EX-99.1 2 cbl-ex99_1.htm EX-99.1 EX-99.1

 

Exhibit 99.1

 

img7069528_0.jpg

 

 

 

Earnings Release and

Supplemental Financial and Operating Information

 

For the Three and Nine Months Ended

September 30, 2024


 

 

img7069528_1.jpg

Earnings Release and Supplemental Financial and Operating Information

Table of Contents

 

 

Page

 

 

 

Earnings Release

 

1

 

 

 

Consolidated Statements of Operations

 

7

 

 

 

Reconciliations of Supplementary Non-GAAP Financial Measures:

 

 

 

 

 

Funds from Operations (FFO)

 

8

 

 

 

Same-center Net Operating Income (NOI)

 

10

 

 

 

Share of Consolidated and Unconsolidated Debt

 

11

 

 

 

Consolidated Balance Sheets

 

12

 

 

 

Condensed Combined Financial Statements - Unconsolidated Affiliates

 

13

 

 

 

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

 

14

 

 

 

Components of Rental Revenues

 

15

 

 

 

Schedule of Mortgage and Other Indebtedness

 

16

 

 

 

Schedule of Maturities

 

18

 

 

 

Property List

 

20

 

 

 

Operating Metrics by Collateral Pool

 

23

 

 

 

CBL & Associates HoldCo I, LLC Financial Statements

 

25

 

 

 

Leasing Activity and Average Annual Base Rents

 

26

 

 

 

Top 25 Tenants Based on Percentage of Total Annualized Revenues

 

27

 

 

 

Capital Expenditures

 

27

 

 

 

Development Activity

 

28


 


 

 

img7069528_2.jpg

 

News Release

 

Contact: Katie Reinsmidt, Executive Vice President - Chief Operating Officer, 423.490.8301, [email protected]

 

CBL PROPERTIES REPORTS STRONG RESULTS FOR THIRD QUARTER 2024

Same-center NOI for the nine months ended September 30, 2024,

increased 1% over the prior-year period

CHATTANOOGA, Tenn. (November 11, 2024) – CBL Properties (NYSE: CBL) announced results for the third quarter ended September 30, 2024. Results of operations as reported in the consolidated financial statements for these periods are prepared in accordance with GAAP. 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,

2024

2023

2024

2023

Net income (loss) attributable to common shareholders

$

0.52

$

0.41

$

0.65

$

(0.19

)

Funds from Operations ("FFO")

$

1.28

$

1.93

$

4.00

$

4.79

FFO, as adjusted (1)

$

1.54

$

1.60

$

4.77

$

4.72

(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 income (loss) attributable to common shareholders to FFO allocable to Operating Partnership common unitholders on page 8 of this news release.

KEY TAKEAWAYS:

Same center NOI for the nine months ended September 30, 2024 increased 1% compared with the prior-year period, and FFO, as adjusted, per share increased to $4.77, compared with $4.72 for the prior-year period. CBL reported a decline in same-center NOI of 2.0% for third quarter 2024 compared with the prior-year period, and FFO, as adjusted, per share of $1.54, compared with $1.60 for third quarter 2023. Results were in-line with the previously issued guidance range for 2024 same-center NOI and FFO, as adjusted.
Over 880,000 square feet of leases were executed in third quarter 2024. Third quarter 2024 leasing results included comparable leases of approximately 362,000 square feet signed at a 9.5% increase in average rents versus the prior leases including a 3.3% increase in renewal leases signed for malls, lifestyle centers and outlet centers.
Portfolio occupancy was 89.3% as of September 30, 2024, a 60 basis-point-increase sequentially from June 30, 2024, and a 150 bps decline compared with portfolio occupancy of 90.8% as of September 30, 2023. Same-center occupancy for malls, lifestyle centers and outlet centers was 87.4% as of September 30, 2024, a 230-basis-point decline from 89.7% as of September 30, 2023. Anticipated bankruptcy related store closures representing nearly 300,000-square-feet comprised 163 basis points of the decline in mall occupancy compared with the prior-year quarter including approximately 234,000 square feet of closures in the second quarter 2024 related to rue21 and Express. CBL has executed agreements to reopen 14 stores representing approximately 94,400 square feet of rue21 stores under its new ownership by first quarter 2025, with the majority opening in 2024.
Same-center tenant sales per square foot for the third quarter 2024 increased 1.5% as compared with the prior-year period. Same-center tenant sales per square foot for the 12-months ended September 30, 2024, declined 0.7% to $418, compared with $421 for the prior period.
As of September 30, 2024, the Company had $307.0 million of unrestricted cash and marketable securities.

1


 

In October, CBL announced that it completed the repurchase of 500,000 shares of CBL stock for $12.525 million, in a privately negotiated block trade from a single shareholder. In addition, CBL completed the previously announced $25 million share repurchase program in September 2024. Through the program, 1,074,826 shares were repurchased in total at a weighted average share price of $23.539 per share.
CBL's Board of Directors declared a cash dividend of $0.40 per common share for the quarter ending December 31, 2024. The dividend equates to an annual dividend payment of $1.60 per common share.

"The overall environment for the shopping center industry remains positive," said CBL's chief executive officer, Stephen D. Lebovitz. "While same-center NOI declined 2% for the third quarter, we have achieved a 1% year-to-date increase, tracking near the high-end of our full-year guidance. Revenue on a same-center basis was relatively flat for the quarter with new tenant openings partially offsetting the impact of recent bankruptcy-related closures as well as a $1.1 million decline in percentage rents. We also experienced increased operating expense related to the timing of maintenance and repair projects and higher net utility and insurance expense.

"Leasing results remained strong in our portfolio. We signed over 880,000 square feet of leases during the third quarter with 9.5% increases for comparable new and renewal leases. We also added two new retailers to our portfolio, signing our first lease with popular western wear retailer Cavender's during the third quarter as well as our first two leases with Rowan, a fashionable jewelry and piercing store. We added four new leases with Miniso, which will bring them into a total of 24 CBL properties. During the quarter, portfolio occupancy decreased 150 basis points primarily from the 234,000-square-feet of store closures in the previous quarter related to the bankruptcies of Express and rue21 as well as additional closures of underperforming tenants. We have a solid pipeline of new leasing that we expect to offset this decrease over time.

"Tenant sales per square foot showed positive growth of 1.5% across the portfolio in the third quarter. The back-to-school season started earlier this year with promotions and high inventory levels driving traffic and sales beginning in July. Our teams are gearing up for an active holiday sales season with forecasts calling for sales growth despite the short timeframe between Thanksgiving and Christmas.

"In October, we further demonstrated our commitment to returning significant capital to shareholders with the repurchase of 500,000 CBL shares. We also completed our previously announced $25 million repurchase program, acquiring more than one million shares through the program. This is in addition to our fourth quarter dividend of $0.40 per share which we declared on October 14th. These meaningful investments underscore our confidence in CBL's value and its future.

"We also made progress strengthening our balance sheet. Including the Layton Hills sales this quarter, we have reduced our debt by more than $188 million from the prior year period. We proactively refinanced two partial recourse loans that were secured by one of our open-air centers in Florida. The new 10-year loan is fully non-recourse and bears a fixed interest rate of 5.86%, over 200 basis points in savings compared with the prior floating rate. We also successfully refinanced the maturing loan secured by The Outlet Shoppes of the Bluegrass with a new $66.0 million loan, extending the maturity through 2034. We are actively pursuing additional opportunities to further improve and de-risk our balance sheet and strengthen our overall financial position."


Same-center Net Operating Income (“NOI”)(1):

Three Months Ended September 30,

2024

2023

Total Revenues

$

155,185

$

155,611

Total Expenses

$

(53,464

)

$

(51,842

)

Total portfolio same-center NOI

$

101,722

$

103,769

Total same-center NOI percentage change

(2.0

)%

Estimate for uncollectable revenues (recovery)

$

1,603

$

2,342

(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 above and below market leases.

2


 

Same-center NOI for the third quarter 2024 declined $2.0 million. Third quarter 2024 results were impacted by a $1.1 million decline in percentage rents. Operating expense was $1.6 million higher, primarily driven by the timing of maintenance and repair projects and higher utility and insurance expense, partially offset by increases in tenant recoveries. The estimate for uncollectible revenues positively impacted the quarter by approximately $0.7 million.

Nine Months Ended September 30,

2024

2023

Total Revenues

$

468,362

$

471,993

Total Expenses

$

(153,506

)

$

(160,264

)

Total portfolio same-center NOI

$

314,856

$

311,729

Total same-center NOI percentage change

1.0

%

Estimate for uncollectable revenues (recovery)

$

2,941

$

3,046

Same-center NOI for the nine months ended September 30, 2024 increased $3.1 million. Results included real estate and other tax expense savings and improved operating expenses from lower third-party contract expense. Percentage rents for the nine months ended September 30, 2024, were $1.8 million lower. The estimate for uncollectible revenues favorably impacted the current nine-month period by $0.1 million.

PORTFOLIO OPERATIONAL RESULTS

Occupancy(1):

As of September 30,

2024

2023

Total portfolio

89.3%

90.8%

Malls, lifestyle centers and outlet centers:

Total malls

86.4%

89.2%

Total lifestyle centers

91.2%

92.6%

Total outlet centers

91.6%

90.3%

Total same-center malls, lifestyle centers and outlet centers

87.4%

89.7%

All Other Properties:

Total open-air centers

95.4%

94.9%

Total other

88.0%

82.5%

(1)
Occupancy for malls, lifestyle centers and outlet centers represent percentage of in-line gross leasable area under 20,000 square feet occupied. Occupancy for open-air 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,

2024

2024

All Property Types

9.5%

9.6%

Stabilized Malls, Lifestyle Centers and Outlet Centers

8.9%

9.3%

New leases

48.4%

60.5%

Renewal leases

3.3%

3.4%

3


 

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

Sales Per Square Foot for the Trailing Twelve Months Ended September 30,

2024

2023

% Change

Malls, lifestyle centers and outlet centers same-center sales per square foot

$

418

$

421

(0.7)%

DIVIDEND

On November 7, 2024, CBL announced that its Board of Directors had approved an accelerated record and payment date for the cash dividend of $0.40 per common share for the quarter ending December 31, 2024, previously declared on October 14, 2024. The dividend, which equates to an annual dividend payment of $1.60 per share, is payable on December 11, 2024, to shareholders of record as of November 25, 2024.

FINANCING ACTIVITY

In November, CBL and its 50% joint venture partner took advantage of improved financing terms and closed on new non-recourse ten-year loans totaling $45.0 million, secured by Hammock Landing in West Melbourne, FL. The loans bear a fixed interest rate of 5.86% and replace two existing partially guaranteed loans totaling $44.5 million, which bore a floating interest rate (8.2% as of September 30, 2024). The loans had a maturity of February 2025, with one additional one-year extension option to February 2026.

In October, CBL and its joint venture partner closed on a new $66 million loan secured by The Outlet Shoppes of the Bluegrass. The new non-recourse loan bears a fixed interest rate of 6.84% and matures in October 2034. Proceeds were used to retire the $61.6 million existing loan that was set to mature in December 2024.

In August 2024, CBL and its 50% joint venture partner began discussion with the lender regarding a loan modification/extension of the $91.2 million in loans secured by Coastal Grand Mall and Coastal Grand Crossing in Myrtle Beach, NC.

In July 2024, CBL and its 50% joint venture partner closed on a new $14.5 million five-year loan secured by the Aloft Hotel at Hamilton Place in Chattanooga, TN. The loan bears a fixed interest rate of 7.2% and is non-recourse to CBL and replaced the existing $16.0 million loan that was set to mature in November 2024.

In May 2024, CBL transferred the title of Westgate Mall in Spartanburg, SC, to the mortgage holder in satisfaction of the $28.7 million non-recourse loan secured by the property.

In February 2024, CBL retired the $15.3 million recourse loan secured by Brookfield Square Anchor Redevelopment in Brookfield, WI.

CBL is cooperating with the foreclosure or conveyance of Alamance Crossing East in Burlington, NC, ($41.1 million).

STOCK REPURCHASE PROGRAM ACTIVITY

On October 10, 2024, CBL announced that it completed the repurchase of 500,000 shares of CBL stock for $12.525 million, in a privately negotiated block trade from a single shareholder. The block repurchase was completed separately from CBL’s existing stock repurchase program described below.

On August 10, 2023, CBL announced that its Board of Directors authorized a stock repurchase program for the Company to buy up to $25.0 million of its common stock. As of September 20, 2024, CBL had completed all repurchase activity under this program. A total of 1,074,826 shares were repurchased under the program at a weighted average share price of $23.259 per share.

DISPOSITIONS

On August 6, 2024, CBL closed on the sale of Layton Hills Mall in Layton, UT, for $37.125 million. The property served as collateral under CBL's non-recourse term loan. Net proceeds from the sale were used to reduce the term loan balance.

In September, CBL closed on the sale of Layton Hills Convenience Center, Layton Hills Plaza and nine related outparcels in Layton (Salt Lake City), UT, to an unaffiliated third party for $28.5 million, all cash. Layton Hills Convenience Center and Plaza served as collateral under CBL’s non-recourse term loan. The nine improved outparcels served as collateral under CBL’s non-recourse open-air and outparcel loan. Net proceeds from the sale were applied to the term loan principal balance and open-air and outparcel loan, as applicable.

In addition to the sale of Layton Hills Mall and adjacent properties, CBL completed the sale of two outparcels for $1.2 million during the third quarter. Year-to-date, CBL's disposition activity has generated approximately $74.2 million in gross proceeds at CBL's share.

