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 Nine Months Ended

September 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

 

 


 

 

News Release

 

Contact: Katie Reinsmidt, EVP & Chief Investment Officer, 423.490.8301, Katie.Reinsmidt@cblproperties.com

 

CBL PROPERTIES REPORTS RESULTS FOR THIRD QUARTER 2021

Third Quarter Results Demonstrate Significant Improvement in Operations

CHATTANOOGA, Tenn. (November 16, 2021) – CBL Properties (NYSE: CBL) announced results for the third quarter ended September 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

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2021

 

 

2020

 

 

%

 

 

2021

 

 

2020

 

 

%

 

Net loss attributable to common shareholders per diluted share

 

$

(0.21

)

 

$

(0.28

)

 

 

25.0

%

 

$

(0.39

)

 

$

(1.43

)

 

 

72.7

%

Funds from Operations ("FFO") per diluted share

 

$

0.37

 

 

$

0.06

 

 

 

516.7

%

 

$

1.07

 

 

$

0.28

 

 

 

282.1

%

FFO, as adjusted, per diluted share (1)

 

$

0.47

 

 

$

0.04

 

 

 

1,075.0

%

 

$

1.21

 

 

$

0.32

 

 

 

278.1

%

 

(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:

 

On November 1, CBL successfully completed its Chapter 11 reorganization.  CBL emerged with a significantly improved capital structure, greater financial flexibility and a lowered cost of capital, positioning the company to pursue future growth opportunities.  

 

Following emergence from Bankruptcy on November 1, 2021, and $60 million redemption of 10% Notes, on a consolidated basis, the company had approximately $260 million available in unrestricted cash and marketable securities.

 

Total portfolio same-center Net Operating Income (“NOI”) increased 26.5% for the three months ended September 30, 2021.  Total portfolio same-center NOI for the nine months ended September 30, 2021, increased 6.7%.

 

Sales for the third quarter and the nine-months ended September 30, 2021, increased 17% as compared with the third quarter and nine-months ended September 30, 2019.  

 

Portfolio occupancy as of September 30, 2021, was 88.4%, representing a 140-basis point improvement from the sequential quarter and a 180-basis point improvement compared with 86.6% as of September 30, 2020.  Same-center mall occupancy was 86.3% as of September 30, 2021, representing a 110-basis point increase sequentially and an 80-basis point improvement compared with 85.5% as of September 30, 2020.  

 

FFO, as adjusted, per diluted share, was $0.47 for the third quarter 2021, compared with $0.04 per share for the third quarter 2020.  The increase in FFO, as adjusted, per diluted share, as compared with the prior year period is principally a result of $0.21 per diluted share lower net interest expense and an $0.18 per diluted share positive variance in the estimate for uncollectable revenues, rent abatements and write-offs for past due rents.  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. The third quarter 2021 also benefited from a $0.06 per diluted share positive variance from undeclared preferred dividends accrued in the prior year period.  

“We are at an exciting time for CBL.  Fresh from our successful emergence from bankruptcy, the entire CBL organization is energized to execute on our strategy and take advantage of our significantly enhanced balance sheet and free cash flow,” said Stephen Lebovitz, Chief Executive Officer.  “We have seen an improving operating environment in 2021 and it is the ideal time to focus on new opportunities, including refinancing our high-interest rate secured notes and property-level loans, creating value across our portfolio from available land and new partnerships, and other growth strategies. We are primed and ready to bring to life the vision we have for the new CBL.

“Our portfolio performance in the third quarter was above expectations, as healthy traffic and sales growth fueled a strong rebound.  Improvements in the leasing environment, including increasing tenant demand and lower bankruptcy-related store closures, drove healthy occupancy growth as new leases signed year-to-date took occupancy.  It is worth noting that we achieved our first quarter of year-over-year occupancy growth since the first quarter of 2019.  Lease spreads also improved from prior quarters.  Robust sales by retailers are leading to higher levels of percentage rent, one driver of better NOI results.  We have successfully held expenses in check despite inflation pressures. 

1


 

“As we say on the home page of our new website, which we debuted last week in conjunction with our emergence, we are redefining what the mall means to our communities by combining retail, dining, entertainment, and other mixed uses.  We made progress this quarter in bringing this vision to life through anchor redevelopments, adding new uses that drive increased traffic and new customers.  Highly productive Scheel’s All Sports commenced construction on their newly expanded store at Dakota Square, following their acquisition of the former Sears last month.  Entertainment user, Main Event, is under construction in a portion of the former Sears at Sunrise Mall.  We completed the sale of a former Sears at Harford Mall, which will be redeveloped into a future grocery store, and we sold a parcel of excess parking at Monroeville Mall for development into a future VA Center.  At York Galleria, we recently opened Hollywood Casino and Life Storage is developing a new facility in a former anchor space. As outlined in our department store update in the supplemental, we are actively in negotiation or finalizing deals that will continue this significant progress.

“Take a fresh look at CBL.  Our new capital structure allows us to pursue opportunities both within our portfolio and externally to create value for stakeholders.  We have a new, highly engaged Board that brings fresh perspective.  And the CBL management team is more committed than ever to the success and growth of the company.”  

FINANCIAL RESULTS

Net loss attributable to common shareholders for the three months ended September 30, 2021 was $41.7 million, or a loss of $0.21 per diluted share, compared with net loss of $54.1 million, or a loss of $0.28 per diluted share, for the three months ended September 30, 2020.  Net loss for the third quarter 2021 was also impacted by a $63.2 million loss on impairment of real estate to write down the carrying value of Parkdale Mall and Crossing, Laurel Park and a land parcel to their estimated fair values.

Net loss attributable to common shareholders for the nine months ended September 30, 2021 was $77.4 million, or a loss of $0.39 per diluted share, compared with net loss of $269.4 million, or a loss of $1.43 per diluted share, for the nine months ended September 30, 2020.  

FFO, as adjusted, allocable to common shareholders, for the three months ended September 30, 2021 was $92.9 million, or $0.47 per diluted share, compared with $8.6 million, or $0.04 per diluted share, for the three months ended September 30, 2020.  FFO, as adjusted, allocable to the Operating Partnership common unitholders, for the three months ended September 30, 2021 was $95.3 million compared with $9.0 million for the three months ended September 30, 2020.

FFO, as adjusted, allocable to common shareholders, for the nine months ended September 30, 2021 was $237.3 million, or $1.21 per diluted share, compared with $61.1 million, or $0.32 per diluted share, for the nine months ended September 30, 2020.  FFO, as adjusted, allocable to the Operating Partnership common unitholders, for the nine months ended September 30, 2021 was $243.5 million compared with $65.5 million for the nine months ended September 30, 2020.

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

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2021

 

 

2021

 

Portfolio same-center NOI

 

26.5%

 

 

6.7%

 

Mall same-center NOI

 

29.9%

 

 

7.2%

 

(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 September 30, 2021, include:

 

Same-center NOI increased $23.5 million, due to a $27.4 million increase in total revenues partially offset by a $3.9 million increase in operating expenses.  

 

Rental revenues increased $26.8 million, including a $25.0 million increase in minimum and other rents, a $3.1 million increase in percentage rents and a $1.3 million decline in tenant reimbursements.  The increase in rental revenues for the quarter was primarily due to the $26.4 million positive variance from uncollectable revenues and abatements.  The total estimate for uncollectable revenues and abatements for the third quarter 2021 was a net reversal of $0.3 million compared with a total write-off of $26.1 million in the prior year period.  

 

Property operating expenses increased $4.9 million compared with the prior year, primarily due to the return to full operations following the reopening of CBL’s portfolio. Maintenance and repair expenses increased $1.6 million. Real estate tax expenses declined by $2.2 million, partially offsetting the above increases.  

COVID-19 RENT COLLECTION UPDATE

The Company has collected 93% of related gross rents for the period April 2020 through September 2021.  As of October 2021, CBL had deferred approximately $45.8 million in rents.  Of the approximately 72% of the deferred amounts billed to-date, CBL has collected nearly 97%.

LIQUIDITY

Following emergence from Bankruptcy on November 1, 2021, and $60 million redemption of 10% Notes, on a consolidated basis, the company had approximately $260 million available in unrestricted cash and marketable securities.  

2


 

PORTFOLIO OPERATIONAL RESULTS

Occupancy(1):

 

 

 

As of September 30,

 

 

 

2021

 

 

2020

 

Total portfolio

 

88.4%

 

 

86.6%

 

Malls:

 

 

 

 

 

 

 

 

Total Mall portfolio

 

86.3%

 

 

85.0%

 

Same-center Malls

 

86.3%

 

 

85.5%

 

Stabilized Malls

 

86.3%

 

 

85.4%

 

Associated centers

 

94.8%

 

 

89.1%

 

Community centers

 

94.5%

 

 

94.4%

 

(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

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2021

 

 

2021

 

Stabilized Malls

 

(12.2)%

 

 

(17.5)%

 

New leases

 

(20.3)%

 

 

(18.4)%

 

Renewal leases

 

(10.4)%

 

 

(17.3)%

 

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

Sales for the third quarter 2021 increased 17% as compared with the third quarter 2019, with all but two of CBL’s 54 reporting malls demonstrating an increase over the comparable period.  For the nine months ended September 30, 2021, sales increased 17% as compared with the nine months ended September 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

On November 1, 2021, pursuant to the Chapter 11 Plan of Reorganization, the Company issued $455 million of 10% senior secured notes (the “10% Notes”) and $150 million of 7% convertible senior secured notes (the “7% Notes”), including $50 million in notes issued in exchange for new money.  CBL also entered into a new $883.7 million term loan on November 1, 2021, which replaced the Company’s previous credit facility.  

On November 8, 2021, the Company completed the redemption of $60 million of 10% Notes.  Following the redemption, the Company has $395 million in 10% Notes outstanding.  

CBL anticipates cooperating with conveyance or foreclosure proceedings for EastGate Mall in Cincinnati, OH ($30.1 million), Asheville Mall in Asheville, NC ($62.1 million) and Parkdale Mall in Beaumont, TX ($70.5 million).  Asheville Mall was deconsolidated during the first quarter 2021.  CBL no longer controls the property following its transfer to receivership.  EastGate Mall and Parkdale Mall are expected to be transferred into receivership in the near future.  In October, the foreclosure of Park Plaza in Little Rock, AR ($76.8 million) was completed.

Subsequent to September 30, 2021, Brookfield Square Anchor S, LLC filed for bankruptcy, which is the borrower under the $27.5 million recourse term loan. The Company has entered in a confidential mediation under bankruptcy court order with the lender.  

CBL is also in discussions with the lender on modification of the $36.0 million recourse loan secured by The Outlet Shoppes at Gettysburg in Gettysburg, PA, which is in default.  

