EX-99.1 2 cbl-ex991_6.htm EX-99.1 cbl-ex991_6.htm

 

Exhibit 99.1

 

 

 

 

Earnings Release and

Supplemental Financial and Operating Information

 

For the Three and Six Months Ended

June 30, 2021


 

 

Earnings Release and Supplemental Financial and Operating Information

Table of Contents

 

 

 

Page

 

 

 

Earnings Release

 

1

 

 

 

Consolidated Statements of Operations

 

6

 

 

 

Reconciliations of Supplementary Non-GAAP Financial Measures:

 

 

 

 

 

     Funds from Operations (FFO)

 

7

 

 

 

     Same-center Net Operating Income (NOI)

 

10

 

 

 

Selected Financial and Equity Information

 

12

 

 

 

Consolidated Balance Sheets

 

14

 

 

 

Condensed Combined Financial Statements - Unconsolidated Affiliates

 

15

 

 

 

Ratio of Adjusted EBITDAre to Interest Expense and Reconciliation of Adjusted EBITDAre to Operating Cash Flows

 

16

 

 

 

Components of Rental Revenues

 

17

 

 

 

Schedule of Mortgage and Other Indebtedness

 

18

 

 

 

Schedule of Maturities

 

21

 

 

 

Mall Portfolio Statistics

 

22

 

 

 

Leasing Activity and Average Annual Base Rents

 

24

 

 

 

Top 25 Tenants Based on Percentage of Total Annualized Revenues

 

26

 

 

 

Capital Expenditures

 

27

 

 

 

Development Activity

 

28

 

 

 

CBL Core Portfolio Exposure to Sears and Closed Bon-Ton Locations and Redevelopment Plans

 

29

 

 


 

 

 

 

Contact:  Katie Reinsmidt, Executive Vice President - Chief Investment Officer, 423.490.8301, katie.reinsmidt@cblproperties.com

 

CBL PROPERTIES REPORTS RESULTS FOR SECOND QUARTER 2021

Operations Improvement Reflects Strength of Business Recovery

CHATTANOOGA, Tenn. (August 17, 2021) – CBL Properties (OTCMKTS: CBLAQ) announced results for the second quarter ended June 30, 2021.  A description of each supplemental non-GAAP financial measure and the related reconciliation to the comparable GAAP financial measure is located at the end of this news release.

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2021

 

 

2020

 

 

%

 

 

2021

 

 

2020

 

 

%

 

Net loss attributable to common shareholders per diluted share

 

$

(0.05

)

 

$

(0.42

)

 

 

88.1

%

 

$

(0.18

)

 

$

(1.16

)

 

 

84.5

%

Funds from Operations ("FFO") per diluted share

 

$

0.25

 

 

$

(0.03

)

 

 

933.3

%

 

$

0.70

 

 

$

0.23

 

 

 

204.3

%

FFO, as adjusted, per diluted share (1)

 

$

0.39

 

 

$

0.02

 

 

 

1,850.0

%

 

$

0.73

 

 

$

0.28

 

 

 

160.7

%

 

(1)

For a reconciliation of FFO to FFO, as adjusted, for the periods presented, please refer to the footnotes to the Company’s reconciliation of net loss attributable to common shareholders to FFO allocable to Operating Partnership common unitholders on page 7 of this news release.

KEY TAKEAWAYS:

 

FFO, as adjusted, per diluted share, was $0.39 for the second quarter 2021, compared with $0.02 per share for the second quarter 2020.  The increase in FFO, as adjusted, per diluted share, as compared with the prior year period is principally a result of $0.15 per diluted share lower net interest expense and a $0.17 per diluted share positive variance in the estimate for uncollectable revenues, rent abatements and write-offs for past due rents.  The decline in net interest expense was primarily due to the post-petition interest expense payments that are not required to be made on the senior unsecured notes and secured credit facility subsequent to the Company’s bankruptcy filing on November 1, 2020.  The positive variance in the estimate for uncollectable revenues, abatements and write-offs for past due rents was primarily a result of the tenant accommodations that were made in the prior-year period due to the impact of the pandemic.  

 

Other major variances in the second quarter 2021 FFO, as adjusted, per diluted share, compared with the prior year period included $0.07 per diluted share of higher property NOI, including the estimate for uncollectable revenues, rent abatements and write-offs for past due rents.  The second quarter 2021 also benefited from a $0.06 per diluted share positive variance from undeclared preferred dividends accrued in the prior year period.  G&A expense during the second quarter 2021 was approximately $0.04 per diluted share lower, due to cost saving initiatives.  

 

Sales for the second quarter 2021 increased 22.3% as compared with the second quarter 2019.  Sales for the six months ended June 30, 2021, increased 17.2% over the six months ended June 30, 2019.  

 

Total portfolio same-center NOI increased 18.5% for the three months ended June 30, 2021.  Total portfolio same-center NOI for the six months ended June 30, 2021, declined 1.9%.

 

Portfolio occupancy as of June 30, 2021, was 87.0%, representing a 160-basis point improvement from the sequential quarter and a 110-basis point decline compared with 88.1% as of June 30, 2020.  Same-center mall occupancy was 85.2% as of June 30, 2021, representing a 200-basis point increase sequentially and a 160-basis point decline compared with 86.8% as of June 30, 2020.  An estimated 379-basis points of the decline in total mall portfolio occupancy was due to store closures related to tenants in bankruptcy.  

“Shopping at the mall is back! The combination of pent-up demand, stimulus checks, positive consumer sentiment and cabin fever led to a rebound in sales across our portfolio over the last few months,” said Stephen Lebovitz, Chief Executive Officer.  “Sales at nearly all our malls are exceeding 2019 levels, with many categories showing double-digit increases.  Traffic has picked up as well and is approaching pre-pandemic levels. This recovery benefited second quarter results, with percentage rents and short-term income trending above expectations.  Preliminary reports on back-to-school are positive, which bodes well for the holiday sales season. Same-center NOI increased more than 18%, much of which was driven by the $33 million positive variance in the estimate for uncollectable revenues and abatements.  Even with inflation pressures, we kept expenses, as well as capital expenditures, in check.  

1


 

“We are maintaining the positive momentum of redevelopments across our portfolio and are strengthening our properties by converting vacant parcels and former anchor stores into more productive uses. In June, we opened the HCA office building at Pearland Town Center, which will generate steady traffic for our stores and restaurants.  Just a few days ago, we celebrated the grand opening of Hollywood Casino at York Galleria in York, PA, marking the second casino in our portfolio.  In July, we sold a former anchor location at Eastgate Mall in Cincinnati that will be developed into a national grocer and another former anchor location at Dakota Square in Minot, ND, was sold to Scheel’s sporting goods to bring their latest prototype to the property. We are under negotiation on several other locations across our portfolio to a wide range of tenants including grocery, value retail, entertainment and e-sports, hotel, multi-family and others that represent a diversity of uses as we reinvent our malls.  We are also adding exciting, new local and regional specialty stores that are broadening our tenant mix and revenues.   

“We are pleased with the overwhelming support received for our Chapter 11 Plan of Reorganization from all constituencies, with over 95% of votes cast voting in favor of the plan.  Following the confirmation hearing on August 11th, the court entered the confirmation order, providing a clear path to emergence.  Between now and our planned emergence date of November 1, we will be working diligently to close and effect the approved restructuring plan.  The entire CBL organization is excited about our future.  The balance sheet and cash flow flexibility CBL will enjoy positions us to implement our redevelopment strategy, as well as pursue new growth opportunities.  We are energized by these opportunities and CBL’s future prospects.”

FINANCIAL RESULTS

Net loss attributable to common shareholders for the three months ended June 30, 2021 was $8.9 million, or a loss of $0.05 per diluted share, compared with net loss of $81.5 million, or a loss of $0.42 per diluted share, for the three months ended June 30, 2020.  

Net loss attributable to common shareholders for the six months ended June 30, 2021 was $35.6 million, or a loss of $0.18 per diluted share, compared with net loss of $215.3 million, or a loss of $1.16 per diluted share, for the six months ended June 30, 2020.  

FFO, as adjusted, allocable to common shareholders, for the three months ended June 30, 2021 was $77.5 million, or $0.39 per diluted share, compared with $4.7 million, or $0.02 per diluted share, for the three months ended June 30, 2020.  FFO, as adjusted, allocable to the Operating Partnership common unitholders, for the three months ended June 30, 2021 was $79.5 million compared with $4.9 million for the three months ended June 30, 2020.

FFO, as adjusted, allocable to common shareholders, for the six months ended June 30, 2021 was $144.4 million, or $0.73 per diluted share, compared with $52.0 million, or $0.28 per diluted share, for the six months ended June 30, 2020.  FFO, as adjusted, allocable to the Operating Partnership common unitholders, for the six months ended June 30, 2021 was $148.2 million compared with $56.5 million for the six months ended June 30, 2020.

Percentage change in same-center Net Operating Income (“NOI”) (1):

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2021

 

 

2021

 

Portfolio same-center NOI

 

18.5%

 

 

(1.9)%

 

Mall same-center NOI

 

19.0%

 

 

(2.6)%

 

(1)

CBL’s definition of same-center NOI excludes the impact of lease termination fees and certain non-cash items such as straight-line rents and reimbursements, write-offs of landlord inducements and net amortization of acquired above and below market leases.

Major variances impacting same-center NOI for the three months ended June 30, 2021, include:

 

Same-center NOI increased $16.7 million, due to a $23.5 million increase in revenues partially offset by a $6.8 million increase in operating expenses.  

 

Rental revenues increased $22.9 million, including a $29.6 million increase in minimum and other rents and a $3.6 million increase in percentage rents.  Rental revenues also include a $10.3 million decline in tenant reimbursements (net of any abatements).  The increase in rental revenues for the quarter was primarily due to the $31.2 million positive variance from uncollectable revenues.  The total estimate for uncollectable revenues and abatements for the second quarter 2021 was $8.6 million compared with a total of $39.9 million in the prior year period.  

 

Property operating expenses increased $5.0 million compared with the prior year, primarily due to the reopening of CBL’s portfolio. Maintenance and repair expenses increased $3.6 million. Real estate tax expenses declined by $1.5 million.  

COVID-19 RENT COLLECTION UPDATE

The Company has collected approximately 90% of related gross rents for the period April 2020 through June 2021.  As of July 2021, CBL had deferred approximately $40.5 million in rents.  Of the approximately 73% of the deferred amounts billed to-date, CBL has collected approximately 93%.

LIQUIDITY

As of June 30, 2021, on a consolidated basis, the company had $329.5 million available in unrestricted cash and marketable securities.  

2


 

PORTFOLIO OPERATIONAL RESULTS

Occupancy(1):

 

 

 

As of June 30,

 

 

 

2021

 

 

2020

 

Total portfolio

 

87.0%

 

 

88.1%

 

Malls:

 

 

 

 

 

 

 

 

Total Mall portfolio

 

85.2%

 

 

86.6%

 

Same-center Malls

 

85.2%

 

 

86.8%

 

Stabilized Malls

 

85.2%

 

 

86.8%

 

Associated centers

 

91.3%

 

 

90.5%

 

Community centers

 

93.5%

 

 

95.2%

 

(1)

Occupancy for malls represents percentage of mall store gross leasable area under 20,000 square feet occupied.  Occupancy for associated and community centers represents percentage of gross leasable area occupied.

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

% Change in Average Gross Rent Per Square Foot:

 

 

 

 

 

 

 

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2021

 

 

2021

 

Stabilized Malls

 

(14.6)%

 

 

(19.1)%

 

New leases

 

(10.4)%

 

 

(17.1)%

 

Renewal leases

 

(15.3)%

 

 

(19.4)%

 

Same-Center Sales Per Square Foot for Mall Tenants 10,000 Square Feet or Less:

Sales for the second quarter 2021 increased 22.3% as compared with the second quarter 2019, with 52 of CBL’s 56 reporting malls demonstrating an increase over the comparable period.  For the six months ended June 30, 2021, sales increased 17.2% as compared with the six months ended June 30, 2019.  Due to the temporary mall and store closures that occurred in 2020, the majority of CBL’s tenants did not report sales for the full reporting period.  As a result, CBL is not able to provide a complete measure of sales for the trailing twelve-month period.

FINANCING ACTIVITY AND LENDER DISCUSSIONS

In July 2021, the Company reached a comprehensive settlement agreement with the existing lender to modify the loan secured by The Outlet Shoppes at Laredo, subject to court approval and documentation. The modified loan has a principal balance of $39.95 million, bears interest at LIBOR plus 3.25% and has a maturity date of July 2023, with a one-year extension option available at the Company’s election.  As part of the settlement, the parties have agreed to a $5.0 million maximum unsecured deficiency claim, certain agreed-upon covenants and defaults, and mutual releases. The settlement is expected to be implemented through a stipulated dismissal of the Laredo Outlet Shoppes chapter 11 case.

In July 2021, the Company reached an agreement with the lender to amend the loan secured by Springs at Port Orange, which extends the term of the note to December 31, 2021 and increases the principal amount of the loan to $44.4 million ($19.3 million at CBL’s share).  The interest rate was reduced from LIBOR plus 235 basis points to LIBOR plus 200 basis points.

In August 2021, CBL entered into a forbearance agreement with the lender for the $137.6 million non-recourse loan secured by Fayette Mall in Lexington, KY, that provides that, subject to certain conditions, the lender would forbear from exercising any rights with respect to the loan maturity default until December 1, 2021.  CBL has reached an agreement, in principle, on the modification and extension of the loan secured by Fayette Mall in Lexington, KY.  The agreement is subject to additional lender approvals and due diligence. The loan is expected to be extended for two years, with three additional one-year extension options, subject to certain requirements.  The fixed interest rate was reduced from 5.42% to 4.25%.  

