-----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, Oc/X8BoQnclmsMvIjM5O1zarF8XeN9qKigh057YwhsvymLkossT/JNRlM9iLIaQk OIfvKLyYJPKh/q+6WXZpfg== 0000910612-09-000024.txt : 20090805 0000910612-09-000024.hdr.sgml : 20090805 20090805143948 ACCESSION NUMBER: 0000910612-09-000024 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 6 CONFORMED PERIOD OF REPORT: 20090804 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20090805 DATE AS OF CHANGE: 20090805 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: 1207 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-12494 FILM NUMBER: 09987438 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 form8k2q09.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): August 4, 2009

 

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))

 

1

 

ITEM 2.02 Results of Operations and Financial Condition

 

On August 4, 2009, CBL & Associates Properties, Inc. (the "Company") reported its results for the second quarter ended June 30, 2009. The Company's earnings release for the second quarter ended June 30, 2009 is attached as Exhibit 99.1. On August 5, 2009, the Company held a conference call to discuss the results for the second quarter ended June 30, 2009. 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 and six months ended June 30, 2009, 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 Second Quarter 2008 Results

99.2

Investor Conference Call Script – Second Quarter Ended June 30, 2008

99.3

Supplemental Financial and Operating Information – For The Three and Six Months Ended June 30, 2008

 

 

2

 

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: August 5, 2009

 

3

 

 

 

EX-99 3 exhibit991.htm EXHIBIT 99.1 - NEWS RELEASE

Exhibit 99.1

(CBL LOGO)

NEWS RELEASE



 

 

 

 

 

 

CHARLES B. LEBOVITZ

 

STEPHEN D. LEBOVITZ

 

Chairman of the Board and  Chief Executive Office

 

President

 

 

 

 

 

 

 

BEN S. LANDRESS

 

JOHN N. FOY

 

Executive Vice President

 

Vice Chairman of the Board and Chief Financial Officer

 

 

 

 

 

MOSES LEBOVITZ

 

 

 

(1905-1991)

 

 

 

 

Investor Contact: Katie Reinsmidt, Vice President - Corporate Communications and Investor Relations, 423.490.8301, katie_reinsmidt@cblproperties.com

 

 

 

CBL & ASSOCIATES PROPERTIES REPORTS
SECOND QUARTER RESULTS

 

 

 

 

 

Total FFO increased 2.0% in the quarter ended June 30, 2009, from the prior-year period.

 

Same-Center NOI increased 1.3% for the quarter ended June 30, 2009, from the prior-year period, excluding lease-termination fees.

 

Stabilized mall occupancy was 89.1% as of June 30, 2009, unchanged from the sequential quarter.

 

CBL raised approximately $382.0 million in follow-on equity offering.

 

CBL maintains post-offering 2009 FFO guidance range of $2.28 - $2.39 per share.

CHATTANOOGA, Tenn. (August 4, 2009) – CBL & Associates Properties, Inc. (NYSE:CBL) announced results for the second quarter ended June 30, 2009. 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. All share and per share information for the periods presented have been adjusted to reflect the issuance of common stock and common units, as applicable, in connection with the Company’s dividend payment on April 15, 2009. For the second quarter 2009, the per share results include a weighted average adjustment for the 66.63 million shares issued in the June 2009 equity offering discussed in more detail in the section titled - Capital Market Activity.

          Funds from Operations (“FFO”) allocable to common shareholders for the quarter ended June 30, 2009, was $59,205,000, or $0.71 per diluted share, compared with $54,545,000, or $0.77 per diluted share for the quarter ended June 30, 2008. FFO allocable to common shareholders for the six months ended June 30, 2009, was $110,369,000, or $1.43 per diluted share, compared with $108,141,000, or $1.52 per diluted share for the six months ended June 30, 2008.

          FFO of the operating partnership for the quarter ended June 30, 2009, was $96,299,000, compared with $94,434,000 for the quarter ended June 30, 2008, representing an increase of 2.0%. FFO of the operating partnership for the six months ended June 30, 2009, was $184,749,000, compared with $187,289,000 for the six months ended June 30, 2008. The decline in FFO of the operating partnership for the six months ended June 30, 2009, was primarily the result of a $7,706,000 non-cash impairment charge related to the Company’s investment in a mall real estate development company located in Nanjing, China.

 

 

 

 

 

 

 

(CBL LOGO)

-MORE-     



CBL Reports Second Quarter Results
Page 2
August 4, 2009

          Net income available to common shareholders for the quarter ended June 30, 2009, was $8,137,000, or $0.10 per diluted share, compared with net income of $9,665,000, or $0.14 per diluted share for the prior-year period. Net income available to common shareholders for the six months ended June 30, 2009, was $9,849,000, or $0.13 per diluted share, compared with $15,837,000, or $0.22 per diluted share, for the six months ended June 30, 2008. The decline in net income available to common shareholders for the six months ended June 30, 2009, was primarily the result of a $4,373,000 (adjusted for non-controlling interest) non-cash impairment charge related to the Company’s investment in a mall real estate development company located in Nanjing, China.

 

 

 

HIGHLIGHTS

 

§

Total revenues declined 2.2% during the second quarter ended June 30, 2009, to $266,524,000 from $272,483,000 in the prior-year period. Total revenues declined 2.9% in the six months ended June 30, 2009 to $537,584,000, from $553,415,000 in the prior-year period.

 

 

 

 

§

Same-center net operating income (“NOI”) for the portfolio, excluding lease termination fees, for the quarter ended June 30, 2009, increased 1.3% compared with a decline of 1.8% for the prior-year period. Same-center NOI, excluding lease termination fees, for the six months ended June 30, 2009, declined 0.4%, compared with a 0.4% decline in the prior-year period.

 

 

 

 

§

Same-store sales for mall tenants of 10,000 square feet or less for stabilized malls as of June 30, 2009, declined 6.0% to $321 per square foot compared with $341 per square foot in the prior-year period.

 

 

 

 

§

The debt-to-total-market capitalization ratio as of June 30, 2009, was 82.6% based on the common stock closing price of $5.39 and a fully converted common stock share count of 189,804,000 shares as of the same date. The debt-to-total-market capitalization ratio as of June 30, 2008, was 68.6% based on the common stock closing price of $22.84 and a fully converted common stock share count of 116,960,000 shares as of the same date.

 

 

 

 

§

Consolidated and unconsolidated variable rate debt of $1,327,908,000 represents 17.6% of the total market capitalization for the Company and 21.2% of the Company’s share of total consolidated and unconsolidated debt.

CBL’s Chairman and Chief Executive Officer, Charles B. Lebovitz, said, “I am pleased to report on the significant progress we have made this quarter enhancing our balance sheet flexibility and strengthening our liquidity position. We have secured 99% of the underlying lending commitments to extend the $560 million unsecured and the $525 million secured credit facilities. In addition, we closed $91 million in permanent financings. Combined with the $382 million in capital raised through our June equity offering, these transactions allow us to address all of our 2009 debt maturities and have identified capital to address all of our CMBS maturities through 2011.

“The commitment of the CBL team and the resiliency of our properties were also evident in the quarter. In the face of a deteriorating retail environment, we posted an increase in NOI in the mall portfolio, signed over one million square feet of leases and maintained the sequential stabilized mall occupancy rate. While leasing rates continue to reflect the tough economic climate, we remain confident in our properties and our markets.”

          PORTFOLIO OCCUPANCY

 

 

 

 

 

 

 

 

 

 

June 30,

 

 

 

2009

 

2008

 

 

 

 

 

 

 

Portfolio occupancy

 

 

88.0%

 

 

91.4%

 

Mall portfolio

 

 

88.7%

 

 

90.9%

 

Stabilized malls

 

 

89.1%

 

 

91.0%

 

Non-stabilized malls

 

 

72.2%

 

 

89.5%

 

Associated centers

 

 

88.7%

 

 

94.1%

 

Community centers

 

 

78.5%

 

 

92.4%

 

 

 

 

 

-MORE-     


CBL Reports Second Quarter Results
Page 3
August 4, 2009

CAPITAL MARKET ACTIVITY 

          During the second quarter, CBL sold a total of 66,630,000 of newly-issued common stock in an underwritten public offering for net proceeds of approximately $382.0 million, after deducting the underwriting discount and other estimated offering expenses. The Company used the net proceeds from the offering to repay outstanding borrowings under its credit facilities.

FINANCING

          CBL has received commitments from lenders representing approximately 99% of the aggregate underlying facility amounts for the extension and modification of its $525 million secured line of credit and its $560 million unsecured line of credit. The commitments include lenders representing $512 million of its $525 million secured facility and 100% of its $560 million unsecured facility. The commitments reflect an extension of the $525 million secured facility from February 2010 to February 2012, with an option to extend the maturity for one additional year to February 2013 (subject to continued compliance with the terms of the facility). The commitments provide that the $560 million unsecured facility will be converted over an 18-month period into a secured facility, and that the maturity of the facility will be extended from August 2011 to April 2014. The Company anticipates closing on the extension and modification of the secured and unsecured lines of credit in the third quarter 2009. Full terms and conditions of the facility will be announced at that time.

          The Company also announced that it had closed two 10-year, non-recourse loans including a $33.6 million loan secured by Honey Creek Mall in Terre Haute, IN and a $57.8 million loan secured by Volusia Mall in Daytona Beach, FL. The loans are with the existing institutional lender and have an interest rate of 8.0%. These loans replace an existing $30.1 million loan secured by Honey Creek Mall and a $51.2 million loan secured by Volusia Mall. CBL used the approximately $10.1 million of excess proceeds, plus cash on hand, to pay off the $30.2 million loan secured by Bonita Lakes Mall in Meridian, MS. These advancements successfully address all of the Company’s 2009 loan maturities, except for a $53.0 million non-recourse loan secured by Eastgate Mall in Cincinnati, OH which may be paid-off using amounts made available on the $560 million credit facility from the June equity offering.

DIVIDEND

          During the quarter, CBL’s Board of Directors established its Common Stock dividend policy for the remainder of 2009. The Board determined to reduce the dividend for the remainder of 2009 to the minimum level required to distribute 100% of the Company’s estimated taxable income. Future dividends payable will be determined by the Company’s Board of Directors based upon circumstances at the time of declaration.

          Pursuant to the 2009 Common Stock dividend policy the Board declared a quarterly cash dividend for the Company’s Common Stock of $0.11 per share for the quarter ending June 30, 2009. The dividend was paid on July 15, 2009, to shareholders of record as of June 30, 2009.

OUTLOOK AND GUIDANCE

          Based on today’s outlook and the Company’s second quarter results, the Company is maintaining 2009 FFO guidance of $2.28 to $2.39 per share. The guidance incorporates the dilution from the June 2009 equity offering and assumes the closing of the secured and unsecured credit facilities in third quarter 2009. The full year guidance also assumes $6.0 million to $9.0 million of outparcel sales and same-center NOI growth in the range of (1.5%) to (3.5%), excluding the impact of lease termination fees from both applicable periods. The guidance excludes the impact of any future unannounced acquisitions or dispositions. The Company expects to update its annual guidance after each quarter’s results.

 

 

 

 

 

 

 

 

 

 

Low

 

High

 

 

 

 

 

 

 

Expected diluted earnings per common share

 

$

0.36

 

$

0.46

 

Adjust to fully converted shares from common shares

 

 

(0.12

)

 

(0.15

)

 

 

   

 

   

 

Expected earnings per diluted, fully converted common share

 

 

0.24

 

 

0.31

 

Add: depreciation and amortization

 

 

1.91

 

 

1.91

 

Add: noncontrolling interest in earnings of Operating Partnership

 

 

0.13

 

 

0.17

 

 

 

   

 

   

 

Expected FFO per diluted, fully converted common share

 

$

2.28

 

$

2.39

 

 

 

   

 

   

 

 

 

 

 

-MORE-     


CBL Reports Second Quarter Results
Page 4
August 4, 2009

INVESTOR CONFERENCE CALL AND SIMULCAST

          CBL & Associates Properties, Inc. will conduct a conference call at 11:00 a.m. ET on Wednesday, August 5, 2009, to discuss the second quarter results. The number to call for this interactive teleconference is (480) 629-9738. A seven-day replay of the conference call will be available by dialing (303) 590-3030 and entering the passcode 4065610. 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., second quarter earnings release and supplemental information please visit our website at cblproperties.com or contact Investor Relations at 423-490-8312.

          The Company will also provide an online Web simulcast and rebroadcast of its 2009 second 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 http://www.talkpoint.com/viewer/starthere.asp?Pres=126803 on Wednesday, August 5, 2009, beginning at 11:00 a.m. ET. The online replay will follow shortly after the call and continue through August 13, 2009.

          CBL is one of the largest and most active owners and developers of malls and shopping centers in the United States. CBL owns, holds interests in or manages 160 properties, including 88 regional malls/open-air centers. The properties are located in 27 states and total 86.4 million square feet including 2.2 million square feet of non-owned shopping centers managed for third parties. CBL currently has four projects under construction totaling 2.3 million square feet including Settlers Ridge in Pittsburgh, PA; The Pavilion at Port Orange in Port Orange, FL; The Promenade in D’Iberville (Biloxi/Gulfport), MS; and one community center. Headquartered in Chattanooga, TN, CBL has regional offices in Boston (Waltham), MA, Dallas, TX, and St. Louis, MO. Additional information can be found at cblproperties.com.

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 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 noncontrolling interests. Adjustments for unconsolidated partnerships and joint ventures and noncontrolling interests are calculated on the same basis. The Company defines FFO allocable to its common shareholders as defined above by NAREIT less dividends on preferred stock. The Company’s method of calculating FFO allocable to its 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 declines predictably over time. Since values of well-maintained real estate assets have historically risen with market conditions, the Company believes that FFO enhances investors’ understanding of its operating performance. The use of FFO as an indicator of financial performance is influenced not only by the operations of the Company’s properties and interest rates, but also by its capital structure.

          The Company presents both FFO of its operating partnership and FFO allocable to its 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 its 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 noncontrolling interest in the operating partnership. The Company believes FFO allocable to its common shareholders is a useful performance measure because it is the performance measure that is most directly comparable to net income available to its common shareholders.

 

 

 

 

-MORE-     


CBL Reports Second Quarter Results
Page 5
August 4, 2009

          In the reconciliation of net income available to the Company’s common shareholders to FFO allocable to its common shareholders, the Company makes an adjustment to add back noncontrolling interest in earnings of its operating partnership in order to arrive at FFO of its operating partnership. The Company then applies a percentage to FFO of its operating partnership to arrive at FFO allocable to its 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

          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 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. Additionally, there are instances when tenants terminate their leases prior to the scheduled expiration date and pay the Company one-time, lump-sum termination fees. These one-time lease termination fees may distort same-center NOI trends and may result in same-center NOI that is not indicative of the ongoing operations of the Company’s shopping center properties. Therefore, the Company believes that presenting same-center NOI, excluding lease termination fees, is useful to investors.

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 noncontrolling interests’ 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 Second Quarter Results
Page 6
August 4, 2009

CBL & Associates Properties, Inc.
Consolidated Statements of Operations
(Unaudited; in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

 

 

 

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum rents

 

$

170,491

 

$

177,943

 

$

342,428

 

$

352,474

 

Percentage rents

 

 

1,604

 

 

1,610

 

 

6,408

 

 

6,606

 

Other rents

 

 

4,142

 

 

4,204

 

 

8,422

 

 

9,218

 

Tenant reimbursements

 

 

81,695

 

 

79,952

 

 

163,179

 

 

166,375

 

Management, development and leasing fees

 

 

1,615

 

 

2,484

 

 

4,080

 

 

5,422

 

Other

 

 

6,977

 

 

6,290

 

 

13,067

 

 

13,320

 

 

 

   

 

   

 

   

 

   

 

Total revenues

 

 

266,524

 

 

272,483

 

 

537,584

 

 

553,415

 

 

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

 

39,355

 

 

44,094

 

 

83,372

 

 

92,386

 

Depreciation and amortization

 

 

75,793

 

 

73,064

 

 

154,104

 

 

148,144

 

Real estate taxes

 

 

24,449

 

 

23,898

 

 

48,603

 

 

48,077

 

Maintenance and repairs

 

 

13,416

 

 

15,003

 

 

29,410

 

 

32,919

 

General and administrative

 

 

10,893

 

 

11,114

 

 

22,372

 

 

23,645

 

Other

 

 

5,914

 

 

6,541

 

 

11,071

 

 

13,540

 

 

 

   

 

   

 

   

 

   

 

Total expenses

 

 

169,820

 

 

173,714

 

 

348,932

 

 

358,711

 

 

 

   

 

   

 

   

 

   

 

Income from operations

 

 

96,704

 

 

98,769

 

 

188,652

 

 

194,704

 

Interest and other income

 

 

1,362

 

 

2,182

 

 

2,943

 

 

4,909

 

Interest expense

 

 

(72,842

)

 

(76,455

)

 

(144,727

)

 

(156,679

)

Impairment of investment

 

 

 

 

 

 

(7,706

)

 

 

Gain (loss) on sales of real estate assets

 

 

72

 

 

4,269

 

 

(67

)

 

7,345

 

Equity in earnings (losses) of unconsolidated affiliates

 

 

62

 

 

(186

)

 

1,596

 

 

793

 

Income tax provision

 

 

(152

)

 

(3,838

)

 

(755

)

 

(4,195

)

 

 

   

 

   

 

   

 

   

 

Income from continuing operations

 

 

25,206

 

 

24,741

 

 

39,936

 

 

46,877

 

Operating income of discontinued operations

 

 

86

 

 

1,053

 

 

20

 

 

1,335

 

Gain (loss) on discontinued operations

 

 

(12

)

 

3,112

 

 

(72

)

 

3,112

 

 

 

   

 

   

 

   

 

   

 

Net income

 

 

25,280

 

 

28,906

 

 

39,884

 

 

51,324

 

Net income attributable to noncontrolling interests:

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating partnership

 

 

(5,109

)

 

(7,385

)

 

(6,415

)

 

(12,127

)

Other consolidated subsidiaries

 

 

(6,580

)

 

(6,402

)

 

(12,711

)

 

(12,451

)

 

 

   

 

   

 

   

 

   

 

Net income attributable to the Company

 

 

13,591

 

 

15,119

 

 

20,758

 

 

26,746

 

Preferred dividends

 

 

(5,454

)

 

(5,454

)

 

(10,909

)

 

(10,909

)

 

 

   

 

   

 

   

 

   

 

Net income available to common shareholders

 

$

8,137

 

$

9,665

 

$

9,849

 

$

15,837

 

 

 

   

 

   

 

   

 

   

 

Basic per share data attributable to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations, net of preferred dividends

 

$

0.10

 

$

0.10

 

$

0.13

 

$

0.19

 

Discontinued operations

 

 

 

 

0.04

 

 

 

 

0.03

 

 

 

   

 

   

 

   

 

   

 

Net income available to common shareholders

 

$

0.10

 

$

0.14

 

$

0.13

 

$

0.22

 

 

 

   

 

   

 

   

 

   

 

Weighted average common shares outstanding

 

 

82,918

 

 

71,062

 

 

77,072

 

 

71,027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted per share data attributable to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations, net of preferred dividends

 

$

0.10

 

$

0.10

 

$

0.13

 

$

0.19

 

Discontinued operations

 

 

 

 

0.04

 

 

 

 

0.03

 

 

 

   

 

   

 

   

 

   

 

Net income available to common shareholders

 

$

0.10

 

$

0.14

 

$

0.13

 

$

0.22

 

 

 

   

 

   

 

   

 

   

 

Weighted average common and potential dilutive common shares outstanding

 

 

82,957

 

 

71,250

 

 

77,109

 

 

71,209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts attributable to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations, net of preferred dividends

 

$

8,092

 

$

7,259

 

$

9,880

 

$

13,269

 

Discontinued operations

 

 

45

 

 

2,406

 

 

(31

)

 

2,568

 

 

 

   

 

   

 

   

 

   

 

Net income available to common shareholders

 

$

8,137

 

$

9,665

 

$

9,849

 

$

15,837

 

 

 

   

 

   

 

   

 

   

 

-MORE-




CBL Reports Second Quarter Results
Page 7
August 4, 2009

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

 

 

 

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

8,137

 

$

9,665

 

$

9,849

 

$

15,837

 

Noncontrolling interest in earnings of operating partnership

 

 

5,109

 

 

7,385

 

 

6,415

 

 

12,127

 

Depreciation and amortization expense of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated properties

 

 

75,793

 

 

73,064

 

 

154,104

 

 

148,144

 

Unconsolidated affiliates

 

 

7,555

 

 

6,694

 

 

15,064

 

 

13,371

 

Discontinued operations

 

 

 

 

117

 

 

 

 

892

 

Non-real estate assets

 

 

(243

)

 

(259

)

 

(490

)

 

(502

)

Noncontrolling interests’ share of depreciation and amortization

 

 

(64

)

 

(303

)

 

(265

)

 

(651

)

(Gain) loss on discontinued operations

 

 

12

 

 

(3,112

)

 

72

 

 

(3,112

)

Income tax provision on disposal of discontinued operations

 

 

 

 

1,183

 

 

 

 

1,183

 

 

 

   

 

   

 

   

 

   

 

Funds from operations of the operating partnership

 

$

96,299

 

$

94,434

 

$

184,749

 

$

187,289

 

 

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds from operations per diluted share

 

$

0.71

 

$

0.77

 

$

1.43

 

$

1.52

 

 

 

   

 

   

 

   

 

   

 

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

 

 

134,906

 

 

123,223

 

 

129,058

 

 

123,183

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds from operations of the operating partnership

 

$

96,299

 

$

94,434

 

$

184,749

 

$

187,289

 

Percentage allocable to Company shareholders (1)

 

 

61.48

%

 

57.76

%

 

59.74

%

 

57.74

%

 

 

   

 

   

 

   

 

   

 

Funds from operations allocable to Company shareholders

 

$

59,205

 

$

54,545

 

$

110,369

 

$

108,141

 

 

 

   

 

   

 

   

 

   

 


 

 

(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 on page 9.


