CBL & ASSOCIATES PROPERTIES INC (CBL)
SIC breadcrumb: Finance, Insurance, And Real Estate > Holding And Other Investment Offices > SIC 6798 Real Estate Investment Trusts
SEC company page: https://www.sec.gov/edgar/browse/?CIK=910612. Latest filing source: 0001193125-26-087049.
Informational only - descriptive public-record data, not investment advice.
Business
Read CBL's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read CBL's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 578,373,000 | USD | 2025 | 2026-03-03 |
| Net income | 135,967,000 | USD | 2025 | 2026-03-03 |
| Assets | 2,729,099,000 | USD | 2025 | 2026-03-03 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-03-03. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000910612.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2010 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,028,257,000 | 927,252,000 | 858,557,000 | 768,696,000 | 575,861,000 | 468,029,000 | 563,011,000 | 535,286,000 | 515,561,000 | 578,373,000 | |||||
| Net income | 172,882,000 | 120,940,000 | -78,568,000 | -108,777,000 | -295,084,000 | -470,627,000 | -93,482,000 | 6,546,000 | 58,970,000 | 135,967,000 | |||||
| Diluted EPS | 1.02 | 0.34 | 0.75 | 0.44 | -1.75 | -2.39 | -3.20 | 0.17 | 1.87 | 4.34 | |||||
| Operating cash flow | 481,515,000 | 430,397,000 | 377,242,000 | 273,408,000 | 133,365,000 | 107,059,000 | 208,234,000 | 183,516,000 | 202,223,000 | 249,680,000 | |||||
| Dividends paid | 89,729,000 | 123,044,000 | 133,740,000 | 181,281,000 | 137,813,000 | 25,959,000 | 23,873,000 | 118,093,000 | 50,357,000 | 77,095,000 | |||||
| Share buybacks | 1,109,000 | 36,458,000 | 18,059,000 | ||||||||||||
| Assets | 6,104,640,000 | 5,704,808,000 | 5,340,853,000 | 4,622,346,000 | 4,443,740,000 | 2,945,979,000 | 2,678,243,000 | 2,405,905,000 | 2,747,191,000 | 2,729,099,000 | |||||
| Liabilities | 5,524,398,000 | 4,792,932,000 | 5,104,557,000 | 4,305,113,000 | 3,758,321,000 | 2,544,879,000 | 2,311,114,000 | 2,075,288,000 | 2,434,327,000 | 2,364,425,000 | |||||
| Stockholders' equity | 1,263,278,000 | 1,328,693,000 | 964,137,000 | 806,312,000 | 531,843,000 | 547,448,000 | 370,541,000 | 339,321,000 | 323,546,000 | 374,936,000 | |||||
| Cash and cash equivalents | 78,248,000 | 32,627,000 | 25,138,000 | 32,816,000 | 61,781,000 | 169,554,000 | 44,718,000 | 34,188,000 | 40,791,000 | 42,287,000 |
Ratios
| Metric | 2010 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 16.81% | 13.04% | -9.15% | -14.15% | -51.24% | -100.56% | -16.60% | 1.22% | 11.44% | 23.51% | |||||
| Return on equity | -8.15% | -13.49% | -55.48% | -85.97% | -25.23% | 1.93% | 18.23% | 36.26% | |||||||
| Return on assets | 2.83% | 2.12% | -1.47% | -2.35% | -6.64% | -15.98% | -3.49% | 0.27% | 2.15% | 4.98% | |||||
| Liabilities / equity | 3.79 | 3.84 | 4.47 | 4.66 | 4.65 | 6.24 | 6.12 | 7.52 | 6.31 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-087049; filed 2026-03-03. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-087049; filed 2026-03-03. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-087049; filed 2026-03-03. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-087049; filed 2026-03-03. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-087049; filed 2026-03-03. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-087049; filed 2026-03-03. Concept: PaymentsForRepurchaseOfCommonStock. Source concepts: us-gaap:PaymentsForRepurchaseOfCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-087049; filed 2026-03-03. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-087049; filed 2026-03-03. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-087049; filed 2026-03-03. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001193125-26-087049; filed 2026-03-03. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-08. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000910612.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | -1.34 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | -0.47 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.06 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 129,867,000 | -20,788,000 | -0.67 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 129,351,000 | 13,262,000 | 0.41 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 139,709,000 | 11,813,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 129,117,000 | 50,000 | -0.01 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 129,665,000 | 4,744,000 | 0.14 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 125,089,000 | 16,198,000 | 0.52 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 131,690,000 | 37,978,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 141,768,000 | 8,789,000 | 0.27 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 140,905,000 | 2,759,000 | 0.08 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 139,280,000 | 75,428,000 | 2.38 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 156,420,000 | 48,991,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 145,968,000 | 46,487,000 | 1.48 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001193125-26-214023; filed 2026-05-08. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001193125-26-214023; filed 2026-05-08. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0001193125-26-214023; filed 2026-05-08. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001193125-26-214023.
ITEM 2: Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of financial condition and results of operations should be read in conjunction with the condensed consolidated financial statements and accompanying notes that are included in this Form 10-Q. Capitalized terms used, but not defined, in this Management’s Discussion and Analysis of Financial Condition and Results of Operations have the same meanings as defined in the notes to the condensed consolidated financial statements. Unless stated otherwise or the context otherwise requires, references to the “Company,” “we,” “us” and “our” mean CBL & Associates Properties, Inc. and its subsidiaries.
Certain statements made in this section or elsewhere in this report may be deemed “forward-looking statements” within the meaning of the federal securities laws. All statements other than statements of historical fact should be considered to be forward-looking statements. In many cases, these forward-looking statements may be identified by the use of words such as “will,” “may,” “should,” “could,” “believes,” “expects,” “anticipates,” “estimates,” “intends,” “projects,” “goals,” “objectives,” “targets,” “predicts,” “plans,” “seeks,” and variations of these words and similar expressions. Any forward-looking statement speaks only as of the date on which it is made and is qualified in its entirety by reference to the factors discussed throughout this report.
Although we believe the expectations reflected in any forward-looking statements are based on reasonable assumptions, forward-looking statements are not guarantees of future performance or results and we can give no assurance that these expectations will be attained. It is possible that actual results may differ materially from those indicated by these forward-looking statements due to a variety of known and unknown risks and uncertainties. In addition to the risk factors described in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2025, such known risks and uncertainties include, without limitation:
•
general industry, economic and business conditions;
•
interest rate fluctuations;
•
costs and availability of capital, including debt, and capital requirements;
•
the ability to obtain suitable equity and/or debt financing and the continued availability of financing, in the amounts and on the terms necessary to support our future refinancing requirements and business;
•
costs and availability of real estate;
•
inability to consummate acquisition or disposition opportunities and other risks associated with acquisitions and dispositions;
•
competition from other companies and retail formats;
•
changes in retail demand and rental rates in our markets;
•
shifts in customer demands including the impact of online shopping;
•
tenant bankruptcies or store closings;
•
changes in vacancy rates at our properties;
•
changes in operating expenses;
•
changes in applicable laws, rules and regulations;
•
cyberattacks or acts of cyberterrorism;
•
uncertainty and economic impact of pandemics, epidemics or other public health emergencies or fear of such events; and
•
other risks referenced from time to time in filings with the Securities and Exchange Commission (“SEC”) and those factors listed or incorporated by reference into this report.
This list of risks and uncertainties is only a summary and is not intended to be exhaustive. We disclaim any obligation to update or revise any forward-looking statements to reflect actual results or changes in the factors affecting the forward-looking information.
22
Executive Overview
We are a self-managed, self-administered, fully integrated REIT that is engaged in the ownership, development, acquisition, leasing, management and operation of regional shopping malls, outlet centers, lifestyle centers, open-air centers and other properties. See Note 1 to the condensed consolidated financial statements for information on our property interests as of March 31, 2026. We have elected to be taxed as a REIT for federal income tax purposes.
The following summarizes our net income and net income attributable to common shareholders (in thousands):
| Three Months Ended March 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2026 | 2025 | ||||||
| Net income | $ | 46,385 | $ | 8,387 | |||
| Net income attributable to common shareholders | $ | 45,403 | $ | 8,212 |
Significant items that affected comparability between the three-month periods include:
•
Items increasing net income for the three months ended March 31, 2026 compared to the prior-year period:
•
Rental revenues were $4.0 million higher;
•
Gain on deconsolidation was $35.3 million higher;
•
Depreciation and amortization expense was $7.4 million lower;
•
Interest expense was $4.3 million lower;
•
Equity in earnings was $3.4 million higher;
•
General and administrative expense was $2.1 million lower; and
•
Real estate tax expense was $1.7 million lower.
•
Items decreasing net income for the three months ended March 31, 2026 compared to the prior-year period:
•
Gain on sales of real estate assets was $20.1 million lower; and
•
Property operating expense was $2.4 million higher.
Our focus is on continuing to execute our strategy to improve occupancy, drive rent growth and transform the offerings available at our properties to include a targeted mix of retail, service, dining, entertainment and other non-retail uses, primarily through the re-tenanting of former anchor locations as well as diversification of in-line tenancy. This operational strategy is also supported by our balance sheet strategy of reducing overall debt, extending our debt maturity schedule and lowering our overall cost of borrowings to limit maturity risk, as well as improving net cash flow and enhancing enterprise value. During the first quarter of 2026, we reduced our debt balance and extended our debt maturity schedule through the refinancing of the $634.0 million secured term loan with two new loans, which extended the maturity date five years. Additionally, we acquired Gateway Mall in Lincoln, NE for approximately $43.8 million consistent with our strategic focus on growing our mall portfolio and increasing cash flow through capital recycling.
Same-center NOI and FFO are non-GAAP measures. For a description of same-center NOI, a reconciliation from net income (loss) to same-center NOI, and an explanation of why we believe this is a useful performance measure, see Non-GAAP Measure - Same-center Net Operating Income in Results of Operations. For a description of FFO, a reconciliation from net income (loss) attributable to common shareholders to FFO allocable to Operating Partnership common unitholders, and an explanation of why we believe this is a useful performance measure, see Non-GAAP Measure - Funds from Operations.
23
Results of Operations
Properties that were in operation for the entire year during 2025 and the three months ended March 31, 2026 are referred to as the "Comparable Properties." Since January 2025, we have acquired, deconsolidated and disposed of the following properties:
Acquisitions
| Property | Location | Date of Acquisition | ||
|---|---|---|---|---|
| Ashland Town Center | Ashland, KY | July 2025 | ||
| Mesa Mall | Grand Junction, CO | July 2025 | ||
| Paddock Mall | Ocala, FL | July 2025 | ||
| Southgate Mall | Missoula, MT | July 2025 | ||
| Gateway Mall | Lincoln, NE | March 2026 |
Deconsolidations
| Property | Location | Date of Deconsolidation | ||
|---|---|---|---|---|
| Southpark Mall | Colonial Heights, VA | July 2025 | ||
| Jefferson Mall | Louisville, KY | February 2026 |
Dispositions
| Property | Location | Date of Disposition | ||
|---|---|---|---|---|
| Monroeville Mall | Monroeville, PA | January 2025 | ||
| Annex at Monroeville | Monroeville, PA | January 2025 | ||
| Imperial Valley Mall | El Centro, CA | February 2025 | ||
| 840 Greenbrier Circle | Chesapeake, VA | June 2025 | ||
| The Promenade | D'Iberville, MS | July 2025 | ||
| Fremaux Town Center (1) | Slidell, LA | October 2025 |
(1)
The property was owned by a joint venture that was accounted for using the equity method of accounting and was included in equity in earnings of unconsolidated affiliates in the accompanying condensed consolidated statements of operations.
We consider properties undergoing major redevelopment, properties being considered for repositioning, properties where we intend to renegotiate the terms of the debt secured by the related property or return the property to the lender as non-core. As of March 31, 2026, Arbor Place, Brookfield Square, Eastland Mall, Harford Mall, Jefferson Mall, Laurel Park Place, Old Hickory Mall, Southpark Mall, The Outlet Shoppes at Gettysburg and York Galleria were designated as non-core.
Comparison of the Three Months Ended March 31, 2026 to the Three Months Ended March 31, 2025
Revenues
| Three Months Ended March 31, | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | 2025 | Change | Malls | Outlet Centers | Lifestyle Centers | Open-Air Centers | All Other | |||||||||||||||||||||||||
| Rental revenues | $ | 141,373 | $ | 137,360 | $ | 4,013 | $ | 6,451 | $ | (296 | ) | $ | 107 | $ | (1,941 | ) | $ | (308 | ) | |||||||||||||
| Management, development and leasing fees | 1,609 | 1,317 | 292 | — | — | — | — | 292 | ||||||||||||||||||||||||
| Other | 2,986 | 3,091 | (105 | ) | (257 | ) | 59 | 1 | 72 | 20 | ||||||||||||||||||||||
| Total revenues | $ | 145,968 | $ | 141,768 | $ | 4,200 | $ | 6,194 | $ | (237 | ) | $ | 108 | $ | (1,869 | ) | $ | 4 |
Rental revenues increased primarily due to the acquisition of four malls in July 2025 and one mall in March 2026, which resulted in an increase of $10.0 million during the current-year period. The increase was partially offset by $6.6 million
24
of rental revenues associated with properties sold since the prior-year period. Also, rental revenues at the comparable properties increased $1.9 million compared to the prior-year period.
Operating Expenses
| Three Months Ended March 31, | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | 2025 | Change | Malls | Outlet Centers | Lifestyle Centers | Open-Air Centers | All Other | |||||||||||||||||||||||||
| Property operating | $ | (28,233 | ) | $ | (25,878 | ) | $ | (2,355 | ) | $ | (2,260 | ) | $ | 11 | $ | 155 | $ | 38 | $ | (299 | ) | |||||||||||
| Real estate taxes | (14,066 | ) | (15,731 | ) | 1,665 | 1,298 | 107 | 159 | 223 | (122 | ) | |||||||||||||||||||||
| Maintenance and repairs | (12,333 | ) | (13,466 | ) | 1,133 | 853 | 34 | 31 | 165 | 50 | ||||||||||||||||||||||
| Property operating expenses | (54,632 | ) | (55,075 | ) | 443 | (109 | ) | 152 | 345 | 426 | (371 | ) | ||||||||||||||||||||
| Depreciation and amortization | (38,098 | ) | (45,541 | ) | 7,443 | 5,894 | 94 | 14 | 1,116 | 325 | ||||||||||||||||||||||
| General and administrative | (18,587 | ) | (20,707 | ) | 2,120 | — | — | — | — | 2,120 | ||||||||||||||||||||||
| Other | 30 | — | 30 | 30 | — | — | — | — | ||||||||||||||||||||||||
| Total operating expenses | $ | (111,287 | ) | $ | (121,323 | ) | $ | 10,036 | $ | 5,815 | $ | 246 | $ | 359 | $ | 1,542 | $ | 2,074 |
Property operating e
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of financial condition and results of operations should be read in conjunction with the consolidated financial statements and accompanying notes that are included in this annual report. Capitalized terms used, but not defined, in this Management’s Discussion and Analysis of Financial Condition and Results of Operations have the same meanings as defined in the notes to the consolidated financial statements.
This section of this annual report on Form 10-K generally discusses 2025 and 2024 items and year-to-year comparisons between 2025 and 2024. See Part II, Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations in our annual report on Form 10-K for the year ended December 31, 2024 for a similar discussion and year-to-year comparisons between 2024 and 2023.
Executive Overview
We are a self-managed, self-administered, fully integrated REIT that is engaged in the ownership, development, acquisition, leasing, management and operation of regional shopping malls, outlet centers, lifestyle centers, open-air centers and other properties. As of December 31, 2025, we own interests in 86 properties, consisting of 47 malls, 25 open-air centers, five outlet centers, four lifestyle centers and five other properties, including single-tenant and multi-tenant outparcels. As of December 31, 2025, our shopping centers are located in 22 states, and are primarily in the southeastern and midwestern United States. We have elected to be taxed as a REIT for federal income tax purposes.
We conduct substantially all our business through the Operating Partnership. The Operating Partnership consolidates the financial statements of all entities in which it has a controlling financial interest or where it is the primary beneficiary of a VIE. See Item 2 for a description of our properties owned and under development as of December 31, 2025.
The following summarizes our net income (loss) and net income (loss) attributable to common shareholders (in thousands):
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||
| Net income | $ | 134,526 | $ | 57,117 | |||
| Net income attributable to common shareholders | $ | 133,878 | $ | 57,764 |
Significant items that affected comparability between the years include:
•
Items increasing net income for the year ended December 31, 2025 compared to the year ended December 31, 2024 include:
o
Rental revenues were $65.1 million higher;
o
Gain on deconsolidation was $33.9 million higher;
o
Equity in earnings was $30.3 million higher; and
o
Gain on sales of real estate assets was $57.6 million higher.
•
Items decreasing net income for the year ended December 31, 2025 compared to the year ended December 31, 2024 include:
o
Depreciation and amortization was $24.6 million higher;
o
Interest expense was $21.5 million higher;
o
Total property operating expense was $29.2 million higher;
o
Gain on consolidation was $26.7 million lower;
o
General and administrative expense was $1.8 million higher;
o
Loss on impairment was $1.7 million higher; and
o
Interest and other income was $2.5 million lower.
Our focus is on continuing to execute our strategy to improve occupancy, drive rent growth and transform the offerings available at our properties to include a targeted mix of retail, service, dining, entertainment and other non-retail uses, primarily through the re-tenanting of former anchor locations as well as diversification of in-line tenancy. This operational strategy is also supported by our balance sheet strategy of reducing overall debt, extending our debt maturity schedule and lowering our overall cost of borrowings to limit maturity risk, as well as improving net cash flow and enhancing enterprise value. In July 2025, we closed on the acquisition of four enclosed malls: Ashland Town Center in Ashland, KY, Mesa Mall in Grand Junction, CO, Paddock Mall in Ocala, FL, and Southgate Mall in Missoula, MT. The acquisition represents significant progress in the execution of our portfolio optimization strategy as we utilize proceeds from sales of non-core assets and open-air centers, such as the sales of two open-air centers, The Promenade and Fremaux Town Center, to invest in higher cash flow yielding opportunities.
46
Results of Operations
Properties that were in operation for the entire year during both 2025 and 2024 are referred to as the “2025 Comparable Properties.” Since January 2024, we have opened, consolidated, deconsolidated, acquired and disposed of the following properties:
Properties Opened
| Property | Location | Date Opened | ||
|---|---|---|---|---|
| Friendly Center Medical Office (1) | Greensboro, NC | August 2024 |
(1)
The property is owned by a joint venture that is accounted for using the equity method of accounting and is included in equity in earnings of unconsolidated affiliates in the accompanying consolidated statements of operations.
Consolidations
| Property | Location | Date of Consolidation | ||
|---|---|---|---|---|
| CoolSprings Galleria | Nashville, TN | December 2024 | ||
| Oak Park Mall | Overland Park, KS | December 2024 | ||
| West County Center | Des Peres, MO | December 2024 |
Acquisitions
| Property | Location | Date of Acquisition | ||
|---|---|---|---|---|
| Ashland Town Center | Ashland, KY | July 2025 | ||
| Mesa Mall | Grand Junction, CO | July 2025 | ||
| Paddock Mall | Ocala, FL | July 2025 | ||
| Southgate Mall | Missoula, MT | July 2025 |
Deconsolidations
| Property | Location | Date of Deconsolidation | ||
|---|---|---|---|---|
| Southpark Mall | Colonial Heights, VA | July 2025 |
47
Dispositions
| Property | Location | Date of Disposition | ||
|---|---|---|---|---|
| Layton Hills Mall | Layton, UT | August 2024 | ||
| Layton Hills Convenience Center | Layton, UT | September 2024 | ||
| Layton Hills Plaza | Layton, UT | September 2024 | ||
| Monroeville Mall | Monroeville, PA | January 2025 | ||
| Annex at Monroeville | Monroeville, PA | January 2025 | ||
| Imperial Valley Mall | El Centro, CA | February 2025 | ||
| 840 Greenbrier Circle | Chesapeake, VA | June 2025 | ||
| The Promenade | D'Iberville, MS | July 2025 | ||
| Fremaux Town Center (1) | Slidell, LA | October 2025 |
(1)
The property was owned by a joint venture that was accounted for using the equity method of accounting and was included in equity in earnings of unconsolidated affiliates in the accompanying consolidated statements of operations.
We consider properties undergoing major redevelopment, properties being considered for repositioning, properties where we intend to renegotiate the terms of the debt secured by the related property or return the property to the lender as non-core. As of December 31, 2025, Brookfield Square, Harford Mall, Laurel Park Place and Southpark Mall were designated as non-core.