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

RESTRUCTURING UPDATE

On November 1, 2021, CBL emerged from bankruptcy and entered a notice of Effective Date for the Company’s Plan of Reorganization. The notice and other documents related to the proceedings, can be found at 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 in the mall to the new store.  Additionally, in July, CBL sold a former department store in Cincinnati, Ohio for $5.5 million, for redevelopment into a future grocer.

In September, CBL completed the sale of a parcel of excess parking at Monroeville Mall in Monroeville, PA, to a developer for the construction of a future VA center.  The gross sales price was $3.5 million.

3


 

In October 2021, CBL completed the sale of a former Sears store at Harford Mall in Bel Air, MD, for $5.0 million and the sale of 62 residential units at Pearland Town Center in Houston, TX, for $8.75 million.  

Year-to-date, CBL has generated $35.3 million in gross proceeds from asset sales.

DEVELOPMENT AND LEASING PROGRESS

During the third quarter, 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.  

Construction recently commenced on a new LifeStorage facility at York Galleria in York, PA in a former anchor location.  Entertainment user, Main Event, is under construction in a portion of the former Sears at Sunrise Mall in Brownsville, TX. Scheel’s All Sports commenced construction on an expanded store at Dakota Square in Minot, ND, following their acquisition of the former Sears last month. 

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 Q3 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 104 properties totaling 63.9 million square feet across 24 states, including 62 high-quality enclosed, outlet and open-air retail centers and five 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.

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.

4


 

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 Nine Months Ended September 30, 2021 and 2020

Consolidated Statements of Operations

(Unaudited; in thousands, except per share amounts)

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenues

 

$

145,539

 

 

$

124,081

 

 

$

405,030

 

 

$

405,476

 

Management, development and leasing fees

 

 

1,780

 

 

 

2,104

 

 

 

4,888

 

 

 

5,251

 

Other

 

 

3,056

 

 

 

3,712

 

 

 

10,202

 

 

 

10,955

 

Total revenues

 

 

150,375

 

 

 

129,897

 

 

 

420,120

 

 

 

421,682

 

EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

 

(23,818

)

 

 

(20,396

)

 

 

(65,243

)

 

 

(63,011

)

Depreciation and amortization

 

 

(46,479

)

 

 

(53,477

)

 

 

(142,090

)

 

 

(162,042

)

Real estate taxes

 

 

(13,957

)

 

 

(17,215

)

 

 

(45,618

)

 

 

(53,500

)

Maintenance and repairs

 

 

(9,482

)

 

 

(8,425

)

 

 

(29,047

)

 

 

(25,675

)

General and administrative

 

 

(13,502

)

 

 

(25,497

)

 

 

(37,383

)

 

 

(62,060

)

Loss on impairment

 

 

(63,160

)

 

 

(46

)

 

 

(120,342

)

 

 

(146,964

)

Litigation settlement

 

 

89

 

 

 

2,480

 

 

 

890

 

 

 

2,480

 

Other

 

 

(104

)

 

 

 

 

 

(391

)

 

 

(400

)

Total expenses

 

 

(170,413

)

 

 

(122,576

)

 

 

(439,224

)

 

 

(511,172

)

OTHER INCOME (EXPENSES):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

510

 

 

 

1,975

 

 

 

2,038

 

 

 

5,263

 

Interest expense (unrecognized contractual interest expense was $45,344 and $135,162 for the three and nine months ended September 30, 2021, respectively)

 

 

(19,039

)

 

 

(61,137

)

 

 

(65,468

)

 

 

(160,760

)

Gain on extinguishment of debt

 

 

 

 

 

15,407

 

 

 

 

 

 

15,407

 

Gain on deconsolidation

 

 

 

 

 

 

 

 

55,131

 

 

 

 

Gain (loss) on sales of real estate assets

 

 

8,684

 

 

 

(55

)

 

 

8,492

 

 

 

2,708

 

Reorganization items

 

 

(12,008

)

 

 

 

 

 

(52,014

)

 

 

 

Income tax benefit (provision)

 

 

1,234

 

 

 

(546

)

 

 

(222

)

 

 

(17,189

)

Equity in losses of unconsolidated affiliates

 

 

(2,224

)

 

 

(7,389

)

 

 

(9,575

)

 

 

(12,450

)

Total other expenses

 

 

(22,843

)

 

 

(51,745

)

 

 

(61,618

)

 

 

(167,021

)

Net loss

 

 

(42,881

)

 

 

(44,424

)

 

 

(80,722

)

 

 

(256,511

)

Net loss attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership

 

 

1,085

 

 

 

609

 

 

 

2,013

 

 

 

19,100

 

Other consolidated subsidiaries

 

 

76

 

 

 

937

 

 

 

1,344

 

 

 

1,631

 

Net loss attributable to the Company

 

 

(41,720

)

 

 

(42,878

)

 

 

(77,365

)

 

 

(235,780

)

Preferred dividends undeclared

 

 

 

 

 

(11,223

)

 

 

 

 

 

(33,669

)

Net loss attributable to common shareholders

 

$

(41,720

)

 

$

(54,101

)

 

$

(77,365

)

 

$

(269,449

)

Basic and diluted per share data attributable to common

   shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to common shareholders

 

$

(0.21

)

 

$

(0.28

)

 

$

(0.39

)

 

$

(1.43

)

Weighted-average common and potential dilutive common shares

   outstanding

 

 

196,454

 

 

 

193,481

 

 

 

196,474

 

 

 

188,211

 

 

 

6


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

For the Three and Nine Months Ended September 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

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net loss attributable to common shareholders

 

$

(41,720

)

 

$

(54,101

)

 

$

(77,365

)

 

$

(269,449

)

Noncontrolling interest in loss of Operating Partnership

 

 

(1,085

)

 

 

(609

)

 

 

(2,013

)

 

 

(19,100

)

Depreciation and amortization expense of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated properties

 

 

46,479

 

 

 

53,477

 

 

 

142,090

 

 

 

162,042

 

Unconsolidated affiliates

 

 

13,480

 

 

 

14,437

 

 

 

40,466

 

 

 

41,967

 

Non-real estate assets

 

 

(416

)

 

 

(702

)

 

 

(1,448

)

 

 

(2,431

)

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

 

 

(571

)

 

 

(1,118

)

 

 

(1,710

)

 

 

(2,829

)

Loss on impairment

 

 

63,160

 

 

 

46

 

 

 

120,342

 

 

 

146,964

 

(Gain) loss on depreciable property

 

 

(4,836

)

 

 

 

 

 

(4,836

)

 

 

25

 

FFO allocable to Operating Partnership common unitholders

 

 

74,491

 

 

 

11,430

 

 

 

215,526

 

 

 

57,189

 

Litigation settlement (1)

 

 

(89

)

 

 

(2,480

)

 

 

(890

)

 

 

(2,480

)

Non-cash default interest expense (2)

 

 

8,919

 

 

 

2,519

 

 

 

31,965

 

 

 

5,412

 

Gain on deconsolidation (3)

 

 

 

 

 

 

 

 

(55,131

)

 

 

 

Reorganization items (4)

 

 

12,008

 

 

 

 

 

 

52,014

 

 

 

 

Prepetition charges (5)

 

 

 

 

 

12,913

 

 

 

 

 

 

20,770

 

Gain on extinguishment of debt (6)

 

 

 

 

 

(15,407

)

 

 

 

 

 

(15,407

)

FFO allocable to Operating Partnership common unitholders, as

   adjusted

 

$

95,329

 

 

$

8,975

 

 

$

243,484

 

 

$

65,484

 

FFO per diluted share

 

$

0.37

 

 

$

0.06

 

 

$

1.07

 

 

$

0.28

 

FFO, as adjusted, per diluted share

 

$

0.47

 

 

$

0.04

 

 

$

1.21

 

 

$

0.32

 

Weighted-average common and potential dilutive common shares

   outstanding with Operating Partnership units fully converted

 

 

201,559

 

 

 

201,690

 

 

 

201,587

 

 

 

201,551

 

 

(1)

For the three and nine months ended September 30, 2021 and 2020, 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 nine months ended September 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 three and nine months ended September 30, 2020 includes default interest expense related to Greenbrier Mall, Hickory Point Mall, EastGate Mall, Asheville Mall, Burnsville Center and Park Plaza.

(3)

During the nine months ended September 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)

For the three and nine months ended September 30, 2021, reorganization items represent 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.

(5)

For the three and nine months ended September 30, 2020, represents professional fees related to the Company’s negotiations with the administrative agent and lenders under the secured credit facility and certain holders of the Company’s senior unsecured notes regarding a restructure of such indebtedness prior 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.

(6)

The three and nine months ended September 30, 2020 includes a gain on extinguishment of debt related to the non-recourse loan secured by Hickory Point Mall, which was conveyed to the lender in the third quarter of 2020.

7


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

For the Three and Nine Months Ended September 30, 2021 and 2020

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

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Diluted EPS attributable to common shareholders

 

$

(0.21

)

 

$

(0.28

)

 

$

(0.39

)

 

$

(1.43

)

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

 

 

0.29

 

 

 

0.34

 

 

 

0.89

 

 

 

0.99

 

Loss on impairment

 

 

0.31

 

 

 

 

 

 

0.59

 

 

 

0.72

 

Gain on depreciable property

 

 

(0.02

)

 

 

 

 

 

(0.02

)

 

 

 

FFO per diluted share

 

$

0.37

 

 

$

0.06

 

 

$

1.07

 

 

$

0.28

 

 

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

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

FFO allocable to Operating Partnership common unitholders

 

$

74,491

 

 

$

11,430

 

 

$

215,526

 

 

$

57,189

 

Percentage allocable to common shareholders (1)

 

 

97.47

%

 

 

95.93

%

 

 

97.46

%

 

 

93.38

%

FFO allocable to common shareholders

 

$

72,606

 

 

$

10,965

 

 

$

210,052

 

 

$

53,403

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO allocable to Operating Partnership common unitholders, as adjusted

 

$

95,329

 

 

$

8,975

 

 

$

243,484

 

 

$

65,484

 

Percentage allocable to common shareholders (1)

 

 

97.47

%

 

 

95.93

%

 

 

97.46

%

 

 

93.38

%

FFO allocable to common shareholders, as adjusted

 

$

92,917

 

 

$

8,610

 

 

$

237,300

 

 

$

61,149

 

(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 Nine Months Ended September 30, 2021 and 2020

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

SUPPLEMENTAL FFO INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease termination fees

 

$

2,051

 

 

$

1,722

 

 

$

3,329

 

 

$

3,375

 

Per share

 

$

0.01

 

 

$

0.01

 

 

$

0.02

 

 

$

0.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rental income adjustment

 

$

2,711

 