 

 

 

 

 

 

 

 

 

 

 

 

 

 

SUPPLEMENTAL FFO INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease termination fees

 

$

1,129

 

$

4,458

 

$

3,671

 

$

5,918

 

Lease termination fees per share

 

$

0.01

 

$

0.04

 

$

0.03

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rental income

 

$

1,570

 

$

1,837

 

$

3,301

 

$

3,338

 

Straight-line rental income per share

 

$

0.01

 

$

0.01

 

$

0.03

 

$

0.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gains on outparcel sales

 

$

154

 

$

4,188

 

$

579

 

$

7,548

 

Gains on outparcel sales per share

 

$

 

$

0.03

 

$

 

$

0.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquired above- and below-market leases

 

$

1,532

 

$

2,506

 

$

3,080

 

$

5,103

 

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

 

$

0.01

 

$

0.02

 

$

0.02

 

$

0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt premiums

 

$

1,707

 

$

1,961

 

$

3,742

 

$

3,936

 

Amortization of debt premiums per share

 

$

0.01

 

$

0.02

 

$

0.03

 

$

0.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

$

(152

)

$

(2,655

)

$

(755

)

$

(3,012

)

Income tax provision per share

 

$

 

$

(0.02

)

$

(0.01

)

$

(0.02

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment of investment

 

$

 

$

 

$

(7,706

)

$

 

Impairment of investment per share

 

$

 

$

 

$

(0.06

)

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Abandoned projects

 

$

(67

)

$

(1,199

)

$

(143

)

$

(2,912

)

Abandoned projects per share

 

$

 

$

(0.01

)

$

 

$

(0.02

)

-MORE-




CBL Reports Second Quarter Results
Page 8
August 4, 2009

Same-Center Net Operating Income
(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

 

 

 

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to the Company

 

$

13,591

 

$

15,119

 

$

20,758

 

$

26,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

75,793

 

 

73,064

 

 

154,104

 

 

148,144

 

Depreciation and amortization from unconsolidated affiliates

 

 

7,555

 

 

6,694

 

 

15,064

 

 

13,371

 

Depreciation and amortization from discontinued operations

 

 

 

 

117

 

 

 

 

892

 

Noncontrolling interests’ share of depreciation and amortization in other consolidated subsidiaries

 

 

(64

)

 

(303

)

 

(265

)

 

(651

)

Interest expense

 

 

72,842

 

 

76,455

 

 

144,727

 

 

156,679

 

Interest expense from unconsolidated affiliates

 

 

7,497

 

 

7,208

 

 

15,362

 

 

13,834

 

Noncontrolling interests’ share of interest expense in other consolidated subsidiaries

 

 

(189

)

 

(455

)

 

(462

)

 

(903

)

Abandoned projects expense

 

 

67

 

 

1,199

 

 

143

 

 

2,912

 

(Gain) loss on sales of real estate assets

 

 

(72

)

 

(4,269

)

 

67

 

 

(7,345

)

Gain on sales of real estate assets of unconsolidated affiliates

 

 

(82

)

 

(145

)

 

(646

)

 

(429

)

Impairment of investment

 

 

 

 

 

 

7,706

 

 

 

Noncontrolling interests’ share of gain on sales of other consolidated subsidiaries

 

 

 

 

230

 

 

 

 

230

 

Income tax provision

 

 

152

 

 

3,838

 

 

755

 

 

4,195

 

Noncontrolling interests in earnings of operating partnership

 

 

5,109

 

 

7,385

 

 

6,415

 

 

12,127

 

(Gain) loss on discontinued operations

 

 

12

 

 

(3,112

)

 

72

 

 

(3,112

)

 

 

   

 

   

 

   

 

   

 

Operating partnership’s share of total NOI

 

 

182,211

 

 

183,025

 

 

363,800

 

 

366,690

 

General and administrative expenses

 

 

10,893

 

 

11,114

 

 

22,372

 

 

23,645

 

Management fees and non-property level revenues

 

 

(4,574

)

 

(6,357

)

 

(10,606

)

 

(14,328

)

 

 

   

 

   

 

   

 

   

 

Operating partnership’s share of property NOI

 

 

188,530

 

 

187,782

 

 

375,566

 

 

376,007

 

NOI of non-comparable centers

 

 

(4,442

)

 

(2,660

)

 

(8,380

)

 

(5,233

)

 

 

   

 

   

 

   

 

   

 

Total same-center NOI

 

$

184,088

 

$

185,122

 

$

367,186

 

$

370,774

 

 

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls

 

$

166,601

 

$

166,420

 

$

333,226

 

$

334,797

 

Associated centers

 

 

8,134

 

 

8,865

 

 

15,955

 

 

17,472

 

Community centers

 

 

3,508

 

 

3,732

 

 

6,899

 

 

7,133

 

Other

 

 

5,845

 

 

6,105

 

 

11,106

 

 

11,372

 

 

 

   

 

   

 

   

 

   

 

Total same-center NOI

 

 

184,088

 

 

185,122

 

 

367,186

 

 

370,774

 

Less lease termination fees

 

 

(1,129

)

 

(4,438

)

 

(3,671

)

 

(5,762

)

 

 

   

 

   

 

   

 

   

 

Total same-center NOI, excluding lease termination fees

 

$

182,959

 

$

180,684

 

$

363,515

 

$

365,012

 

 

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage Change:

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls

 

 

0.1

%

 

 

 

 

-0.5

%

 

 

 

Associated centers

 

 

-8.2

%

 

 

 

 

-8.7

%

 

 

 

Community centers

 

 

-6.0

%

 

 

 

 

-3.3

%

 

 

 

Other

 

 

-4.3

%

 

 

 

 

-2.3

%

 

 

 

 

 

   

 

 

 

 

   

 

 

 

 

Total same-center NOI

 

 

-0.6

%

 

 

 

 

-1.0

%

 

 

 

 

 

   

 

 

 

 

   

 

 

 

 

Total same-center NOI, excluding lease termination fees

 

 

1.3

%

 

 

 

 

-0.4

%

 

 

 

 

 

   

 

 

 

 

   

 

 

 

 

-MORE-




CBL Reports Second Quarter Results
Page 9
August 4, 2009

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Rate

 

Variable Rate

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt

 

 

 

 

$

4,541,048

 

$

1,147,554

 

$

5,688,602

 

Noncontrolling interests’ share of consolidated debt

 

 

 

 

 

(23,424

)

 

(928

)

 

(24,352

)

Company’s share of unconsolidated affiliates’ debt

 

 

 

 

 

407,022

 

 

181,282

 

 

588,304

 

 

 

 

 

 

   

 

   

 

   

 

Company’s share of consolidated and unconsolidated debt

 

 

 

 

$

4,924,646

 

$

1,327,908

 

$

6,252,554

 

 

 

 

 

 

   

 

   

 

   

 

Weighted average interest rate

 

 

 

 

 

5.98

%

 

1.68

%

 

5.06

%

 

 

 

 

 

   

 

   

 

   

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2008

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Rate

 

Variable Rate

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt

 

 

 

 

$

4,653,373

 

$

1,344,785

 

$

5,998,158

 

Noncontrolling interests’ share of consolidated debt

 

 

 

 

 

(23,909

)

 

(910

)

 

(24,819

)

Company’s share of unconsolidated affiliates’ debt

 

 

 

 

 

409,702

 

 

74,145

 

 

483,847

 

 

 

 

 

 

   

 

   

 

   

 

Company’s share of consolidated and unconsolidated debt

 

 

 

 

$

5,039,166

 

$

1,418,020

 

$

6,457,186

 

 

 

 

 

 

   

 

   

 

   

 

Weighted average interest rate

 

 

 

 

 

5.79

%

 

3.59

%

 

5.30

%

 

 

 

 

 

   

 

   

 

   

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt-To-Total-Market Capitalization Ratio as of June 30, 2009
(In thousands, except stock price)

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares
Outstanding

 

Stock Price (1)

 

Value

 

 

 

 

 

 

 

 

 

 

 

 

Common stock and operating partnership units

 

 

 

 

 

189,804

 

$

5.39

 

$

1,023,044

 

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

 

 

 

 

 

 

 

 

 

 

 

1,313,044

 

Company’s share of total debt

 

 

 

 

 

 

 

 

 

 

 

6,252,554

 

 

 

 

 

 

 

 

 

 

 

 

   

 

Total market capitalization

 

 

 

 

 

 

 

 

 

 

$

7,565,598

 

 

 

 

 

 

 

 

 

 

 

 

   

 

Debt-to-total-market capitalization ratio

 

 

 

 

 

 

 

 

 

 

 

82.6

%

 

 

 

 

 

 

 

 

 

 

 

   

 


 

 

(1)

Stock price for common stock and operating partnership units equals the closing price of the common stock on June 30, 2009. 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
June 30,

 

Six Months Ended
June 30,

 

 

 

 

 

 

 

 

 

Basic

 

Diluted

 

Basic

 

Diluted

 

 

 

 

 

 

 

 

 

 

 

2009:

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares - EPS

 

 

82,918

 

 

82,957

 

 

77,072

 

 

77,109

 

Weighted average operating partnership units

 

 

51,949

 

 

51,949

 

 

51,949

 

 

51,949

 

 

 

   

 

   

 

   

 

   

 

Weighted average shares- FFO

 

 

134,867

 

 

134,906

 

 

129,021

 

 

129,058

 

 

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2008:

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares - EPS

 

 

71,062

 

 

71,250

 

 

71,027

 

 

71,209

 

Weighted average operating partnership units

 

 

51,976

 

 

51,973

 

 

51,976

 

 

51,972

 

 

 

   

 

   

 

   

 

   

 

Weighted average shares- FFO

 

 

123,038

 

 

123,223

 

 

123,003

 

 

123,183

 

 

 

   

 

   

 

   

 

   

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividend Payout Ratio

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

 

 

 

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

Weighted average dividend per share

 

$

0.15385

 

$

0.55047

 

$

0.53291

 

$

1.10094

 

FFO per diluted, fully converted share

 

$

0.71

 

$

0.77

 

$

1.43

 

$

1.52

 

 

 

   

 

   

 

   

 

   

 

Dividend payout ratio

 

 

21.7

%

 

71.5

%

 

37.3

%

 

72.4

%

 

 

   

 

   

 

   

 

   

 

-MORE-




CBL Reports Second Quarter Results
Page 10
August 4, 2009

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

 

 

 

 

 

 

 

 

 

 

June 30,
2009

 

December 31,
2008

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

Real estate assets:

 

 

 

 

 

 

 

Land

 

$

926,588

 

$

902,504

 

Buildings and improvements

 

 

7,567,502

 

 

7,503,334

 

 

 

   

 

   

 

 

 

 

8,494,090

 

 

8,405,838

 

Accumulated depreciation

 

 

(1,433,863

)

 

(1,310,173

)

 

 

   

 

   

 

 

 

 

7,060,227

 

 

7,095,665

 

Developments in progress

 

 

217,207

 

 

225,815

 

 

 

   

 

   

 

Net investment in real estate assets

 

 

7,277,434

 

 

7,321,480

 

Cash and cash equivalents

 

 

50,789

 

 

51,227

 

Cash in escrow

 

 

 

 

2,700

 

Receivables:

 

 

 

 

 

 

 

Tenant, net of allowance

 

 

69,386

 

 

74,402

 

Other

 

 

12,725

 

 

12,145

 

Mortgage and other notes receivable

 

 

51,380

 

 

58,961

 

Investments in unconsolidated affiliates

 

 

196,106

 

 

207,618

 

Intangible lease assets and other assets

 

 

285,712

 

 

305,802

 

 

 

   

 

   

 

 

 

$

7,943,532

 

$

8,034,335

 

 

 

   

 

   

 

 

 

 

 

 

 

 

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

 

 

 

 

 

 

 

Mortgage and other notes payable

 

$

5,688,602

 

$

6,095,676

 

Accounts payable and accrued liabilities

 

 

291,152

 

 

329,991

 

 

 

   

 

   

 

Total liabilities

 

 

5,979,754

 

 

6,425,667

 

 

 

   

 

   

 

Commitments and contingencies

 

 

 

 

 

 

 

Redeemable noncontrolling interests:

 

 

 

 

 

 

 

Redeemable noncontrolling partnership interests

 

 

91,792

 

 

18,393

 

Redeemable noncontrolling preferred joint venture interest

 

 

421,457

 

 

421,279

 

 

 

   

 

   

 

Total redeemable noncontrolling interests

 

 

513,249

 

 

439,672

 

 

 

   

 

   

 

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, 137,855,513 and 66,394,844 issued and outstanding in 2009 and 2008, respectively

 

 

1,378

 

 

664

 

Additional paid-in capital

 

 

1,420,214

 

 

993,941

 

Accumulated other comprehensive loss

 

 

(6,968

)

 

(12,786

)

Accumulated deficit

 

 

(223,202

)

 

(193,307

)

 

 

   

 

   

 

Total shareholders’ equity

 

 

1,191,434

 

 

788,524

 

Noncontrolling interests

 

 

259,095

 

 

380,472

 

 

 

   

 

   

 

Total equity

 

 

1,450,529

 

 

1,168,996

 

 

 

   

 

   

 

 

 

$

7,943,532

 

$

8,034,335

 

 

 

   

 

   

 

