC

 

WestGate Mall

 

Jul-12

 

6.50

%

 

 

50,228

 

 

50,228

 

 

 

Chattanooga, TN

 

CBL Center

 

Aug-12

 

6.25

%

 

 

13,862

 

 

13,862

 

 

 

Livonia, MI

 

Laurel Park Place

 

Dec-12

 

5.00

%

 

 

48,683

 

 

48,683

 

 

 

Monroeville, PA

 

Monroeville Mall

 

Jan-13

 

5.30

%

 

 

123,253

 

 

123,253

 

 

 

Greensburg, PA

 

Westmoreland Mall

 

Jan-13

 

5.05

%

 

 

75,353

 

 

75,353

 

 

 

St. Louis, MO

 

West County Center

 

Apr-13

 

5.82

%

 

 

157,484

 

 

157,484

 

 

 

Columbia, SC

 

Columbia Place

 

Sep-13

 

5.45

%

 

 

30,743

 

 

30,743

 

 

 

St. Louis, MO

 

South County Center

 

Oct-13

 

5.50

%

 

 

80,143

 

 

80,143

 

 

 

Joplin, MO

 

Northpark Mall

 

Mar-14

 

5.50

%

 

 

38,764

 

 

38,764

 

 

 

Laredo, TX

 

Mall del Norte

 

Dec-14

 

5.04

%

 

 

113,400

 

 

113,400

 

 

 

Rockford, IL

 

CherryVale Mall

 

Oct-15

 

5.00

%

 

 

90,526

 

 

90,526

 

 

 

Brookfield, IL

 

Brookfield Square

 

Nov-15

 

5.08

%

 

 

101,310

 

 

101,310

 

 

 

Madison, WI

 

East Towne Mall

 

Nov-15

 

5.00

%

 

 

77,152

 

 

77,152

 

 

 

Madison, WI

 

West Towne Mall

 

Nov-15

 

5.00

%

 

 

108,977

 

 

108,977

 

 

 

Bloomington, IL

 

Eastland Mall

 

Dec-15

 

5.85

%

 

 

59,400

 

 

59,400

 

 

 

Decatur, IL

 

Hickory Point Mall

 

Dec-15

 

5.85

%

 

 

32,173

 

 

32,173

 

 

 

Overland Park, KS

 

Oak Park Mall

 

Dec-15

 

5.85

%

 

 

275,700

 

 

275,700

 

 

 

Janesville, WI

 

Janesville Mall

 

Apr-16

 

8.38

%

 

 

10,882

 

 

10,882

 

 

 

Akron, OH

 

Chapel Hill Mall

 

Aug-16

 

6.10

%

 

 

75,504

 

 

75,504

 

 

 

Chattanooga, TN

 

Hamilton Place

 

Aug-16

 

5.86

%

 

 

114,624

 

 

114,624

 

 

 

Chesapeake, VA

 

Greenbrier Mall

 

Aug-16

 

5.91

%

 

 

83,289

 

 

83,289

 

 

 

Midland, MI

 

Midland Mall

 

Aug-16

 

6.10

%

 

 

37,262

 

 

37,262

 

 

 

St. Louis, MO

 

Chesterfield Mall

 

Sep-16

 

5.96

%

 

 

140,000

 

 

140,000

 

 

 

Southaven, MS

 

Southaven Towne Center

 

Jan-17

 

5.50

%

 

 

45,274

 

 

45,274

 

 

 

Charleston, SC

 

Citadel Mall

 

Apr-17

 

5.68

%

 

 

74,304

 

 

74,304

 

 

 

Chattanooga, TN

 

Hamilton Corner

 

Apr-17

 

5.67

%

 

 

16,850

 

 

16,850

 

 

 

Fairview Heights, IL

 

The Shoppes at St. Clair Square

 

Apr-17

 

5.67

%

 

 

22,231

 

 

22,231

 

 

 

Lafayette, LA

 

Mall of Acadiana

 

Apr-17

 

5.67

%

 

 

148,603

 

 

148,603

 

 

 

Layton, UT

 

Layton Hills Mall

 

Apr-17

 

5.66

%

 

 

106,214

 

 

106,214

 

 

 

Lexington, KY

 

The Plaza at Fayette Mall

 