 

$

(2,891

)

 

$

(1,146

)

 

$

(1,972

)

Per share

 

$

0.01

 

 

$

(0.01

)

 

$

(0.01

)

 

$

(0.01

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on outparcel sales, net of taxes

 

$

3,864

 

 

$

(55

)

 

$

3,655

 

 

$

2,733

 

Per share

 

$

0.02

 

 

$

 

 

$

0.02

 

 

$

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net amortization of acquired above- and below-market leases

 

$

60

 

 

$

229

 

 

$

185

 

 

$

1,341

 

Per share

 

$

 

 

$

 

 

$

 

 

$

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net amortization of debt premiums and discounts

 

$

 

 

$

353

 

 

$

 

 

$

1,040

 

Per share

 

$

 

 

$

 

 

$

 

 

$

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit (provision)

 

$

1,234

 

 

$

(546

)

 

$

(222

)

 

$

(17,189

)

Per share

 

$

0.01

 

 

$

 

 

$

 

 

$

(0.09

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on extinguishment of debt

 

$

 

 

$

15,407

 

 

$

 

 

$

15,407

 

Per share

 

$

 

 

$

0.08

 

 

$

 

 

$

0.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

(8,919

)

 

$

(2,519

)

 

$

(31,965

)

 

$

(5,412

)

Per share

 

$

(0.04

)

 

$

(0.01

)

 

$

(0.16

)

 

$

(0.03

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Abandoned projects expense

 

$

(104

)

 

$

 

 

$

(391

)

 

$

(400

)

Per share

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest capitalized

 

$

 

 

$

438

 

 

$

32

 

 

$

1,530

 

Per share

 

$

 

 

$

 

 

$

 

 

$

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Litigation settlement

 

$

89

 

 

$

2,480

 

 

$

890

 

 

$

2,480

 

Per share

 

$

 

 

$

0.01

 

 

$

 

 

$

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Incremental credit facility interest expense related to imposition of default rate

 

$

 

 

$

(14,499

)

 

$

 

 

$

(19,311

)

Per share

 

$

 

 

$

(0.07

)

 

$

 

 

$

(0.10

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prepetition charges

 

$

 

 

$

(12,913

)

 

$

 

 

$

(20,770

)

Per share

 

$

 

 

$

(0.06

)

 

$

 

 

$

(0.10

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimate of uncollectable revenues

 

$

4,348

 

 

$

(13,132

)

 

$

(6,561

)

 

$

(59,009

)

Per share

 

$

0.02

 

 

$

(0.07

)

 

$

(0.03

)

 

$

(0.29

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30,

 

 

 

 

 

 

 

 

 

 

 

2021

 

 

2020

 

Straight-line rent receivable

 

 

 

 

 

 

 

 

 

$

50,609

 

 

$

53,421

 

 

9


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

For the Three and Nine Months Ended September 30, 2021 and 2020

Same-center Net Operating Income

(Dollars in thousands)

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net loss

 

$

(42,881

)

 

$

(44,424

)

 

$

(80,722

)

 

$

(256,511

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

46,479

 

 

 

53,477

 

 

 

142,090

 

 

 

162,042

 

Depreciation and amortization from unconsolidated affiliates

 

 

13,480

 

 

 

14,437

 

 

 

40,466

 

 

 

41,967

 

Noncontrolling interests' share of depreciation and amortization in other

  consolidated subsidiaries

 

 

(571

)

 

 

(1,118

)

 

 

(1,710

)

 

 

(2,829

)

Interest expense

 

 

19,039

 

 

 

61,137

 

 

 

65,468

 

 

 

160,760

 

Interest expense from unconsolidated affiliates

 

 

10,647

 

 

 

8,646

 

 

 

31,008

 

 

 

24,001

 

Noncontrolling interests' share of interest expense in other consolidated

  subsidiaries

 

 

(663

)

 

 

(570

)

 

 

(2,508

)

 

 

(1,726

)

Abandoned projects expense

 

 

104

 

 

 

 

 

 

391

 

 

 

400

 

(Gain) loss on sales of real estate assets

 

 

(8,684

)

 

 

55

 

 

 

(8,492

)

 

 

(2,708

)

Gain on sales of real estate assets of unconsolidated affiliates

 

 

(70

)

 

 

 

 

 

(70

)

 

 

 

Gain on extinguishment of debt

 

 

 

 

 

(15,407

)

 

 

 

 

 

(15,407

)

Gain on deconsolidation

 

 

 

 

 

 

 

 

(55,131

)

 

 

 

Loss on impairment

 

 

63,160

 

 

 

46

 

 

 

120,342

 

 

 

146,964

 

Litigation settlement

 

 

(89

)

 

 

(2,480

)

 

 

(890

)

 

 

(2,480

)

Reorganization items

 

 

12,008

 

 

 

 

 

 

52,014

 

 

 

 

Income tax (benefit) provision

 

 

(1,234

)

 

 

546

 

 

 

222

 

 

 

17,189

 

Lease termination fees

 

 

(2,051

)

 

 

(1,722

)

 

 

(3,329

)

 

 

(3,375

)

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

 

 

(2,771

)

 

 

2,662

 

 

 

961

 

 

 

631

 

Net loss attributable to noncontrolling interests in other

  consolidated subsidiaries

 

 

76

 

 

 

937

 

 

 

1,344

 

 

 

1,631

 

General and administrative expenses

 

 

13,502

 

 

 

25,497

 

 

 

37,383

 

 

 

62,060

 

Management fees and non-property level revenues

 

 

(1,344

)

 

 

(4,415

)

 

 

(7,135

)

 

 

(9,746

)

Operating Partnership's share of property NOI

 

 

118,137

 

 

 

97,304

 

 

 

331,702

 

 

 

322,863

 

Non-comparable NOI

 

 

(5,843

)

 

 

(8,517

)

 

 

(17,037

)

 

 

(28,088

)

Total same-center NOI (1)

 

$

112,294

 

 

$

88,787

 

 

$

314,665

 

 

$

294,775

 

Total same-center NOI percentage change

 

 

26.5

%

 

 

 

 

 

 

6.7

%

 

 

 

 

10


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

For the Three and Nine Months Ended September 30, 2021 and 2020

Same-center Net Operating Income

(Continued)

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Malls

 

$

98,202

 

 

$

75,577

 

 

$

274,254

 

 

$

255,863

 

Associated centers

 

 

7,189

 

 

 

7,184

 

 

 

20,614

 

 

 

20,475

 

Community centers

 

 

5,667

 

 

 

4,982

 

 

 

16,146

 

 

 

15,086

 

Offices and other

 

 

1,236

 

 

 

1,044

 

 

 

3,651

 

 

 

3,351

 

Total same-center NOI (1)

 

$

112,294

 

 

$

88,787

 

 

$

314,665

 

 

$

294,775

 

Percentage Change:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls

 

 

29.9

%

 

 

 

 

 

 

7.2

%

 

 

 

 

Associated centers

 

 

0.1

%

 

 

 

 

 

 

0.7

%

 

 

 

 

Community centers

 

 

13.7

%

 

 

 

 

 

 

7.0

%

 

 

 

 

Offices and other

 

 

18.4

%

 

 

 

 

 

 

9.0

%

 

 

 

 

Total same-center NOI (1)

 

 

26.5

%

 

 

 

 

 

 

6.7

%

 

 

 

 

(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 September 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 September 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 September 30, 2021 and 2020

Company's Share of Consolidated and Unconsolidated Debt

(Dollars in thousands)

 

 

As of September 30, 2021

 

 

 

Fixed Rate

 

 

Variable

Rate

 

 

Total per

Debt

Schedule

 

 

Unamortized

Deferred

Financing

Costs (1)

 

 

Total

 

Consolidated debt (2)

 

$

2,330,175

 

 

$

1,181,787

 

 

$

3,511,962

 

 

$

(3,202

)

 

$

3,508,760

 

Noncontrolling interests' share of consolidated debt

 

 

(29,563

)

 

 

 

 

 

(29,563

)

 

 

225

 

 

 

(29,338

)

Company's share of unconsolidated affiliates' debt

 

 

615,166

 

 

 

127,337

 

 

 

742,503

 

 

 

(2,404

)

 

 

740,099

 

Other debt (3)

 

 

138,926

 

 

 

 

 

 

138,926

 

 

 

 

 

 

138,926

 

Company's share of consolidated, unconsolidated and other debt

 

$

3,054,704

 

 

$

1,309,124

 

 

$

4,363,828

 

 

$

(5,381

)

 

$

4,358,447

 

Weighted-average interest rate

 

 

5.04

%

 

 

8.52

%

(4)

 

6.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2020

 

 

 

Fixed Rate

 

 

Variable

Rate

 

 

Total per

Debt

Schedule

 

 

Unamortized

Deferred

Financing

Costs

 

 

Total

 

Consolidated debt

 

$

2,560,364

 

 

$

1,183,186

 

 

$

3,743,550

 

 

$

(13,864

)

 

$

3,729,686

 

Noncontrolling interests' share of consolidated debt

 

 

(30,275

)

 

 

 

 

 

(30,275

)

 

 

288

 

 

 

(29,987

)

Company's share of unconsolidated affiliates' debt

 

 

625,806

 

 

 

122,486

 

 

 

748,292

 

 

 

(2,594

)

 

 

745,698

 

Company's share of consolidated and unconsolidated debt

 

$

3,155,895

 

 

$

1,305,672

 

 

$

4,461,567

 

 

$

(16,170

)

 

$

4,445,397

 

Weighted-average interest rate

 

 

5.06

%

 

 

8.52

%

 

 

6.07

%

 

 

 

 

 

 

 

 

(1)

Unamortized deferred financing costs of $2,310 and $1,256 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 $2,489,676 included in liabilities subject to compromise in the accompanying consolidated balance sheets as of September 30, 2021.

(3)

During the nine months ended September 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 September 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. On November 1, 2021, an affiliate of the Company entered into an amended and restated credit agreement, which amended the pre-emergence secured credit facility.

 

12


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

As of September 30, 2021 and 2020

Total Market Capitalization as of September 30, 2021

(In thousands, except stock price)

 

 

 

Shares

Outstanding (1)

 

 

Stock

Price (2)

 

Common stock and Operating Partnership units

 

 

201,555

 

 

$

0.18

 

7.375% Series D Cumulative Redeemable Preferred Stock

 

 

1,815

 

 

 

250.00

 

6.625% Series E Cumulative Redeemable Preferred Stock

 

 

690

 

 

 

250.00

 

(1)

On the November 1, 2021, by operation of the Third Amended Joint Chapter 11 Plan of CBL & Associates Properties, Inc. and its Affiliated Debtors (With Technical Modifications) (as modified at Docket No. 1521), all agreements, instruments, and other documents evidencing, relating to or connected with any equity interests of the Company, including the REIT’s common stock, and the REIT’s preferred stock and related depositary shares, issued and outstanding immediately prior to November 1, 2021, and any rights of any holder in respect thereof, were deemed cancelled, discharged and of no force or effect. On November 2, 2021, the newly issued common stock of the Company commenced trading on the NYSE under the symbol CBL.

