EX-9.1 2 exhibit991-periodendingmar.htm EXHIBIT 99.1 Exhibit 99.1 - Period Ending March 31, 2013


Exhibit 99.1
Contact: Katie Reinsmidt, Senior Vice President - Investor Relations/Corporate Investments, 423.490.8301, katie_reinsmidt@cblproperties.com

CBL & ASSOCIATES PROPERTIES REPORTS
FIRST QUARTER 2013 RESULTS
s
FFO per diluted share increased 8.2% to $0.53 for the first quarter of 2013, compared with $0.49 for the prior-year period.
s
Same-center NOI, excluding lease termination fees, increased 1.0% in the first quarter 2013 over the prior-year period.
s
Portfolio occupancy at March 31, 2013, increased 40 basis points to 92.2% from 91.8% for the prior-year period.
s
Average gross rent per square foot for stabilized mall leases signed in the first quarter of 2013 increased 10.8% over the prior gross rent per square foot.
s
Same-store sales increased 4.4% to $355 per square foot for mall tenants 10,000 square feet or less for stabilized malls for the rolling twelve months ended March 31, 2013 compared with the prior-year period.

CHATTANOOGA, Tenn. (April 29, 2013) – CBL & Associates Properties, Inc. (NYSE:CBL) announced results for the first quarter ended March 31, 2013. 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.
 
 
Three Months Ended
March 31,
 
 
2013
2012
Funds from Operations (“FFO”) per diluted share
 
$0.53
$0.49
 
 
 
 

“The strong operating performance of our market-dominant mall portfolio in the first quarter coupled with the benefits of our new growth platforms have us well on the path towards achieving our 2013 goals,” said Stephen Lebovitz, CBL’s president and chief executive officer. “We are seeing solid improvement in occupancy, NOI, sales and leasing across the portfolio even with the tougher comparison from a year ago. The acquisition of the remaining interest in Kirkwood Mall (Bismarck, ND) also highlights that our focused growth strategy can yield a strong pipeline of profitable investment opportunities in this environment. We will look to build on this momentum throughout the year.


 
-MORE-



CBL Reports First Quarter 2013 Results
Page 2
April 29, 2013

“Our plans for further enhancements to our capital structure with the ultimate goal of an investment grade rating are well underway. Our long-stated preference is for long-term, fixed-rate sources of capital at the most effective pricing, as evidenced by the refinancing of Friendly Center (Greensboro, NC) and Renaissance Center (Durham, NC) at a low ten-year weighted average fixed rate of 3.48%. Raising over $100 million of equity capital in the quarter from the initial activity on our ATM program and the disposition of five non-core office buildings clearly demonstrates our ability to prudently fund our growth. The continued access to these attractive sources of capital and the ample availability on our unsecured credit facilities provide us the flexibility to execute our capital plan and our corporate strategy.”

FFO allocable to common shareholders for the first quarter of 2013 was $85,912,000, or $0.53 per diluted share, compared with $72,178,000, or $0.49 per diluted share, for the first quarter of 2012. FFO of the operating partnership for the first quarter of 2013 was $101,623,000, compared with $92,476,000, for the first quarter of 2012.

Net income attributable to common shareholders for the first quarter of 2013 was $19,090,000, or $0.12 per diluted share, compared with net income of $15,455,000, or $0.10 per diluted share for the first quarter of 2012.

HIGHLIGHTS
Portfolio same-center net operating income (“NOI”), excluding lease termination fees, for the quarter ended March 31, 2013, increased 1.0% compared with an increase of 1.5% for the prior-year period.

Average gross rent per square foot on stabilized mall leases signed during the first quarter of 2013 for tenants 10,000 square feet or less increased 10.8% over the prior gross rent per square foot.

Same-store sales per square foot for mall tenants 10,000 square feet or less for stabilized malls for the rolling twelve months ended March 31, 2013, increased 4.4% to $355 per square foot compared with $340 per square foot in the prior-year period.