4


 

DEVELOPMENT AND REDEVELOPMENT ACTIVITY

Detailed project information is available in CBL’s Financial Supplement for Q3 2024, which can be found in the Invest – Financial Reports section of CBL’s website at cblproperties.com

OUTLOOK AND GUIDANCE

Based on year-to-date results and Management's expectations, CBL is reiterating its full-year 2024 FFO, as adjusted, guidance. Per share amounts have been adjusted to reflect the impact of year-to-date share repurchase activity. Management anticipates same-center NOI for full-year 2024 in the range of (1.2)% to 1.4%. Guidance excludes the impact of any unannounced transactions.

Low

High

2024 FFO, as adjusted (in millions)

$

196.0

$

210.0

2024 WA Share Count

30.9

30.9

2024 FFO, as adjusted, per share

$

6.34

$

6.80

2024 Same-Center NOI ("SC NOI") (in millions)

$

425.0

$

436.0

2024 change in same-center NOI

(1.2

)%

1.4

%

Reconciliation of GAAP Earnings Per Share to 2024 FFO, as Adjusted, Per Share:

Low

High

Expected diluted earnings per common share

$

0.59

$

1.05

Depreciation and amortization

4.87

4.87

Dividends allocable to unvested restricted stock

0.03

0.03

Gain on depreciable property

(0.51

)

(0.51

)

Loss on impairment

0.02

-

0.02

Expected FFO, per diluted, fully converted common share

$

5.00

$

5.46

Debt discount accretion, net of noncontrolling interests' share

1.45

1.45

Loss on extinguishment of debt

0.03

0.03

Adjustment for unconsolidated affiliates with negative investment

(0.16

)

(0.16

)

Adjustment for litigation settlement

0.01

0.01

Non-cash default interest expense

0.01

0.01

Expected FFO, as adjusted, per diluted, fully converted common share

$

6.34

$

6.80

2024 Estimate of Capital Items (in millions):

Low

High

2024 Estimated maintenance capital/tenant allowances

$

40.0

$

45.0

2024 Estimated development/redevelopment expenditures

10.0

15.0

2024 Estimated principal amortization (including est. term loan ECF)

75.0

85.0

Total Estimate

$

125.0

$

145.0

ABOUT CBL PROPERTIES

Headquartered in Chattanooga, TN, CBL Properties owns and manages a national portfolio of properties located in dynamic and growing communities. CBL’s owned and managed portfolio is comprised of 91 properties totaling more than 57.7 million square feet across 21 states, including 55 high-quality enclosed malls, outlet centers and lifestyle retail centers as well as more than 30 open-air centers and other assets. 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. 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.

5


 

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 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.

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.

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 8 of this news release for a description of these adjustments.

Same-center Net Operating Income

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

The Company computes NOI based on the Operating Partnership’s pro rata share of both consolidated and unconsolidated properties. The Company believes that presenting NOI and same-center NOI (described below) based on its Operating Partnership’s pro rata share of both consolidated and unconsolidated properties is useful since the Company conducts substantially all of its business through its Operating Partnership and, therefore, it reflects the performance of the properties in absolute terms regardless of the ratio of ownership interests of the Company’s common shareholders and the noncontrolling interest in the Operating Partnership. The Company's definition of NOI may be different than that used by other companies and, accordingly, the Company's calculation of NOI may not be comparable to that of other companies.

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

Pro Rata Share of Debt

The Company presents debt based on the carrying value of its pro rata ownership share (including the carrying value of 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.

6


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

Consolidated Statements of Operations

(Unaudited; in thousands, except per share amounts)

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenues

 

$

119,992

 

 

$

124,783

 

 

$

368,090

 

 

$

379,949

 

Management, development and leasing fees

 

 

1,990

 

 

 

1,840

 

 

 

5,712

 

 

 

6,096

 

Other

 

 

3,107

 

 

 

2,728

 

 

 

10,069

 

 

 

9,532

 

Total revenues

 

 

125,089

 

 

 

129,351

 

 

 

383,871

 

 

 

395,577

 

EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

 

(23,336

)

 

 

(22,621

)

 

 

(67,903

)

 

 

(68,742

)

Depreciation and amortization

 

 

(32,326

)

 

 

(45,118

)

 

 

(109,030

)

 

 

(148,129

)

Real estate taxes

 

 

(13,271

)

 

 

(13,794

)

 

 

(35,568

)

 

 

(43,063

)

Maintenance and repairs

 

 

(8,890

)

 

 

(8,487

)

 

 

(28,007

)

 

 

(30,002

)

General and administrative

 

 

(15,402

)

 

 

(14,398

)

 

 

(50,647

)

 

 

(49,783

)

Loss on impairment

 

 

 

 

 

 

 

 

(836

)

 

 

 

Litigation settlement

 

 

13

 

 

 

2,060

 

 

 

153

 

 

 

2,178

 

Other

 

 

(15

)

 

 

 

 

 

(142

)

 

 

(198

)

Total expenses

 

 

(93,227

)

 

 

(102,358

)

 

 

(291,980

)

 

 

(337,739

)

OTHER INCOME (EXPENSES):

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

4,023

 

 

 

3,628

 

 

 

12,109

 

 

 

9,260

 

Interest expense

 

 

(38,849

)

 

 

(42,891

)

 

 

(118,068

)

 

 

(130,588

)

Loss on extinguishment of debt

 

 

(819

)

 

 

 

 

 

(819

)

 

 

 

Gain on deconsolidation

 

 

 

 

 

19,728

 

 

 

 

 

 

47,879

 

Gain on sales of real estate assets

 

 

12,816

 

 

 

3,414

 

 

 

16,487

 

 

 

4,896

 

Income tax provision

 

 

(364

)

 

 

(1,263

)

 

 

(856

)

 

 

(1,381

)

Equity in earnings of unconsolidated affiliates

 

 

7,084

 

 

 

3,266

 

 

 

18,826

 

 

 

2,822

 

Total other expenses

 

 

(16,109

)

 

 

(14,118

)

 

 

(72,321

)

 

 

(67,112

)

Net income (loss)

 

 

15,753

 

 

 

12,875

 

 

 

19,570

 

 

 

(9,274

)

Net (income) loss attributable to noncontrolling interests in:

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership

 

 

(1

)

 

 

6

 

 

 

(1

)

 

 

6

 

Other consolidated subsidiaries

 

 

446

 

 

 

381

 

 

 

1,423

 

 

 

4,001

 

Net income (loss) attributable to the Company

 

 

16,198

 

 

 

13,262

 

 

 

20,992

 

 

 

(5,267

)

Earnings allocable to unvested restricted stock

 

 

(333

)

 

 

(305

)

 

 

(852

)

 

 

(837

)

Net income (loss) attributable to common shareholders

 

$

15,865

 

 

$

12,957

 

 

$

20,140

 

 

$

(6,104

)

Basic and diluted per share data attributable to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.52

 

 

$

0.41

 

 

$

0.65

 

 

$

(0.19

)

Diluted earnings per share

 

 

0.52

 

 

 

0.41

 

 

 

0.65

 

 

 

(0.19

)

Weighted-average basic shares

 

 

30,756

 

 

 

31,305

 

 

 

31,149

 

 

 

31,307

 

Weighted-average diluted shares

 

 

30,756

 

 

 

31,305

 

 

 

31,151

 

 

 

31,307

 

 

7


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

The Company's reconciliation of net income (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,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Net income (loss) attributable to common shareholders

 

$

15,865

 

 

$

12,957

 

 

$

20,140

 

 

$

(6,104

)

Noncontrolling interest in income (loss) of Operating Partnership

 

 

1

 

 

 

(6

)

 

 

1

 

 

 

(6

)

Earnings allocable to unvested restricted stock

 

 

333

 

 

 

305

 

 

 

852

 

 

 

837

 

Depreciation and amortization expense of:

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated properties

 

 

32,326

 

 

 

45,118

 

 

 

109,030

 

 

 

148,129

 

Unconsolidated affiliates

 

 

3,534

 

 

 

4,192

 

 

 

11,996

 

 

 

13,263

 

Non-real estate assets

 

 

(256

)

 

 

(221

)

 

 

(769

)

 

 

(673

)

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

 

 

(438

)

 

 

(562

)

 

 

(1,470

)

 

 

(1,935

)

Loss on impairment, net of taxes

 

 

 

 

 

 

 

 

619

 

 

 

 

Gain on depreciable property

 

 

(11,930

)

 

 

 

 

 

(15,651

)

 

 

 

FFO allocable to Operating Partnership common unitholders

 

 

39,435

 

 

 

61,783

 

 

 

124,748

 

 

 

153,511

 

Debt discount accretion, including our share of unconsolidated affiliates and net of noncontrolling interests' share (1)

 

 

11,085

 

 

 

14,689

 

 

 

34,602

 

 

 

47,879

 

Adjustment for unconsolidated affiliates with negative investment (2)

 

 

(4,099

)

 

 

(3,659

)

 

 

(11,468

)

 

 

(1,180

)

Litigation settlement (3)

 

 

(13

)

 

 

(2,060

)

 

 

(153

)

 

 

(2,178

)

Non-cash default interest expense (4)

 

 

232

 

 

 

191

 

 

 

232

 

 

 

972

 

Gain on deconsolidation (5)

 

 

 

 

 

(19,728

)

 

 

 

 

 

(47,879

)

Loss on extinguishment of debt (6)

 

 

819

 

 

 

 

 

 

819

 

 

 

 

FFO allocable to Operating Partnership common unitholders, as adjusted

 

$

47,459

 

 

$

51,216

 

 

$

148,780

 

 

$

151,125

 

FFO per diluted share

 

$

1.28

 

 

$

1.93

 

 

$

4.00

 

 

$

4.79

 

FFO, as adjusted, per diluted share

 

$

1.54

 

 

$

1.60

 

 

$

4.78

 

 

$

4.72

 

Weighted-average common and potential dilutive common units outstanding

 

 

30,761

 

 

 

32,054

 

 

 

31,154

 

 

 

32,018

 

(1)
In conjunction with fresh start accounting upon emergence from bankruptcy, the Company recognized debt discounts equal to the difference between the outstanding balance of mortgage notes payable and the estimated fair value of such mortgage notes payable. The debt discounts are accreted as additional interest expense over the terms of the respective mortgage notes payable using the effective interest method.
(2)
Represents the Company’s share of the earnings (losses) before depreciation and amortization expense of unconsolidated affiliates where the Company is not recognizing equity in earnings (losses) because its investment in the unconsolidated affiliate is below zero.
(3)
Represents a credit to litigation settlement expense, in each respective period, related to claim amounts that were released pursuant to the terms of the settlement agreement related to the settlement of a class action lawsuit.
(4)
The three and nine months ended September 30, 2024 and 2023 includes default interest on loans past their maturity dates.
(5)
For the three and nine months ended September 30, 2023, the Company deconsolidated WestGate Mall due to a loss of control when the property was placed into receivership in connection with the foreclosure process. For the nine months ended September 30, 2023, the Company deconsolidated Alamance Crossing East due to a loss of control when the property was placed into receivership in connection with the foreclosure process.
(6)
During the three months ended September 30, 2024, the Company made a partial paydown on the open-air centers and outparcels loan and recognized loss on extinguishment of debt related to a prepayment fee.

 

8


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Diluted EPS attributable to common shareholders

 

$

0.52

 

 

$

0.41

 

 

$

0.65

 

 

$

(0.19

)

Add amounts per share included in FFO:

 

 

 

 

 

 

 

 

 

 

 

 

Unvested restricted stock

 

 

0.01

 

 

 

0.02

 

 

 

0.02

 

 

 

0.02

 

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

 

 

1.14

 

 

 

1.50

 

 

 

3.81

 

 

 

4.96

 

Loss on impairment, net of taxes

 

 

 

 

 

 

 

 

0.02

 

 

 

 

Gain on depreciable property

 

 

(0.39

)

 

 

 

 

 

(0.50

)

 

 

 

FFO per diluted share

 

$

1.28

 

 

$

1.93

 

 

$

4.00

 

 

$

4.79

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

SUPPLEMENTAL FFO INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

 

Lease termination fees

 

$

524

 

 

$

127

 

 

$

2,213

 

 

$

2,081

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rental income adjustment

 

$

475

 

 

$

2,053

 

 

$

170

 

 

$

5,408

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on outparcel sales, net of taxes

 

$

744

 

 

$

3,073

 

 

$

694

 

 

$

5,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net amortization of acquired above- and below-market leases

 

$

(4,306

)

 

$

(4,665

)

 

$

(10,482

)

 

$

(15,110

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

$

(364

)

 

$

(1,263

)

 

$

(856

)

 

$

(1,381

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Abandoned projects expense

 

$

(15

)

 

$

 

 

$

(142

)

 

$

(17

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest capitalized

 

$

155

 

 

$

125

 

 

$

428

 

 

$

342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimate of uncollectable revenues

 

$

(2,035

)

 

$

(2,692

)

 

$

(4,826

)

 

$

(4,194

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30,

 

 

 

 

 

 

 

 

 

2024

 

 

2023

 

Straight-line rent receivable

 

 

 

 

 

 

 

$

23,549

 

 

$

21,205

 

 

 

9


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

Same-center Net Operating Income

(Dollars in thousands)

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Net income (loss)

 

$

15,753

 

 

$

12,875

 

 

$

19,570

 

 

$

(9,274

)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

32,326

 

 

 

45,118

 

 

 

109,030

 

 

 

148,129

 

Depreciation and amortization from unconsolidated affiliates

 

 

3,534

 

 

 

4,192

 

 

 

11,996

 

 

 

13,263

 

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

 

 

(438

)

 

 

(562

)

 

 

(1,470

)

 

 

(1,935

)

Interest expense

 

 

38,849

 