CBL anticipates cooperating with conveyance or foreclosure proceedings for Park Plaza in Little Rock, AR ($76.8 million), EastGate Mall in Cincinnati, OH ($30.3 million) and Asheville Mall in Asheville, NC ($62.1 million).   Park Plaza and Asheville Mall were deconsolidated during the first quarter 2021.  CBL no longer controls either property following their transfer to receivership.  EastGate Mall is expected to be transferred into receivership imminently.  

The $71.3 million loan secured by Parkdale Mall and Crossing matured in March 2021 and is currently in default.  The $8.0 million loan secured by Hamilton Crossing matured in April 2021 and is currently in default.  Additionally, the $43.0 million loan secured by Alamance Crossing matured in July 2021 and is currently in default. CBL is in discussion with each respective existing lender regarding loan modifications and extensions.

Additionally, CBL is in the process of negotiating extensions and modifications of the remaining property level mortgage loans with maturities in 2021 and 2022.

3


 

rESTRUCTURING UPDATE

Following the confirmation hearing held on August 11, 2021, the United States Bankruptcy Court for the Southern District of Texas entered an order approving the Company’s Plan of Reorganization. The latest information on CBL’s restructuring, including news and frequently asked questions, can be found at cblproperties.com/restructuring or https://dm.epiq11.com/case/cblproperties/info.

DISPOSITIONS

In July 2021, CBL completed the sale of the former Sears location at Dakota Square Mall in Minot, ND to Scheel’s for $4.0 million.  Scheel’s plans to expand the former Sears building to approximately 100,000-square-feet to accommodate their new prototype and relocate from their existing location to the new store.  Additionally, in July, CBL sold a former department store in Cincinnati, Ohio for $5.2 million, for redevelopment into a future grocer.

In July 2021, CBL entered into a contract for the sale of 62 residential units at Pearland Town Center in Houston, TX, for $8.75 million.  The disposition is subject to due diligence, customary closing conditions and approval by the Bankruptcy Court and is expected to close in late ’21.

Year-to-date, CBL has generated $15.7 million in gross proceeds from asset sales.

DEVELOPMENT AND LEASING PROGRESS

During the second quarter, CBL celebrated the opening of a new 135-key Aloft hotel at Hamilton Place in Chattanooga, TN, and the HCA medical office building at Pearland Town Center in Houston, TX.  

On August 12th, 2021, Hollywood Casino at York Galleria in York, PA held its grand opening.  Hobby Lobby at West Towne Mall in Madison, WI, celebrated its grand opening recently and Rooms to Go at Cross Creek in Fayetteville, NC will open later this year.  

During the second quarter, CBL commenced construction on the redevelopment of the former Herberger’s location at Kirkwood Mall in Bismarck, ND.  Kirkwood Mall will welcome fast casual restaurant, Pancheros Mexican Grill, Thrifty White Pharmacy in addition to Chick-fil-A, Five Guys, and Blaze Pizza.

Additional offerings, including new restaurants, fitness, hotel and other uses are planned or under negotiation and will be announced as details are finalized.

Detailed project information is available in CBL’s Financial Supplement for Q2 2021, which can be found in the Invest – Financial Reports section of CBL’s website at cblproperties.com.

ABOUT CBL PROPERTIES

Headquartered in Chattanooga, TN, CBL Properties owns and manages a national portfolio of market-dominant properties located in dynamic and growing communities. CBL’s portfolio is comprised of 105 properties totaling 63.9 million square feet across 24 states, including 63 high-quality enclosed, outlet and open-air retail centers and six properties managed for third parties. CBL seeks to continuously strengthen its company and portfolio through active management, aggressive leasing and profitable reinvestment in its properties. For more information visit cblproperties.com.

NON-GAAP FINANCIAL MEASURES

Funds From Operations

FFO is a widely used non-GAAP 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 as defined above by NAREIT less dividends on preferred stock of the Company or distributions on preferred units of the Operating Partnership, as applicable.  The Company’s method of calculating FFO 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 allocable to Operating Partnership common unitholders and FFO allocable to common shareholders, as it believes that both are useful performance measures.  The Company believes FFO allocable to Operating Partnership common unitholders 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.

4


 

In the reconciliation of net income (loss) attributable to the Company’s common shareholders to FFO allocable to Operating Partnership common unitholders, 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 the Operating Partnership common unitholders.  The Company then applies a percentage to FFO of the Operating Partnership common unitholders 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 held by noncontrolling interests during the period.

FFO does not represent cash flows from operations as defined by GAAP, 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.

The Company believes that it is important to identify the impact of certain significant items on its FFO measures for a reader to have a complete understanding of the Company’s results of operations.  Therefore, the Company has also presented adjusted FFO measures excluding these items from the applicable periods. Please refer to the reconciliation of net income (loss) attributable to common shareholders to FFO allocable to Operating Partnership common unitholders on page 7 of this news release for a description of these adjustments.

Same-center Net Operating Income

NOI is a supplemental non-GAAP measure of the operating performance of the Company’s shopping centers and other properties.  The Company defines NOI as property operating revenues (rental revenues, tenant reimbursements and other income) less property operating expenses (property operating, real estate taxes and maintenance and repairs).

The Company computes NOI based on the Operating Partnership’s pro rata share of both consolidated and unconsolidated properties.  The Company believes that presenting NOI and same-center NOI (described below) based on its Operating Partnership’s pro rata share of both consolidated and unconsolidated properties is useful since the Company 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's definition of NOI may be different than that used by other companies and, accordingly, the Company's calculation of NOI may not be comparable to that of other companies.

Since NOI includes only those revenues and expenses related to the operations of the Company’s shopping center properties, the Company believes that same-center NOI provides a measure that reflects trends in occupancy rates, rental rates, sales at the malls and operating costs and the impact of those trends on the Company’s results of operations.  The Company’s calculation of same-center NOI excludes lease termination income, straight-line rent adjustments, amortization of above and below market lease intangibles and write-off of landlord inducement assets in order to enhance the comparability of results from one period to another.  A reconciliation of same-center NOI to net income is located at the end of this earnings release.

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 condensed 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.

 

5


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

For the Three and Six Months Ended June 30, 2021 and 2020

Consolidated Statements of Operations

(Unaudited; in thousands, except per share amounts)

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenues

 

$

131,316

 

 

$

120,222

 

 

$

259,491

 

 

$

281,395

 

Management, development and leasing fees

 

 

1,449

 

 

 

1,055

 

 

 

3,108

 

 

 

3,147

 

Other

 

 

3,796

 

 

 

2,934

 

 

 

7,146

 

 

 

7,243

 

Total revenues

 

 

136,561

 

 

 

124,211

 

 

 

269,745

 

 

 

291,785

 

EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

 

(19,623

)

 

 

(16,906

)

 

 

(41,425

)

 

 

(42,615

)

Depreciation and amortization

 

 

(47,499

)

 

 

(52,663

)

 

 

(95,611

)

 

 

(108,565

)

Real estate taxes

 

 

(15,110

)

 

 

(17,837

)

 

 

(31,661

)

 

 

(36,285

)

Maintenance and repairs

 

 

(8,784

)

 

 

(6,042

)

 

 

(19,565

)

 

 

(17,250

)

General and administrative

 

 

(11,269

)

 

 

(18,727

)

 

 

(23,881

)

 

 

(36,563

)

Loss on impairment

 

 

 

 

 

(13,274

)

 

 

(57,182

)

 

 

(146,918

)

Litigation settlement

 

 

(57

)

 

 

 

 

 

801

 

 

 

 

Other

 

 

(287

)

 

 

(242

)

 

 

(287

)

 

 

(400

)

Total expenses

 

 

(102,629

)

 

 

(125,691

)

 

 

(268,811

)

 

 

(388,596

)

OTHER INCOME (EXPENSES):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

752

 

 

 

891

 

 

 

1,528

 

 

 

3,288

 

Interest expense (unrecognized contractual interest expense was $45,279 and $90,043 for the three and six months ended June 30, 2021, respectively)

 

 

(22,299

)

 

 

(52,631

)

 

 

(46,429

)

 

 

(99,623

)

Gain on deconsolidation

 

 

 

 

 

 

 

 

55,131

 

 

 

 

Gain (loss) on sales of real estate assets

 

 

107

 

 

 

2,623

 

 

 

(192

)

 

 

2,763

 

Reorganization items

 

 

(17,073

)

 

 

 

 

 

(40,006

)

 

 

 

Income tax provision

 

 

(705

)

 

 

(16,117

)

 

 

(1,456

)

 

 

(16,643

)

Equity in losses of unconsolidated affiliates

 

 

(4,275

)

 

 

(6,079

)

 

 

(7,351

)

 

 

(5,061

)

Total other expenses

 

 

(43,493

)

 

 

(71,313

)

 

 

(38,775

)

 

 

(115,276

)

Net loss

 

 

(9,561

)

 

 

(72,793

)

 

 

(37,841

)

 

 

(212,087

)

Net loss attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership

 

 

230

 

 

 

2,077

 

 

 

928

 

 

 

18,491

 

Other consolidated subsidiaries

 

 

449

 

 

 

487

 

 

 

1,268

 

 

 

694

 

Net loss attributable to the Company

 

 

(8,882

)

 

 

(70,229

)

 

 

(35,645

)

 

 

(192,902

)

Preferred dividends undeclared

 

 

 

 

 

(11,223

)

 

 

 

 

 

(22,446

)

Net loss attributable to common shareholders

 

$

(8,882

)

 

$

(81,452

)

 

$

(35,645

)

 

$

(215,348

)

Basic and diluted per share data attributable to common

   shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to common shareholders

 

$

(0.05

)

 

$

(0.42

)

 

$

(0.18

)

 

$

(1.16

)

Weighted-average common and potential dilutive common shares

   outstanding

 

 

196,458

 

 

 

191,962

 

 

 

196,484

 

 

 

185,547

 

 

6


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

For the Three and Six Months Ended June 30, 2021 and 2020

The Company's reconciliation of net loss attributable to common shareholders to FFO allocable to Operating Partnership common unitholders is as follows:

(in thousands, except per share data)

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net loss attributable to common shareholders

 

$

(8,882

)

 

$

(81,452

)

 

$

(35,645

)

 

$

(215,348

)

Noncontrolling interest in loss of Operating Partnership

 

 

(230

)

 

 

(2,077

)

 

 

(928

)

 

 

(18,491

)

Depreciation and amortization expense of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated properties

 

 

47,499

 

 

 

52,663

 

 

 

95,611

 

 

 

108,565

 

Unconsolidated affiliates

 

 

13,456

 

 

 

14,020

 

 

 

26,986

 

 

 

27,530

 

Non-real estate assets

 

 

(492

)

 

 

(812

)

 

 

(1,032

)

 

 

(1,729

)

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

 

 

(558

)

 

 

(788

)

 

 

(1,139

)

 

 

(1,711

)

Loss on impairment

 

 

 

 

 

13,274

 

 

 

57,182

 

 

 

146,918

 

Loss on depreciable property

 

 

 

 

 

 

 

 

 

 

 

25

 

FFO allocable to Operating Partnership common unitholders

 

 

50,793

 

 

 

(5,172

)

 

 

141,035

 

 

 

45,759

 

Litigation settlement (1)

 

 

57

 

 

 

 

 

 

(801

)

 

 

 

Non-cash default interest expense (2)

 

 

11,576

 

 

 

2,203

 

 

 

23,046

 

 

 

2,893

 

Gain on deconsolidation (3)

 

 

 

 

 

 

 

 

(55,131

)

 

 

 

Reorganization items (4)

 

 

17,073

 

 

 

7,857

 

 

 

40,006

 

 

 

7,857

 

FFO allocable to Operating Partnership common unitholders, as

   adjusted

 

$

79,499

 

 

$

4,888

 

 

$

148,155

 

 

$

56,509

 

FFO per diluted share

 

$

0.25

 

 

$

(0.03

)

 

$

0.70

 

 

$

0.23

 

FFO, as adjusted, per diluted share

 

$

0.39

 

 

$

0.02

 

 

$

0.73

 

 

$

0.28

 

Weighted-average common and potential dilutive common shares

   outstanding with Operating Partnership units fully converted

 

 

201,576

 

 

 

201,702

 

 

 

201,601

 

 

 

201,480

 

 

(1)

For the three and six months ended June 30, 2021, represents the accrued expense related to the settlement of a class action lawsuit. Also, for the six months ended June 30, 2021, represents a credit to litigation settlement expense related to claim amounts that were released pursuant to the terms of the settlement agreement related to the settlement of a class action lawsuit.

(2)

The three and six months ended June 30, 2021 includes default interest expense related to loans secured by properties that were in default prior to the Company filing voluntary petitions under Chapter 11 of title 11 of the United States Code in the United States Bankruptcy Court for the Southern District of Texas, as well as loans secured by properties that are in default due to the Company filing voluntary petitions under Chapter 11 of title 11 of the United States Code. The six months ended June 30, 2020 includes default interest expense related to Greenbrier Mall, Hickory Point Mall, Eastgate Mall, Asheville Mall, Burnsville Center and Park Plaza Mall.

(3)

During the six months ended June 30, 2021, the Company deconsolidated Asheville Mall and Park Plaza due to a loss of control when the properties were placed into receivership in connection with the foreclosure process.

(4)

Represents costs incurred subsequent to the Company filing voluntary petitions under Chapter 11 of title 11 of the United States Code in the United States Bankruptcy Court for the Southern District of Texas associated with the Company’s reorganization efforts, which consists of professional fees, legal fees, retention bonuses and U.S. Trustee fees.