Comparison of the Results of Operations for the Years Ended December 31, 2025 and 2024
Revenues
(in thousands)
| Year Ended December 31, | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | Malls | Outlet Centers | Lifestyle Centers | Open-Air Centers | All Other | |||||||||||||||||||||||||
| Rental revenues | $ | 558,985 | $ | 493,876 | $ | 65,109 | $ | 71,454 | $ | (270 | ) | $ | 2,518 | $ | (6,012 | ) | $ | (2,581 | ) | |||||||||||||
| Management, development and leasing fees | 5,114 | 7,609 | (2,495 | ) | — | — | — | — | (2,495 | ) | ||||||||||||||||||||||
| Other | 14,274 | 14,076 | 198 | 950 | (100 | ) | (128 | ) | (174 | ) | (350 | ) | ||||||||||||||||||||
| Total revenues | $ | 578,373 | $ | 515,561 | $ | 62,812 | $ | 72,404 | $ | (370 | ) | $ | 2,390 | $ | (6,186 | ) | $ | (5,426 | ) |
Rental revenues increased primarily due to the consolidation of three malls in December 2024, as well as the acquisition of four malls in July 2025, which resulted in an increase of $100.0 million during the current year. The increase was partially offset by $35.5 million of rental revenues associated with properties sold since the prior year. Rental revenues at the comparable properties were relatively flat compared to the prior year.
Operating Expenses
(in thousands)
| Year Ended December 31, | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | Malls | Outlet Centers | Lifestyle Centers | Open-Air Centers | All Other | |||||||||||||||||||||||||
| Property operating | $ | (101,941 | ) | $ | (90,052 | ) | $ | (11,889 | ) | $ | (13,848 | ) | $ | (280 | ) | $ | 7 | $ | (151 | ) | $ | 2,383 | ||||||||||
| Real estate taxes | (57,458 | ) | (47,365 | ) | (10,093 | ) | (10,597 | ) | (242 | ) | 35 | (1 | ) | 712 | ||||||||||||||||||
| Maintenance and repairs | (44,954 | ) | (37,732 | ) | (7,222 | ) | (6,623 | ) | (87 | ) | (355 | ) | (186 | ) | 29 | |||||||||||||||||
| Property operating expenses | (204,353 | ) | (175,149 | ) | (29,204 | ) | (31,068 | ) | (609 | ) | (313 | ) | (338 | ) | 3,124 | |||||||||||||||||
| Depreciation and amortization | (165,156 | ) | (140,591 | ) | (24,565 | ) | (35,734 | ) | 384 | 1,411 | 6,974 | 2,400 | ||||||||||||||||||||
| General and administrative | (69,040 | ) | (67,254 | ) | (1,786 | ) | — | — | — | — | (1,786 | ) | ||||||||||||||||||||
| Loss on impairment | (3,193 | ) | (1,461 | ) | (1,732 | ) | — | — | — | — | (1,732 | ) | ||||||||||||||||||||
| Litigation settlement | — | 553 | (553 | ) | — | — | — | — | (553 | ) | ||||||||||||||||||||||
| Other | (57 | ) | (230 | ) | 173 | (57 | ) | — | — | — | 230 | |||||||||||||||||||||
| Total operating expenses | $ | (441,799 | ) | $ | (384,132 | ) | $ | (57,667 | ) | $ | (66,859 | ) | $ | (225 | ) | $ | 1,098 | $ | 6,636 | $ | 1,683 |
48
Total property operating expenses increased primarily due to the consolidation of three malls in December 2024, as well as the acquisition of four malls in July 2025, which resulted in an increase of $37.2 million during the current year. The increase was partially offset by $10.4 million of total property operating expenses associated with properties sold since the prior year. Also, the increase was impacted by state franchise tax rebates received in the prior year, as well as higher snow removal expense during the current year.
Depreciation and amortization expense increased primarily due to the addition of tangible assets and intangible lease assets recognized upon the consolidation of three malls in December 2024, as well as the acquisition of four malls in July 2025, which resulted in an increase of $61.7 million during the current year. The increase was partially offset by tenant improvement and intangible in-place lease assets recognized upon the adoption of fresh start accounting on November 1, 2021 becoming fully depreciated or amortized since the prior year. Also, dispositions accounted for an $11.5 million decrease in the current year as compared to the prior year.
General and administrative expense increased $1.8 million primarily due to fees paid to third parties associated with the modification of the 2032 non-recourse bank loan (previously referred to as the "open-air centers and outparcels loan"), as well as higher stock compensation expense in the current year due to awards granted since the prior year.
During the year ended December 31, 2025, we recorded loss on impairment of $3.2 million related to the sales of 840 Greenbrier Circle and a land parcel, which were sold for less than their carrying values. During the year ended December 31, 2024, we recorded loss on impairment of $1.5 million related to two outparcels we sold for less than each asset's carrying value.
Other Income and Expenses
Interest and other income decreased $2.5 million during the year ended December 31, 2025 as compared to the prior year primarily due to holding U.S. Treasury securities that carried lower interest rates in the current year.
Interest expense increased $21.5 million during the year ended December 31, 2025 as compared to the prior year. The increase was primarily due to higher accretion of property-level debt discounts and property-level interest expense associated with the consolidation of three malls in December 2024. The increase was partially offset by lower interest expense on the secured term loan due to paydowns and principal amortization that has occurred since the prior year, as well as a lower variable interest rate in the current year.
For the year ended December 31, 2025, we recorded a $33.9 million gain on deconsolidation related to Southpark Mall. The property was deconsolidated due to a loss of control when it was placed into receivership in connection with the foreclosure process.
For the year ended December 31, 2024, we recognized a $26.7 million gain on consolidation related to the acquisition of our partner's 50% joint venture interests in CoolSprings Galleria, Oak Park Mall and West County Center.
Equity in earnings of unconsolidated affiliates increased $30.3 million during the year ended December 31, 2025 as compared to the prior year. The increase was primarily due to a gain on the sale of Fremaux Town Center.
During the year ended December 31, 2025, we recognized $74.2 million of gain on sales of real estate assets related to the sales of The Promenade, Imperial Valley Mall, Monroeville Mall, Annex at Monroeville, three outparcels associated with the Monroeville Mall properties, a land parcel associated with Imperial Valley Mall, an outparcel and two land parcels. During the year ended December 31, 2024, we recognized a $16.7 million gain on sales of real estate assets related to the sales of Layton Hills Mall, Layton Hills Convenience Center, Layton Hills Plaza, 10 outparcels, of which 9 outparcels were associated with the Layton Hills properties, two land parcels and an anchor parcel.
Non-GAAP Measure
Same-center Net Operating Income
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, tenant reimbursements and other income) less property operating expenses (property operating, real estate taxes and maintenance and repairs). We also exclude the impact of lease termination fees and certain non-cash items such as straight-line rents and reimbursements, write-offs of landlord inducements and net amortization of acquired above and below market leases.
49
We compute NOI based on the Operating Partnership's pro rata share of both consolidated and unconsolidated properties. We believe that presenting NOI and same-center NOI (described below) based on our Operating Partnership’s pro rata share of both consolidated and unconsolidated properties is useful since we conduct substantially all our business through our Operating Partnership and, therefore, it reflects the performance of our properties in absolute terms regardless of the ratio of ownership interests of our common shareholders and the noncontrolling interest in the Operating Partnership. Our definition of NOI may be different than that used by other companies, and accordingly, our 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 our shopping center properties, we believe that same-center NOI provides a measure that reflects trends in occupancy rates, rental rates, sales at our properties and operating costs and the impact of those trends on our results of operations. Our calculation of same-center NOI excludes lease termination income, straight-line rent adjustments, and amortization of above- and below-market lease intangibles in order to enhance the comparability of results from one period to another.
We include a property in our same-center pool when we have owned all or a portion of the property since January 1 of the preceding calendar year and it has been in operation for both the entire preceding calendar year ended December 31, 2024 and the current year ended December 31, 2025. New properties are excluded from same-center NOI until they meet these criteria. Properties excluded from the same-center pool, which would otherwise meet these criteria, are properties undergoing major redevelopment or being considered for repositioning, or where we intend to renegotiate the terms of the debt secured by the related property or return the property to the lender ("Excluded Properties"). As of December 31, 2025, Brookfield Square, Harford Mall, Laurel Park Place and Southpark Mall were classified as Excluded Properties.
Due to the exclusions noted above, same-center 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). A reconciliation of our same-center NOI to net income for the years ended December 31, 2025 and 2024 is as follows (in thousands):
| Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||
| Net income | $ | 134,526 | $ | 57,117 | ||||
| Adjustments: (1) | ||||||||
| Depreciation and amortization, including our share of unconsolidated affiliates and net of noncontrolling interests' share | 176,597 | 154,812 | ||||||
| Interest expense, including our share of unconsolidated affiliates and net of noncontrolling interests' share | 199,735 | 217,354 | ||||||
| Abandoned projects expense | 27 | 230 | ||||||
| Gain on sales of real estate assets | (74,229 | ) | (16,676 | ) | ||||
| Gain on sales of real estate assets of unconsolidated affiliates | (33,567 | ) | (68 | ) | ||||
| Adjustment for unconsolidated affiliates with negative investment | 12,811 | (9,974 | ) | |||||
| Loss on extinguishment of debt | 217 | 819 | ||||||
| Gain on deconsolidation | (33,851 | ) | — | |||||
| Gain on consolidation | — | (26,727 | ) | |||||
| Loss on impairment, including our share of unconsolidated affiliates | 3,875 | 1,461 | ||||||
| Litigation settlement | — | (553 | ) | |||||
| Income tax provision | 475 | 1,055 | ||||||
| Lease termination fees | (2,088 | ) | (2,357 | ) | ||||
| Straight-line rent and above- and below-market lease amortization | 14,389 | 14,642 | ||||||
| Net loss attributable to noncontrolling interests in other consolidated subsidiaries | 1,462 | 1,857 | ||||||
| General and administrative expenses | 69,040 | 67,254 | ||||||
| Management fees and non-property level revenues | (22,121 | ) | (25,049 | ) | ||||
| Operating Partnership's share of property NOI | 447,298 | 435,197 | ||||||
| Non-comparable NOI | (26,827 | ) | (16,732 | ) | ||||
| Total same-center NOI (2) | $ | 420,471 | $ | 418,465 |
(1)
Adjustments are based on our Operating Partnership's pro rata ownership share, including our share of unconsolidated affiliates and excluding noncontrolling interests' share of consolidated properties.
(2)
Due to the purchase of the Company's joint venture partner's 50% interest in CoolSprings Galleria, Oak Park Mall and West County Center during December 2024, same-center NOI is reflected at 100% for those properties for all periods.
Same-center NOI increased 0.5% for the year ended December 31, 2025 as compared to the prior year. The $2.0 million increase for the year ended December 31, 2025 compared to the same period in 2024 primarily consisted of an $8.0 million increase in revenues offset by a $6.0 million increase in operating expenses. Rental revenues were $7.1 million higher primarily due to higher minimum rents and tenant reimbursements in the current year. The increase in rental revenues was partially offset by lower percentage rents during the current year as compared to the prior year. Property operating
50
expenses increased in the current year primarily due to one-time real estate and franchise tax refunds received in the prior year as well as higher utility and maintenance expense.
Operational Review
The shopping center business is, to some extent, seasonal in nature with tenants typically achieving the highest levels of sales during the fourth quarter due to the holiday season, which generally results in higher percentage rents in the fourth quarter. Additionally, our properties earn a large portion of their rents from short-term tenants during the holiday period. Thus, occupancy levels and revenue production are generally the highest in the fourth quarter of each year. Results of operations realized in any one quarter may not be indicative of the results likely to be experienced over the course of the fiscal year.
We derive the majority of our revenues from our malls. The sources of our revenues by property type were as follows:
| Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||
| Malls | 72.2 | % | 70.0 | % | ||||
| Outlet Centers | 5.4 | % | 5.5 | % | ||||
| Lifestyle Centers | 7.7 | % | 7.8 | % | ||||
| Open-Air Centers | 9.9 | % | 11.0 | % | ||||
| All Other Properties | 4.8 | % | 5.7 | % |
Inline and Adjacent Freestanding Store Sales
Inline and adjacent freestanding store sales include reporting mall, lifestyle center and outlet center tenants of 10,000 square feet or less and exclude license agreements, which are retail leases that are temporary or short-term in nature and generally last more than three months but less than twelve months. The following is a comparison of our same-center sales per square foot for mall, lifestyle center and outlet center tenants of 10,000 square feet or less (Excluded Properties are not included in sales metrics):
| Sales Per Square Foot for the Trailing Twelve Months Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | % Change | ||||||||
| Malls, lifestyle centers and outlet centers same-center sales per square foot | $ | 437 | $ | 426 | 2.8% |
Tenant Occupancy Costs
Occupancy cost is a tenant’s total cost of occupying its space, divided by its sales. Inline and adjacent freestanding store sales represent total sales amounts received from reporting tenants with space of less than 10,000 square feet.
The following table summarizes tenant occupancy costs as a percentage of total inline and adjacent freestanding store sales for reporting tenants less than 10,000 square feet, excluding license agreements, for each of the past three years:
| Year Ended December 31, (1) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2023 | ||||||||||
| Mall in-line store sales (in millions) | $ | 4,068 | $ | 3,691 | $ | 3,750 | ||||||
| Mall in-line tenant occupancy costs | 10.6 | % | 11.0 | % | 10.9 | % |
(1)
In certain cases, we own less than a 100% interest in the mall. The information in this table is based on 100% of the applicable amounts and has not been adjusted for our ownership share.
In-Line Store Occupancy
Our portfolio in-line store occupancy is summarized in the below table (Excluded Properties are not included in occupancy metrics). Occupancy for the malls, lifestyle centers and outlet centers represents 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.
51
| As of December 31, | ||||
|---|---|---|---|---|
| 2025 | 2024 | |||
| Total portfolio | 90.0% | 90.3% | ||
| Malls, lifestyle centers and outlet centers: | ||||
| Total malls | 87.9% | 87.8% | ||
| Total lifestyle centers | 92.5% | 92.2% | ||
| Total outlet centers | 90.9% | 92.3% | ||
| Total same-center malls, lifestyle centers and outlet centers | 88.6% | 88.6% | ||
| Open-air centers | 95.0% | 95.6% | ||
| All Other Properties | 90.9% | 89.5% |
Leasing
The following is a summary of the total square feet of leases signed in the year ended December 31, 2025 as compared to the prior year:
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||
| Operating portfolio: | |||||||
| New leases | 854,120 | 980,105 | |||||
| Renewal leases | 3,165,981 | 3,500,440 | |||||
| Development portfolio: | |||||||
| New leases | 6,058 | — | |||||
| Total leased | 4,026,159 | 4,480,545 |
Average annual base rents per square foot are computed based on contractual rents in effect as of December 31, 2025 and 2024, including the impact of any rent concessions. Average annual base rents per square foot for comparable small shop space of less than 10,000 square feet were as follows for each property type (1):
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||
| Total portfolio (1) | $ | 27.13 | $ | 26.07 | |||
| Malls, lifestyle centers and outlet centers: | |||||||
| Total same-center malls, lifestyle centers and outlet centers | 31.41 | 31.59 | |||||
| Total malls | 31.31 | 31.14 | |||||
| Total lifestyle centers | 32.83 | 31.96 | |||||
| Total outlet centers | 30.37 | 29.32 | |||||
| Open-air centers | 16.25 | 15.84 | |||||
| All Other Properties | 22.01 | 20.94 |
(1)
Excluded Properties are not included in base rent. Average base rents for open-air centers and other include all leased space, regardless of size.
Results from new and renewal leasing of comparable in-line space of less than 10,000 square feet during the year ended December 31, 2025 for spaces that were previously occupied, based on the contractual terms of the related leases inclusive of the impact of any rent concessions, which were not material, are as follows:
| Property Type | Square Feet | Prior Gross Rent PSF | New Initial Gross Rent PSF | % Change Initial | New Average Gross Rent PSF | % Change Average | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| All Property Types (1) | 2,439,969 | $ | 41.45 | $ | 41.30 | (0.4 | )% | $ | 42.52 | 2.6 | % | |||||||||||||
| Malls, lifestyle centers and outlet centers (2) | 2,304,160 | 42.35 | 41.97 | (0.9 | )% | 43.17 | 1.9 | % | ||||||||||||||||
| New leases (2) | 236,953 | 39.09 | 48.25 | 23.4 | % | 52.84 | 35.2 | % | ||||||||||||||||
| Renewal leases (2) | 2,067,207 | 42.72 | 41.25 | (3.4 | )% | 42.07 | (1.5 | )% | ||||||||||||||||
| Open-air Centers | 105,296 | 26.53 | 31.43 | 18.5 | % | 33.24 | 25.3 | % |
(1)
Includes malls, lifestyle centers, outlet centers, open-air centers and other.
(2)
The change is primarily driven by malls.
52
New and renewal leasing activity of comparable in-line space of less than 10,000 square feet for the year ended December 31, 2025, based on commencement date inclusive of the impact of any rent concessions, are as follows:
| Number of Leases | Square Feet | Term (in years) | Initial Rent PSF | Average Rent PSF | Expiring Rent PSF | Initial Rent Spread | Average Rent Spread | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commencement 2025: | ||||||||||||||||||||||||||||||||||||||||
| New | 89 | 227,157 | 6.58 | $ | 44.45 | $ | 49.05 | $ | 35.02 | $ | 9.43 | 26.9 | % | $ | 14.03 | 40.1 | % | |||||||||||||||||||||||
| Renewal | 596 | 1,857,922 | 2.82 | 36.01 | 36.72 | 37.68 | (1.67 | ) | (4.4 | )% | (0.96 | ) | (2.5 | )% | ||||||||||||||||||||||||||
| Commencement 2025 Total | 685 | 2,085,079 | 3.31 | 36.93 | 38.06 | 37.39 | (0.46 | ) | (1.2 | )% | 0.67 | 1.8 | % | |||||||||||||||||||||||||||
| Commencement 2026: | ||||||||||||||||||||||||||||||||||||||||
| New | 42 | 96,722 | 7.42 | 51.80 | 56.78 | 38.85 | 12.95 | 33.3 | % | 17.93 | 46.2 | % | ||||||||||||||||||||||||||||
| Renewal | 345 | 1,034,282 | 3.00 | 43.06 | 43.89 | 43.28 | (0.22 | ) | (0.5 | )% | 0.61 | 1.4 | % | |||||||||||||||||||||||||||
| Commencement 2026 Total | 387 | 1,131,004 | 3.48 | 43.81 | 45.00 | 42.90 | 0.91 | 2.1 | % | 2.10 | 4.9 | % | ||||||||||||||||||||||||||||
| Total 2025/2026 | 1,072 | 3,216,083 | 3.37 | $ | 39.35 | $ | 40.50 | $ | 39.33 | $ | 0.02 | 0.1 | % | $ | 1.17 | 3.0 | % |
Liquidity and Capital Resources
As of December 31, 2025, we had $335.4 million available in unrestricted cash and U.S. Treasury securities. Our total pro rata share of debt, excluding unamortized deferred financing costs and debt discounts, at December 31, 2025 was $2,622.6 million. We had $75.9 million in restricted cash at December 31, 2025 related to cash held in escrow accounts for insurance, real estate taxes, capital expenditures and tenant allowances as required by the terms of certain mortgage notes payable, as well as amounts related to cash management agreements with lenders of certain property-level mortgage indebtedness, which are designated for debt service and operating expense obligations. We also had restricted cash of $34.8 million related to the properties that secure the corporate term loan and the 2032 non-recourse bank loan (previously referred to as the "open-air centers and outparcels loan") of which we may receive a portion via distributions semiannually and quarterly in accordance with the provisions of the term loan and the 2032 non-recourse bank loan, respectively.
During the year ended December 31, 2025, we continued to reinvest the cash from maturing U.S. Treasury securities into new U.S. Treasury securities. We designated our U.S. Treasury securities as available-for-sale. As of December 31, 2025, our U.S. Treasury securities have maturities through October 2026. Subsequent to December 31, 2025, we redeemed and purchased additional U.S. Treasury securities. See Note 18 for more information.
In January 2025, we acquired four Macy's stores for $6.2 million, which include land, buildings and improvements, for future redevelopment at the respective properties. In July 2025, we closed on the acquisition of four malls for $179.7 million including transaction costs. The malls include Ashland Town Center in Ashland, KY, Mesa Mall in Grand Junction, CO, Paddock Mall in Ocala, FL, and Southgate Mall in Missoula, MT. See Note 5 for more information.
During the year ended December 31, 2025, we sold six properties, six outparcels, three land parcels and two anchor parcels, which generated gross proceeds of $240.7 million at our share. Net proceeds from those sales were used to pay down the 2032 non-recourse bank loan (previously referred to as the "open-air centers and outparcels loan"), pay down the secured term loan and fund the acquisition of the four malls acquired in July 2025.
During the year ended December 31, 2025, we exercised the extension options on the loans secured by Fayette Mall, Coastal Grand Mall - Dick's Sporting Goods and the secured term loan and entered short-term loan extensions for the loans secured by The Outlet Shoppes at Laredo and York Town Center. We closed on new loans secured by Cross Creek Mall and The Pavilion at Port Orange and paid off the loans secured by Fremaux Town Center and the Northgate Mall Development with proceeds from the sale of each property.