Apr-17

 

5.67

%

 

 

43,869

 

 

43,869

 

 

 

Cincinnati, OH

 

Eastgate Crossing

 

May-17

 

5.66

%

 

 

16,539

 

 

16,539

 

 

 

 

 

 

 

 

 

 

 

 



 



 



 

 

 

SUBTOTAL

 

 

 

 

 

 

$

4,370,317

 

$

4,252,142

 

$

  118,175

 

 

 

 

 

 

 

 

 

 



 



 



 

Weighted average interest rate

 

 

 

 

 

 

 

 

 

5.88

%

 

5.93

%

 

4.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Premiums (Discounts):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Daytona Beach, FL

 

Volusia Mall

 

Mar-09

 

4.75

%

 

$

984

 

$

984

 

$

 

Terre Haute, IN

 

Honey Creek Mall

 

Apr-09

 

4.75

%

 

 

759

 

 

759

 

 

 

Little Rock, AR

 

Park Plaza Mall

 

May-10

 

4.90

%

 

 

2,865

 

 

2,865

 

 

 

Roanoke, VA

 

Valley View Mall

 

Sep-10

 

5.10

%

 

 

3,423

 

 

3,423

 

 

 

St. Peters, MO

 

Mid Rivers Mall

 

Jul-11

 

5.66

%

 

 

4,281

 

 

4,281

 

 

 

Fayetteville, NC

 

Cross Creek Mall

 

Apr-12

 

5.00

%

 

 

5,204

 

 

5,204

 

 

 

Colonial Heights, VA

 

Southpark Mall

 

May-12

 

5.10

%

 

 

2,347

 

 

2,347

 

 

 

Livonia, MI

 

Laurel Park Place

 

Dec-12

 

5.00

%

 

 

6,810

 

 

6,810

 

 

 

Monroeville, PA

 

Monroeville Mall

 

Jan-13

 

5.30

%

 

 

2,128

 

 

2,128

 

 

 

St. Louis, MO

 

West County Center

 

Apr-13

 

5.82

%

 

 

(4,052

)

 

(4,052

)

 

 

St. Louis, MO

 

South County Center

 

Oct-13

 

5.50

%

 

 

(1,971

)

 

(1,971

)

 

 

Joplin, MO

 

Northpark Mall

 

Mar-14

 

5.50

%

 

 

453

 

 

453

 

 

 

St. Louis, MO

 

Chesterfield Mall

 

Sep-16

 

5.96

%

 

 

(2,280

)

 

(2,280

)

 

 

 

 

 

 

 

 

 

 

 



 



 



 

 

 

SUBTOTAL

 

 

 

 

 

 

$

20,951

 

$

20,951

 

$

 

 

 

 

 

 

 

 

 

 



 



 



 

Weighted average interest rate

 

 

 

 

 

 

 

 

 

4.86

%

 

4.86

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans On Operating Properties And Debt Premiums (Discounts)

 

 

 

 

$

4,391,268

 

$

4,273,093

 

$

118,175

 

 

 

 

 

 

 

 

 

 



 



 



 

Weighted average interest rate

 

 

 

 

 

 

 

 

 

5.87

%

 

5.93

%

 

4.00

%

8



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance

 

 

 

 

 

Maturity
Date

 

Interest
Rate

 

 

 

 


 

Location

 

Property

 

 

 

Balance

 

Fixed

 

Variable

 










 




 

Construction Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pearland, TX

 

Pearland Town Center

 

Jul-10

 

4.03

%

 

$

68,012

 

$

 

$

68,012

 

Pittsburgh, PA

 

Settler’s Ridge

 

Dec-10

 

3.74

%

 

 

5,409

 

 

 

 

5,409

 

Statesboro, GA

 

Statesboro Crossing

 

Feb-11

 

3.78

%

 

 

3,291

 

 

 

 

3,291

 

St. Louis, MO

 

West County Center Former Lord & Taylor

 

Mar-11

 

3.70

%

 

 

6,654

 

 

 

 

6,654

 

 

 

 

 

 

 

 

 

 



 



 



 

 

 

SUBTOTAL

 

 

 

 

 

 

$

83,366

 

$

 

$

83,366

 

 

 

 

 

 

 

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lines Of Credit

 

 