 

 

42,891

 

 

 

118,068

 

 

 

130,588

 

Interest expense from unconsolidated affiliates

 

 

16,683

 

 

 

18,058

 

 

 

51,038

 

 

 

54,114

 

Noncontrolling interests' share of interest expense in other consolidated subsidiaries

 

 

(1,070

)

 

 

(1,106

)

 

 

(3,196

)

 

 

(5,067

)

Abandoned projects expense

 

 

15

 

 

 

 

 

 

142

 

 

 

17

 

Gain on sales of real estate assets, net of taxes and noncontrolling interests' share

 

 

(12,816

)

 

 

(3,073

)

 

 

(16,487

)

 

 

(4,610

)

Gain on sales of real estate assets of unconsolidated affiliates

 

 

 

 

 

 

 

 

 

 

 

(768

)

Adjustment for unconsolidated affiliates with negative investment

 

 

(4,099

)

 

 

(3,659

)

 

 

(11,468

)

 

 

(1,180

)

Loss on extinguishment of debt

 

 

819

 

 

 

 

 

 

819

 

 

 

 

Gain on deconsolidation

 

 

 

 

 

(19,728

)

 

 

 

 

 

(47,879

)

Loss on impairment

 

 

 

 

 

 

 

 

836

 

 

 

 

Litigation settlement

 

 

(13

)

 

 

(2,060

)

 

 

(153

)

 

 

(2,178

)

Income tax provision

 

 

364

 

 

 

1,263

 

 

 

856

 

 

 

1,381

 

Lease termination fees

 

 

(524

)

 

 

(127

)

 

 

(2,213

)

 

 

(2,081

)

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

 

 

3,831

 

 

 

2,612

 

 

 

10,312

 

 

 

9,702

 

Net loss attributable to noncontrolling interests in other consolidated subsidiaries

 

 

446

 

 

 

381

 

 

 

1,423

 

 

 

4,001

 

General and administrative expenses

 

 

15,402

 

 

 

14,398

 

 

 

50,647

 

 

 

49,783

 

Management fees and non-property level revenues

 

 

(6,080

)

 

 

(4,709

)

 

 

(19,070

)

 

 

(14,727

)

Operating Partnership's share of property NOI

 

 

102,982

 

 

 

106,764

 

 

 

320,680

 

 

 

321,279

 

Non-comparable NOI

 

 

(1,260

)

 

 

(2,995

)

 

 

(5,824

)

 

 

(9,550

)

Total same-center NOI (1)

 

$

101,722

 

 

$

103,769

 

 

$

314,856

 

 

$

311,729

 

Total same-center NOI percentage change

 

 

(2.0

)%

 

 

 

 

 

1.0

%

 

 

 

(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). 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, 2024, 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, 2024. 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.

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Malls

 

$

68,466

 

 

$

71,069

 

 

$

212,659

 

 

$

213,860

 

Outlet centers

 

 

5,351

 

 

 

5,125

 

 

 

16,275

 

 

 

15,539

 

Lifestyle centers

 

 

8,613

 

 

 

8,964

 

 

 

26,900

 

 

 

26,723

 

Open-air centers

 

 

13,826

 

 

 

13,562

 

 

 

42,635

 

 

 

40,367

 

Outparcels and other

 

 

5,466

 

 

 

5,049

 

 

 

16,387

 

 

 

15,240

 

Total same-center NOI

 

$

101,722

 

 

$

103,769

 

 

$

314,856

 

 

$

311,729

 

Percentage Change:

 

 

 

 

 

 

 

 

 

 

 

 

Malls

 

 

(3.7

)%

 

 

 

 

 

(0.6

)%

 

 

 

Outlet centers

 

 

4.4

%

 

 

 

 

 

4.7

%

 

 

 

Lifestyle centers

 

 

(3.9

)%

 

 

 

 

 

0.7

%

 

 

 

Open-air centers

 

 

1.9

%

 

 

 

 

 

5.6

%

 

 

 

Outparcels and other

 

 

8.3

%

 

 

 

 

 

7.5

%

 

 

 

Total same-center NOI

 

 

(2.0

)%

 

 

 

 

 

1.0

%

 

 

 

 

10


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

Company's Share of Consolidated and Unconsolidated Debt

(Dollars in thousands)

 

 

As of September 30, 2024

 

 

 

Fixed Rate

 

 

Variable
Rate

 

 

Total Debt

 

 

Unamortized
Deferred
Financing
Costs

 

 

Unamortized
Debt
Discounts
(1)

 

 

Total, net

 

Consolidated debt

 

$

879,488

 

 

$

933,374

 

 

$

1,812,862

 

 

$

(9,644

)

 

$

(28,099

)

 

$

1,775,119

 

Noncontrolling interests' share of consolidated debt

 

 

(24,513

)

 

 

(11,508

)

 

 

(36,021

)

 

 

201

 

 

 

2,278

 

 

 

(33,542

)

Company's share of unconsolidated affiliates' debt

 

 

619,112

 

 

 

49,437

 

 

 

668,549

 

 

 

(2,277

)

 

 

 

 

 

666,272

 

Other debt (2)

 

 

41,122

 

 

 

 

 

 

41,122

 

 

 

 

 

 

 

 

 

41,122

 

Company's share of consolidated, unconsolidated and other debt

 

$

1,515,209

 

 

$

971,303

 

 

$

2,486,512

 

 

$

(11,720

)

 

$

(25,821

)

 

$

2,448,971

 

Weighted-average interest rate

 

 

5.27

%

 

 

8.30

%

 

 

6.45

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2023

 

 

 

Fixed Rate

 

 

Variable
Rate

 

 

Total Debt

 

 

Unamortized
Deferred
Financing
Costs

 

 

Unamortized
Debt
Discounts
(1)

 

 

Total, net

 

Consolidated debt

 

$

925,963

 

 

$

1,036,975

 

 

$

1,962,938

 

 

$

(14,264

)

 

$

(48,201

)

 

$

1,900,473

 

Noncontrolling interests' share of consolidated debt

 

 

(25,122

)

 

 

(13,072

)

 

 

(38,194

)

 

 

274

 

 

 

4,192

 

 

 

(33,728

)

Company's share of unconsolidated affiliates' debt

 

 

618,477

 

 

 

62,256

 

 

 

680,733

 

 

 

(3,185

)

 

 

 

 

 

677,548

 

Other debt (2)

 

 

69,783

 

 

 

 

 

 

69,783

 

 

 

 

 

 

 

 

 

69,783

 

Company's share of consolidated, unconsolidated and other debt

 

$

1,589,101

 

 

$

1,086,159

 

 

$

2,675,260

 

 

$

(17,175

)

 

$

(44,009

)

 

$

2,614,076

 

Weighted-average interest rate

 

 

5.18

%

 

 

8.40

%

 

 

6.49

%

 

 

 

 

 

 

 

 

 

(1)
In conjunction with fresh start accounting upon emergence from bankruptcy, the Company recognized debt discounts equal to the difference between the outstanding balance of mortgage notes payable and the estimated fair value of such mortgage notes payable. The debt discounts are accreted as additional interest expense over the terms of the respective mortgage notes payable using the effective interest method.
(2)
Represents the outstanding loan balance for Alamance Crossing East, which was deconsolidated due to a loss of control when the property was placed into receivership in connection with the foreclosure process. Additionally, WestGate Mall was deconsolidated in September 2023 when the property was placed into receivership in connection with the foreclosure process, which was completed in May 2024.

11


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

Consolidated Balance Sheets

(Unaudited; in thousands, except share data)

 

 

September 30,

 

 

December 31,

 

 

 

2024

 

 

2023

 

ASSETS

 

 

 

 

 

 

Real estate assets:

 

 

 

 

 

 

Land

 

$

563,426

 

 

$

585,191

 

Buildings and improvements

 

 

1,195,757

 

 

 

1,216,054

 

 

 

1,759,183

 

 

 

1,801,245

 

Accumulated depreciation

 

 

(277,484

)

 

 

(228,034

)

 

 

1,481,699

 

 

 

1,573,211

 

Developments in progress

 

 

8,816

 

 

 

8,900

 

Net investment in real estate assets

 

 

1,490,515

 

 

 

1,582,111

 

Cash and cash equivalents

 

 

65,113

 

 

 

34,188

 

Restricted cash

 

 

76,355

 

 

 

88,888

 

Available-for-sale securities - at fair value (amortized cost of $241,289 and $261,869 as of September 30, 2024 and December 31, 2023, respectively)

 

 

241,930

 

 

 

262,142

 

Receivables:

 

 

 

 

 

 

Tenant

 

 

39,846

 

 

 

43,436

 

Other

 

 

2,231

 

 

 

2,752

 

Investments in unconsolidated affiliates

 

 

83,701

 

 

 

76,458

 

In-place leases, net

 

 

114,099

 

 

 

157,639

 

Intangible lease assets and other assets

 

 

133,826

 

 

 

158,291

 

 

$

2,247,616

 

 

$

2,405,905

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Mortgage and other indebtedness, net

 

$

1,775,119

 

 

$

1,888,803

 

Accounts payable and accrued liabilities

 

 

174,402

 

 

 

186,485

 

Total liabilities

 

 

1,949,521

 

 

 

2,075,288

 

Shareholders' equity:

 

 

 

 

 

 

Common stock, $.001 par value, 200,000,000 shares authorized, 31,249,272 and 31,975,645 issued and outstanding as of September 30, 2024 and December 31, 2023, respectively (in each case, excluding 34 treasury shares)

 

 

31

 

 

 

32

 

Additional paid-in capital

 

 

705,181

 

 

 

719,125

 

Accumulated other comprehensive income

 

 

645

 

 

 

610

 

Accumulated deficit

 

 

(397,511

)

 

 

(380,446

)

Total shareholders' equity

 

 

308,346

 

 

 

339,321

 

Noncontrolling interests

 

 

(10,251

)

 

 

(8,704

)

Total equity

 

 

298,095

 

 

 

330,617

 

 

 

$

2,247,616

 

 

$

2,405,905

 

 

12


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

Condensed Combined Financial Statements - Unconsolidated Affiliates

(Unaudited; in thousands)

 

 

September 30,
2024

 

 

December 31,
2023

 

ASSETS:

 

 

 

 

 

 

Investment in real estate assets

 

$

2,013,433

 

 

$

2,010,269

 

Accumulated depreciation

 

 

(927,826

)

 

 

(886,712

)

 

 

 

1,085,607

 

 

 

1,123,557

 

Developments in progress

 

 

33,341

 

 

 

17,261

 

Net investment in real estate assets

 

 

1,118,948

 

 

 

1,140,818

 

Other assets

 

 

200,171

 

 

 

200,289

 

Total assets

 

$

1,319,119

 

 

$

1,341,107

 

LIABILITIES:

 

 

 

 

 

 

Mortgage and other indebtedness, net

 

$

1,319,066

 

 

$

1,368,031

 

Other liabilities

 

 

50,370

 

 

 

45,577

 

Total liabilities

 

 

1,369,436

 

 

 

1,413,608

 

OWNERS' EQUITY (DEFICIT):

 

 

 

 

 

 

The Company

 

 

11,756

 

 

 

12,290

 

Other investors

 

 

(62,073

)

 

 

(84,791

)

Total owners' deficit

 

 

(50,317

)

 

 

(72,501

)

Total liabilities and owners’ deficit

 

$

1,319,119

 

 

$

1,341,107

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Total revenues

 

$

63,450

 

 

$

62,354

 

 

$

191,322

 

 

$

185,830

 

Depreciation and amortization

 

 

(17,133

)

 

 

(17,181

)

 

 

(54,220

)

 

 

(51,433

)

Operating expenses

 

 

(21,259

)

 

 

(20,904

)

 

 

(62,891

)

 

 

(59,695

)

Interest and other income

 

 

688

 

 

 

504

 

 

 

2,037

 

 

 

1,651

 

Interest expense

 

 

(18,168

)

 

 

(17,611

)

 

 

(54,830

)

 

 

(50,455

)

Gain on extinguishment of debt

 

 

 

 

 

 

 

 

20,752

 

 

 

 

Gain on sales of real estate assets

 

 

 

 

 

 

 

 

 

 

 

1,537

 

Net income

 

$

7,578

 

 

$

7,162

 

 

$

42,170

 

 

$

27,435

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company's Share for the Period

 

 

Company's Share for the Period

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Total revenues

 

$

33,802

 

 

$

32,142

 

 

$

100,743

 

 

$

98,225

 

Depreciation and amortization

 

 

(8,511

)

 

 

(10,581

)

 

 

(28,898

)

 

 

(34,149

)

Operating expenses

 

 

(11,009

)

 

 

(10,605

)

 

 

(31,604

)

 

 

(31,100

)

Interest and other income

 

 

409

 

 

 

320

 

 

 

1,253

 

 

 

1,126

 

Interest expense

 

 

(16,683

)

 

 

(18,058

)

 

 

(51,038

)

 

 

(54,114

)

Negative investment adjustment

 

 

9,076

 

 

 

10,048

 

 

 

28,370

 

 

 

22,066

 

Gain on sales of real estate assets

 

 

 

 

 

 

 

 

 

 

 

768

 

Net income

 

$

7,084

 

 

$

3,266

 

 

$

18,826

 

 

$

2,822

 

 

13


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

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, 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, losses on extinguishment of debt, abandoned projects expense, adjustments related to unconsolidated affiliates 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 (loss), 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 September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Net income (loss)

 

$

15,753

 

 

$

12,875

 

 

$

19,570

 

 

$

(9,274

)

Depreciation and amortization

 

 

32,326

 

 

 

45,118

 

 

 

109,030

 

 

 

148,129

 