Consolidated and unconsolidated variable rate debt of $1,097,660,000, as of March 31, 2013, represented 10.4% of the total market capitalization for the Company, compared with 12.7% as of March 31, 2012, and 20.4% of the Company's share of total consolidated and unconsolidated debt, compared with 22.8% as of March 31, 2012.

Debt-to-total market capitalization was 51.0% as of March 31, 2013, compared with 55.7% as of March 31, 2012.

The ratio of earnings before interest, taxes, depreciation and amortization (“EBITDA”) to interest expense was 2.64 times for the first quarter of 2013, compared with 2.46 times for the first quarter of 2012.

PORTFOLIO OCCUPANCY
 
 
March 31,
 
 
2013
 
2012
Portfolio occupancy
 
92.2%
 
91.8%
Mall portfolio
 
91.8%
 
91.9%
Stabilized malls
 
91.7%
 
91.8%
Non-stabilized malls
 
99.3%
 
95.5%
Associated centers
 
93.5%
 
92.9%
Community centers
 
96.0%
 
91.0%

ACQUISITIONS
Subsequent to the quarter end, CBL announced that it had completed the acquisition of the remaining 51% interest in Kirkwood Mall in Bismarck, ND. In December 2012, CBL acquired a 49% non-controlling interest in Kirkwood


 
-MORE-



CBL Reports First Quarter 2013 Results
Page 3
April 29, 2013



Mall. In conjunction with the acquisition of the remaining interest, CBL assumed the $40.4 million non-recourse loan secured by the property, which bears a fixed interest rate of 5.75% and matures in April 2018.

DISPOSITION ACTIVITY
During the first quarter 2013, CBL disposed of five office buildings generating total net proceeds of $43.5 million.

FINANCING ACTIVITY
During the quarter, CBL closed on a $100.0 million non-recourse loan secured by Friendly Center in Greensboro, NC. The ten-year loan bears a fixed interest rate of 3.4795% and replaced an existing $77.6 million loan that was scheduled to mature in April 2013. CBL also closed a $16.0 million non-recourse loan secured by Renaissance Center Phase II in Durham, NC. The ten-year loan bears a fixed interest rate of 3.4895% and replaced the existing $15.7 million loan that was scheduled to mature in April 2013. CBL owns 50% of Friendly Center and Renaissance Center Phase II. Excess proceeds from the loans were used to retire loans on several office buildings owned in this same joint venture.

CAPITAL MARKETS ACTIVITY
During the first quarter of 2013, CBL sold 2.7 million common shares, at a weighted average price of $23.58 per share, under its At-The-Market (“ATM”) equity offering program, generating net proceeds of $62.1 million. The proceeds generated from the ATM program were used to reduce the outstanding balances under the Company’s unsecured credit facilities.

OUTLOOK AND GUIDANCE
Based on first quarter results and today’s outlook, the Company is maintaining 2013 FFO guidance in the range of $2.18 - $2.26 per share. Full-year guidance assumes same-center NOI growth in a range of 1.0% - 3.0%, $2.0 million to $4.0 million of outparcel sales and a 25-50 basis point increase in year-end occupancy. The guidance also assumes the pay-off of the Westfield Preferred Units mid-year using the Company’s lines of credit and cash on hand. The guidance excludes the impact of any future unannounced transactions. The Company expects to update its annual guidance after each quarter's results.