Additionally, we modified the loans secured by Coastal Grand Mall and Coastal Grand Crossing and the 2032 non-recourse bank loan (previously referred to as the "open-air centers and outparcels loan"), which extended the maturity dates, increased the interest rates and increased the principal balance on the 2032 non-recourse bank loan by $110.0 million to fund the acquisition of the four malls described above. See Note 7 and Note 8.
In March 2025, the Alamance Crossing East foreclosure process was completed. Alamance Crossing East had an outstanding loan balance of $41.1 million prior to completion of the foreclosure process. In July 2025, Southpark Mall entered default and the property was placed into receivership. As of December 31, 2025, the loan secured by Southpark Mall had an outstanding balance of $48.3 million. During the year ended December 31, 2025, we were notified by the lender that the loan secured by The Outlet Shoppes at Gettysburg was in maturity default and we anticipate returning the property to the lender. Subsequent to December 31, 2025, we were notified by the lender that the loan secured by Jefferson Mall was in default and the property was placed into receivership. See Note 18.
We paid common stock dividends of $0.40 per share in each of the first and second quarters of 2025 and $0.45 per share in each of the third and fourth quarters of 2025. Additionally, our board of directors declared a special dividend of $0.80 per share, which was paid in cash during the first quarter of 2025. The special dividend was made to ensure that we meet the minimum requirement to maintain our status as a REIT. In November 2025, our board of directors authorized the
53
repurchase of up to $25.0 million of the Company's common stock. The authorized share repurchase program has an expiration date of November 5, 2026 and replaces the existing program authorized in May 2025. Subsequent to December 31, 2025, our board of directors declared a regular cash dividend of $0.45 per share for the quarter ending March 31, 2026. See Note 18 for more information.
As of December 31, 2025, our total share of consolidated, unconsolidated and other outstanding debt, excluding debt discounts and deferred financing costs, maturing during 2026, assuming all extension options are elected, is $670.2 million. The $9.7 million loan, at our share, secured by The Outlet Shoppes at Gettysburg, which matured during 2025, remains outstanding.
Unconsolidated Affiliates
We have ownership interests in 23 unconsolidated affiliates as of December 31, 2025. See Note 7 to the consolidated financial statements for more information. The unconsolidated affiliates are accounted for using the equity method of accounting and are reflected in the accompanying consolidated balance sheets as investments in unconsolidated affiliates.
The following are circumstances when we may consider entering into a joint venture with a third party:
•
Third parties may approach us with opportunities in which they have obtained land and performed some pre-development activities, but they may not have sufficient access to the capital resources or the development and leasing expertise to bring the project to fruition. We enter into such arrangements when we determine such a project is viable and we can achieve a satisfactory return on our investment. We typically earn development fees from the joint venture and provide management and leasing services to the property for a fee once the property is placed in operation.
•
We determine that we may have the opportunity to capitalize on the value we have created in a property by selling an interest in the property to a third party. This provides us with an additional source of capital that can be used to develop or acquire additional real estate assets that we believe will provide greater potential for growth. When we retain an interest in an asset rather than selling a 100% interest, it is typically because this allows us to continue to manage the property, which provides us the ability to earn fees for management, leasing, development and financing services provided to the joint venture.
•
We also pursue opportunities to contribute available land at our properties into joint venture partnerships for development of primarily non-retail uses such as hotels, offices, self-storage and multifamily. We typically partner with developers who have expertise in the non-retail property types.
Guarantees
We may guarantee the debt of a joint venture primarily because it allows the joint venture to obtain funding at a lower cost than could be obtained otherwise. This results in a higher return for the joint venture on its investment, and a higher return on our investment in the joint venture. We may receive a fee from the joint venture for providing the guaranty. Additionally, when we issue a guaranty, the terms of the joint venture agreement typically provide that we may receive indemnification from the joint venture partner or have the ability to increase our ownership interest.
See Note 14 to the consolidated financial statements for information related to our guarantees of unconsolidated affiliates' debt as of December 31, 2025 and 2024.
Material Cash Requirements
54
The following table summarizes our material cash requirements as of December 31, 2025 (in thousands):
| Payments Due By Period | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total | Less Than 1 Year | 1-3 Years | 3-5 Years | More Than 5 Years | ||||||||||||||||
| Long-term debt: | ||||||||||||||||||||
| Consolidated debt service (1) | $ | 2,587,416 | $ | 1,416,652 | $ | 263,692 | $ | 842,061 | $ | 65,011 | ||||||||||
| Noncontrolling interests' share in other consolidated subsidiaries (2) | (37,982 | ) | (30,880 | ) | (784 | ) | (784 | ) | (5,534 | ) | ||||||||||
| Other debt (3) | 48,271 | 48,271 | — | — | — | |||||||||||||||
| Our share of unconsolidated affiliates debt service (4) | 456,684 | 46,434 | 193,559 | 75,296 | 141,395 | |||||||||||||||
| Our share of total debt service obligations | 3,054,389 | 1,480,477 | 456,467 | 916,573 | 200,872 | |||||||||||||||
| Operating leases: (5) | ||||||||||||||||||||
| Ground leases on properties | 12,870 | 258 | 519 | 619 | 11,474 | |||||||||||||||
| Purchase obligations: (6) | ||||||||||||||||||||
| Construction contracts on consolidated properties | 3,460 | 3,460 | — | — | — | |||||||||||||||
| Our share of construction contracts on unconsolidated properties | 160 | 160 | — | — | — | |||||||||||||||
| Our share of total purchase obligations | 3,620 | 3,620 | — | — | — | |||||||||||||||
| Other contractual obligations: (7) | 18,267 | 17,433 | 834 | — | — | |||||||||||||||
| Total material cash requirements | $ | 3,089,146 | $ | 1,501,788 | $ | 457,820 | $ | 917,192 | $ | 212,346 |
(1)
Represents principal (including balloon payments) and interest payments due under the terms of mortgage and other indebtedness, net, and includes $684,846 of variable-rate debt service related to the secured term loan, $102,676 of variable-rate debt service related to the 2032 non-recourse bank loan and $32,718 of variable-rate debt service on The Outlet Shoppes at Laredo loan. The future interest payments on variable-rate loans are projected based on the interest rates that were in effect at December 31, 2025. The secured term loan matures in November 2026 and contains a one-year extension option, subject to certain conditions. See Note 8 to the consolidated financial statements for additional information regarding the terms of long-term debt.
(2)
Includes $(11,451) of noncontrolling interests' share of variable-rate debt service on The Outlet Shoppes at Laredo loan. Future contractual obligations have been projected using the same assumptions as used in (1) above.
(3)
Represents the outstanding loan balance for Southpark Mall which was deconsolidated due to a loss of control when the property was placed into receivership in connection with the foreclosure process.
(4)
Includes $21,471 of variable-rate debt service. Future contractual obligations have been projected using the same assumptions as used in (1) above.
(5)
Obligations where we own the buildings and improvements, but lease the underlying land under long-term ground leases. The maturities of these leases range from 2046 to 2089 and generally provide for renewal options.
(6)
Represents our share of the remaining balance to be incurred under construction contracts that had been entered into as of December 31, 2025, but were not complete. The contracts are primarily for redevelopment of our properties.
(7)
Represents agreements for maintenance, security, and janitorial services at our properties that expire between June 2026 to September 2028.
Liquidity Sources
We derive the majority of our revenues from leases with retail tenants, which have historically been the primary source for funding short-term liquidity and capital needs such as operating expenses, debt service, tenant construction allowances, recurring capital expenditures, dividends and distributions. We believe that the combination of cash flows generated from our operations, combined with cash on hand and our investment in U.S. Treasury securities will, for the foreseeable future, provide adequate liquidity to meet our cash needs. In addition to these factors, we have options available to us to generate additional liquidity, including but not limited to, joint venture investments, financing of currently unencumbered properties and decreasing expenditures related to tenant construction allowances and other capital expenditures. We also generate revenues from sales of peripheral land at our properties and from sales of real estate assets when it is determined that we can realize an optimal value for the assets.
55
Cash Flows - Operating, Investing and Financing Activities
There was $153.0 million of cash, cash equivalents and restricted cash as of December 31, 2025, a decrease of $0.9 million from December 31, 2024. Of this amount, $42.3 million was unrestricted cash as of December 31, 2025. Also, at December 31, 2025, we had $293.1 million in U.S. Treasuries with maturities through October 2026. Our net cash flows are summarized as follows (in thousands):
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | Change | ||||||||||
| Net cash provided by operating activities | $ | 249,680 | $ | 202,223 | $ | 47,457 | ||||||
| Net cash (used in) provided by investing activities | (115,114 | ) | 65,006 | (180,120 | ) | |||||||
| Net cash used in financing activities | (135,418 | ) | (236,501 | ) | 101,083 | |||||||
| Net cash flows | $ | (852 | ) | $ | 30,728 | $ | (31,580 | ) |
Cash Provided by Operating Activities
Cash provided by operating activities increased primarily due to the consolidation of three malls in December 2024, as well as the acquisition of four malls in July 2025. The increase was partially offset by the sales of The Promenade, 840 Greenbrier Circle, Layton Hills properties, the Monroeville properties and Imperial Valley Mall since the prior year.
Cash (Used In) Provided by Investing Activities
Cash used in investing activities increased primarily due to the acquisition of four malls in July 2025, as well as a higher amount of additions of real estate assets and a lower amount of net redemptions of U.S. Treasury securities during the current year. The increase was partially offset by net proceeds from the sales of the Layton Hills properties, the Monroeville properties, Imperial Valley Mall, The Promenade and 840 Greenbrier Circle since the prior year.
Cash Used in Financing Activities
Cash used in financing activities decreased primarily due to proceeds from new financings in the current year and a lower amount of repurchases of common stock as compared to the prior year. The decrease was partially offset by an increase in principal payments and the payment of a first quarter 2025 special dividend during the current year as compared to the prior year.
56
Debt
CBL has no indebtedness. Either the Operating Partnership or one of its consolidated subsidiaries that it has a direct or indirect ownership interest in is the borrower on all our debt, substantially all of which is secured by real estate assets.
The following tables summarize debt based on our pro rata ownership share, including our pro rata share of unconsolidated affiliates and excluding noncontrolling investors’ share of consolidated properties. Prior to consideration of unamortized deferred financing costs or debt discounts, of our $2,622.6 million in outstanding debt at December 31, 2025, $2,619.8 million constituted non-recourse debt obligations and $2.8 million constituted recourse debt obligations. We believe the tables below provide investors and lenders a clearer understanding of our total debt obligations and liquidity (in thousands):
| December 31, 2025: | Consolidated | Noncontrolling Interests | Other Debt (1) | Unconsolidated Affiliates | Total | Weighted- Average Interest Rate (2) | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed-rate debt: | |||||||||||||||||||||||
| Non-recourse loans on operating properties | $ | 1,133,962 | $ | (23,881 | ) | $ | 48,271 | $ | 342,081 | $ | 1,500,433 | 4.97% | |||||||||||
| 2032 non-recourse bank loan | 367,956 | — | — | — | 367,956 | 7.70% | (3) | ||||||||||||||||
| Recourse loan on an operating property | — | — | — | 2,797 | 2,797 | 7.26% | |||||||||||||||||
| Total fixed-rate debt | 1,501,918 | (23,881 | ) | 48,271 | 344,878 | 1,871,186 | 5.51% | ||||||||||||||||
| Variable-rate debt: | |||||||||||||||||||||||
| Non-recourse loans on operating properties | 31,380 | (10,983 | ) | — | 9,261 | 29,658 | 7.46% | ||||||||||||||||
| 2032 non-recourse bank loan | 75,000 | — | — | — | 75,000 | 7.97% | (3) | ||||||||||||||||
| Non-recourse, secured term loan | 646,722 | — | — | — | 646,722 | 6.74% | |||||||||||||||||
| Total variable-rate debt | 753,102 | (10,983 | ) | — | 9,261 | 751,380 | 6.89% | ||||||||||||||||
| Total fixed-rate and variable-rate debt | 2,255,020 | (34,864 | ) | 48,271 | 354,139 | 2,622,566 | 5.91% | ||||||||||||||||
| Unamortized deferred financing costs | (9,276 | ) | 83 | — | (3,006 | ) | (12,199 | ) | |||||||||||||||
| Debt discounts (4) | (74,959 | ) | 251 | — | — | (74,708 | ) | ||||||||||||||||
| Total mortgage and other indebtedness, net | $ | 2,170,785 | $ | (34,530 | ) | $ | 48,271 | $ | 351,133 | $ | 2,535,659 | ||||||||||||
| December 31, 2024: | Consolidated | Noncontrolling Interests | Other Debt (1) | Unconsolidated Affiliates | Total | Weighted- Average Interest Rate (2) | |||||||||||||||||
| Fixed-rate debt: | |||||||||||||||||||||||
| Non-recourse loans on operating properties | $ | 1,233,767 | $ | (24,392 | ) | $ | 41,122 | $ | 368,578 | $ | 1,619,075 | 4.98% | |||||||||||
| 2032 non-recourse bank loan | 170,031 | — | — | — | 170,031 | 6.95% | (3) | ||||||||||||||||
| Recourse loan on an operating property | — | — | — | 4,361 | 4,361 | 7.26% | |||||||||||||||||
| Total fixed-rate debt | 1,403,798 | (24,392 | ) | 41,122 | 372,939 | 1,793,467 | 5.18% | ||||||||||||||||
| Variable-rate debt: | |||||||||||||||||||||||
| Non-recourse loans on operating properties | 32,580 | (11,403 | ) | — | 4,740 | 25,917 | 7.99% | ||||||||||||||||
| Recourse loan on an operating property | — | — | — | 22,249 | 22,249 | 7.55% | |||||||||||||||||
| 2032 non-recourse bank loan | 170,031 | — | — | — | 170,031 | 8.65% | (3) | ||||||||||||||||
| Non-recourse, secured term loan | 725,495 | — | — | — | 725,495 | 7.42% | |||||||||||||||||
| Total variable-rate debt | 928,106 | (11,403 | ) | — | 26,989 | 943,692 | 7.66% | ||||||||||||||||
| Total fixed-rate and variable-rate debt | 2,331,904 | (35,795 | ) | 41,122 | 399,928 | 2,737,159 | 6.03% | ||||||||||||||||
| Unamortized deferred financing costs | (8,688 | ) | 168 | — | (2,613 | ) | (11,133 | ) | |||||||||||||||
| Debt discounts (4) | (110,536 | ) | 1,803 | — | — | (108,733 | ) | ||||||||||||||||
| Total mortgage and other indebtedness, net | $ | 2,212,680 | $ | (33,824 | ) | $ | 41,122 | $ | 397,315 | $ | 2,617,293 |
(1)
As of December 31, 2025, represents the outstanding loan balance for Southpark Mall. As of December 31, 2024, represents the outstanding loan balance for Alamance Crossing East. These properties were deconsolidated due to a loss of control when the properties were placed into receivership in connection with the foreclosure process.
(2)
Weighted-average interest rate excludes amortization of deferred financing costs.
(3)
This loan was previously referred to as the "open-air centers and outparcels loan." The loan was modified in July 2025. The interest rate is now a fixed 7.70% for $367,956 of the outstanding loan balance through July 2030, with the remaining loan balance bearing a variable interest rate based on the 30-day SOFR plus 4.10%. The full principal balance will convert to a variable rate after July 2030. 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%.
(4)
Represents the difference between the estimated fair value and the outstanding principal balance of applicable loans at the time of fresh start accounting and dates of acquisitions. These discounts are accreted as additional interest expense over the terms of the respective debt using the effective interest method.
57
The following table presents our pro rata share of consolidated and unconsolidated debt as of December 31, 2025, excluding unamortized deferred financing costs and debt discounts, that is scheduled to mature in 2026 based on the original maturity date (in thousands):
| Balance | |||||
|---|---|---|---|---|---|
| Consolidated Debt: | |||||
| Parkdale Mall & Crossing | $ | 49,075 | |||
| Northwoods Mall | 47,615 | ||||
| Arbor Place | 85,515 | ||||
| Fayette Mall | 101,683 | ||||
| Volusia Mall | 33,165 | ||||
| Hamilton Place | 77,972 | ||||
| Jefferson Mall | 48,990 | (1) | |||
| The Outlet Shoppes at Laredo | 20,397 | ||||
| West County Center | 140,024 | ||||
| Secured term loan | 646,722 | (2) | |||
| 1,251,158 | |||||
| Unconsolidated Debt: | |||||
| Coastal Grand Mall - Dick's Sporting Goods | 3,287 | ||||
| York Town Center | 14,210 | ||||
| 17,497 | |||||
| Other Debt: | |||||
| Southpark Mall | 48,271 | (3) | |||
| Total 2026 maturities at our pro rata share | $ | 1,316,926 |
(1)
Subsequent to December 31, 2025, we were notified by the lender that the loan was in default and the property was placed into receivership. See Note 18.
(2)
The loan has a one-year extension option, subject to certain conditions, for a fully extended maturity date of November 2027.
(3)
In July 2025, the loan entered default and the property was placed into receivership. The Company anticipates returning the property to the lender.
Additionally, we have a loan with a principal balance of $9.7 million, at our share, as of December 31, 2025, secured by The Outlet Shoppes at Gettysburg that is past its maturity date. We anticipate returning the property to the lender.
The weighted-average remaining term of our total share of consolidated and unconsolidated debt, excluding debt discounts and deferred financing costs, was 2.6 years and 2.4 years at December 31, 2025 and December 31, 2024, respectively. The weighted-average remaining term of our pro rata share of fixed-rate debt, excluding debt discounts and deferred financing costs, was 3.2 years and 3.0 years at December 31, 2025 and December 31, 2024, respectively.
As of December 31, 2025, our pro rata share of consolidated and unconsolidated variable-rate debt, excluding debt discounts and deferred financing costs, represented 28.7% of our total pro rata share of debt, excluding debt discounts and deferred financing costs. As of December 31, 2024, our pro rata share of consolidated and unconsolidated variable-rate debt, excluding debt discounts and deferred financing costs, represented 34.5% of our total pro rata share of debt, excluding debt discounts and deferred financing costs.
See Note 7 and Note 8 to the consolidated financial statements for additional information concerning the amount and terms of our outstanding indebtedness as of December 31, 2025.
Equity
We paid common stock dividends of $0.40 per share in each of the first and second quarters of 2025 and $0.45 per share in each of the third and fourth quarters of 2025. Additionally, our board of directors declared a special dividend of $0.80 per share, which was paid in cash during the first quarter of 2025. The special dividend was made to ensure that we meet the minimum requirement to maintain our status as a REIT. The decision to declare and pay dividends on any outstanding shares of our common stock, as well as the timing, amount and composition of any such future dividends, will be at the sole discretion of our board of directors and will depend on our earnings, taxable income, FFO, liquidity, financial condition, capital requirements, contractual prohibitions or other limitations under our then-current indebtedness, the annual distribution requirements under the REIT provisions of the Internal Revenue Code, Delaware law and such other factors as our board of directors deems relevant. Any dividends payable will be determined by our board of directors based upon the circumstances at the time of declaration. For additional information, see discussion presented under the subheading “Dividends” in Note 9 of this report. Our actual results of operations will be affected by a number of factors, including the revenues received from our properties, our operating expenses, interest expense, capital expenditures and the ability of the anchors and tenants at our properties to meet their obligations for payment of rents and tenant reimbursements. Subsequent to December 31, 2025, our board of directors declared a $0.45 per share regular quarterly dividend for the first quarter of
58
2026. The regular quarterly dividend is payable in cash on March 31, 2026, to shareholders of record as of March 17, 2026. See Note 18.
Upon our emergence from bankruptcy on November 1, 2021, we experienced an “ownership change” under Sections 382 and 383 of the Internal Revenue Code, which can limit our ability to use certain tax attributes—including net operating loss (“NOL”) carryforwards and other deductions—to offset future taxable income. In addition, because we had built-in losses in our assets at that time, certain taxable income deductions realized during the five-year recognition period following the ownership change (the “2021 Recognition Period”) were subject to limitation.
The 2021 Recognition Period expires on November 1, 2026; as of that date, our ability to recognize certain deductions will no longer be limited because of the 2021 ownership change.
The recognition of additional tax deductions may cause a greater portion of distributions paid to shareholders after December 31, 2026 to be treated, for U.S. federal income tax purposes, as a non-taxable return of capital and a reduction in the basis of shareholder stock. Notwithstanding the expiration of the 2021 Recognition Period, our pre‑November 1, 2021 NOLs and other tax attributes generally remain subject to the Section 382 annual limitation, and any built-in losses disallowed during the recognition period may carry forward and remain subject to applicable limitations.
We remain subject to Sections 382 and 383 and could experience another ownership change in the future. If we experience an ownership change, our ability to use future tax deductions, net operating loss carryforwards and other tax attributes to offset future taxable income may be subject to limitations.