Depreciation and amortization from unconsolidated affiliates

 

 

3,534

 

 

 

4,192

 

 

 

11,996

 

 

 

13,263

 

Interest expense

 

 

38,849

 

 

 

42,891

 

 

 

118,068

 

 

 

130,588

 

Interest expense from unconsolidated affiliates

 

 

16,683

 

 

 

18,058

 

 

 

51,038

 

 

 

54,114

 

Income taxes

 

 

364

 

 

 

1,304

 

 

 

856

 

 

 

1,485

 

Loss on impairment

 

 

 

 

 

 

 

 

836

 

 

 

 

Gain on depreciable property

 

 

(11,930

)

 

 

 

 

 

(15,651

)

 

 

 

Gain on deconsolidation

 

 

 

 

 

(19,728

)

 

 

 

 

 

(47,879

)

EBITDAre (1)

 

 

95,579

 

 

 

104,710

 

 

 

295,743

 

 

 

290,426

 

Loss on extinguishment of debt

 

 

819

 

 

 

 

 

 

819

 

 

 

 

Litigation settlement

 

 

(13

)

 

 

(2,060

)

 

 

(153

)

 

 

(2,178

)

Abandoned projects expense

 

 

15

 

 

 

 

 

 

142

 

 

 

17

 

Adjustment for unconsolidated affiliates with negative investment

 

 

(4,099

)

 

 

(3,659

)

 

 

(11,468

)

 

 

(1,180

)

Net loss attributable to noncontrolling interests in other consolidated subsidiaries

 

 

446

 

 

 

381

 

 

 

1,423

 

 

 

4,001

 

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

 

 

(438

)

 

 

(562

)

 

 

(1,470

)

 

 

(1,935

)

Noncontrolling interests' share of interest expense in other consolidated subsidiaries

 

 

(1,070

)

 

 

(1,106

)

 

 

(3,196

)

 

 

(5,067

)

Company's share of Adjusted EBITDAre

 

$

91,239

 

 

$

97,704

 

 

$

281,840

 

 

$

284,084

 

(1)
Includes $886 and $3,073 for the three months ended September 30, 2024 and 2023, respectively, related to sales of non-depreciable real estate assets. Includes $836 and $5,369 for the nine months ended September 30, 2024 and 2023, respectively, related to sales of non-depreciable real estate assets.

14


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

$

38,849

 

 

$

42,891

 

 

$

118,068

 

 

$

130,588

 

Interest expense from unconsolidated affiliates

 

 

16,683

 

 

 

18,058

 

 

 

51,038

 

 

 

54,114

 

Debt discount accretion, including our share of unconsolidated affiliates and net of noncontrolling interests' share

 

 

(11,085

)

 

 

(14,689

)

 

 

(34,602

)

 

 

(47,879

)

Noncontrolling interests' share of interest expense in other consolidated subsidiaries, excluding noncontrolling interests' share of debt discount accretion

 

 

(593

)

 

 

(619

)

 

 

(1,768

)

 

 

(1,811

)

Company's share of interest expense

 

$

43,854

 

 

$

45,641

 

 

$

132,736

 

 

$

135,012

 

Ratio of Adjusted EBITDAre to Interest Expense

 

 

2.1

x

 

 

2.1

x

 

 

2.1

x

 

 

2.1

x

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Company's share of Adjusted EBITDAre

 

$

91,239

 

 

$

97,704

 

 

$

281,840

 

 

$

284,084

 

Interest expense

 

 

(38,849

)

 

 

(42,891

)

 

 

(118,068

)

 

 

(130,588

)

Noncontrolling interests' share of interest expense in other consolidated subsidiaries

 

 

1,070

 

 

 

1,106

 

 

 

3,196

 

 

 

5,067

 

Income taxes

 

 

(364

)

 

 

(1,304

)

 

 

(856

)

 

 

(1,485

)

Net amortization of deferred financing costs, discounts on available-for-sale securities and debt discounts

 

 

2,703

 

 

 

4,479

 

 

 

7,666

 

 

 

19,809

 

Net amortization of intangible lease assets and liabilities

 

 

4,341

 

 

 

5,042

 

 

 

10,489

 

 

 

15,757

 

Depreciation and interest expense from unconsolidated affiliates

 

 

(20,217

)

 

 

(22,250

)

 

 

(63,034

)

 

 

(67,377

)

Adjustment for unconsolidated affiliates with negative investment

 

 

4,099

 

 

 

3,659

 

 

 

11,468

 

 

 

1,180

 

Litigation settlement

 

 

13

 

 

 

2,060

 

 

 

153

 

 

 

2,178

 

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

 

 

438

 

 

 

562

 

 

 

1,470

 

 

 

1,935

 

Net loss attributable to noncontrolling interests in other consolidated subsidiaries

 

 

(446

)

 

 

(381

)

 

 

(1,423

)

 

 

(4,001

)

Gain on outparcel sales

 

 

(886

)

 

 

(3,414

)

 

 

(836

)

 

 

(4,896

)

Gain on insurance proceeds

 

 

 

 

 

46

 

 

 

 

 

 

(3

)

Equity in earnings of unconsolidated affiliates

 

 

(7,084

)

 

 

(3,266

)

 

 

(18,826

)

 

 

(2,822

)

Distributions of earnings from unconsolidated affiliates

 

 

6,415

 

 

 

3,183

 

 

 

16,149

 

 

 

9,733

 

Share-based compensation expense

 

 

3,839

 

 

 

3,245

 

 

 

11,083

 

 

 

9,704

 

Change in estimate of uncollectable revenues

 

 

1,598

 

 

 

2,419

 

 

 

3,942

 

 

 

3,870

 

Change in deferred tax assets

 

 

(1,315

)

 

 

(809

)

 

 

(1,102

)

 

 

(1,648

)

Changes in operating assets and liabilities

 

 

14,465

 

 

 

729

 

 

 

12,712

 

 

 

(6,342

)

Cash flows provided by operating activities

 

$

61,059

 

 

$

49,919

 

 

$

156,023

 

 

$

134,155

 

 

Components of Consolidated Rental Revenues

The Company believes the following summary is useful to users of its consolidated financial statements because it provides more detail regarding the components of rental revenues in the consolidated financial statements and trends in these components for the periods shown.

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Minimum rents

 

$

91,300

 

 

$

95,807

 

 

$

279,417

 

 

$

284,737

 

Percentage rents

 

 

2,215

 

 

 

3,071

 

 

 

7,753

 

 

 

9,518

 

Other rents

 

 

1,429

 

 

 

1,755

 

 

 

5,076

 

 

 

5,205

 

Tenant reimbursements

 

 

27,036

 

 

 

26,741

 

 

 

79,635

 

 

 

84,012

 

Estimate of uncollectable amounts

 

 

(1,988

)

 

 

(2,591

)

 

 

(3,791

)

 

 

(3,523

)

Total rental revenues

 

$

119,992

 

 

$

124,783

 

 

$

368,090

 

 

$

379,949

 

 

15


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

Schedule of Mortgage and Other Indebtedness

(Dollars in thousands)

Property

 

Location

 

Original
Maturity
Date

 

Optional
Extended
Maturity
Date

 

Interest
Rate

 

 

Balance as of September 30, 2024 (1)

 

 

Balance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

 

Variable

 

Operating Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fayette Mall

 

Lexington, KY

 

May-25

 

May-26

 

 

4.25

%

 

$

112,870

 

 

$

112,870

 

 

$

 

Cross Creek Mall

 

Fayetteville, NC

 

Jun-25

 

 

 

 

8.19

%

 

 

87,579

 

 

 

87,579

 

 

 

 

The Outlet Shoppes at Laredo

 

Laredo, TX

 

Jun-25

 

 

 

 

8.70

%

 

 

32,880

 

 

 

 

 

 

32,880

 

The Outlet Shoppes at Gettysburg

 

Gettysburg, PA

 

Oct-25

 

 

 

 

4.80

%

 

 

19,996

 

 

 

19,996

 

 

 

 

Parkdale Mall & Crossing

 

Beaumont, TX

 

Mar-26

 

 

 

 

5.85

%

 

 

54,489

 

 

 

54,489

 

 

 

 

Northwoods Mall

 

North Charleston, SC

 

Apr-26

 

 

 

 

5.08

%

 

 

51,698

 

 

 

51,698

 

 

 

 

Arbor Place

 

Atlanta (Douglasville), GA

 

May-26

 

 

 

 

5.10

%

 

 

90,676

 

 

 

90,676

 

 

 

 

Volusia Mall

 

Daytona Beach, FL

 

May-26

 

 

 

 

4.56

%

 

 

35,310

 

 

 

35,310

 

 

 

 

Hamilton Place

 

Chattanooga, TN

 

Jun-26

 

 

 

 

4.36

%

 

 

89,820

 

 

 

89,820

 

 

 

 

Jefferson Mall

 

Louisville, KY

 

Jun-26

 

 

 

 

4.75

%

 

 

51,853

 

 

 

51,853

 

 

 

 

Southpark Mall

 

Colonial Heights, VA

 

Jun-26

 

 

 

 

4.85

%

 

 

50,166

 

 

 

50,166

 

 

 

 

Open-air centers and outparcels loan (2)

 

 

 

Jun-27

 

Jun-29

 

 

8.13

%

 

 

340,062

 

 

 

170,031

 

 

 

170,031

 

Hamilton Place open-air centers loan

 

 

 

Jun-32

 

 

 

 

5.85

%

 

 

65,000

 

 

 

65,000

 

 

 

 

Total Loans On Operating Properties

 

 

 

 

 

 

 

 

 

 

 

1,082,399

 

 

 

879,488

 

 

 

202,911

 

Weighted-average interest rate

 

 

 

 

 

 

 

 

 

 

 

6.29

%

 

 

5.62

%

 

 

9.20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured term loan

 

 

 

Nov-25

 

Nov-26/Nov-27

 

 

8.07

%

 

 

730,463

 

 

 

 

 

 

730,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated Debt

 

 

 

 

 

 

 

 

 

 

$

1,812,862

 

 

$

879,488

 

 

$

933,374

 

Weighted-average interest rate

 

 

 

 

 

 

 

 

 

 

 

7.01

%

 

 

5.62

%

 

 

8.31

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus CBL's Share Of Unconsolidated Affiliates' Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coastal Grand Mall (3)

 

Myrtle Beach, SC

 

Aug-24

 

 

 

 

4.09

%

 

$

47,369

 

 

$

47,369

 

 

$

 

Coastal Grand Mall Outparcel (3)

 

Myrtle Beach, SC

 

Aug-24

 

 

 

 

4.09

%

 

 

2,286

 

 

 

2,286

 

 

 

 

Coastal Grand Mall - Dick's Sporting Goods (4)

 

Myrtle Beach, SC

 

Nov-24

 

 

 

 

5.05

%

 

 

3,335

 

 

 

3,335

 

 

 

 

The Outlet Shoppes of the Bluegrass (5)

 

Simpsonville, KY

 

Dec-24

 

 

 

 

4.05

%

 

 

40,069

 

 

 

40,069

 

 

 

 

West County Center

 

Des Peres, MO

 

Dec-24

 

Dec-26

 

 

3.40

%

 

 

74,460

 

 

 

74,460

 

 

 

 

Hammock Landing - Phase I (6)

 

West Melbourne, FL

 

Feb-25

 

Feb-26

 

 

8.20

%

 

 

16,993

 

 

 

 

 

 

16,993

 

Hammock Landing - Phase II (6)

 

West Melbourne, FL

 

Feb-25

 

Feb-26

 

 

8.20

%

 

 

5,242

 

 

 

 

 

 

5,242

 

The Pavilion at Port Orange

 

Port Orange, FL

 

Feb-25

 

Feb-26

 

 

8.20

%

 

 

22,586

 

 

 

 

 

 

22,586

 

Ambassador Town Center Infrastructure Improvements

 

Lafayette, LA

 

Mar-25

 

 

 

 

3.00

%

 

 

4,361

 

 

 

4,361

 

 

 

 

York Town Center

 

York, PA

 

Mar-25

 

 

 

 

4.75

%

 

 

14,615

 

 

 

14,615

 

 

 

 

Oak Park Mall

 

Overland Park, KS

 

Oct-25

 

 

 

 

3.97

%

 

 

126,441

 

 

 

126,441

 

 

 

 

Northgate Mall Developments (7)

 

Chattanooga, TN

 

Nov-25

 

 

 

 

7.75

%

 

 

2,393

 

 

 

 

 

 

2,393

 

Fremaux Town Center

 

Slidell, LA

 

Jun-26

 

 

 

 

3.70

%

 

 

36,536

 

 

 

36,536

 

 

 

 

Mayfaire Town Center Aloft Hotel

 

Wilmington, NC

 

Jan-28

 

 

 

 

8.45

%

 

 

2,223

 

 

 

 

 

 

2,223

 

CoolSprings Galleria

 

Nashville, TN

 

May-28

 

 

 

 

4.84

%

 

 

68,989

 

 

 

68,989

 

 

 

 

Friendly Center

 

Greensboro, NC

 

May-28

 

 

 

 

6.44

%

 

 

72,705

 

 

 

72,705

 

 

 

 

The Outlet Shoppes at El Paso

 

El Paso, TX

 

Oct-28

 

 

 

 

5.10

%

 

 

33,845

 

 

 

33,845

 

 

 

 

Ambassador Town Center

 

Lafayette, LA

 

Jun-29

 

 

 

 

4.35

%

 

 

26,190

 

 

 

26,190

 

 

 

 

Hamilton Place Aloft Hotel

 

Chattanooga, TN

 

Jun-29

 

 

 

 

7.20

%

 

 

7,210

 

 

 