(2)

Stock price for common stock and Operating Partnership units equals the closing price of CBL's common stock on September 30, 2021 on the OTC Markets, operated by the OTC Markets Group, Inc. The stock prices for the preferred stock represent the liquidation preference of each respective series of preferred stock.

Reconciliation of Shares and Operating Partnership Units Outstanding

(In thousands)

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

Basic

 

 

Diluted

 

 

Basic

 

 

Diluted

 

2021:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares - EPS

 

 

196,454

 

 

 

196,454

 

 

 

196,474

 

 

 

196,474

 

Weighted-average Operating Partnership units

 

 

5,105

 

 

 

5,105

 

 

 

5,113

 

 

 

5,113

 

Weighted-average shares - FFO

 

 

201,559

 

 

 

201,559

 

 

 

201,587

 

 

 

201,587

 

2020:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares - EPS

 

 

193,481

 

 

 

193,481

 

 

 

188,211

 

 

 

188,211

 

Weighted-average Operating Partnership units

 

 

8,209

 

 

 

8,209

 

 

 

13,340

 

 

 

13,340

 

Weighted-average shares - FFO

 

 

201,690

 

 

 

201,690

 

 

 

201,551

 

 

 

201,551

 

13


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

As of September 30, 2021 and December 31, 2020

Consolidated Balance Sheets

(Unaudited; in thousands, except share data)

 

 

 

As of

 

 

 

September 30,

2021

 

 

December 31,

2020

 

ASSETS

 

 

 

 

 

 

 

 

Real estate assets:

 

 

 

 

 

 

 

 

Land

 

$

643,331

 

 

$

695,711

 

Buildings and improvements

 

 

4,867,017

 

 

 

5,135,074

 

 

 

 

5,510,348

 

 

 

5,830,785

 

Accumulated depreciation

 

 

(2,251,613

)

 

 

(2,241,421

)

 

 

 

3,258,735

 

 

 

3,589,364

 

Developments in progress

 

 

15,065

 

 

 

28,327

 

Held for sale

 

 

6,239

 

 

 

 

Net investment in real estate assets

 

 

3,280,039

 

 

 

3,617,691

 

Cash and cash equivalents

 

 

267,982

 

 

 

61,781

 

Available-for-sale securities - at fair value (amortized cost of $99,991 and $233,053 as of

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

 

 

99,998

 

 

 

233,071

 

Receivables:

 

 

 

 

 

 

 

 

Tenant

 

 

72,574

 

 

 

103,655

 

Other

 

 

4,050

 

 

 

5,958

 

Mortgage and other notes receivable

 

 

1,696

 

 

 

2,337

 

Investments in unconsolidated affiliates

 

 

249,313

 

 

 

279,355

 

Intangible lease assets and other assets

 

 

252,495

 

 

 

139,892

 

 

 

$

4,228,147

 

 

$

4,443,740

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

 

 

 

 

 

 

 

 

Mortgage and other indebtedness, net

 

$

1,019,084

 

 

$

1,184,831

 

Accounts payable and accrued liabilities

 

 

203,069

 

 

 

173,387

 

Total liabilities not subject to compromise

 

 

1,222,153

 

 

 

1,358,218

 

 

 

 

 

 

 

 

 

 

Liabilities subject to compromise

 

 

2,551,686

 

 

 

2,551,490

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

 

(871

)

 

 

(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, 197,630,693 and

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

 

 

1,976

 

 

 

1,966

 

Additional paid-in capital

 

 

1,986,911

 

 

 

1,986,269

 

Accumulated other comprehensive income

 

 

7

 

 

 

18

 

Dividends in excess of cumulative earnings

 

 

(1,533,800

)

 

 

(1,456,435

)

Total shareholders' equity

 

 

455,119

 

 

 

531,843

 

Noncontrolling interests

 

 

60

 

 

 

2,454

 

Total equity

 

 

455,179

 

 

 

534,297

 

 

 

$

4,228,147

 

 

$

4,443,740

 

14


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

As of September 30, 2021 and December 31, 2020

Condensed Combined Financial Statements - Unconsolidated Affiliates

(Unaudited; in thousands)

 

 

 

September 30,

2021

 

 

December 31,

2020

 

ASSETS:

 

 

 

 

 

 

 

 

Investment in real estate assets

 

$

2,463,912

 

 

$

2,346,124

 

Accumulated depreciation

 

 

(925,138

)

 

 

(862,435

)

 

 

 

1,538,774

 

 

 

1,483,689

 

Developments in progress

 

 

10,375

 

 

 

28,138

 

Net investment in real estate assets

 

 

1,549,149

 

 

 

1,511,827

 

Other assets

 

 

193,924

 

 

 

174,966

 

Total assets

 

$

1,743,073

 

 

$

1,686,793

 

LIABILITIES:

 

 

 

 

 

 

 

 

Mortgage and other indebtedness, net

 

$

1,575,873

 

 

$

1,439,454

 

Other liabilities

 

 

86,467

 

 

 

45,280

 

Total liabilities

 

 

1,662,340

 

 

 

1,484,734

 

OWNERS' EQUITY:

 

 

 

 

 

 

 

 

The Company

 

 

103,214

 

 

 

132,350

 

Other investors

 

 

(22,481

)

 

 

69,709

 

Total owners' equity

 

 

80,733

 

 

 

202,059

 

Total liabilities and owners’ equity

 

$

1,743,073

 

 

$

1,686,793

 

 

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Total revenues

 

$

65,482

 

 

$

46,953

 

 

$

181,985

 

 

$

154,128

 

Depreciation and amortization

 

 

(23,570

)

 

 

(23,572

)

 

 

(70,015

)

 

 

(68,062

)

Operating expenses

 

 

(22,365

)

 

 

(17,802

)

 

 

(62,604

)

 

 

(54,117

)

Interest and other income

 

 

329

 

 

 

406

 

 

 

1,068

 

 

 

1,663

 

Interest expense

 

 

(23,465

)

 

 

(16,656

)

 

 

(67,042

)

 

 

(45,751

)

Gain on sales of real estate assets

 

 

383

 

 

 

 

 

 

383

 

 

 

 

Net loss

 

$

(3,206

)

 

$

(10,671

)

 

$

(16,225

)

 

$

(12,139

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company's Share for the

 

 

Company's Share for the

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Total revenues

 

$

32,093

 

 

$

24,681

 

 

$

91,099

 

 

$

80,878

 

Depreciation and amortization

 

 

(13,480

)

 

 

(14,437

)

 

 

(40,466

)

 

 

(41,967

)

Operating expenses

 

 

(10,490

)

 

 

(9,256

)

 

 

(30,001

)

 

 

(28,482

)

Interest and other income

 

 

230

 

 

 

269

 

 

 

731

 

 

 

1,122

 

Interest expense

 

 

(10,647

)

 

 

(8,646

)

 

 

(31,008

)

 

 

(24,001

)

Gain on sales of real estate assets

 

 

70

 

 

 

 

 

 

70

 

 

 

 

Net loss

 

$

(2,224

)

 

$

(7,389

)

 

$

(9,575

)

 

$

(12,450

)

15


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

For the Three and Nine Months Ended September 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, gain on extinguishment of debt 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

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net loss

 

$

(42,881

)

 

$

(44,424

)

 

$

(80,722

)

 

$

(256,511

)

Depreciation and amortization

 

 

46,479

 

 

 

53,477

 

 

 

142,090

 

 

 

162,042

 

Depreciation and amortization from unconsolidated affiliates

 

 

13,480

 

 

 

14,437

 

 

 

40,466

 

 

 

41,967

 

Interest expense

 

 

19,039

 

 

 

61,137

 

 

 

65,468

 

 

 

160,760

 

Interest expense from unconsolidated affiliates

 

 

10,647

 

 

 

8,646

 

 

 

31,008

 

 

 

24,001

 

Income taxes

 

 

(892

)

 

 

612

 

 

 

1,231

 

 

 

17,264

 

Loss on impairment

 

 

63,160

 

 

 

46

 

 

 

120,342

 

 

 

146,964

 

(Gain) loss on depreciable property

 

 

(4,836

)

 

 

 

 

 

(4,836

)

 

 

25

 

Gain on deconsolidation

 

 

 

 

 

 

 

 

(55,131

)

 

 

 

EBITDAre (1)

 

 

104,196

 

 

 

93,931

 

 

 

259,916

 

 

 

296,512

 

Gain on extinguishment of debt

 

 

 

 

 

(15,407

)

 

 

 

 

 

(15,407

)

Litigation settlement

 

 

(89

)

 

 

(2,480

)

 

 

(890

)

 

 

(2,480

)

Abandoned projects expense

 

 

104

 

 

 

 

 

 

391

 

 

 

400

 

Net loss attributable to noncontrolling interests in other

   consolidated subsidiaries

 

 

76

 

 

 

937

 

 

 

1,344

 

 

 

1,631

 

Noncontrolling interests' share of depreciation and amortization in

   other consolidated subsidiaries

 

 

(571

)

 

 

(1,118

)

 

 

(1,710

)

 

 

(2,829

)

Noncontrolling interests' share of interest expense in other

   consolidated subsidiaries

 

 

(663

)

 

 

(570

)

 

 

(2,508

)

 

 

(1,726

)

Company's share of Adjusted EBITDAre

 

$

103,053

 

 

$

75,293

 

 

$

256,543

 

 

$

276,101

 

(1)

Includes $3,918 and $(55) for the three months ended September 30, 2021 and 2020, respectively, and $3,726 and $2,733 for the nine months ended September 30, 2021 and 2020, respectively, related to sales of non-depreciable real estate assets.