7


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

For the Three and Six Months Ended June 30, 2021 and 2020

The reconciliation of diluted EPS to FFO per diluted share is as follows:

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Diluted EPS attributable to common shareholders

 

$

(0.05

)

 

$

(0.42

)

 

$

(0.18

)

 

$

(1.16

)

Eliminate amounts per share excluded from FFO:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization expense, including amounts from

   consolidated properties, unconsolidated affiliates, non-real estate

   assets and excluding amounts allocated to noncontrolling

   interests

 

 

0.30

 

 

 

0.32

 

 

 

0.59

 

 

 

0.66

 

Loss on impairment

 

 

 

 

 

0.07

 

 

 

0.29

 

 

 

0.73

 

FFO per diluted share

 

$

0.25

 

 

$

(0.03

)

 

$

0.70

 

 

$

0.23

 

 

The reconciliations of FFO allocable to Operating Partnership common unitholders to FFO allocable to common shareholders, including and excluding the adjustments noted above, are as follows:

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

FFO allocable to Operating Partnership common unitholders

 

$

50,793

 

 

$

(5,172

)

 

$

141,035

 

 

$

45,759

 

Percentage allocable to common shareholders (1)

 

 

97.46

%

 

 

95.17

%

 

 

97.46

%

 

 

92.09

%

FFO allocable to common shareholders

 

$

49,503

 

 

$

(4,922

)

 

$

137,453

 

 

$

42,139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO allocable to Operating Partnership common unitholders, as adjusted

 

$

79,499

 

 

$

4,888

 

 

$

148,155

 

 

$

56,509

 

Percentage allocable to common shareholders (1)

 

 

97.46

%

 

 

95.17

%

 

 

97.46

%

 

 

92.09

%

FFO allocable to common shareholders, as adjusted

 

$

77,480

 

 

$

4,652

 

 

$

144,392

 

 

$

52,039

 

(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 13.

8


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

For the Three and Six Months Ended June 30, 2021 and 2020

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

SUPPLEMENTAL FFO INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease termination fees

 

$

167

 

 

$

1,433

 

 

$

1,278

 

 

$

1,653

 

Per share

 

$

 

 

$

0.01

 

 

$

0.01

 

 

$

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rental income adjustment

 

$

(2,549

)

 

$

27

 

 

$

(5,445

)

 

$

919

 

Per share

 

$

(0.01

)

 

$

 

 

$

(0.03

)

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on outparcel sales, net of taxes

 

$

90

 

 

$

2,623

 

 

$

(209

)

 

$

2,788

 

Per share

 

$

 

 

$

0.01

 

 

$

 

 

$

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net amortization of acquired above- and below-market leases

 

$

73

 

 

$

209

 

 

$

125

 

 

$

1,112

 

Per share

 

$

 

 

$

 

 

$

 

 

$

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net amortization of debt premiums and discounts

 

$

 

 

$

344

 

 

$

 

 

$

687

 

Per share

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

$

(705

)

 

$

(16,117

)

 

$

(1,456

)

 

$

(16,643

)

Per share

 

$

 

 

$

(0.08

)

 

$

(0.01

)

 

$

(0.08

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash default interest expense (property-level loans)

 

$

(11,576

)

 

$

(2,203

)

 

$

(23,046

)

 

$

(2,893

)

Per share

 

$

(0.06

)

 

$

(0.01

)

 

$

(0.11

)

 

$

(0.01

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Abandoned projects expense

 

$

(287

)

 

$

(242

)

 

$

(287

)

 

$

(400

)

Per share

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest capitalized

 

$

13

 

 

$

366

 

 

$

32

 

 

$

1,092

 

Per share

 

$

 

 

$

 

 

$

 

 

$

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Litigation settlement

 

$

(57

)

 

$

 

 

$

801

 

 

$

 

Per share

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimate of uncollectable revenues

 

$

(7,253

)

 

$

(41,484

)

 

$

(16,370

)

 

$

(44,623

)

Per share

 

$

(0.04

)

 

$

(0.21

)

 

$

(0.08

)

 

$

(0.22

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30,

 

 

 

 

 

 

 

 

 

 

 

2021

 

 

2020

 

Straight-line rent receivable

 

 

 

 

 

 

 

 

 

$

48,341

 

 

$

55,930

 

 

9


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

For the Three and Six Months Ended June 30, 2021 and 2020

Same-center Net Operating Income

(Dollars in thousands)

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net loss

 

$

(9,561

)

 

$

(72,793

)

 

$

(37,841

)

 

$

(212,087

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

47,499

 

 

 

52,663

 

 

 

95,611

 

 

 

108,565

 

Depreciation and amortization from unconsolidated affiliates

 

 

13,456

 

 

 

14,020

 

 

 

26,986

 

 

 

27,530

 

Noncontrolling interests' share of depreciation and amortization in other

  consolidated subsidiaries

 

 

(558

)

 

 

(788

)

 

 

(1,139

)

 

 

(1,711

)

Interest expense

 

 

22,299

 

 

 

52,631

 

 

 

46,429

 

 

 

99,623

 

Interest expense from unconsolidated affiliates

 

 

10,512

 

 

 

7,679

 

 

 

20,361

 

 

 

15,355

 

Noncontrolling interests' share of interest expense in other consolidated

  subsidiaries

 

 

(878

)

 

 

(574

)

 

 

(1,845

)

 

 

(1,156

)

Abandoned projects expense

 

 

287

 

 

 

242

 

 

 

287

 

 

 

400

 

(Gain) loss on sales of real estate assets

 

 

(107

)

 

 

(2,623

)

 

 

192

 

 

 

(2,763

)

Gain on deconsolidation

 

 

 

 

 

 

 

 

(55,131

)

 

 

 

Loss on impairment

 

 

 

 

 

13,274

 

 

 

57,182

 

 

 

146,918

 

Litigation settlement

 

 

57

 

 

 

 

 

 

(801

)

 

 

 

Reorganization items

 

 

17,073

 

 

 

 

 

 

40,006

 

 

 

 

Income tax provision

 

 

705

 

 

 

16,117

 

 

 

1,456

 

 

 

16,643

 

Lease termination fees

 

 

(167

)

 

 

(1,433

)

 

 

(1,278

)

 

 

(1,653

)

Straight-line rent and above- and below-market lease amortization

 

 

2,476

 

 

 

(236

)

 

 

5,320

 

 

 

(2,031

)

Net loss attributable to noncontrolling interests in other

  consolidated subsidiaries

 

 

449

 

 

 

487

 

 

 

1,268

 

 

 

694

 

General and administrative expenses

 

 

11,269

 

 

 

18,727

 

 

 

23,881

 

 

 

36,563

 

Management fees and non-property level revenues

 

 

(5,166

)

 

 

(1,142

)

 

 

(7,379

)

 

 

(5,320

)

Operating Partnership's share of property NOI

 

 

109,645

 

 

 

96,251

 

 

 

213,565

 

 

 

225,570

 

Non-comparable NOI

 

 

(2,779

)

 

 

(6,071

)

 

 

(6,674

)

 

 

(14,612

)

Total same-center NOI (1)

 

$

106,866

 

 

$

90,180

 

 

$

206,891

 

 

$

210,958

 

Total same-center NOI percentage change

 

 

18.5

%

 

 

 

 

 

 

(1.9

)%

 

 

 

 

10


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

For the Three and Six Months Ended June 30, 2021 and 2020

Same-center Net Operating Income

(Continued)

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Malls

 

$

92,986

 

 

$

78,171

 

 

$

180,025

 

 

$

184,771

 

Associated centers

 

 

7,449

 

 

 

6,316

 

 

 

13,972

 

 

 

13,776

 

Community centers

 

 

5,167

 

 

 

4,508

 

 

 

10,479

 

 

 

10,104

 

Offices and other

 

 

1,264

 

 

 

1,185

 

 

 

2,415

 

 

 

2,307

 

Total same-center NOI (1)

 

$

106,866

 

 

$

90,180

 

 

$

206,891

 

 

$

210,958

 

Percentage Change:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls

 

 

19.0

%

 

 

 

 

 

 

(2.6

)%

 

 

 

 

Associated centers

 

 

17.9

%

 

 

 

 

 

 

1.4

%

 

 

 

 

Community centers

 

 

14.6

%

 

 

 

 

 

 

3.7

%

 

 

 

 

Offices and other

 

 

6.7

%

 

 

 

 

 

 

4.7

%

 

 

 

 

Total same-center NOI (1)

 

 

18.5

%

 

 

 

 

 

 

(1.9

)%

 

 

 

 

(1)

CBL defines NOI as property operating revenues (rental revenues, tenant reimbursements and other income), less property operating expenses (property operating, real estate taxes and maintenance and repairs). Same-center NOI excludes lease termination income, straight-line rent adjustments, amortization of above and below market lease intangibles and write-offs of landlord inducement assets. We include a property in our same-center pool when we own all or a portion of the property as of June 30, 2021, and we owned it and it was in operation for both the entire preceding calendar year and the current year-to-date reporting period ending June 30, 2021. New properties are excluded from same-center NOI, until they meet these criteria. Properties excluded from the same-center pool that would otherwise meet these criteria are properties which are under major redevelopment or being considered for repositioning, where we intend to renegotiate the terms of the debt secured by the related property or return the property to the lender.

11


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

As of June 30, 2021 and 2020

Company's Share of Consolidated and Unconsolidated Debt

(Dollars in thousands)

 

 

As of June 30, 2021

 

 

 

Fixed Rate

 

 

Variable

Rate

 

 

Total per

Debt

Schedule

 

 

Unamortized

Deferred

Financing

Costs (1)

 

 

Total

 

Consolidated debt (2)

 

$

2,338,118

 

 

$

1,181,599

 

 

$

3,519,717

 

 

$

(2,987

)

 

$

3,516,730

 

Noncontrolling interests' share of consolidated debt

 

 

(29,744

)

 

 

 

 

 

(29,744

)

 

 

238

 

 

 

(29,506

)

Company's share of unconsolidated affiliates' debt

 

 

618,092

 

 

 

124,141

 

 

 

742,233

 

 

 

(2,648

)

 

 

739,585

 

Other debt (3)

 

 

138,926

 

 

 

 

 

 

138,926

 

 

 

 

 

 

138,926

 

Company's share of consolidated, unconsolidated and other debt

 

$

3,065,392

 

 

$

1,305,740

 

 

$

4,371,132

 

 

$

(5,397

)

 

$

4,365,735

 

Weighted-average interest rate

 

 

5.04

%

 

 

8.62

%

(4)

 

6.11

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2020

 

 

 

Fixed Rate

 

 

Variable

Rate

 

 

Total per

Debt

Schedule

 

 

Unamortized

Deferred

Financing

Costs

 

 

Total

 

Consolidated debt

 

$

2,596,241

 

 

$

1,192,140

 

 

$

3,788,381

 

 

$

(14,347

)

 

$

3,774,034

 

Noncontrolling interests' share of consolidated debt

 

 

(30,377

)

 

 

 

 

 

(30,377

)

 

 

291

 

 

 

(30,086

)

Company's share of unconsolidated affiliates' debt

 

 

628,262

 

 

 

117,715

 

 

 

745,977

 

 

 

(2,769

)

 

 

743,208

 

Company's share of consolidated and unconsolidated debt

 

$

3,194,126

 

 

$

1,309,855

 

 

$

4,503,981

 

 

$

(16,825

)

 

$

4,487,156

 

Weighted-average interest rate

 

 

5.07

%

 

 

2.49

%

 

 

4.32

%

 

 

 

 

 

 

 

 

(1)

Unamortized deferred financing costs of $2,624 and $1,879 for certain consolidated and the Company’s share of unconsolidated property-level, non-recourse mortgage loans, respectively, may be required to be written off in the event that a waiver or restructuring of terms cannot be negotiated and the debt is either redeemed or otherwise extinguished.

(2)

Includes $2,529,138 included in liabilities subject to compromise in the accompanying consolidated balance sheets as of June 30, 2021.

(3)

During the six months ended June 30, 2021, the Company deconsolidated Asheville Mall and Park Plaza due to a loss of control when the properties were placed into receivership in connection with the foreclosure process.

(4)

The administrative agent informed the Company that interest will accrue on all outstanding obligations at the post-default rate, which is equal to the rate that otherwise would be in effect plus 5.0%. The post-default interest rate at June 30, 2021 was 9.50%. In accordance with ASC 852, Reorganizations, which limits the recognition of interest expense during a bankruptcy proceeding to only amounts that will be paid during the bankruptcy proceeding or that are probable of becoming allowed claims, interest has not been accrued on the secured credit facility subsequent to the filing of voluntary petitions under Chapter 11 of title 11 of the United States Code in the United States Bankruptcy Court for the Southern District of Texas beginning on November 1, 2020.