7,210

 

 

 

 

Friendly Center Medical Office

 

Greensboro, NC

 

Jun-30

 

 

 

 

6.11

%

 

 

1,700

 

 

 

1,700

 

 

 

 

The Shoppes at Eagle Point

 

Cookeville, TN

 

May-32

 

 

 

 

5.40

%

 

 

19,336

 

 

 

19,336

 

 

 

 

The Outlet Shoppes at Atlanta

 

Woodstock, GA

 

Oct-33

 

 

 

 

7.85

%

 

 

39,665

 

 

 

39,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

668,549

 

 

 

619,112

 

 

 

49,437

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plus Other Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alamance Crossing (8)

 

Burlington, NC

 

Jul-21

 

 

 

 

5.83

%

 

 

41,122

 

 

 

41,122

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less Noncontrolling Interests' Share Of Consolidated Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Outlet Shoppes at Laredo (35%)

 

Laredo, TX

 

Jun-25

 

 

 

 

8.70

%

 

 

(11,508

)

 

 

 

 

 

(11,508

)

The Outlet Shoppes at Gettysburg (50%)

 

Gettysburg, PA

 

Oct-25

 

 

 

 

4.80

%

 

 

(9,998

)

 

 

(9,998

)

 

 

 

Hamilton Place (10%)

 

Chattanooga, TN

 

Jun-26

 

 

 

 

4.36

%

 

 

(8,982

)

 

 

(8,982

)

 

 

 

16


 

Property

 

Location

 

Original
Maturity
Date

 

Optional
Extended
Maturity
Date

 

Interest
Rate

 

 

Balance as of September 30, 2024 (1)

 

 

Balance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed

 

 

Variable

 

Hamilton Place open-air centers loan (8% - 10%)

 

 

 

Jun-32

 

 

 

 

5.85

%

 

 

(5,533

)

 

 

(5,533

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(36,021

)

 

 

(24,513

)

 

 

(11,508

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company's Share Of Consolidated, Unconsolidated and Other Debt (9)

 

 

 

 

 

 

 

 

 

 

$

2,486,512

 

 

$

1,515,209

 

 

$

971,303

 

Weighted-average interest rate

 

 

 

 

 

 

 

 

 

 

 

6.45

%

 

 

5.27

%

 

 

8.30

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt of Unconsolidated Affiliates:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coastal Grand Mall (3)

 

Myrtle Beach, SC

 

Aug-24

 

 

 

 

4.09

%

 

$

94,737

 

 

$

94,737

 

 

$

 

Coastal Grand Mall Outparcel (3)

 

Myrtle Beach, SC

 

Aug-24

 

 

 

 

4.09

%

 

 

4,571

 

 

 

4,571

 

 

 

 

Coastal Grand Mall - Dick's Sporting Goods (4)

 

Myrtle Beach, SC

 

Nov-24

 

 

 

 

5.05

%

 

 

6,670

 

 

 

6,670

 

 

 

 

The Outlet Shoppes of the Bluegrass (5)

 

Simpsonville, KY

 

Dec-24

 

 

 

 

4.05

%

 

 

61,645

 

 

 

61,645

 

 

 

 

West County Center

 

Des Peres, MO

 

Dec-24

 

Dec-26

 

 

3.40

%

 

 

148,920

 

 

 

148,920

 

 

 

 

Hammock Landing - Phase I (6)

 

West Melbourne, FL

 

Feb-25

 

Feb-26

 

 

8.20

%

 

 

33,985

 

 

 

 

 

 

33,985

 

Hammock Landing - Phase II (6)

 

West Melbourne, FL

 

Feb-25

 

Feb-26

 

 

8.20

%

 

 

10,483

 

 

 

 

 

 

10,483

 

The Pavilion at Port Orange

 

Port Orange, FL

 

Feb-25

 

Feb-26

 

 

8.20

%

 

 

45,173

 

 

 

 

 

 

45,173

 

Ambassador Town Center Infrastructure Improvements

 

Lafayette, LA

 

Mar-25

 

 

 

 

3.00

%

 

 

4,361

 

 

 

4,361

 

 

 

 

York Town Center

 

York, PA

 

Mar-25

 

 

 

 

4.75

%

 

 

29,230

 

 

 

29,230

 

 

 

 

Oak Park Mall

 

Overland Park, KS

 

Oct-25

 

 

 

 

3.97

%

 

 

252,881

 

 

 

252,881

 

 

 

 

Northgate Mall Developments (7)

 

Chattanooga, TN

 

Nov-25

 

 

 

 

7.75

%

 

 

4,787

 

 

 

 

 

 

4,787

 

Fremaux Town Center

 

Slidell, LA

 

Jun-26

 

 

 

 

3.70

%

 

 

56,210

 

 

 

56,210

 

 

 

 

Mayfaire Town Center Aloft Hotel

 

Wilmington, NC

 

Jan-28

 

 

 

 

8.45

%

 

 

4,538

 

 

 

 

 

 

4,538

 

CoolSprings Galleria

 

Nashville, TN

 

May-28

 

 

 

 

4.84

%

 

 

137,978

 

 

 

137,978

 

 

 

 

Friendly Center

 

Greensboro, NC

 

May-28

 

 

 

 

6.44

%

 

 

145,410

 

 

 

145,410

 

 

 

 

The Outlet Shoppes at El Paso

 

El Paso, TX

 

Oct-28

 

 

 

 

5.10

%

 

 

67,690

 

 

 

67,690

 

 

 

 

Ambassador Town Center

 

Lafayette, LA

 

Jun-29

 

 

 

 

4.35

%

 

 

40,293

 

 

 

40,293

 

 

 

 

Hamilton Place Aloft Hotel

 

Chattanooga, TN

 

Jun-29

 

 

 

 

7.20

%

 

 

14,420

 

 

 

14,420

 

 

 

 

Friendly Center Medical Office

 

Greensboro, NC

 

Jun-30

 

 

 

 

6.11

%

 

 

6,800

 

 

 

6,800

 

 

 

 

The Shoppes at Eagle Point

 

Cookeville, TN

 

May-32

 

 

 

 

5.40

%

 

 

38,672

 

 

 

38,672

 

 

 

 

The Outlet Shoppes at Atlanta

 

Woodstock, GA

 

Oct-33

 

 

 

 

7.85

%

 

 

79,330

 

 

 

79,330

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,288,784

 

 

$

1,189,818

 

 

$

98,966

 

Weighted-average interest rate

 

 

 

 

 

 

 

 

 

 

 

5.02

%

 

 

4.76

%

 

 

8.19

%

(1)
See page 11 for debt discounts and unamortized deferred financing costs.
(2)
The interest rate is a fixed 6.95% for half of the outstanding loan balance, with the other half of the loan bearing a variable interest rate based on the 30-day SOFR plus 4.10%. The Operating Partnership has an interest rate swap on a notional amount of $32,000 related to the variable portion of the loan to effectively fix the interest rate at 7.3975%.
(3)
The loan is in maturity default. The Company is in discussions with the lender regarding a loan modification/extension.
(4)
Subsequent to September 30, 2024, the loan entered maturity default. The Company is in discussions with the lender regarding a loan modification/extension.
(5)
Subsequent to September 30, 2024, the Company and its joint venture partner entered into a new $66,000 non-recourse loan secured by The Outlet Shoppes of the Bluegrass. Proceeds from the new loan were used to pay off the existing $61,480 loan secured by the property. The new loan has a ten-year term and bears a fixed interest rate of 6.84%.
(6)
Subsequent to September 30, 2024, the Company and its joint venture partner entered into new non-recourse loans secured by Hammock Landing, which total $45,000. Proceeds from the new loans were used to pay off the existing variable rate loans secured by the property, which totaled $44,243. The new loans have a ten-year term and bear a fixed interest rate of 5.86%.
(7)
Subsequent to September 30, 2024, one of the two loans secured by Northgate Mall Developments was paid off using proceeds from the sale of the parcel securing that loan. The payoff amounted to $3,062.
(8)
The loan is in default and the property was placed into receivership. The Company anticipates returning the property to the lender.
(9)
As of September 30, 2024, CBL owns interests in 12 assets (9 malls, 2 outlet centers and an open-air center) with a pro rata share debt balance of $616,118 which have 100% of the cash flows from such properties restricted under the terms of the respective loan agreements. Of this amount, $582,462 of pro rata debt relates to malls, $31,370 relates to outlet centers and $2,286 relates to open-air centers. These loans are non-recourse to CBL. The restricted cash can only be used to pay the respective property’s real estate and insurance costs, debt service, operating expenses, and fund escrow accounts for capital expenditures and tenant allowances. Additionally, CBL receives management fees from the property cash flows. For the nine months ended September 30, 2024, CBL’s pro rata share of NOI was $314,856, of which NOI from cash trapped properties made up $49,843, with $46,627 relating to malls, $2,936 relating to outlet centers and $280 relating to an open-air center. For the nine months ended September 30, 2023, CBL’s pro rata share of NOI was $311,729, of which NOI from cash trapped properties made up $52,689, with $49,959 relating to malls, $2,445 relating to outlet centers and $285 relating to an open-air center.

17


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

 

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

 

 

CBL's Share of
Unconsolidated
Affiliates' Debt

 

 

Other Debt (1)

 

 

Noncontrolling
Interests' Share
of Consolidated
Debt

 

 

CBL's Share of
Consolidated, Unconsolidated and Other
Debt

 

 

% of Total

 

 

Weighted
Average
Interest
Rate

 

2021

 

$

 

 

$

 

 

$

41,122

 

 

$

 

 

$

41,122

 

 

 

1.65

%

 

 

5.83

%

2024

 

 

 

 

 

93,059

 

 

 

 

 

 

 

 

 

93,059

 

 

 

3.74

%

 

 

4.10

%

2025

 

 

140,455

 

 

 

147,810

 

 

 

 

 

 

(21,506

)

 

 

266,759

 

 

 

10.73

%

 

 

5.83

%

2026

 

 

536,882

 

 

 

155,817

 

 

 

 

 

 

(8,982

)

 

 

683,717

 

 

 

27.49

%

 

 

4.80

%

2027

 

 

730,463

 

 

 

 

 

 

 

 

 

 

 

 

730,463

 

 

 

29.38

%

 

 

8.07

%

2028

 

 

 

 

 

177,762

 

 

 

 

 

 

 

 

 

177,762

 

 

 

7.15

%

 

 

5.59

%

2029

 

 

340,062

 

 

 

33,400

 

 

 

 

 

 

 

 

 

373,462

 

 

 

15.02

%

 

 

7.84

%

2030

 

 

 

 

 

1,700

 

 

 

 

 

 

 

 

 

1,700

 

 

 

0.07

%

 

 

6.11

%

2032

 

 

65,000

 

 

 

19,336

 

 

 

 

 

 

(5,533

)

 

 

78,803

 

 

 

3.17

%

 

 

5.74

%

2033

 

 

 

 

 

39,665

 

 

 

 

 

 

 

 

 

39,665

 

 

 

1.60

%

 

 

7.85

%

Face Amount of Debt

 

$

1,812,862

 

 

$

668,549

 

 

$

41,122

 

 

$

(36,021

)

 

$

2,486,512

 

 

 

100.00

%

 

 

6.45

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Based on Original Maturity Dates:

 

Year

 

Consolidated
Debt

 

 

CBL's Share of
Unconsolidated
Affiliates' Debt

 

 

Other Debt (1)

 

 

Noncontrolling
Interests' Share
of Consolidated
Debt

 

 

CBL's Share of
Consolidated, Unconsolidated and Other
Debt

 

 

% of Total

 

 

Weighted
Average
Interest
Rate

 

2021

 

$

 

 

$

 

 

$

41,122

 

 

$

 

 

$

41,122

 

 

 

1.65

%

 

 

5.83

%

2024

 

 

 

 

 

167,519

 

 

 

 

 

 

 

 

 

167,519

 

 

 

6.74

%

 

 

3.79

%

2025

 

 

983,788

 

 

 

192,631

 

 

 

 

 

 

(21,506

)

 

 

1,154,913

 

 

 

46.45

%

 

 

7.18

%

2026

 

 

424,012

 

 

 

36,536

 

 

 

 

 

 

(8,982

)

 

 

451,566

 

 

 

18.16

%

 

 

4.83

%

2027

 

 

340,062

 

 

 

 

 

 

 

 

 

 

 

 

340,062

 

 

 

13.68

%

 

 

8.13

%

2028

 

 

 

 

 

177,762

 

 

 

 

 

 

 

 

 

177,762

 

 

 

7.15

%

 

 

5.59

%

2029

 

 

 

 

 

33,400

 

 

 

 

 

 

 

 

 

33,400

 

 

 

1.33

%

 

 

4.97

%

2030

 

 

 

 

 

1,700

 

 

 

 

 

 

 

 

 

1,700

 

 

 

0.07

%

 

 

6.11

%

2032

 

 

65,000

 

 

 

19,336

 

 

 

 

 

 

(5,533

)

 

 

78,803

 

 

 

3.17

%

 

 

5.74

%

2033

 

 

 

 

 

39,665

 

 

 

 

 

 

 

 

 

39,665

 

 

 

1.60

%

 

 

7.85

%

Face Amount of Debt

 

$

1,812,862

 

 

$

668,549

 

 

$

41,122

 

 

$

(36,021

)

 

$

2,486,512

 

 

 

100.00

%

 

 

6.45

%

(1)
During the year ended December 31, 2023, the Company deconsolidated Alamance Crossing East due to a loss of control when the property was placed into receivership in connection with the foreclosure process.