-END-

GRAPHIC 4 d77515001.jpg GRAPHIC begin 644 d77515001.jpg M_]C_X``02D9)1@`!`@$`2`!(``#_X0:#17AI9@``34T`*@````@`!P$2``,` M```!``$```$:``4````!````8@$;``4````!````:@$H``,````!``(```$Q M``(````;````<@$R``(````4````C8=I``0````!````I````-````!(```` M`0```$@````!061O8F4@4&AO=&]S:&]P($-3(%=I;F1O=W,`,C`P.3HP.#HP M-2`Q,#HT,3HS-P```````Z`!``,````!__\``*`"``0````!```"6*`#``0` M```!````?P`````````&`0,``P````$`!@```1H`!0````$```$>`1L`!0`` M``$```$F`2@``P````$``@```@$`!`````$```$N`@(`!`````$```5-```` M`````$@````!````2`````'_V/_@`!!*1DE&``$"`0!(`$@``/_M``Q!9&]B M95]#30`"_^X`#D%D;V)E`&2``````?_;`(0`#`@("`D(#`D)#!$+"@L1%0\, M#`\5&!,3%1,3&!$,#`P,#`P1#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P, M#`$-"PL-#@T0#@X0%`X.#A04#@X.#A01#`P,#`P1$0P,#`P,#!$,#`P,#`P, M#`P,#`P,#`P,#`P,#`P,#`P,#`P,_\``$0@`(@"@`P$B``(1`0,1`?_=``0` M"O_$`3\```$%`0$!`0$!``````````,``0($!08'"`D*"P$``04!`0$!`0$` M`````````0`"`P0%!@<("0H+$``!!`$#`@0"!0<&"`4###,!``(1`P0A$C$% M05%A$R)Q@3(&%)&AL4(C)!52P6(S-'*"T4,')9)3\.'Q8W,U%J*R@R9$DU1D M1<*C=#87TE7B9?*SA,/3=>/S1B>4I(6TE<34Y/2EM<75Y?569G:&EJ:VQM;F M]C='5V=WAY>GM\?7Y_<1``("`0($!`,$!08'!P8%-0$``A$#(3$2!$%187$B M$P4R@9$4H;%"(\%2T?`S)&+A7U5F9VAI:FML;6YO8G-T=7 M9W>'EZ>WQ__:``P#`0`"$0,1`#\`P7;=SO<>3^5-[?WBF=]-WQ/Y4RW'&9>W M]XI>W]XJ*22F7M_>*7M_>*BDDIE[?WBE[?WBHI)*9>W]XI>W]XJ*22F7M_>* M+1C69!(JU`^DXZ-'S0JV.LL;6WEY#0?BME[JL3'D#]'6(:T M4OV3_P`/_P!`_P#DE;IG[-7'/I-CX[5FM;U72/6W=MQ,3_*W^U-!D;]54O,8 M"O03?:U9ZW>7;ZQRYLZ?UFI8F&,D/(MV;"!]$F9G^KX+1RK&5X[S81[FE MNW]YQ$;6JKTCZ%WQ;^1R/$>$E!QQ&0#H>C5R:!CW&HOW0`9@CG[T(;9'N*L= M2_ICOZK?R*L.0G1V#'(5(@="_P#_T.?=]-WQ/Y4R=WTW?$_E3+<<922222E) M)))*4DDDDI22222DN,\5Y-3W:-:\2?(Z+4SJ7VXSF,$O:0X-\=O+5C+0Q.I- M#17D3[=&V#73^7^=_;39@Z$=&7'(48RT$G/Y2\ELN_9]YWN-3R?SB0#\]6N5 M?-?AMQG54%F]Q;HP3P>[@D)V:HH.*@3Q!MT&,:L^%;3]S52'5WD`^BW_`#C_ M`'*S3D8PHK:ZU@.QH<"X?NP0A^CTD=Z_\\_^23!6M@EED9$#AD!WM-6:008.UR#TZOTGY-&SXQN4W9N'17%9:_:/;77Q]_T6H'3\A@-[ M[K&L=8X.]QB?I3M2HU+33HJX\4-09"[/^"AZE_3'?U6_D58W_P"VTO\`MM<0DDI[?_MM+_MM<0DDI[?_`+;2_P"VUQ"22GM_^VTO M^VUQ"22GM_\`MM+_`+;7$))*>V/_`%OYI_\`MM<0DBI[?_MM+_MM<0D@I[?_ M`+;2_P"VUQ"22GM_^VTAR/YM<0DDI__9_^T++%!H;W1O.$))30/S```````)```````````!`#A" M24T$"@```````0``.$))32<0```````*``$``````````CA"24T#]0`````` M2``O9F8``0!L9F8`!@```````0`O9F8``0"AF9H`!@```````0`R`````0!: M````!@```````0`U`````0`M````!@```````3A"24T#^```````<```____ M_________________________P/H`````/__________________________ M__\#Z`````#_____________________________`^@`````____________ M_________________P/H```X0DE-!`@``````!`````!```"0````D`````` M.$))300>```````$`````#A"24T$&@`````#1P````8``````````````'\` M``)8````"0!D`#<`-P`U`#$`-0`P`#``,0````$````````````````````` M`````0`````````````"6````'\``````````````````````0`````````` M```````````````0`````0```````&YU;&P````"````!F)O=6YD'1)D%L:6=N96YU;0````]%4VQI8V5(;W)Z06QI9VX````' M9&5F875L=`````EV97)T06QI9VYE;G5M````#T53;&EC959E7!E96YU;0```!%%4VQI8V5"1T-O;&]R M5'EP90````!.;VYE````"71O<$]U='-E=&QO;F<`````````"FQE9G1/=71S M971L;VYG``````````QB;W1T;VU/=71S971L;VYG``````````MR:6=H=$]U M='-E=&QO;F<``````#A"24T$*```````#`````$_\````````#A"24T$$0`` M`````0$`.$))3004```````$`````3A"24T$#``````%:0````$```"@```` M(@```>```#_````%30`8``'_V/_@`!!*1DE&``$"`0!(`$@``/_M``Q!9&]B M95]#30`"_^X`#D%D;V)E`&2``````?_;`(0`#`@("`D(#`D)#!$+"@L1%0\, M#`\5&!,3%1,3&!$,#`P,#`P1#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P, M#`$-"PL-#@T0#@X0%`X.#A04#@X.#A01#`P,#`P1$0P,#`P,#!$,#`P,#`P, M#`P,#`P,#`P,#`P,#`P,#`P,#`P,_\``$0@`(@"@`P$B``(1`0,1`?_=``0` M"O_$`3\```$%`0$!`0$!``````````,``0($!08'"`D*"P$``04!`0$!`0$` M`````````0`"`P0%!@<("0H+$``!!`$#`@0"!0<&"`4###,!``(1`P0A$C$% M05%A$R)Q@3(&%)&AL4(C)!52P6(S-'*"T4,')9)3\.'Q8W,U%J*R@R9$DU1D M1<*C=#87TE7B9?*SA,/3=>/S1B>4I(6TE<34Y/2EM<75Y?569G:&EJ:VQM;F M]C='5V=WAY>GM\?7Y_<1``("`0($!`,$!08'!P8%-0$``A$#(3$2!$%187$B M$P4R@9$4H;%"(\%2T?`S)&+A7U5F9VAI:FML;6YO8G-T=7 M9W>'EZ>WQ__:``P#`0`"$0,1`#\`P7;=SO<>3^5-[?WBF=]-WQ/Y4RW'&9>W M]XI>W]XJ*22F7M_>*7M_>*BDDIE[?WBE[?WBHI)*9>W]XI>W]XJ*22F7M_>* M+1C69!(JU`^DXZ-'S0JV.LL;6WEY#0?BME[JL3'D#]'6(:T M4OV3_P`/_P!`_P#DE;IG[-7'/I-CX[5FM;U72/6W=MQ,3_*W^U-!D;]54O,8 M"O03?:U9ZW>7;ZQRYLZ?UFI8F&,D/(MV;"!]$F9G^KX+1RK&5X[S81[FE MNW]YQ$;6JKTCZ%WQ;^1R/$>$E!QQ&0#H>C5R:!CW&HOW0`9@CG[T(;9'N*L= M2_ICOZK?R*L.0G1V#'(5(@="_P#_T.?=]-WQ/Y4R=WTW?$_E3+<<922222E) M)))*4DDDDI22222DN,\5Y-3W:-:\2?(Z+4SJ7VXSF,$O:0X-\=O+5C+0Q.I- M#17D3[=&V#73^7^=_;39@Z$=&7'(48RT$G/Y2\ELN_9]YWN-3R?SB0#\]6N5 M?-?AMQG54%F]Q;HP3P>[@D)V:HH.*@3Q!MT&,:L^%;3]S52'5WD`^BW_`#C_ M`'*S3D8PHK:ZU@.QH<"X?NP0A^CTD=Z_\\_^23!6M@EED9$#AD!WM-6:008.UR#TZOTGY-&SXQN4W9N'17%9:_:/;77Q]_T6H'3\A@-[ M[K&L=8X.]QB?I3M2HU+33HJX\4-09"[/^"AZE_3'?U6_D58W_P"VTO\`MM<0DDI[?_MM+_MM<0DDI[?_`+;2_P"VUQ"22GM_^VTO M^VUQ"22GM_\`MM+_`+;7$))*>V/_`%OYI_\`MM<0DBI[?_MM+_MM<0D@I[?_ M`+;2_P"VUQ"22GM_^VTAR/YM<0DDI__9`#A"24T$(0``````4P````$!```` M#P!!`&0`;P!B`&4`(`!0`&@`;P!T`&\`FMC.60G M/SX*/'@Z>&UP;65T82!X;6QN#IX;7!T M:STG6$U0('1O;VQK:70@,RXP+3(X+"!F&UL;G,Z6YT87@M;G,C)R!X;6QN&UL;G,Z M97AI9CTG:'1T<#HO+VYS+F%D;V)E+F-O;2]E>&EF+S$N,"\G/@H@(#QE>&EF M.D-O;&]R4W!A8V4^-#(Y-#DV-S(Y-3PO97AI9CI#;VQO&EF.E!I>&5L6$1I;65N&EF.E!I>&5L641I;65N&UL;G,Z<&AO=&]S:&]P/2=H='1P.B\O;G,N861O M8F4N8V]M+W!H;W1O3X*(#PO&%P.DUE=&%D871A1&%T93X*("`\>&%P.D-R96%T;W)4 M;V]L/D%D;V)E(%!H;W1O&UL;G,Z>&%P34T])VAT='`Z+R]N&%P M+S$N,"]M;2\G/@H@(#QX87!-33I$;V-U;65N=$E$/F%D;V)E.F1O8VED.G!H M;W1O&UL;G,Z9&,])VAT='`Z+R]P=7)L M+F]R9R]D8R]E;&5M96YT&UP;65T83X*("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@(`H@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@"B`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`*("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@(`H@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@"B`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`*("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M(`H@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@"B`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`*("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@(`H@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M"B`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`*("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@(`H@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@"B`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`* M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@(`H@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@"B`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`*("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@(`H@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@"B`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`*("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@(`H@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@"B`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`*("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@(`H@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@"B`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`*("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@(`H@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@"B`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`*("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@(`H@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@"B`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`*("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@(`H@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@"B`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`*("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@(`H@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@"B`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`*("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@(`H@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@"CP_>'!A8VME="!E;F0])W'EZA8:'B(F*E)66 MEYB9FJ2EIJ>HJ:JTM;:WN+FZQ,7&Q\C)RM35UM?8V=KDY>;GZ.GJ]/7V]_CY M^A$``@$#`@0$`P4$!`0&!@5M`0(#$00A$@4Q!@`B$T%1!S)A%'$(0H$CD152 MH6(6,PFQ),'10W+P%^&"-"624QAC1/&BLB8U&50V160G"G.#DT9TPM+B\E5E M=58WA(6CL\/3X_,I&I2DM,34Y/25I;7%U>7U*$=79CAVAI:FML;6YO9G=X>7 MI[?'U^?W2%AH>(B8J+C(V.CX.4E9:7F)F:FYR=GI^2HZ2EIJ>HJ:JKK*VNKZ M_]H`#`,!``(1`Q$`/P"K#L#(9#_2!OO_`"VJ_P"/VW7;_*ZO\[DR!/\`L>?? M66QM_P#$MGZY>WT_^/;QTE/O\C_RN5'_`)UUG_%/:CZO??Y'_`)7*C_SKK/\` MBGOWTX_U?\7U[ZCY?ZOV]>^_R/\`RN5'_G76?\4]^^G'^K_B^O?4?+_5^WKW MW^1_Y7*C_P`ZZS_BGOWTX_U?\7U[ZCY?ZOV]>^_R/_*Y4?\`G76?\4]^^G'^ MK_B^O?4?+_5^WKWW^1_Y7*C_`,ZZS_BGOWTX_P!7_%]>^H^7^K]O7OO\C_RN M5'_G76?\4]^^G'^K_B^O?4?+_5^WKWW^1_Y7*C_SKK/^*>_?3C_5_P`7U[ZC MY?ZOV]>^_P`C_P`KE1_YUUG_`!3W[Z_?3C_5_Q?7OJ/E_J_;U[[_(_P#*Y4?^==9_Q3W[ZO??Y'_E_?3C_5_Q?7OJ/E_J_;U[[_(_\KE1_P"==9_Q M3W[ZO??Y'_E_?3C_`%?\7U[ZCY?ZOV]> M^_R/_*Y4?^==9_Q3W[ZO??Y'_E^H^7^K]O7OO\C_`,KE1_YUUG_%/?OIQ_J_ MXOKWU'R_U?MZ]]_D?^5RH_\`.NL_XI[]]./]7_%]>^H^7^K]O7OO\C_RN5'_ M`)UUG_%/?OIQ_J_XOKWU'R_U?MZ]]_D?^5RH_P#.NL_XI[]]./\`5_Q?7OJ/ ME_J_;U[[_(_\KE1_YUUG_%/?OIQ_J_XOKWU'R_U?MZ]]_D?^5RH_\ZZS_BGO MWTX_U?\`%]>^H^7^K]O7OO\`(_\`*Y4?^==9_P`4]^^G'^K_`(OKWU'R_P!7 M[>O??Y'_`)7*C_SKK/\`BGOWTX_U?\7U[ZCY?ZOV]>^_R/\`RN5'_G76?\4] M^^G'^K_B^O?4?+_5^WKWW^1_Y7*C_P`ZZS_BGOWTX_U?\7U[ZCY?ZOV]>^_R M/_*Y4?\`G76?\4]^^G'^K_B^O?4?+_5^WKWW^1_Y7*C_`,ZZS_BGOWTX_P!7 M_%]>^H^7^K]O7OO\C_RN5'_G76?\4]^^G'^K_B^O?4?+_5^WKWW^1_Y7*C_S MKK/^*>_?3C_5_P`7U[ZCY?ZOV]>^_P`C_P`KE1_YUUG_`!3W[Z_?3C_5_Q?7OJ/E_J_;U[[_(_P#*Y4?^ M==9_Q3W[ZO??Y'_E_?3C_5_Q?7OJ/E_J M_;U[[_(_\KE1_P"==9_Q3W[ZO??Y'_E_ M?3C_`%?\7U[ZCY?ZOV]>^_R/_*Y4?^==9_Q3W[ZO??Y' M_E^H^7^K]O7OO\C_ M`,KE1_YUUG_%/?OIQ_J_XOKWU'R_U?MZ]]_D?^5RH_\`.NL_XI[]]./]7_%] M>^H^7^K]O7OO\C_RN5'_`)UUG_%/?OIQ_J_XOKWU'R_U?MZ]]_D?^5RH_P#. MNL_XI[]]./\`5_Q?7OJ/E_J_;U[[_(_\KE1_YUUG_%/?OIQ_J_XOKWU'R_U? MMZ]]_D?^5RH_\ZZS_BGOWTX_U?\`%]>^H^7^K]O7OO\`(_\`*Y4?^==9_P`4 M]^^G'^K_`(OKWU'R_P!7[>O??Y'_`)7*C_SKK/\`BGOWTX_U?\7U[ZCY?ZOV M]>^_R/\`RN5'_G76?\4]^^G'^K_B^O?4?+_5^WKWW^1_Y7*C_P`ZZS_BGOWT MX_U?\7U[ZCY?ZOV]>^_R/_*Y4?\`G76?\4]^^G'^K_B^O?4?+_5^WKWW^1_Y M7*C_`,ZZS_BGOWTX_P!7_%]>^H^7^K]O7OO\C_RN5'_G76?\4]^^G'^K_B^O M?4?+_5^WKWW^1_Y7*C_SKK/^*>_?3C_5_P`7U[ZCY?ZOV]>^_P`C_P`KE1_Y MUUG_`!3W[Z_?3C_5_Q?7O MJ/E_J_;U[[_(_P#*Y4?^==9_Q3W[ZO??Y'_E_?3C_5_Q?7OJ/E_J_;U[[_(_\KE1_P"==9_Q3W[Z MO??Y'_E_?3C_`%?\7U[ZCY?ZOV]>^_R/_*Y4?^==9_Q3W[Z< M?ZO^+Z]]1\O]7[>O??Y'_E^H^7^K]O7OO\C_`,KE1_YUUG_%/?OIQ_J_XOKWU'R_U?MZ]]_D?^5R MH_\`.NL_XI[]]./]7_%]>^H^7^K]O7OO\C_RN5'_`)UUG_%/?OIQ_J_XOKWU M'R_U?MZ]]_D?^5RH_P#.NL_XI[]]./\`5_Q?7OJ/E_J_;U[[_(_\KE1_YUUG M_%/?OIQ_J_XOKWU'R_U?MZ]]_D?^5RH_\ZZS_BGOWTX_U?\`%]>^H^7^K]O3 MEA\A7G,8?_+*GC)XD?\``NL_Y71[U/!_B73L$_[>O__0K![`VON#_2!OR7^# MU)_W^V["?Z?\?)D/I]/?5^QGLOHMGZYBWT%[]=N_24_NON7_`)T^2_Y.]K_K MK3IGP+[U'7O[K[E_YT^2_P"3O?OKK3KW@7WJ.O?W7W+_`,Z?)?\`)WOWUUIU M[P+[U'7O[K[E_P"=/DO^3O?OKK3KW@7WJ.O?W7W+_P`Z?)?\G>_?76G7O`OO M4=>_NON7_G3Y+_D[W[ZZTZ]X%]ZCKO\`NON#_G35/^V'O7U%G_$/]7Y=:\"^ M_BZZ_NIN3_G49+_;+_Q7WOZZTZWX%]ZCKW]U]R_\Z?)?\G>_?76G7O`OO4=> M_NON7_G3Y+_D[W[ZZTZ]X%]ZCKW]U]R_\Z?)?\G>_?76G7O`OO4=>_NON7_G M3Y+_`).]^^NM.O>!?>HZ]_=?_?76G7O`OO4=OKK3ICP;S_5_Q77'^Z^Y?^=/DO\`D[WOZZTZ?\"^]1U[^Z^Y?^=/DO\` MD[W[ZZTZ]X%]ZCKW]U]R_P#.GR7_`"=[]]=:=>\"^]1U[^Z^Y?\`G3Y+_D[W M[ZZTZ]X%]ZCKW]U]R_\`.GR7_)WOWUUIU[P+[U'7O[K[E_YT^2_Y.]^^NM.O M>!?>HZ]_=?!?>HZZ M_NSN3_G45/\`MS_Q7W[ZZTZ]X%]ZCKO^Z^Y?^=/DO^3O?OKK3KW@7WJ.O?W7 MW+_SI\E_R=[]]=:=>\"^]1U[^Z^Y?^=/DO\`D[W[ZZTZ]X%]ZCKW]U]P?\Z? M)>_?76G7O`OO4=>_NON7_G3Y+_D[W[ZZTZ]X%]ZCKW]U]R_\Z?)?\G>_?76G M7O`OO4=]?76G3'@WG^K_BNN']V=R?\ZBI_P!N?^*^]_76 MG3_@7WJ.N_[K[E_YT^2_Y.]^^NM.O>!?>HZ]_=?_?76G7O`OO4=>_NON7 M_G3Y+_D[W[ZZTZ]X%]ZCKW]U]R_\Z?)?\G>_?76G7O`OO4=\"^]1UU_=GR^?==ES_NXZ60;'O5Y_RQ^E+'\?.[)?^:;YJ_'- M1]G2_P#Q_P"T_P#6+9?^CO\`SZ5_U&YG_P"C-_AZ])\=^[(O^:;YK_7I_LK? M^[`^_?UBV7_H[_SZ]_4;F?\`Z,W^'I@K.H.U*#BJZ]W;#_Y":S_>/LR+\>U$ M&^;+_P!'GI)/RYO5G_RQ[WI+2;2W+%)XI_ZJ M=_KK3JW@7WJ.O?W3W)?Q?PC)6^O^\?[U[]]=:=>\"^] M1TY_Z/M^?\\=N3_ST5?MCZVR_P"CMT]^Z=[_`.C3U[_1WOO_`)X_^_\`GC]R?^>FM]^_>UG_`-'K_5^SKW[I MWK_HT==_Z/\`?O\`SQ^Y?_/15_\`%??OWM9_]'K_`%?LZ]^Z=Z_Z-'77^CO? M?_/'[D_\]-;[]^]K/_H]?ZOV=>_=.]?]&CKW^CO??_/'[D_\]-;[]^]K/_H] M?ZOV=>_=.]?]&CKN3K_?,7^>V?N3\_\`+HJ_^1CW;ZVQ_P"CMU;]U7O_`$:. MFN3:^Y(O\[B,E#_O7M1]=:=,>!?>HZ]_=?!?>HZ]_=?%4/\EVWG*SP_P">^WI/NKW_`,+^T_U] MGT[!8WOY=9_]'^_?^>/W+_YZ*O\`XK[U^]K/_H]?ZOV=/_NG>O\`HT==?Z.] M]_\`/'[D_P#/36^_?O:S_P"CU_J_9U[]T[U_T:.L-1L?>E+%YJK:N;HXO^.U M12?:_P#N8?>_K[/IGZ&\_P"C+U"_NON7_G3Y+_D[VI^NM.M^!?>HZ]_=?\"^]1UW_=?)XM]/\L_XCVGGOK+Z+Y].P07OKU__]&L'L"/:_\`I`WW MY?[R?\?MNS_E$P_'^_DR'^]>^K]E]=]%L_7,6_\`HOKMX_U>G25T;4_XZ[E_ M\X\/_P`5]KO\>^7\^D/^)]=:=I?TW)_YRX?W[_'OE_/KW^)]=Z-J?\==R_\` MG'A_^*^_?X]\OY]>_P`3ZX^+:7_9R?\`G)AO_KA[]_C_`/JKTJ_Q+KO3M+^F MY/\`SEP_OW^/?+^?27_$^N_%M+_LY/\`SDP__P!_U5Z]_B?7M&U/\` MCKN7_P`X\/\`\5]^_P`>^7\^O?XGU[Q;2_[.3_SDP_\`]_U5Z]_B?7 M6G:7]-R?^_Q/KVG:7]-R M?^_?X_P#ZJ]*O\2Z]XMI?]G)_ MYR8;_P"N'OW^/_ZJ]>_Q+KO3M+^FY/\`SEP_OW^/?+^?27_$^O:=I?TW)_YR MX?W[_'OE_/KW^)]>T[2_IN3_`,Y_Q/KOQ;2_[.3_SDP_\`]_ MU5Z]_B?7M&U/^.NY?_./#_\`%??O\>^7\^O?XGUUIVE_3C:G_'7'_XK[]_ MCWR_GU[_`!/KCXMJ?\=MQ_\`G)A__KA[]_CWR_GU[_$^N6C:G_'7'_`.*^_?X]\OY]>_Q/KVC:G_'7'_`.*^_?X]\OY]>_Q/KVC:G_'7 M'_`.*^_?X]\OY]>_Q/KVC: MG_'7'_P"*^_?X]\OY]>_Q/KK3M+^FY/\`SEP_OW^/?+^?7O\` M$^N]&U/^.NY?_./#_P#%??O\>^7\^O?XGUUIVE_3^7\^O?XGU MUXMI?]G)_P"T;4_P".NY?_`#CP_P#Q7W[_`![Y M?SZ]_B?7O%M+_LY/_.3#_P#UP]^_Q[_57KW^)]=:=I?TW)_YRX?W[_'OE_/K MW^)]/^V]GT^\T%]??1XW#AT:;5M?[ MXO/W?MW'HU&T_B_LNE\-3O',;DR4O_.GPPP])2_^=@_K;V%;[FN]_P"6?U)N MU>V5E_RT#T83!;'ZOVZABP6VZG&_UF_A.'^Z_K_P,K!]]["D]]O5YU(%CL>R MV?\`R3]GZ5-]O_\`';.?^L;VE_QWHXSUW_OWO^K[_P"L;W[_`!WKV>O?[][_ M`*OO_K&]^_QWKV>O?[@?^.N=_P!M1_\`%/?O\=Z]GIAS&U^O\]'XLSAZG)1< M_P#%PQ.'JO\`7M_C[5P7U[9]%M]M6RWF+_:.B*][['ZWV1N3#TN!I-R8VER6 M-_B$U':CJJ7[K[S[/_E+R%^?8_YR[/>_[K^'02[?CV MO_>#`_O;D)_C>)_Y1,./I68_^GL]G^M^B/06L/HOKMH_U>O5L4G\"\G^>SG^ M/_`/_6^G^O[AC_'>LJ\]=7V__P`=LY_ZQO?O\=Z]GKN^WO\`COG?]M1?\5]^ M_P`=Z]GKW^X'_CKG?]M1_P#%/?O\=Z]GKJ^W_P#CMG/_`%C>_?X[U[/7?^X' M_CKG?]M1_P#%/?O\=Z]GKU]O?\=\[_MJ+_BOOW^.]>STS93;^P\U'XLSAZG( MQ?\`5PQ.'JOS_P`;]JH)[VR^WHMGLK*\K^\.@.W9\:^K\SYJK;DVY-JU_P#Q MP'V=5B__`#CK,@?L/9[8\U;U9G_=AT!]U]N=EO/^2?\`XIT3G=FRZ/9&4_@V MXJ//\LHZSV.+&^^LQM_#J)-UVO]SWG[OW'CTF]&U/\` MCKN7_P`X\/\`\5]K_P#'OE_/HK_Q/KK3M+^FY/\`SEP_OW^/?+^?7O\`$^C7 M_%;^[?WF]O%-N2WVV)-ZBDPPY_W(?7_;^P9SC]=_NF_U>G^K_4.I:]LOH:[Q MT<6^W_\`CMG/_6-[`G^.]2_GKN^WO^.^=_VU%_Q7W[_'>O9Z+K\F#MK_`$?T M?EFS7_'R8D'_`"3#_P#*G7_CCZ>Q-RK];];\^H]]Q_\`DB#_`)[NB*:=I?TW M)_YRX?W)'^/?+^?4$?XGUUXMJ?