 

12


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

As of June 30, 2021 and 2020

Total Market Capitalization as of June 30, 2021

(In thousands, except stock price)

 

 

 

Shares

Outstanding

 

 

Stock

Price (1)

 

Common stock and operating partnership units

 

 

201,562

 

 

$

0.12

 

7.375% Series D Cumulative Redeemable Preferred Stock

 

 

1,815

 

 

 

250.00

 

6.625% Series E Cumulative Redeemable Preferred Stock

 

 

690

 

 

 

250.00

 

(1)

Stock price for common stock and Operating Partnership units equals the closing price of the common stock on June 30, 2021. 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

June 30,

 

 

Six Months Ended

June 30,

 

 

 

Basic

 

 

Diluted

 

 

Basic

 

 

Diluted

 

2021:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares - EPS

 

 

196,458

 

 

 

196,458

 

 

 

196,484

 

 

 

196,484

 

Weighted-average Operating Partnership units

 

 

5,118

 

 

 

5,118

 

 

 

5,117

 

 

 

5,117

 

Weighted-average shares - FFO

 

 

201,576

 

 

 

201,576

 

 

 

201,601

 

 

 

201,601

 

2020:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares - EPS

 

 

191,962

 

 

 

191,962

 

 

 

185,547

 

 

 

185,547

 

Weighted-average Operating Partnership units

 

 

9,740

 

 

 

9,740

 

 

 

15,933

 

 

 

15,933

 

Weighted-average shares - FFO

 

 

201,702

 

 

 

201,702

 

 

 

201,480

 

 

 

201,480

 

13


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

As of June 30, 2021 and December 31, 2020

Consolidated Balance Sheets

(Unaudited; in thousands, except share data)

 

 

 

As of

 

 

 

June 30,

2021

 

 

December 31,

2020

 

ASSETS

 

 

 

 

 

 

 

 

Real estate assets:

 

 

 

 

 

 

 

 

Land

 

$

662,045

 

 

$

695,711

 

Buildings and improvements

 

 

4,978,546

 

 

 

5,135,074

 

 

 

 

5,640,591

 

 

 

5,830,785

 

Accumulated depreciation

 

 

(2,270,736

)

 

 

(2,241,421

)

 

 

 

3,369,855

 

 

 

3,589,364

 

Developments in progress

 

 

15,150

 

 

 

28,327

 

Net investment in real estate assets

 

 

3,385,005

 

 

 

3,617,691

 

Cash and cash equivalents

 

 

143,874

 

 

 

61,781

 

Available-for-sale securities - at fair value (amortized cost of $183,496 and $233,053 as of

    June 30, 2021 and December 31, 2020, respectively)

 

 

183,490

 

 

 

233,071

 

Receivables:

 

 

 

 

 

 

 

 

Tenant

 

 

68,514

 

 

 

103,655

 

Other

 

 

2,727

 

 

 

5,958

 

Mortgage and other notes receivable

 

 

1,912

 

 

 

2,337

 

Investments in unconsolidated affiliates

 

 

261,082

 

 

 

279,355

 

Intangible lease assets and other assets

 

 

217,603

 

 

 

139,892

 

 

 

$

4,264,207

 

 

$

4,443,740

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

 

 

 

 

 

 

 

 

Mortgage and other indebtedness, net

 

$

987,592

 

 

$

1,184,831

 

Accounts payable and accrued liabilities

 

 

188,368

 

 

 

173,387

 

Total liabilities not subject to compromise

 

 

1,175,960

 

 

 

1,358,218

 

 

 

 

 

 

 

 

 

 

Liabilities subject to compromise

 

 

2,591,706

 

 

 

2,551,490

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

 

(543

)

 

 

(265

)

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, 196,444,452 and

   196,569,917 issued and outstanding in 2021 and 2020, respectively

 

 

1,964

 

 

 

1,966

 

Additional paid-in capital

 

 

1,986,982

 

 

 

1,986,269

 

Accumulated other comprehensive income (loss)

 

 

(6

)

 

 

18

 

Dividends in excess of cumulative earnings

 

 

(1,492,080

)

 

 

(1,456,435

)

Total shareholders' equity

 

 

496,885

 

 

 

531,843

 

Noncontrolling interests

 

 

199

 

 

 

2,454

 

Total equity

 

 

497,084

 

 

 

534,297

 

 

 

$

4,264,207

 

 

$

4,443,740

 

14


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

As of June 30, 2021 and December 31, 2020

Condensed Combined Financial Statements - Unconsolidated Affiliates

(Unaudited; in thousands)

 

 

 

June 30,

2021

 

 

December 31,

2020

 

ASSETS:

 

 

 

 

 

 

 

 

Investment in real estate assets

 

$

2,457,025

 

 

$

2,346,124

 

Accumulated depreciation

 

 

(905,055

)

 

 

(862,435

)

 

 

 

1,551,970

 

 

 

1,483,689

 

Developments in progress

 

 

15,222

 

 

 

28,138

 

Net investment in real estate assets

 

 

1,567,192

 

 

 

1,511,827

 

Other assets

 

 

190,859

 

 

 

174,966

 

Total assets

 

$

1,758,051

 

 

$

1,686,793

 

LIABILITIES:

 

 

 

 

 

 

 

 

Mortgage and other indebtedness, net

 

$

1,573,118

 

 

$

1,439,454

 

Other liabilities

 

 

73,164

 

 

 

45,280

 

Total liabilities

 

 

1,646,282

 

 

 

1,484,734

 

OWNERS' EQUITY:

 

 

 

 

 

 

 

 

The Company

 

 

117,267

 

 

 

132,350

 

Other investors

 

 

(5,498

)

 

 

69,709

 

Total owners' equity

 

 

111,769

 

 

 

202,059

 

Total liabilities and owners’ equity

 

$

1,758,051

 

 

$

1,686,793

 

 

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Total revenues

 

$

57,747

 

 

$

46,661

 

 

$

116,503

 

 

$

107,175

 

Depreciation and amortization

 

 

(23,472

)

 

 

(22,397

)

 

 

(46,445

)

 

 

(44,490

)

Operating expenses

 

 

(21,133

)

 

 

(17,029

)

 

 

(40,239

)

 

 

(36,315

)

Interest and other income

 

 

341

 

 

 

892

 

 

 

739

 

 

 

1,257

 

Interest expense

 

 

(23,181

)

 

 

(14,638

)

 

 

(43,577

)

 

 

(29,095

)

Net loss

 

$

(9,698

)

 

$

(6,511

)

 

$

(13,019

)

 

$

(1,468

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company's Share for the

 

 

Company's Share for the

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Total revenues

 

$

29,406

 

 

$

24,160

 

 

$

59,006

 

 

$

56,197

 

Depreciation and amortization

 

 

(13,456

)

 

 

(14,020

)

 

 

(26,986

)

 

 

(27,530

)

Operating expenses

 

 

(9,949

)

 

 

(9,144

)

 

 

(19,511

)

 

 

(19,226

)

Interest and other income

 

 

236

 

 

 

604

 

 

 

501

 

 

 

853

 

Interest expense

 

 

(10,512

)

 

 

(7,679

)

 

 

(20,361

)

 

 

(15,355

)

Net loss

 

$

(4,275

)

 

$

(6,079

)

 

$

(7,351

)

 

$

(5,061

)

15


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

For the Three and Six Months Ended June 30, 2021 and 2020

EBITDA for real estate ("EBITDAre") is a non-GAAP financial measure which NAREIT defines as net income (loss) (computed in accordance with GAAP), plus interest expense, income tax expense, depreciation and amortization, losses (gains) on the dispositions of depreciable property and impairment write-downs of depreciable property, and after adjustments to reflect the Company's share of EBITDAre from unconsolidated affiliates. The Company also calculates Adjusted EBITDAre to exclude the non-controlling interest in EBITDAre of consolidated entities, and the Company's share of abandoned projects expense and litigation settlement. 

The Company presents the ratio of Adjusted EBITDAre to interest expense because the Company believes that the Adjusted EBITDAre 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. Adjusted EBITDAre excludes items that are not a normal result of operations which assists the Company and investors in distinguishing changes related to the growth or decline of operations at our properties. EBITDAre and Adjusted EBITDAre, as presented, may not be comparable to similar measures calculated by other companies. This non-GAAP measure should not be considered as an alternative to net income, cash from operating activities or any other measure calculated in accordance with GAAP. Pro rata amounts listed below are calculated using the Company's ownership percentage in the respective joint venture and any other applicable terms.

Ratio of Adjusted EBITDAre to Interest Expense

(Dollars in thousands)

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net loss

 

$

(9,561

)

 

$

(72,793

)

 

$

(37,841

)

 

$

(212,087

)

Depreciation and amortization

 

 

47,499

 

 

 

52,663

 

 

 

95,611

 

 

 

108,565

 

Depreciation and amortization from unconsolidated affiliates

 

 

13,456

 

 

 

14,020

 

 

 

26,986

 

 

 

27,530

 

Interest expense

 

 

22,299

 

 

 

52,631

 

 

 

46,429

 

 

 

99,623

 

Interest expense from unconsolidated affiliates

 

 

10,512

 

 

 

7,679

 

 

 

20,361

 

 

 

15,355

 

Income taxes

 

 

1,142

 

 

 

16,129

 

 

 

2,123

 

 

 

16,652

 

Loss on impairment

 

 

 

 

 

13,274

 

 

 

57,182

 

 

 

146,918

 

Loss on depreciable property

 

 

 

 

 

 

 

 

 

 

 

25

 

Gain on deconsolidation

 

 

 

 

 

 

 

 

(55,131

)

 

 

 

EBITDAre (1)

 

 

85,347

 

 

 

83,603

 

 

 

155,720

 

 

 

202,581

 

Litigation settlement

 

 

57

 

 

 

 

 

 

(801

)

 

 

 

Abandoned projects expense

 

 

287

 

 

 

242

 

 

 

287

 

 

 

400

 

Net loss attributable to noncontrolling interests in other

   consolidated subsidiaries

 

 

449

 

 

 

487

 

 

 

1,268

 

 

 

694

 

Noncontrolling interests' share of depreciation and amortization in

   other consolidated subsidiaries

 

 

(558

)

 

 

(788

)

 

 

(1,139

)

 

 

(1,711

)

Noncontrolling interests' share of interest expense in other

   consolidated subsidiaries

 

 

(878

)

 

 

(574

)

 

 

(1,845

)

 

 

(1,156

)

Company's share of Adjusted EBITDAre

 

$

84,704

 

 

$

82,970

 

 

$

153,490

 

 

$

200,808

 

(1)

Includes $107 and $2,623 for the three months ended June 30, 2021 and 2020, respectively, and $(192) and $2,788 for the six months ended June 30, 2021 and 2020, respectively, related to sales of non-depreciable real estate assets.

 

Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

22,299

 

 

$

52,631

 

 

$

46,429

 

 

$

99,623

 

Interest expense from unconsolidated affiliates

 

 

10,512

 

 

 

7,679

 

 

 

20,361

 

 

 

15,355

 

Noncontrolling interests' share of interest expense in other

   consolidated subsidiaries

 

 

(878

)

 

 

(574

)

 

 

(1,845

)

 

 

(1,156

)

Company's share of interest expense

 

$

31,933

 

 

$

59,736

 

 

$

64,945

 

 

$

113,822

 

Ratio of Adjusted EBITDAre to Interest Expense

 

 

2.7

x

 

 

1.4

x

 

 

2.4

x

 

 

1.8

x

 

 

 

16


 

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Company's share of Adjusted EBITDAre

 

$

84,704

 

 

$

82,970

 

 

$

153,490

 

 

$

200,808

 

Interest expense

 

 

(22,299

)

 

 

(52,631

)

 

 

(46,429

)

 

 

(99,623

)

Noncontrolling interests' share of interest expense in other

   consolidated subsidiaries

 

 

878

 

 

 

574

 

 

 

1,845

 

 

 

1,156

 

Income taxes

 

 

(1,142

)

 

 

(16,129

)

 

 

(2,123

)

 

 

(16,652

)

Net amortization of deferred financing costs, debt premiums and

   discounts

 

 

573

 

 

 

2,605

 

 

 

1,496

 

 

 

4,595

 

Net amortization of intangible lease assets and liabilities

 

 

327

 

 

 

(66

)

 

 

385

 

 

 

(753

)

Depreciation and interest expense from unconsolidated affiliates

 

 

(23,968

)

 

 

(21,699

)

 

 

(47,347

)

 

 

(42,885

)

Litigation settlement

 

 

(57

)

 

 

 

 

 

801

 

 

 

 

Noncontrolling interests' share of depreciation and amortization in

   other consolidated subsidiaries

 

 

558

 

 

 

788

 

 

 

1,139

 

 

 

1,711

 

Net loss attributable to noncontrolling interests in other

   consolidated subsidiaries

 

 

(449

)

 

 

(487

)

 

 

(1,268

)

 

 

(694

)

(Gain) loss on outparcel sales

 

 

(107

)

 

 

(2,623

)

 

 

192

 

 

 

(2,788

)

Gain on insurance proceeds

 

 

 

 

 

 

 

 

 

 

 

(511

)

Equity in losses of unconsolidated affiliates

 

 

4,275

 

 

 

6,079

 

 

 

7,351

 

 

 

5,061

 

Distributions of earnings from unconsolidated affiliates

 

 

4,110

 

 

 

(438

)

 

 

6,676

 

 

 

3,797

 

Share-based compensation expense

 

 

344

 

 

 

748

 

 

 

739

 

 

 

2,293

 

Change in estimate of uncollectable revenues

 

 

6,704

 

 

 

39,643

 

 

 

15,525

 

 

 

41,955

 

Change in deferred tax assets

 

 

 

 

 

15,835

 

 

 

 

 

 

15,596

 

Changes in operating assets and liabilities

 

 

13,942

 

 

 

(55,527

)

 

 

38,025

 

 

 

(74,696

)

Cash flows provided by (used in) operating activities

 

$

68,393

 

 

$

(358

)

 

$

130,497

 

 

$

38,370

 

 

Components of Consolidated Rental Revenues

 

The Company adopted Accounting Standards Codification (“ASC”) 842, Leases, effective January 1, 2019, which resulted in the Company revising the presentation of rental revenues in its consolidated statements of operations. In the past, certain components of rental revenues were shown separately in the consolidated statement of operations. Upon the adoption of ASC 842, these amounts have been combined into a single line item. As a result of the adoption of ASC 842, the Company believes that the following presentation is useful to users of the Company’s consolidated financial statements as it depicts how amounts reported in the Company’s historical financial statements prior to the adoption of ASC 842 are reflected in the current presentation in accordance with ASC 842.