In November 2025, our board of directors authorized the repurchase of up to $25.0 million of the Company's common stock. The authorized share repurchase program has an expiration date of November 5, 2026 and replaces the existing program authorized in May 2025. In August 2023, our board of directors authorized the repurchase of up to $25.0 million of our outstanding common stock. See Part II, Item 5 for additional information regarding our repurchases of common stock during 2025.
Capital Expenditures
The following table, which excludes expenditures for developments and expansions, summarizes capital expenditures, including our share of unconsolidated affiliates' capital expenditures, for the years ended December 31, 2025 and 2024, (in thousands):
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||
| Tenant allowances (1) | $ | 20,942 | $ | 19,863 | |||
| Maintenance capital expenditures: | |||||||
| Parking area and parking area lighting | 8,584 | 5,047 | |||||
| Roof replacements | 4,360 | 6,801 | |||||
| Other capital expenditures | 22,741 | 19,497 | |||||
| Total maintenance capital expenditures | 35,685 | 31,345 | |||||
| Capitalized overhead | 1,020 | 859 | |||||
| Capitalized interest | 518 | 562 | |||||
| Total capital expenditures | $ | 58,165 | $ | 52,629 |
(1)
Tenant allowances primarily relate to new leases. Tenant allowances related to renewal leases were not material for the periods presented.
Annual capital expenditures budgets are prepared for each of our properties that are intended to provide for all necessary recurring and non-recurring capital expenditures. We believe that property operating cash flows, which include reimbursements from tenants for certain expenses, will provide the necessary funding for these expenditures.
59
Developments and Redevelopments
Developments Completed at December 31, 2025
(Dollars in thousands)
| CBL's Share of | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Property | Location | CBL Ownership Interest | Total Project Square Feet | Total Cost (1) | Cost to Date (2) | 2025 Cost | Opening Date | Initial Unleveraged Yield | ||||||||||||||||
| Outparcel Development: | ||||||||||||||||||||||||
| Mayfaire Town Center - hotel development | Wilmington, NC | 49% | 83,021 | $ | 16,285 | $ | 16,285 | $ | 4,432 | Aug 2025 | 11.0% |
(1)
Total Cost is presented net of reimbursements to be received.
(2)
Cost to Date does not reflect reimbursements until they are received.
Properties Under Development at December 31, 2025
(Dollars in thousands)
| CBL's Share of | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Property | Location | CBL Ownership Interest | Total Project Square Feet | Total Cost (1) | Cost to Date (2) | 2025 Cost | Opening Date | Initial Unleveraged Yield | ||||||||||||||||
| Redevelopments: | ||||||||||||||||||||||||
| Friendly Center - Cooper's Hawk | Greensboro, NC | 50% | 10,600 | $ | 2,551 | $ | 2,314 | $ | 2,291 | Nov 2025 | 10.2% | |||||||||||||
| Friendly Center - North Italia | Greensboro, NC | 50% | 6,000 | 2,550 | 1,869 | 1,869 | Dec 2025 | 8.1% | ||||||||||||||||
| Total Redevelopment Properties Completed | 16,600 | $ | 5,101 | $ | 4,183 | $ | 4,160 |
(1)
Total Cost is presented net of reimbursements to be received.
(2)
Cost to Date does not reflect reimbursements until they are received.
We are continually pursuing new redevelopment opportunities and have projects in various stages of pre-development. Except for the projects presented above, we did not have any other material capital commitments as of December 31, 2025.
Critical Accounting Policies and Estimates
Our consolidated financial statements are prepared in accordance with GAAP. In preparing our financial statements, we are required to make assumptions and estimates about future events, and apply judgments that affect the reported amounts of assets, liabilities, revenues, expenses and the related disclosures. We base our assumptions, estimates and judgments on historical experience, current trends and other factors that management believes to be relevant at the time our consolidated financial statements are prepared. On a regular basis, we review the accounting policies, assumptions, estimates and judgments to ensure that our financial statements are presented fairly and in accordance with GAAP. However, because future events and their effects cannot be determined with certainty, actual results could differ from our assumptions and estimates, and such differences could be material.
An accounting policy is deemed to be critical if it requires an accounting estimate to be made based on assumptions about matters that are highly uncertain at the time the estimate is made and if different estimates that are reasonably likely to occur could materially impact the financial statements. Management believes that the following critical accounting policies discussed in this section reflect its more significant estimates and assumptions used in preparation of the consolidated financial statements. We have reviewed these critical accounting estimates and related disclosures with the audit committee of our board of directors. See Note 2 of the consolidated financial statements, included in Item 8 of this Annual Report on Form 10-K for a discussion of our significant accounting policies.
Purchase Price Allocations for Acquired Assets
We evaluate all real estate acquisitions to determine if the transactions qualify as an acquisition of assets or of a business. For acquisitions that are accounted for as an acquisition of an asset, we record the acquired tangible and intangible assets and assumed liabilities based on each asset's and liability's relative fair value at the acquisition date to the total purchase price plus capitalized acquisition costs. Fair value is based on estimated cash flow projections that utilize available market information and discount and/or capitalization rates as appropriate. Estimates of future cash flows are based on a number of factors including historical operating results, known and anticipated trends, and market and economic conditions. The acquired assets and assumed liabilities for an acquired operating property generally include, but are not
60
limited to: land, buildings, and identified tangible and intangible assets and liabilities associated with in-place leases, including tenant improvements, leasing costs, value of above-market and below-market leases, and value of acquired in-place leases.
The fair value of the above-market or below-market component of an acquired lease is based upon the present value (calculated using a market discount rate) of the difference between the contractual rents to be paid pursuant to the lease over its remaining term and management’s estimate of the rents that would be paid using fair market rental rates and rent escalations at the date of acquisition over the remaining term of the lease. An identifiable intangible asset or liability is recorded if there is an above-market or below-market lease at an acquired property. The amounts recorded for above-market leases are included in other assets on the balance sheets, and the amounts for below-market leases are included in other liabilities on the balance sheets. These amounts are amortized on a straight-line basis as an adjustment to rental income over the remaining term of the applicable leases.
The fair value of acquired in-place leases is derived based on our assessment of lost revenue and costs incurred for the period required to lease the “assumed vacant” property to the occupancy level when purchased. This fair value is based on a variety of considerations including, but not necessarily limited to: (i) the value associated with avoiding the cost of originating the acquired in-place leases; (ii) the value associated with lost revenue related to tenant reimbursable operating costs estimated to be incurred during the assumed lease-up period; and (iii) the value associated with lost rental revenue from existing leases during the assumed lease-up period. Factors considered in performing these analyses include an estimate of the carrying costs during the expected lease-up periods, such as real estate taxes, insurance, and other operating expenses, current market conditions, and costs to execute similar leases, such as leasing commissions, legal, and other related expenses. These amounts are amortized as an increase to depreciation and amortization expense over the remaining term of the applicable leases.
Revenue Recognition and Accounts Receivable
Receivables include amounts billed and currently due from tenants pursuant to lease agreements and receivables attributable to straight-line rents associated with those lease agreements. Individual leases where the collection of rents is in dispute are assessed for collectability based on management’s best estimate of collection considering the anticipated outcome of the dispute. Individual leases that are not in dispute are assessed for collectability and upon the determination that the collection of rents over the remaining lease term is not probable, accounts receivable are reduced as an adjustment to rental revenues. Revenue from leases where collection is deemed to be less than probable is recorded on a cash basis until collectability is determined to be probable. Further, management assesses whether operating lease receivables, at a portfolio level, are appropriately valued based upon an analysis of balances outstanding, historical collection levels and current economic trends. An allowance for the uncollectable portion of the portfolio is recorded as an adjustment to rental revenues.
We review current economic considerations each reporting period, including the effects of tenant bankruptcies. Additionally, our assessment also takes into consideration the type of tenant and current discussions with the tenants regarding matters such as billing disputes, lease negotiations and executed deferrals or abatements, as well as recent rent payment and credit history. Evaluating and estimating uncollectable lease payments and related receivables requires a significant amount of judgment by management and is based on the best information available to management at the time of evaluation.
Carrying Value of Long-Lived Assets
We monitor events or changes in circumstances that could indicate the carrying value of a long-lived asset may not be recoverable. We use significant judgement in assessing events or circumstances which might indicate impairment, including but not limited to, changes in our intent to hold a long-lived asset over its previously estimated useful life. Changes in our intent to hold a long-lived asset have a significant impact on the estimated undiscounted cash flows expected to result from the use and eventual disposition of a long-lived asset and whether a potential impairment loss shall be measured. When indicators of potential impairment are present that suggest that the carrying amounts of a long-lived asset may not be recoverable, we assess the recoverability of the asset by determining whether the asset’s carrying value will be recovered through the estimated undiscounted future cash flows expected from our use and its eventual disposition. In the event that such undiscounted future cash flows do not exceed the carrying value, we adjust the carrying value of the long-lived asset to its estimated fair value and recognize an impairment loss. The estimated fair value is calculated based on the following information, in order of preference, depending upon availability: (Level 1) recently quoted market prices, (Level 2) market prices for comparable properties, or (Level 3) the present value of future cash flows, including estimated salvage value. Certain of our long-lived assets may be carried at more than an amount that could be realized in a current disposition transaction. We estimate future operating cash flows, the terminal capitalization rate and the discount rate, among other factors. As these assumptions are subject to economic and market uncertainties, they are difficult to predict and are subject
61
to future events that may alter the assumptions used or management’s estimates of future possible outcomes. Therefore, the future cash flows estimated in our impairment analyses may not be achieved.
Investments in Unconsolidated Affiliates
On a periodic basis, we assess whether there are any indicators that the fair value of our investments in unconsolidated affiliates may be impaired. An investment is impaired only if our estimate of the fair value of the investment is less than the carrying value of the investment, and such decline in value is deemed to be other than temporary. To the extent impairment has occurred, the loss is measured as the excess of the carrying amount of the investment over the fair value of the investment. Our estimates of fair value for each investment are based on a number of assumptions such as future leasing expectations, operating forecasts, discount rates and capitalization rates, among others. These assumptions are subject to economic and market uncertainties including, but not limited to, demand for space, competition for tenants, changes in market rental rates, and operating costs. As these factors are difficult to predict and are subject to future events that may alter our assumptions, the fair values estimated in the impairment analyses may not be realized.
Recent Accounting Pronouncements
See Note 2 to the consolidated financial statements for information on recently issued accounting pronouncements.
Non-GAAP 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. Our method of calculating FFO may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.
We believe that FFO provides an additional indicator of the operating performance of our 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 real estate assets have historically risen or fallen with market conditions, we believe that FFO enhances investors’ understanding of our operating performance. The use of FFO as an indicator of financial performance is influenced not only by the operations of our properties and interest rates, but also by our capital structure.
We believe FFO allocable to Operating Partnership common unitholders is a useful performance measure since we conduct substantially all our business through our Operating Partnership and, therefore, it reflects the performance of our properties in absolute terms regardless of the ratio of ownership interests of our common shareholders and the noncontrolling interest in our Operating Partnership.
In our reconciliation of net income attributable to common shareholders to FFO allocable to Operating Partnership common unitholders that is presented below, we make an adjustment to add back noncontrolling interest in income of our 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 our operating performance or to cash flow as a measure of liquidity.
We believe that it is important to identify the impact of certain significant items on our FFO measures for a reader to have a complete understanding of our results of operations. Therefore, we have also presented adjusted FFO measures excluding these significant items from the applicable periods. Please refer to the reconciliation of net income attributable to common shareholders to FFO allocable to Operating Partnership common unitholders below for a description of these adjustments.
62
The reconciliation of net income attributable to common shareholders to FFO allocable to Operating Partnership common unitholders is as follows (in thousands):
| Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||||
| Net income attributable to common shareholders | $ | 133,878 | $ | 57,764 | ||||
| Noncontrolling interest in income of Operating Partnership | 21 | 4 | ||||||
| Earnings allocable to unvested restricted stock | 26 | 1,206 | ||||||
| Depreciation and amortization expense of: | ||||||||
| Consolidated properties | 165,156 | 140,591 | ||||||
| Unconsolidated affiliates | 12,992 | 16,137 | ||||||
| Non-real estate assets | (1,005 | ) | (1,187 | ) | ||||
| Noncontrolling interests' share of depreciation and amortization in other consolidated subsidiaries | (1,551 | ) | (1,916 | ) | ||||
| Loss on impairment, including our share of unconsolidated affiliates, net of taxes | 3,496 | 1,244 | ||||||
| Gain on depreciable property, net of taxes | (104,046 | ) | (15,651 | ) | ||||
| FFO allocable to Operating Partnership common unitholders | 208,967 | 198,192 | ||||||
| Debt discount accretion, including our share of unconsolidated affiliates and net of noncontrolling interests' share (1) | 35,750 | 44,929 | ||||||
| Adjustment for unconsolidated affiliates with negative investment (2) | 12,811 | (9,974 | ) | |||||
| Litigation settlement (3) | — | (553 | ) | |||||
| Non-cash default interest expense (4) | (328 | ) | 606 | |||||
| Gain on deconsolidation (5) | (33,851 | ) | — | |||||
| Gain on consolidation (6) | — | (26,727 | ) | |||||
| Loss on extinguishment of debt (7) | 217 | 819 | ||||||
| FFO allocable to Operating Partnership common unitholders, as adjusted | $ | 223,566 | $ | 207,292 |
(1)
Represents the difference between the estimated fair value and the outstanding principal balance of applicable loans at the time of fresh start accounting and dates of acquisitions. These discounts are accreted as additional interest expense over the terms of the respective mortgage notes payable using the effective interest method. We began recognizing the debt discount accretion associated with the consolidation of CoolSprings Galleria, Oak Park Mall and West County Center during the year ended December 31, 2025.
(2)
Represents our share of the earnings (losses) before depreciation and amortization expense of unconsolidated affiliates where we are recognizing equity in earnings (losses) on a cash basis because our investment in the unconsolidated affiliate is below zero.
(3)
Represents a credit to litigation settlement expense related to claim amounts that were released pursuant to the terms of the settlement agreement related to the settlement of a class action lawsuit.
(4)
The year ended December 31, 2025 includes default interest on a loan past its maturity date and the reversal of previously accrued default interest. The year ended December 31, 2024 includes default interest on loans past their maturity dates.
(5)
For the year ended December 31, 2025, the Company deconsolidated Southpark Mall due to a loss of control when the property was placed into receivership in connection with the foreclosure process.
(6)
For the year ended December 31, 2024, we recognized gain on consolidation related to the acquisition of our partner's 50% joint venture interests in CoolSprings Galleria, Oak Park Mall and West County Center and recognized gain on consolidation.
(7)
During the years ended December 31, 2025 and 2024, we made a partial paydown on the 2032 non-recourse bank loan (previously referred to as the "open-air centers and outparcels loan") and recognized loss on extinguishment of debt related to prepayment fees.
The increase in FFO, as adjusted, for the year ended December 31, 2025 was primarily driven by the consolidation of three malls in December 2024, as well as the acquisition of four malls in July 2025. The increase was partially offset by the sales of The Promenade, 840 Greenbrier Circle, Imperial Valley Mall, the Layton Hills properties, Annex at Monroeville and Monroeville Mall.
63
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0000950170-25-030677.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of financial condition and results of operations should be read in conjunction with the consolidated financial statements and accompanying notes that are included in this annual report. Capitalized terms used, but not defined, in this Management’s Discussion and Analysis of Financial Condition and Results of Operations have the same meanings as defined in the notes to the consolidated financial statements.
Executive Overview
We are a self-managed, self-administered, fully integrated REIT that is engaged in the ownership, development, acquisition, leasing, management and operation of regional shopping malls, outlet centers, lifestyle centers, open-air centers and other properties. As of December 31, 2024, we own interests in 87 properties, consisting of 45 malls, 27 open-air centers, five outlet centers, five lifestyle centers and five other properties, including single-tenant and multi-tenant outparcels. As of December 31, 2024, our shopping centers are located in 21 states, and are primarily in the southeastern and midwestern United States. We have elected to be taxed as a REIT for federal income tax purposes.
We conduct substantially all our business through the Operating Partnership. The Operating Partnership consolidates the financial statements of all entities in which it has a controlling financial interest or where it is the primary beneficiary of a VIE. See Item 2 for a description of our properties owned and under development as of December 31, 2024.
The following summarizes our net income (loss) and net income (loss) attributable to common shareholders (in thousands):
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| Net income (loss) | $ | 57,117 | $ | 3,204 | $ | (99,515 | ) | |||||
| Net income (loss) attributable to common shareholders | $ | 57,764 | $ | 5,433 | $ | (96,019 | ) |
Significant items that affected comparability between the years include:
•
Items increasing net income for the year ended December 31, 2024 compared to the year ended December 31, 2023 include:
o
Depreciation and amortization was $49.9 million lower;
o
Gain on consolidation was $26.7 million higher;
o
Interest expense was $18.4 million lower;
o
Equity in earnings was $11.1 million higher;
o
Gain on sales of real estate assets was $11.6 million higher;
o
Real estate taxes were $7.4 million lower; and
o
Maintenance and repairs were $3.6 million lower.
•
Items decreasing net income for the year ended December 31, 2024 compared to the year ended December 31, 2023 include:
o
Gain on deconsolidation was $47.9 million lower;
o
Rental revenues were $20.1 million lower;
o
Gain on extinguishment of debt was $4.1 million lower; and
o
General and administrative expense was $3.2 million higher.
•
Items increasing net income for the year ended December 31, 2023 compared to the year ended December 31, 2022 include:
o
Depreciation and amortization was $65.8 million lower;
o
Interest expense was $44.4 million lower;
o
Gain on deconsolidation was $11.6 higher;
o
Interest and other income was $8.3 million higher; and
o
General and administrative expense was $3.1 million lower.
•
Items decreasing net income for the year ended December 31, 2023 compared to the year ended December 31, 2022 include:
45
o
Rental revenues were $28.3 million lower;
o
Equity in earnings was $7.9 million lower; and
o
Gain on extinguishment of debt was $4.1 million lower.
Our focus is on continuing to execute our strategy to improve occupancy, drive rent growth and transform the offerings available at our properties to include a targeted mix of retail, service, dining, entertainment and other non-retail uses, primarily through the re-tenanting of former anchor locations as well as diversification of in-line tenancy. This operational strategy is also supported by our balance sheet strategy of reducing overall debt, extending our debt maturity schedule and lowering our overall cost of borrowings to limit maturity risk, as well as improving net cash flow and enhancing enterprise value. While the industry and our Company continue to face challenges, some of which may not be in our control, we believe that the strategies in place to improve occupancy, diversify our tenant mix and redevelop our properties will continue to contribute to stabilization of our portfolio and revenues in future years.
Results of Operations
Properties that were in operation for the entire year during both 2024 and 2023 are referred to as the “2024 Comparable Properties.” Since January 2023, we have opened, deconsolidated and disposed of the following properties:
Properties Opened
| Property | Location | Date Opened | ||
|---|---|---|---|---|
| Friendly Center Medical Office (1) | Greensboro, NC | August 2024 |
(1)
The property is owned by a joint venture that is accounted for using the equity method of accounting and is included in equity in earnings of unconsolidated affiliates in the accompanying consolidated statements of operations.
Deconsolidations
| Property | Location | Date of Deconsolidation | ||
|---|---|---|---|---|
| Alamance Crossing East (1) | Burlington, NC | February 2023 | ||
| WestGate Mall (1)(2) | Spartanburg, SC | September 2023 |
(1)
We deconsolidated the property due to a loss of control when the property was placed into receivership in connection with the foreclosure process.
(2)
The foreclosure process was completed in May 2024.
Dispositions
| Property | Location | Date of Disposition | ||
|---|---|---|---|---|
| Layton Hills Mall | Layton, UT | August 2024 | ||
| Layton Hills Convenience Center | Layton, UT | September 2024 | ||
| Layton Hills Plaza | Layton, UT | September 2024 |
We consider properties undergoing major redevelopment or being considered for repositioning as non-core. As of December 31, 2024, Harford Mall was designated as non-core.
Comparison of the Results of Operations for the Years Ended December 31, 2024 and 2023
Revenues
(in thousands)
| Year Ended December 31, | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | Malls | Outlet Centers | Lifestyle Centers | Open-Air Centers | All Other | |||||||||||||||||||||||||
| Rental revenues | $ | 493,876 | $ | 513,957 | $ | (20,081 | ) | $ | (23,593 | ) | $ | 954 | $ | (797 | ) | $ | 1,493 | $ | 1,862 | |||||||||||||
| Management, development and leasing fees | 7,609 | 7,917 | (308 | ) | — | — | — | — | (308 | ) | ||||||||||||||||||||||
| Other | 14,076 | 13,412 | 664 | 861 | 82 | 156 | (216 | ) | (219 | ) | ||||||||||||||||||||||
| Total revenues | $ | 515,561 | $ | 535,286 | $ | (19,725 | ) | $ | (22,732 | ) | $ | 1,036 | $ | (641 | ) | $ | 1,277 | $ | 1,335 |
Rental revenues decreased due to lower minimum rents, percentage rents and tenant reimbursements. Minimum rents were lower due to tenant closures and tenants that converted to percentage in lieu of rent. The decline in percentage rents corresponds to the decline in tenant sales as compared to the prior-year period. Tenant reimbursements were lower
46
due to the accrual of credits to tenants at certain properties related to reduced assessments and refunds received from successful appeals of real estate taxes at certain properties. Also, rental revenues decreased due to the sales of the Layton Hills properties during the third quarter of 2024, as well as the deconsolidation of Alamance Crossing East and WestGate Mall in February 2023 and September 2023, respectively. The dispositions and deconsolidations of properties accounted for $9.8 million of the decrease in rental revenues during 2024 as compared to the prior-year period.