\`';_?X]\OY]>_Q/KEXMI? M]G)_YR8?_P"N'OW^/?ZJ]>_Q/KVC:G_'7_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z M][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW M7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z] M[]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7 MNAOZGZ;RG851_%*_[G&[2AJ?WJS_`)2LM_2CP_\`7V'-UWS]S_\`2QZ%O*O) MU]S)_NP/_).Z/MM_;^#VOBX<-@<92XV@A_W33\?Z_P!Y]/R_=^W]/7M-TOZ][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z)!\I/^/M MVW_X;=5_[MC['G)W^X74*>YW_)Z][]U[KWOW7NO>_=>Z][] MU[KWOW7NO>_=>Z][]U[I&[\V/C-^;?GP.3A_<_X$8W)?6JQ.4_%9[,;&^^BO M>BK?=CLMXLOW?N'58^8Q=9@O>_=>Z+I\FO^/`I/\`PXZ/_P!P\A[$W*G^YG0`]R_^2*/^>WHA M?N1NH1Z][]U[KWOW7NO>_=>Z][]U[IWQ'_%WQ/\`VLL3_P"YQ]LW'^X9^SJE MOP/7_].JK?\`_P`?_OW_`,/_`'Q_[T>1]]9K/_<+:>N7U]_N9O7Y=(OVMZ;Z M][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW M7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z] M[]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7 MNO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z%CJ?K>H['W)]K+]S#@< M;:HSU9_TR\_Y'1_]1]O9%OFZC9[+H_Y5Y<_K)>C_`*-W5C]'1T>+HZ.@H(:> MCQ]'3?;T='3_`/`:DIO\/<93SUZR,@@^C_U<.I'NO5NO>_=>Z@U^0H\71S5^ M4K*;&4$)_>K,A5_:TO\`O7NT$%?LZ333V5G_`,E#H!]R?)38^+>6+#0Y+*BLK*H?ZP_X!\>S:#DZR_/H-S>YMZ#3;]GZB1_*#>?^[<%MR;_`%OX MO_O7W]O;_P#5:R]>D_\`KF[U_P!&6R_9TJ<9\J(_)_N9V?\`L\?O8C+?C\?Y M'67]H;CD[!_W<>?1K;^YI_Y:&S]"_MKO#K;<_@]5-_RA[@_P!Q9O\` M]1EOL;^R.;8][L_MZ%=ESQRQ>9_?'1>_E))'+NC:TL7[T4VVZOPS?C_B\_G_ M`&WL5YW^YVS_;_FZ+Y@/^+_`('_`+7.)_\`Q)LJ>N/OW7NO>_=>ZKORG>':%+E,E2Q;J_:AR57 M3P_Y+A^?M:O_`+5_N4(-CV4]8_S\\G3']>>:/^CQUW_IX[4_YZP?^>K#?_6WW[^KFS>G7OZ\\T?]'CH3 M=C_)C,15D-!ORCIJR@F_R>;,8^D^TJJ0_P#*Y64?_*?;V4WW*ME_RS^A'LGN M->_\[!PZ.?')'+'#+%,)HIA]Q#-3@_\``7V!.IDZR^_=>Z][]U[HAOR8P\5# MORCRD/USV$HZB;_J*I:S[,<^Y"Y5F_Q+/#J#O<6Q6RWK]X?\I71>CC^P-U+O7O?NO=%T^37_' M@4G_`(<='_[AY#V)N5/]S.@![E_\D4?\]O1"_]^Z]U M[W[KW3OB/^+OB?\`M98G_P!SC[9N/]PS]G5+?@>O_]2JK?\`_P`?_OW_`,/_ M`'Q_[T>1]]9K/_<+:>N7U]_N9O7Y=(OVMZ;Z][]U[KWOW7NO>_=>Z][]U[KW MOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=> MZ][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWO MW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z M][]U[KWOW7NN7[G^ZO\`._[IO_Q/O77NK.>J]EQ[#V?C<7X?]RE;_N0S\W_5 MTJO]Z^P'N)=UOOK+TYZR0Y5V/]S[-^[^A$]EW1[U[W[KW2![`[!P_7.#_BF4 M_>JIO\GP^-I_^!66JOKQQ[,=JVJ]WB]&,=$6^;Y9F_-R;\R' MW^>K?-#_`,H>-I_^+52?]0='_6_N3;"QL;/_`))XZ@#==\O=XOO]V'2,]KNB M[KWOW7NO>_=>Z][]U[KWOW7NI,E142I#%+-4S10_YF'Z_:?X^]=>Z]^Z M]U4OE_\`B\9;_M8Y;_W.'N9K?_<-?L_S]8JWW^YQ_P!7ETT>WNJ=>]^Z]U[W M[KW5FO34E9+UAM"6O_SO\-_8_P"H7[S("C_K]*'W%F^_\EO>?]7GUD/R=_RK M&T="5[)NA-U[W[KW1$_DYE(ZK>N'Q<7^/T_P`JRE9]Y_7Z^Y"Y5A_Q M+/4&^YL_^[K]W]%L]BKH"=&X^*G_``,WM_U#;?\`_P9SA_RR.I0]J?AW MGHX_L#=2[U[W[KW1=/DU_P`>!2?^''1_^X>0]B;E3_Y?_)%'_/;T0OW M(W4(]>]^Z]U[W[KW7O?NO=>]^Z]T[XC_`(N^)_[66)_]SC[9N/\`<,_9U2WX M'K__U:JM_P#_`!_^_?\`P_\`?'_O1Y'WUFL_]PMIZY?7W^YF]?ETB_:WIOKW MOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=> MZ][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWO MW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z M][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z%?I?;\>X^R-MTLL/GI:*J_C%8" M/^47%_Y9_O-?[(]\G^CV7H0]^Z]U[W[KW7O?NO=>]^Z]U[W[KW M3W@/^+_@?^USB?\`W-QWMFX_W#/V?YNG+'_K9I/\X?\`8_\`1/N&>LJ> MN/OW7NO>_=>ZJZS&R]WRYC,2Q;5W)-%-DJOPS?PFL_Y7/]Z]R];WUE_T>.L8 MY]CWKZW_`)(^.H/]R-Z?\\;N/_ST5O\`Q7WOZVQ_Z.W^#IG]Q[W_`-&>]Z[C MV'OF3_-;/W(3_P!JBM_WB_OWUMC_`-';_!U[]Q[W_P!&>]Z%38_Q_P!XYZLA MEW11U&V\#?\`RP5'&5JZ3_E3HZ/_`!]E-]S'8V?_`"3^A3LG(&]7E[_NP'TF MW='UHZ.GH*.BH*"'PTM'34E/1PGZTM+2CC_7M[C7J>((/H^I/O?6^DSO#=F& MV1@ZS/9B;]J$_LPF_P!U650'^1TE'[56-C>WE[^[^B_==UL]GLOWAN'58.Y, MYD-T9S)9W*?\#\Q4_<3?C_JC-O\`6]RY!;_1V7[O'#K&:^OK[>;[]X;ATR>W MNF^CO>_=>Z][]U[KWO MW7NO>_=>Z=\1_P`7?$_]K+$_^YQ]LW'^X9^SJEOP/7__UJJM_P#_`!_^_?\` MP_\`?'_O1Y'WUFL_]PMIZY?7W^YF]?ETB_:WIOKWOW7NO>_=>Z][]U[KL_7_ M`%N/]MQ[]U2/X!UU[]U?KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7N MO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][] MU[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO M>_=>Z][]U[KWOW7NO>_=>Z][]U[HTWQ;HTEW1N2O_P"5/"4E/#_C]W6_UOQ_ MP#]@[G*?_$OGU(7ME!_CN\&G1V?8$ZFOKWOW7N@[[=RDF&ZWWA51?LR_PW^' MPS?]K6L^S_XCV8['#];O6S4Z#7-4_P!'RQN_58GN6^L=^O>_=>Z][]U[KWOW M7NO>_=>Z][]U[KWOW7NO>_=>Z>\!_P`7_`_]KG$_^YN.]LW'^X9^S_-TY8_[ MF;+U;-)_G#_L?^B?<,]94]]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?N MO=1:O[S[>84(IIJ_[;_(X75?_`')@^V)O>_=> MZ+I\FO\`CP*3_P`..C_]P\A[$W*G^YG0`]R_^2*/^>WHA?N1NH1Z][]U[KWO MW7NO>_=>Z][]U[IWQ'_%WQ/_`&LL3_[G'VSJK?\`_P`? M_OW_`,/_`'Q_[T>1]]9K/_<+:>N7U]_N9O7Y=(OVMZ;Z][]U[KWOW7NO>_=> MZ[/U/^N?][]^ZI'\`ZZ]^ZOU[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W M[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO= M>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[ MKW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]T;'XKR1_QC>,5_W?X;B*C^O_*9[!G. M/^X6S_ZO/J2/;+_<[>?L/1SO8&ZF7KWOW7N@H[PHY*KJO=4<7'AIJ3(?[&EK M,?6?@>S?ES_DN;-]O03YX@']6-XIU6O[E7K'[KWOW7NO>_=>Z][]U[KWOW7N MO>_=>Z][]U[KWOW7NGO`?\7_``/_`&N<3_[FX[VS]^Z]U[W[KW7O?NO=>]^Z]U[W[K MW6.2..6.:*7]Z*:WFB^OU_XK[]U[HG?=G2=/BZ>LWELVC\-+#_E&>P-/_P`! M:3_J\8 MQ-RI_N9T`/O>_=>Z][]U[KWOW7NO>_=>Z=\1_Q=\3_ M`-K+$_\`NF^O>_=>Z][]U[KWOW7NN_Z_XDG_;F_OW5(_@'77OW M5^O>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z] M[]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7 MNO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][ M]U[KWOW7NC`?&[,QT'8GV$W^:SN$K,>1_6JI?\LH_J1_RI^PYS5!_B70T]N; MXV?,^.C_`/N-NIYZ][]U[J#D\73YG%Y+#50O2Y+&U>/F_P!>JH_LR![O!/\` M1])KZ#ZRR_=_GU5'F\/6;./QR3[F*"?ZRR'6+U M]8_1WO[NZ:O;_5.O>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NGO`?\7_``/_ M`&N<3_[FX[VS9_^CQU-H^Z.SZ63RQ[PR"WO#3T=5657V]'GL?_DM)]U_RIUE) M["N[]^Z]UCDCCDCFBEA\T4UJ M>:'\?ZW/OW7NJO>R-K_W-WQGL#'Q2Q51J,;Q_P`NNI_RRC]ROM5^+RQ_>!X= M8RU/P[STQ-RI_N9T`/B%^Y&ZA'K MWOW7NO>_=>Z][]U[KWOW7NG?$?\`%WQ/_:RQ/_N1]]9K/_<+:>N7U]_N9O7Y=(OVMZ;Z][]U[KWO MW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z M][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW M7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z] M[]U[KWOW7NO>_=>Z][]U[KWOW7NGO;^:@R5-29"CF'_*K5&_]?S[ARX@ M^C^SK*&";ZNR_>'4[W3I3U[W[KW1<^].I)-W4_\`>C;D/FW'1TWVU91?G+4M M+_7B_P#$*`^Q-RYOGT=-OW#J/N>.5?WS_NPV\_[L.B'R1R12312P^&6'_/0U M!_Y'[D7J$^N'O?7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[I[P'_%_P/_:YQ/\` M[FX[VSWNJ=>]^Z]U[W[KW7+_F M[Q]/\?I]/I[]TDZMJV_45%5@L#4U7_`J;"8BHF_ZBJJC]PK_=>Z(G\FZ>.+?F-E_W;6;B%^Y&ZA'KWOW7NO>_=>Z M][]U[KWOW7NG?$?\7?$_]K+$_P#N1]]9K/_<+:>N7U]_N9O7Y=(OVMZ;Z][]U[KWOW7NO>_=>Z][] MU[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO M>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U M[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO> M_=>Z][]U[KWOW7NO>_=>Z.5\;^PXY:?_`$?928^2'[NHVW-/_P`I=+_RF8?Z M#GV!^:MJ_P"6AU*_MSS'_P`Z_N'1M?8+ZE;KWOW7NO>_=>Z"/L#I?:F_/-7R MQ?P?/?\`.XQ__*6?^KS1+VY2?9TLV$JZBLGJ:O[JJ MK*K[S_@96?Z_M=RY?7M[9?[L.B/GC:K+9[W9]OL#GH)LJ>N/OW7NO>_=>ZJ5R\D?\ M8S'/_+RRW_N;_O'/N9K?_<-?L_S]8JWW^YQ_U>739Y8_Z?\`)OM[I#U[RQ_T M_P"3??NO=>C_`'>8P?\`;GW[KW0T=9]-[EWEE*.JRF,JL/M>&I^XK:S(4GVW MW=)_RIT?U]D>Z[Y96=/3H<OR,RD=?V964L7_+GQN)Q]^.:JWW=7S_`(_>^Y)Y<@_W M2CK'_G^?ZSF?H0_BI_P,WM_U#;?_`/R_G#_ED="/VI^'>>CC^P-U+O7O M?NO=%T^37_'@4G_AQT?_`+AY#V)N5/\`Y?_`"11_P`]O1#?+'_3_DWW M(W4#=>\L?]/^3??NO=>\L?\`3_DWW[KW7O+'_3_DWW[KW7O+'_3_`)-]^Z]T MYXB2/^,8CG_EY8G_`-S?]YY]LW'^X9^SI1;\#U__TZJM_P#_`!_^_?\`P_\` M?'_O1Y'WUFL_]PMIZY?7W^YF]?ETB_:WIOKWOW7NO>_=>Z][]U[KWOW7NO>_ M=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[K MWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_= M>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KW MOW7NO>_=>Z][]U[J315E30U$-?22U-'54=3]Q1S4_P#P*I*JE_V/O75()_HN MK".H^X,?ORCAQ>3FI:/=M'3?O0W_`,ERW'_`RC_^I?<:;YL?T?\`TK>I]Y5Y MQLMWIM^X?\E'H;O8?Z&?7O?NO=>]^Z]U[W[KW7/6?\/]Y_XK[]U[KKR2?U_W MG_I'W[KW7'W[KW7O?NO=$@^4G_'V[;_\-NJ_]VQ]CSD[_<+J%/<[_DN;/]G1 M>L!_Q?\``_\`:YQ/_N;CO8JN/]PS]G^;H`V/^YFR]6S2?YP_['_HGW#/65/7 M'W[KW7O?NO=)^3:6UI9/++MO;?E_I_"*,_\`R/M[5_7WOKTA_=.S?]&CKW]T M]J?\\KMO_P`]%%_];_?OK[WUZ]^Z=F_Z-'7O[I[4_P">5VW_`.>BB_\`K?[] M]?>^O7OW3LW_`$:.IE%@\'0?NT&(PE'+^?!B:.E^G^O8>T_U%[_%T[!8V5I_ MRQ^G3W3I3U[W[KW7O?NO=)_=FZ,?LW;^2W'DYO\`)<;36AA_Y6ZK_E#H_P#> MO:JQL?K+WZ#SZ+]UW6RV>R_>&X=5;9/*5F9R>2S-?-YJ_)5-7D*W\_Y55?Z_ M^M[EN"#Z.N>L9IYQ>7O[PKT:+XJ?\#-[?]0VW_\`W,R'L)\X?\LCJ3/:GX=Y MZ./[`W4N]>]^Z]U!K,?C\I']KE*.FR5+_P`"/#D*.BJJ6_\`U6$?7W:">GV= M)IH+*\_Y*'3;_=/:G_/*[;_\]%%_];_:GZ^]]>FOW3LW_1HZ]_=/:G_/*[;_ M`//11?\`UO\`?OK[WUZ]^Z=F_P"C1U[^Z>U/^>5VW_YZ*+_ZW^_?7WOKU[]T M[-_T:.O?W3VI_P`\KMO_`,]%%_\`6_W[Z^]]>O?NG9O^C1U[^Z>U/^>5VW_Y MZ*+_`.M_OWU][Z]>_=.S?]&CJ9BMI;3_`(IC1_=S;?\`Q^77OW3LO\`T:.O_]2JK?\`_P`?_OW_`,/_`'Q_[T>1]]9K/_<+:>N7 MU]_N9O7Y=(OVMZ;Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7 MNO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][ M]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7N MO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][] MU[J13U%135$-52S5,-3#_E$,M/\`Y+54=4/>NO=&OZ^^2;TL<.+[!BJ:R(?Y M/%N3'_\``K\_\7FC]A#=>5/^C>.I1V/W&P=OY@Z-=@]P8/<=']_@LQCTO2GKWOW7NO>_=>Z][]U[KWOW M7NO>_=>Z(U\H)Z>7>&W(HIJ::6#;7[T-/_RB?Y8?Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[I&[P[`VIL MBC^ZW'DJ:&;_`'3C8/\`*B'HW'Q4_X&;V_ZAMO_`/N9D/8,YP_Y9'4H>U/P[ST_=>Z][]U[KWOW7NO>_=>Z][]U[K/B?\`BX8[_M94?_N:/;<_ M`]*CY=?_U:JM_P#_`!_^_?\`P_\`?'_O1Y'WUFL_]PMIZY?7W^YF]?ETB_:W MIOKWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO M>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U M[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO> M_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[ MJ?C\AD,74??XNLJ<;50G_@9CZO[6JY_QH_K[8G@^LIGJD$][9_\`)/X=#!@_ MD)V9AC#%59*FST7_`%>*3_*O_.RB^SX]D<_+FRWG0PL>?^9[/H2:/Y3UG_+S MV333"_\`GL=EJRE^OT_X&8_@>T,_)V/^2QT(X?0;'LMF1T%K[G'F>\'_)8Z#&22263RR_O23?YZ;^GLTZ#_4VCJ)*&LHZ^ M+_/4=325$/\`3_):S[S\^_=4@G^BZ,3_`+-)N[_G1[<_V^;_`/J_V%?ZH6/K MU(G^N;O?_1ELOV==_P"S2;O_`.='MS_DK,__`%?[W_5:R]>O?ZYN]?\`1ELO MV=>_V:3=_P#SH]N?\E9G_P"K_?OZK67KU[_7-WK_`*,ME^SKW^S2;O\`^='M MS_DK,_\`U?[]_5:R]>O?ZYN]?]&6R_9U[_9I-W_\Z/;G_)69_P#J_P!^_JM9 M>O7O]O^C+9?LZ]_LTF[_^='MS_DK,_P#U?[]_5:R]>O?ZYN]?]&6R_9U[ M_9I-W_\`.CVY_P`E9G_ZO]^_JM9>O7O]O^C+9?LZPU'R?:Z#8]ELZ=$=[SQS/>8&\9Z"JIJ*BJDFJZJ:IFJIO\`/35'^55/ M]/9WT0=1_>^O=>]^Z]T)?7G9N8ZTDS$N+QN.K#F/M*>;^(?>?\HO_4&/97NV MT_OC(X]''+G,=[RW_P`D_H3_`/9I-W_\Z/;G_)69_P#J_P!E/]5K+UZ%/^N; MO7_1ELOV=>_V:3=__.CVY_R5F?\`ZO\`?OZK67KU[_7-WK_HRV7[.O?[-)N_ M_G1[<_Y*S/\`]7^_?U6LO7KW^N;O7_1ELOV=>_V:3=__`#H]N?\`)69_^K_? MOZK67KU[_7-WK_HRV7[.O?[-)N__`)T>W/\`DK,__5_OW]5K+UZ]_KF[U_T9 M;+]G7O\`9I-W_P#.CVY_R5F?_J_W[^JUEZ]>_P!O^C+9?LZ]_LTF[_P#G M1[<_Y*S/_P!7^_?U6LO7KW^N;O7_`$9;+]G7O]FDW?\`\Z/;G_)69_\`J_W[ M^JUEZ]>_US=Z_P"C+9?LZT/_L@]KO$?^`_L/\`FZ1> M''_&/VCKW]VLG_QWPW_H5[0_^R#W[Q'_`(#^P_YNO>''_&/VCKW]VLG_`,=\ M-_Z%>T/_`+(/?O$?^`_L/^;KWAQ_QC]HZ]_=K)_\=\-_Z%>T/_L@]^\1_P"` M_L/^;KWAQ_QC]HZ]_=K)_P#'?#?^A7M#_P"R#W[Q'_@/[#_FZ]X''_&/VCKW]VLG_QWPW_H5[0_^R#W[Q'_`(#^P_YNO>'' M_&/VCKW]VLG_`,=\-_Z%>T/_`+(/?O$?^`_L/^;KWAQ_QC]HZ]_=K)_\=\-_ MZ%>T/_L@]^\1_P"`_L/^;KWAQ_QC]HZ]_=K)_P#'?#?^A7M#_P"R#W[Q'_@/ M[#_FZ]X''_&/VCKW]VLG_QWPW_H5[0_^R#W M[Q'_`(#^P_YNO>''_&/VCKW]VLG_`,=\-_Z%>T/_`+(/?O$?^`_L/^;KWAQ_ MQC]HZ]_=K)_\=\-_Z%>T/_L@]^\1_P"`_L/^;KWAQ_QC]HZ]_=K)_P#'?#?^ MA7M#_P"R#W[Q'_@/[#_FZ]X''_&/VCKW]VL MG_QWPW_H5[0_^R#W[Q'_`(#^P_YNO>''_&/VCKW]VLG_`,=\-_Z%>T/_`+(/ M?O$?^`_L/^;KWAQ_QC]HZ]_=K)_\=\-_Z%>T/_L@]^\1_P"`_L/^;KWAQ_QC M]HZ]_=K)_P#'?#?^A7M#_P"R#W[Q'_@/[#_FZ]X''_&/VCKW]VLG_QWPW_H5[0_^R#W[Q'_`(#^P_YNO>''_&/VCKW]VLG_ M`,=\-_Z%>T/_`+(/?O$?^`_L/^;KWAQ_QC]HZ]_=K)_\=\-_Z%>T/_L@]^\1 M_P"`_L/^;KWAQ_QC]HZ]_=K)_P#'?#?^A7M#_P"R#W[Q'_@/[#_FZ]X''_&/VCKW]VLG_QWPW_H5[0_^R#W[Q'_`(#^P_YN MO>''_&/VCKW]VLG_`,=\-_Z%>T/_`+(/?O$?^`_L/^;KWAQ_QC]HZ]_=K)_\ M=\-_Z%>T/_L@]^\1_P"`_L/^;KWAQ_QC]HZ]_=K)_P#'?#?^A7M#_P"R#W[Q M'_@/[#_FZ]X''_&/VCKW]VLG_QWPW_H5[0_ M^R#W[Q'_`(#^P_YNO>''_&/VCKW]VLG_`,=\-_Z%>T/_`+(/?O$?^`_L/^;K MWAQ_QC]HZ]_=K)_\=\-_Z%>T/_L@]^\1_P"`_L/^;KWAQ_QC]HZ]_=K)_P#' M?#?^A7M#_P"R#W[Q'_@/[#_FZ]X''_&/VCK MW]VLG_QWPW_H5[0_^R#W[Q'_`(#^P_YNO>''_&/VCKW]VLG_`,=\-_Z%>T/_ M`+(/?O$?^`_L/^;KWAQ_QC]HZ]_=K)_\=\-_Z%>T/_L@]^\1_P"`_L/^;KWA MQ_QC]HZ]_=K)_P#'?#?^A7M#_P"R#W[Q'_@/[#_FZ]XO\^O?W:R?_`!WPW_H5[0_^R#W[Q'_@/[#_`)ND_AQ_QC]HZ]_= MK)_\=\-_Z%>T/_L@]^\1_P"`_L/^;KWAQ_QC]HZ]_=K)_P#'?#?^A7M#_P"R M#W[Q'_@/[#_FZ]X''_&/VCKW]VLG_QWPW_H M5[0_^R#W[Q'_`(#^P_YNO>''_&/VCKW]VLG_`,=\-_Z%>T/_`+(/?O$?^`_L M/^;KWAQ_QC]HZ]_=K)_\=\-_Z%>T/_L@]^\1_P"`_L/^;KWAQ_QC]HZ]_=K) M_P#'?#?^A7M#_P"R#W[Q'_@/[#_FZ]X''_& M/VCKW]VLG_QWPW_H5[0_^R#W[Q'_`(#^P_YNO>''_&/VCKW]VLG_`,=L+_Z% MNT/_`+(/?O%?^`_L/^;I1I'K_/KW]VLG_P`=\-_Z%>T/_L@]^\1_X#^P_P"; MI/X''_&/VCKW]VLG_QWPW_H5[0_^R#W[Q'_ M`(#^P_YNO>''_&/VCKW]VLG_`,=\-_Z%>T/_`+(/?O$?^`_L/^;KWAQ_QC]H MZ]_=K)_\=\-_Z%>T/_L@]^\1_P"`_L/^;KWAQ_QC]HZ]_=K)_P#'?#?^A7M# M_P"R#W[Q'_@/[#_FZ]X''_&/VCKW]VLG_QW MPW_H5[0_^R#W[Q'_`(#^P_YNO>''_&/VCKW]VLG_`,=\-_Z%>T/_`+(/?O$? M^`_L/^;KWAQ_QC]HZ<<1MW*_QC#_`+F%_P"+E2?\Q7M#\5G_`&O_`&Q.[_1? - -"?V=/01I_&/VCK__V3\_ ` end GRAPHIC 5 d77515002.jpg GRAPHIC begin 644 d77515002.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````/```_^X`#D%D M;V)E`&3``````?_;`(0`!@0$!`4$!@4%!@D&!08)"P@&!@@+#`H*"PH*#!`, M#`P,#`P0#`X/$`\.#!,3%!03$QP;&QL<'Q\?'Q\?'Q\?'P$'!P<-#`T8$!`8 M&A41%1H?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\?'Q\? M'Q\?'Q\?'Q\?_\``$0@`*``H`P$1``(1`0,1`?_$`&<``0`#`0$````````` M``````,"!`4&!P$!`0````````````````````$0``("`@$#`P,$`P`````` M``$"`P01!0`A,1)!$P91(A1Q,D(C8:$5$0$!`````````````````````?_: M``P#`0`"$0,1`#\`]QEM;GY+N[-*I::GKZA(=DR"<'QR<8))(^O*A[^AN:;3 M[*=-E-.C0>*JY(*MYJ?($'@3D9\L8S^G7ORC3W6QVK M:31333LMB5V]QXWQY+D>/EXGOCOR#T%?VC].17%6=5O]%NI]AJH/S*EHEI(1 MW&3D@COT/8CE0]N_\AV^JV%>;5/60P?U#J7>3S7H`<>F>!E5H=E%I_P'^.&6 M8JR?E,H\LL3ANV>F?KP!L?&M[!I:,9K/+*L[S&%/N\%(7`./KC@=/4^0[Z2Q M##)I)8HW=4>4GHJDX+'IZ<*L59J5C=[&E.D7NPNA@3&'96B5F/\`G[CR#-OW M&B^/PWDC@CF>5ED9E&?!68?8K%0S84=,\(M;&.0+K'J&*-+CI')YP>1^]2WE M@L,=NW"ANV/:^45]!&:^]??FO$L#*MB&%*OM MGW?!U!:4,#_'.>W"%.^UY^22:N5)8I"W@M@2L%+$`A<#&,\JAM[R&-+Y_#GF MAUTRQ3_WMV/\PI^G"'EWFO-U8*_O6(D@_)L6%F?QB3&1ZG+'Z<*/6[26^RS' M6V8Z;(\D5MIV(P@SUZ],\".HWEB]-!-%JK/L2N%_),S,H&<$GZ@<`)_CT^PV M.]#1M$[-#)1L,"!YH#^UO]'A"_#*E]QM3M*SH]IU\Q(A4/\`:0V,]^*)?$]: M:6DOF>DYDDDD!@92'DC4851Y>AXHSM36N#9+_P`VG