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Minimum rents

 

$

103,285

 

 

$

114,966

 

 

$

203,538

 

 

$

234,691

 

Percentage rents

 

 

3,728

 

 

 

660

 

 

 

6,415

 

 

 

2,299

 

Other rents

 

 

1,629

 

 

 

(27

)

 

 

2,522

 

 

 

1,949

 

Tenant reimbursements

 

 

29,617

 

 

 

41,534

 

 

 

63,116

 

 

 

83,148

 

Estimate of uncollectable amounts

 

 

(6,943

)

 

 

(36,911

)

 

 

(16,100

)

 

 

(40,692

)

Total rental revenues

 

$

131,316

 

 

$

120,222

 

 

$

259,491

 

 

$

281,395

 

 

17


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

As of June 30, 2021

 

Schedule of Mortgage and Other Indebtedness

(Dollars in thousands)

Property

 

Location

 

Non-

controlling

Interest %

 

 

Original

Maturity

Date

 

Optional

Extended

Maturity

Date

 

Interest

Rate

 

 

Balance

 

 

Balance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

 

Variable

 

Operating Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greenbrier Mall (1)

 

Chesapeake, VA

 

 

 

 

 

Dec-19

 

 

 

 

5.41

%

 

$

61,647

 

 

$

61,647

 

 

$

 

Parkdale Mall & Crossing (2)(3)

 

Beaumont, TX

 

 

 

 

 

Mar-21

 

 

 

 

5.85

%

 

 

71,278

 

 

 

71,278

 

 

 

 

EastGate Mall (1)

 

Cincinnati, OH

 

 

 

 

 

Apr-21

 

 

 

 

5.83

%

 

 

30,281

 

 

 

30,281

 

 

 

 

Hamilton Crossing & Expansion (2)(3)

 

Chattanooga, TN

 

 

 

 

 

Apr-21

 

 

 

 

5.99

%

 

 

8,039

 

 

 

8,039

 

 

 

 

Fayette Mall (2)(4)

 

Lexington, KY

 

 

 

 

 

May-21

 

 

 

 

5.42

%

 

 

138,187

 

 

 

138,187

 

 

 

 

The Outlet Shoppes at Laredo (2)(5)

 

Laredo, TX

 

 

 

 

 

May-21

 

 

 

 

5.76

%

 

 

39,462

 

 

 

 

 

 

39,462

 

Alamance Crossing (2)(3)

 

Burlington, NC

 

 

 

 

 

Jul-21

 

 

 

 

5.83

%

 

 

43,046

 

 

 

43,046

 

 

 

 

Brookfield Square Anchor Redevelopment (2)(3)

 

Brookfield, WI

 

 

 

 

 

Oct-21

 

Oct-22

(6)

 

2.99

%

 

 

27,461

 

 

 

 

 

 

27,461

 

Cross Creek Mall

 

Fayetteville, NC

 

 

 

 

 

Jan-22

 

 

 

 

4.54

%

 

 

104,600

 

 

 

104,600

 

 

 

 

Northwoods Mall (2)

 

North Charleston, SC

 

 

 

 

 

Apr-22

 

 

 

 

5.08

%

 

 

61,503

 

 

 

61,503

 

 

 

 

Arbor Place (2)

 

Atlanta (Douglasville), GA

 

 

 

 

 

May-22

 

 

 

 

5.10

%

 

 

103,087

 

 

 

103,087

 

 

 

 

CBL Center

 

Chattanooga, TN

 

 

 

 

 

Jun-22

 

 

 

 

5.00

%

 

 

15,756

 

 

 

15,756

 

 

 

 

Southpark Mall (2)

 

Colonial Heights, VA

 

 

 

 

 

Jun-22

 

 

 

 

4.85

%

 

 

56,308

 

 

 

56,308

 

 

 

 

WestGate Mall (2)

 

Spartanburg, SC

 

 

 

 

 

Jul-22

 

 

 

 

4.99

%

 

 

30,958

 

 

 

30,958

 

 

 

 

Volusia Mall (2)(3)

 

Daytona Beach, FL

 

 

 

 

 

May-24

 

 

 

 

4.56

%

 

 

44,933

 

 

 

44,933

 

 

 

 

The Outlet Shoppes at Gettysburg (2)

 

Gettysburg, PA

 

 

 

 

 

Oct-25

 

 

 

 

4.80

%

 

 

36,213

 

 

 

36,213

 

 

 

 

Jefferson Mall (2)

 

Louisville, KY

 

 

 

 

 

Jun-26

 

 

 

 

4.75

%

 

 

59,950

 

 

 

59,950

 

 

 

 

Hamilton Place (2)

 

Chattanooga, TN

 

 

 

 

 

Jun-26

 

 

 

 

4.36

%

 

 

97,332

 

 

 

97,332

 

 

 

 

Total Loans On Operating

   Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,030,041

 

 

 

963,118

 

 

 

66,923

 

Weighted-average interest rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5.04

%

 

 

5.07

%

 

 

4.62

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured credit facility: (7)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured line of credit (drawn to capacity)

 

 

 

 

 

 

 

Jul-23

 

 

 

 

9.50

%

 

 

675,926

 

 

 

 

 

 

675,926

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured term loan

 

 

 

 

 

 

 

Jul-23

 

 

 

 

9.50

%

 

 

438,750

 

 

 

 

 

 

438,750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior unsecured notes: (8)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior unsecured 5.25% notes

 

 

 

 

 

 

 

Dec-23

 

 

 

 

5.25

%

 

 

450,000

 

 

 

450,000

 

 

 

 

Senior unsecured 4.60% notes

 

 

 

 

 

 

 

Oct-24

 

 

 

 

4.60

%

 

 

300,000

 

 

 

300,000

 

 

 

 

Senior unsecured 5.95% notes

 

 

 

 

 

 

 

Dec-26

 

 

 

 

5.95

%

 

 

625,000

 

 

 

625,000

 

 

 

 

 

 

SUBTOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,375,000

 

 

 

1,375,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

3,519,717

 

(9)

$

2,338,118

 

 

$

1,181,599

 

Weighted-average interest rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6.60

%

 

 

5.28

%

 

 

9.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus CBL's Share Of Unconsolidated Affiliates' Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Shoppes at Eagle Point

 

Cookeville, TN

 

 

 

 

 

Oct-21

 

Oct-22

 

 

2.84

%

 

$

17,143

 

 

$

 

 

$

17,143

 

The Outlet Shoppes of the Bluegrass - Phase II

 

Simpsonville, KY

 

 

 

 

 

Oct-21

 

 

 

 

3.60

%

 

 

8,632

 

 

 

 

 

 

8,632

 

18


 

Property

 

Location

 

Non-

controlling

Interest %

 

 

Original

Maturity

Date

 

Optional

Extended

Maturity

Date

 

Interest

Rate

 

 

Balance

 

 

Balance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

 

Variable

 

Springs at Port Orange (10)

 

Port Orange, FL

 

 

 

 

 

Dec-21

 

 

 

 

2.47

%

 

 

15,889

 

 

 

 

 

 

15,889

 

York Town Center (2)(11)

 

York, PA

 

 

 

 

 

Feb-22

 

 

 

 

4.90

%

 

 

14,653

 

 

 

14,653

 

 

 

 

York Town Center - Pier 1 (2)(11)

 

York, PA

 

 

 

 

 

Feb-22

 

 

 

 

2.84

%

 

 

567

 

 

 

 

 

 

567

 

Eastgate Mall Self Storage (2)

 

Cincinnati, OH

 

 

 

 

 

Dec-22

 

 

 

 

2.84

%

 

 

3,245

 

 

 

 

 

 

3,245

 

West County Center

 

Des Peres, MO

 

 

 

 

 

Dec-22

 

 

 

 

3.40

%

 

 

84,247

 

 

 

84,247

 

 

 

 

Friendly Shopping Center (2)

 

Greensboro, NC

 

 

 

 

 

Apr-23

 

 

 

 

3.48

%

 

 

44,645

 

 

 

44,645

 

 

 

 

Mid Rivers Mall Self Storage (2)

 

St. Peters, MO

 

 

 

 

 

Apr-23

 

 

 

 

5.68

%

 

 

2,978

 

 

 

 

 

 

2,978

 

The Shops at Friendly Center

 

Greensboro, NC

 

 

 

 

 

Apr-23

 

 

 

 

3.34

%

 

 

30,000

 

 

 

30,000

 

 

 

 

Ambassador Town Center

 

Lafayette, LA

 

 

 

 

 

Jun-23

 

 

 

 

3.22

%

 

 

27,293

 

(12)

 

27,293

 

 

 

 

The Outlet Shoppes at Atlanta (2)

 

Woodstock, GA

 

 

 

 

 

Nov-23

 

 

 

 

4.90

%

 

 

34,617

 

 

 

34,617

 

 

 

 

The Outlet Shoppes at Atlanta - Phase II (2)

 

Woodstock, GA

 

 

 

 

 

Nov-23

 

 

 

 

3.00

%

 

 

4,536

 

 

 

 

 

 

4,536

 

Parkdale Mall Self Storage (2)

 

Beaumont, TX

 

 

 

 

 

Jul-24

 

 

 

 

4.25

%

 

 

6,392

 

 

 

 

 

 

6,392

 

Coastal Grand (2)

 

Myrtle Beach, SC

 

 

 

 

 

Aug-24

 

 

 

 

4.09

%

 

 

52,178

 

 

 

52,178

 

 

 

 

Coastal Grand Outparcel (2)

 

Myrtle Beach, SC

 

 

 

 

 

Aug-24

 

 

 

 

4.09

%

 

 

2,518

 

 

 

2,518

 

 

 

 

Hamilton Place Self Storage (2)

 

Chattanooga, TN

 

 

 

 

 

Sep-24

 

 

 

 

2.83

%

 

 

3,656

 

 

 

 

 

 

3,656

 

Coastal Grand - Dick's Sporting Goods (2)

 

Myrtle Beach, SC

 

 

 

 

 

Nov-24

 

 

 

 

5.05

%

 

 

3,478

 

 

 

3,478

 

 

 

 

Hamilton Place Aloft Hotel

 

Chattanooga, TN

 

 

 

 

 

Nov-24

 

 

 

 

2.53

%

 

 

7,975

 

 

 

 

 

 

7,975

 

The Outlet Shoppes of the Bluegrass (2)

 

Simpsonville, KY

 

 

 

 

 

Dec-24

 

 

 

 

4.05

%

 

 

33,818

 

 

 

33,818

 

 

 

 

Hammock Landing - Phase I

 

West Melbourne, FL

 

 

 

 

 

Feb-25

 

Feb-26

 

 

2.59

%

 

 

19,817

 

 

 

 

 

 

19,817

 

Hammock Landing - Phase II

 

West Melbourne, FL

 

 

 

 

 

Feb-25

 

Feb-26

 

 

2.59

%

 

 

7,087

 

 

 

 

 

 

7,087

 

The Pavilion at Port Orange

 

Port Orange, FL

 

 

 

 

 

Feb-25

 

Feb-26

 

 

2.59

%

 

 

26,224

 

 

 

 

 

 

26,224

 

Ambassador Town Center Infrastructure Improvements

 

Lafayette, LA

 

 

 

 

 

Mar-25

 

 

 

 

3.00

%

 

 

8,250

 

 

 

8,250

 

 

 

 

Oak Park Mall

 

Overland Park, KS

 

 

 

 

 

Oct-25

 

 

 

 

3.97

%

 

 

131,486

 

 

 

131,486

 

 

 

 

Fremaux Town Center (2)

 

Slidell, LA

 

 

 

 

 

Jun-26

 

 

 

 

3.70

%

 

 

41,240

 

 

 

41,240

 

 

 

 

CoolSprings Galleria (2)

 

Nashville, TN

 

 

 

 

 

May-28

 

 

 

 

4.84

%

 

 

73,681

 

 

 

73,681

 

 

 

 

The Outlet Shoppes at El Paso (2)

 

El Paso, TX

 

 

 

 

 

Oct-28

 

 

 

 

5.10

%

 

 

35,988

 

 

 

35,988

 

 

 

 

 

 

SUBTOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

742,233

 

(9)

 

618,092

 

 

 

124,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus Other Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Park Plaza (13)

 

Little Rock, AR

 

 

 

 

 

Apr-21

 

 

 

 

5.28

%

 

 

76,805

 

 

 

76,805

 

 

 

 

Asheville Mall (13)

 

Asheville, NC

 

 

 

 

 

Sep-21

 

 

 

 

5.80

%

 

 

62,121

 

 

 

62,121

 

 

 

 

 

 

SUBTOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

138,926

 

 

 

138,926

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less Noncontrolling Interests'

Share Of Consolidated Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hamilton Crossing & Expansion (2)(3)

 

Chattanooga, TN

 

 

8

%

 

Apr-21

 

 

 

 

5.99

%

 

 

(643

)

 

 

(643

)

 

 

 

CBL Center

 

Chattanooga, TN

 

 

8

%

 

Jun-22

 

 

 

 

5.00

%

 

 

(1,261

)

 

 

(1,261

)

 

 

 

The Outlet Shoppes at Gettysburg (2)

 

Gettysburg, PA

 

 

50

%

 

Oct-25

 

 

 

 

4.80

%

 

 

(18,107

)

 

 

(18,107

)

 

 

 

Hamilton Place (2)

 

Chattanooga, TN

 

 

10

%

 

Jun-26

 

 

 

 

4.36

%

 

 

(9,733

)

 

 

(9,733

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(29,744

)

(9)

 

(29,744

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company's Share Of Consolidated, Unconsolidated and Other Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

4,371,132

 

(9)

$

3,065,392

 

 

$

1,305,740

 

Weighted-average interest rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6.11

%

 

 