 

 

 

3.92

%

 

$

1,414,602

 (d)

$

400,000

 

$

1,014,602

 

 

 

 

 

 

 

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

$

384

 

$

384

 

$

 

 

 

 

 

 

 

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated Debt

 

 

 

 

 

 

$

5,889,620

 

$

4,673,477

 

$

1,216,143

 

Weighted average interest rate

 

 

 

 

 

 

 

5.38

%

 

5.81

%

 

3.73

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus CBL’s Share Of Unconsolidated Affiliates’ Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Huntsville, AL

 

Parkway Place

 

Jun-08

 

3.56

%

 

$

26,600

 

$

 

$

26,600

 

Port Orange, FL

 

The Pavilion at Port Orange

 

Jun-08

 

4.25

%

 

 

3,073

 

 

 

 

3,073

 

West Melbourne, FL

 

Hammock Landing

 

Jun-08

 

4.25

%

 

 

1,521

 

 

 

 

1,521

 

West Melbourne, FL

 

Hammock Landing

 

Nov-08

 

4.95

%

 

 

3,693

 

 

 

 

3,693

 

Port Orange, FL

 

The Pavilion at Port Orange

 

Apr-09

 

5.02

%

 

 

5,186

 

 

 

 

5,186

 

Lee’s Summit, MO

 

Summit Fair

 

Jun-10

 

5.09

%

 

 

6,476

(b)

 

 

 

6,476

 

Del Rio, TX

 

Plaza del Sol

 

Aug-10

 

9.15

%

 

 

870

 

 

870

 

 

 

York, PA

 

York Town Center

 

Oct-11

 

4.32

%

 

 

19,324

 

 

 

 

19,324

 

Greensboro, NC

 

Friendly Center

 

Apr-13

 

5.33

%

 

 

38,812

 

 

38,812

 

 

 

Greensboro, NC

 

Renaissance Center Phase II

 

Apr-13

 

5.22

%

 

 

7,850

 

 

7,850

 

 

 

Greensboro, NC

 

Friendly Center Office Building

 

Apr-13

 

5.33

%

 

 

1,100

 

 

1,100

 

 

 

Greensboro, NC

 

First National Bank Building

 

Apr-13

 

5.33

%

 

 

405

 

 

405

 

 

 

Greensboro, NC

 

Green Valley Office Building

 

Apr-13

 

5.33

%

 

 

971

 

 

971

 

 

 

Greensboro, NC

 

First Citizens Bank Building

 

Apr-13

 

5.33

%

 

 

2,555

 

 

2,555

 

 

 

Greensboro, NC

 

Bank of America Building

 

Apr-13

 

5.33

%

 

 

4,625

 

 

4,625

 

 

 

Greensboro, NC

 

Wachovia Office Building

 

Apr-13

 

5.33

%

 

 

1,533

 

 

1,533

 

 

 

Myrtle Beach, SC

 

Coastal Grand-Myrtle Beach

 

Oct-14

 

5.09

%

 

 

46,299

(c)

 

46,299

 

 

 

El Centro, CA

 

Imperial Valley Mall

 

Sep-15

 

4.99

%

 

 

34,666

 

 

34,666

 

 

 

Raleigh, NC

 

Triangle Town Center

 

Dec-15

 

5.74

%

 

 

99,637

 

 

99,637

 

 

 

Greensboro, NC

 

Renaissance Center Phase I

 

Jul-16

 

5.61

%

 

 

18,235

 

 

18,235

 

 

 

Clarksville, TN

 

Governor’s Square Mall

 

Sep-16

 

8.23

%

 

 

13,407

 

 

13,407

 

 

 

Paducah, KY

 

Kentucky Oaks Mall

 

Jan-17

 

5.27

%

 

 

14,501

 

 

14,501

 

 

 

Greensboro, NC

 

Shops at Friendly Center

 

Jan-17

 

5.90

%

 

 

22,170

 

 

22,170

 

 

 

Harrisburg, PA

 

High Pointe Commons

 

May-17

 

5.74

%

 

 

7,711

 

 

7,711

 

 

 

Harrisburg, PA

 

High Pointe Commons Phase II

 

Jul-17

 

6.10

%

 

 

12

 

 

12

 

 

 

Ft. Myers, FL

 