 
Low
 
High
Expected diluted earnings per common share
$
0.63

 
$
0.71

Adjust to fully converted shares from common shares
(0.1
)
 
(0.11
)
Expected earnings per diluted, fully converted common share
0.53

 
0.6

Add: depreciation and amortization
1.55

 
1.55

Add: noncontrolling interest in earnings of Operating Partnership
0.1

 
0.11

Expected FFO per diluted, fully converted common share
$
2.18

 
$
2.26



INVESTOR CONFERENCE CALL AND SIMULCAST
CBL & Associates Properties, Inc. will conduct a conference call at 11:00 a.m. ET on Tuesday, April 30, 2013, to discuss its first quarter results. The numbers to call for this interactive teleconference are (800) 736-4594 or (212) 231-2901. A seven-day replay of the conference call will be available by dialing (402) 977-9140 and entering the passcode 21646863. 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., first 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 2013 first quarter earnings release conference call. The live broadcast of the quarterly conference call will be available online at cblproperties.com on Tuesday, April 30, 2013, beginning at 11:00 a.m. ET. The online replay will follow shortly after the call and continue through May 7, 2013.


 
-MORE-



CBL Reports First Quarter 2013 Results
Page 4
April 29, 2013


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 158 properties, including 96 regional malls/open-air centers. The properties are located in 31 states and total 92.7 million square feet including 10.5 million square feet of non-owned shopping centers managed for third parties. Headquartered in Chattanooga, TN, CBL has regional offices in Boston (Waltham), MA, Dallas (Irving), 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 (loss) determined in accordance with GAAP. The National Association of Real Estate Investment Trusts (“NAREIT”) defines FFO as net income (loss) (computed in accordance with GAAP) excluding gains or losses on sales of depreciable operating properties and impairment losses of depreciable 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. We define FFO allocable to 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 (loss) attributable to its common shareholders.

In the reconciliation of net income attributable to the Company's common shareholders to FFO allocable to its common shareholders, located in this earnings release, the Company makes an adjustment to add back noncontrolling interest in income (loss) 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 (loss) 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


 
-MORE-



CBL Reports First Quarter 2013 Results
Page 5
April 29, 2013


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" included therein, for a discussion of such risks and uncertainties.


 
-MORE-



CBL Reports First Quarter Results
Page 6
April 29, 2013
CBL & Associates Properties, Inc.
Consolidated Statement of Operations
(Unaudited; in thousands, except per share amounts)
 
 Three Months Ended
March 31,
 
2013
 
2012
REVENUES:
 
 
 
Minimum rents
$
170,478

 
$
157,510

Percentage rents
4,915

 
3,452

Other rents
5,297

 
5,286

Tenant reimbursements
74,359

 
69,692

Management, development and leasing fees
3,075

 
2,469

Other
7,853

 
8,060

Total revenues
265,977

 
246,469

 
 
 
 
OPERATING EXPENSES:
 
 
 
Property operating
41,078

 
36,865

Depreciation and amortization
71,555

 
62,258

Real estate taxes
23,042

 
22,329

Maintenance and repairs
14,691

 
12,757

General and administrative
13,424

 
13,800

Other
6,656

 
6,758

Total operating expenses
170,446

 
154,767

Income from operations
95,531

 
91,702

Interest and other income
727

 
1,075

Interest expense
(59,828
)
 
(59,831
)
Gain on sales of real estate assets
543

 
94

Equity in earnings of unconsolidated affiliates
2,619

 
1,266

Income tax (provision) benefit
174

 
228

Income from continuing operations
39,766

 
34,534

Operating income (loss) of discontinued operations
(662
)
 
1,106

Gain on discontinued operations
781

 
911

Net income
39,885

 
36,551

Net income attributable to noncontrolling interests in:
 
 
 
Operating partnership
(3,491
)
 
(4,362
)
Other consolidated subsidiaries
(6,081
)
 
(6,140
)
Net income attributable to the Company
30,313

 
26,049

Preferred dividends
(11,223
)
 
(10,594
)
Net income attributable to common shareholders
$
19,090

 
$
15,455

Basic per share data attributable to common shareholders:
 
 
 
Income from continuing operations, net of preferred dividends
$
0.12

 
$
0.09

Discontinued operations

 
0.01

Net income attributable to common shareholders
$
0.12

 
$
0.10

Weighted average common shares outstanding
161,540

 
148,495

 
 
 
 
Diluted earnings per share data attributable to common shareholders:
 
 
 