5.04

%

 

 

8.62

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt of Unconsolidated Affiliates:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Shoppes at Eagle Point

 

Cookeville, TN

 

 

 

 

 

Oct-21

 

Oct-22

 

 

2.84

%

 

$

34,285

 

 

$

 

 

$

34,285

 

19


 

Property

 

Location

 

Non-

controlling

Interest %

 

 

Original

Maturity

Date

 

Optional

Extended

Maturity

Date

 

Interest

Rate

 

 

Balance

 

 

Balance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

 

Variable

 

The Outlet Shoppes of the Bluegrass - Phase II

 

Simpsonville, KY

 

 

 

 

 

Oct-21

 

 

 

 

3.60

%

 

 

8,632

 

 

 

 

 

 

8,632

 

Springs at Port Orange (10)

 

Port Orange, FL

 

 

 

 

 

Dec-21

 

 

 

 

2.47

%

 

 

36,527

 

 

 

 

 

 

36,527

 

York Town Center (2)(11)

 

York, PA

 

 

 

 

 

Feb-22

 

 

 

 

4.90

%

 

 

29,306

 

 

 

29,306

 

 

 

 

York Town Center - Pier 1 (2)(11)

 

York, PA

 

 

 

 

 

Feb-22

 

 

 

 

2.84

%

 

 

1,134

 

 

 

 

 

 

1,134

 

Eastgate Mall Self Storage (2)

 

Cincinnati, OH

 

 

 

 

 

Dec-22

 

 

 

 

2.84

%

 

 

6,490

 

 

 

 

 

 

6,490

 

West County Center

 

Des Peres, MO

 

 

 

 

 

Dec-22

 

 

 

 

3.40

%

 

 

168,494

 

 

 

168,494

 

 

 

 

Friendly Shopping Center (2)

 

Greensboro, NC

 

 

 

 

 

Apr-23

 

 

 

 

3.48

%

 

 

89,289

 

 

 

89,289

 

 

 

 

Mid Rivers Mall Self Storage (2)

 

St. Peters, MO

 

 

 

 

 

Apr-23

 

 

 

 

5.68

%

 

 

5,955

 

 

 

 

 

 

5,955

 

The Shops at Friendly Center

 

Greensboro, NC

 

 

 

 

 

Apr-23

 

 

 

 

3.34

%

 

 

60,000

 

 

 

60,000

 

 

 

 

Ambassador Town Center

 

Lafayette, LA

 

 

 

 

 

Jun-23

 

 

 

 

3.22

%

 

 

41,989

 

(12)

 

41,989

 

 

 

 

The Outlet Shoppes at Atlanta (2)

 

Woodstock, GA

 

 

 

 

 

Nov-23

 

 

 

 

4.90

%

 

 

69,235

 

 

 

69,235

 

 

 

 

The Outlet Shoppes at Atlanta - Phase II (2)

 

Woodstock, GA

 

 

 

 

 

Nov-23

 

 

 

 

3.00

%

 

 

4,536

 

 

 

 

 

 

4,536

 

Parkdale Mall Self Storage (2)

 

Beaumont, TX

 

 

 

 

 

Jul-24

 

 

 

 

4.25

%

 

 

6,392

 

 

 

 

 

 

6,392

 

Coastal Grand (2)

 

Myrtle Beach, SC

 

 

 

 

 

Aug-24

 

 

 

 

4.09

%

 

 

104,355

 

 

 

104,355

 

 

 

 

Coastal Grand Outparcel (2)

 

Myrtle Beach, SC

 

 

 

 

 

Aug-24

 

 

 

 

4.09

%

 

 

5,035

 

 

 

5,035

 

 

 

 

Hamilton Place Self Storage (2)

 

Chattanooga, TN

 

 

 

 

 

Sep-24

 

 

 

 

2.83

%

 

 

6,770

 

 

 

 

 

 

6,770

 

Coastal Grand - Dick's Sporting Goods (2)

 

Myrtle Beach, SC

 

 

 

 

 

Nov-24

 

 

 

 

5.05

%

 

 

6,957

 

 

 

6,957

 

 

 

 

Hamilton Place Aloft Hotel

 

Chattanooga, TN

 

 

 

 

 

Nov-24

 

 

 

 

2.53

%

 

 

15,951

 

 

 

 

 

 

15,951

 

The Outlet Shoppes of the Bluegrass (2)

 

Simpsonville, KY

 

 

 

 

 

Dec-24

 

 

 

 

4.05

%

 

 

67,637

 

 

 

67,637

 

 

 

 

Hammock Landing - Phase I

 

West Melbourne, FL

 

 

 

 

 

Feb-25

 

Feb-26

 

 

2.59

%

 

 

39,635

 

 

 

 

 

 

39,635

 

Hammock Landing - Phase II

 

West Melbourne, FL

 

 

 

 

 

Feb-25

 

Feb-26

 

 

2.59

%

 

 

14,175

 

 

 

 

 

 

14,175

 

The Pavilion at Port Orange

 

Port Orange, FL

 

 

 

 

 

Feb-25

 

Feb-26

 

 

2.59

%

 

 

52,448

 

 

 

 

 

 

52,448

 

Ambassador Town Center Infrastructure Improvements

 

Lafayette, LA

 

 

 

 

 

Mar-25

 

 

 

 

3.00

%

 

 

8,250

 

 

 

8,250

 

 

 

 

Oak Park Mall

 

Overland Park, KS

 

 

 

 

 

Oct-25

 

 

 

 

3.97

%

 

 

262,971

 

 

 

262,971

 

 

 

 

Fremaux Town Center (2)

 

Slidell, LA

 

 

 

 

 

Jun-26

 

 

 

 

3.70

%

 

 

63,446

 

 

 

63,446

 

 

 

 

CoolSprings Galleria (2)

 

Nashville, TN

 

 

 

 

 

May-28

 

 

 

 

4.84

%

 

 

147,361

 

 

 

147,361

 

 

 

 

The Outlet Shoppes at El Paso (2)

 

El Paso, TX

 

 

 

 

 

Oct-28

 

 

 

 

5.10

%

 

 

71,976

 

 

 

71,976

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,429,231

 

 

$

1,196,301

 

 

$

232,930

 

Weighted-average interest rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3.84

%

 

 

4.05

%

 

 

2.79

%

(1)

The loan is in default. The Company is in discussion with the lender.

(2)

The filing of voluntary petitions under Chapter 11 of title 11 of the United States Code in the United States Bankruptcy Court for the Southern District of Texas beginning on November 1, 2020 constituted an event of default with respect to the loan.

(3)

The Company is in discussions with the lenders.

(4)

Subsequent to June 30, 2021, the Company entered into a forbearance agreement with the lender.

(5)

On May 26, 2021, Laredo Outlet Shoppes, LLC filed for bankruptcy. The outstanding amount of the loan secured by The Outlet Shoppes at Laredo is included in liabilities subject to compromise in the Company’s condensed consolidated balance sheets as of June 30, 2021.

(6)

The Company is in discussions with the lender regarding the ability to exercise the extension option as a result of the Company filing for bankruptcy.

(7)

The administrative agent informed the Company that interest will accrue on all outstanding obligations at the post-default rate, which is equal to the rate that otherwise would be in effect plus 5.0%. The post-default interest rate at June 30, 2021 was 9.50%. In accordance with ASC 852, Reorganizations, which limits the recognition of interest expense during a bankruptcy proceeding to only amounts that will be paid during the bankruptcy proceeding or that are probable of becoming allowed claims, interest has not been accrued on the secured credit facility subsequent to the filing of voluntary petitions under Chapter 11 of title 11 of the United States Code in the United States Bankruptcy Court for the Southern District of Texas beginning on November 1, 2020. The outstanding amount of the secured credit facility is included in liabilities subject to compromise in the Company’s condensed consolidated balance sheets as of June 30, 2021.

(8)

In accordance with ASC 852, which limits the recognition of interest expense during a bankruptcy proceeding to only amounts that will be paid during the bankruptcy proceeding or that are probable of becoming allowed claims, interest has not been accrued on the senior unsecured notes subsequent to the filing of voluntary petitions under Chapter 11 of title 11 of the United States Code in the United States Bankruptcy Court for the Southern District of Texas beginning on November 1, 2020. The outstanding amount of the senior unsecured notes is included in liabilities subject to compromise in the Company’s condensed consolidated balance sheets as of June 30, 2021.

(9)

See page 12 for unamortized deferred financing costs.

(10)

Subsequent to June 30, 2021, the Company reached an agreement with the lender to amend the loan secured by Springs at Port Orange, which extends the term to December 31, 2021 and increases the principal amount of the loan to $44,400, or $19,314 at the Company’s share.

(11)

Subsequent to June 30, 2021, the Company entered a forbearance agreement with the lender.

(12)

The joint venture has an interest rate swap on a notional amount of $41,989, amortizing to $38,866 over the term of the swap, related to Ambassador Town Center to effectively fix the interest rate on that variable-rate loan. Therefore, this amount is currently reflected as having a fixed rate.

(13)

During the six months ended June 30, 2021, the Company deconsolidated the property due to a loss of control when the property was placed into receivership in connection with the foreclosure process

20


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

As of June 30, 2021

Schedule of Maturities of Mortgage and Other Indebtedness

(Dollars in thousands)

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

 

Year

 

Consolidated

Debt (1)

 

 

CBL's Share of

Unconsolidated

Affiliates' Debt

 

 

Other Debt (2)

 

 

Noncontrolling

Interests' Share

of Consolidated

Debt

 

 

CBL's Share of

Consolidated, Unconsolidated and Other

Debt

 

 

% of Total

 

 

Weighted

Average

Interest

Rate

 

2019 (3)

 

$

61,647

 

 

$

 

 

$

 

 

$

 

 

$

61,647

 

 

 

1.40

%

 

 

5.41

%

2021

 

 

357,754

 

 

 

24,521

 

 

 

138,926

 

 

 

(643

)

 

 

520,558

 

 

 

11.91

%

 

 

5.35

%

2022

 

 

372,212

 

 

 

119,855

 

 

 

 

 

 

(1,261

)

 

 

490,806

 

 

 

11.23

%

 

 

4.54

%

2023

 

 

1,564,676

 

 

 

144,069

 

 

 

 

 

 

 

 

 

1,708,745

 

 

 

39.09

%

 

 

7.90

%

2024

 

 

344,933

 

 

 

110,015

 

 

 

 

 

 

 

 

 

454,948

 

 

 

10.41

%

 

 

4.44

%

2025

 

 

36,213

 

 

 

139,736

 

 

 

 

 

 

(18,107

)

 

 

157,842

 

 

 

3.62

%

 

 

4.01

%

2026

 

 

782,282

 

 

 

94,368

 

 

 

 

 

 

(9,733

)

 

 

866,917

 

 

 

19.83

%

 

 

5.39

%

2028

 

 

 

 

 

109,669

 

 

 

 

 

 

 

 

 

109,669

 

 

 

2.51

%

 

 

4.93

%

Total

 

$

3,519,717

 

 

$

742,233

 

 

$

138,926

 

 

$

(29,744

)

 

$

4,371,132

 

 

 

100.00

%

 

 

6.11

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Based on Original Maturity Dates:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

 

Consolidated

Debt (1)

 

 

CBL's Share of

Unconsolidated

Affiliates' Debt

 

 

Other Debt (2)

 

 

Noncontrolling

Interests' Share

of Consolidated

Debt

 

 

CBL's Share of

Consolidated, Unconsolidated and Other

Debt

 

 

% of Total

 

 

Weighted

Average

Interest

Rate

 

2019 (3)

 

$

61,647

 

 

$

 

 

$

 

 

$

 

 

$

61,647

 

 

 

1.40

%

 

 

5.41

%

2021

 

 

357,754

 

 

 

41,664

 

 

 

138,926

 

 

 

(643

)

 

 

537,701

 

 

 

12.30

%

 

 

5.27

%

2022

 

 

372,212

 

 

 

102,712

 

 

 

 

 

 

(1,261

)

 

 

473,663

 

 

 

10.84

%

 

 

4.61

%

2023

 

 

1,564,676

 

 

 

144,069

 

 

 

 

 

 

 

 

 

1,708,745

 

 

 

39.09

%

 

 

7.90

%

2024

 

 

344,933

 

 

 

110,015

 

 

 

 

 

 

 

 

 

454,948

 

 

 

10.41

%

 

 

4.44

%

2025

 

 

36,213

 

 

 

192,864

 

 

 

 

 

 

(18,107

)

 

 

210,970

 

 

 

4.83

%

 

 

3.66

%

2026

 

 

782,282

 

 

 

41,240

 

 

 

 

 

 

(9,733

)

 

 

813,789

 

 

 

18.62

%

 

 

5.58

%

2028

 

 

 

 

 

109,669

 

 

 

 

 

 

 

 

 

109,669

 

 

 

2.51

%

 

 

4.93

%

Total

 

$

3,519,717

 

 

$

742,233

 

 

$

138,926

 

 

$

(29,744

)

 

$

4,371,132

 

 

 

100.00

%

 

 

6.11

%

(1)

Includes $2,529,138 included in liabilities subject to compromise in the accompanying consolidated balance sheets as of June 30, 2021, and as the expected maturity date is subject to the outcome of the Chapter 11 Cases, the original, legal maturity dates are reflected in this table.

(2)

During the six months ended June 30, 2021, the Company deconsolidated Asheville Mall and Park Plaza due to a loss of control when the properties were placed into receivership in connection with the foreclosure process.

(3)

Represents a non-recourse loan that is in default.