Gulf Coast Town Center Phase I

 

Jul-17

 

5.60

%

 

 

95,400

 

 

95,400

 

 

 

 

 

 

 

 

 

 

 

 



 



 



 

 

 

SUBTOTAL

 

 

 

 

 

 

$

476,632

 

$

410,759

 

$

65,873

 

 

 

 

 

 

 

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minority
Interest %

 

 

 

 

 

 

 

 

 

 

 

 

 

Less Minority Interests’ Share Of Consolidated Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chattanooga, TN

 

CBL Center

 

 8.00%

 

6.25

%

 

$

(1,109

)

$

(1,109

)

$

 

Chattanooga, TN

 

CBL Center II

 

 8.00%

 

4.36

%

 

 

(879

)

 

 

 

(879

)

Pittsburgh, PA

 

Settler’s Ridge

 

40.00%

 

3.74

%

 

 

(2,164

)

 

 

 

(2,164

)

Chattanooga, TN

 

Hamilton Corner

 

10.00%

 

5.67

%

 

 

(1,685

)

 

(1,685

)

 

 

Chattanooga, TN

 

Hamilton Place

 

10.00%

 

5.86

%

 

 

(11,462

)

 

(11,462

)

 

 

Highpoint, NC

 

Oak Hollow Mall

 

25.00%

 

7.31

%

 

 

(9,817

)

 

(9,817

)

 

 

 

 

 

 

 

 

 

 

 



 



 



 

 

 

SUBTOTAL

 

 

 

 

 

 

 

(27,116

)

 

(24,073

)

 

(3,043

)

 

 

 

 

 

 

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company’s Share Of Consolidated And Unconsolidated Debt

 

 

 

 

$

6,339,136

 

$

5,060,163

 

$

1,278,973

 

 

 

 

 

 

 

 



 



 



 

Weighted average interest rate

 

 

 

 

 

 

 

5.38

%

 

5.79

%

 

3.75

%

9



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance

 

 

 

 

 

Maturity
Date

 

Interest
Rate

 

 

 

 



Location

 

Property

 

 

 

Balance

 

Fixed

 

Variable

 










 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt of Unconsolidated Affiliates:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Huntsville, AL

 

Parkway Place

 

Jun-08

 

3.56

%

 

$

53,200

 

$

 

$

53,200

 

Port Orange, FL

 

The Pavilion At Port Orange

 

Jun-08

 

4.25

%

 

 

6,146

 

 

 

 

6,146

 

West Melbourne, FL

 

Hammock Landing

 

Jun-08

 

4.25

%

 

 

3,041

 

 

 

 

3,041

 

West Melbourne, FL

 

Hammock Landing

 

Nov-08

 

4.95

%

 

 

7,385

 

 

 

 

7,385

 

Port Orange, FL

 

The Pavilion At Port Orange

 

Apr-09

 

5.02

%

 

 

10,372

 

 

 

 

10,372

 

Lee’s Summit, MO

 

Summit Fair

 

Jun-10

 

5.09

%

 

 

23,985

 

 

 

 

23,985

 

Del Rio, TX

 

Plaza del Sol

 

Aug-10

 

9.15

%

 

 

1,719

 

 

1,719

 

 

 

York, PA

 

York Town Center

 

Oct-11

 

4.32

%

 

 

38,648

 

 

 

 

38,648

 

Greensboro, NC

 

Friendly Center

 

Apr-13

 

5.33

%

 

 

77,625

 

 

77,625

 

 

 

Greensboro, NC

 

Renaissance Center Phase II

 

Apr-13

 

5.22

%

 

 

15,700

 

 

15,700

 

 

 

Greensboro, NC

 

Friendly Center Office Building

 

Apr-13

 

5.33

%

 

 

2,199

 

 

2,199

 

 

 

Greensboro, NC

 

First National Bank Building

 

Apr-13

 

5.33

%

 

 

809

 

 

809

 

 

 

Greensboro, NC

 

Green Valley Office Building

 

Apr-13

 

5.33

%

 

 

1,941

 

 

1,941

 

 

 

Greensboro, NC

 

First Citizens Bank Building

 

Apr-13

 

5.33

%

 

 

5,110

 

 

5,110

 

 

 