Operating Expenses
(in thousands)
| Year Ended December 31, | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | Malls | Outlet Centers | Lifestyle Centers | Open-Air Centers | All Other | |||||||||||||||||||||||||
| Property operating | $ | (90,052 | ) | $ | (90,996 | ) | $ | 944 | $ | 1,365 | $ | 59 | $ | (752 | ) | $ | 772 | $ | (500 | ) | ||||||||||||
| Real estate taxes | (47,365 | ) | (54,807 | ) | 7,442 | 6,950 | 92 | (147 | ) | 811 | (264 | ) | ||||||||||||||||||||
| Maintenance and repairs | (37,732 | ) | (41,336 | ) | 3,604 | 3,290 | (188 | ) | 351 | 124 | 27 | |||||||||||||||||||||
| Property operating expenses | (175,149 | ) | (187,139 | ) | 11,990 | 11,605 | (37 | ) | (548 | ) | 1,707 | (737 | ) | |||||||||||||||||||
| Depreciation and amortization | (140,591 | ) | (190,505 | ) | 49,914 | 38,888 | 667 | 3,330 | 5,155 | 1,874 | ||||||||||||||||||||||
| General and administrative | (67,254 | ) | (64,066 | ) | (3,188 | ) | — | — | — | — | (3,188 | ) | ||||||||||||||||||||
| Loss on impairment | (1,461 | ) | — | (1,461 | ) | — | — | — | — | (1,461 | ) | |||||||||||||||||||||
| Litigation settlement | 553 | 2,310 | (1,757 | ) | — | — | — | — | (1,757 | ) | ||||||||||||||||||||||
| Other | (230 | ) | (221 | ) | (9 | ) | — | — | — | — | (9 | ) | ||||||||||||||||||||
| Total operating expenses | $ | (384,132 | ) | $ | (439,621 | ) | $ | 55,489 | $ | 50,493 | $ | 630 | $ | 2,782 | $ | 6,862 | $ | (5,278 | ) |
Total property operating expenses decreased primarily due to a state franchise tax rebate related to prior years, as well as lower real estate taxes and janitorial and security costs. Also, total property operating expenses decreased due to the sales of the Layton Hills properties during the third quarter of 2024, as well as the deconsolidation of Alamance Crossing East and WestGate Mall in February 2023 and September 2023, respectively. The dispositions and deconsolidations of properties accounted for $3.8 million of the decrease during 2024 as compared to the prior-year period.
Depreciation and amortization expense decreased primarily due to tenant improvement and intangible in-place lease assets recognized upon the adoption of fresh start accounting on November 1, 2021 becoming fully depreciated or amortized since the prior-year period. The dispositions and deconsolidations of properties accounted for $4.2 million of the decrease during 2024 as compared to the prior-year period.
General and administrative expenses increased primarily due to higher compensation expense related to annual compensation increases and higher share-based compensation expenses related to awards granted since the prior-year period.
Litigation settlement expense increased as compared to the prior-year period. The increase results from a revision to the estimate in the prior-year period related to amounts to be paid out under the terms of a class action settlement agreement that was executed in 2019.
Other Income and Expenses
Interest and other income increased $2.5 million during the year ended December 31, 2024 as compared to the prior-year period due to holding U.S. Treasury securities that carry higher interest rates in the current-year period and cash held in interest-bearing accounts.
Interest expense decreased $18.4 million during the year ended December 31, 2024 as compared to the prior-year period. The decrease was primarily due to $11.9 million less accretion of property-level debt discounts as certain discounts became fully accreted since the prior-year period. Also, the decrease in interest expense was impacted by the paydown of the secured term loan and the retirement of the loan secured by Brookfield Square Anchor Redevelopment.
During the year ended December 31, 2024, we made a partial paydown on the open-air centers and outparcels loan and recognized loss on extinguishment of debt related to a prepayment fee. For the year ended December 31, 2023, we recorded a $3.3 million gain on extinguishment of debt related to a reduction in the outstanding principal of the loan secured by The Outlet Shoppes at Laredo.
For the year ended December 31, 2024, we recognized a $26.7 million gain on consolidation related to the acquisition of our partner's 50% joint venture interests in CoolSprings Galleria, Oak Park Mall and West County Center.
For the year ended December 31, 2023, we recorded a $47.9 million gain on deconsolidation related to Alamance Crossing East and WestGate Mall. These properties were deconsolidated due to a loss of control when they were placed into receivership in connection with the foreclosure process.
47
Equity in earnings of unconsolidated affiliates increased $11.1 million for the year ended December 31, 2024 as compared to the prior-year period. The increase primarily relates to distributions received in the current-year period as compared to contributions made in the prior-year period attributable to certain investments in unconsolidated affiliates where we recognize equity in earnings on a cash basis because our investment in such unconsolidated affiliates is negative.
During the year ended December 31, 2024, we recognized a $16.7 million gain on sales of real estate assets related to the sales of Layton Hills Mall, Layton Hills Convenience Center, Layton Hills Plaza, 10 outparcels, of which 9 outparcels were associated with the Layton Hills properties, two land parcels and an anchor parcel. During the year ended December 31, 2023, we recognized a $5.1 million gain on sales of real estate assets related to the sale of eight land parcels.
Comparison of the Results of Operations for the Years Ended December 31, 2023 and 2022
Revenues
(in thousands)
| Year Ended December 31, | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | Malls | Outlet Centers | Lifestyle Centers | Open-Air Centers | All Other | |||||||||||||||||||||||||
| Rental revenues | $ | 513,957 | $ | 542,247 | $ | (28,290 | ) | $ | (22,677 | ) | $ | (784 | ) | $ | (3,783 | ) | $ | 860 | $ | (1,906 | ) | |||||||||||
| Management, development and leasing fees | 7,917 | 7,158 | 759 | — | — | — | — | 759 | ||||||||||||||||||||||||
| Other | 13,412 | 13,606 | (194 | ) | (554 | ) | (12 | ) | (151 | ) | 4 | 519 | ||||||||||||||||||||
| Total revenues | $ | 535,286 | $ | 563,011 | $ | (27,725 | ) | $ | (23,231 | ) | $ | (796 | ) | $ | (3,934 | ) | $ | 864 | $ | (628 | ) |
Rental revenues were lower primarily due to lower percentage rents and an unfavorable variance in the estimate for uncollectable revenues as compared to the prior year due to recoveries recognized in the prior year. Also, rental revenues decreased due to the deconsolidation of Alamance Crossing East and WestGate Mall in February 2023 and September 2023, respectively. The dispositions and deconsolidations of properties accounted for $9.5 million of the decrease in rental revenues during 2023 as compared to the prior-year period.
Operating Expenses
(in thousands)
| Year Ended December 31, | ||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | Change | Malls | Outlet Centers | Lifestyle Centers | Open-Air Centers | All Other | |||||||||||||||||||||||||
| Property operating | $ | (90,996 | ) | $ | (92,126 | ) | $ | 1,130 | $ | 31 | $ | (50 | ) | $ | 606 | $ | 787 | $ | (244 | ) | ||||||||||||
| Real estate taxes | (54,807 | ) | (57,119 | ) | 2,312 | 1,937 | (116 | ) | 386 | 35 | 70 | |||||||||||||||||||||
| Maintenance and repairs | (41,336 | ) | (42,485 | ) | 1,149 | 919 | 131 | 162 | 135 | (198 | ) | |||||||||||||||||||||
| Property operating expenses | (187,139 | ) | (191,730 | ) | 4,591 | 2,887 | (35 | ) | 1,154 | 957 | (372 | ) | ||||||||||||||||||||
| Depreciation and amortization | (190,505 | ) | (256,310 | ) | 65,805 | 53,919 | 1,866 | 3,827 | 3,163 | 3,030 | ||||||||||||||||||||||
| General and administrative | (64,066 | ) | (67,215 | ) | 3,149 | — | — | — | — | 3,149 | ||||||||||||||||||||||
| Loss on impairment | — | (252 | ) | 252 | — | — | — | 252 | — | |||||||||||||||||||||||
| Litigation settlement | 2,310 | 304 | 2,006 | — | — | — | — | 2,006 | ||||||||||||||||||||||||
| Other | (221 | ) | (834 | ) | 613 | — | — | — | — | 613 | ||||||||||||||||||||||
| Total operating expenses | $ | (439,621 | ) | $ | (516,037 | ) | $ | 76,416 | $ | 56,806 | $ | 1,831 | $ | 4,981 | $ | 4,372 | $ | 8,426 |
Total property operating expenses decreased primarily due to lower real estate taxes, as well as lower utility, janitorial and security costs. The decrease was partially offset by the completion of previously delayed maintenance projects and the timing of certain third-party contracts. Also, total property operating expenses decreased due to the deconsolidation of Alamance Crossing East and WestGate Mall in February 2023 and September 2023, respectively. The dispositions and deconsolidations of properties accounted for $3.6 million of the decrease during 2023 as compared to the prior-year period.
Depreciation and amortization expense decreased primarily due to tenant improvement and intangible in-place lease assets recognized upon the adoption of fresh start accounting on November 1, 2021 becoming fully depreciated or amortized since the prior-year period. The dispositions and deconsolidations of properties accounted for $3.4 million of the decrease during 2023 as compared to the prior-year period.
General and administrative expenses decreased primarily due to professional fees associated with loan modifications and extensions, and fees incurred to obtain credit ratings on our secured term loan in the prior-year period. The decrease was partially offset by higher compensation and share-based compensation expenses as compared to the prior-year period.
48
Litigation settlement expense decreased during the year ended December 31, 2023 as compared to the prior-year period. The decrease results from a revision to the estimate of amounts to be paid out under the terms of a class action settlement agreement that was executed in 2019.
Other Income and Expenses
Interest and other income increased $8.3 million during the year ended December 31, 2023 as compared to the prior-year period primarily due to holding U.S. Treasury securities that carry higher interest rates in the current-year period.
Interest expense decreased $44.4 million during the year ended December 31, 2023 as compared to the prior-year period. The decrease was primarily due to $87.0 million less accretion of property-level debt discounts as certain discounts became fully accreted since the prior-year period. The property-level debt discounts were recognized in conjunction with recording our property-level debt at fair value upon the adoption of fresh start accounting. Also, the decrease includes $17.3 million of interest expense in the prior-year period on the secured notes that were fully redeemed in 2022. The decrease in interest expense was partially offset by an increase of $38.4 million in the current period related to the open-air centers and outparcels loan that was entered into during the second quarter of 2022 and higher interest expense on the term loan due to increased variable rates. Additionally, default interest was $1.0 million during 2023, which represented an increase of $21.2 million as compared to the prior-year period due to a reversal in 2022 of previously recognized default interest expense when forbearance/waiver agreements were obtained.
For the year ended December 31, 2023, we recorded a $3.3 million gain on extinguishment of debt related to a reduction in the outstanding principal of the loan secured by The Outlet Shoppes at Laredo. For the year ended December 31, 2022, we recorded a $7.3 million gain on extinguishment of debt related to a reduction in the outstanding principal of the loan secured by The Outlet Shoppes at Gettysburg.
For the year ended December 31, 2023, we recorded a $47.9 million gain on deconsolidation related to Alamance Crossing East and WestGate Mall. These properties were deconsolidated due to a loss of control when they were placed into receivership in connection with the foreclosure process. For the year ended December 31, 2022, we recorded a $36.3 million gain on deconsolidation related to Greenbrier Mall that was deconsolidated due to a loss of control when the mall was placed into receivership in connection with the foreclosure process.
Equity in earnings of unconsolidated affiliates decreased $7.9 million for the year ended December 31, 2023 as compared to the prior-year period. The decrease primarily relates to an increase in contributions made by us during the current-year period and a decline in distributions as compared to the prior-year period attributable to certain investments in unconsolidated affiliates where we recognize equity in earnings on a cash basis because our investment in such unconsolidated affiliates is negative.
Non-GAAP Measure
Same-center Net Operating Income
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, tenant reimbursements and other income) less property operating expenses (property operating, real estate taxes and maintenance and repairs). We also exclude the impact of lease termination fees and certain non-cash items such as straight-line rents and reimbursements, write-offs of landlord inducements and net amortization of acquired above and below market leases.
We compute NOI based on the Operating Partnership's pro rata share of both consolidated and unconsolidated properties. We believe that presenting NOI and same-center NOI (described below) based on our Operating Partnership’s pro rata share of both consolidated and unconsolidated properties is useful since we conduct substantially all our business through our Operating Partnership and, therefore, it reflects the performance of our properties in absolute terms regardless of the ratio of ownership interests of our common shareholders and the noncontrolling interest in the Operating Partnership. Our definition of NOI may be different than that used by other companies, and accordingly, our 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 our shopping center properties, we believe that same-center NOI provides a measure that reflects trends in occupancy rates, rental rates, sales at our properties and operating costs and the impact of those trends on our results of operations. Our calculation of same-center NOI excludes lease termination income, straight-line rent adjustments, and amortization of above- and below-market lease intangibles in order to enhance the comparability of results from one period to another.
We include a property in our same-center pool when we have owned all or a portion of the property since January 1 of the preceding calendar year and it has been in operation for both the entire preceding calendar year ended December 31, 2023 and the current year ended December 31, 2024. New properties are excluded from same-center NOI, until they meet these criteria. Properties excluded from the same-center pool, which would otherwise meet these criteria, are properties undergoing major redevelopment or being considered for repositioning, or where we intend to renegotiate the
49
terms of the debt secured by the related property or return the property to the lender. Alamance Crossing East and Harford Mall were classified as Excluded Properties as of December 31, 2024.
Due to the exclusions noted above, same-center 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). A reconciliation of our same-center NOI to net income for the years ended December 31, 2024 and 2023 is as follows (in thousands):
| Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||
| Net income | $ | 57,117 | $ | 3,204 | ||||
| Adjustments: (1) | ||||||||
| Depreciation and amortization, including our share of unconsolidated affiliates and net of noncontrolling interests' share | 154,812 | 205,471 | ||||||
| Interest expense, including our share of unconsolidated affiliates and net of noncontrolling interests' share | 217,354 | 238,616 | ||||||
| Abandoned projects expense | 230 | 39 | ||||||
| Gain on sales of real estate assets, net of taxes and noncontrolling interests' share | (16,676 | ) | (4,839 | ) | ||||
| Gain on sales of real estate assets of unconsolidated affiliates | (68 | ) | (768 | ) | ||||
| Adjustment for unconsolidated affiliates with negative investment | (9,974 | ) | (7,242 | ) | ||||
| Loss (gain) on extinguishment of debt | 819 | (3,270 | ) | |||||
| Gain on deconsolidation | — | (47,879 | ) | |||||
| Gain on consolidation | (26,727 | ) | — | |||||
| Loss on impairment | 1,461 | — | ||||||
| Litigation settlement | (553 | ) | (2,310 | ) | ||||
| Income tax provision | 1,055 | 894 | ||||||
| Lease termination fees | (2,357 | ) | (3,504 | ) | ||||
| Straight-line rent and above- and below-market lease amortization | 14,642 | 13,896 | ||||||
| Net loss attributable to noncontrolling interests in other consolidated subsidiaries | 1,857 | 3,344 | ||||||
| General and administrative expenses | 67,254 | 64,066 | ||||||
| Management fees and non-property level revenues | (25,049 | ) | (19,087 | ) | ||||
| Operating Partnership's share of property NOI | 435,197 | 440,631 | ||||||
| Non-comparable NOI | 20,371 | 13,861 | ||||||
| Total same-center NOI (2) | $ | 455,568 | $ | 454,492 |
(1)
Adjustments are based on our Operating Partnership's pro rata ownership share, including our share of unconsolidated affiliates and excluding noncontrolling interests' share of consolidated properties.
(2)
Due to the purchase of our joint venture partner's 50% interest in CoolSprings Galleria, Oak Park Mall and West County Center during December 2024, same-center NOI is reflected at 100% for those properties for all periods.
Same-center NOI increased 0.2% for the year ended December 31, 2024 as compared to the prior-year period. The $1.1 million increase for the year ended December 31, 2024 as compared to the prior-year period primarily consisted of a $5.9 million decrease in revenues offset by a $7.0 million decrease in operating expenses. Rental revenues were $5.9 million lower primarily due to lower minimum rents, tenant reimbursements and percentage rents. Property operating expenses decreased in the current-year period primarily due to lower real estate taxes, as well as janitorial and security costs. State franchise and real estate taxes were lower due to reduced assessments and refunds received from successful appeals at certain properties, which were partially offset by increased insurance rates.
Operational Review
The shopping center business is, to some extent, seasonal in nature with tenants typically achieving the highest levels of sales during the fourth quarter due to the holiday season, which generally results in higher percentage rents in the fourth quarter. Additionally, our properties earn a large portion of their rents from short-term tenants during the holiday period. Thus, occupancy levels and revenue production are generally the highest in the fourth quarter of each year. Results of operations realized in any one quarter may not be indicative of the results likely to be experienced over the course of the fiscal year.
50
We derive the majority of our revenues from our malls. The sources of our revenues by property type were as follows:
| Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||
| Malls | 70.0 | % | 71.4 | % | ||||
| Outlet Centers | 5.5 | % | 5.0 | % | ||||
| Lifestyle Centers | 7.8 | % | 7.7 | % | ||||
| Open-Air Centers | 11.0 | % | 10.5 | % | ||||
| All Other Properties | 5.7 | % | 5.4 | % |
Inline and Adjacent Freestanding Store Sales
Inline and adjacent freestanding store sales include reporting mall, lifestyle center and outlet center tenants of 10,000 square feet or less and exclude license agreements, which are retail leases that are temporary or short-term in nature and generally last more than three months but less than twelve months. The following is a comparison of our same-center sales per square foot for mall, lifestyle center and outlet center tenants of 10,000 square feet or less (Excluded Properties are not included in sales metrics):
| Sales Per Square Foot for the Trailing Twelve Months Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | % Change | ||||||||
| Malls, lifestyle centers and outlet centers same-center sales per square foot | $ | 418 | $ | 418 | 0.0% |
Tenant Occupancy Costs
Occupancy cost is a tenant’s total cost of occupying its space, divided by its sales. Inline and adjacent freestanding store sales represent total sales amounts received from reporting tenants with space of less than 10,000 square feet.
The following table summarizes tenant occupancy costs as a percentage of total inline and adjacent freestanding store sales for reporting tenants less than 10,000 square feet, excluding license agreements, for each of the past three years:
| Year Ended December 31, (1) | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2022 | ||||||||||
| Mall in-line store sales (in millions) | $ | 3,691 | $ | 3,750 | $ | 3,920 | ||||||
| Mall in-line tenant occupancy costs | 11.0 | % | 10.9 | % | 10.4 | % |
(1)
In certain cases, we own less than a 100% interest in the mall. The information in this table is based on 100% of the applicable amounts and has not been adjusted for our ownership share.
In-Line Store Occupancy
Our portfolio in-line store occupancy is summarized in the below table (Excluded Properties are not included in occupancy metrics). Occupancy for the malls, lifestyle centers and outlet centers represents 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.
| As of December 31, | ||||
|---|---|---|---|---|
| 2024 | 2023 | |||
| Total portfolio | 90.3% | 90.9% | ||
| Malls, lifestyle centers and outlet centers: | ||||
| Total malls | 87.8% | 89.3% | ||
| Total lifestyle centers | 92.2% | 91.5% | ||
| Total outlet centers | 92.3% | 91.9% | ||
| Total same-center malls, lifestyle centers and outlet centers | 88.7% | 89.8% | ||
| Open-air centers | 95.6% | 95.5% | ||
| All Other Properties | 89.5% | 78.2% |
51
Leasing
The following is a summary of the total square feet of leases signed in the year ended December 31, 2024 as compared to the prior year:
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 | ||||||
| Operating portfolio: | |||||||
| New leases | 980,105 | 1,485,375 | |||||
| Renewal leases | 3,500,440 | 2,865,969 | |||||
| Development portfolio: | |||||||
| New leases | — | 25,151 | |||||
| Total leased | 4,480,545 | 4,376,495 |
Average annual base rents per square foot are computed based on contractual rents in effect as of December 31, 2024 and 2023, including the impact of any rent concessions. Average annual base rents per square foot for comparable small shop space of less than 10,000 square feet were as follows for each property type (1):
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 | ||||||
| Total portfolio (1) | $ | 26.07 | $ | 25.73 | |||
| Malls, lifestyle centers and outlet centers: | |||||||
| Total same-center malls, lifestyle centers and outlet centers | 31.01 | 30.37 | |||||
| Total malls | 31.14 | 30.64 | |||||
| Total lifestyle centers | 31.96 | 30.53 | |||||
| Total outlet centers | 29.32 | 28.36 | |||||
| Open-air centers | 15.84 | 15.56 | |||||
| All Other Properties | 20.94 | 20.37 |
(1)
Excluded Properties are not included in base rent. Average base rents for open-air centers and other include all leased space, regardless of size.