 

Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

19,039

 

 

$

61,137

 

 

$

65,468

 

 

$

160,760

 

Interest expense from unconsolidated affiliates

 

 

10,647

 

 

 

8,646

 

 

 

31,008

 

 

 

24,001

 

Noncontrolling interests' share of interest expense in other

   consolidated subsidiaries

 

 

(663

)

 

 

(570

)

 

 

(2,508

)

 

 

(1,726

)

Company's share of interest expense

 

$

29,023

 

 

$

69,213

 

 

$

93,968

 

 

$

183,035

 

Ratio of Adjusted EBITDAre to Interest Expense

 

 

3.6

x

 

 

1.1

x

 

 

2.7

x

 

 

1.5

x

 

 

 

16


 

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Company's share of Adjusted EBITDAre

 

$

103,053

 

 

$

75,293

 

 

$

256,543

 

 

$

276,101

 

Interest expense

 

 

(19,039

)

 

 

(61,137

)

 

 

(65,468

)

 

 

(160,760

)

Noncontrolling interests' share of interest expense in other

   consolidated subsidiaries

 

 

663

 

 

 

570

 

 

 

2,508

 

 

 

1,726

 

Income taxes

 

 

892

 

 

 

(612

)

 

 

(1,231

)

 

 

(17,264

)

Net amortization of deferred financing costs, debt premiums and

   discounts

 

 

275

 

 

 

2,633

 

 

 

1,771

 

 

 

7,228

 

Net amortization of intangible lease assets and liabilities

 

 

188

 

 

 

34

 

 

 

573

 

 

 

(719

)

Depreciation and interest expense from unconsolidated affiliates

 

 

(24,127

)

 

 

(23,083

)

 

 

(71,474

)

 

 

(65,968

)

Litigation settlement

 

 

89

 

 

 

2,480

 

 

 

890

 

 

 

2,480

 

Noncontrolling interests' share of depreciation and amortization in

   other consolidated subsidiaries

 

 

571

 

 

 

1,118

 

 

 

1,710

 

 

 

2,829

 

Net loss attributable to noncontrolling interests in other

   consolidated subsidiaries

 

 

(76

)

 

 

(937

)

 

 

(1,344

)

 

 

(1,631

)

(Gain) loss on outparcel sales

 

 

(3,848

)

 

 

55

 

 

 

(3,656

)

 

 

(2,733

)

Gain on insurance proceeds

 

 

 

 

 

(1,133

)

 

 

 

 

 

(1,644

)

Equity in losses of unconsolidated affiliates

 

 

2,224

 

 

 

7,389

 

 

 

9,575

 

 

 

12,450

 

Distributions of earnings from unconsolidated affiliates

 

 

7,806

 

 

 

2,333

 

 

 

14,482

 

 

 

6,130

 

Share-based compensation expense

 

 

338

 

 

 

2,797

 

 

 

1,077

 

 

 

5,090

 

Change in estimate of uncollectable revenues

 

 

(6,593

)

 

 

13,414

 

 

 

8,362

 

 

 

55,369

 

Change in deferred tax assets

 

 

 

 

 

 

 

 

 

 

 

15,596

 

Changes in operating assets and liabilities

 

 

9,827

 

 

 

(392

)

 

 

47,852

 

 

 

(75,088

)

Cash flows provided by operating activities

 

$

72,243

 

 

$

20,822

 

 

$

202,170

 

 

$

59,192

 

 

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

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Minimum rents

 

$

104,391

 

 

$

104,401

 

 

$

307,358

 

 

$

339,092

 

Percentage rents

 

 

3,685

 

 

 

799

 

 

 

10,100

 

 

 

3,098

 

Other rents

 

 

1,508

 

 

 

(667

)

 

 

4,030

 

 

 

1,282

 

Tenant reimbursements

 

 

29,547

 

 

 

33,319

 

 

 

92,664

 

 

 

116,467

 

Estimate of uncollectable amounts

 

 

6,408

 

 

 

(13,771

)

 

 

(9,122

)

 

 

(54,463

)

Total rental revenues

 

$

145,539

 

 

$

124,081

 

 

$

405,030

 

 

$

405,476

 

 

17


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

As of September 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

%

 

 

70,507

 

 

 

70,507

 

 

 

 

EastGate Mall (1)

 

Cincinnati, OH

 

 

 

 

 

Apr-21

 

 

 

 

5.83

%

 

 

30,117

 

 

 

30,117

 

 

 

 

Hamilton Crossing & Expansion (2)(3)

 

Chattanooga, TN

 

 

 

 

 

Apr-21

 

 

 

 

5.99

%

 

 

7,954

 

 

 

7,954

 

 

 

 

Fayette Mall (2)(3)

 

Lexington, KY

 

 

 

 

 

May-21

 

 

 

 

5.42

%

 

 

136,670

 

 

 

136,670

 

 

 

 

Alamance Crossing (2)(3)

 

Burlington, NC

 

 

 

 

 

Jul-21

 

 

 

 

5.83

%

 

 

42,789

 

 

 

42,789

 

 

 

 

Brookfield Square Anchor Redevelopment (2)(4)

 

Brookfield, WI

 

 

 

 

 

Oct-21

 

 

 

 

2.99

%

 

 

27,461

 

 

 

 

 

 

27,461

 

Cross Creek Mall

 

Fayetteville, NC

 

 

 

 

 

Jan-22

 

 

 

 

4.54

%

 

 

103,439

 

 

 

103,439

 

 

 

 

Northwoods Mall (2)(3)

 

North Charleston, SC

 

 

 

 

 

Apr-22

 

 

 

 

5.08

%

 

 

61,113

 

 

 

61,113

 

 

 

 

Arbor Place (2)(3)

 

Atlanta (Douglasville), GA

 

 

 

 

 

May-22

 

 

 

 

5.10

%

 

 

102,441

 

 

 

102,441

 

 

 

 

CBL Center

 

Chattanooga, TN

 

 

 

 

 

Jun-22

 

 

 

 

5.00

%

 

 

15,539

 

 

 

15,539

 

 

 

 

Southpark Mall (2)(3)

 

Colonial Heights, VA

 

 

 

 

 

Jun-22

 

 

 

 

4.85

%

 

 

55,943

 

 

 

55,943

 

 

 

 

WestGate Mall (2)(3)

 

Spartanburg, SC

 

 

 

 

 

Jul-22

 

 

 

 

4.99

%

 

 

30,642

 

 

 

30,642

 

 

 

 

The Outlet Shoppes at Laredo (5)

 

Laredo, TX

 

 

 

 

 

Jun-23

 

Jun-24

 

 

3.34

%

 

 

39,650

 

 

 

 

 

 

39,650

 

Volusia Mall

 

Daytona Beach, FL

 

 

 

 

 

May-24

 

 

 

 

4.56

%

 

 

44,291

 

 

 

44,291

 

 

 

 

The Outlet Shoppes at Gettysburg (2)(3)

 

Gettysburg, PA

 

 

 

 

 

Oct-25

 

 

 

 

4.80

%

 

 

36,010

 

 

 

36,010

 

 

 

 

Jefferson Mall (2)(3)

 

Louisville, KY

 

 

 

 

 

Jun-26

 

 

 

 

4.75

%

 

 

59,282

 

 

 

59,282

 

 

 

 

Hamilton Place (2)(3)

 

Chattanooga, TN

 

 

 

 

 

Jun-26

 

 

 

 

4.36

%

 

 

96,791

 

 

 

96,791

 

 

 

 

Total Loans On Operating

   Properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,022,286

 

 

 

955,175

 

 

 

67,111

 

Weighted-average interest rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4.95

%

 

 

5.07

%

 

 

3.19

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured credit facility: (6)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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: (7)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

3,511,962

 

(8)

$

2,330,175

 

 

$

1,181,787

 

Weighted-average interest rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6.58

%

 

 

5.28

%

 

 

9.14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus CBL's Share Of Unconsolidated Affiliates' Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Shoppes at Eagle Point (9)

 

Cookeville, TN

 

 

 

 

 

Oct-21

 

Oct-22

 

 

2.84

%

 

$

17,067

 

 

$

 

 

$

17,067

 

The Outlet Shoppes of the Bluegrass - Phase II (2)(3)

 

Simpsonville, KY

 

 

 

 

 

Oct-21

 

 

 

 

3.58

%

 

 

8,512

 

 

 

 

 

 

8,512

 

18


 

Property

 

Location

 

Non-

controlling

Interest %

 

 

Original

Maturity

Date

 

Optional

Extended

Maturity

Date

 

Interest

Rate

 

 

Balance

 

 

Balance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

 

Variable

 

Springs at Port Orange

 

Port Orange, FL

 

 

 

 

 

Dec-21

 

 

 

 

2.47

%

 

 

19,314

 

 

 

 

 

 

19,314

 

York Town Center

 

York, PA

 

 

 

 

 

Feb-22

 

 

 

 

4.90

%

 

 

14,504

 

 

 

14,504

 

 

 

 

York Town Center - Pier 1

 

York, PA

 

 

 

 

 

Feb-22

 

 

 

 

2.83

%

 

 

560

 

 

 

 

 

 

560

 

Eastgate Mall Self Storage

 

Cincinnati, OH

 

 

 

 

 

Dec-22

 

 

 

 

2.84

%

 

 

3,230

 

 

 

 

 

 

3,230

 

West County Center

 

Des Peres, MO

 

 

 

 

 

Dec-22

 

 

 

 

3.40

%

 

 

83,714

 

 

 

83,714

 

 

 

 

Friendly Shopping Center (2)(3)

 

Greensboro, NC

 

 

 

 

 

Apr-23

 

 

 

 

3.48

%

 

 

44,360

 

 

 

44,360

 

 

 

 

Mid Rivers Mall Self Storage

 

St. Peters, MO

 

 

 

 

 

Apr-23

 

 

 

 

2.84

%

 

 

2,970

 

 

 

 

 

 

2,970

 

The Shops at Friendly Center

 

Greensboro, NC

 

 

 

 

 

Apr-23

 

 

 

 

3.34

%

 

 

30,000

 

 

 

30,000

 

 

 

 

Ambassador Town Center

 

Lafayette, LA

 

 

 

 

 

Jun-23

 

 

 

 

3.22

%

 

 

27,073

 

(10)

 

27,073

 

 

 

 

The Outlet Shoppes at Atlanta (2)(3)

 

Woodstock, GA

 

 

 

 

 

Nov-23

 

 

 

 

4.90

%

 

 

34,404

 

 

 

34,404

 

 

 

 

The Outlet Shoppes at Atlanta - Phase II

 

Woodstock, GA

 

 

 

 

 

Nov-23

 

 

 

 

3.00

%

 

 

4,504

 

 

 

 

 

 

4,504

 

Parkdale Mall Self Storage

 

Beaumont, TX

 

 

 

 

 

Jul-24

 

 

 

 

4.25

%

 

 

6,462

 

 

 

 

 

 

6,462

 

Coastal Grand (2)(3)

 

Myrtle Beach, SC

 

 

 

 

 

Aug-24

 

 

 

 

4.09

%

 

 

51,719

 

 

 

51,719

 

 

 

 

Coastal Grand Outparcel (2)(3)

 

Myrtle Beach, SC

 

 

 

 

 

Aug-24

 

 

 

 

4.09

%

 

 

2,495

 

 

 

2,495

 

 

 

 

Hamilton Place Self Storage

 

Chattanooga, TN

 