Greensboro, NC

 

Bank of America Building

 

Apr-13

 

5.33

%

 

 

9,250

 

 

9,250

 

 

 

Greensboro, NC

 

Wachovia Office Building

 

Apr-13

 

5.33

%

 

 

3,066

 

 

3,066

 

 

 

Myrtle Beach, SC

 

Coastal Grand-Myrtle Beach

 

Oct-14

 

5.09

%

 

 

92,598

 

 

92,598

 

 

 

El Centro, CA

 

Imperial Valley Mall

 

Sep-15

 

4.99

%

 

 

57,777

 

 

57,777

 

 

 

Raleigh, NC

 

Triangle Town Center

 

Dec-15

 

5.74

%

 

 

199,273

 

 

199,273

 

 

 

Greensboro, NC

 

Renaissance Center Phase I

 

Jul-16

 

5.61

%

 

 

36,469

 

 

36,469

 

 

 

Clarksville, TN

 

Governor’s Square Mall

 

Sep-16

 

8.23

%

 

 

28,225

 

 

28,225

 

 

 

Paducah, KY

 

Kentucky Oaks Mall

 

Jan-17

 

5.27

%

 

 

29,002

 

 

29,002

 

 

 

Greensboro, NC

 

Shops at Friendly Center

 

Jan-17

 

5.90

%

 

 

44,340

 

 

44,340

 

 

 

Harrisburg, PA

 

High Pointe Commons

 

May-17

 

5.74

%

 

 

15,421

 

 

15,421

 

 

 

Harrisburg, PA

 

High Pointe Commons Phase II

 

Jul-17

 

6.10

%

 

 

23

 

 

23

 

 

 

Ft. Myers, FL

 

Gulf Coast Town Center Phase I

 

Jul-17

 

5.60

%

 

 

190,800

 

 

190,800

 

 

 

 

 

 

 

 

 

 

 

 



 



 



 

 

 

 

 

 

 

 

 

 

$

954,124

 

$

811,347

 

$

142,777

 

 

 

 

 

 

 

 

 

 



 



 



 

Weighted average interest rate

 

 

 

 

 

 

 

 

 

5.40

%

 

5.60

%

 

4.25

%


 

 

(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 the 27% share of the outstanding balance of the construction financing that the Company has guaranteed. The maximum amount that the Company has guaranteed is $31,554.

 

 

(c)

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.

 

 

(d)

The Company has entered into interest rate swaps on a total notional amount of $400,000 related to its largest secured credit facility to effectively fix the interest rate on that portion of the credit line. Therefore, this amount is currently reflected as having a fixed rate.

10



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months Ended March 31, 2008

New and Renewal Leasing Activity of Same Small Shop Space Less Than 10,000 Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type

 

Square
Feet

 

Prior Base
Rent PSF

 

New
Initial Base
Rent PSF

 

% Change
Initial

 

New
Average Base
Rent PSF

 

% Change
Average

 


 


 


 


 


 


 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Property Types (1)

 

872,951

 

$

35.56

 

$

39.23

 

 

10.3

$

40.08

 

 

12.7

%

Stabilized malls

 

820,391

 

 

36.66

 

 

40.47

 

 

10.4

%

 

41.36

 

 

12.8

%

New leases

 

168,762

 

 

44.55

 

 

54.16

 

 

21.6

%

 

56.40

 

 

26.6

%

Renewal leases

 

651,629

 

$

34.62

 

$

36.93

 

 

6.7

%

$

37.47

 

 

8.2

%

Average Annual Base Rents Per Square Foot By Property Type For Small Shop Space Less Than 10,000 Square Feet

 

 

 

 

 

 

 

 

 

 

As of March 31,

 

 

 


 

 

 

2008

 

2007

 

 

 


 


 

Stabilized malls

 

$

29.03

 

$

27.80

 

Non-stabilized malls

 

 

25.14

 

 

28.23

 

Associated centers

 

 

11.75

 

 

11.83

 

Community centers

 

 

13.51

 

 

14.71

 

Other

 

 

18.11

 

 

19.53

 


 

 

(1)

Includes Stabilized malls, Associated centers, Community centers and Other.