Results from new and renewal leasing of comparable in-line space of less than 10,000 square feet during the year ended December 31, 2024 for spaces that were previously occupied, based on the contractual terms of the related leases inclusive of the impact of any rent concessions, which were not material, are as follows:
| Property Type | Square Feet | Prior Gross Rent PSF | New Initial Gross Rent PSF | % Change Initial | New Average Gross Rent PSF | % Change Average | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| All Property Types (1) | 2,686,925 | $ | 35.50 | $ | 36.66 | 3.3 | % | $ | 37.57 | 5.8 | % | |||||||||||||
| Malls, lifestyle centers and outlet centers (2) | 2,526,612 | 36.12 | 37.24 | 3.1 | % | 38.12 | 5.5 | % | ||||||||||||||||
| New leases (2) | 253,863 | 28.39 | 41.27 | 45.4 | % | 44.44 | 56.5 | % | ||||||||||||||||
| Renewal leases (2) | 2,272,749 | 36.99 | 36.79 | (0.5 | )% | 37.41 | 1.1 | % | ||||||||||||||||
| Open Air Centers | 132,367 | 24.61 | 27.17 | 10.4 | % | 28.47 | 15.7 | % |
(1)
Includes malls, lifestyle centers, outlet centers, open-air centers and other.
(2)
The change is primarily driven by malls.
New and renewal leasing activity of comparable in-line space of less than 10,000 square feet for the year ended December 31, 2024, based on commencement date inclusive of the impact of any rent concessions, are as follows:
| 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 | 78 | 268,832 | 6.29 | $ | 34.71 | $ | 37.68 | $ | 24.95 | $ | 9.76 | 39.1 | % | $ | 12.73 | 51.0 | % | |||||||||||||||||||||||
| Renewal | 715 | 2,259,842 | 2.74 | 35.64 | 36.39 | 36.80 | (1.16 | ) | (3.2 | )% | (0.41 | ) | (1.1 | )% | ||||||||||||||||||||||||||
| Commencement 2024 Total | 793 | 2,528,674 | 3.09 | 35.54 | 36.52 | 35.54 | — | — | 0.98 | 2.8 | % | |||||||||||||||||||||||||||||
| Commencement 2025: | ||||||||||||||||||||||||||||||||||||||||
| New | 27 | 77,723 | 6.91 | 46.66 | 50.56 | 30.89 | 15.77 | 51.1 | % | 19.67 | 63.7 | % | ||||||||||||||||||||||||||||
| Renewal | 216 | 686,645 | 3.04 | 35.61 | 36.32 | 35.87 | (0.26 | ) | (0.7 | )% | 0.45 | 1.3 | % | |||||||||||||||||||||||||||
| Commencement 2025 Total | 243 | 764,368 | 3.47 | 36.73 | 37.77 | 35.36 | 1.37 | 3.9 | % | 2.41 | 6.8 | % | ||||||||||||||||||||||||||||
| Total 2024/2025 | 1,036 | 3,293,042 | 3.18 | $ | 35.82 | $ | 36.81 | $ | 35.50 | $ | 0.32 | 0.9 | % | $ | 1.31 | 3.7 | % |
52
Liquidity and Capital Resources
As of December 31, 2024, we had $283.9 million available in unrestricted cash and U.S. Treasury securities. Our total pro rata share of debt, excluding unamortized deferred financing costs and debt discounts, at December 31, 2024 was $2,737.2 million. We had $76.7 million in restricted cash at December 31, 2024 related to cash held in escrow accounts for insurance, real estate taxes, capital expenditures and tenant allowances as required by the terms of certain mortgage notes payable, as well as amounts related to cash management agreements with lenders of certain property-level mortgage indebtedness, which are designated for debt service and operating expense obligations. We also had restricted cash of $36.2 million related to the properties that secure the term loan and the open-air centers and outparcels loan of which we may receive a portion via distributions semiannually and quarterly in accordance with the provisions of the term loan and the open-air centers and outparcels loan, respectively.
During the year ended December 31, 2024, we continued to reinvest the cash from maturing U.S. Treasury securities into new U.S. Treasury securities. We designated our U.S. Treasury securities as available-for-sale. In February 2024, we redeemed U.S. Treasury securities and used the proceeds to pay off the $15.2 million loan secured by Brookfield Square Anchor Redevelopment. As of December 31, 2024, our U.S. Treasury securities have maturities through December 2025. Subsequent to December 31, 2024, we redeemed U.S. Treasury securities. See Note 18 for additional information.
In December 2024, we acquired our joint venture partner’s 50% interests in CoolSprings Galleria, Oak Park Mall, and West County Center. The interests were acquired for a total cash consideration of $22.5 million, as well as an additional $2.5 million related to our partner's share of net working capital. Also, we assumed our partner's aggregate $266.7 million share in three non-recourse loans, secured individually by each of the assets. See Note 5 for more information. Subsequent to December 31, 2024, we acquired four operating Macy's stores for $6.2 million. See Note 18 for more information.
During the year ended December 31, 2024, we sold Layton Hills Mall, Layton Hills Convenience Center, Layton Hills Plaza, 12 outparcels, of which 9 outparcels were associated with the Layton Hills properties, two land parcels and two anchor parcels which generated approximately $85.0 million in gross proceeds at our share. Proceeds from the sales of the Layton Hills properties were used to reduce the outstanding principal balances of the secured term loan and the open-air centers and outparcels loan by $46.0 million and $18.3 million, respectively. In November 2024, the $3.1 million loan secured by the former Sears parcel at Northgate Mall was paid off using proceeds from the sale of that parcel. Subsequent to December 31, 2024, we sold Monroeville Mall and the Annex at Monroeville for $34.0 million. A portion of the proceeds from the sale were used to paydown the open-air centers and outparcels loan by $7.3 million. Also, subsequent to December 31, 2024, we sold Imperial Valley Mall for $38.1 million. Net proceeds from the sale were used to paydown the secured term loan principal balance. See Note 18 for more information on subsequent activity.
During 2024, we modified/extended six loans and paid off two loans using proceeds from new loans on each property. In May 2024, the WestGate Mall foreclosure process was completed. WestGate Mall had an outstanding loan balance of $28.7 million prior to completion of the foreclosure process. In August 2024, the loans secured by Coastal Grand Mall and Coastal Grand Crossing entered maturity default. We are in discussions with the lender regarding modifications/extensions of these loans. See Note 7 and Note 8 for more information on loan activity. Subsequent to December 31, 2024, the loan secured by The Pavilion at Port Orange was extended. See Note 18 for more information.
We paid common stock dividends of $0.40 per share in all four quarters of 2024. Subsequent to December 31, 2024, our board of directors declared a $0.40 per share regular quarterly dividend for the first quarter of 2025 and a special dividend of $0.80 per share of common stock. Both the regular quarterly dividend and the special dividend are payable in cash on March 31, 2025, to shareholders of record as of March 13, 2025. The special dividend was made to ensure that we meet the minimum requirement to maintain our status as a REIT. See Note 18 for more information.
As of December 31, 2024, our total share of consolidated, unconsolidated and other outstanding debt, excluding debt discounts and deferred financing costs, that matured during or prior to 2024, which remains outstanding at December 31, 2024, is $90.5 million, consisting of two property loans in maturity default and a property loan that is in receivership.
Unconsolidated Affiliates
We have ownership interests in 24 unconsolidated affiliates as of December 31, 2024. See Note 7 to the consolidated financial statements for more information. The unconsolidated affiliates are accounted for using the equity method of accounting and are reflected in the accompanying consolidated balance sheets as investments in unconsolidated affiliates.
The following are circumstances when we may consider entering into a joint venture with a third party:
•
Third parties may approach us with opportunities in which they have obtained land and performed some pre-development activities, but they may not have sufficient access to the capital resources or the development and leasing expertise to bring the project to fruition. We enter into such arrangements when
53
we determine such a project is viable and we can achieve a satisfactory return on our investment. We typically earn development fees from the joint venture and provide management and leasing services to the property for a fee once the property is placed in operation.
•
We determine that we may have the opportunity to capitalize on the value we have created in a property by selling an interest in the property to a third party. This provides us with an additional source of capital that can be used to develop or acquire additional real estate assets that we believe will provide greater potential for growth. When we retain an interest in an asset rather than selling a 100% interest, it is typically because this allows us to continue to manage the property, which provides us the ability to earn fees for management, leasing, development and financing services provided to the joint venture.
•
We also pursue opportunities to contribute available land at our properties into joint venture partnerships for development of primarily non-retail uses such as hotels, office, self-storage and multifamily. We typically partner with developers who have expertise in the non-retail property types.
Guarantees
We may guarantee the debt of a joint venture primarily because it allows the joint venture to obtain funding at a lower cost than could be obtained otherwise. This results in a higher return for the joint venture on its investment, and a higher return on our investment in the joint venture. We may receive a fee from the joint venture for providing the guaranty. Additionally, when we issue a guaranty, the terms of the joint venture agreement typically provide that we may receive indemnification from the joint venture partner or have the ability to increase our ownership interest.
See Note 14 to the consolidated financial statements for information related to our guarantees of unconsolidated affiliates' debt as of December 31, 2024 and 2023.
54
Material Cash Requirements
The following table summarizes our material cash requirements as of December 31, 2024 (in thousands):
| Payments Due By Period | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total | Less Than 1 Year | 1-3 Years | 3-5 Years | More Than 5 Years | ||||||||||||||||
| Long-term debt: | ||||||||||||||||||||
| Consolidated debt service (1) | $ | 2,612,315 | $ | 1,136,011 | $ | 1,000,289 | $ | 172,570 | $ | 303,445 | ||||||||||
| Noncontrolling interests' share in other consolidated subsidiaries | (39,589 | ) | (23,246 | ) | (9,635 | ) | (783 | ) | (5,925 | ) | ||||||||||
| Other debt (2) | 41,122 | 41,122 | — | — | — | |||||||||||||||
| Our share of unconsolidated affiliates debt service (3) | 508,693 | 117,393 | 79,649 | 158,912 | 152,739 | |||||||||||||||
| Our share of total debt service obligations | 3,122,541 | 1,271,280 | 1,070,303 | 330,699 | 450,259 | |||||||||||||||
| Operating leases: (4) | ||||||||||||||||||||
| Ground leases on properties | 13,120 | 250 | 518 | 519 | 11,833 | |||||||||||||||
| Purchase obligations: (5) | ||||||||||||||||||||
| Construction contracts on consolidated properties | 61 | 61 | — | — | — | |||||||||||||||
| Our share of construction contracts on unconsolidated properties | 25 | 25 | — | — | — | |||||||||||||||
| Our share of total purchase obligations | 86 | 86 | — | — | — | |||||||||||||||
| Other contractual obligations: (6) | 52,432 | 34,721 | 17,711 | — | — | |||||||||||||||
| Total material cash requirements | $ | 3,188,179 | $ | 1,306,337 | $ | 1,088,532 | $ | 331,218 | $ | 462,092 |
(1)
Represents principal (including balloon payments) and interest payments due under the terms of mortgage and other indebtedness, net, and includes $774,934 of variable-rate debt service related to the secured term loan, $214,168 of variable-rate debt service related to the open-air centers and outparcels loan and $34,041 of variable-rate debt service on the Outlet Shoppes at Laredo. The future interest payments on variable-rate loans are projected based on the interest rates that were in effect at December 31, 2024. The secured term loan matures in November 2025 and contains two one-year extension options, subject to certain conditions. See Note 8 to the consolidated financial statements for additional information regarding the terms of long-term debt.
(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.
(3)
Includes $56,854 of variable-rate debt service. Future contractual obligations have been projected using the same assumptions as used in (1) above.
(4)
Obligations where we own the buildings and improvements, but lease the underlying land under long-term ground leases. The maturities of these leases range from 2046 to 2089 and generally provide for renewal options.
(5)
Represents our share of the remaining balance to be incurred under construction contracts that had been entered into as of December 31, 2024, but were not complete. The contracts are primarily for redevelopment of our properties.
(6)
Represents agreements for maintenance, security, and janitorial services at our properties that expire in June 2026.
Liquidity Sources
We derive the majority of our revenues from leases with retail tenants, which have historically been the primary source for funding short-term liquidity and capital needs such as operating expenses, debt service, tenant construction allowances, recurring capital expenditures, dividends and distributions. We believe that the combination of cash flows generated from our operations, combined with cash on hand and our investment in U.S. Treasury securities will, for the foreseeable future, provide adequate liquidity to meet our cash needs. In addition to these factors, we have options available to us to generate additional liquidity, including but not limited to, joint venture investments, financing of currently unencumbered properties and decreasing expenditures related to tenant construction allowances and other capital expenditures. We also generate revenues from sales of peripheral land at our properties and from sales of real estate assets when it is determined that we can realize an optimal value for the assets.
55
Cash Flows - Operating, Investing and Financing Activities
There was $153.8 million of cash, cash equivalents and restricted cash as of December 31, 2024, an increase of $30.7 million from December 31, 2023. Of this amount, $40.8 million was unrestricted cash as of December 31, 2024. Also, at December 31, 2024, we had $243.1 million in U.S. Treasuries with maturities through December 2025. Our net cash flows are summarized as follows (in thousands):
| Year Ended December 31, | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | Change | ||||||||||
| Net cash provided by operating activities | $ | 202,223 | $ | 183,516 | $ | 18,707 | ||||||
| Net cash provided by investing activities | 65,006 | 1,701 | 63,305 | |||||||||
| Net cash used in financing activities | (236,501 | ) | (204,090 | ) | (32,411 | ) | ||||||
| Net cash flows | $ | 30,728 | $ | (18,873 | ) | $ | 49,601 |
Cash Provided by Operating Activities
Cash provided by operating activities increased primarily due to lower state franchise and real estate taxes related to reduced assessments, as well as refunds received from successful appeals, lower janitorial and security costs, increased interest income on our U.S. Treasury securities and lower interest expense during the current-year period as compared to the prior-year period. The increase was partially offset by lower minimum rents, tenant reimbursements and percentage rents, increased insurance rates and the disposition of the Layton Hills properties. Minimum rents were lower due to tenant closures and tenants that converted to percentage in lieu of rent. Tenant reimbursements were lower due to the accrual of credits to tenants at certain properties related to reduced assessments and refunds received from successful appeals of real estate taxes at certain properties. The decline in percentage rents corresponds to the decline in tenant sales for specific tenants as compared to the prior-year period, as well as increased percentage rent breakpoints for recently renewed leases.
Cash Provided by Investing Activities
Cash provided by investing activities increased primarily due to the sales of Layton Hills Mall, Layton Hills Convenience Center, Layton Hills Plaza and the 9 associated outparcels. Also, the increase was impacted by the addition of cash held in mortgage escrows assumed upon consolidating CoolSprings Galleria, Oak Park Mall and West County Center related to our acquisition of those assets in December 2024. The increase was partially offset due to a lower amount of net redemptions of U.S. Treasury securities during 2024 as compared to the prior-year period.
Cash Used in Financing Activities
Cash used in financing activities increased primarily due to an increase in principal payments using proceeds from sales of properties and repurchases of common stock during the current-year period as compared to the prior-year period. This increase was partially offset by a reduction in dividends paid due to the payment of a first quarter 2023 special dividend that was declared during the fourth quarter of 2022.
56
Debt
CBL has no indebtedness. Either the Operating Partnership or one of its consolidated subsidiaries that it has a direct or indirect ownership interest in is the borrower on all our debt, substantially all of which is secured by real estate assets.
The following tables summarize debt based on our pro rata ownership share, including our pro rata share of unconsolidated affiliates and excluding noncontrolling investors’ share of consolidated properties. Prior to consideration of unamortized deferred financing costs or debt discounts, of our $2,737.2 million in outstanding debt at December 31, 2024, $2,710.6 million constituted non-recourse debt obligations and $26.6 million constituted recourse debt obligations. We believe the tables below provide investors and lenders a clearer understanding of our total debt obligations and liquidity (in thousands):
| December 31, 2024: | Consolidated | Noncontrolling Interests | Other Debt (1) | Unconsolidated Affiliates | Total | Weighted- Average Interest Rate (2) | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed-rate debt: | |||||||||||||||||||||||
| Non-recourse loans on operating properties | $ | 1,233,767 | $ | (24,392 | ) | $ | 41,122 | $ | 368,578 | $ | 1,619,075 | 4.98% | |||||||||||
| Non-recourse open-air centers and outparcels loan | 170,031 | — | — | — | 170,031 | 6.95% | (3) | ||||||||||||||||
| Recourse loan on an operating property | — | — | — | 4,361 | 4,361 | 7.26% | |||||||||||||||||
| Total fixed-rate debt | 1,403,798 | (24,392 | ) | 41,122 | 372,939 | 1,793,467 | 5.18% | ||||||||||||||||
| Variable-rate debt: | |||||||||||||||||||||||
| Non-recourse loans on operating properties | 32,580 | (11,403 | ) | — | 4,740 | 25,917 | 7.99% | ||||||||||||||||
| Recourse loan on an operating property | — | — | — | 22,249 | 22,249 | 7.55% | |||||||||||||||||
| Non-recourse open-air centers and outparcels loan | 170,031 | — | — | — | 170,031 | 8.65% | (3) | ||||||||||||||||
| Non-recourse, secured term loan | 725,495 | — | — | — | 725,495 | 7.42% | |||||||||||||||||
| Total variable-rate debt | 928,106 | (11,403 | ) | — | 26,989 | 943,692 | 7.66% | ||||||||||||||||
| Total fixed-rate and variable-rate debt | 2,331,904 | (35,795 | ) | 41,122 | 399,928 | 2,737,159 | 6.03% | ||||||||||||||||
| Unamortized deferred financing costs | (8,688 | ) | 168 | — | (2,613 | ) | (11,133 | ) | |||||||||||||||
| Debt discounts (4)(5) | (110,536 | ) | 1,803 | — | — | (108,733 | ) | ||||||||||||||||
| Total mortgage and other indebtedness, net | $ | 2,212,680 | $ | (33,824 | ) | $ | 41,122 | $ | 397,315 | $ | 2,617,293 | ||||||||||||
| December 31, 2023: | Consolidated | Noncontrolling Interests | Other Debt (1) | Unconsolidated Affiliates | Total | Weighted- Average Interest Rate (2) | |||||||||||||||||
| Fixed-rate debt: | |||||||||||||||||||||||
| Non-recourse loans on operating properties | $ | 736,573 | $ | (25,021 | ) | $ | 69,783 | $ | 616,337 | $ | 1,397,672 | 5.05% | |||||||||||
| Non-recourse open-air centers and outparcels loan | 179,180 | — | — | — | 179,180 | 6.95% | (3) | ||||||||||||||||
| Recourse loans on operating properties | — | — | — | 5,832 | 5,832 | 3.04% | |||||||||||||||||
| Total fixed-rate debt | 915,753 | (25,021 | ) | 69,783 | 622,169 | 1,582,684 | 5.26% | ||||||||||||||||
| Variable-rate debt: | |||||||||||||||||||||||
| Non-recourse loans on operating properties | 33,780 | (11,823 | ) | — | 10,478 | 32,435 | 8.56% | ||||||||||||||||
| Recourse loans on operating properties | 15,339 | — | — | 46,796 | 62,135 | 8.13% | |||||||||||||||||
| Non-recourse open-air centers and outparcels loan | 179,180 | — | — | — | 179,180 | 9.44% | (3) | ||||||||||||||||
| Non-recourse, secured term loan | 799,914 | — | — | — | 799,914 | 8.21% | |||||||||||||||||
| Total variable-rate debt | 1,028,213 | (11,823 | ) | — | 57,274 | 1,073,664 | 8.42% | ||||||||||||||||
| Total fixed-rate and variable-rate debt | 1,943,966 | (36,844 | ) | 69,783 | 679,443 | 2,656,348 | 6.54% | ||||||||||||||||
| Unamortized deferred financing costs | (13,221 | ) | 249 | — | (3,197 | ) | (16,169 | ) | |||||||||||||||
| Debt discounts (5) | (41,942 | ) | 3,706 | — | — | (38,236 | ) | ||||||||||||||||
| Total mortgage and other indebtedness, net | $ | 1,888,803 | $ | (32,889 | ) | $ | 69,783 | $ | 676,246 | $ | 2,601,943 |
(1)
As of December 31, 2024, represents the outstanding loan balance for Alamance Crossing East. As of December 31, 2023, represents the outstanding loan balances for Alamance Crossing East and WestGate Mall. These properties were deconsolidated due to a loss of control when the properties were placed into receivership in connection with the foreclosure process.