Exhibit 99.2

8/5/2009

Page 1

 

CBL & ASSOCIATES PROPERTIES, INC.

CONFERENCE CALL, SECOND QUARTER

AUGUST 5, 2009 @ 11:00 AM ET

 

John:

 

Thank you and good morning. We appreciate your participation in the CBL & Associates Properties, Inc. conference call to discuss second quarter results. Joining me today is Stephen Lebovitz, President and Katie Reinsmidt, Vice President - Corporate Communications and 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. 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. During our discussion today, references made to per share amounts are based upon a fully diluted converted share basis.

 

A transcript of today’s comments, 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 that is furnished on the Form 8-K.

8/5/2009

Page 2

 

John:

 

Thank you, Katie.

 

We appreciate everyone joining us today to discuss recent events and second quarter results. Since last quarter’s conference call in May we have made tremendous progress towards our goal of strengthening the balance sheet and accessing capital. In June, we successfully completed a follow-on equity offering raising more than $380 million through the sale of 66.63 million shares of common stock at a price per share of $6.00. With the stock trading at a severe discount to the underlying value, the decision to issue equity was certainly painful, however; we believe that it was the right one and one that will contribute to the long-term strength of the organization. We’ve also made outstanding progress in working with our bank group to extend our lines of credit and are pleased to announce that we have achieved lender commitments for 99% of the aggregate facility capacity. These commitments cover $512 million of the $525 million secured line of credit that matures in February 2010 and the full amount of the $560 million unsecured line of credit that matures in August 2011. The commitments call for the facilities to be extended for approximately three years into 2013 and 2014. The extensions of practically the full capacity of both facilities is a major achievement and one that has not yet been replicated in the industry to this scale. The proceeds from the equity offering, coupled with this progress on our lines of credit, allow us to execute a plan that addresses all of our maturities through 2011.

 

The commitments for the unsecured line of credit provide for drawing down amounts available under the facility to retire a number of non-recourse, property specific mortgages that mature in 2009, 2010 and 2011. The assets will then be pledged as collateral to secure the facility. The mortgages will be retired at maturity, so as not to trigger any pre-payment penalties and the line will be gradually secured over the next 18 months. As a result of this plan we should have a designated capital source for our CMBS maturities through 2011 leaving only the institutional maturities to be refinanced. With our long-term relationships and past success in refinancing institutional debt, we believe that we will again be successful in refinancing or extending all of these maturities.

8/5/2009

Page 3

 

We were also able to negotiate the interest rate increases on the unsecured facility in stages, so that we would not experience a spike in interest expense from the early extensions. There is a 1.5% LIBOR floor, which goes into effect in January 2010. We anticipate minimal changes to the existing debt covenants from the extensions and modification of these facilities. While the market has yet to reward these achievements in price performance, they will have a positive long-term impact on CBL and our future successes.

 

During the quarter we also closed on two 10-year, non-recourse loans including a $33.6 million loan secured by Honey Creek Mall in Terre Haute, IN and a $57.8 million loan secured by Volusia Mall in Daytona Beach, FL. The loans are with existing institutional lenders and have an interest rate of 8.0%. These loans replace an existing $30.1 million loan secured by Honey Creek Mall and a $51.2 million loan secured by Volusia Mall. We used the $10.1 million of excess proceeds, plus cash on hand, to pay off the $30.2 million loan secured by Bonita Lakes Mall in Meridian, MS. Bonita Lakes will be contributed to the collateral pool for the $525 million credit line. These transactions successfully address all of our 2009 loan maturities. The $53.0 million non-recourse loan secured by Eastgate Mall in Cincinnati, OH has been identified to be paid off at maturity in December of this year and included in the collateral pool for the $560 million credit facility.

 

We are continuing to focus on de-leveraging. The equity offering was only the first step in our long-term plan to lower debt levels through the natural amortization of principal as well as dispositions and good, solid joint venture opportunities. We have seen an improvement recently in the disposition and joint venture market and are receiving a moderate level of interest from private equity, local players and 1031 exchange buyers and we continue to explore these opportunities. We anticipate that in the near term we are more likely to complete smaller community center or office sales where financing is more readily available, but are in discussions for transactions of different scales and scopes.

 

FINANCIAL REVIEW:

Before we get into second quarter financial results, I would like to remind everyone that the second quarter 2009 FFO per share and earnings per share amounts were significantly impacted by the equity offering compared with the prior year. However, both periods have been restated for the six million shares issued with the stock dividend in the first quarter.

8/5/2009

Page 4

 

We were pleased to achieve a 2.0% increase in gross FFO this quarter and, excluding the impairment charge taken in the first quarter 2009, a 2.8% increase for the six months ended June 30, 2009 as compared with the prior year period. FFO per share for the second quarter was $0.71 per share compared with $0.77 per share in the prior year period. The current quarter FFO per share was impacted by the stock issued in the June offering. FFO included:

 

 

Bad debt expense in the second quarter and six months 2009 of approximately $1.7 million and $3.8 million, compared with $3.0 million and $3.9 million, respectively for the prior year periods. The higher bad debt expense in the prior year quarter was a result of the significant bankruptcy and store closures. We continue to take a very conservative approach to writing off any bad debt expenses and keep a close eye on receivables.

 

Gains on outparcel sales were $154,000 in the second quarter compared with $4.2 million or $0.03 per share in the prior year period. For the first six months of 2009 gains were $0.05 per share lower than the prior year period.

 

FFO included lease termination fees of $0.01 and $0.03 per share in the second quarter and six months ended June 30, 2009 compared with $0.04 and $0.05 per share in the prior year periods.

 

Excluding lease termination fees, same-center NOI increased 1.3% for the quarter and declined 0.4% for the six months as compared with the prior year periods. Our FFO and NOI results this quarter illustrate the strength of our properties and the success of our continued efforts to reduce expenses and overhead. Over the past few quarters we have outlined significant cost reduction measures which are resulting in an estimated $36 million in annual cash savings. This quarter we are really starting to see the benefits of these efforts. Other highlights of the quarter included:

 

 

Debt-to-market capitalization ratio was 82.6% as of the end of June compared with 68.6% as of the end of the prior year period. The increase in our debt-to-market cap is primarily a result of the decline in our stock price. Debt levels were significantly reduced from the first quarter as a result of the proceeds raised in the equity offering.

 

Variable rate debt was 17.6% of the total market capitalization as of the end of June 2009 versus 15.1% as of the end of the prior year

8/5/2009

Page 5

 

period. Variable rate debt represented 21.2% of CBL’s share of consolidated and unconsolidated debt compared with 22.0% in the prior year period.

 

Our cost recovery ratio for the second quarter was 105.8%, compared with 96.3%, in the prior-year period. For the six months ended June 30, 2009 our cost recovery ratio was 101.1% compared with 96.0% in the prior year period. With 85% of the portfolio on fixed CAM, the cost recovery ratio year-to-date has been positively impacted by the expense reductions. For the second quarter, the ratio also benefited from the $1.3 million lower bad debt expense.

 

G&A represented approximately 4.1% of total revenues in the second quarter flat with the prior year period. G&A expense represented approximately 4.2% of total revenues for the six months ended June 30, 2009 compared with 4.3% of total revenues in the prior year period.

 

Our EBITDA to interest coverage ratio was 2.29 times as of June 30, 2009 compared with 2.27 times at the close of the prior year period.

 

GUIDANCE:

We are maintaining FFO guidance for 2009 in the range of $2.28 to $2.39 per share, which was adjusted to reflect the increase in shares outstanding as a result of the equity offering. Major assumptions in our guidance include NOI growth of negative 1.5% to 3.5% and outparcel sales of $6.0 million to $9.0 million. Additionally, the guidance assumes we close both credit facilities in the third quarter. We will continue to update our guidance quarterly, as necessary.

 

DIVIDEND

Contributing to our focus on maximizing internal cash flows, in June the Board determined to reduce the common dividend rate to the minimum required to pay 100% of taxable income for the remainder of 2009. The actions on the dividend to-date have resulted in an estimated savings of $160 million annually. The Board will continue to review the dividend policy quarterly. Taxable income estimates will be updated to incorporate quarterly results as well as the dilution from the equity offering.

 

Now I will turn the call over to Stephen for an update on operations during the quarter.

 

Stephen:

8/5/2009

Page 6

 

Thank you, John.

 

In June we held our annual Connection leasing event in Chattanooga as a follow up to ICSC’s RECon Las Vegas Convention. We welcomed over 120 retail representatives to Chattanooga for three days of deal making. The event was very successful and our leasing team reported strong progress on moving forward existing deals as well as starting new deals. While the focus of most national retailers is on renewals of existing leases, we are tapping into the expansion plans of a number of regional retailers such as electronics store hhgregg, Charming Charlie’s, an accessories store concept, and EarthFare, an organic grocer. Our leasing team actually leased over 25% more square footage in the operating portfolio in the first six months of 2009 compared with the prior year period. The increase in leasing has been primarily in the renewal of existing leases. With expansion plans limited for many retailers, maintaining their current base of successful stores is even more important. With the lowest occupancy cost in the peer group, our portfolio is attractive to retailers and we continue to benefit from this trend.

 

LEASING AND OCCUPANCY:

During the second quarter we completed over one million square feet of new and renewal leases in our operating portfolio including 620,000 square feet of new leases and 390,000 square feet of renewals. We also completed 118,000 square feet of development leases. To date, we have completed approximately 82% of our 2009 renewals.

 

For stabilized mall leasing in the second quarter, on a same space basis, rental rates were signed at an average decrease of 7.4% from the prior gross rent per square foot. This is a slight improvement over the first quarter numbers and we expect the rest of the year to be in this range. We are continuing to experience pressure on rental spreads. However, there were a couple of portfolio deals that had a disproportionate impact on the quarter results. One portfolio of 17 stores and one portfolio of eight stores together accounted for approximately 280 basis points of the 740 basis point decline in average rents during the second quarter.

 

We are still receiving a number of rent relief requests from retailers, but have continued to maintain a hard line, which is evident in the continued stability of the stabilized mall base rents in our portfolio. For instance where we do grant rent relief, we keep the length of relief short and seek a quid pro

8/5/2009

Page 7

 

quo such as a longer lease term, removal of a cart restriction or other provisions.

 

We have had a number of inquiries on the calculation of leasing spreads recently and wanted to clarify to everyone that our leasing spreads represent leases signed in the quarter, not stores opened. We believe this presents the closest thing to real time market information rather than reporting spreads on stores opened in the quarter, which would lag the market by several months.

 

Stabilized mall occupancy was flat sequentially at 89.1% and declined 190 basis points from 91.0% at the end of the prior year period. Total portfolio occupancy declined 60 basis points sequentially and 340 basis points from the prior year to 88.0%. The year-over-year decline was primarily a result of the closure of junior boxes in the associated center and community center portfolio. Of the roughly 50 junior anchor and box locations that vacated as a result of the 2008 bankruptcies and store closures, we have 24 executed leases or LOIs totaling more than 675,000 square feet. While 34% of the junior box spaces have been re-leased, the new stores have not yet taken occupancy. A few stores are slated to open later this year, and the majority will open beginning in early 2010. We are still projecting year-end occupancy to be down approximately 200 basis points from the end of 2008.

 

RETAIL SALES:

Same-store sales declined 6.0% to $321 per square foot for reporting tenants 10,000 square feet or less in stabilized malls for the twelve months ended June 30, 2009. While sales are continuing to experience pressure, our centers have been holding up better than the peer group, which is indicative of the stability of our market dominant strategy.

 

BANKRUPTCY UPDATE:

Year-to-date in 2009, the bankruptcy activity we are experiencing has been more in-line with average annual bankruptcy activity versus the onslaught that the market predicted. As DIP financing becomes more readily available for retailers, we may see additional companies file, however many are choosing to focus on improving their operating margins and making it through the current environment. During the quarter, Eddie Bauer filed for Chapter 11, but Golden Gate Capital has acquired their leases at auction. We are hopeful that the store closures from this transaction will be minimal. No Eddie Bauer stores in our portfolio have closed to-date. We have 17 locations, totaling 123,000 square feet and $3.0 million in gross annual rent.

8/5/2009

Page 8

 

Garfields Restaurants also filed for Chapter 11 during the quarter. We have eleven locations totaling 58,000 square feet and $1.8 million in gross annual rents. To-date three locations have closed totaling 16,000 square feet and $500,000 in rent.

 

DEVELOPMENT

In July, Target, ULTA and additional shops joined Kohl’s, Marshall’s, Michaels, and PETCO at Hammock Landing, our recently opened community center project in West Melbourne, FL. The center is continuing to receive interest from retailers and is currently over 90% leased and committed.

 

On October 11th we will celebrate the opening of The Promenade in D’Iberville, MS, part of the Gulfport/Biloxi trade area. Target will open along with Marshalls, Best Buy, Dick’s Sporting Goods, ULTA and others. The project is currently over 90% leased and committed. This fall we will also open the first phase of Settlers Ridge in Pittsburgh, PA. The project is currently over 90% leased and committed and includes Giant Eagle Market District, Cinemark Theater, PF Changs, REI, LA Fitness, shops and restaurants. Additionally, in October Hollywood Theaters will celebrate its grand opening at our development The Pavilion at Port Orange in Port Orange, FL. This project is currently over 80% leased and committed.

 

We are pleased with the continued strength of the leasing of our development program. The location of all of our projects in their respective markets is very strong and we believe that these centers are positioned for long-term success.

 

CONCLUSION:

We are pleased with this quarter's results, highlighted by the increase in our comp NOI number and in FFO. While we expect the economy to remain weak at least through the end of this year, we believe our properties are well-positioned and will perform better than properties located in major metropolitan markets. As a Company we have made significant progress in positioning our balance sheet to withstand the constrained credit markets and other economic factors. The liquidity risk that may have overhung CBL in 2008 and going into 2009 has been alleviated by the equity offering and the extension of over $1.5 billion in credit facilities and permanent financings. The world may be different when this economic cycle is over, but CBL will be around to enjoy the new opportunities that emerge.

8/5/2009

Page 9

 

Thank you for joining us today and we will now answer any questions you may have.

 

 

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 and Six Months Ended June 30, 2009

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

 

 

 

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum rents

 

$

170,491

 

$

177,943

 

$

342,428

 

$

352,474

 

Percentage rents

 

 

1,604

 

 

1,610

 

 

6,408

 

 

6,606

 

Other rents

 

 

4,142

 

 

4,204

 

 

8,422

 

 

9,218

 

Tenant reimbursements

 

 

81,695

 

 

79,952

 

 

163,179

 

 

166,375

 

Management, development and leasing fees

 

 

1,615

 

 

2,484

 

 

4,080

 

 

5,422

 

Other

 

 

6,977

 

 

6,290

 

 

13,067

 

 

13,320

 

 

 

   

 

   

 

   

 

   

 

Total revenues

 

 

266,524

 

 

272,483

 

 

537,584

 

 

553,415

 

 

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

 

39,355

 

 

44,094

 

 

83,372

 

 

92,386

 

Depreciation and amortization

 

 

75,793

 

 

73,064

 

 

154,104

 

 

148,144

 

Real estate taxes

 

 

24,449

 

 

23,898

 

 

48,603

 

 

48,077

 

Maintenance and repairs

 

 

13,416

 

 

15,003

 

 

29,410

 

 

32,919

 

General and administrative

 

 

10,893

 

 

11,114

 

 

22,372

 

 

23,645

 

Other

 

 

5,914

 

 

6,541

 

 

11,071

 

 

13,540

 

 

 

   

 

   

 

   

 

   

 

Total expenses

 

 

169,820

 

 

173,714

 

 

348,932

 

 

358,711

 

 

 

   

 

   

 

   

 

   

 

Income from operations

 

 

96,704

 

 

98,769

 

 

188,652

 

 

194,704

 

Interest and other income

 

 

1,362

 

 

2,182

 

 

2,943

 

 

4,909

 

Interest expense

 

 

(72,842

)

 

(76,455

)

 

(144,727

)

 

(156,679

)

Impairment of investment

 

 

 

 

 

 

(7,706

)

 

 

Gain (loss) on sales of real estate assets

 

 

72

 

 

4,269

 

 

(67

)

 

7,345

 

Equity in earnings (losses) of unconsolidated affiliates

 

 

62

 

 

(186

)

 

1,596

 

 

793

 

Income tax provision

 

 

(152

)

 

(3,838

)

 

(755

)

 

(4,195

)

 

 

   

 

   

 

   

 

   

 

Income from continuing operations

 

 

25,206

 

 

24,741

 

 

39,936

 

 

46,877

 

Operating income of discontinued operations

 

 

86

 

 

1,053

 

 

20

 

 

1,335

 

Gain (loss) on discontinued operations

 

 

(12

)

 

3,112

 

 

(72

)

 

3,112

 

 

 

   

 

   

 

   

 

   

 

Net income

 

 

25,280

 

 

28,906

 

 

39,884

 

 

51,324

 

Net income attributable to noncontrolling interests:

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating partnership

 

 

(5,109

)

 

(7,385

)

 

(6,415

)

 

(12,127

)

Other consolidated subsidiaries

 

 

(6,580

)

 

(6,402

)

 

(12,711

)

 

(12,451

)

 

 

   

 

   

 

   

 

   

 

Net income attributable to the Company

 

 

13,591

 

 

15,119

 

 

20,758

 

 

26,746

 

Preferred dividends

 

 

(5,454

)

 

(5,454

)

 

(10,909

)

 

(10,909

)

 

 

   

 

   

 

   

 

   

 

Net income available to common shareholders

 

$

8,137

 

$

9,665

 

$

9,849

 

$

15,837

 

 

 

   

 

   

 

   

 

   

 