11



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months Ended March 31, 2008

Top 25 Tenants Based On Percentage Of Total Revenues For The Three Months Ended March 31, 2008

 

 

 

 

 

 

 

 

 

 

 

 

Tenant

 

Number of
Stores

 

Square Feet

 

Annual Gross Rentals
(1)

 

Percentage of Total
Annualized Revenues

 


 


 


 


 


1

Foot Locker, Inc.

 

190

 

733,703

 

$

30,603,513

 

2.05%

2

Limited Brands, LLC

 

155

 

755,719

 

 

30,600,325

 

2.05%

3

The Gap Inc.

 

105

 

1,105,430

 

 

27,091,696

 

1.81%

4

Abercrombie & Fitch, Co.

 

93

 

626,313

 

 

22,992,919

 

1.54%

5

AE Outfitters Retail Company

 

80

 

462,375

 

 

20,881,944

 

1.40%

6

Signet Group plc (2)

 

119

 

199,707

 

 

19,112,037

 

1.28%

7

Luxottica Group, S.P.A. (3)

 

158

 

342,022

 

 

17,003,453

 

1.14%

8

Finish Line, Inc.

 

89

 

440,499

 

 

16,773,932

 

1.12%

9

Zale Corporation

 

144

 

150,962

 

 

16,184,113

 

1.08%

10

Express Fashions

 

53

 

437,061

 

 

15,269,132

 

1.02%

11

Genesco Inc. (4)

 

180

 

246,485

 

 

15,163,766

 

1.01%

12

JC Penney Co. Inc. (5)

 

75

 

8,498,635

 

 

14,775,733

 

0.99%

13

New York & Company, Inc.

 

56

 

397,360

 

 

14,487,883

 

0.97%

14

The Regis Corporation

 

211

 

249,087

 

 

12,769,951

 

0.85%

15

Dick’s Sporting Goods, Inc.

 

15

 

902,638

 

 

12,287,228

 

0.82%

16

The Children’s Place Retail Stores, Inc. (6)

 

68

 

285,124

 

 

11,802,297

 

0.79%

17

Christopher & Banks, Inc.

 

89

 

302,351

 

 

11,262,130

 

0.75%

18

Pacific Sunwear of California

 

78

 

279,279

 

 

11,077,605

 

0.74%

19

Charlotte Russe Holding, Inc.

 

46

 

318,334

 

 

10,986,838

 

0.74%

20

Aeropostale, Inc.

 

76

 

258,479

 

 

10,745,110

 

0.72%

21

Charming Shoppes, Inc. (7)

 

55

 

325,926

 

 

10,457,028

 

0.70%

22

The Buckle, Inc.

 

49

 

242,066

 

 

9,434,145

 

0.63%

23

Sun Capital Partners, Inc. (8)

 

55

 

706,327

 

 

9,072,094

 

0.61%

24

Claire’s Stores, Inc.

 

121

 

142,567

 

 

9,034,560

 

0.60%

25

Tween Brands, Inc. (9)

 

64

 

259,072

 

 

8,530,498

 

0.57%

 

 



 


 



 


 

 

 

2,424

 

18,667,521

 

$

388,399,930

 

              25.98%

 

 



 


 



 



 

 

(1)

Includes annual minimum rent and tenant reimbursements based on amounts in effect at March 31, 2008.

 

 

(2)

Signet Group plc operates Kay Jewelers, Marks & Morgan, JB Robinson, Shaw’s Jewelers, Osterman’s Jewelers, LeRoy’s Jewelers, Jared Jewelers, Belden Jewelers and Rogers Jewelers.

 

 

(3)

Luxottica Group, S.P.A. operates Lenscrafters, Sunglass Hut and Pearl Vision.

 

 

(4)

Genesco Inc. operates Journey’s, Jarman, Underground Station, Hat World, Lids, Hat Zone and Cap Factory stores.

 

 

(5)

JC Penney Co. Inc. owns 30 of these stores.

 

 

(6)

The Children’s Place Retail Stores, Inc. also operates The Disney Stores.

 

 

(7)

Charming Shoppes, Inc. operates Lane Bryant, Fashion Bug and Catherine’s.

 

 

(8)

Sun Capital Partners, Inc. operates Anchor Blue, Fazoli’s, Friendly’s, Life Uniform, Mattress Firm, Mervyn’s, Shopko, Smokey Bones, Souper Salad and The Limited.