18


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

Operating Metrics by Collateral Pool

Basis of Presentation

The tables below provide certain property level financial information by property type and by categories based on the debt supported. The property types include Malls, Lifestyle Centers, Outlet Centers, Open-Air Centers, Outparcels and Other, each as defined below:

Malls: The Malls are enclosed regional or super-regional shopping centers, generally anchored by two or more anchors or junior anchors and a wide variety of in-line stores.

Lifestyle Centers: The Lifestyle Centers are large regional or super-regional open-air centers, generally anchored by two or more anchors or junior anchors and a wide variety of stores that are often similar to the tenancy of Mall stores.

Outlet Centers: The Outlet Centers are open-air centers that are anchored by one or more large discount or off-price stores as well as a selection of brand name discount or off-price stores.

Open-Air Centers: The Open-Air Centers are designed to attract local and regional customers. They are typically anchored by a combination of supermarkets, value-priced stores, big-box retailers or may also feature traditional department stores. Open-Air Centers also feature a selection of shops that may include traditional retail stores, services or convenience offerings. Open-Air Centers may be located adjacent to CBL’s existing Malls or Lifestyle Centers.

Outparcels: The outparcels are subdivided improved parcels of land located at or adjacent to our Malls, Lifestyle Centers, Outlet Centers or Open-Air Centers. The outparcels are generally single-tenant or multi-tenant buildings that are either structured on a ground lease or building lease.

Other: Other includes other non-retail property types such as office, hotels or vacant land.

The information provided in the tables below, including historic operational and financial information, is for properties owned as of September 30, 2024, as listed on the Property List table. Information is provided on a “same-center” basis and any properties or interests in properties acquired or disposed of prior to September 30, 2024, were assumed to have been acquired or disposed for all periods presented.

Net Operating Income (NOI) and other financial information included in the presentation is reflected based on CBL’s share of ownership.

NOI is a supplemental non-GAAP measure of the operating performance of our shopping centers and other properties. We define NOI as property operating revenues (rental revenues and other income) less property operating expenses (property operating, real estate taxes and maintenance and repairs). NOI excludes straight-line rents, above/below market lease rates, landlord inducement write-offs, lease buyouts and management fees.

Due to the exclusions noted above, NOI should only be used as a supplemental measure of our performance and not as an alternative to GAAP operating income (loss) or net income (loss).

Interest is calculated on a GAAP basis including amortization of deferred financing costs and accretion of debt discounts.

 

19


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

Property List:

Property

 

Location

 

Sales Per Square Foot for the Trailing Twelve Months Ended (1)

 

 

In-Line Occupancy (2)

 

 

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

September 30, 2024

 

 

September 30, 2023

 

TERM LOAN ASSETS (HOLDCO I)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CherryVale Mall

 

Rockford, IL

 

 

 

 

 

 

 

 

 

 

 

 

East Towne Mall

 

Madison, WI

 

 

 

 

 

 

 

 

 

 

 

 

Frontier Mall

 

Cheyenne, WY

 

 

 

 

 

 

 

 

 

 

 

 

Hanes Mall

 

Winston-Salem, NC

 

 

 

 

 

 

 

 

 

 

 

 

Imperial Valley Mall

 

El Centro, CA

 

 

 

 

 

 

 

 

 

 

 

 

Kirkwood Mall

 

Bismarck, ND

 

 

 

 

 

 

 

 

 

 

 

 

Mall del Norte

 

Laredo, TX

 

 

 

 

 

 

 

 

 

 

 

 

Northgate Mall

 

Chattanooga, TN

 

 

 

 

 

 

 

 

 

 

 

 

Post Oak Mall

 

College Station, TX

 

 

 

 

 

 

 

 

 

 

 

 

Richland Mall

 

Waco, TX

 

 

 

 

 

 

 

 

 

 

 

 

Sunrise Mall

 

Brownsville, TX

 

 

 

 

 

 

 

 

 

 

 

 

Turtle Creek Mall

 

Hattiesburg, MS

 

 

 

 

 

 

 

 

 

 

 

 

Valley View Mall

 

Roanoke, VA

 

 

 

 

 

 

 

 

 

 

 

 

West Towne Mall

 

Madison, WI

 

 

 

 

 

 

 

 

 

 

 

 

Westmoreland Mall

 

Greensburg, PA

 

 

 

 

 

 

 

 

 

 

 

 

Total Malls

 

 

 

$

373

 

 

$

377

 

 

 

88.4

%

 

 

91.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lifestyle Centers:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mayfaire Town Center

 

Wilmington, NC

 

 

 

 

 

 

 

 

 

 

 

 

Pearland Town Center

 

Pearland, TX

 

 

 

 

 

 

 

 

 

 

 

 

Southaven Towne Center

 

Southaven, MS

 

 

 

 

 

 

 

 

 

 

 

 

Total Lifestyle Centers

 

 

 

$

390

 

 

$

386

 

 

 

91.8

%

 

 

92.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Open-Air Centers:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Westmoreland Crossing

 

Greensburg, PA

 

N/A

 

 

N/A

 

 

 

100.0

%

 

 

96.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outparcels and Other

 

 

 

N/A

 

 

N/A

 

 

 

91.6

%

 

 

91.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Term Loan Assets (HoldCo I)

 

 

 

$

376

 

 

$

378

 

 

 

89.6

%

 

 

92.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED UNENCUMBERED

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brookfield Square

 

Brookfield, WI

 

 

 

 

 

 

 

 

 

 

 

 

Dakota Square Mall

 

Minot, ND

 

 

 

 

 

 

 

 

 

 

 

 

Eastland Mall

 

Bloomington, IL

 

 

 

 

 

 

 

 

 

 

 

 

Laurel Park Place

 

Livonia, MI

 

 

 

 

 

 

 

 

 

 

 

 

Meridian Mall

 

Lansing, MI

 

 

 

 

 

 

 

 

 

 

 

 

Mid Rivers Mall

 

St. Peters, MO

 

 

 

 

 

 

 

 

 

 

 

 

Monroeville Mall

 

Pittsburgh, PA

 

 

 

 

 

 

 

 

 

 

 

 

Northpark Mall

 

Joplin, MO

 

 

 

 

 

 

 

 

 

 

 

 

Old Hickory Mall

 

Jackson, TN

 

 

 

 

 

 

 

 

 

 

 

 

Parkway Place

 

Huntsville, AL

 

 

 

 

 

 

 

 

 

 

 

 

South County Center

 

St. Louis, MO

 

 

 

 

 

 

 

 

 

 

 

 

St. Clair Square

 

Fairview Heights, IL

 

 

 

 

 

 

 

 

 

 

 

 

Stroud Mall

 

Stroudsburg, PA

 

 

 

 

 

 

 

 

 

 

 

 

York Galleria

 

York, PA

 

 

 

 

 

 

 

 

 

 

 

 

Total Malls

 

 

 

$

310

 

 

$

317

 

 

 

78.1

%

 

 

82.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Open-Air Centers:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annex at Monroeville

 

Pittsburgh, PA

 

 

 

 

 

 

 

 

 

 

 

 

The Promenade

 

D'Iberville, MS

 

 

 

 

 

 

 

 

 

 

 

 

Total Open-Air Centers

 

 

 

N/A

 

 

N/A

 

 

 

97.9

%

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outparcels and Other

 

 

 

N/A

 

 

N/A

 

 

 

85.4

%

 

 

78.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated Unencumbered

 

 

 

$

310

 

 

$

317

 

 

 

81.1

%

 

 

84.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

JOINT VENTURE ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Coastal Grand Mall

 

Myrtle Beach, SC

 

 

 

 

 

 

 

 

 

 

 

 

CoolSprings Galleria

 

Nashville, TN

 

 

 

 

 

 

 

 

 

 

 

 

Governor's Square

 

Clarksville, TN

 

 

 

 

 

 

 

 

 

 

 

 

20


 

Property

 

Location

 

Sales Per Square Foot for the Trailing Twelve Months Ended (1)

 

 

In-Line Occupancy (2)

 

 

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

September 30, 2024

 

 

September 30, 2023

 

Kentucky Oaks Mall

 

Paducah, KY

 

 

 

 

 

 

 

 

 

 

 

 

Oak Park Mall

 

Overland Park, KS

 

 

 

 

 

 

 

 

 

 

 

 

West County Center

 

Des Peres, MO

 

 

 

 

 

 

 

 

 

 

 

 

Total Malls

 

 

 

$

548

 

 

$

545

 

 

 

90.9

%

 

 

90.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outlet Centers:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Outlet Shoppes at Atlanta

 

Woodstock, GA

 

 

 

 

 

 

 

 

 

 

 

 

The Outlet Shoppes at El Paso

 

El Paso, TX

 

 

 

 

 

 

 

 

 

 

 

 

The Outlet Shoppes of the Bluegrass

 

Simpsonville, KY

 

 

 

 

 

 

 

 

 

 

 

 

Total Outlet Centers

 

 

 

$

475

 

 

$

497

 

 

 

94.2

%

 

 

94.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lifestyle Centers:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Friendly Center and The Shops at Friendly

 

Greensboro, NC

 

$

593

 

 

$

593

 

 

 

89.7

%

 

 

92.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Open-Air Centers:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ambassador Town Center

 

Lafayette, LA

 

 

 

 

 

 

 

 

 

 

 

 

Coastal Grand Crossing

 

Myrtle Beach, SC

 

 

 

 

 

 

 

 

 

 

 

 

Fremaux Town Center

 

Slidell, LA

 

 

 

 

 

 

 

 

 

 

 

 

Governor's Square Plaza

 

Clarksville, TN

 

 

 

 

 

 

 

 

 

 

 

 

Hammock Landing

 

West Melbourne, FL

 

 

 

 

 

 

 

 

 

 

 

 

The Pavilion at Port Orange

 

Port Orange, FL

 

 

 

 

 

 

 

 

 

 

 

 

The Shoppes at Eagle Point

 

Cookeville, TN

 

 

 

 

 

 

 

 

 

 

 

 

York Town Center

 

York, PA

 

 

 

 

 

 

 

 

 

 

 

 

Total Open-Air Centers

 

 

 

N/A

 

 

N/A

 

 

 

94.4

%

 

 

91.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Joint Venture Assets

 

 

 

$

530

 

 

$

536

 

 

 

92.7

%

 

 

91.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED ENCUMBERED ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arbor Place

 

Atlanta (Douglasville), GA

 

 

 

 

 

 

 

 

 

 

 

 

Cross Creek Mall

 

Fayetteville, NC

 

 

 

 

 

 

 

 

 

 

 

 

Fayette Mall

 

Lexington, KY

 

 

 

 

 

 

 

 

 

 

 

 

Hamilton Place

 

Chattanooga, TN

 

 

 

 

 

 

 

 

 

 

 

 

Jefferson Mall

 

Louisville, KY

 

 

 

 

 

 

 

 

 

 

 

 

Northwoods Mall

 

North Charleston, SC

 

 

 

 

 

 

 

 

 

 

 

 

Parkdale Mall

 

Beaumont, TX

 

 

 

 

 

 

 

 

 

 

 

 

Southpark Mall

 

Colonial Heights, VA

 

 

 

 

 

 

 

 

 

 

 

 

Volusia Mall

 

Daytona Beach, FL

 

 

 

 

 

 

 

 

 

 

 

 

Total Malls

 

 

 

$

416

 

 

$

425

 

 

 

90.9

%

 

 

93.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outlet Centers:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Outlet Shoppes at Gettysburg

 

Gettysburg, PA

 

 

 

 

 

 

 

 

 

 

 

 

The Outlet Shoppes at Laredo

 

Laredo, TX

 

 

 

 

 

 

 

 

 

 

 

 

Total Outlet Centers

 

 

 

$

291

 

 

$

278

 

 

 

86.1

%

 

 

81.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lifestyle Centers:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alamance Crossing West

 

Burlington, NC

 

N/A

 

 

N/A

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Open-Air Centers:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CoolSprings Crossing

 

Nashville, TN

 

 

 

 

 

 

 

 

 

 

 

 

Courtyard at Hickory Hollow

 

Nashville, TN

 

 

 

 

 

 

 

 

 

 

 

 

Frontier Square

 

Cheyenne, WY

 

 

 

 

 

 

 

 

 

 

 

 

Gunbarrel Pointe

 

Chattanooga, TN

 

 

 

 

 

 

 

 

 

 

 

 

Hamilton Corner

 

Chattanooga, TN

 

 

 

 

 

 

 

 

 

 

 

 

Hamilton Crossing

 

Chattanooga, TN

 

 

 

 

 

 

 

 

 

 

 

 

Harford Annex

 

Bel Air, MD

 

 

 

 

 

 

 

 

 

 

 

 

The Landing at Arbor Place

 

Atlanta (Douglasville), GA

 

 

 

 

 

 

 

 

 

 

 

 

Parkdale Crossing

 

Beaumont, TX

 

 

 

 

 

 

 

 

 

 

 

 

The Plaza at Fayette

 

Lexington, KY

 

 

 

 

 

 

 

 

 

 

 

 

The Shoppes at Hamilton Place

 

Chattanooga, TN

 

 

 

 

 

 

 

 

 

 

 

 

The Shoppes at St. Clair Square

 

Fairview Heights, IL

 

 

 

 

 

 

 

 

 

 

 

 

Sunrise Commons

 

Brownsville, TX

 

 

 

 

 

 

 

 

 

 

 

 

The Terrace

 

Chattanooga, TN

 

 

 

 

 

 

 

 

 

 

 

 

West Towne Crossing

 

Madison, WI

 

 

 

 

 

 

 

 

 

 

 

 

WestGate Crossing

 

Spartanburg, SC

 

 

 

 

 

 

 

 

 

 

 

 

Total Open-Air Centers

 

 

 

N/A

 

 

N/A

 

 

 

94.6

%

 

 

96.5

%

21


 

Property

 

Location

 

Sales Per Square Foot for the Trailing Twelve Months Ended (1)

 

 

In-Line Occupancy (2)

 

 

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

September 30, 2024

 

 

September 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outparcels

 

 

 

N/A

 

 

N/A

 

 

 

97.8

%

 

 

96.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Consolidated Encumbered Assets

 

 

 

$

397

 

 

$

403

 

 

 

92.0

%

 

 

93.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Same-Center Portfolio

 

 

 

$

418

 

 

$

421

 

 

 

89.3

%

 

 

90.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXCLUDED PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alamance Crossing East

 

Burlington, NC

 

 

 

 

 

 

 

 

 

 

 

 

Harford Mall

 

Bel Air, MD

 

 

 

 

 

 

 

 

 

 

 

 

Total Excluded Properties

 

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

(1)
Represents same-center sales per square foot for tenants 10,000 square feet or less for malls, outlet centers and lifestyle centers. Sales are reported on a whole property basis. Sales for unencumbered portions or outparcels of a property with reporting tenants under 10,000 square feet are reflected with the sales of the main property.
(2)
Includes occupancy metrics for stores with gross leasable area under 20,000 square feet for unencumbered portions or outparcels of a property.