 

 

 

 

Sep-24

 

 

 

 

2.83

%

 

 

3,706

 

 

 

 

 

 

3,706

 

Coastal Grand - Dick's Sporting Goods

 

Myrtle Beach, SC

 

 

 

 

 

Nov-24

 

 

 

 

5.05

%

 

 

3,478

 

 

 

3,478

 

 

 

 

Hamilton Place Aloft Hotel

 

Chattanooga, TN

 

 

 

 

 

Nov-24

 

 

 

 

2.53

%

 

 

8,333

 

 

 

 

 

 

8,333

 

The Outlet Shoppes of the Bluegrass (2)(3)

 

Simpsonville, KY

 

 

 

 

 

Dec-24

 

 

 

 

4.05

%

 

 

33,602

 

 

 

33,602

 

 

 

 

Hammock Landing - Phase I

 

West Melbourne, FL

 

 

 

 

 

Feb-25

 

Feb-26

 

 

2.59

%

 

 

19,663

 

 

 

 

 

 

19,663

 

Hammock Landing - Phase II

 

West Melbourne, FL

 

 

 

 

 

Feb-25

 

Feb-26

 

 

2.59

%

 

 

7,017

 

 

 

 

 

 

7,017

 

The Pavilion at Port Orange

 

Port Orange, FL

 

 

 

 

 

Feb-25

 

Feb-26

 

 

2.59

%

 

 

25,999

 

 

 

 

 

 

25,999

 

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)(3)

 

Slidell, LA

 

 

 

 

 

Jun-26

 

 

 

 

3.70

%

 

 

40,900

 

 

 

40,900

 

 

 

 

CoolSprings Galleria (2)(3)

 

Nashville, TN

 

 

 

 

 

May-28

 

 

 

 

4.84

%

 

 

73,345

 

 

 

73,345

 

 

 

 

The Outlet Shoppes at El Paso (2)(3)

 

El Paso, TX

 

 

 

 

 

Oct-28

 

 

 

 

5.10

%

 

 

35,836

 

 

 

35,836

 

 

 

 

 

 

SUBTOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

742,503

 

(8)

 

615,166

 

 

 

127,337

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus Other Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Park Plaza (11)

 

Little Rock, AR

 

 

 

 

 

Apr-21

 

 

 

 

5.28

%

 

 

76,805

 

 

 

76,805

 

 

 

 

Asheville Mall (12)

 

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

%

 

 

(636

)

 

 

(636

)

 

 

 

CBL Center

 

Chattanooga, TN

 

 

8

%

 

Jun-22

 

 

 

 

5.00

%

 

 

(1,243

)

 

 

(1,243

)

 

 

 

The Outlet Shoppes at Gettysburg (2)

 

Gettysburg, PA

 

 

50

%

 

Oct-25

 

 

 

 

4.80

%

 

 

(18,005

)

 

 

(18,005

)

 

 

 

Hamilton Place (2)

 

Chattanooga, TN

 

 

10

%

 

Jun-26

 

 

 

 

4.36

%

 

 

(9,679

)

 

 

(9,679

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(29,563

)

(8)

 

(29,563

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company's Share Of Consolidated, Unconsolidated and Other Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

4,363,828

 

(8)

$

3,054,704

 

 

$

1,309,124

 

Weighted-average interest rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6.09

%

 

 

5.04

%

 

 

8.52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt of Unconsolidated Affiliates:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Shoppes at Eagle Point (9)

 

Cookeville, TN

 

 

 

 

 

Oct-21

 

Oct-22

 

 

2.84

%

 

$

34,135

 

 

$

 

 

$

34,135

 

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 (2)(3)

 

Simpsonville, KY

 

 

 

 

 

Oct-21

 

 

 

 

3.58

%

 

 

8,512

 

 

 

 

 

 

8,512

 

Springs at Port Orange

 

Port Orange, FL

 

 

 

 

 

Dec-21

 

 

 

 

2.47

%

 

 

44,400

 

 

 

 

 

 

44,400

 

York Town Center

 

York, PA

 

 

 

 

 

Feb-22

 

 

 

 

4.90

%

 

 

29,007

 

 

 

29,007

 

 

 

 

York Town Center - Pier 1

 

York, PA

 

 

 

 

 

Feb-22

 

 

 

 

2.83

%

 

 

1,120

 

 

 

 

 

 

1,120

 

Eastgate Mall Self Storage

 

Cincinnati, OH

 

 

 

 

 

Dec-22

 

 

 

 

2.84

%

 

 

6,460

 

 

 

 

 

 

6,460

 

West County Center

 

Des Peres, MO

 

 

 

 

 

Dec-22

 

 

 

 

3.40

%

 

 

167,427

 

 

 

167,427

 

 

 

 

Friendly Shopping Center (2)(3)

 

Greensboro, NC

 

 

 

 

 

Apr-23

 

 

 

 

3.48

%

 

 

88,720

 

 

 

88,720

 

 

 

 

Mid Rivers Mall Self Storage

 

St. Peters, MO

 

 

 

 

 

Apr-23

 

 

 

 

2.84

%

 

 

5,941

 

 

 

 

 

 

5,941

 

The Shops at Friendly Center

 

Greensboro, NC

 

 

 

 

 

Apr-23

 

 

 

 

3.34

%

 

 

60,000

 

 

 

60,000

 

 

 

 

Ambassador Town Center

 

Lafayette, LA

 

 

 

 

 

Jun-23

 

 

 

 

3.22

%

 

 

41,651

 

(10)

 

41,651

 

 

 

 

The Outlet Shoppes at Atlanta (2)(3)

 

Woodstock, GA

 

 

 

 

 

Nov-23

 

 

 

 

4.90

%

 

 

68,808

 

 

 

68,808

 

 

 

 

The Outlet Shoppes at Atlanta - Phase II

 

Woodstock, GA

 

 

 

 

 

Nov-23

 

 

 

 

3.00

%

 

 

4,504

 

 

 

 

 

 

4,504

 

Parkdale Mall Self Storage

 

Beaumont, TX

 

 

 

 

 

Jul-24

 

 

 

 

4.25

%

 

 

6,462

 

 

 

 

 

 

6,462

 

Coastal Grand (2)(3)

 

Myrtle Beach, SC

 

 

 

 

 

Aug-24

 

 

 

 

4.09

%

 

 

103,439

 

 

 

103,439

 

 

 

 

Coastal Grand Outparcel (2)(3)

 

Myrtle Beach, SC

 

 

 

 

 

Aug-24

 

 

 

 

4.09

%

 

 

4,991

 

 

 

4,991

 

 

 

 

Hamilton Place Self Storage

 

Chattanooga, TN

 

 

 

 

 

Sep-24

 

 

 

 

2.83

%

 

 

6,863

 

 

 

 

 

 

6,863

 

Coastal Grand - Dick's Sporting Goods

 

Myrtle Beach, SC

 

 

 

 

 

Nov-24

 

 

 

 

5.05

%

 

 

6,957

 

 

 

6,957

 

 

 

 

Hamilton Place Aloft Hotel

 

Chattanooga, TN

 

 

 

 

 

Nov-24

 

 

 

 

2.53

%

 

 

16,666

 

 

 

 

 

 

16,666

 

The Outlet Shoppes of the Bluegrass (2)(3)

 

Simpsonville, KY

 

 

 

 

 

Dec-24

 

 

 

 

4.05

%

 

 

67,203

 

 

 

67,203

 

 

 

 

Hammock Landing - Phase I

 

West Melbourne, FL

 

 

 

 

 

Feb-25

 

Feb-26

 

 

2.59

%

 

 

39,326

 

 

 

 

 

 

39,326

 

Hammock Landing - Phase II

 

West Melbourne, FL

 

 

 

 

 

Feb-25

 

Feb-26

 

 

2.59

%

 

 

14,034

 

 

 

 

 

 

14,034

 

The Pavilion at Port Orange

 

Port Orange, FL

 

 

 

 

 

Feb-25

 

Feb-26

 

 

2.59

%

 

 

51,998

 

 

 

 

 

 

51,998

 

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)(3)

 

Slidell, LA

 

 

 

 

 

Jun-26

 

 

 

 

3.70

%

 

 

62,924

 

 

 

62,924

 

 

 

 

CoolSprings Galleria (2)(3)

 

Nashville, TN

 

 

 

 

 

May-28

 

 

 

 

4.84

%

 

 

146,691

 

 

 

146,691

 

 

 

 

The Outlet Shoppes at El Paso (2)(3)

 

El Paso, TX

 

 

 

 

 

Oct-28

 

 

 

 

5.10

%

 

 

71,671

 

 

 

71,671

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,431,131

 

 

$

1,190,710

 

 

$

240,421

 

Weighted-average interest rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3.81

%

 

 

4.05

%

 

 

2.63

%

(1)

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

(2)

On November 1, 2021, the Company emerged from bankruptcy. The loan remains in default due 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 beginning on November 1, 2020, which constituted an event of default with respect to the loan.

(3)

The Company is in discussions with the lender.

(4)

Subsequent to September 30, 2021, Brookfield Square Anchor S, LLC filed for bankruptcy. The Company is in discussions with the lender.

(5)

In September 2021, the Company reached an agreement with the lender to dismiss the bankruptcy case and amend the loan secured by The Outlet Shoppes at Laredo. The loan term was extended through June 2023 and contains a one-year extension option.

(6)

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 September 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 September 30, 2021. On November 1, 2021, an affiliate of the Company entered into an amended and restated credit agreement, which amended the pre-emergence secured credit facility.

(7)

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 September 30, 2021. On November 1, 2021, the senior unsecured notes were cancelled by operation of the Company’s chapter 11 plan that was confirmed by the bankruptcy court and made effective as of November 1, 2021. Also, on November 1, 2021, an affiliate of the Company issued 10% senior secured notes due 2029 in an aggregate principal amount of $455,000 and issued 7% exchangeable senior secured notes due 2028 in an aggregate principal amount of $150,000.

(8)

See page 12 for unamortized deferred financing costs.

(9)

In October 2021, the loan secured by The Shoppes at Eagle Point was extended for one year with a new maturity of October 2022.

(10)

The joint venture has an interest rate swap on a notional amount of $41,651, 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.

(11)

During the nine months ended September 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. In October 2021, the foreclosure was completed.

20


 

(12)

During the nine months ended September 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.