Income from continuing operations, net of preferred dividends
$
0.12

 
$
0.09

Discontinued operations

 
0.01

Net income attributable to common shareholders
$
0.12

 
$
0.10

Weighted average common and potential dilutive
      common shares outstanding
161,540

 
148,538

 
 
 
 
Amounts attributable to common shareholders:
 
 
 
Income from continuing operations, net of preferred dividends
$
18,989

 
$
13,880

Discontinued operations
101

 
1,575

Net income attributable to common shareholders
$
19,090

 
$
15,455



 
-MORE-



CBL Reports First Quarter Results
Page 7
April 29 2013

The Company's calculation of FFO allocable to Company shareholders is as follows:
(in thousands, except per share data)
 
 Three Months Ended
March 31,
 
2013
 
2012
 
 
 
 
Net income attributable to common shareholders
$
19,090

 
$
15,455

Noncontrolling interest in income of operating partnership
3,491

 
4,362

Depreciation and amortization expense of:
 
 
 
 Consolidated properties
71,555

 
62,258

 Unconsolidated affiliates
9,948

 
11,111

 Discontinued operations
107

 
1,015

 Non-real estate assets
(474
)
 
(417
)
Noncontrolling interests' share of depreciation and amortization
(1,607
)
 
(446
)
Loss on impairment of real estate, net of tax benefit

 
196

Gain on depreciable property
(2
)
 
(493
)
Gain on discontinued operations, net of taxes
(485
)
 
(565
)
Funds from operations of the operating partnership
$
101,623

 
$
92,476

 
 
 
 
Funds from operations per diluted share
$
0.53

 
$
0.49

Weighted average common and potential dilutive common shares
     outstanding with operating partnership units fully converted
191,085

 
190,302

 
 
 
 
Reconciliation of FFO of the operating partnership
to FFO allocable to common shareholders:
 
 
 
Funds from operations of the operating partnership
$
101,623

 
$
92,476

Percentage allocable to common shareholders (1)
84.54
%
 
78.05
%
Funds from operations allocable to common shareholders
$
85,912

 
$
72,178


(1) 
Represents the weighted average number of common shares outstanding for the period divided by the sum of the weighted average number of common shares and the weighted average number of operating partnership units outstanding during the period. See the reconciliation of shares and operating partnership units outstanding on page 4.

SUPPLEMENTAL FFO INFORMATION:
 
 
 
Lease termination fees
$
813

 
$
750

    Lease termination fees per share
$

 
$

 
 
 
 
Straight-line rental income
$
1,090

 
$
410

    Straight-line rental income per share
$
0.01

 
$

 
 
 
 
Gains on outparcel sales
$
543

 
$
99

    Gains on outparcel sales per share
$

 
$

 
 
 
 
Net amortization of acquired above- and below-market leases
$
586

 
$
142

    Net amortization of acquired above- and below-market leases per share
$

 
$

 
 
 
 
Net amortization of debt premiums (discounts)
$
376

 
$
452

    Net amortization of debt premiums (discounts) per share
$

 
$

 
 
 
 
 Income tax benefit
$
174

 
$
228

    Income tax benefit per share
$

 
$

 
 
 
 
Loss on impairment of real estate from discontinued operations
$

 
$
(293
)
    Loss on impairment of real estate from discontinued operations per share
$

 
$



 
-MORE-



CBL Reports First Quarter Results
Page 8
April 29, 2013


Same-Center Net Operating Income
(Dollars in thousands)
 
Three Months Ended
March 31,
 
2013
 
2012
 
 
 
 
Net income attributable to the Company
$
30,313

 
$
26,049

 
 
 
 
Adjustments:
 
 
 
Depreciation and amortization
71,555

 
62,258

Depreciation and amortization from unconsolidated affiliates
9,948

 
11,111

Depreciation and amortization from discontinued operations
107

 
1,015

Noncontrolling interests' share of depreciation and amortization in
     other consolidated subsidiaries
(1,607
)
 