(2)
Weighted-average interest rate excludes amortization of deferred financing costs.
(3)
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%.
(4)
In conjunction with the acquisition of the Company's partner's 50% joint venture interests in CoolSprings Galleria, Oak Park Mall and West County Center, the Company estimated the fair value of its mortgage notes with the assistance of a third-party valuation advisor. This resulted in recognizing a debt discount, which is accreted over the term of the respective debt using the effective interest method.
(5)
In conjunction with fresh start accounting, the Company estimated the fair value of its mortgage notes and recognized debt discounts upon emergence from bankruptcy on November 1, 2021. The debt discounts are accreted over the term of the respective debt using the effective interest method.
57
The following table presents our pro rata share of consolidated and unconsolidated debt as of December 31, 2024, excluding unamortized deferred financing costs and debt discounts, that is scheduled to mature in 2025 based on the original maturity date (in thousands):
| Balance | |||||
|---|---|---|---|---|---|
| Consolidated Debt: | |||||
| Fayette Mall | $ | 110,680 | (1) | ||
| Cross Creek Mall | 85,719 | ||||
| The Outlet Shoppes at Laredo | 21,177 | ||||
| The Outlet Shoppes at Gettysburg | 9,938 | ||||
| Secured term loan | 725,495 | (2) | |||
| 953,009 | |||||
| Unconsolidated Debt: | |||||
| The Pavilion at Port Orange | 22,249 | (3) | |||
| York Town Center | 14,515 | ||||
| Northgate Mall Development | 863 | ||||
| Coastal Grand Mall - Dick's Sporting Goods | 3,320 | (4) | |||
| 40,947 | |||||
| Total 2025 maturities at our pro rata share | $ | 993,956 |
(1)
The loan has a one-year extension option for a fully extended maturity date of May 2026.
(2)
The loan has two one-year extension options, subject to certain conditions, for a fully extended maturity date of November 2027.
(3)
Subsequent to December 31, 2024, the loan was extended through February 2026.
(4)
The loan has a six-month extension option for a fully extended maturity date of May 2026.
Additionally, we have three loans, with an aggregate principal balance of $90.5 million at our share as of December 31, 2024, secured by Coastal Grand Mall, Coastal Grand Crossing and Alamance Crossing East that are past their maturity dates. We are in discussions with the lender regarding a modification/extension for the loans secured by Coastal Grand Mall and Coastal Grand Crossing. Alamance Crossing East has been placed into receivership in connection with the foreclosure process.
Subsequent to December 31, 2024, the outstanding balance on the secured term loan was reduced using proceeds from dispositions (see Note 18) and with a semiannual distribution of cash from the properties that secure the term loan pursuant to the terms of the loan agreement. After these payments, the outstanding balance of the secured term loan was $675.2 million.
The weighted-average remaining term of our total share of consolidated and unconsolidated debt, excluding debt discounts and deferred financing costs, was 2.4 years at both December 31, 2024 and December 31, 2023. The weighted-average remaining term of our pro rata share of fixed-rate debt, excluding debt discounts and deferred financing costs, was 3.0 years and 2.7 years at December 31, 2024 and December 31, 2023, respectively.
As of December 31, 2024, our pro rata share of consolidated and unconsolidated variable-rate debt, excluding debt discounts and deferred financing costs, represented 34.5% of our total pro rata share of debt, excluding debt discounts and deferred financing costs. As of December 31, 2023, our pro rata share of consolidated and unconsolidated variable-rate debt, excluding debt discounts and deferred financing costs, represented 40.4% of our total pro rata share of debt, excluding debt discounts and deferred financing costs.
See Note 7 and Note 8 to the consolidated financial statements for additional information concerning the amount and terms of our outstanding indebtedness as of December 31, 2024.
Equity
We paid common stock dividends of $0.40 per share in each quarter of 2024. The decision to declare and pay dividends on any outstanding shares of our common stock, as well as the timing, amount and composition of any such future dividends, will be at the sole discretion of our board of directors and will depend on our earnings, taxable income, FFO, liquidity, financial condition, capital requirements, contractual prohibitions or other limitations under our then-current indebtedness, the annual distribution requirements under the REIT provisions of the Internal Revenue Code, Delaware law and such other factors as our board of directors deems relevant. Any dividends payable will be determined by our board of directors based upon the circumstances at the time of declaration. For additional information, see discussion presented under the subheading “Dividends” in Note 9 of this report. Our actual results of operations will be affected by a number of factors, including the revenues received from our properties, our operating expenses, interest expense, capital expenditures and the ability of the anchors and tenants at our properties to meet their obligations for payment of rents and tenant reimbursements. Subsequent to December 31, 2024, our board of directors declared a $0.40 per share regular quarterly dividend for the first quarter of 2025 and a special dividend of $0.80 per share of common stock. Both the regular quarterly
58
dividend and the special dividend are payable in cash on March 31, 2025, to shareholders of record as of March 13, 2025. The special dividend was made to ensure that we meet the minimum requirement to maintain our status as a REIT. See Note 18.
In August 2023, our board of directors authorized the repurchase of up to $25.0 million of our outstanding common stock. In August 2024, the share repurchase program was extended. In September 2024, the share repurchase program was completed. In October 2024, we completed the repurchase of 500,000 shares of CBL common stock for $12.5 million, in a privately negotiated block trade from a single shareholder. The block repurchase was completed separately from our stock repurchase program. See Part II, Item 5 for additional information regarding our repurchases of common stock during 2024.
Capital Expenditures
The following table, which excludes expenditures for developments and expansions, summarizes capital expenditures, including our share of unconsolidated affiliates' capital expenditures, for the years ended December 31, 2024 and 2023, (in thousands):
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2024 | 2023 | ||||||
| Tenant allowances (1) | $ | 19,863 | $ | 17,079 | |||
| Maintenance capital expenditures: | |||||||
| Parking area and parking area lighting | 5,047 | 5,331 | |||||
| Roof replacements | 6,801 | 3,319 | |||||
| Other capital expenditures | 19,497 | 16,246 | |||||
| Total maintenance capital expenditures | 31,345 | 24,896 | |||||
| Capitalized overhead | 859 | 1,797 | |||||
| Capitalized interest | 562 | 453 | |||||
| Total capital expenditures | $ | 52,629 | $ | 44,225 |
(1)
Tenant allowances primarily relate to new leases. Tenant allowances related to renewal leases were not material for the periods presented.
Annual capital expenditures budgets are prepared for each of our properties that are intended to provide for all necessary recurring and non-recurring capital expenditures. We believe that property operating cash flows, which include reimbursements from tenants for certain expenses, will provide the necessary funding for these expenditures.
Developments and Redevelopments
Developments Completed at December 31, 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 | Opening Date | Initial Unleveraged Yield | ||||||||||||||||
| Redevelopments: | ||||||||||||||||||||||||
| Hamilton Place - Crunch Fitness | Chattanooga, TN | 100% | 36,640 | $ | 2,648 | $ | 2,434 | $ | 579 | Q4 '24 | 23.3% |
(1)
Total Cost is presented net of reimbursements to be received.
(2)
Cost to Date does not reflect reimbursements until they are received.
59
Properties under Development at December 31, 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 | $ | 10,347 | $ | 7,151 | Summer '25 | 11.0% |
(1)
Total Cost is presented net of reimbursements to be received.
(2)
Cost to Date does not reflect reimbursements until they are received.
We are continually pursuing new redevelopment opportunities and have projects in various stages of pre-development. Except for the projects presented above, we did not have any other material capital commitments as of December 31, 2024.
Critical Accounting Policies and Estimates
Our consolidated financial statements are prepared in accordance with GAAP. In preparing our financial statements, we are required to make assumptions and estimates about future events, and apply judgments that affect the reported amounts of assets, liabilities, revenues, expenses and the related disclosures. We base our assumptions, estimates and judgments on historical experience, current trends and other factors that management believes to be relevant at the time our consolidated financial statements are prepared. On a regular basis, we review the accounting policies, assumptions, estimates and judgments to ensure that our financial statements are presented fairly and in accordance with GAAP. However, because future events and their effects cannot be determined with certainty, actual results could differ from our assumptions and estimates, and such differences could be material.
An accounting policy is deemed to be critical if it requires an accounting estimate to be made based on assumptions about matters that are highly uncertain at the time the estimate is made and if different estimates that are reasonably likely to occur could materially impact the financial statements. Management believes that the following critical accounting policies discussed in this section reflect its more significant estimates and assumptions used in preparation of the consolidated financial statements. We have reviewed these critical accounting estimates and related disclosures with the audit committee of our board of directors. See Note 2 of the consolidated financial statements, included in Item 8 of this Annual Report on Form 10-K for a discussion of our significant accounting policies.
Purchase Price Allocations for Acquired Assets
We evaluate all real estate acquisitions to determine if the transactions qualify as an acquisition of assets or of a business. For acquisitions that are accounted for as an acquisition of an asset, we record the acquired tangible and intangible assets and assumed liabilities based on each asset's and liability's relative fair value at the acquisition date to the total purchase price plus capitalized acquisition costs. Fair value is based on estimated cash flow projections that utilize available market information and discount and/or capitalization rates as appropriate. Estimates of future cash flows are based on a number of factors including historical operating results, known and anticipated trends, and market and economic conditions. The acquired assets and assumed liabilities for an acquired operating property generally include, but are not limited to: land, buildings, and identified tangible and intangible assets and liabilities associated with in-place leases, including tenant improvements, leasing costs, value of above-market and below-market leases, and value of acquired in-place leases.
The fair value of the above-market or below-market component of an acquired lease is based upon the present value (calculated using a market discount rate) of the difference between the contractual rents to be paid pursuant to the lease over its remaining term and management’s estimate of the rents that would be paid using fair market rental rates and rent escalations at the date of acquisition over the remaining term of the lease. An identifiable intangible asset or liability is recorded if there is an above-market or below-market lease at an acquired property. The amounts recorded for above-market leases are included in other assets on the balance sheets, and the amounts for below-market leases are included in other liabilities on the balance sheets. These amounts are amortized on a straight-line basis as an adjustment to rental income over the remaining term of the applicable leases.
The fair value of acquired in-place leases is derived based on our assessment of lost revenue and costs incurred for the period required to lease the “assumed vacant” property to the occupancy level when purchased. This fair value is based on a variety of considerations including, but not necessarily limited to: (i) the value associated with avoiding the cost of originating the acquired in-place leases; (ii) the value associated with lost revenue related to tenant reimbursable operating costs estimated to be incurred during the assumed lease-up period; and (iii) the value associated with lost rental
60
revenue from existing leases during the assumed lease-up period. Factors considered in performing these analyses include an estimate of the carrying costs during the expected lease-up periods, such as real estate taxes, insurance, and other operating expenses, current market conditions, and costs to execute similar leases, such as leasing commissions, legal, and other related expenses. These amounts are amortized as an increase to depreciation and amortization expense over the remaining term of the applicable leases.
Revenue Recognition and Accounts Receivable
Receivables include amounts billed and currently due from tenants pursuant to lease agreements and receivables attributable to straight-line rents associated with those lease agreements. Individual leases where the collection of rents is in dispute are assessed for collectability based on management’s best estimate of collection considering the anticipated outcome of the dispute. Individual leases that are not in dispute are assessed for collectability and upon the determination that the collection of rents over the remaining lease term is not probable, accounts receivable are reduced as an adjustment to rental revenues. Revenue from leases where collection is deemed to be less than probable is recorded on a cash basis until collectability is determined to be probable. Further, management assesses whether operating lease receivables, at a portfolio level, are appropriately valued based upon an analysis of balances outstanding, historical collection levels and current economic trends. An allowance for the uncollectable portion of the portfolio is recorded as an adjustment to rental revenues.
We review current economic considerations each reporting period, including the effects of tenant bankruptcies. Additionally, our assessment also takes into consideration the type of tenant and current discussions with the tenants regarding matters such as billing disputes, lease negotiations and executed deferrals or abatements, as well as recent rent payment and credit history. Evaluating and estimating uncollectable lease payments and related receivables requires a significant amount of judgment by management and is based on the best information available to management at the time of evaluation.
Carrying Value of Long-Lived Assets
We monitor events or changes in circumstances that could indicate the carrying value of a long-lived asset may not be recoverable. We use significant judgement in assessing events or circumstances which might indicate impairment, including but not limited to, changes in our intent to hold a long-lived asset over its previously estimated useful life. Changes in our intent to hold a long-lived asset have a significant impact on the estimated undiscounted cash flows expected to result from the use and eventual disposition of a long-lived asset and whether a potential impairment loss shall be measured. When indicators of potential impairment are present that suggest that the carrying amounts of a long-lived asset may not be recoverable, we assess the recoverability of the asset by determining whether the asset’s carrying value will be recovered through the estimated undiscounted future cash flows expected from our use and its eventual disposition. In the event that such undiscounted future cash flows do not exceed the carrying value, we adjust the carrying value of the long-lived asset to its estimated fair value and recognize an impairment loss. The estimated fair value is calculated based on the following information, in order of preference, depending upon availability: (Level 1) recently quoted market prices, (Level 2) market prices for comparable properties, or (Level 3) the present value of future cash flows, including estimated salvage value. Certain of our long-lived assets may be carried at more than an amount that could be realized in a current disposition transaction. We estimate future operating cash flows, the terminal capitalization rate and the discount rate, among other factors. As these assumptions are subject to economic and market uncertainties, they are difficult to predict and are subject to future events that may alter the assumptions used or management’s estimates of future possible outcomes. Therefore, the future cash flows estimated in our impairment analyses may not be achieved.
Investments in Unconsolidated Affiliates
On a periodic basis, we assess whether there are any indicators that the fair value of our investments in unconsolidated affiliates may be impaired. An investment is impaired only if our estimate of the fair value of the investment is less than the carrying value of the investment, and such decline in value is deemed to be other than temporary. To the extent impairment has occurred, the loss is measured as the excess of the carrying amount of the investment over the fair value of the investment. Our estimates of fair value for each investment are based on a number of assumptions such as future leasing expectations, operating forecasts, discount rates and capitalization rates, among others. These assumptions are subject to economic and market uncertainties including, but not limited to, demand for space, competition for tenants, changes in market rental rates, and operating costs. As these factors are difficult to predict and are subject to future events that may alter our assumptions, the fair values estimated in the impairment analyses may not be realized.
Recent Accounting Pronouncements
See Note 2 to the consolidated financial statements for information on recently issued accounting pronouncements.
61
Non-GAAP 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. Our method of calculating FFO may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.
We believe that FFO provides an additional indicator of the operating performance of our 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 real estate assets have historically risen or fallen with market conditions, we believe that FFO enhances investors’ understanding of our operating performance. The use of FFO as an indicator of financial performance is influenced not only by the operations of our properties and interest rates, but also by our capital structure.
We believe FFO allocable to Operating Partnership common unitholders is a useful performance measure since we conduct substantially all our business through our Operating Partnership and, therefore, it reflects the performance of our properties in absolute terms regardless of the ratio of ownership interests of our common shareholders and the noncontrolling interest in our Operating Partnership.
In our reconciliation of net income attributable to common shareholders to FFO allocable to Operating Partnership common unitholders that is presented below, we make an adjustment to add back noncontrolling interest in income of our 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 our operating performance or to cash flow as a measure of liquidity.
We believe that it is important to identify the impact of certain significant items on our FFO measures for a reader to have a complete understanding of our results of operations. Therefore, we have also presented adjusted FFO measures excluding these significant items from the applicable periods. Please refer to the reconciliation of net income attributable to common shareholders to FFO allocable to Operating Partnership common unitholders below for a description of these adjustments.
62
The reconciliation of net income attributable to common shareholders to FFO allocable to Operating Partnership common unitholders is as follows (in thousands):
| Year Ended December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||||
| Net income attributable to common shareholders | $ | 57,764 | $ | 5,433 | ||||
| Noncontrolling interest in income of Operating Partnership | 4 | 2 | ||||||
| Earnings allocable to unvested restricted stock | 1,206 | 1,113 | ||||||
| Depreciation and amortization expense of: | ||||||||
| Consolidated properties | 140,591 | 190,505 | ||||||
| Unconsolidated affiliates | 16,137 | 17,408 | ||||||
| Non-real estate assets | (1,187 | ) | (905 | ) | ||||
| Noncontrolling interests' share of depreciation and amortization in other consolidated subsidiaries | (1,916 | ) | (2,442 | ) | ||||
| Loss on impairment, net of taxes | 1,244 | — | ||||||
| Gain on depreciable property | (15,651 | ) | — | |||||
| FFO allocable to Operating Partnership common unitholders | 198,192 | 211,114 | ||||||
| Debt discount accretion, including our share of unconsolidated affiliates and net of noncontrolling interests' share (1) | 44,929 | 61,788 | ||||||
| Adjustment for unconsolidated affiliates with negative investment (2) | (9,974 | ) | (7,242 | ) | ||||
| Litigation settlement (3) | (553 | ) | (2,310 | ) | ||||
| Non-cash default interest expense (4) | 606 | 972 | ||||||
| Gain on deconsolidation (5) | — | (47,879 | ) | |||||
| Gain on consolidation (6) | (26,727 | ) | — | |||||
| Loss (gain) on extinguishment of debt (7) | 819 | (3,270 | ) | |||||
| FFO allocable to Operating Partnership common unitholders, as adjusted | $ | 207,292 | $ | 213,173 |
(1)
In conjunction with fresh start accounting upon emergence from bankruptcy, we 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 our share of the earnings (losses) before depreciation and amortization expense of unconsolidated affiliates where we are not recognizing equity in earnings (losses) because our investment in the unconsolidated affiliate is below zero.
(3)
Represents a credit to litigation settlement expense related to claim amounts that were released pursuant to the terms of the settlement agreement related to the settlement of a class action lawsuit.
(4)
The years ended December 31, 2024 and 2023 include default interest on loans past their maturity dates.
(5)
For the year ended December 31, 2023, we deconsolidated Alamance Crossing East and WestGate Mall due to a loss of control when the properties were placed into receivership in connection with the foreclosure process.
(6)
For the year ended December 31, 2024, we recognized a $26.7 million gain on consolidation related to the acquisition of our partner's 50% joint venture interests in CoolSprings Galleria, Oak Park Mall and West County Center.
(7)
During the year ended December 31, 2024, we made a partial paydown on the open-air centers and outparcels loan and recognized loss on extinguishment of debt related to a prepayment fee. The year ended December 31, 2023 includes a gain on extinguishment of debt related to the loan secured by The Outlet Shoppes at Laredo.
The decrease in FFO, as adjusted, for the year ended December 31, 2024 was primarily driven by lower minimum rents, tenant reimbursements, percentage rents, increased insurance rates and increased general and administrative expenses. Minimum rents were lower due to tenant closures and tenants that converted to percentage in lieu of rent. Tenant reimbursements were lower due to the accrual of credits to tenants at certain properties related to reduced assessments and refunds received from successful appeals of real estate taxes at certain properties. The decline in percentage rents corresponds to the decline in tenant sales for certain tenants as compared to the prior-year period, as well as an increase in percentage rent breakpoints for certain recently renewed leases. The decrease was partially offset by lower state franchise and real estate taxes related to reduced assessments and refunds received from successful appeals, lower janitorial and security costs, lower net interest expense, the impact of positive overall new and renewal leasing spreads and increased interest income on our U.S. Treasury securities. The sale of the Layton Hills properties also contributed to the decrease in FFO, as adjusted.
63
FY 2023 10-K MD&A
SEC filing source: 0000950170-24-023267.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of financial condition and results of operations should be read in conjunction with the consolidated financial statements and accompanying notes that are included in this annual report. Capitalized terms used, but not defined, in this Management’s Discussion and Analysis of Financial Condition and Results of Operations have the same meanings as defined in the notes to the consolidated financial statements.
This section of this annual report on Form 10-K generally discusses 2023 and 2022 items and year-to-year comparisons between 2023 and 2022. See Part II, Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations in our annual report on Form 10-K for the year ended December 31, 2022 for a similar discussion and for the financial information for the Successor period from November 1, 2021 through December 31, 2021 and the Predecessor period from January 1, 2021 through October 31, 2021.
Fresh Start Accounting
Upon emergence from bankruptcy, we qualified for and adopted fresh start accounting in accordance with Accounting Standards Codification 852, which resulted in our becoming a new entity for financial reporting purposes. As a result, our financial results for the years ended December 31, 2023 and 2022 and the period from November 1, 2021 through December 31, 2021 are referred to as those of the "Successor." Our financial results for the period from January 1, 2021 through October 31, 2021 are referred to as those of the “Predecessor." Our results of operations as reported in our consolidated financial statements for these periods are prepared in accordance with GAAP. See Note 19 for additional information.
Executive Overview
We are a self-managed, self-administered, fully integrated REIT that is engaged in the ownership, development, acquisition, leasing, management and operation of regional shopping malls, outlet centers, lifestyle centers, open-air centers and other properties. We own interests in 91 properties, consisting of 47 malls, 29 open-air centers, five outlet centers, five lifestyle centers and five other properties, including single-tenant and multi-tenant outparcels. Our shopping centers are located in 22 states, and are primarily in the southeastern and midwestern United States. We have elected to be taxed as a REIT for federal income tax purposes.