22


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

 

Operating Metrics - Nine Months Ended September 30, 2024 at CBL Share

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI

 

 

Capital
Expenditures

 

 

Redevelopment

 

 

Unleveraged
Cash Flow

 

 

Interest Expense

 

 

Non-Cash
Interest Expense
(1)

 

 

Amortization

 

 

Cash Flow

 

TERM LOAN ASSETS (HOLDCO I) (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls

$

76,091

 

 

$

(7,654

)

 

$

-

 

 

$

68,437

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

68,437

 

Lifestyle Centers

 

16,460

 

 

 

(1,331

)

 

 

-

 

 

 

15,129

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

15,129

 

Open-Air Centers

 

2,055

 

 

 

(88

)

 

 

-

 

 

 

1,967

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,967

 

Outparcels

 

202

 

 

 

(148

)

 

 

-

 

 

 

54

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

54

 

Other

 

872

 

 

 

(25

)

 

 

-

 

 

 

847

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

847

 

Term Loan Debt Service

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(48,974

)

 

 

299

 

 

 

(23,451

)

 

 

(72,126

)

Total Term Loan Assets (HoldCo I)

 

95,680

 

 

 

(9,246

)

 

 

-

 

 

 

86,434

 

 

 

(48,974

)

 

 

299

 

 

 

(23,451

)

 

 

14,308

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED UNENCUMBERED

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls (3)

 

40,409

 

 

 

(4,939

)

 

 

-

 

 

 

35,470

 

 

 

(136

)

 

 

-

 

 

 

(15,340

)

 

 

19,994

 

Outlet Centers

 

(20

)

 

 

-

 

 

 

-

 

 

 

(20

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(20

)

Open-Air Centers

 

6,936

 

 

 

(14

)

 

 

-

 

 

 

6,922

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,922

 

Outparcels

 

166

 

 

 

-

 

 

 

-

 

 

 

166

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

166

 

Other

 

1,666

 

 

 

(580

)

 

 

-

 

 

 

1,086

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,086

 

Total Consolidated Unencumbered

 

49,157

 

 

 

(5,533

)

 

 

-

 

 

 

43,624

 

 

 

(136

)

 

 

-

 

 

 

(15,340

)

 

 

28,148

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

JOINT VENTURE ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls

 

31,041

 

 

 

(5,296

)

 

 

-

 

 

 

25,745

 

 

 

(10,563

)

 

 

700

 

 

 

(6,167

)

 

 

9,715

 

Outlet Centers

 

13,359

 

 

 

(1,001

)

 

 

-

 

 

 

12,358

 

 

 

(5,010

)

 

 

107

 

 

 

(1,471

)

 

 

5,984

 

Lifestyle Centers

 

8,941

 

 

 

(1,830

)

 

 

-

 

 

 

7,111

 

 

 

(3,705

)

 

 

124

 

 

 

(668

)

 

 

2,862

 

Open-Air Centers

 

14,741

 

 

 

(383

)

 

 

-

 

 

 

14,358

 

 

 

(9,415

)

 

 

249

 

 

 

(5,553

)

 

 

(361

)

Other

 

508

 

 

 

(22

)

 

 

-

 

 

 

486

 

 

 

(479

)

 

 

-

 

 

 

(875

)

 

 

(868

)

Total Joint Venture Assets

 

68,590

 

 

 

(8,532

)

 

 

-

 

 

 

60,058

 

 

 

(29,172

)

 

 

1,180

 

 

 

(14,734

)

 

 

17,332

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED ENCUMBERED ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls

 

65,118

 

 

 

(9,620

)

 

 

(228

)

 

 

55,270

 

 

 

(39,467

)

 

 

12,836

 

 

 

(26,284

)

 

 

2,355

 

Outlet Centers

 

2,937

 

 

 

(449

)

 

 

-

 

 

 

2,488

 

 

 

(2,847

)

 

 

1,032

 

 

 

(910

)

 

 

(237

)

Lifestyle Centers

 

1,499

 

 

 

-

 

 

 

-

 

 

 

1,499

 

 

 

(1,212

)

 

 

85

 

 

 

-

 

 

 

372

 

Open-Air Centers

 

18,902

 

 

 

(947

)

 

 

-

 

 

 

17,955

 

 

 

(11,744

)

 

 

706

 

 

 

-

 

 

 

6,917

 

Outparcels

 

12,973

 

 

 

(475

)

 

 

-

 

 

 

12,498

 

 

 

(10,527

)

 

 

734

 

 

 

-

 

 

 

2,705

 

Total Consolidated Encumbered Assets

 

101,429

 

 

 

(11,491

)

 

 

(228

)

 

 

89,710

 

 

 

(65,797

)

 

 

15,393

 

 

 

(27,194

)

 

 

12,112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Same-Center

$

314,856

 

 

$

(34,802

)

 

$

(228

)

 

$

279,826

 

 

$

(144,079

)

 

$

16,872

 

 

$

(80,719

)

 

$

71,900

 

(1)
Non-cash interest expense consists of the accretion of debt discounts, amortization of deferred financing costs and default interest.
(2)
During the three months ended September 30, 2024, the Company sold Layton Hills Mall, Layton Hills Convenience Center, Layton Hills Plaza and all associated outparcels. During the nine months ended September 30, 2024, this resulted in $4,824 being excluded from same-center NOI.
(3)
In February 2024, the loan secured by Brookfield Square Anchor Redevelopment was paid off.

23


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

 

Operating Metrics - Nine Months Ended September 30, 2023 at CBL Share

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI

 

 

Capital
Expenditures

 

 

Redevelopment

 

 

Unleveraged
Cash Flow

 

 

Interest Expense

 

 

Non-Cash
Interest Expense
(1)

 

 

Amortization

 

 

Cash Flow

 

TERM LOAN ASSETS (HOLDCO I) (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls

$

76,092

 

 

$

(5,705

)

 

$

(1,193

)

 

$

69,194

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

69,194

 

Lifestyle Centers

 

16,334

 

 

 

(1,965

)

 

 

-

 

 

 

14,369

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

14,369

 

Open-Air Centers

 

1,993

 

 

 

(15

)

 

 

-

 

 

 

1,978

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,978

 

Outparcels

 

225

 

 

 

-

 

 

 

-

 

 

 

225

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

225

 

Other

 

643

 

 

 

-

 

 

 

-

 

 

 

643

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

643

 

Term Loan Debt Service

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(48,027

)

 

 

299

 

 

 

(26,807

)

 

 

(74,535

)

Total Term Loan Assets (HoldCo I)

 

95,287

 

 

 

(7,685

)

 

 

(1,193

)

 

 

86,409

 

 

 

(48,027

)

 

 

299

 

 

 

(26,807

)

 

 

11,874

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED UNENCUMBERED

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls (3)

 

39,015

 

 

 

(4,698

)

 

 

-

 

 

 

34,317

 

 

 

(1,087

)

 

 

26

 

 

 

(675

)

 

 

32,581

 

Outlet Centers

 

(21

)

 

 

-

 

 

 

-

 

 

 

(21

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(21

)

Open-Air Centers

 

6,143

 

 

 

(297

)

 

 

-

 

 

 

5,846

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,846

 

Outparcels

 

226

 

 

 

(14

)

 

 

-

 

 

 

212

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

212

 

Other

 

1,378

 

 

 

(1,117

)

 

 

-

 

 

 

261

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

261

 

Total Consolidated Unencumbered

 

46,741

 

 

 

(6,126

)

 

 

-

 

 

 

40,615

 

 

 

(1,087

)

 

 

26

 

 

 

(675

)

 

 

38,879

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

JOINT VENTURE ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls

 

30,688

 

 

 

(3,148

)

 

 

-

 

 

 

27,540

 

 

 

(10,522

)

 

 

397

 

 

 

(8,432

)

 

 

8,983

 

Outlet Centers

 

13,115

 

 

 

(958

)

 

 

-

 

 

 

12,157

 

 

 

(4,209

)

 

 

140

 

 

 

(2,233

)

 

 

5,855

 

Lifestyle Centers

 

8,948

 

 

 

(1,194

)

 

 

-

 

 

 

7,754

 

 

 

(3,120

)

 

 

93

 

 

 

(690

)

 

 

4,037

 

Open-Air Centers

 

14,245

 

 

 

(820

)

 

 

(1,670

)

 

 

11,755

 

 

 

(9,393

)

 

 

238

 

 

 

(4,834

)

 

 

(2,234

)

Other

 

461

 

 

 

(16

)

 

 

-

 

 

 

445

 

 

 

(462

)

 

 

-

 

 

 

(135

)

 

 

(152

)

Total Joint Venture Assets

 

67,457

 

 

 

(6,136

)

 

 

(1,670

)

 

 

59,651

 

 

 

(27,706

)

 

 

868

 

 

 

(16,324

)

 

 

16,489

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED ENCUMBERED ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls

 

68,065

 

 

 

(6,398

)

 

 

(994

)

 

 

60,673

 

 

 

(44,374

)

 

 

17,896

 

 

 

(26,337

)

 

 

7,858

 

Outlet Centers

 

2,445

 

 

 

(224

)

 

 

-

 

 

 

2,221

 

 

 

(6,267

)

 

 

4,375

 

 

 

(708

)

 

 

(379

)

Lifestyle Centers

 

1,440

 

 

 

-

 

 

 

-

 

 

 

1,440

 

 

 

(1,187

)

 

 

85

 

 

 

(60

)

 

 

278

 

Open-Air Centers

 

17,987

 

 

 

(1,770

)

 

 

(127

)

 

 

16,090

 

 

 

(11,557

)

 

 

707

 

 

 

(450

)

 

 

4,790

 

Outparcels

 

12,307

 

 

 

(289

)

 

 

(1,692

)

 

 

10,326

 

 

 

(10,310

)

 

 

735

 

 

 

(523

)

 

 

228

 

Total Consolidated Encumbered Assets

 

102,244

 

 

 

(8,681

)

 

 

(2,813

)

 

 

90,750

 

 

 

(73,695

)

 

 

23,798

 

 

 

(28,078

)

 

 

12,775

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Same-Center

$

311,729

 

 

$

(28,628

)

 

$

(5,676

)

 

$

277,425

 

 

$

(150,515

)

 

$

24,991

 

 

$

(71,884

)

 

$

80,017

 

(1)
Non-cash interest expense consists of the accretion of debt discounts and amortization of deferred financing costs.
(2)
During the three months ended September 30, 2024, the Company sold Layton Hills Mall, Layton Hills Convenience Center, Layton Hills Plaza and all associated outparcels. During the nine months ended September 30, 2023, this resulted in $5,694 being excluded from same-center NOI.
(3)
In February 2024, the loan secured by Brookfield Square Anchor Redevelopment was paid off.