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

 

 

 

1.41

%

 

 

5.41

%

2021

 

 

315,498

 

 

 

27,826

 

 

 

138,926

 

 

 

(636

)

 

 

481,614

 

 

 

11.04

%

 

 

5.29

%

2022

 

 

369,117

 

 

 

119,075

 

 

 

 

 

 

(1,243

)

 

 

486,949

 

 

 

11.16

%

 

 

4.54

%

2023

 

 

1,564,676

 

 

 

143,311

 

 

 

 

 

 

 

 

 

1,707,987

 

 

 

39.14

%

 

 

7.89

%

2024

 

 

383,941

 

 

 

109,795

 

 

 

 

 

 

 

 

 

493,736

 

 

 

11.31

%

 

 

4.35

%

2025

 

 

36,010

 

 

 

139,736

 

 

 

 

 

 

(18,005

)

 

 

157,741

 

 

 

3.62

%

 

 

4.01

%

2026

 

 

781,073

 

 

 

93,579

 

 

 

 

 

 

(9,679

)

 

 

864,973

 

 

 

19.82

%

 

 

5.40

%

2028

 

 

 

 

 

109,181

 

 

 

 

 

 

 

 

 

109,181

 

 

 

2.50

%

 

 

4.93

%

Face Amount of Debt

 

$

3,511,962

 

 

$

742,503

 

 

$

138,926

 

 

$

(29,563

)

 

$

4,363,828

 

 

 

100.00

%

 

 

6.09

%

Discounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(—

)%

 

 

%

Total

 

$

3,511,962

 

 

$

742,503

 

 

$

138,926

 

 

$

(29,563

)

 

$

4,363,828

 

 

 

100.00

%

 

 

6.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

1.41

%

 

 

5.41

%

2021

 

 

315,498

 

 

 

44,893

 

 

 

138,926

 

 

 

(636

)

 

 

498,681

 

 

 

11.43

%

 

 

5.21

%

2022

 

 

369,117

 

 

 

102,008

 

 

 

 

 

 

(1,243

)

 

 

469,882

 

 

 

10.77

%

 

 

4.61

%

2023

 

 

1,604,326

 

 

 

143,311

 

 

 

 

 

 

 

 

 

1,747,637

 

 

 

40.05

%

 

 

7.79

%

2024

 

 

344,291

 

 

 

109,795

 

 

 

 

 

 

 

 

 

454,086

 

 

 

10.41

%

 

 

4.44

%

2025

 

 

36,010

 

 

 

192,415

 

 

 

 

 

 

(18,005

)

 

 

210,420

 

 

 

4.82

%

 

 

3.66

%

2026

 

 

781,073

 

 

 

40,900

 

 

 

 

 

 

(9,679

)

 

 

812,294

 

 

 

18.61

%

 

 

5.58

%

2028

 

 

 

 

 

109,181

 

 

 

 

 

 

 

 

 

109,181

 

 

 

2.50

%

 

 

4.93

%

Face Amount of Debt

 

$

3,511,962

 

 

$

742,503

 

 

$

138,926

 

 

$

(29,563

)

 

$

4,363,828

 

 

 

100.00

%

 

 

6.09

%

Discounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(—

)%

 

 

%

Total

 

$

3,511,962

 

 

$

742,503

 

 

$

138,926

 

 

$

(29,563

)

 

$

4,363,828

 

 

 

100.00

%

 

 

6.09

%

(1)

Includes $2,489,676 included in liabilities subject to compromise in the accompanying consolidated balance sheets as of September 30, 2021, and as the expected maturity date was subject to the outcome of the Chapter 11 Cases, the original, legal maturity dates were reflected in this table. On November 1, 2021, the senior unsecured notes were cancelled by operation of the Company’s chapter 11 plan that was confirmed by the bankruptcy court and made effective as of November 1, 2021. Also, on November 1, 2021, an affiliate of the Company issued 10% senior secured notes due 2029 in an aggregate principal amount of $455,000 and issued 7% exchangeable senior secured notes due 2028 in an aggregate principal amount of $150,000. Lastly, on November 1, 2021, an affiliate of the Company entered into an amended and restated credit agreement, which amended the pre-emergence secured credit facility.

(2)

During the nine months ended September 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 September 30, 2021

Mall Portfolio Statistics

 

Property

 

Location

 

Total

Center

SF (1)

 

Change in Sales Per Square

Foot for the Nine

Months Ended 9/30/21 as compared to 9/30/19 (2)(3)

 

Mall Occupancy

 

% of Total

Mall NOI

for the

Nine Months Ended

 

 

 

 

 

 

 

 

 

9/30/21

 

9/30/20

 

9/30/21

(4)

Alamance Crossing

 

Burlington, NC

 

891,885

 

 

 

 

 

 

 

 

 

Arbor Place

 

Atlanta (Douglasville), GA

 

1,162,065

 

 

 

 

 

 

 

 

 

Brookfield Square

 

Brookfield, WI

 

865,449

 

 

 

 

 

 

 

 

 

CherryVale Mall

 

Rockford, IL

 

866,447

 

 

 

 

 

 

 

 

 

Coastal Grand

 

Myrtle Beach, SC

 

1,119,278

 

 

 

 

 

 

 

 

 

CoolSprings Galleria

 

Nashville, TN

 

1,166,370

 

 

 

 

 

 

 

 

 

Cross Creek Mall

 

Fayetteville, NC

 

769,842

 

 

 

 

 

 

 

 

 

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

 

1,368,270

 

 

 

 

 

 

 

 

 

Frontier Mall

 

Cheyenne, WY

 

523,709

 

 

 

 

 

 

 

 

 

Governor's Square

 

Clarksville, TN

 

682,528

 

 

 

 

 

 

 

 

 

Hamilton Place

 

Chattanooga, TN

 

1,160,657

 

 

 

 

 

 

 

 

 

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

 

783,572

 

 

 

 

 

 

 

 

 

Kentucky Oaks Mall

 

Paducah, KY

 

775,503

 

 

 

 

 

 

 

 

 

Kirkwood Mall

 

Bismarck, ND

 

819,739

 

 

 

 

 

 

 

 

 

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

 

654,252

 

 

 

 

 

 

 

 

 

Meridian Mall

 

Lansing, MI

 

945,997

 

 

 

 

 

 

 

 

 

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

 

1,518,447

 

 

 

 

 

 

 

 

 

Old Hickory Mall

 

Jackson, TN

 

538,641

 

 

 

 

 

 

 

 

 

Parkway Place

 

Huntsville, AL

 

647,808

 

 

 

 

 

 

 

 

 

Pearland Town Center

 

Pearland, TX

 

712,020

 

 

 

 

 

 

 

 

 

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

 

676,544

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

22


 

Property

 

Location

 

Total

Center

SF (1)

 

Change in Sales Per Square

Foot for the Nine

Months Ended 9/30/21 as compared to 9/30/19 (2)(3)

 

Mall Occupancy

 

% of Total

Mall NOI

for the

Nine Months Ended

 

 

 

 

 

 

 

 

 

9/30/21

 

9/30/20

 

9/30/21

(4)

The Outlet Shoppes at El Paso

 

El Paso, TX

 

433,046

 

 

 

 

 

 

 

 

 

The Outlet Shoppes of the Bluegrass

 

Simpsonville, KY

 

428,072

 

 

 

 

 

 

 

 

 

Turtle Creek Mall

 

Hattiesburg, MS

 

844,980

 

 

 

 

 

 

 

 

 

Valley View Mall

 

Roanoke, VA

 

863,447

 

 

 

 

 

 

 

 

 

Volusia Mall

 

Daytona Beach, FL

 

1,060,241

 

 

 

 

 

 

 

 

 

West County Center

 

Des Peres, MO

 

1,198,504

 

 

 

 

 

 

 

 

 

West Towne Mall

 

Madison, WI

 

772,965

 

 

 

 

 

 

 

 

 

WestGate Mall

 

Spartanburg, SC

 

950,927

 

 

 

 

 

 

 

 

 

Westmoreland Mall

 

Greensburg, PA

 

976,675

 

 

 

 

 

 

 

 

 

York Galleria

 

York, PA

 

756,707

 

 

 

 

 

 

 

 

 

Total Mall Portfolio

 

 

 

45,354,240

 

16.8%

 

86.3%

 

85.5%

 

94.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excluded Malls (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property

 

Category

 

Location

 

Total

Center

SF (1)

 

 

Change in Sales Per Square

Foot for the Nine

Months Ended 9/30/21 as compared to 9/30/19 (2)(3)

 

Mall Occupancy

 

% of Total

Mall NOI

for the

Nine Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9/30/21

 

9/30/20

 

9/30/21

 

(4)

Lender Malls:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asheville Mall (6)

 

Lender

 

Asheville, NC

 

 

973,371

 

 

 

 

 

 

 

 

 

 

 

 

EastGate Mall

 

Lender

 

Cincinnati, OH

 

 

837,554

 

 

 

 

 

 

 

 

 

 

 

 

Greenbrier Mall

 

Lender

 

Chesapeake, VA

 

 

897,040

 

 

 

 

 

 

 

 

 

 

 

 

Park Plaza (6)

 

Lender

 

Little Rock, AR

 

 

543,037

 

 

 

 

 

 

 

 

 

 

 

 

Parkdale Mall

 

Lender

 

Beaumont, TX

 

 

1,118,199

 

 

 

 

 

 

 

 

 

 

 

 

The Outlet Shoppes at Gettysburg

 

Lender

 

Gettysburg, PA

 

 

249,937

 

 

 

 

 

 

 

 

 

 

 

 

The Outlet Shoppes at Laredo

 

Lender

 

Laredo, TX

 

 

359,213

 

 

 

 

 

 

 

 

 

 

 

 

Total Excluded Malls

 

 

 

 

 

 

4,978,351

 

 

N/A

 

N/A

 

N/A

 

 

5.6

%

 

(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 nine months ended September 30, 2021 compared to the nine months ended September 30, 2019.