 

 

(9)

Tween Brands, Inc. operates Limted Too and Justice.

12



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months Ended March 31, 2008

Capital Expenditures for Three Months Ended March 31, 2008
(In thousands)

 

 

 

 

 

Tenant allowances

 

$

9,580

 

 

 



 

 

 

 

 

 

Renovations

 

 

5,286

 

 

 



 

 

 

 

 

 

Deferred maintenance:

 

 

 

 

Parking lot and parking lot lighting

 

 

1,007

 

Roof repairs and replacements

 

 

802

 

Other capital expenditures

 

 

1,524

 

 

 



 

Total deferred maintenance expenditures

 

 

3,333

 

 

 



 

 

 

 

 

 

Total capital expenditures

 

$

18,199

 

 

 



 


The capital expenditures incurred for maintenance such as parking lot repairs, parking lot lighting and roofs are classified as deferred maintenance expenditures. These expenditures are billed to tenants as common area maintenance expense and the majority is recovered over a five to fifteen year period. Renovation capital expenditures are for remodelings and upgrades to enhance our competitive position in the market area. A portion of these expenditures covering items such as new floor coverings, painting, lighting and new seating areas are also recovered through tenant billings. The costs of other items such as new entrances, new ceilings and skylights are not recovered from tenants. We estimate that 30% of our renovation expenditures are recoverable from our tenants over a ten to fifteen year period. The third category of capital expenditures is tenant allowances, sometimes made to third-generation tenants. Tenant allowances are recovered through minimum rents from the tenants over the term of the lease.

Deferred Leasing Costs Capitalized
(In thousands)

 

 

 

 

 

 

 

2008

 

 

 


 

 

 

 

 

 

Quarter ended:

 

$

596

 

March 31,

 

 

 

June 30,

 

 

 

September 30,

 

 

 

 

 



 

December 31,

 

$

596

 

 

 



 

13



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For The Quarter Ended March 31, 2008


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Properties Opened Year-to-date
(Dollars in thousands)


 

 

 

Total
Project

 

CBL’s Share of

 

 

 

 

 

 

 

 

 

 






 

 

 

 

 

Property

 

Location

 

Square
Feet

 

Total
Cost

 

Cost
To Date

 

Date
Opened

 

Initial
Yield(a)

 


 


 


 



 



 


 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mall Expansions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cary Towne Center - Mimi’s Café

 

Cary, NC

 

6,674

 

$

2,243

 

$

1,043

 

Spring-08

 

15.0

%

Coastal Grand - Ulta Cosmetics

 

Myrtle Beach, SC

 

10,000

 

 

1,449

 

 

1,456

 

Spring-08

 

8.7

%

Coastal Grand - JCPenney

 

Myrtle Beach, SC

 

103,395

 

 

NA

 

 

NA

 

Spring-08

 

NA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Office:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CBL Center II

 

Chattanooga, TN

 

74,598

 

 

17,120

 

 

12,825

 

January-08

 

8.6

%

 

 

 

 


 



 



 

 

 

 

 

 

 

 

 

194,667

 

$

20,812

 

$

15,324

 

 

 

 

 

 

 

 

 


 



 



 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Announced Property Renovations and Redevelopments
(Dollars in thousands)


 

Total
Project

 

CBL’s Share of

 

 

 

 

 

 

 

 

 

 






 

 

 

 

 

Property

 

Location

 

Square
Feet

 

Total
Cost

 

Cost
To Date

 

Opening
Date

 

Initial
Yield(a)

 


 


 


 



 



 


 


 

Redevelopments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parkdale Mall - Former Dillards (Phase I & II)

 

Beaumont, TX

 

70,220

 

$

29,266

 

$

14,513

 

Jan-08/Fall-08

 

6.6

%

West County - Former Lord & Taylor

 

St. Louis, MO

 

90,687

 

 

34,149

 

 

9,404

 

Winter-08

 

9.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mall Renovations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brookfield Square

 

Brookfield, WI

 

1,132,984

 

$

18,100

 

$

9,096

 

Fall-08

 

NA

 

Georgia Square

 

Athens, GA

 

674,738

 

 

16,900

 

 

10,857

 

Spring-08

 