(446
)
Interest expense
59,828

 
59,831

Interest expense from unconsolidated affiliates
10,072

 
11,203

Interest expense from discontinued operations

 
230

Noncontrolling interests' share of interest expense in
     other consolidated subsidiaries
(976
)
 
(460
)
Abandoned projects expense
2

 
(124
)
Gain on sales of real estate assets
(543
)
 
(94
)
Loss on sales of real estate assets of unconsolidated affiliates

 
5

Loss on impairment of real estate from discontinued operations

 
293

Income tax benefit
(174
)
 
(228
)
Net income attributable to noncontrolling interest
     in earnings of operating partnership
3,491

 
4,362

Gain on discontinued operations
(781
)
 
(911
)
Operating partnership's share of total NOI
181,235

 
174,094

General and administrative expenses
13,424

 
13,800

Management fees and non-property level revenues
(7,444
)
 
(7,105
)
Operating partnership's share of property NOI
187,215

 
180,789

Non-comparable NOI
(7,992
)
 
(3,422
)
Total same-center NOI
$
179,223

 
$
177,367

Total same-center NOI percentage change
1.0
%
 
 
 
 
 
 
Total same-center NOI
$
179,223

 
$
177,367

Less lease termination fees
(813
)
 
(756
)
Total same-center NOI, excluding lease termination fees
$
178,410

 
$
176,611

 
 
 
 
Malls
$
160,726

 
$
159,711

Associated centers
8,330

 
8,064

Community centers
4,695

 
4,324

Offices and other
4,659

 
4,512

Total same-center NOI, excluding lease termination fees
$
178,410

 
$
176,611

 
 
 
 
Percentage Change:
 
 
 
Malls
0.6
%
 
 
Associated centers
3.3
%
 
 
Community centers
8.6
%
 
 
Offices and other
3.3
%
 
 
Total same-center NOI, excluding lease termination fees
1.0
%
 
 


 
-MORE-



CBL Reports First Quarter Results
Page 9
April 29, 2013

Company's Share of Consolidated and Unconsolidated Debt
(Dollars in thousands)
 
As of March 31, 2013
 
Fixed Rate
 
Variable Rate
 
Total
Consolidated debt
$
3,712,645

 
$
967,876

 
$
4,680,521

Noncontrolling interests' share of consolidated debt
(89,079
)
 

 
(89,079
)
Company's share of unconsolidated affiliates' debt
658,942

 
129,784

 
788,726

Company's share of consolidated and unconsolidated debt
$
4,282,508

 
$
1,097,660

 
$
5,380,168

Weighted average interest rate
5.40
%
 
2.39
%
 
4.79
%
 
 
 
 
 
 
 
As of March 31, 2012
 
Fixed Rate
 
Variable Rate
 
Total
Consolidated debt
$
3,393,241

 
$
1,066,007

 
$
4,459,248

Noncontrolling interests' share of consolidated debt
(29,256
)
 
(726
)
 
(29,982
)
Company's share of unconsolidated affiliates' debt
675,356

 
127,019

 
802,375

Company's share of consolidated and unconsolidated debt
$
4,039,341

 
$
1,192,300

 
$
5,231,641

Weighted average interest rate
5.48
%
 
2.67
%
 
4.84
%

Debt-To-Total-Market Capitalization Ratio as of March 31, 2013
(In thousands, except stock price)
 
Shares
Outstanding
 
Stock Price (1)
 
Value
Common stock and operating partnership units
192,933

 
$
23.60

 
$
4,553,219

7.375% Series D Cumulative Redeemable Preferred Stock
1,815

 
250.00

 
453,750

6.625% Series E Cumulative Redeemable Preferred Stock
690

 
250.00

 
172,500

Total market equity
 
 
 
 
5,179,469

Company's share of total debt
 
 
 
5,380,168

Total market capitalization
 
 
 
$
10,559,637

Debt-to-total-market capitalization ratio
 
 
51.0
%

(1) 
Stock price for common stock and operating partnership units equals the closing price of the common stock on March 28, 2013. The stock
prices for the preferred stocks represent the liquidation preference of each respective series.