 

 

 

24


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

 

CBL & Associates HoldCo I, LLC - Consolidated Balance Sheet

 

(unaudited, in thousands)

 

 

 

September 30,
2024

 

 

December 31,
2023

 

ASSETS

 

 

 

 

 

 

Real estate assets:

 

 

 

 

 

 

Land

 

$

159,318

 

 

$

174,157

 

Buildings and improvements

 

 

393,907

 

 

 

411,064

 

 

 

553,225

 

 

 

585,221

 

Accumulated depreciation

 

 

(101,556

)

 

 

(85,464

)

 

 

451,669

 

 

 

499,757

 

Developments in progress

 

 

1,012

 

 

 

571

 

Net investment in real estate assets

 

 

452,681

 

 

 

500,328

 

Cash

 

 

21,397

 

 

 

35,741

 

Receivables:

 

 

 

 

 

 

Tenant

 

 

20,214

 

 

 

16,464

 

Other

 

 

358

 

 

 

5,608

 

In-place leases, net

 

 

37,032

 

 

 

53,273

 

Above market leases, net

 

 

26,698

 

 

 

37,841

 

Other assets

 

 

7,361

 

 

 

6,344

 

 

$

565,741

 

 

$

655,599

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Senior secured term loan, net of deferred financing costs

 

$

730,130

 

 

$

799,282

 

Below market leases, net

 

 

17,023

 

 

 

24,358

 

Accounts payable and accrued liabilities

 

 

37,899

 

 

 

38,621

 

Total liabilities

 

 

785,052

 

 

 

862,261

 

Owner's deficit

 

 

(219,311

)

 

 

(206,662

)

 

 

$

565,741

 

 

$

655,599

 

 

CBL & Associates HoldCo I, LLC - Consolidated Income Statement

 

 

 

 

 

 

 

(unaudited, in thousands)

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenues

 

$

46,373

 

 

$

49,520

 

 

$

143,263

 

 

$

148,625

 

Other

 

 

1,271

 

 

 

823

 

 

 

4,084

 

 

 

3,315

 

Total revenues

 

 

47,644

 

 

 

50,343

 

 

 

147,347

 

 

 

151,940

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

 

(8,956

)

 

 

(8,195

)

 

 

(26,193

)

 

 

(25,413

)

Depreciation and amortization

 

 

(11,718

)

 

 

(17,462

)

 

 

(38,862

)

 

 

(56,648

)

Real estate taxes

 

 

(4,700

)

 

 

(4,537

)

 

 

(14,010

)

 

 

(14,653

)

Maintenance and repairs

 

 

(3,693

)

 

 

(3,379

)

 

 

(11,545

)

 

 

(11,997

)

Management fees

 

 

(2,250

)

 

 

(2,250

)

 

 

(6,750

)

 

 

(6,750

)

Total expenses

 

 

(31,317

)

 

 

(35,823

)

 

 

(97,360

)

 

 

(115,461

)

Other income (expenses):

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

 

237

 

 

 

6

 

 

 

662

 

 

 

215

 

Interest expense

 

 

(15,947

)

 

 

(16,857

)

 

 

(48,974

)

 

 

(48,027

)

Gain on sales of real estate assets

 

 

10,593

 

 

 

 

 

 

10,593

 

 

 

 

Total other expenses

 

 

(5,117

)

 

 

(16,851

)

 

 

(37,719

)

 

 

(47,812

)

Net income (loss)

 

$

11,210

 

 

$

(2,331

)

 

$

12,268

 

 

$

(11,333

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Modified Cash NOI (1)

 

$

31,887

 

 

$

33,432

 

 

$

101,055

 

 

$

100,654

 

Interest Coverage Ratio (2)

 

 

 

 

 

 

 

2.1x

 

 

2.3x

 

(1)
Modified Cash NOI is calculated in accordance with the terms of the exit credit agreement and is not comparable to the Company’s definition of NOI, presented on page 6, that is used for NOI and same-center NOI metrics.
(2)
The Interest Coverage Ratio represents Modified Cash NOI divided by Facility Interest Expense, as defined in the exit credit agreement.

 

 

25


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

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

 

 

% Change
Average

 

Three Months Ended September 30, 2024:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Property Types (1)

 

 

361,830

 

 

$

39.15

 

 

$

41.85

 

 

 

6.9

%

 

$

42.86

 

 

 

9.5

%

Malls, Lifestyle Centers & Outlet Centers

 

 

331,339

 

 

 

40.77

 

 

 

43.38

 

 

 

6.4

%

 

 

44.41

 

 

 

8.9

%

New leases

 

 

39,494

 

 

 

42.69

 

 

 

58.84

 

 

 

37.8

%

 

 

63.34

 

 

 

48.4

%

Renewal leases

 

 

291,845

 

 

 

40.51

 

 

 

41.29

 

 

 

1.9

%

 

 

41.85

 

 

 

3.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2024:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Property Types (1)

 

 

1,831,089

 

 

$

33.40

 

 

$

35.66

 

 

 

6.8

%

 

$

36.59

 

 

 

9.6

%

Malls, Lifestyle Centers & Outlet Centers

 

 

1,709,594

 

 

 

33.97

 

 

 

36.24

 

 

 

6.7

%

 

 

37.13

 

 

 

9.3

%

New leases

 

 

217,822

 

 

 

27.66

 

 

 

41.27

 

 

 

49.2

%

 

 

44.40

 

 

 

60.5

%

Renewal leases

 

 

1,491,772

 

 

 

34.89

 

 

 

35.50

 

 

 

1.7

%

 

 

36.07

 

 

 

3.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Leasing Activity:

 

 

 

 

Average Annual Base Rents Per Square Foot (2) By Property Type For Small Shop Space Less Than 10,000 Square Feet:

 

 

 

Square Feet

 

 

 

 

Three Months Ended September 30, 2024:

 

 

 

 

 

 

 

 

 

 

 

Operating portfolio:

 

 

 

 

 

 

As of September 30,

 

 

As of September 30,

 

New leases

 

 

143,207

 

 

 

 

2024

 

 

2023

 

Renewal leases

 

 

739,089

 

 

Same-center Malls, Lifestyle & Outlet Centers

 

$

31.05

 

 

$

29.94

 

Total leased

 

 

882,296

 

 

Total Malls

 

 

31.29

 

 

 

30.28

 

 

 

 

 

 

Total Lifestyle Centers

 

 

31.57

 

 

 

29.76

 

Nine Months Ended September 30, 2024:

 

 

 

 

Total Outlet Centers

 

 

29.02

 

 

 

27.57

 

Operating portfolio:

 

 

 

 

Total Malls, Lifestyle & Outlet Centers

 

 

31.05

 

 

 

29.94

 

New leases

 

 

729,205

 

 

Open-Air Centers

 

 

15.80

 

 

 

15.26

 

Renewal leases

 

 

2,374,506

 

 

Other

 

 

20.84

 

 

 

18.76

 

Total leased

 

 

3,103,711

 

 

 

 

 

 

 

 

 

(1)
Includes malls, lifestyle centers, outlet centers, open-air centers and other.
(2)
Average annual base rents per square foot are based on contractual rents in effect as of September 30, 2024, including the impact of any rent concessions. Average base rents for open-air centers and office buildings include all leased space, regardless of size.

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

For the Nine Months Ended September 30, 2024 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 2024:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New

 

 

75

 

 

 

276,852

 

 

 

6.51

 

 

$

36.34

 

 

$

39.57

 

 

$

25.83

 

 

$

10.51

 

 

 

40.7

%

 

$

13.74

 

 

 

53.2

%

Renewal

 

 

586

 

 

 

1,929,696

 

 

 

2.79

 

 

 

34.69

 

 

 

35.33

 

 

 

35.58

 

 

 

(0.89

)

 

 

(2.5

)%

 

 

(0.25

)

 

 

(0.7

)%

Commencement 2024 Total

 

 

661

 

 

 

2,206,548

 

 

 

3.21

 

 

 

34.89

 

 

 

35.86

 

 

 

34.36

 

 

 

0.53

 

 

 

1.5

%

 

 

1.50

 

 

 

4.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commencement 2025:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New

 

 

13

 

 

 

34,410

 

 

 

8.03

 

 

 

61.07

 

 

 

66.37

 

 

 

37.37

 

 

 

23.70

 

 

 

63.4

%

 

 

29.00

 

 

 

77.6

%

Renewal

 

 

106

 

 

 

346,991

 

 

 

3.38

 

 

 

35.70

 

 

 

36.52

 

 

 

34.68

 

 

 

1.02

 

 

 

2.9

%

 

 

1.84

 

 

 

5.3

%

Commencement 2025 Total

 

 

119

 

 

 

381,401

 

 

 

3.89

 

 

 

37.99

 

 

 

39.21

 

 

 

34.92

 

 

 

3.07

 

 

 

8.8

%

 

 

4.29

 

 

 

12.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2024/2025

 

 

780

 

 

 

2,587,949

 

 

 

3.31

 

 

$

35.35

 

 

$

36.36

 

 

$

34.44

 

 

$

0.91

 

 

 

2.6

%

 

$

1.92

 

 

 

5.6

%

 

26


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

Top 25 Tenants Based On Percentage Of Total Annualized Revenues

 

 

Tenant

 

Number of
Stores

 

 

Square
Feet

 

 

Percentage
of Total
Revenues
(1)

 

1

 

Signet Group, PLC (2)

 

 

107

 

 

 

163,523

 

 

 

2.69

%

2

 

Victoria's Secret & Co.

 

 

46

 

 

 

381,193

 

 

 

2.64

%

3

 

Dick's Sporting Goods, Inc. (3)

 

 

25

 

 

 

1,615,698

 

 

 

2.34

%

4

 

American Eagle Outfitters, Inc.

 

 

59

 

 

 

356,008

 

 

 

2.18

%

5

 

Pentland Group

 

 

59

 

 

 

331,015

 

 

 

2.08

%

6

 

Foot Locker, Inc.

 

 

62

 

 

 

308,548

 

 

 

2.03

%

7

 

Bath & Body Works, Inc.

 

 

56

 

 

 

232,923

 

 

 

1.82

%

8

 

Genesco Inc. (4)

 

 

75

 

 

 

150,235

 

 

 

1.58

%

9

 

Knitwell Group

 

 

87

 

 

 

389,176

 

 

 

1.39

%

10

 

Luxottica Group S.P.A. (5)

 

 

76

 

 

 

172,615

 

 

 

1.22

%

11

 

The Gap Inc.

 

 

41

 

 

 

504,161

 

 

 

1.20

%

12

 

Cinemark Corp.

 

 

8

 

 

 

430,944

 

 

 

1.18

%

13

 

The Buckle, Inc.

 

 

31

 

 

 

162,079

 

 

 

1.14

%

14

 

Hot Topic, Inc.

 

 

96

 

 

 

241,327

 

 

 

1.04

%

15

 

The TJX Companies, Inc. (6)

 

 

19

 

 

 

542,607

 

 

 

0.97

%

16

 

H & M Hennes & Mauritz AB

 

 

38

 

 

 

799,232

 

 

 

0.87

%

17

 

Shoe Show, Inc.

 

 

28

 

 

 

357,714

 

 

 

0.86

%

18

 

Barnes & Noble Inc.

 

 

18

 

 

 

473,816

 

 

 

0.85

%

19

 

Spencer Spirit Holdings, Inc.

 

 

46

 

 

 

108,379

 

 

 

0.84

%

20

 

Abercrombie & Fitch, Co.

 

 

27

 

 

 

184,814

 

 

 

0.80

%

21

 

Claire's Stores, Inc.

 

 

64

 

 

 

82,679

 

 

 

0.80

%

22

 

Ulta Salon, Cosmetics & Fragrance, Inc.

 

 

23

 

 

 

237,961

 

 

 

0.75

%

23

 

Focus Brands LLC (7)

 

 

64

 

 

 

46,362

 

 

 

0.73

%

24

 

Chick-fil-A, Inc.

 

 

26

 

 

 

53,930

 

 

 

0.66

%

25

 

Darden Restaurants, Inc.

 

 

32

 

 

 

225,770

 

 

 

0.62

%

 

 

 

 

 

1,213

 

 

 

8,552,709

 

 

 

33.28

%

(1)
Includes the Company's proportionate share of total revenues from consolidated and unconsolidated affiliates based on the ownership percentage in the respective joint venture and any other applicable terms.
(2)
Signet Group, PLC. 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, Banter by Piercing Pagoda and Piercing Pagoda.
(3)
Dick's Sporting Goods, Inc. operates Dick's Sporting Goods, Golf Galaxy and Field & Stream. Includes a former Sears lease acquired by Dick's Sporting Goods, Inc. for future redevelopment.
(4)
Genesco Inc. operates Journey's, Underground by Journey's, Shi by Journey's, Johnston & Murphy, Hat Shack, Lids, Hat Zone and Clubhouse.
(5)
Luxottica Group S.P.A. operates Lenscrafters, Pearle Vision and Sunglass Hut.
(6)
The TJX Companies, Inc. operates T.J. Maxx, Marshalls, HomeGoods and Sierra Trading Post.
(7)
Focus Brands operates certain Auntie Anne’s, Cinnabon, Moe’s Southwest Grill and Planet Smoothie locations.

Capital Expenditures

(In thousands)

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Tenant allowances (1)

 

$

5,795

 

 

$

6,616

 

 

$

11,847

 

 

$

13,265

 

Maintenance capital expenditures: (2)

 

 

 

 

 

 

 

 

 

 

 

 

Parking lot and parking lot lighting

 

 

2,487

 

 

 

1,604

 

 

 

3,772

 

 

 

2,800

 

Roof replacements

 

 

2,915

 

 

 

1,396

 

 

 

4,904

 

 

 

2,821

 

Other capital expenditures

 

 

6,106

 

 

 

4,014

 

 

 

14,596

 

 

 

10,003

 

Total maintenance capital expenditures

 

 

11,508

 

 

 

7,014

 

 

 

23,272

 

 

 

15,624

 

Total capital expenditures

 

$

17,303

 

 

$

13,630

 

 

$

35,119

 

 

$

28,889

 

 

(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 maintenance capital expenditures.

27


 

CBL & Associates Properties, Inc.

Supplemental Financial and Operating Information

Properties Under Development at September 30, 2024

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

CBL's Share of

 

 

 

 

 

Property

 

Location

 

CBL
Ownership
Interest

 

Total
Project
Square Feet

 

 

Total
Cost
(1)

 

 

Cost to
Date
(2)

 

 

2024
Cost

 

 

Expected Opening
Date

 

Initial
Unleveraged
Yield

Outparcel Development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mayfaire Town Center - hotel development

 

Wilmington, NC

 

49%

 

 

83,021

 

 

$

15,435

 

 

$

8,739

 

 

$

5,542

 

 

Summer '25

 

11.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hamilton Place - Crunch Fitness

 

Chattanooga, TN

 

100%

 

 

36,640

 

 

 

2,648

 

 

 

2,083

 

 

 

228

 

 

Winter '24

 

23.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Properties Under Development

 

 

 

 

 

 

119,661

 

 

$

18,083

 

 

$

10,822

 

 

$

5,770

 

 

 

 

 

(1)
Total Cost is presented net of reimbursements to be received.
(2)
Cost to Date does not reflect reimbursements until they are received.

28