XML 27 R8.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income $ 109,145 $ 114,989
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 153,729 148,711
Net amortization of deferred financing costs, debt premiums and discounts 2,126 1,476
Net amortization of intangible lease assets and liabilities (883) (288)
Gain on sales of real estate assets (85,521) (9,577)
Loss on investment 5,843 0
Write-off of development projects 5,019 33
Share-based compensation expense 3,324 2,851
Loss on impairment 46,466 63,178
Gain on extinguishment of debt (24,475) (6)
Equity in earnings of unconsolidated affiliates (11,698) (96,739)
Distributions of earnings from unconsolidated affiliates 9,640 8,582
Provision for doubtful accounts 2,374 2,223
Change in deferred tax accounts 3,750 (320)
Changes in:    
Tenant and other receivables (3,098) (13,595)
Other assets (6,638) (5,616)
Accounts payable and accrued liabilities (3,776) (1,741)
Net cash provided by operating activities 205,327 214,161
CASH FLOWS FROM INVESTING ACTIVITIES:    
Additions to real estate assets (93,535) (103,322)
Acquisitions of real estate assets (79,799) 0
Additions to restricted cash (6,315) (8,064)
Proceeds from sales of real estate assets 194,632 88,583
Additions to mortgage and other notes receivable 0 (3,259)
Payments received on mortgage and other notes receivable 1,190 515
Additional investments in and advances to unconsolidated affiliates (4,853) (3,650)
Distributions in excess of equity in earnings of unconsolidated affiliates 11,573 60,060
Changes in other assets (11,203) (2,498)
Net cash provided by investing activities 11,690 28,365
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from mortgage and other indebtedness 494,103 439,113
Principal payments on mortgage and other indebtedness (536,406) (570,838)
Additions to deferred financing costs (872) (79)
Additions to debt issuance costs 0 (837)
Prepayment fees on extinguishment of debt (8,500) 0
Proceeds from issuances of common stock 102 87
Purchase of noncontrolling interests in the Operating Partnership (530) (146)
Contributions from noncontrolling interests 263 10,686
Payment of tax withholdings for restricted stock awards (298) 0
Distributions to noncontrolling interests (41,162) (23,378)
Dividends paid to holders of preferred stock (22,446) (22,446)
Dividends paid to common shareholders (90,600) (90,441)
Net cash used in financing activities (206,346) (258,279)
NET CHANGE IN CASH AND CASH EQUIVALENTS 10,671 (15,753)
CASH AND CASH EQUIVALENTS, beginning of period 18,951 [1] 36,892
CASH AND CASH EQUIVALENTS, end of period 29,622 [1] 21,139
SUPPLEMENTAL INFORMATION:    
Cash paid for interest, net of amounts capitalized 116,349 109,109
CBL & Associates Limited Partnership    
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income 109,145 114,989
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 153,729 148,711
Net amortization of deferred financing costs, debt premiums and discounts 2,126 1,476
Net amortization of intangible lease assets and liabilities (883) (288)
Gain on sales of real estate assets (85,521) (9,577)
Loss on investment 5,843 0
Write-off of development projects 5,019 33
Share-based compensation expense 3,324 2,851
Loss on impairment 46,466 63,178
Gain on extinguishment of debt (24,475) (6)
Equity in earnings of unconsolidated affiliates (11,698) (96,739)
Distributions of earnings from unconsolidated affiliates 9,641 8,610
Provision for doubtful accounts 2,374 2,223
Change in deferred tax accounts 3,750 (320)
Changes in:    
Tenant and other receivables (3,098) (13,546)
Other assets (6,638) (5,616)
Accounts payable and accrued liabilities (3,769) (1,820)
Net cash provided by operating activities 205,335 214,159
CASH FLOWS FROM INVESTING ACTIVITIES:    
Additions to real estate assets (93,535) (103,322)
Acquisitions of real estate assets (79,799) 0
Additions to restricted cash (6,315) (8,064)
Proceeds from sales of real estate assets 194,632 88,583
Additions to mortgage and other notes receivable 0 (3,259)
Payments received on mortgage and other notes receivable 1,190 515
Additional investments in and advances to unconsolidated affiliates (4,853) (3,650)
Distributions in excess of equity in earnings of unconsolidated affiliates 11,573 60,060
Changes in other assets (11,203) (2,498)
Net cash provided by investing activities 11,690 28,365
CASH FLOWS FROM FINANCING ACTIVITIES:    
Proceeds from mortgage and other indebtedness 494,103 439,113
Principal payments on mortgage and other indebtedness (536,406) (570,838)
Additions to deferred financing costs (872) (79)
Additions to debt issuance costs 0 (837)
Prepayment fees on extinguishment of debt (8,500) 0
Proceeds from issuances of common stock 102 87
Contributions from noncontrolling interests 263 10,686
Redemptions of common units (530) (146)
Payment of tax withholdings for restricted stock awards (298) 0
Distributions to noncontrolling interests (25,333) (7,044)
Dividends paid to holders of preferred stock (22,446) (22,446)
Dividends paid to common shareholders (106,429) (106,775)
Net cash used in financing activities (206,346) (258,279)
NET CHANGE IN CASH AND CASH EQUIVALENTS 10,679 (15,755)
CASH AND CASH EQUIVALENTS, beginning of period 18,943 [1] 36,887
CASH AND CASH EQUIVALENTS, end of period 29,622 [1] 21,132
SUPPLEMENTAL INFORMATION:    
Cash paid for interest, net of amounts capitalized $ 116,349 $ 109,109
[1] As of June 30, 2017, includes $655,236 of assets related to consolidated variable interest entities that can be used only to settle obligations of the consolidated variable interest entities and $451,661 of liabilities of consolidated variable interest entities for which creditors do not have recourse to the general credit of the Company. See Note 5.