Reconciliation of Shares and Operating Partnership Units Outstanding
(In thousands)
 
 Three Months Ended
March 31,
2013:
Basic
 
Diluted
Weighted average shares - EPS
161,540

 
161,540

Weighted average operating partnership units
29,545

 
29,545

Weighted average shares- FFO
191,085

 
191,085

 
 
 
 
2012:
 
 
 
Weighted average shares - EPS
148,495

 
148,538

Weighted average operating partnership units
41,764

 
41,764

Weighted average shares- FFO
190,259

 
190,302

 
 
 
 
 
 
 
 
Dividend Payout Ratio
 
 
 Three Months Ended
March 31,
 
2013
 
2012
Weighted average cash dividend per share
$
0.23864

 
$
0.21913

FFO per diluted, fully converted share
$
0.53

 
$
0.49

Dividend payout ratio
45.0
%
 
44.7
%



 
-MORE-



CBL Reports First Quarter Results
Page 10
April 29, 2013

Consolidated Balance Sheets
(Unaudited; in thousands, except share data)
 
As of
 
March 31,
2013

 
December 31,
2012
 ASSETS
 
 
 
 Real estate assets:
 
 
 
 Land
$
905,310

 
$
905,339

 Buildings and improvements
7,215,147

 
7,228,293

 
8,120,457

 
8,133,632

 Accumulated depreciation
(2,026,560
)
 
(1,972,031
)
 
6,093,897

 
6,161,601

 Held for sale

 
29,425

 Developments in progress
164,948

 
137,956

 Net investment in real estate assets
6,258,845

 
6,328,982

 Cash and cash equivalents
66,580

 
78,248

 Receivables:
 
 
 
 Tenant, net of allowance for doubtful accounts of $2,054
     and $1,977 in 2013 and 2012, respectively
76,331

 
78,963

 Other, net of allowance for doubtful accounts of $1,283
     and $1,270 in 2013 and 2012, respectively
15,571

 
8,467

 Mortgage and other notes receivable
22,337

 
25,967

 Investments in unconsolidated affiliates
275,349

 
259,810

 Intangible lease assets and other assets
275,064

 
309,299

 
$
6,990,077

 
$
7,089,736

 
 
 
 
 LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
 
 
 Mortgage and other indebtedness
$
4,680,521

 
$
4,745,683

 Accounts payable and accrued liabilities
302,946

 
358,874

 Total liabilities
4,983,467

 
5,104,557

 Commitments and contingencies
 
 
 
 Redeemable noncontrolling interests:
 
 
 
 Redeemable noncontrolling partnership interests
43,615

 
40,248

 Redeemable noncontrolling preferred joint venture interest
423,719

 
423,834

 Total redeemable noncontrolling interests
467,334

 
464,082

 Shareholders' equity:
 
 
 
Preferred stock, $.01 par value, 15,000,000 shares authorized:
 
 
 
       7.375% Series D Cumulative Redeemable Preferred Stock,
          1,815,000 shares outstanding
18

 
18

 6.625% Series E Cumulative Redeemable Preferred
     Stock, 690,000 shares outstanding
7

 
7

       Common stock, $.01 par value, 350,000,000 shares authorized,
           163,387,752 and 161,309,652 issued and outstanding in 2013
           and 2012, respectively
1,634

 
1,613

       Additional paid-in capital
1,804,108

 
1,773,630

       Accumulated other comprehensive income
7,850

 
6,986

       Dividends in excess of cumulative earnings
(472,184
)
 
(453,561
)
 Total shareholders' equity
1,341,433

 
1,328,693

 Noncontrolling interests
197,843

 
192,404

       Total equity
1,539,276

 
1,521,097

 
$
6,990,077

 
$
7,089,736



-END-