(4)

Based on total mall NOI of $290,160,252 for the malls listed in the table above for the nine months ended September 30, 2021. Additionally, our consolidated unencumbered properties generated approximately 35.9% of total consolidated NOI of $253,181,282 (which is at our share and excludes NOI related to dispositions or lender properties) for the nine months ended September 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 nine months ended September 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 September 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-to-Date:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Property Types (2)

 

 

246,631

 

 

$

53.20

 

 

$

46.95

 

 

 

(11.8

)%

 

$

47.46

 

 

 

(10.8

)%

Stabilized Malls

 

 

204,628

 

 

 

59.06

 

 

 

51.37

 

 

 

(13.0

)%

 

 

51.86

 

 

 

(12.2

)%

New leases

 

 

42,156

 

 

 

52.80

 

 

 

38.24

 

 

 

(27.6

)%

 

 

42.08

 

 

 

(20.3

)%

Renewal leases

 

 

162,472

 

 

 

60.69

 

 

 

54.78

 

 

 

(9.7

)%

 

 

54.40

 

 

 

(10.4

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year-to-Date:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Property Types (2)

 

 

1,360,323

 

 

$

37.61

 

 

$

31.34

 

 

 

(16.7

)%

 

$

31.81

 

 

 

(15.4

)%

Stabilized Malls

 

 

1,190,770

 

 

 

40.07

 

 

 

32.63

 

 

 

(18.6

)%

 

 

33.07

 

 

 

(17.5

)%

New leases

 

 

177,657

 

 

 

39.56

 

 

 

30.19

 

 

 

(23.7

)%

 

 

32.28

 

 

 

(18.4

)%

Renewal leases

 

 

1,013,113

 

 

 

40.16

 

 

 

33.06

 

 

 

(17.7

)%

 

 

33.21

 

 

 

(17.3

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 September 30,

 

Quarter-to-Date:

 

 

 

 

 

 

 

2021

 

 

2020

 

Operating portfolio:

 

 

 

 

 

Same-center stabilized malls

 

$

29.87

 

 

$

30.67

 

New leases

 

 

118,683

 

 

Stabilized malls

 

 

29.87

 

 

 

30.49

 

Renewal leases

 

 

379,096

 

 

Associated centers

 

 

13.48

 

 

 

14.02

 

Development Portfolio:

 

 

 

 

 

Community centers

 

 

16.85

 

 

 

16.78

 

New leases

 

 

 

 

Office buildings

 

 

19.35

 

 

 

19.14

 

Total leased

 

 

497,779

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year-to-Date:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New leases

 

 

473,105

 

 

 

 

 

 

 

 

 

 

 

Renewal leases

 

 

1,671,201

 

 

 

 

 

 

 

 

 

 

 

Development Portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New leases

 

 

60,059

 

 

 

 

 

 

 

 

 

 

 

Total leased

 

 

2,204,365

 

 

 

 

 

 

 

 

 

 

 

(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 September 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 September 30, 2021

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

For the Nine Months Ended September 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

 

 

88

 

 

 

212,209

 

 

 

6.46

 

 

$

32.48

 

 

$

34.79

 

 

$

38.16

 

 

$

(5.68

)

 

 

(14.9

)%

 

$

(3.37

)

 

 

(8.8

)%

Renewal

 

 

386

 

 

 

1,235,429

 

 

 

2.16

 

 

 

27.47

 

 

 

27.66

 

 

 

33.47

 

 

 

(6.00

)

 

 

(17.9

)%

 

 

(5.81

)

 

 

(17.4

)%

Commencement 2021 Total

 

 

474

 

 

 

1,447,638

 

 

 

2.96

 

 

 

28.21

 

 

 

28.70

 

 

 

34.16

 

 

 

(5.95

)

 

 

(17.4

)%

 

 

(5.46

)

 

 

(16.0

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commencement 2022:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New

 

 

12

 

 

 

32,149

 

 

 

7.86

 

 

 

33.32

 

 

 

35.35

 

 

 

26.03

 

 

 

7.29

 

 

 

28.0

%

 

 

9.32

 

 

 

35.8

%

Renewal

 

 

92

 

 

 

248,954

 

 

 

2.69

 

 

 

39.61

 

 

 

39.94

 

 

 

42.72

 

 

 

(3.11

)

 

 

(7.3

)%

 

 

(2.78

)

 

 

(6.5

)%

Commencement 2022 Total

 

 

104

 

 

 

281,103

 

 

 

3.29

 

 

 

38.89

 

 

 

39.42

 

 

 

40.82

 

 

 

(1.93

)

 

 

(4.7

)%

 

 

(1.40

)

 

 

(3.4

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2021/2022

 

 

578

 

 

 

1,728,741

 

 

 

3.02

 

 

$

29.94

 

 

$

30.44

 

 

$

35.24

 

 

$

(5.30

)

 

 

(15.0

)%

 

$

(4.80

)

 

 

(13.6

)%

25


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

As of September 30, 2021

Top 25 Tenants Based On Percentage Of Total Annualized Revenues

 

 

 

Tenant

 

Number of

Stores

 

 

Square

Feet

 

 

Percentage

of Total

Revenues (1)

 

1

 

Foot Locker, Inc.

 

 

94

 

 

 

447,176

 

 

 

3.21

%

2

 

Signet Jewelers Ltd. (2)

 

 

126

 

 

 

181,750

 

 

 

3.17

%

3

 

Victoria's Secret & Co. (3)

 

 

52

 

 

 

421,133

 

 

 

2.87

%

4

 

American Eagle Outfitters, Inc.

 

 

63

 

 

 

386,874

 

 

 

2.38

%

5

 

Dick's Sporting Goods, Inc. (4)

 

 

25

 

 

 

1,464,059

 

 

 

2.24

%

6

 

Bath & Body Works, Inc. (3)

 

 

61

 

 

 

247,046

 

 

 

2.07

%

7

 

Genesco Inc. (5)

 

 

86

 

 

 

167,891

 

 

 

1.72

%

8

 

Luxottica Group S.P.A. (6)

 

 

90

 

 

 

203,821

 

 

 

1.44

%

9

 

Finish Line, Inc.

 

 

38

 

 

 

199,163

 

 

 

1.43

%

10

 

H & M Hennes & Mauritz AB

 

 

40

 

 

 

846,954

 

 

 

1.31

%

11

 

The Buckle, Inc.

 

 

39

 

 

 

201,249

 

 

 

1.30

%

12

 

The Gap, Inc.

 

 

46

 

 

 

548,170

 

 

 

1.22

%

13

 

Cinemark Holdings, Inc.

 

 

9

 

 

 

467,190

 

 

 

1.18

%

14

 

Shoe Show, Inc.

 

 

33

 

 

 

436,756

 

 

 

1.05

%

15

 

Express Fashions

 

 

31

 

 

 

254,120

 

 

 

1.04

%

16

 

Hot Topic, Inc.

 

 

94

 

 

 

217,577

 

 

 

0.91

%

17

 

Claire's Stores, Inc.

 

 

74

 

 

 

92,588

 

 

 

0.90

%

18

 

Abercrombie & Fitch, Co.

 

 

29

 

 

 

199,879

 

 

 

0.89

%

19

 

Barnes & Noble, Inc.

 

 

16

 

 

 

485,305

 

 

 

0.78

%

20

 

Spencer Spirit Holdings, Inc.

 

 

48

 

 

 

109,123

 

 

 

0.72

%

21

 

The TJX Companies, Inc. (7)

 

 

18

 

 

 

520,475

 

 

 

0.71

%

22

 

Ulta Beauty, Inc.

 

 

23

 

 

 

237,961

 

 

 

0.70

%

23

 

Regal Entertainment Group

 

 

8

 

 

 

394,133

 

 

 

0.70

%

24

 

Focus Brands LLC (8)

 

 

68

 

 

 

48,717

 

 

 

0.63

%

25

 

The Children's Place, Inc.

 

 

37

 

 

 

161,714

 

 

 

0.62

%

 

 

 

 

 

1,248

 

 

 

8,940,824

 

 

 

35.19

%

(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)

Signet Jewelers Ltd. 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.

(3)

Formerly part of L Brands, LLC. Separated into individual legal entities effective August 2021.

(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, Lids, 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)

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 Nine Months Ended September 30, 2021 and 2020

Capital Expenditures

(In thousands)

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Tenant allowances (1)

 

$

4,990

 

 

$

1,426

 

 

$

9,242

 

 

$

10,181

 

Deferred maintenance: (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parking lot and parking lot lighting

 

 

802

 

 

 

 

 

 

859

 

 

 

270

 

Roof repairs and replacements

 

 

220

 

 

 

230

 

 

 

538

 

 

 

2,234

 

Other capital expenditures

 

 

1,873

 

 

 

1,113

 

 

 

4,126

 

 

 

4,954

 

Total deferred maintenance expenditures

 

 

2,895

 

 

 

1,343

 

 

 

5,523

 

 

 

7,458

 

Total capital expenditures

 

$

7,885

 

 

$

2,769

 

 

$

14,765

 

 

$

17,639

 

 

(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,

 

 

(232

)

 

 

513

 

December 31,

 

 

 

 

 

 

455

 

 

 

$

1,139

 

 

$

1,898

 

27


 

 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

As of September 30, 2021

Properties Opened During the Nine Months Ended September 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

 

 

$

11,960

 

 

$

3,134

 

 

Jun-21

 

9.2%

 

Pearland Town Center - HCA Offices

 

Pearland, TX

 

100%

 

 

 

48,416

 

 

 

14,186

 

 

 

12,787

 

 

 

5,365

 

 

Jun-21

 

11.8%

 

 

 

 

 

 

 

 

 

 

138,090

 

 

$

26,186

 

 

$

24,747

 

 

$

8,499

 

 

 

 

 

 

 

 

Properties Under Development at September 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

 

 

$

2,586

 

 

$

2,383

 

 

Q2 '22

 

8.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Fayetteville, NC

 

100%

 

 

 

13,494

 

 

 

5,252

 

 

 

3,373

 

 

 

2,149

 

 

Q4 '21

 

5.3%

 

Total Properties Under

   Development

 

 

 

 

 

 

 

 

28,769

 

 

$

12,428

 

 

$

5,959

 

 

$

4,532

 

 

 

 

 

 

 

 

(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 September 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. Under negotiation with home store.

 

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 in 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. Estimated 2021 opening. Entertainment under negotiation.

 

Dakota Square Mall

Minot, ND

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

Ross Dress For Less Opened. OFS 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 a third of the box. Sears still operating in remainder.

 

Frontier Mall

Cheyenne, WY

Owned by third party. Jax Outdoor Gear purchased location and opened in 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 (December 2019), Dick's Sporting Goods and Dave & Busters (March 2020). Malone's (opening TBD). Aloft hotel opened in June 2021.

 

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

Sold to third party developer for redevelopment into grocer.

 

Imperial Valley Mall

El Centro, CA

Owned by Seritage.

 

Jefferson Mall

Louisville, KY

Currently occupied by Overstock.

 

Kentucky Oaks Mall

Paducah, KY

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

50/50 joint venture asset. HomeGoods and Five Below opened in 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 in 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 in the fall of 2019. Actively 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.

 

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. Sporting Goods under negotiation.

 

Richland Mall

Waco, TX

Dillard's opened Q2 2020.

 

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 in February 2020.

Shoprite opened in October 2019.

Sunrise Mall

Brownsville, TX

Sears sold to third party developer. TruFit opened. Main Event opening summer of 2022.

 

The Outlet Shoppes at Atlanta

Woodstock, GA

 

 

The Outlet Shoppes at El Paso

El Paso, 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 in June 2021. Portillo's restaurant under construction.

Von Maur opening in 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 in November 2020.

York Galleria

York, PA

Hollywood Casino opened in August 2021.

Life Storage purchased anchor and is under construction.

 

 

 

 

 

 

30