21


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

As of June 30, 2021

Mall Portfolio Statistics

 

Property

 

Location

 

Total

Center

SF (1)

 

 

Change in Sales Per Square

Foot for the Six

Months Ended 6/30/21 as compared to 6/30/19 (2)(3)

 

 

Mall Occupancy

 

 

% of Total

Mall NOI

for the

Six Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6/30/21

 

 

6/30/20

 

 

6/30/21

 

(4)

Alamance Crossing

 

Burlington, NC

 

 

891,870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arbor Place

 

Atlanta (Douglasville), GA

 

 

1,162,065

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brookfield Square

 

Brookfield, WI

 

 

865,449

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CherryVale Mall

 

Rockford, IL

 

 

870,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coastal Grand

 

Myrtle Beach, SC

 

 

1,117,369

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CoolSprings Galleria

 

Nashville, TN

 

 

1,166,370

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross Creek Mall

 

Fayetteville, NC

 

 

772,178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dakota Square Mall

 

Minot, ND

 

 

754,679

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

East Towne Mall

 

Madison, WI

 

 

801,252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eastland Mall

 

Bloomington, IL

 

 

732,651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fayette Mall

 

Lexington, KY

 

 

1,158,534

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Friendly Center and The Shops at Friendly

 

Greensboro, NC

 

 

1,367,804

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Frontier Mall

 

Cheyenne, WY

 

 

523,709

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Governor's Square

 

Clarksville, TN

 

 

693,453

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hamilton Place

 

Chattanooga, TN

 

 

1,160,661

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hanes Mall

 

Winston-Salem, NC

 

 

1,435,164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Harford Mall

 

Bel Air, MD

 

 

503,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Imperial Valley

 

El Centro, CA

 

 

762,735

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jefferson Mall

 

Louisville, KY

 

 

783,723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kentucky Oaks Mall

 

Paducah, KY

 

 

774,909

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kirkwood Mall

 

Bismarck, ND

 

 

821,116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Laurel Park Place

 

Livonia, MI

 

 

491,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Layton Hills Mall

 

Layton, UT

 

 

482,120

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mall del Norte

 

Laredo, TX

 

 

1,218,924

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mayfaire Town Center

 

Wilmington, NC

 

 

654,305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Meridian Mall

 

Lansing, MI

 

 

944,176

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mid Rivers Mall

 

St. Peters, MO

 

 

1,035,802

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Monroeville Mall

 

Pittsburgh, PA

 

 

985,080

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northgate Mall

 

Chattanooga, TN

 

 

660,790

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northpark Mall

 

Joplin, MO

 

 

896,044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Northwoods Mall

 

North Charleston, SC

 

 

748,277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oak Park Mall

 

Overland Park, KS

 

 

1,518,420

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Old Hickory Mall

 

Jackson, TN

 

 

538,641

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parkdale Mall

 

Beaumont, TX

 

 

1,118,199

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parkway Place

 

Huntsville, AL

 

 

647,808

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pearland Town Center

 

Pearland, TX

 

 

711,791

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Post Oak Mall

 

College Station, TX

 

 

788,189

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Richland Mall

 

Waco, TX

 

 

693,448

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

South County Center

 

St. Louis, MO

 

 

979,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Southaven Towne Center

 

Southaven, MS

 

 

607,529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Southpark Mall

 

Colonial Heights, VA

 

 

675,644

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

St. Clair Square

 

Fairview Heights, IL

 

 

1,067,760

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stroud Mall

 

Stroudsburg, PA

 

 

414,441

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sunrise Mall

 

Brownsville, TX

 

 

796,721

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Outlet Shoppes at Atlanta

 

Woodstock, GA

 

 

405,146

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Outlet Shoppes at El Paso

 

El Paso, TX

 

 

433,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Outlet Shoppes at Gettysburg

 

Gettysburg, PA

 

 

249,937

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Outlet Shoppes of the Bluegrass

 

Simpsonville, KY

 

 

428,072

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Turtle Creek Mall

 

Hattiesburg, MS

 

 

844,981

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Valley View Mall

 

Roanoke, VA

 

 

863,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Volusia Mall

 

Daytona Beach, FL

 

 

1,060,241

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22


 

Property

 

Location

 

Total

Center

SF (1)

 

 

Change in Sales Per Square

Foot for the Six

Months Ended 6/30/21 as compared to 6/30/19 (2)(3)

 

 

Mall Occupancy

 

 

% of Total

Mall NOI

for the

Six Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6/30/21

 

 

6/30/20

 

 

6/30/21

 

(4)

West County Center

 

Des Peres, MO

 

 

1,198,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

West Towne Mall

 

Madison, WI

 

 

829,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WestGate Mall

 

Spartanburg, SC

 

 

950,927

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Westmoreland Mall

 

Greensburg, PA

 

 

976,675

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

York Galleria

 

York, PA

 

 

756,707

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Mall Portfolio

 

 

 

 

46,792,099

 

 

17.2%

 

 

 

85.2

%

 

 

86.8

%

 

 

96.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excluded Malls (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property

 

Location

 

Total

Center

SF (1)

 

 

Change in Sales Per Square

Foot for the Six

Months Ended 6/30/21 as compared to 6/30/19 (2)

 

Mall Occupancy

 

% of Total

Mall NOI

for the

Six Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

6/30/21

 

6/30/20

 

6/30/21

 

(4)

Lender Malls:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asheville Mall (6)

 

Asheville, NC

 

 

973,371

 

 

 

 

 

 

 

 

 

 

 

 

EastGate Mall

 

Cincinnati, OH

 

 

837,554

 

 

 

 

 

 

 

 

 

 

 

 

Greenbrier Mall

 

Chesapeake, VA

 

 

897,040

 

 

 

 

 

 

 

 

 

 

 

 

Park Plaza (6)

 

Little Rock, AR

 

 

543,037

 

 

 

 

 

 

 

 

 

 

 

 

The Outlet Shoppes at Laredo

 

Laredo, TX

 

 

359,213

 

 

 

 

 

 

 

 

 

 

 

 

Total Excluded Malls

 

 

 

 

3,610,215

 

 

N/A

 

N/A

 

N/A

 

 

3.7

%

 

(1)

Total Center Square Footage includes square footage of shops, owned and leased adjacent junior anchors and anchor locations and leased freestanding locations immediately adjacent to the center.

(2)

Represents same-center sales per square foot for mall tenants 10,000 square feet or less for stabilized malls.

(3)

Due to the temporary mall and store closures that occurred in 2020, the majority of CBL’s tenants did not report sales for the full reporting period. As a result, we are presenting the six months ended June 30, 2021 compared to the six months ended June 30, 2019.

(4)

Based on total mall NOI of $186,653,909 for the malls listed in the table above for the six months ended June 30, 2021. Additionally, our consolidated unencumbered properties generated approximately 35.5% of total consolidated NOI of $166,245,661 (which is at our share and excludes NOI related to dispositions or lender properties) for the six months ended June 30, 2021.

(5)

Excluded Malls represent Lender Malls, for which operational metrics are excluded, and are malls which we are working or intend to work with the lender on the terms of the loan secured by the related property, or after attempting a restructure, we have determined that the property no longer meets our criteria for long-term investment.

(6)

During the six months ended June 30, 2021, the Company deconsolidated the property due to a loss of control when the property was placed into receivership in connection with the foreclosure process.

23


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

As of June 30, 2021

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 (1)

 

 

% Change

Average

 

Quarter:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Property Types (2)

 

 

503,927

 

 

$

37.85

 

 

$

32.40

 

 

 

(14.4

)%

 

$

32.80

 

 

 

(13.3

)%

Stabilized Malls

 

 

440,701

 

 

 

40.72

 

 

 

34.40

 

 

 

(15.5

)%

 

 

34.77

 

 

 

(14.6

)%

New leases

 

 

67,997

 

 

 

38.63

 

 

 

32.70

 

 

 

(15.3

)%

 

 

34.60

 

 

 

(10.4

)%

Renewal leases

 

 

372,704

 

 

 

41.11

 

 

 

34.70

 

 

 

(15.6

)%

 

 

34.80

 

 

 

(15.3

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year-to-Date:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Property Types (2)

 

 

1,113,692

 

 

$

34.07

 

 

$

27.88

 

 

 

(18.2

)%

 

$

28.35

 

 

 

(16.8

)%

Stabilized Malls

 

 

986,142

 

 

 

36.04

 

 

 

28.74

 

 

 

(20.3

)%

 

 

29.18

 

 

 

(19.1

)%

New leases

 

 

135,501

 

 

 

35.27

 

 

 

27.69

 

 

 

(21.5

)%

 

 

29.23

 

 

 

(17.1

)%

Renewal leases

 

 

850,641

 

 

 

36.17

 

 

 

28.91

 

 

 

(20.1

)%

 

 

29.17

 

 

 

(19.4

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Annual Base Rents Per Square Foot (3) By Property Type For Small Shop Space Less Than 10,000 Square Feet:

 

Total Leasing Activity:

 

 

 

 

 

 

 

 

 

Square

Feet

 

 

 

 

As of June 30,

 

Quarter:

 

 

 

 

 

 

 

2021

 

 

2020

 

Operating portfolio:

 

 

 

 

 

Same-center stabilized malls

 

$

30.21

 

 

$

32.24

 

New leases

 

 

210,225

 

 

Stabilized malls

 

 

30.21

 

 

 

32.24

 

Renewal leases

 

 

693,787

 

 

Associated centers

 

 

13.74

 

 

 

14.32

 

Development Portfolio:

 

 

 

 

 

Community centers

 

 

16.89

 

 

 

16.87

 

New leases

 

 

56,759

 

 

Office buildings

 

 

19.26

 

 

 

19.16

 

Total leased

 

 

960,771

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year-to-Date:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New leases

 

 

354,422

 

 

 

 

 

 

 

 

 

 

 

Renewal leases

 

 

1,292,105

 

 

 

 

 

 

 

 

 

 

 

Development Portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New leases

 

 

60,059

 

 

 

 

 

 

 

 

 

 

 

Total leased

 

 

1,706,586

 

 

 

 

 

 

 

 

 

 

 

(1)

Average gross rent does not incorporate allowable future increases for recoverable common area expenses.

(2)

Includes stabilized malls, associated centers, community centers and other.

(3)

Average annual base rents per square foot are based on contractual rents in effect as of June 30, 2021, including the impact of any rent concessions. Average base rents for associated centers, community centers and office buildings include all leased space, regardless of size.

24


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

As of June 30, 2021

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

For the Six Months Ended June 30, 2021 Based on Commencement Date

 

 

 

Number

of

Leases

 

 

Square

Feet

 

 

Term

(in

years)

 

 

Initial

Rent

PSF

 

 

Average

Rent

PSF

 

 

Expiring

Rent

PSF

 

 

Initial Rent

Spread

 

 

Average Rent

Spread

 

Commencement 2021:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New

 

 

66

 

 

 

199,355

 

 

 

6.73

 

 

$

28.69

 

 

$

30.58

 

 

$

31.67

 

 

$

(2.98

)

 

 

(9.4

)%

 

$

(1.09

)

 

 

(3.4

)%

Renewal

 

 

350

 

 

 

1,167,087

 

 

 

2.15

 

 

 

26.23

 

 

 

26.40

 

 

 

32.03

 

 

 

(5.80

)

 

 

(18.1

)%

 

 

(5.63

)

 

 

(17.6

)%

Commencement 2021 Total

 

 

416

 

 

 

1,366,442

 

 

 

2.88

 

 

 

26.59

 

 

 

27.01

 

 

 

31.98

 

 

 

(5.39

)

 

 

(16.9

)%

 

 

(4.97

)

 

 

(15.5

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commencement 2022:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New

 

 

4

 

 

 

7,138

 

 

 

7.08

 

 

 

39.20

 

 

 

40.95

 

 

 

29.56

 

 

 

9.64

 

 

 

32.6

%

 

 

11.39

 

 

 

38.5

%

Renewal

 

 

81

 

 

 

231,942

 

 

 

2.69

 

 

 

37.95

 

 

 

38.27

 

 

 

41.88

 

 

 

(3.93

)

 

 

(9.4

)%

 

 

(3.61

)

 

 

(8.6

)%

Commencement 2022 Total

 

 

85

 

 

 

239,080

 

 

 

2.90

 

 

 

37.99

 

 

 

38.35

 

 

 

41.52

 

 

 

(3.53

)

 

 

(8.5

)%

 

 

(3.17

)

 

 

(7.6

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2021/2022

 

 

501

 

 

 

1,605,522

 

 

 

2.88

 

 

$

28.28

 

 

$

28.70

 

 

$

33.40

 

 

$

(5.12

)

 

 

(15.3

)%

 

$

(4.70

)

 

 

(14.1

)%

25


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

As of June 30, 2021

Top 25 Tenants Based On Percentage Of Total Annualized Revenues

 

 

 

Tenant

 

Number of

Stores

 

 

Square

Feet

 

 

Percentage

of Total

Revenues (1)

 

1

 

L Brands, Inc. (2)

 

 

112

 

 

 

663,454

 

 

 

4.32

%

2

 

Foot Locker, Inc.

 

 

100

 

 

 

476,153

 

 

 

3.36

%

3

 

Signet Jewelers Ltd. (3)

 

 

128

 

 

 

185,914

 

 

 

3.19

%

4

 

American Eagle Outfitters, Inc.

 

 

63

 

 

 

386,874

 

 

 

2.50

%

5

 

Dick's Sporting Goods, Inc. (4)

 

 

25

 

 

 

1,462,150

 

 

 

2.31

%

6

 

Genesco Inc. (5)

 

 

92

 

 

 

178,487

 

 

 

1.71

%

7

 

H & M Hennes & Mauritz AB

 

 

41

 

 

 

866,590

 

 

 

1.57

%

8

 

Luxottica Group S.P.A. (6)

 

 

90

 

 

 

203,821

 

 

 

1.46

%

9

 

The Buckle, Inc.