Basic per share data attributable to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations, net of preferred dividends

 

$

0.10

 

$

0.10

 

$

0.13

 

$

0.19

 

Discontinued operations

 

 

 

 

0.04

 

 

 

 

0.03

 

 

 

   

 

   

 

   

 

   

 

Net income available to common shareholders

 

$

0.10

 

$

0.14

 

$

0.13

 

$

0.22

 

 

 

   

 

   

 

   

 

   

 

Weighted average common shares outstanding

 

 

82,918

 

 

71,062

 

 

77,072

 

 

71,027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted per share data attributable to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations, net of preferred dividends

 

$

0.10

 

$

0.10

 

$

0.13

 

$

0.19

 

Discontinued operations

 

 

 

 

0.04

 

 

 

 

0.03

 

 

 

   

 

   

 

   

 

   

 

Net income available to common shareholders

 

$

0.10

 

$

0.14

 

$

0.13

 

$

0.22

 

 

 

   

 

   

 

   

 

   

 

Weighted average common and potential dilutive common shares outstanding

 

 

82,957

 

 

71,250

 

 

77,109

 

 

71,209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts attributable to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations, net of preferred dividends

 

$

8,092

 

$

7,259

 

$

9,880

 

$

13,269

 

Discontinued operations

 

 

45

 

 

2,406

 

 

(31

)

 

2,568

 

 

 

   

 

   

 

   

 

   

 

Net income available to common shareholders

 

$

8,137

 

$

9,665

 

$

9,849

 

$

15,837

 

 

 

   

 

   

 

   

 

   

 

1


CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months and Six Months Ended June 30, 2009

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

 

 

 

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

8,137

 

$

9,665

 

$

9,849

 

$

15,837

 

Noncontrolling interest in earnings of operating partnership

 

 

5,109

 

 

7,385

 

 

6,415

 

 

12,127

 

Depreciation and amortization expense of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated properties

 

 

75,793

 

 

73,064

 

 

154,104

 

 

148,144

 

Unconsolidated affiliates

 

 

7,555

 

 

6,694

 

 

15,064

 

 

13,371

 

Discontinued operations

 

 

 

 

117

 

 

 

 

892

 

Non-real estate assets

 

 

(243

)

 

(259

)

 

(490

)

 

(502

)

Noncontrolling interests’ share of depreciation and amortization

 

 

(64

)

 

(303

)

 

(265

)

 

(651

)

(Gain) loss on discontinued operations

 

 

12

 

 

(3,112

)

 

72

 

 

(3,112

)

Income tax provision on disposal of discontinued operations

 

 

 

 

1,183

 

 

 

 

1,183

 

 

 

   

 

   

 

   

 

   

 

Funds from operations of the operating partnership

 

$

96,299

 

$

94,434

 

$

184,749

 

$

187,289

 

 

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds from operations per diluted share

 

$

0.71

 

$

0.77

 

$

1.43

 

$

1.52

 

 

 

   

 

   

 

   

 

   

 

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

 

 

134,906

 

 

123,223

 

 

129,058

 

 

123,183

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds from operations of the operating partnership

 

$

96,299

 

$

94,434

 

$

184,749

 

$

187,289

 

Percentage allocable to Company shareholders (1)

 

 

61.48

%

 

57.76

%

 

59.74

%

 

57.74

%

 

 

   

 

   

 

   

 

   

 

Funds from operations allocable to Company shareholders

 

$

59,205

 

$

54,545

 

$

110,369

 

$

108,141

 

 

 

   

 

   

 

   

 

   

 


 

 

(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 on page 4.


 

 

 

 

 

 

 

 

 

 

 

 

 

 

SUPPLEMENTAL FFO INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease termination fees

 

$

1,129

 

$

4,458

 

$

3,671

 

$

5,918

 

Lease termination fees per share

 

$

0.01

 

$

0.04

 

$

0.03

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rental income

 

$

1,570

 

$

1,837

 

$

3,301

 

$

3,338

 

Straight-line rental income per share

 

$

0.01

 

$

0.01

 

$

0.03

 

$

0.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gains on outparcel sales

 

$

154

 

$

4,188

 

$

579

 

$

7,548

 

Gains on outparcel sales per share

 

$

 

$

0.03

 

$

 

$

0.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquired above- and below-market leases

 

$

1,532

 

$

2,506

 

$

3,080

 

$

5,103

 

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

 

$

0.01

 

$

0.02

 

$

0.02

 

$

0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt premiums

 

$

1,707

 

$

1,961

 

$

3,742

 

$

3,936

 

Amortization of debt premiums per share

 

$

0.01

 

$

0.02

 

$

0.03

 

$

0.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

$

(152

)

$

(2,655

)

$

(755

)

$

(3,012

)

Income tax provision per share

 

$

 

$

(0.02

)

$

(0.01

)

$

(0.02

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment of investment

 

$

 

$

 

$

(7,706

)

$

 

Impairment of investment per share

 

$

 

$

 

$

(0.06

)

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Abandoned projects

 

$

(67

)

$

(1,199

)

$

(143

)

$

(2,912

)

Abandoned projects per share

 

$

 

$

(0.01

)

$

 

$

(0.02

)

2


CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months and Six Months Ended June 30, 2009

Same-Center Net Operating Income
(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

 

 

 

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to the Company

 

$

13,591

 

$

15,119

 

$

20,758

 

$

26,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

75,793

 

 

73,064

 

 

154,104

 

 

148,144

 

Depreciation and amortization from unconsolidated affiliates

 

 

7,555

 

 

6,694

 

 

15,064

 

 

13,371

 

Depreciation and amortization from discontinued operations

 

 

 

 

117

 

 

 

 

892

 

Noncontrolling interests’ share of depreciation and amortization in other consolidated subsidiaries

 

 

(64

)

 

(303

)

 

(265

)

 

(651

)

Interest expense

 

 

72,842

 

 

76,455

 

 

144,727

 

 

156,679

 

Interest expense from unconsolidated affiliates

 

 

7,497

 

 

7,208

 

 

15,362

 

 

13,834

 

Noncontrolling interests’ share of interest expense in other consolidated subsidiaries

 

 

(189

)

 

(455

)

 

(462

)

 

(903

)

Abandoned projects expense

 

 

67

 

 

1,199

 

 

143

 

 

2,912

 

(Gain) loss on sales of real estate assets

 

 

(72

)

 

(4,269

)

 

67

 

 

(7,345

)

Gain on sales of real estate assets of unconsolidated affiliates

 

 

(82

)

 

(145

)

 

(646

)

 

(429

)

Impairment of investment

 

 

 

 

 

 

7,706

 

 

 

Noncontrolling interests’ share of gain on sales of other consolidated subsidiaries

 

 

 

 

230

 

 

 

 

230

 

Income tax provision

 

 

152

 

 

3,838

 

 

755

 

 

4,195

 

Noncontrolling interests in earnings of operating partnership

 

 

5,109

 

 

7,385

 

 

6,415

 

 

12,127

 

(Gain) loss on discontinued operations

 

 

12

 

 

(3,112

)

 

72

 

 

(3,112

)

 

 

   

 

   

 

   

 

   

 

Operating partnership’s share of total NOI

 

 

182,211

 

 

183,025

 

 

363,800

 

 

366,690

 

General and administrative expenses

 

 

10,893

 

 

11,114

 

 

22,372

 

 

23,645

 

Management fees and non-property level revenues

 

 

(4,574

)

 

(6,357

)

 

(10,606

)

 

(14,328

)

 

 

   

 

   

 

   

 

   

 

Operating partnership’s share of property NOI

 

 

188,530

 

 

187,782

 

 

375,566

 

 

376,007

 

NOI of non-comparable centers

 

 

(4,442

)

 

(2,660

)

 

(8,380

)

 

(5,233

)

 

 

   

 

   

 

   

 

   

 

Total same-center NOI

 

$

184,088

 

$

185,122

 

$

367,186

 

$

370,774

 

 

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls

 

$

166,601

 

$

166,420

 

$

333,226

 

$

334,797

 

Associated centers

 

 

8,134

 

 

8,865

 

 

15,955

 

 

17,472

 

Community centers

 

 

3,508

 

 

3,732

 

 

6,899

 

 

7,133

 

Other

 

 

5,845

 

 

6,105

 

 

11,106

 

 

11,372

 

 

 

   

 

   

 

   

 

   

 

Total same-center NOI

 

 

184,088

 

 

185,122

 

 

367,186

 

 

370,774

 

Less lease termination fees

 

 

(1,129

)

 

(4,438

)

 

(3,671

)

 

(5,762

)

 

 

   

 

   

 

   

 

   

 

Total same-center NOI, excluding lease termination fees

 

$

182,959

 

$

180,684

 

$

363,515

 

$

365,012

 

 

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage Change:

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls

 

 

0.1

%

 

 

 

 

-0.5

%

 

 

 

Associated centers

 

 

-8.2

%

 

 

 

 

-8.7

%

 

 

 

Community centers

 

 

-6.0

%

 

 

 

 

-3.3

%

 

 

 

Other

 

 

-4.3

%

 

 

 

 

-2.3

%

 

 

 

 

 

   

 

 

 

 

   

 

 

 

 

Total same-center NOI

 

 

-0.6

%

 

 

 

 

-1.0

%

 

 

 

 

 

   

 

 

 

 

   

 

 

 

 

Total same-center NOI, excluding lease termination fees

 

 

1.3

%

 

 

 

 

-0.4

%

 

 

 

 

 

   

 

 

 

 

   

 

 

 

 

3


CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months and Six Months Ended June 30, 2009

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Rate

 

Variable Rate

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt

 

 

 

 

$

4,541,048

 

$

1,147,554

 

$

5,688,602

 

Noncontrolling interests’ share of consolidated debt

 

 

 

 

 

(23,424

)

 

(928

)

 

(24,352

)

Company’s share of unconsolidated affiliates’ debt

 

 

 

 

 

407,022

 

 

181,282

 

 

588,304

 

 

 

 

 

 

   

 

   

 

   

 

Company’s share of consolidated and unconsolidated debt

 

 

 

 

$

4,924,646

 

$

1,327,908

 

$

6,252,554

 

 

 

 

 

 

   

 

   

 

   

 

Weighted average interest rate

 

 

 

 

 

5.98

%

 

1.68

%

 

5.06

%

 

 

 

 

 

   

 

   

 

   

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2008

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed Rate

 

Variable Rate

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt

 

 

 

 

$

4,653,373

 

$

1,344,785

 

$

5,998,158

 

Noncontrolling interests’ share of consolidated debt

 

 

 

 

 

(23,909

)

 

(910

)

 

(24,819

)

Company’s share of unconsolidated affiliates’ debt

 

 

 

 

 

409,702

 

 

74,145

 

 

483,847

 

 

 

 

 

 

   

 

   

 

   

 

Company’s share of consolidated and unconsolidated debt

 

 

 

 

$

5,039,166

 

$

1,418,020

 

$

6,457,186

 

 

 

 

 

 

   

 

   

 

   

 

Weighted average interest rate

 

 

 

 

 

5.79

%

 

3.59

%

 

5.30

%

 

 

 

 

 

   

 

   

 

   

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt-To-Total-Market Capitalization Ratio as of June 30, 2009
(In thousands, except stock price)

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares
Outstanding

 

Stock Price (1)

 

Value

 

 

 

 

 

 

 

 

 

 

 

 

Common stock and operating partnership units

 

 

 

 

 

189,804

 

$

5.39

 

$

1,023,044

 

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

 

 

 

 

 

 

 

 

 

 

 

1,313,044

 

Company’s share of total debt

 

 

 

 

 

 

 

 

 

 

 

6,252,554

 

 

 

 

 

 

 

 

 

 

 

 

   

 

Total market capitalization

 

 

 

 

 

 

 

 

 

 

$

7,565,598

 

 

 

 

 

 

 

 

 

 

 

 

   

 

Debt-to-total-market capitalization ratio

 

 

 

 

 

 

 

 

 

 

 

82.6

%

 

 

 

 

 

 

 

 

 

 

 

   

 


 

 

(1)

Stock price for common stock and operating partnership units equals the closing price of the common stock on June 30, 2009. 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
June 30,

 

Six Months Ended
June 30,

 

 

 

 

 

 

 

 

 

Basic

 

Diluted

 

Basic

 

Diluted

 

 

 

 

 

 

 

 

 

 

 

2009:

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares - EPS

 

 

82,918

 

 

82,957

 

 

77,072

 

 

77,109

 

Weighted average operating partnership units

 

 

51,949

 

 

51,949

 

 

51,949

 

 

51,949

 

 

 

   

 

   

 

   

 

   

 

Weighted average shares- FFO

 

 

134,867

 

 

134,906

 

 

129,021

 

 

129,058

 

 

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2008:

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares - EPS

 

 

71,062

 

 

71,250

 

 

71,027

 

 

71,209

 

Weighted average operating partnership units

 

 

51,976

 

 

51,973

 

 

51,976

 

 

51,972

 

 

 

   

 

   

 

   

 

   

 

Weighted average shares- FFO

 

 

123,038

 

 

123,223

 

 

123,003

 

 

123,183

 

 

 

   

 

   

 

   

 

   

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividend Payout Ratio

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

 

 

 

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

Weighted average dividend per share

 

$

0.15385

 

$

0.55047

 

$

0.53291

 

$

1.10094

 

FFO per diluted, fully converted share

 

$

0.71

 

$

0.77

 

$

1.43

 

$

1.52

 

 

 

   

 

   

 

   

 

   

 

Dividend payout ratio

 

 

21.7

%

 

71.5

%

 

37.3

%

 

72.4

%

 

 

   

 

   

 

   

 

   

 

4


CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months and Six Months Ended June 30, 2009

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

 

 

 

 

 

 

 

 

 

 

June 30,
2009

 

December 31,
2008

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

Real estate assets:

 

 

 

 

 

 

 

Land

 

$

926,588

 

$

902,504

 

Buildings and improvements

 

 

7,567,502

 

 

7,503,334

 

 

 

   

 

   

 

 

 

 

8,494,090

 

 

8,405,838

 

Accumulated depreciation

 

 

(1,433,863

)

 

(1,310,173

)

 

 

   

 

   

 

 

 

 

7,060,227

 

 

7,095,665

 

Developments in progress

 

 

217,207

 

 

225,815

 

 

 

   

 

   

 

Net investment in real estate assets

 

 

7,277,434

 

 

7,321,480

 

Cash and cash equivalents

 

 

50,789

 

 

51,227

 

Cash in escrow

 

 

 

 

2,700

 

Receivables:

 

 

 

 

 

 

 

Tenant, net of allowance

 

 

69,386

 

 

74,402

 

Other

 

 

12,725

 

 

12,145

 

Mortgage and other notes receivable

 

 

51,380

 

 

58,961

 

Investments in unconsolidated affiliates

 

 

196,106

 

 

207,618

 

Intangible lease assets and other assets

 

 

285,712

 

 

305,802

 

 

 

   

 

   

 

 

 

$

7,943,532

 

$

8,034,335

 

 

 

   

 

   

 

 

 

 

 

 

 

 

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

 

 

 

 

 

 

 

Mortgage and other notes payable

 

$

5,688,602

 

$

6,095,676

 

Accounts payable and accrued liabilities

 

 

291,152

 

 

329,991

 

 

 

   

 

   

 

Total liabilities

 

 

5,979,754

 

 

6,425,667

 

 

 

   

 

   

 

Commitments and contingencies

 

 

 

 

 

 

 

Redeemable noncontrolling interests:

 

 

 

 

 

 

 

Redeemable noncontrolling partnership interests

 

 

91,792

 

 

18,393

 

Redeemable noncontrolling preferred joint venture interest

 

 

421,457

 

 

421,279

 

 

 

   

 

   

 

Total redeemable noncontrolling interests

 

 

513,249

 

 

439,672

 

 

 

   

 

   

 

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, 137,855,513 and 66,394,844 issued and outstanding in 2009 and 2008, respectively

 

 

1,378

 

 

664

 

Additional paid-in capital

 

 

1,420,214

 

 

993,941

 

Accumulated other comprehensive loss

 

 

(6,968

)

 

(12,786

)

Accumulated deficit

 

 

(223,202

)

 

(193,307

)

 

 

   

 

   

 

Total shareholders’ equity

 

 

1,191,434

 

 

788,524

 

Noncontrolling interests

 

 

259,095

 

 

380,472

 

 

 

   

 

   

 

Total equity

 

 

1,450,529

 

 

1,168,996

 

 

 

   

 

   

 

 

 

$

7,943,532

 

$

8,034,335

 

 

 

   

 

   

 

5


 

CBL & Associates Properties, Inc.

Supplemental Financial And Operating Information

For the Three Months and Six Months Ended June 30, 2009

 

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
June 30,

 

Six Months Ended
June 30,

 

 

 

 

 

 

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to the Company

 

$

13,591

 

$

15,119

 

$

20,758

 

$

26,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

75,793

 

 

73,064

 

 

154,104

 

 

148,144

 

Depreciation and amortization from unconsolidated affiliates

 

 

7,555

 

 

6,694

 

 

15,064

 

 

13,371

 

Depreciation and amortization from discontinued operations

 

 

 

 

117

 

 

 

 

892

 

Noncontrolling interests’ share of depreciation and amortization in other consolidated subsidiaries

 

 

(64

)

 

(303

)

 

(265

)

 

(651

)

Interest expense

 

 

72,842

 

 

76,455

 

 

144,727

 

 

156,679

 

Interest expense from unconsolidated affiliates

 

 

7,497

 

 

7,208

 

 

15,362

 

 

13,834

 

Noncontrolling interests’ share of interest expense in other consolidated subsidiaries

 

 

(189

)

 

(455

)

 

(462

)

 

(903

)

Income and other taxes

 

 

1,495

 

 

5,258

 

 

2,297

 

 

5,914

 

Impairment of investment

 

 

 

 

 

 

7,706

 

 

 

Abandoned projects

 

 

67

 

 

1,199

 

 

143

 

 

2,912

 

Noncontrolling interests in earnings of operating partnership

 

 

5,109

 

 

7,385

 

 

6,415

 

 

12,127

 

(Gain) loss on discontinued operations

 

 

12

 

 

(3,112

)

 

72

 

 

(3,112

)

 

 

   

 

   

 

   

 

   

 

Company’s share of total EBITDA

 

$

183,708

 

$

188,629

 

$

365,921

 

$

375,953

 

 

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

72,842

 

$

76,455

 

$

144,727

 

$

156,679

 

Interest expense from unconsolidated affiliates

 

 

7,497

 

 

7,208

 

 

15,362

 

 

13,834

 

Noncontrolling interests’ share of interest expense in other consolidated subsidiaries

 

 

(189

)

 

(455

)

 

(462

)

 

(903

)

 

 

   

 

   

 

   

 

   

 

Company’s share of total interest expense

 

$

80,150

 

$

83,208

 

$

159,627

 

$

169,610

 

 

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratio of EBITDA to Interest Expense

 

 

2.29

 

 

2.27

 

 

2.29

 

 

2.22

 

 

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of EBITDA to Cash Flows Provided By Operating Activities

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

 

 

 

 

 

 

 

2009

 

2008

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

Company’s share of total EBITDA

 

$

183,708

 

$

188,629

 

$

365,921

 

$

375,953

 

Interest expense

 

 

(72,842

)

 

(76,455

)

 

(144,727

)

 

(156,679

)

Noncontrolling interests’ share of interest expense in other consolidated subsidiaries

 

 

189

 

 

455

 

 

462

 

 

903

 

Income and other taxes

 

 

(1,495

)

 

(5,258

)

 

(2,297

)

 

(5,914

)

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

 

 

2,101

 

 

2,292

 

 

4,431

 

 

4,411

 

Amortization of debt premiums

 

 

(1,707

)

 

(1,961

)

 

(3,742

)

 

(3,936

)

Amortization of above- and below- market leases

 

 

(1,555

)

 

(2,511

)

 

(3,112

)

 

(5,108

)

Depreciation and interest expense from unconsolidated affiliates

 

 

(15,052

)

 

(13,902

)

 

(30,426

)

 

(27,205

)

Noncontrolling interests’ share of depreciation and amortization in other consolidated subsidiaries

 

 

64

 

 

303

 

 

265

 

 

651

 

Noncontrolling interest in earnings of other consolidated subsidiaries

 

 

6,580

 

 

6,402

 

 

12,711

 

 

12,451

 

Realized foreign currency loss

 

 

29

 

 

 

 

76

 

 

 

(Gains) losses on outparcel sales

 

 

(72

)

 

(4,269

)

 

67

 

 

(7,345

)

Income tax benefit from stock options

 

 

 

 

2,235

 

 

 

 

3,736

 

Equity in (earnings) losses of unconsolidated affiliates

 

 

(62

)

 

186

 

 

(1,596

)

 

(793

)

Distributions from unconsolidated affiliates

 

 

2,293

 

 

2,780

 

 

6,020

 

 

6,943

 

Share-based compensation expense

 

 

905

 

 

1,139

 

 

1,875

 

 

2,727

 

Changes in operating assets and liabilities

 

 

4,327

 

 

(2,082

)

 

(6,783

)

 

(10,299

)

 

 

   

 

   

 

   

 

   

 

Cash flows provided by operating activities

 

$

107,411

 

$

97,983

 

$

199,145

 

$

190,496

 

 

 

   

 

   

 

   

 

   

 

6


 

CBL & Associates Properties, Inc.