NA

 

 

 

 

 


 



 



 

 

 

 

 

 

 

 

 

1,968,629

 

$

98,415

 

$

43,870

 

 

 

 

 

 

 

 

 


 



 



 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Properties Under Development at March 31, 2008
(Dollars in thousands)


 

Total
Project

 

CBL’s Share of

 

 

 

 

 

 

 

 

 

 






 

 

 

 

 

Property

 

Location

 

Square
Feet

 

Total
Cost

 

Cost
To Date

 

Opening
Date

 

Initial
Yield(a)

 


 


 


 



 



 


 


 

Mall Expansions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asheville Mall - Barnes & Noble

 

Asheville, NC

 

35,968

 

$

12,123

 

$

783

 

Spring-09

 

5.1

%

Brookfield Square - Claim Jumpers

 

Brookfield, WI

 

12,000

 

 

3,430

 

 

707

 

Fall-08

 

11.9

%

High Pointe Commons - Christmas Tree Shops

 

Harrisburg, PA

 

34,938

 

 

1,741

 

 

985

 

Fall-08

 

9.0

%

Laural Park Place - Food Court

 

Detroit, MI

 

34,000

 

 

5,588

 

 

233

 

Winter-08

 

8.6

%

Oak Park Mall - Barnes & Noble

 

Kansas City, KS

 

35,539

 

 

9,657

 

 

1,857

 

Winter-08

 

6.7

%

Southpark Mall - Foodcourt

 

Colonial Heights, VA

 

17,150

 

 

4,188

 

 

2,019

 

Spring-08

 

11.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associated/Lifestyle Centers:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brookfield Square - Corner Development

 

Brookfield, WI

 

19,745

 

 

8,372

 

 

1,508

 

Fall-08

 

8.0

%

Imperial Valley Commons (Phase I) (b)

 

El Centro, CA

 

610,966

 

 

11,471

 

 

25,070

 

Summer-09/Summer-10

 

8.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mixed -Use Center:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pearland Town Center (Retail Portion)

 

Pearland, TX

 

694,417

 

 

150,016

 

 

109,917

 

Summer-08

 

7.8

%

Pearland Town Center (Hotel Portion)

 

Pearland, TX

 

72,500

 

 

17,866

 

 

7,213

 

Summer-08

 

8.3

%

Pearland Town Center (Residential Portion)

 

Pearland, TX

 

68,110

 

 

10,799

 

 

3,035

 

Summer-08

 

8.8

%

Pearland Town Center (Office Portion)

 

Pearland, TX

 

51,560

 

 

9,385

 

 

330

 

Summer-08

 

8.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community/Open-Air Centers:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alamance Crossing - Theater/Shops

 

Burlington, NC

 

82,997

 

 

18,882

 

 

6,631

 

Spring-08

 

8.4

%

Hammock Landing (Phase I) (d)

 

West Melbourne, FL

 

458,126

 

 

77,314

 

 

34,198

 

Spring-09

 

7.6

%

Settlers Ridge (b)

 

Robinson Township, PA

 

508,192

 

 

117,105

 

 

33,763

 

Summer-09

 

7.8

%

Statesboro Crossing (d)

 

Statesboro, GA

 

160,238

 

 

20,224

 

 

10,817

 

Fall-08/Summer-10

 

8.2

%

Summit Fair (c)

 

Lee’s Summit, MO

 

482,051

 

 

22,000

 

 

22,000

 

Fall-08/Summer-09

 

9.8

%

The Pavilion at Port Orange (Phase I) (d)

 

Port Orange, FL

 

505,669

 

 

145,795

 

 

35,219

 

Fall-09

 

7.5

%

 

 

 

 








 

 

 

 

 

 

 

 

 

3,884,166

 

$

645,956

 

$

296,285

 

 

 

 

 

 

 

 

 








 

 

 

 

 


 

 

(a)

Pro forma initial yields represented here may be lower than actual initial returns as they are reduced for management and development fees.

 

 

(b)

60/40 Joint Venture. Amounts shown are 100% of total costs and cost to date as CBL has funded all costs to date. Costs to date are gross of applicable reimbursements.

 

 

(c)

CBL’s interest represent 27% of project cost.

 

 

(d)

50/50 Joint Venture

14