 

 

39

 

 

 

201,249

 

 

 

1.44

%

10

 

Finish Line, Inc.

 

 

38

 

 

 

199,163

 

 

 

1.43

%

11

 

Cinemark Holdings, Inc.

 

 

9

 

 

 

467,190

 

 

 

1.39

%

12

 

The Gap, Inc.

 

 

46

 

 

 

548,170

 

 

 

1.27

%

13

 

Express Fashions

 

 

31

 

 

 

254,120

 

 

 

1.09

%

14

 

Shoe Show, Inc.

 

 

34

 

 

 

448,954

 

 

 

1.08

%

15

 

Claire's Stores, Inc.

 

 

74

 

 

 

92,588

 

 

 

0.90

%

16

 

Hot Topic, Inc.

 

 

96

 

 

 

225,567

 

 

 

0.89

%

17

 

Abercrombie & Fitch, Co.

 

 

29

 

 

 

199,879

 

 

 

0.85

%

18

 

Barnes & Noble, Inc.

 

 

16

 

 

 

485,305

 

 

 

0.84

%

19

 

The TJX Companies, Inc. (7)

 

 

18

 

 

 

520,475

 

 

 

0.81

%

20

 

Ulta Beauty, Inc.

 

 

23

 

 

 

237,961

 

 

 

0.76

%

21

 

Spencer Spirit Holdings, Inc.

 

 

48

 

 

 

109,123

 

 

 

0.72

%

22

 

The Children's Place, Inc.

 

 

37

 

 

 

161,714

 

 

 

0.71

%

23

 

Macy's, Inc. (8)

 

 

28

 

 

 

3,902,620

 

 

 

0.66

%

24

 

Focus Brands (9)

 

 

67

 

 

 

48,062

 

 

 

0.66

%

25

 

Chick-fil-A, Inc.

 

 

31

 

 

 

53,552

 

 

 

0.63

%

 

 

 

 

 

1,315

 

 

 

12,579,135

 

 

 

36.55

%

(1)

Includes the Company's proportionate share of total revenues from unconsolidated affiliates based on the Company's ownership percentage in the respective joint venture and any other applicable terms.

(2)

L Brands, Inc. operates Bath & Body Works, PINK and Victoria's Secret.

(3)

Signet Jewelers Limited operates Kay Jewelers, Marks & Morgan, JB Robinson, Shaw's Jewelers, Osterman's Jewelers, LeRoy's Jewelers, Jared Jewelers, Belden Jewelers, Ultra Diamonds, Rogers Jewelers, Zales, Peoples and Piercing Pagoda.

(4)

Dick's Sporting Goods, Inc. operates Dick's Sporting Goods, Golf Galaxy and Field & Stream.

(5)

Genesco Inc. operates Journey's, Underground by Journey's, Shi by Journey's, Johnston & Murphy, Hat Shack, Hat Zone and Clubhouse.

(6)

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

(7)

The TJX Companies, Inc. operates T.J. Maxx, Marshalls, HomeGoods and Sierra Trading Post. In Europe, they operate T.K. Maxx, HomeSense. In Canada, they operate Winners, HomeSense and Marshalls.

(8)

Macy’s, Inc. owns 17 of these stores.

(9)

Focus Brands operates certain Auntie Anne’s, Cinnabon, Moe’s Southwest Grill and Planet Smoothie locations.

 

 

26


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

For the Three and Six Months Ended June 30, 2021 and 2020

Capital Expenditures

(In thousands)

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Tenant allowances (1)

 

$

3,375

 

 

$

1,360

 

 

$

4,252

 

 

$

8,578

 

Deferred maintenance: (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parking lot and parking lot lighting

 

 

57

 

 

 

15

 

 

 

57

 

 

 

270

 

Roof repairs and replacements

 

 

308

 

 

 

1,748

 

 

 

308

 

 

 

1,899

 

Other capital expenditures

 

 

1,782

 

 

 

645

 

 

 

2,241

 

 

 

3,841

 

Total deferred maintenance expenditures

 

 

2,147

 

 

 

2,408

 

 

 

2,606

 

 

 

6,010

 

Total capital expenditures

 

$

5,522

 

 

$

3,768

 

 

$

6,858

 

 

$

14,588

 

 

(1)

Tenant allowances, sometimes made to third-generation tenants, are recovered through minimum rents from the tenants over the term of the lease.

(2)

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.

Deferred Leasing Costs Capitalized

(In thousands)

 

 

 

2021

 

 

2020

 

Quarter ended:

 

 

 

 

 

 

 

 

March 31,

 

$

412

 

 

$

773

 

June 30,

 

 

959

 

 

 

157

 

September 30,

 

 

 

 

 

 

513

 

December 31,

 

 

 

 

 

 

455

 

 

 

$

1,371

 

 

$

1,898

 

27


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

As of June 30, 2021

Properties Opened During the Six Months Ended June 30, 2021

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

CBL's Share of

 

 

 

 

 

 

 

Property

 

Location

 

CBL

Ownership

Interest

 

 

Total

Project

Square Feet

 

 

Total

Cost (1)

 

 

Cost to

Date (2)

 

 

2021

Cost

 

 

Opening

Date

 

Initial

Unleveraged

Yield

 

Outparcel Developments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hamilton Place - Aloft Hotel (3)(4)

 

Chattanooga, TN

 

50%

 

 

 

89,674

 

 

$

12,000

 

 

$

11,455

 

 

$

2,628

 

 

Jun-21

 

9.2%

 

Pearland Town Center - HCA Offices

 

Pearland, TX

 

100%

 

 

 

48,416

 

 

 

14,186

 

 

 

12,237

 

 

 

4,815

 

 

Jun-21

 

11.8%

 

 

 

 

 

 

 

 

 

 

138,090

 

 

$

26,186

 

 

$

23,692

 

 

$

7,443

 

 

 

 

 

 

 

 

Properties Under Development at June 30, 2021

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

CBL's Share of

 

 

 

 

 

 

 

Property

 

Location

 

CBL

Ownership

Interest

 

 

Total

Project

Square Feet

 

 

Total

Cost (1)

 

 

Cost to

Date (2)

 

 

2021

Cost

 

 

Expected

Opening

Date

 

Initial

Unleveraged

Yield

 

Outparcel Developments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kirkwood Mall - Five Guys, Blaze Pizza, Thrifty White, Pancheros, Chick-fil-A

 

Bismarck, ND

 

100%

 

 

 

15,275

 

 

$

7,176

 

 

$

311

 

 

$

107

 

 

Q2 '22

 

8.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross Creek Sears Redevelopment - Longhorn's, Rooms To Go (5)

 

Fayetteville, NC

 

100%

 

 

 

13,494

 

 

 

5,252

 

 

 

4,009

 

 

 

2,785

 

 

Q3 '21

 

5.3%

 

Total Properties Under

   Development

 

 

 

 

 

 

 

 

28,769

 

 

$

12,428

 

 

$

4,320

 

 

$

2,892

 

 

 

 

 

 

 

 

(1)

Total Cost is presented net of reimbursements to be received.

(2)

Cost to Date does not reflect reimbursements until they are received.

(3)

Yield is based on expected yield upon stabilization.

(4)

Total cost includes a construction loan of $8,400 (at the Company’s share), a non-cash allocated value for the Company’s land contribution of $2,200 and cash contributions of $1,400.

(5)

The return reflected represents a pro forma incremental return as Total Cost excludes the cost related to the acquisition of the Sears (Cross Creek Mall) building.

 

28


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

As of June 30, 2021

CBL Core Portfolio Exposure to Sears and Closed Bon-Ton Locations and Redevelopment Plans

 

Property

Location

Sears Redevelopment Plans

BonTon Redevelopment Plans

Alamance Crossing

Burlington, NC

 

 

Arbor Place

Atlanta (Douglasville), GA

Owned by Sears. Sold to third party developer for redevelopment. OFS with entertainment/fitness/beauty users.

 

Brookfield Square

Brookfield, WI

Redeveloped in 2019 with Movie Tavern, Whirlyball, Outback Steakhouse, Uncle Julio's, convention center/hotel.

Owned by third party. Interest from office user/ entertainment.

CherryVale Mall

Rockford, IL

Redeveloped with Tilt in 2020.

Gallery Furniture opened 2021.

Coastal Grand

Myrtle Beach, SC

Owned by Sears.

 

CoolSprings Galleria

Nashville, TN

Redeveloped in 2015.

 

Cross Creek Mall

Fayetteville, NC

Sale of parcel to Rooms to Go completed, construction underway. Ground lease to Longhorn. Est. 2021 opening. Sale of pad to entertainment use OFS.

 

Dakota Square Mall

Minot, ND

Sold to Scheel's for future relocation/expansion of existing store.

Ross Dress For Less opened. Under negotiation with Five Below.

East Towne Mall

Madison, WI

Owned by Sears.

Owned by third party. Under negotiation with non-retail use.

Eastland Mall

Bloomington, IL

Actively leasing.

Actively leasing.

Fayette Mall

Lexington, KY

Redeveloped in 2016.

 

Friendly Center and The Shops at Friendly

Greensboro, NC

Owned by Sears. Whole Foods sub-leases 1/3 of the box. Sears still operating in remainder.

 

Frontier Mall

Cheyenne, WY

Owned by third party. Jax Outdoor Gear purchased location and opened November 2019.

 

Governor's Square

Clarksville, TN

50/50 joint venture property. Under negotiation/LOIs with tenants.

 

Hamilton Place

Chattanooga, TN

Redevelopment with Cheesecake Factory (Dec '19), Dick's Sporting Goods and Dave & Busters (March '20). Malone's (opening TBD). Aloft hotel opened June '21.

 

Hanes Mall

Winston-Salem, NC

Owned by third party. Novant Health, Inc. purchased Sears and Sear TBA for future medical office.

 

Harford Mall

Bel Air, MD

Sale to third party developer in progress for redevelopment into grocer.

 

Imperial Valley Mall

El Centro, CA

Owned by Seritage.

 

Jefferson Mall

Louisville, KY

Purchased in Jan 2017 sale-leaseback for future redevelopment. Interest from sporting goods.

 

Kentucky Oaks Mall

Paducah, KY

Owned by Seritage. Redeveloped with Burlington and Ross Dress for Less.

50/50 JV asset. HomeGoods and Five Below opened November 2019.

Kirkwood Mall

Bismarck, ND

 

Under construction to add Chick-fil-A, Five Guys, a pharmacy and other pads.

Laurel Park Place

Livonia, MI

 

Dunham's Sports opened November 2019.

Layton Hills Mall

Layton, UT

 

 

Mall del Norte

Laredo, TX

Owned by Sears.

 

Mayfaire Town Center

Wilmington, NC

 

 

Meridian Mall

Lansing, MI

 

High Caliber Karts opened fall 2019. Activey leasing Women's store - under negotiation with grocer.

Mid Rivers Mall

St. Peters, MO

Owned by Sears.

 

Monroeville Mall

Pittsburgh, PA

 

 

29


 

Property

Location

Sears Redevelopment Plans

BonTon Redevelopment Plans

Northgate Mall

Chattanooga, TN

Building purchased by third party for non-retail development. Under negotiation with pet supply use.

 

Northpark Mall

Joplin, MO

Building owned by Sears.

 

Northwoods Mall

North Charleston, SC

Owned by Seritage. Redeveloped with Burlington.

 

Oak Park Mall

Overland Park, KS

 

 

Old Hickory Mall

Jackson, TN

Actively leasing.

 

Parkdale Mall

Beaumont, TX

Owned by Sears.

 

Parkway Place

Huntsville, AL

 

 

Pearland Town Center

Pearland, TX

 

 

Post Oak Mall

College Station, TX

Location purchased from Sears by third party. Conn's opened. Value retailer under negotiation.

 

Richland Mall

Waco, TX

Dillard's opened Q2 '20.

 

South County Center

St. Louis, MO

Sears still paying rent under ground lease.

 

Southaven Towne Center

Southaven, MS

 

 

Southpark Mall

Colonial Heights, VA

Under negotiation with residential.

 

St. Clair Square

Fairview Heights, IL

Building owned by Sears on ground lease.

 

Stroud Mall

Stroudsburg, PA

EFO Furniture Outlet opened February 2020

Shoprite opened October 2019.

Sunrise Mall

Brownsville, TX

Sears sold to third party developer. TruFit opened. Executed lease with entertainment user.

 

The Outlet Shoppes at Atlanta

Woodstock, GA

 

 

The Outlet Shoppes at El Paso

El Paso, TX

 

 

The Outlet Shoppes at Gettysburg

Gettysburg, PA

 

 

The Outlet Shoppes at Laredo

Laredo, TX

 

 

The Outlet Shoppes of the Bluegrass

Simpsonville, KY

 

 

Turtle Creek Mall

Hattiesburg, MS

Owned by Sears.

 

Valley View Mall

Roanoke, VA

Owned by Sears. Under negotiation with sporting goods/entertainment.

 

Volusia Mall

Daytona Beach, FL

Sears sold to third party developer for future redevelopment.

 

West County Center

Des Peres, MO

 

 

West Towne Mall

Madison, WI

Owned by Seritage. Redeveloped with Dave & Busters and Total Wine. Hobby Lobby opened June 2021.

Von Maur opening 2022.

WestGate Mall

Spartanburg, SC

Sears sold to third party developer for redevelopment. Non-retail under negotiation.

 

Westmoreland Mall

Greensburg, PA

Building owned by Sears on ground lease. Potential for non-retail.

Stadium Casino opened November 2020.

York Galleria

York, PA

Hollywood Casino opened August 2021.

Sold by third party to future storage user.

 

 

 

 

 

30