Supplemental Financial And Operating Information

For the Three Months and Six Months Ended June 30, 2009

 

Schedule of Mortgage and Other Notes Payable as of June 30, 2009

(Dollars in thousands)


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Original
Maturity
Date

 

Optional
Extended
Maturity
Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest
Rate

 

 

 

 

 

Balance

 

 

 

 

 

 

 

 

 

 

 

 

   

Location

 

Property

 

 

 

 

Balance

 

 

Fixed

 

Variable

 

                         

 

           

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chattanooga, TN

 

CBL Center II

 

Aug-09

 

Aug-10

 

1.57

%

 

 

11,599

 

 

 

 

 

11,599

 

Burlington, NC

 

Alamance Crossing

 

Sep-09

 

Sep-11

 

1.56

%

 

 

74,413

 

 

 

 

 

74,413

 

Stillwater, OK

 

Lakeview Pointe

 

Nov-09

 

Nov-10

 

1.32

%

 

 

15,600

 

 

 

 

 

15,600

 

Cincinnati, OH

 

Eastgate Mall

 

Dec-09

 

 

4.55

%

 

 

52,782

(a)

 

 

52,782

 

 

 

Fairview Heights, IL

 

St. Clair Square

 

Apr-10

 

 

7.50

%

 

 

58,597

 

 

 

58,597

 

 

 

Little Rock, AR

 

Park Plaza Mall

 

May-10

 

 

8.69

%

 

 

39,128

 

 

 

39,128

 

 

 

Spartanburg, SC

 

WestGate Crossing

 

Jul-10

 

 

8.42

%

 

 

9,090

 

 

 

9,090

 

 

 

Pearland, TX

 

Pearland Office

 

Jul-10

 

Jul-12

 

1.53

%

 

 

7,562

(b)

 

 

 

 

7,562

 

Pearland, TX

 

Pearland Town Center

 

Jul-10

 

Jul-12

 

1.53

%

 

 

126,226

(b)

 

 

 

 

126,226

 

Burnsville, MN

 

Burnsville Center

 

Aug-10

 

 

8.00

%

 

 

62,485

 

 

 

62,485

 

 

 

Roanoke, VA

 

Valley View Mall

 

Sep-10

 

 

8.61

%

 

 

41,460

 

 

 

41,460

 

 

 

Beaumont, TX

 

Parkdale Crossing

 

Sep-10

 

 

5.01

%

 

 

7,796

 

 

 

7,796

 

 

 

Beaumont, TX

 

Parkdale Mall

 

Sep-10

 

 

5.01

%

 

 

49,376

 

 

 

49,376

 

 

 

Nashville, TN

 

CoolSprings Galleria

 

Sep-10

 

 

6.22

%

 

 

122,325

 

 

 

122,325

 

 

 

Lansing, MI

 

Meridian Mall

 

Nov-10

 

Nov-11

 

5.18

%

 

 

40,000

(c)

 

 

40,000

 

 

 

 

Stroud, PA

 

Stroud Mall

 

Dec-10

 

 

8.42

%

 

 

30,002

 

 

 

30,002

 

 

 

Wausau, WI

 

Wausau Center

 

Dec-10

 

 

6.70

%

 

 

11,464

 

 

 

11,464

 

 

 

York, PA

 

York Galleria

 

Dec-10

 

 

8.34

%

 

 

47,933

 

 

 

47,933

 

 

 

Statesboro, GA

 

Statesboro Crossing

 

Feb-11

 

Feb-13

 

1.31

%

 

 

15,848

 

 

 

 

 

15,848

 

St. Louis, MO

 

West County Center- Former Lord & Taylor

 

Mar-11

 

Mar-13

 

1.31

%

 

 

24,410

 

 

 

 

 

24,410

 

Lexington, KY

 

Fayette Mall

 

Jul-11

 

 

7.00

%

 

 

87,841

 

 

 

87,841

 

 

 

St. Louis, MO

 

Mid Rivers Mall

 

Jul-11

 

 

7.24

%

 

 

78,748

 

 

 

78,748

 

 

 

Panama City, FL

 

Panama City Mall

 

Aug-11

 

 

7.30

%

 

 

37,442

 

 

 

37,442

 

 

 

Asheville, NC

 

Asheville Mall

 

Sep-11

 

 

6.98

%

 

 

64,043

 

 

 

64,043

 

 

 

Nashville, TN

 

Rivergate Mall

 

Sep-11

 

Sep-13

 

5.85

%

 

 

87,500

(d)

 

 

87,500

 

 

 

 

Milford, CT

 

Milford Marketplace

 

Jan-12

 

Jan-13

 

3.81

%

 

 

17,200

 

 

 

 

 

17,200

 

Ft. Smith, AR

 

Massard Crossing

 

Feb-12

 

 

7.54

%

 

 

5,535

 

 

 

5,535

 

 

 

Vicksburg, MS

 

Pemberton Plaza

 

Feb-12

 

 

7.54

%

 

 

1,891

 

 

 

1,891

 

 

 

Houston, TX

 

Willowbrook Plaza

 

Feb-12

 

 

7.54

%

 

 

28,320

 

 

 

28,320

 

 

 

High Point, NC

 

Oak Hollow Mall

 

Feb-12

 

 

4.50

%

 

 

37,708

 

 

 

37,708

 

 

 

Fayetteville, NC

 

Cross Creek Mall

 

Apr-12

 

 

7.40

%

 

 

59,565

 

 

 

59,565

 

 

 

Colonial Heights, VA

 

Southpark Mall

 

May-12

 

 

7.00

%

 

 

33,722

 

 

 

33,722

 

 

 

Douglasville, GA

 

Arbor Place

 

Jul-12

 

 

6.51

%

 

 

70,146

 

 

 

70,146

 

 

 

Saginaw, MI

 

Fashion Square

 

Jul-12

 

 

6.51

%

 

 

53,707

 

 

 

53,707

 

 

 

Louisville, KY

 

Jefferson Mall

 

Jul-12

 

 

6.51

%

 

 

39,075

 

 

 

39,075

 

 

 

North Charleston, SC

 

Northwoods Mall

 

Jul-12

 

 

6.51

%

 

 

55,945

 

 

 

55,945

 

 

 

Jackson, TN

 

Old Hickory Mall

 

Jul-12

 

 

6.51

%

 

 

30,985

 

 

 

30,985

 

 

 

Asheboro, NC

 

Randolph Mall

 

Jul-12

 

 

6.50

%

 

 

13,510

 

 

 

13,510

 

 

 

Racine, WI

 

Regency Mall

 

Jul-12

 

 

6.51

%

 

 

30,641

 

 

 

30,641

 

 

 

Douglasville, GA

 

The Landing At Arbor Place

 

Jul-12

 

 

6.51

%

 

 

7,918

 

 

 

7,918

 

 

 

Spartanburg, SC

 

WestGate Mall

 

Jul-12

 

 

6.50

%

 

 

48,533

 

 

 

48,533

 

 

 

Chattanooga, TN

 

CBL Center

 

Aug-12

 

 

6.25

%

 

 

13,549

 

 

 

13,549

 

 

 

Livonia, MI

 

Laurel Park Place

 

Dec-12

 

 

8.50

%

 

 

47,654

 

 

 

47,654

 

 

 

Monroeville, PA

 

Monroeville Mall

 

Jan-13

 

 

5.73

%

 

 

119,131

 

 

 

119,131

 

 

 

Greensburg, PA

 

Westmoreland Mall

 

Mar-13

 

 

5.05

%

 

 

72,537

 

 

 

72,537

 

 

 

St. Louis, MO

 

West County Center

 

Apr-13

 

 

5.19

%

 

 

153,762

 

 

 

153,762

 

 

 

Columbia, SC

 

Columbia Place

 

Sep-13

 

 

5.45

%

 

 

29,687

 

 

 

29,687

 

 

 

St. Louis, MO

 

South County Center

 

Oct-13

 

 

4.96

%

 

 

78,241

 

 

 

78,241

 

 

 

Joplin, MO

 

Northpark Mall

 

Mar-14

 

 

5.75

%

 

 

37,591

 

 

 

37,591

 

 

 

Laredo, TX

 

Mall del Norte

 

Dec-14

 

 

5.04

%

 

 

113,400

 

 

 

113,400

 

 

 

Rockford, IL

 

CherryVale Mall

 

Oct-15

 

 

5.00

%

 

 

88,558

 

 

 

88,558

 

 

 

Brookfield, IL

 

Brookfield Square

 

Nov-15

 

 

5.08

%

 

 

99,146

 

 

 

99,146

 

 

 

Madison, WI

 

East Towne Mall

 

Nov-15

 

 

5.00

%

 

 

75,484

 

 

 

75,484

 

 

 

Madison, WI

 

West Towne Mall

 

Nov-15

 

 

5.00

%

 

 

106,620

 

 

 

106,620

 

 

 

Bloomington, IL

 

Eastland Mall

 

Dec-15

 

 

5.85

%

 

 

59,400

 

 

 

59,400

 

 

 

Decatur, IL

 

Hickory Point Mall

 

Dec-15

 

 

5.85

%

 

 

31,571

 

 

 

31,571

 

 

 

Overland Park, KS

 

Oak Park Mall

 

Dec-15

 

 

5.85

%

 

 

275,700

 

 

 

275,700

 

 

 

Janesville, WI

 

Janesville Mall

 

Apr-16

 

 

8.38

%

 

 

9,640

 

 

 

9,640

 

 

 

Akron, OH

 

Chapel Hill Mall

 

Aug-16

 

 

6.10

%

 

 

74,217

 

 

 

74,217

 

 

 

Chesapeake, VA

 

Greenbrier Mall

 

Aug-16

 

 

5.91

%

 

 

81,821

 

 

 

81,821

 

 

 

Chattanooga, TN

 

Hamilton Place

 

Aug-16

 

 

5.86

%

 

 

112,587

 

 

 

112,587

 

 

 

Midland, MI

 

Midland Mall

 

Aug-16

 

 

6.10

%

 

 

36,626

 

 

 

36,626

 

 

 

St. Louis, MO

 

Chesterfield Mall

 

Sep-16

 

 

5.74

%

 

 

140,000

 

 

 

140,000

 

 

 

Southaven, MS

 

Southaven Towne Center

 

Jan-17

 

 

5.50

%

 

 

44,442

 

 

 

44,442

 

 

 

Cary, NC

 

Cary Towne Center

 

Mar-17

 

 

8.50

%

 

 

72,658

 

 

 

72,658

 

 

 

Charleston, SC

 

Citadel Mall

 

Apr-17

 

 

5.68

%

 

 

73,004

 

 

 

73,004

 

 

 

Chattanooga, TN

 

Hamilton Corner

 

Apr-17

 

 

5.67

%

 

 

16,542

 

 

 

16,542

 

 

 

Layton, UT

 

Layton Hills Mall

 

Apr-17

 

 

5.66

%

 

 

104,349

 

 

 

104,349

 

 

 

Lafayette, LA

 

Mall of Acadiana

 

Apr-17

 

 

5.67

%

 

 

145,997

 

 

 

145,997

 

 

 

Lexington, KY

 

The Plaza at Fayette Mall

 

Apr-17

 

 

5.67

%

 

 

43,101

 

 

 

43,101

 

 

 

Fairview Heights, IL

 

The Shoppes at St. Clair Square

 

Apr-17

 

 

5.67

%

 

 

21,842

 

 

 

21,842

 

 

 

Cincinnati, OH

 

Eastgate Crossing

 

May-17

 

 

5.66

%

 

 

16,250

 

 

 

16,250

 

 

 

Nashville, TN

 

Courtyard at Hickory Hollow

 

Oct-18

 

 

6.00

%

 

 

1,901

 

 

 

1,901

 

 

 

Winston-Salem, NC

 

Hanes Mall

 

Oct-18

 

 

6.99

%

 

 

162,900

 

 

 

162,900

 

 

 

Nashville, TN

 

Hickory Hollow Mall

 

Oct-18

 

 

6.00

%

 

 

32,900

 

 

 

32,900

 

 

 

Terre Haute, IN

 

Honey Creek Mall

 

Jul-19

 

 

8.00

%

 

 

33,600

 

 

 

33,600

 

 

 

Daytona Beach, FL

 

Volusia Mall

 

Jul-19

 

 

8.00

%

 

 

57,800

 

 

 

57,800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

 

 

SUBTOTAL

 

 

 

 

 

 

 

 

$

4,422,279

 

 

$

4,129,421

 

$

292,858

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

Weighted average interest rate

 

 

 

 

 

 

 

 

 

5.86

%

 

 

6.16

%

 

1.63

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Premiums (Discounts): (e)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Little Rock, AR

 

Park Plaza Mall

 

May-10

 

 

4.90

%

 

 

1,099

 

 

 

1,099

 

 

 

Roanoke, VA

 

Valley View Mall

 

Sep-10

 

 

5.10

%

 

 

1,746

 

 

 

1,746

 

 

 

St. Louis, MO

 

Mid Rivers Mall

 

Jul-11

 

 

5.66

%

 

 

2,658

 

 

 

2,658

 

 

 

Fayetteville, NC

 

Cross Creek Mall

 

Apr-12

 

 

5.00

%

 

 

3,679

 

 

 

3,679

 

 

 

Colonial Heights, VA

 

Southpark Mall

 

May-12

 

 

5.10

%

 

 

1,661

 

 

 

1,661

 

 

 

Livonia, MI

 

Laurel Park Place

 

Dec-12

 

 

5.00

%

 

 

5,053

 

 

 

5,053

 

 

 

Monroeville, PA

 

Monroeville Mall

 

Jan-13

 

 

5.30

%

 

 

1,588

 

 

 

1,588

 

 

 

St. Louis, MO

 

West County Center

 

Apr-13

 

 

5.82

%

 

 

(3,075

)

 

 

(3,075

)

 

 

St. Louis, MO

 

South County Center

 

Oct-13

 

 

5.50

%

 

 

(1,553

)

 

 

(1,553

)

 

 

Joplin, MO

 

Northpark Mall

 

Mar-14

 

 

5.50

%

 

 

361

 

 

 

361

 

 

 

St. Louis, MO

 

Chesterfield Mall

 

Sep-16

 

 

5.96

%

 

 

(1,941

)

 

 

(1,941

)

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

 

 

SUBTOTAL

 

 

 

 

 

 

 

 

$

11,276

 

 

$

11,276

 

$

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

Weighted average interest rate

 

 

 

 

 

 

 

4.78

%

 

 

4.78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans On Operating Properties And Debt Premiums (Discounts)

 

$

4,433,555

 

 

$

4,140,697

 

$

292,858

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

Weighted average interest rate

 

 

 

 

 

 

 

 

 

5.86

%

 

 

6.16

%

 

1.63

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

D’lberville, MS

 

The Promenade

 

Dec-10

 

Dec-11

 

2.07

%

 

 

79,085

(f)

 

 

 

 

79,085

 

Pittsburgh, PA

 

Settler’s Ridge

 

Jun-11

 

Dec-12

 

3.32

%

 

 

20,567

 

 

 

 

 

20,567

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SUBTOTAL

 

 

 

 

 

 

 

 

$

99,652

 

 

$

 

$

99,652

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

 

Credit Facilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured credit facility, $560,000 capacity

 

Aug-10

 

Aug-11

 

1.37

%

 

$

202,500

 

 

$

 

$

202,500

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

Secured credit facilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$524,850 capacity

 

 

 

Feb-10

 

 

1.12

%

 

 

489,850

(g)

 

 

400,000

 

 

89,850

 

$105,000 capacity

 

 

 

Jun-11

 

 

4.50

%

 

 

 

 

 

 

 

 

$20,000 capacity

 

 

 

Mar-10

 

 

1.12

%

 

 

20,000

 

 

 

 

 

20,000

 

$17,200 capacity

 

 

 

Apr-10

 

 

1.12

%

 

 

5,200

 

 

 

 

 

5,200

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

Total secured facilities

 

 

 

 

 

3.70

%

 

 

515,050

 

 

 

400,000

 

 

115,050

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

Unsecured term facilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General

 

 

 

Apr-11

 

Apr-13

 

2.02

%

 

 

228,000

 

 

 

 

 

228,000

 

Starmount

 

 

 

Nov-10

 

Nov-12

 

1.56

%

 

 

209,494

 

 

 

 

 

209,494

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

Total term facilities

 

 

 

 

 

1.80

%

 

 

437,494

 

 

 

 

 

437,494

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

 

 

SUBTOTAL

 

 

 

 

 

1.03

%

 

$

1,155,044

 

 

$

400,000

 

$

755,044

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

$

351

 

 

$

351

 

$

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated Debt

 

 

 

 

 

 

 

 

 

$

5,688,602

 

 

$

4,541,048

 

$

1,147,554

 

Weighted average interest rate

 

 

 

 

 

 

 

 

 

5.13

%

 

 

6.01

%

 

1.66

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus CBL’s Share Of Unconsolidated Affiliates’ Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ft. Myers, FL

 

Gulf Coast Town Center Phase III

 

Apr-10

 

Apr-12

 

1.82

%

 

$

11,561

 

 

$

 

$

11,561

 

Huntsville, AL

 

Parkway Place

 

Jun-10

 

 

1.32

%

 

 

26,084

 

 

 

 

 

26,084

 

Lee’s Summit, MO

 

Summit Fair

 

Jun-10

 

 

2.38

%

 

 

14,419

(h)

 

 

 

 

14,419

 

Del Rio, TX

 

Plaza del Sol

 

Aug-10

 

 

9.15

%

 

 

444

 

 

 

444

 

 

 

West Melbourne, FL

 

Hammock Landing

 

Aug-10

 

Aug-13

 

2.32

%

 

 

44,062

 

 

 

 

 

44,062

 

West Melbourne, FL

 

Hammock Landing

 

Aug-10

 

Aug-11

 

2.32

%

 

 

3,640

 

 

 

 

 

3,640

 

Port Orange, FL

 

The Pavilion At Port Orange

 

Jun-11

 

Jun-13

 

1.57

%

 

 

52,804

 

 

 

 

 

52,804

 

Port Orange, FL

 

The Pavilion At Port Orange Phase II

 

Jun-11

 

Jun-12

 

1.56

%

 

 

8,300

 

 

 

 

 

8,300

 

York, PA

 

York Town Center

 

Oct-11

 

 

1.57

%

 

 

20,412

 

 

 

 

 

20,412

 

Greensboro, NC

 

Bank of America Building

 

Apr-13

 

 

5.33

%

 

 

4,625

 

 

 

4,625

 

 

 

Greensboro, NC

 

First Citizens Bank Building

 

Apr-13

 

 

5.33

%

 

 

2,555

 

 

 

2,555

 

 

 

Greensboro, NC

 

First National Bank Building

 

Apr-13

 

 

5.33

%

 

 

405

 

 

 

405

 

 

 

Greensboro, NC

 

Friendly Center

 

Apr-13

 

 

5.33

%

 

 

38,812

 

 

 

38,812

 

 

 

Greensboro, NC

 

Friendly Center Office Building

 

Apr-13

 

 

5.33

%

 

 

1,100

 

 

 

1,100

 

 

 

Greensboro, NC

 

Green Valley Office Building

 

Apr-13

 

 

5.33

%

 

 

971

 

 

 

971

 

 

 

Greensboro, NC

 

Renaissance Center Phase II

 

Apr-13

 

 

5.22

%

 

 

7,850

 

 

 

7,850

 

 

 

Greensboro, NC

 

Wachovia Office Building

 

Apr-13

 

 

5.33

%

 

 

1,533

 

 

 

1,533

 

 

 

Myrtle Beach, SC

 

Coastal Grand-Myrtle Beach

 

Oct-14

 

 

5.09

%

 

 

44,776

 

 

 

44,776

 

 

 

El Centro, CA

 

Imperial Valley Mall

 

Sep-15

 

 

4.99

%

 

 

33,911

 

 

 

33,911

 

 

 

Raleigh, NC

 

Triangle Town Center

 

Dec-15

 

 

5.74

%

 

 

97,739

 

 

 

97,739

 

 

 

Greensboro, NC

 

Renaissance Center Phase I

 

Jul-16

 

 

5.61

%

 

 

17,917

 

 

 

17,917

 

 

 

Clarksville, TN

 

Governor’s Square Mall

 

Sep-16

 

 

8.23

%

 

 

12,682

 

 

 

12,682

 

 

 

Paducah, KY

 

Kentucky Oaks Mall

 

Jan-17

 

 

5.27

%

 

 

13,973

 

 

 

13,973

 

 

 

Greensboro, NC

 

Shops at Friendly Center

 

Jan-17

 

 

5.90

%

 

 

21,790

 

 

 

21,790

 

 

 

Harrisburg, PA

 

High Pointe Commons

 

May-17

 

 

5.74

%

 

 

7,539

 

 

 

7,539

 

 

 

Ft. Myers, FL

 

Gulf Coast Town Center Phase I

 

Jul-17

 

 

5.60

%

 

 

95,400

 

 

 

95,400

 

 

 

Harrisburg, PA

 

High Pointe Commons Phase II

 

Jul-17

 

 

6.10

%

 

 

3,000

 

 

 

3,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

 

 

SUBTOTAL

 

 

 

 

 

 

 

 

$

588,304

 

 

$

407,022

 

$

181,282

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less Noncontrolling Interests’ Share Of Consolidated Debt:

 

Noncontrolling
Interest
%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chattanooga, TN

 

CBL Center

 

 8.00%

 

 

 

6.25

%

 

$

(1,084

)

 

$

(1,084

)

$

 

Chattanooga, TN

 

CBL Center II

 

 8.00%

 

 

 

1.57

%

 

 

(928

)

 

 

 

 

(928

)

Chattanooga, TN

 

Hamilton Corner

 

10.00%

 

 

 

5.67

%

 

 

(1,654

)

 

 

(1,654

)

 

 

Chattanooga, TN

 

Hamilton Place

 

10.00%

 

 

 

5.86

%

 

 

(11,259

)

 

 

(11,259

)

 

 

High Point, NC

 

Oak Hollow Mall

 

25.00%

 

 

 

4.50

%

 

 

(9,427

)

 

 

(9,427

)

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

 

 

SUBTOTAL

 

 

 

 

 

 

 

 

$

(24,352

)

 

$

(23,424

)

$

(928

)

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company’s Share Of Consolidated And Unconsolidated Debt

 

 

 

 

$

6,252,554

 

 

$

4,924,646

 

$

1,327,908

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

Weighted average interest rate

 

 

 

 

 

 

 

 

 

5.06

%

 

 

5.98

%

 

1.68

%

Total Debt of Unconsolidated Affiliates:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ft. Myers, FL

 

Gulf Coast Town Center Phase III

 

Apr-10

 

Apr-12

 

1.82

%

 

$

11,561

 

 

$

 

$

11,561

 

Huntsville, AL

 

Parkway Place

 

Jun-10

 

 

1.32

%

 

 

52,168

 

 

 

 

 

52,168

 

Lee’s Summit, MO

 

Summit Fair

 

Jun-10

 

 

2.38

%

 

 

53,402

 

 

 

 

 

53,402

 

Del Rio, TX

 

Plaza del Sol

 

Aug-10

 

 

9.15

%

 

 

877

 

 

 

877

 

 

 

West Melbourne, FL

 

Hammock Landing

 

Aug-10

 

Aug-13

 

2.32

%

 

 

44,062

 

 

 

 

 

44,062

 

West Melbourne, FL

 

Hammock Landing

 

Aug-10

 

Aug-11

 

2.32

%

 

 

3,640

 

 

 

 

 

3,640

 

Port Orange, FL

 

The Pavilion At Port Orange

 

Jun-11

 

Jun-13

 

1.57

%

 

 

52,804

 

 

 

 

 

52,804

 

Port Orange, FL

 

The Pavilion At Port Orange Phase II

 

Jun-11

 

Jun-12

 

1.56

%

 

 

8,300

 

 

 

 

 

8,300

 

York, PA

 

York Town Center

 

Oct-11

 

 

1.57

%

 

 

40,824

 

 

 

 

 

40,824

 

Greensboro, NC

 

Bank of America Building

 

Apr-13

 

 

5.33

%

 

 

9,250

 

 

 

9,250

 

 

 

Greensboro, NC

 

First Citizens Bank Building

 

Apr-13

 

 

5.33

%

 

 

5,110

 

 

 

5,110

 

 

 

Greensboro, NC

 

First National Bank Building

 

Apr-13

 

 

5.33

%

 

 

809

 

 

 

809

 

 

 

Greensboro, NC

 

Friendly Center

 

Apr-13

 

 

5.33

%

 

 

77,625

 

 

 

77,625

 

 

 

Greensboro, NC

 

Friendly Center Office Building

 

Apr-13

 

 

5.33

%

 

 

2,199

 

 

 

2,199

 

 

 

Greensboro, NC

 

Green Valley Office Building

 

Apr-13

 

 

5.33

%

 

 

1,941

 

 

 

1,941

 

 

 

Greensboro, NC

 

Renaissance Center Phase II

 

Apr-13

 

 

5.22

%

 

 

15,700

 

 

 

15,700

 

 

 

Greensboro, NC

 

Wachovia Office Building

 

Apr-13

 

 

5.33

%

 

 

3,066

 

 

 

3,066

 

 

 

Myrtle Beach, SC

 

Coastal Grand-Myrtle Beach

 

Oct-14

 

 

5.09

%

 

 

89,552

(i)

 

 

89,552

 

 

 

El Centro, CA

 

Imperial Valley Mall

 

Sep-15

 

 

4.99

%

 

 

56,518

 

 

 

56,518

 

 

 

Raleigh, NC

 

Triangle Town Center

 

Dec-15

 

 

5.74

%

 

 

195,479

 

 

 

195,479

 

 

 

Greensboro, NC

 

Renaissance Center Phase I

 

Jul-16

 

 

5.61

%

 

 

35,835

 

 

 

35,835

 

 

 

Clarksville, TN

 

Governor’s Square Mall

 

Sep-16

 

 

8.23

%

 

 

26,699

 

 

 

26,699

 

 

 

Paducah, KY

 

Kentucky Oaks Mall

 

Jan-17

 

 

5.27

%

 

 

27,946

 

 

 

27,946

 

 

 

Greensboro, NC

 

Shops at Friendly Center

 

Jan-17

 

 

5.90

%

 

 

43,580

 

 

 

43,580

 

 

 

Harrisburg, PA

 

High Pointe Commons

 

May-17

 

 

5.74

%

 

 

15,078

 

 

 

15,078

 

 

 

Ft. Myers, FL

 

Gulf Coast Town Center Phase I

 

Jul-17

 

 

5.60

%

 

 

190,800

 

 

 

190,800

 

 

 

Harrisburg, PA

 

High Pointe Commons Phase II

 

Jul-17

 

 

6.10

%

 

 

6,000

 

 

 

6,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

$

1,070,825

 

 

$

804,064

 

$

266,761

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

   

 

   

 

Weighted average interest rate

 

 

 

 

 

 

 

4.78

%

 

 

5.60

%

 

1.69

%


 

 

(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)

In January 2009, the Company entered into an interest rate cap on a total notional amount of $129,000 related to it’s Pearland, TX properties to limit the maximum rate of interest that may be applied to the variable-rate loan to 5.55%. The cap terminates in July 2010.

 

 

(c)

The Company has entered into an interest rate swap on a notional amount of $40,000 related to Meridian Mall to effectively fix the interest rate on that variable-rate loan. Therefore, this amount is currently reflected as having a fixed rate.

 

 

(d)

The Company has entered into an interest rate swap on a notional amount of $87,500 related to Rivergate Mall to effectively fix the interest rate on that variable-rate loan. Therefore, this amount is currently reflected as having a fixed rate.

 

 

(e)

The interest rates used for debt premiums(discounts) reflects the market interest rate in effect as of the assumption of the related debt.

 

 

(f)

The Company has entered into an interest rate cap on a notional amount of $80,000 related to The Promenade to limit the maximum interest rate that may be applied to the variable-rate loan to 4.00%. The cap terminates in December 2010. Loan proceeds in the amount of $55,121 of the total debt balance reported have been drawn by the Company and the remainder of the balance has been placed in a restricted cash account to provide for future development costs to be incurred.

 

 

(g)

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.

 

 

(h)

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.

 

 

(i)

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.

7


 

CBL & Associates Properties, Inc.

Supplemental Financial And Operating Information

For the Three Months and Six Months Ended June 30, 2009

 

Schedule of Maturities of Mortgage and Other Notes Payable Based on Outstanding Balances as of June 30, 2009

(Dollars in thousands)

 

Based on Maturity Dates As Though All Extension Options Available Have Been Exercised:


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

 

Consolidated Debt

 

CBL’s Share of
Unconsolidated
Affiliates’ Debt

 

Minority Interests’
Share of
Consolidated Debt

 

CBL’s Share of
Consolidated and
Unconsolidated
Debt

 

% of Total

 

                       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2009

 

$

52,782

 

$

 

$

 

$

52,782

 

 

0.84

%

2010

 

 

1,021,905

 

 

40,947

 

 

(928

)

 

1,061,924

 

 

16.98

%

2011

 

 

664,072

 

 

24,052

 

 

 

 

688,124

 

 

11.01

%

2012

 

 

942,253

 

 

19,861

 

 

(10,511

)

 

951,603

 

 

15.22

%

2013

 

 

826,316

 

 

154,717

 

 

 

 

981,033

 

 

15.69

%

2014

 

 

150,991

 

 

44,776

 

 

 

 

195,767

 

 

3.13

%

2015

 

 

736,479

 

 

131,650

 

 

 

 

868,129

 

 

13.88

%

2016

 

 

454,891

 

 

30,599

 

 

(11,259

)

 

474,231

 

 

7.58

%

2017

 

 

538,185

 

 

141,702

 

 

(1,654

)

 

678,233

 

 

10.85

%

2018

 

 

197,701

 

 

 

 

 

 

197,701

 

 

3.16

%

2019

 

 

91,751

 

 

 

 

 

 

91,751

 

 

1.47

%

 

 

                             

Face Amount of Debt

 

 

5,677,326

 

 

588,304

 

 

(24,352

)

 

6,241,278

 

 

99.82

%

Net Premiums on Debt

 

 

11,276

 

 

 

 

 

 

11,276

 

 

0.18

%

 

 

                             

Total

 

$

5,688,602

 

$

588,304

 

$

(24,352

)

$

6,252,554

 

 

100.00

%

 

 

                             

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Based on Original Maturity Dates as of June 30, 2009:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

 

Consolidated Debt

 

CBL’s Share of
Unconsolidated
Affiliates’ Debt

 

Minority Interests’
Share of
Consolidated Debt

 

CBL’s Share of
Consolidated and
Unconsolidated
Debt

 

% of Total

 

                       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2009

 

$

154,394

 

$

 

$

(928

)

$

153,466

 

 

2.45

%

2010

 

 

1,659,573

 

 

100,210

 

 

 

 

1,759,783

 

 

28.15

%

2011

 

 

644,399

 

 

81,516

 

 

 

 

725,915

 

 

11.61

%

2012

 

 

595,604

 

 

 

 

(10,511

)

 

585,093

 

 

9.36

%

2013

 

 

453,358

 

 

57,851

 

 

 

 

511,209

 

 

8.18

%

2014

 

 

150,991

 

 

44,776

 

 

 

 

195,767

 

 

3.13

%

2015

 

 

736,479

 

 

131,650

 

 

 

 

868,129

 

 

13.88

%

2016

 

 

454,891

 

 

30,599

 

 

(11,259

)

 

474,231

 

 

7.58

%

2017

 

 

538,185

 

 

141,702

 

 

(1,654

)

 

678,233

 

 

10.85

%

2018

 

 

197,701

 

 

 

 

 

 

197,701

 

 

3.16

%

2019

 

 

91,751

 

 

 

 

 

 

91,751

 

 

1.47

%

 

 

                             

Face Amount of Debt

 

 

5,677,326

 

 

588,304

 

 

(24,352

)

 

6,241,278

 

 

99.82

%

Net Premiums on Debt

 

 

11,276

 

 

 

 

 

 

11,276

 

 

0.18

%

 

 

                             

Total

 

$

5,688,602

 

$

588,304

 

$

(24,352

)

$

6,252,554

 

 

100.00

%

 

 

                             

 

 

 

 

 

 

 

 

Debt Covenant Compliance Ratios as of June 30, 2009

 

 

 

 

 

 

 

 

Unsecured Line of Credit

 

Required

 

Actual

 

In Compliance

 

           

Debt to Gross Asset Value

 

65%

 

55%

 

Yes

 

Interest Coverage Ratio*

 

>1.75 x

 

2.29 x

 

Yes

 

Debt Service Coverage Ratio*

 

>1.55 x

 

1.89x

 

Yes

 

* Based on rolling twelve months

8


 

CBL & Associates Properties, Inc.

Supplemental Financial And Operating Information

For the Three Months and Six Months Ended June 30, 2009

 

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


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Type

 

Square
Feet

 

Prior Gross
Rent PSF

 

New Initial Gross
Rent PSF

 

% Change
Initial

 

New Average
Gross Rent
PSF (2)

 

% Change
Average

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Property Types (1)

 

 

569,485

 

$

41.51

 

$

37.24

 

 

-10.3

%

$

38.41

 

 

-7.5

%

Stabilized malls

 

 

512,276

 

 

43.66

 

 

39.17

 

 

-10.3

%

 

40.41

 

 

-7.4

%

New leases

 

 

161,280

 

 

45.64

 

 

41.31

 

 

-9.5

%

 

44.27

 

 

-3.0

%

Renewal leases

 

 

350,996

 

$

42.74

 

$

38.18

 

 

-10.7

%

$

38.64

 

 

-9.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year to Date:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Property Types (1)

 

 

1,112,877

 

$

39.39

 

$

34.85

 

 

-11.5

%

$

35.78

 

 

-9.2

%

Stabilized malls

 

 

1,003,199

 

 

41.38

 

 

36.62

 

 

-11.5

%

 

37.60

 

 

-9.1

%

New leases

 

 

253,629

 

 

43.72

 

 

40.08

 

 

-8.3

%

 

42.92

 

 

-1.8

%

Renewal leases

 

 

749,570

 

$

40.58

 

$

35.45

 

 

-12.6

%

$

35.81

 

 

-11.8

%

Total Leasing Activity

 

 

 

 

 

 

 

Square

 

 

 

Feet

 

 

 

 

 

Quarter:

 

 

 

 

Total Leased

 

 

1,124,857

 

Operating Portfolio

 

 

1,006,658

 

Development Portfolio

 

 

118,199

 

 

 

 

 

 

Year to Date:

 

 

 

 

Total Leased

 

 

2,382,207

 

Operating Portfolio

 

 

2,211,272

 

Development Portfolio

 

 

170,935

 

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

 

 

 

 

 

 

 

 

 

 

As of June 30,

 

 

 

 

 

 

 

2009

 

2008

 

 

 

 

 

 

 

Stabilized malls

 

$

29.27

 

$

29.17

 

Non-stabilized malls

 

 

26.71

 

 

24.84

 

Associated centers

 

 

11.90

 

 

11.60

 

Community centers

 

 

14.80

 

 

14.05

 

Other

 

 

19.09

 

 

17.52

 

 

 

 

 

 

 

 

 

(1) Includes Stabilized malls, Associated centers, Community centers and Other.

(2) Average Gross Rent does not incorporate allowable future increases for recoverable common area expenses.

9



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months and Six Months Ended June 30, 2009

Top 25 Tenants Based on Percentage of Total Revenues as of June 30, 2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant

 

Number of
Stores

 

Square Feet

 

Percentage of Total
Annualized
Revenues

 

 

 

 

 

 

 

 

 

 

 

  1

 

Limited Brands, LLC

 

 

161

 

 

 

800,742

 

 

 

2.97

%

 

  2

 

Foot Locker, Inc.

 

 

181

 

 

 

685,553

 

 

 

2.49

%

 

  3

 

The Gap Inc.

 

 

95

 

 

 

987,422

 

 

 

2.26

%

 

  4

 

Abercrombie & Fitch, Co.

 

 

98

 

 

 

659,673

 

 

 

2.20

%

 

  5

 

AE Outfitters Retail Company

 

 

86

 

 

 

501,338

 

 

 

2.09

%

 

  6

 

Signet Group plc (1)

 

 

118

 

 

 

209,148

 

 

 

1.81

%

 

  7

 

Luxottica Group, S.P.A. (2)

 

 

150

 

 

 

329,390

 

 

 

1.54

%

 

  8

 

Zale Corporation

 

 

143

 

 

 

150,382

 

 

 

1.51

%

 

  9

 

Genesco Inc. (3)

 

 

185

 

 

 

255,050

 

 

 

1.43

%

 

10

 

Dick’s Sporting Goods, Inc.

 

 

17

 

 

 

1,024,973

 

 

 

1.30

%

 

11

 

Express Fashions

 

 

49

 

 

 

404,982

 

 

 

1.29

%

 

12

 

JC Penney Co. Inc. (4)

 

 

77

 

 

 

8,532,990

 

 

 

1.25

%

 

13

 

Finish Line, Inc. (5)

 

 

73

 

 

 

376,481

 

 

 

1.23

%

 

14

 

New York & Company, Inc.

 

 

58

 

 

 

412,948

 

 

 

1.19

%

 

15

 

The Regis Corporation

 

 

210

 

 

 

247,291

 

 

 

1.17

%

 

16

 

Charlotte Russe Holding, Inc.

 

 

52

 

 

 

360,274

 

 

 

1.15

%

 

17

 

Aeropostale, Inc.

 

 

76

 

 

 

258,799

 

 

 

0.98

%

 

18

 

Pacific Sunwear of California

 

 

70

 

 

 

256,000

 

 

 

0.91

%

 

19

 

Christopher & Banks, Inc.

 

 

88

 

 

 

300,185

 

 

 

0.90

%

 

20

 

The Buckle, Inc.

 

 

49

 

 

 

242,386

 

 

 

0.89

%

 

21

 

The Children’s Place Retail Stores, Inc.

 

 

54

 

 

 

227,571

 

 

 

0.84

%

 

22

 

Charming Shoppes, Inc. (6)

 

 

51

 

 

 

290,878

 

 

 

0.82

%

 

23

 

Claire’s Stores, Inc.

 

 

116

 

 

 

135,315

 

 

 

0.80

%

 

24

 

Tween Brands, Inc. (7)

 

 

67

 

 

 

271,266

 

 

 

0.76

%

 

25

 

Collective Brands, Inc.

 

 

88

 

 

 

239,167

 

 

 

0.76

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,412

 

 

 

18,160,204

 

 

 

34.54

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

(1)

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.

 

 

(2)

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

 

 

(3)

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

 

 

(4)

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

 

 

(5)

Finish Line, Inc. sold 17 Man Alive stores to Jimmy Jazz during the second quarter.

 

 

(6)

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

 

 

(7)

Tween Brands, Inc. operates Limited Too and Justice.

10


CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months and Six Months Ended June 30, 2009

Capital Expenditures for the Three Months and Six Months Ended June 30, 2009
(In thousands)

 

 

 

 

 

 

 

 

 

 

Three Months

 

Six Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant allowances

 

$

9,583

 

$

17,878

 

 

 

   

 

   

 

 

 

 

 

 

 

 

 

Renovations

 

 

294

 

 

382

 

 

 

   

 

   

 

 

 

 

 

 

 

 

 

Deferred maintenance:

 

 

 

 

 

 

 

Parking lot and parking lot lighting

 

 

522

 

 

561

 

Roof repairs and replacements

 

 

844

 

 

1,983

 

Other capital expenditures

 

 

942

 

 

1,925

 

 

 

   

 

   

 

Total deferred maintenance expenditures

 

 

2,308

 

 

4,469

 

 

 

   

 

   

 

 

 

 

 

 

 

 

 

Total capital expenditures

 

$

12,185

 

$

22,729

 

 

 

   

 

   

 

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)

 

 

 

 

 

 

 

 

 

 

2009

 

2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended:

 

 

 

 

 

 

 

March 31,

 

$

651

 

$

596

 

June 30,

 

 

208

 

 

990

 

September 30,

 

 

 

 

818

 

December 31,

 

 

 

 

911

 

 

 

   

 

   

 

 

 

$

859

 

$

3,315

 

 

 

   

 

   

 

11


CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months and Six Months Ended June 30, 2009

Properties Opened Year-To-Date
(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total
Project
Square
Feet

 

CBL’s Share of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property

 

Location

 

 

Total
Cost

 

Cost
To Date

 

Date
Opened

 

Initial
Yield (a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mall Expansions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asheville Mall - Barnes & Noble

 

Asheville, NC

 

40,000

 

$

11,684

 

$

7,904

 

Spring-09

 

5.3

%

Oak Park Mall - Barnes & Noble (e)

 

Kansas City, KS

 

34,000

 

 

9,619

 

 

11,386

 

Spring-09

 

7.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West County - Former Lord & Taylor

 

St. Louis, MO

 

90,620

 

 

34,149

 

 

26,197

 

Spring-09

 

9.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community Center:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hammock Landing (Phase I and Phase 1A) (b)

 

West Melbourne, FL

 

470,042

 

 

39,673

 

 

46,931

 

Spring-09/Fall-10

 

7.3

%*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

   

 

 

 

 

 

 

 

 

 

634,662

 

$

95,125

 

$

92,418

 

 

 

 

 

 

 

 

 

 

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Properties Under Development at June 30, 2009
(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total
Project
Square
Feet

 

CBL’s Share of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property

 

Location

 

 

Total
Cost

 

Cost
To Date

 

Opening
Date

 

Initial
Yield(a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community/Open-Air Centers:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Settlers Ridge (Phase I) (e)

 

Robinson Township, PA

 

393,822

 

 

108,959

 

 

66,578

 

Fall-09

 

6.1

%*

Summit Fair (d)

 

Lee’s Summit, MO

 

483,172

 

 

22,000

 

 

22,000

 

Summer-09/Summer-10

 

9.0

%

The Pavilion at Port Orange (Phase I and Phase 1A) (b)

 

Port Orange, FL

 

495,669

 

 

73,813

 

 

47,499

 

Fall-09/Summer-10

 

7.1

%

The Promenade (c)

 

D’Iberville, MS

 

681,684

 

 

88,216

 

 

61,869

 

Fall-09

 

8.0

%

 

 

 

 

             

 

 

 

 

 

 

 

 

 

2,054,347

 

$

292,988

 

$

197,946

 

 

 

 

 

 

 

 

 

             

 

 

 

 

 


 

 

(a)

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

(b)

50/50 Joint Venture. Costs to date may be gross of applicable reimbursements.

(c)

The Promenade is an 85/15 joint venture. Amounts shown are 100% of total costs and cost to date as CBL has funded all costs to date. Costs to date may be gross of applicable reimbursements.

(d)

CBL’s interest represents 27% of project cost.

(e)

Costs to date may be gross of applicable reimbursements.

* Pro Forma initial yields for phased projects reflect full land cost in Phase I. Combined pro forma yields are higher than Phase I project yields.

12


-----END PRIVACY-ENHANCED MESSAGE-----