We conduct substantially all our business through the Operating Partnership. The Operating Partnership consolidates the financial statements of all entities in which it has a controlling financial interest or where it is the primary beneficiary of a VIE. See Item 2 for a description of our properties owned and under development as of December 31, 2023.
The following summarizes our net income (loss) and net income (loss) attributable to common shareholders (in thousands):
| Successor | ||||||||
|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||
| 2023 | 2022 | |||||||
| Net income (loss) | $ | 3,204 | $ | (99,515 | ) | |||
| Net income (loss) attributable to common shareholders | $ | 5,433 | $ | (96,019 | ) |
Significant items that affected comparability between the years include:
•
Items decreasing net income for the year ended December 31, 2023 compared to the prior-year period include:
o
Rental revenues were $28.3 million lower;
o
Equity in earnings was $7.9 million lower;
o
Gain on extinguishment of debt was $4.1 million lower.
•
Items increasing net income for the year ended December 31, 2023 compared to the prior-year period include:
o
Depreciation and amortization was $65.8 million lower;
o
Interest expense was $44.4 million lower;
o
Gain on deconsolidation was $11.6 higher;
o
Interest and other income was $8.3 million higher;
o
General and administrative expense was $3.1 million lower.
45
Our focus is on continuing to execute our strategy to improve occupancy, drive rent growth and transform the offerings available at our diverse portfolio of properties to include a targeted mix of retail, service, dining, entertainment and other non-retail uses, primarily through the re-tenanting of former anchor locations as well as diversification of in-line tenancy. This operational strategy is also supported by our balance sheet strategy. This strategy focuses on reducing overall debt, extending our debt maturity schedule and lowering our overall cost of borrowings to limit maturity risk, as well as improving net cash flow and enhancing enterprise value. While the industry and our Company continue to face challenges, some of which may not be in our control, we believe that the strategies in place to improve occupancy, diversify our tenant mix and redevelop our properties will contribute to stabilization of our portfolio and revenues in future years.
Voluntary Reorganization Under Chapter 11
Beginning on November 1, 2020, CBL and the Operating Partnership, together with the Debtors, filed the Chapter 11 Cases under Chapter 11 of the Bankruptcy Code in the Bankruptcy Court. The Bankruptcy Court authorized the Debtors to continue to operate their businesses and manage their properties as debtors-in-possession pursuant to the Bankruptcy Code.
In connection with the Chapter 11 Cases, on August 11, 2021, the Bankruptcy Court entered an order, Docket No.1397 (Confirmation Order), confirming the Debtors’ Plan.
On the Effective Date, the conditions to effectiveness of the Plan were satisfied and the Debtors emerged from the Chapter 11 Cases. The Company filed a notice of the Effective Date of the Plan with the Bankruptcy Court on November 1, 2021. See Note 18 and Note 19 to our consolidated financial statements for more information.
Results of Operations
Properties that were in operation for the entire year during both 2023 and 2022 are referred to as the “2023 Comparable Properties.” The tables below summarize deconsolidations and dispositions of properties that impact the results of operations of the Successor and Predecessor periods.
Deconsolidations
| Property | Location | Date of Deconsolidation | ||
|---|---|---|---|---|
| Greenbrier Mall (1)(2) | Chesapeake, VA | March 2022 | ||
| Alamance Crossing East (1) | Burlington, NC | February 2023 | ||
| WestGate Mall (1) | Spartanburg, SC | September 2023 |
(1)
We deconsolidated the property due to a loss of control when the property was placed into receivership in connection with the foreclosure process.
(2)
The foreclosure process was completed in October 2022.
Comparison of the Results of Operations for the Successor Years Ended December 31, 2023 and 2022
Revenues
(in thousands)
| Successor | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | Comparable Properties | |||||||||||||||||||||||||||
| 2023 | 2022 | Change | Core | Non-core | Deconsolidation | Dispositions | ||||||||||||||||||||||
| Rental revenues | $ | 513,957 | $ | 542,247 | $ | (28,290 | ) | $ | (18,807 | ) | $ | 66 | $ | (9,182 | ) | $ | (367 | ) | ||||||||||
| Management, development and leasing fees | 7,917 | 7,158 | 759 | 759 | — | — | — | |||||||||||||||||||||
| Other | 13,412 | 13,606 | (194 | ) | 84 | — | (273 | ) | (5 | ) | ||||||||||||||||||
| Total revenues | $ | 535,286 | $ | 563,011 | $ | (27,725 | ) | $ | (17,964 | ) | $ | 66 | $ | (9,455 | ) | $ | (372 | ) |
Rental revenues from the Comparable Properties were lower primarily due to lower percentage rents and an unfavorable variance in the estimate for uncollectable revenues as compared to the prior year due to recoveries recognized in the prior year.
46
Operating Expenses
(in thousands)
| Successor | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | Comparable Properties | |||||||||||||||||||||||||||
| 2023 | 2022 | Change | Core | Non-core | Deconsolidation | Dispositions | ||||||||||||||||||||||
| Property operating | $ | (90,996 | ) | $ | (92,126 | ) | $ | 1,130 | $ | (740 | ) | $ | (42 | ) | $ | 1,789 | $ | 123 | ||||||||||
| Real estate taxes | (54,807 | ) | (57,119 | ) | 2,312 | 1,519 | (133 | ) | 903 | 23 | ||||||||||||||||||
| Maintenance and repairs | (41,336 | ) | (42,485 | ) | 1,149 | 410 | (30 | ) | 767 | 2 | ||||||||||||||||||
| Property operating expenses | (187,139 | ) | (191,730 | ) | 4,591 | 1,189 | (205 | ) | 3,459 | 148 | ||||||||||||||||||
| Depreciation and amortization | (190,505 | ) | (256,310 | ) | 65,805 | 62,622 | (250 | ) | 3,446 | (13 | ) | |||||||||||||||||
| General and administrative | (64,066 | ) | (67,215 | ) | 3,149 | 3,149 | — | — | — | |||||||||||||||||||
| Loss on impairment | — | (252 | ) | 252 | — | — | — | 252 | ||||||||||||||||||||
| Litigation settlement | 2,310 | 304 | 2,006 | 2,006 | — | — | — | |||||||||||||||||||||
| Other | (221 | ) | (834 | ) | 613 | 613 | — | — | — | |||||||||||||||||||
| Total operating expenses | $ | (439,621 | ) | $ | (516,037 | ) | $ | 76,416 | $ | 69,579 | $ | (455 | ) | $ | 6,905 | $ | 387 |
Total property operating expenses at the Comparable Properties decreased primarily due to lower real estate taxes, as well as lower utility, janitorial and security costs. The decrease was partially offset by the completion of previously delayed maintenance projects and the timing of certain third-party contracts.
Depreciation and amortization expense at the Comparable Properties decreased primarily due to assets becoming fully depreciated or amortized since the prior-year period related to the shorter useful lives that were implemented upon the adoption of fresh start accounting when we emerged from bankruptcy.
General and administrative expenses decreased primarily due to professional fees associated with loan modifications and extensions, and fees incurred to obtain credit ratings on our secured term loan in the prior-year period. The decrease was partially offset by higher compensation and share-based compensation expenses as compared to the prior-year period.
Litigation settlement expense decreased during the year ended December 31, 2023 as compared to the prior-year period. The decrease results from a revision to the estimate of amounts to be paid out under the terms of the class action settlement agreement that was executed in 2019.
Other Income and Expenses
Interest and other income increased $8.3 million during the year ended December 31, 2023 as compared to the prior-year period primarily due to holding U.S. Treasury securities that carry higher interest rates in the current-year period.
Interest expense decreased $44.4 million during the year ended December 31, 2023 as compared to the prior-year period. The decrease was primarily due to $87.0 million less accretion of property-level debt discounts as certain discounts became fully accreted since the prior-year period. The property-level debt discounts were recognized in conjunction with recording our property-level debt at fair value upon the adoption of fresh start accounting. Also, the decrease includes $17.3 million of interest expense in the prior-year period on the secured notes that were fully redeemed in 2022. The decrease in interest expense was partially offset by an increase of $38.4 million in the current period related to the open-air centers and outparcels loan that was entered into during the second quarter of 2022 and higher interest expense on the term loan due to increased variable rates. Additionally, default interest was $1.0 million during 2023, which represented an increase of $21.2 million as compared to the prior-year period due to a reversal in 2022 of previously recognized default interest expense when forbearance/waiver agreements were obtained.
For the year ended December 31, 2023, we recorded a $3.3 million gain on extinguishment of debt related to a reduction in the outstanding principal of the loan secured by The Outlet Shoppes at Laredo. For the year ended December 31, 2022, we recorded a $7.3 million gain on extinguishment of debt related to a reduction in the outstanding principal of the loan secured by The Outlet Shoppes at Gettysburg.
For the year ended December 31, 2023, we recorded a $47.9 million gain on deconsolidation related to Alamance Crossing East and WestGate Mall. These properties were deconsolidated due to a loss of control when they were placed into receivership in connection with the foreclosure process. For the year ended December 31, 2022, we recorded a $36.3 million gain on deconsolidation related to Greenbrier Mall that was deconsolidated due to a loss of control when the mall was placed into receivership in connection with the foreclosure process.
47
Equity in earnings of unconsolidated affiliates decreased $7.9 million for the year ended December 31, 2023 as compared to the prior-year period. The decrease primarily relates to an increase in contributions made by us during the current-year period and a decline in distributions as compared to the prior-year period attributable to certain investments in unconsolidated affiliates in which our investment is below zero.
Non-GAAP Measure
Same-center Net Operating Income
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, tenant reimbursements and other income) less property operating expenses (property operating, real estate taxes and maintenance and repairs). We also exclude the impact of lease termination fees and certain non-cash items such as straight-line rents and reimbursements, write-offs of landlord inducements and net amortization of acquired above and below market leases.
We compute NOI based on the Operating Partnership's pro rata share of both consolidated and unconsolidated properties. We believe that presenting NOI and same-center NOI (described below) based on our Operating Partnership’s pro rata share of both consolidated and unconsolidated properties is useful since we conduct substantially all our business through our Operating Partnership and, therefore, it reflects the performance of our properties in absolute terms regardless of the ratio of ownership interests of our common shareholders and the noncontrolling interest in the Operating Partnership. Our definition of NOI may be different than that used by other companies, and accordingly, our 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 our shopping center properties, we believe that same-center NOI provides a measure that reflects trends in occupancy rates, rental rates, sales at our properties and operating costs and the impact of those trends on our results of operations. Our calculation of same-center NOI excludes lease termination income, straight-line rent adjustments, and amortization of above- and below-market lease intangibles in order to enhance the comparability of results from one period to another.
We include a property in our same-center pool when we have owned all or a portion of the property since January 1 of the preceding calendar year and it has been in operation for both the entire preceding calendar year ended December 31, 2022 and the current year ended December 31, 2023. New properties are excluded from same-center NOI, until they meet these criteria. Properties excluded from the same-center pool, which would otherwise meet these criteria, are properties where we intend to renegotiate the terms of the debt secured by the related property or return the property to the lender. Alamance Crossing East and WestGate Mall were classified as Excluded Properties as of December 31, 2023.
48
Due to the exclusions noted above, same-center 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). A reconciliation of our same-center NOI to net income (loss) for the years ended December 31, 2023 and 2022 is as follows (in thousands):
| Successor | ||||
|---|---|---|---|---|
| Year Ended December 31, | ||||
| 2023 | 2022 | |||
| Net income (loss) | $3,204 | $(99,515) | ||
| Adjustments: (1) | ||||
| Depreciation and amortization, including our share of unconsolidated affiliates and net of noncontrolling interests' share | 205,471 | 273,625 | ||
| Interest expense, including our share of unconsolidated affiliates and net of noncontrolling interests' share | 238,616 | 297,713 | ||
| Abandoned projects expense | 39 | 834 | ||
| Gain on sales of real estate assets, net of taxes and noncontrolling interests' share | (4,839) | (5,345) | ||
| Gain on sales of real estate assets of unconsolidated affiliates | (768) | (1,036) | ||
| Adjustment for unconsolidated affiliates with negative investment | (7,242) | (37,645) | ||
| Gain on extinguishment of debt | (3,270) | (7,344) | ||
| Gain on deconsolidation | (47,879) | (36,250) | ||
| Loss on available-for-sale securities | — | 39 | ||
| Loss on impairment | — | 252 | ||
| Litigation settlement | (2,310) | (304) | ||
| Reorganization items, net | — | (298) | ||
| Income tax provision | 894 | 3,079 | ||
| Lease termination fees | (3,504) | (5,115) | ||
| Straight-line rent and above- and below-market lease amortization | 13,896 | 8,233 | ||
| Net loss attributable to noncontrolling interests in other consolidated subsidiaries | 3,344 | 5,999 | ||
| General and administrative expenses | 64,066 | 67,215 | ||
| Management fees and non-property level revenues | (19,087) | (4,433) | ||
| Operating Partnership's share of property NOI | 440,631 | 459,704 | ||
| Non-comparable NOI | (2,119) | (14,328) | ||
| Total same-center NOI | $438,512 | $445,376 |
(1) Adjustments are based on our Operating Partnership's pro rata ownership share, including our share of unconsolidated affiliates and excluding noncontrolling interests' share of consolidated properties.
Same-center NOI decreased 1.5% for the Successor year ended December 31, 2023 as compared to the prior-year period. The $6.9 million decrease for the year ended December 31, 2023 compared to the prior-year period primarily consisted of a $9.9 million decrease in revenues offset by a $3.0 million decrease in operating expenses. Rental revenues were $9.6 million lower primarily due to decreased percentage rents and an unfavorable variance in the estimate for uncollectable revenues in the current-year period as compared to the prior-year period. Property operating expenses decreased primarily due to lower real estate taxes, as well as lower utility, janitorial and security costs. The decrease was partially offset by the completion of previously delayed maintenance projects and the timing of certain third-party contracts.
Operational Review
The shopping center business is, to some extent, seasonal in nature with tenants typically achieving the highest levels of sales during the fourth quarter due to the holiday season, which generally results in higher percentage rents in the fourth quarter. Additionally, the Malls earn a large portion of their rents from short-term tenants during the holiday period. Thus, occupancy levels and revenue production are generally the highest in the fourth quarter of each year. Results of operations realized in any one quarter may not be indicative of the results likely to be experienced over the course of the fiscal year.
We derive the majority of our revenues from the Malls. The sources of our revenues by property type were as follows:
| Successor | ||||||||
|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||
| 2023 | 2022 | |||||||
| Malls, lifestyle centers and outlet centers | 85.6 | % | 86.1 | % | ||||
| All Other Properties | 14.4 | % | 13.9 | % |
49
Inline and Adjacent Freestanding Store Sales
Inline and adjacent freestanding store sales include reporting mall, lifestyle center and outlet center tenants of 10,000 square feet or less for the Malls and exclude license agreements, which are retail leases that are temporary or short-term in nature and generally last more than three months but less than twelve months. The following is a comparison of our same-center sales per square foot for mall, lifestyle center and outlet center tenants of 10,000 square feet or less (Excluded Properties are not included in sales metrics):
| Sales Per Square Foot for the Trailing Twelve Months Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | % Change | ||||||||
| Malls, lifestyle centers and outlet centers same-center sales per square foot | $ | 416 | $ | 435 | (4.4)% |
In-Line Store Occupancy
Our portfolio in-line store occupancy is summarized in the below table (Excluded Properties are not included in occupancy metrics). Occupancy for the Malls represents 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.
| As of December 31, | ||||
|---|---|---|---|---|
| 2023 | 2022 | |||
| Total portfolio | 90.9% | 91.0% | ||
| Malls, lifestyle centers and outlet centers: | ||||
| Total malls | 89.3% | 89.1% | ||
| Total lifestyle centers | 91.5% | 92.7% | ||
| Total outlet centers | 91.9% | 90.8% | ||
| Total same-center malls, lifestyle centers and outlet centers | 89.8% | 89.6% | ||
| All Other Properties: | ||||
| Total open-air centers | 95.6% | 95.3% | ||
| Total other | 78.2% | 93.0% |
Leasing
The following is a summary of the total square feet of leases signed in the year ended December 31, 2023 as compared to the prior year:
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| Operating portfolio: | |||||||
| New leases | 1,485,375 | 1,257,659 | |||||
| Renewal leases | 2,865,969 | 2,855,587 | |||||
| Development portfolio: | |||||||
| New leases | 25,151 | 15,703 | |||||
| Total leased | 4,376,495 | 4,128,949 |
50
Average annual base rents per square foot are computed based on contractual rents in effect as of December 31, 2023 and 2022, including the impact of any rent concessions. Average annual base rents per square foot for comparable small shop space of less than 10,000 square feet were as follows for each property type (1):
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| Total portfolio (1) | $ | 25.56 | $ | 25.14 | |||
| Malls, lifestyle centers and outlet centers: | |||||||
| Total same-center malls, lifestyle centers and outlet centers | 30.19 | 29.58 | |||||
| Total malls | 30.40 | 30.01 | |||||
| Total lifestyle centers | 30.53 | 29.30 | |||||
| Total outlet centers | 28.36 | 26.68 | |||||
| All Other Properties: | |||||||
| Total open-air centers | 15.37 | 15.21 | |||||
| Total other | 20.37 | 19.22 |
(1)
Excluded Properties are not included in base rent. Average base rents for open-air centers and other include all leased space, regardless of size.
Results from new and renewal leasing of comparable in-line space of less than 10,000 square feet during the year ended December 31, 2023 for spaces that were previously occupied, based on the contractual terms of the related leases inclusive of the impact of any rent concessions, are as follows:
| Property Type | Square Feet | Prior Gross Rent PSF | New Initial Gross Rent PSF | % Change Initial | New Average Gross Rent PSF (1) | % Change Average | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| All Property Types (2) | 2,713,874 | $ | 37.36 | $ | 36.92 | (1.2 | )% | $ | 37.37 | 0.0 | % | |||||||||||||
| Malls, lifestyle centers and outlet centers | 2,511,082 | 38.59 | 37.76 | (2.2 | )% | 38.19 | (1.0 | )% | ||||||||||||||||
| New leases | 157,325 | 34.17 | 41.01 | 20.0 | % | 43.11 | 26.2 | % | ||||||||||||||||
| Renewal leases | 2,353,757 | 38.89 | 37.54 | (3.5 | )% | 37.86 | (2.6 | )% |
(1)
Average gross rent does not incorporate allowable future increases for recoverable common area expenses.
(2)
Includes malls, lifestyle centers, outlet centers, open-air centers and other.
New and renewal leasing activity of comparable in-line space of less than 10,000 square feet for the year ended December 31, 2023, based on commencement date inclusive of the impact of any rent concessions, are as follows:
| Number of Leases | Square Feet | Term (in years) | Initial Rent PSF | Average Rent PSF | Expiring Rent PSF | Initial Rent Spread | Average Rent Spread | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commencement 2023: | ||||||||||||||||||||||||||||||||||||||||
| New | 68 | 197,719 | 6.56 | $ | 39.21 | $ | 41.32 | $ | 32.74 | $ | 6.47 | 19.8 | % | $ | 8.58 | 26.2 | % | |||||||||||||||||||||||
| Renewal | 632 | 2,030,791 | 2.68 | 36.65 | 37.04 | 37.22 | (0.57 | ) | (1.5 | )% | (0.18 | ) | (0.5 | )% | ||||||||||||||||||||||||||
| Commencement 2023 Total | 700 | 2,228,510 | 3.06 | 36.88 | 37.42 | 36.82 | 0.06 | 0.2 | % | 0.60 | 1.6 | % | ||||||||||||||||||||||||||||
| Commencement 2024: | ||||||||||||||||||||||||||||||||||||||||
| New | 17 | 64,786 | 6.90 | 30.42 | 31.82 | 23.48 | 6.94 | 29.6 | % | 8.34 | 35.5 | % | ||||||||||||||||||||||||||||
| Renewal | 260 | 862,866 | 2.70 | 34.91 | 35.16 | 36.59 | (1.68 | ) | (4.6 | )% | (1.43 | ) | (3.9 | )% | ||||||||||||||||||||||||||
| Commencement 2024 Total | 277 | 927,652 | 2.96 | 34.60 | 34.92 | 35.67 | (1.07 | ) | (3.0 | )% | (0.75 | ) | (2.1 | )% | ||||||||||||||||||||||||||
| Total 2023/2024 | 977 | 3,156,162 | 3.03 | $ | 36.21 | $ | 36.69 | $ | 36.49 | $ | (0.28 | ) | (0.8 | )% | $ | 0.20 | 0.5 | % |
Liquidity and Capital Resources
As of December 31, 2023, we had $296.3 million available in unrestricted cash and U.S. Treasury securities. Our total pro rata share of debt, excluding unamortized deferred financing costs and debt discounts, at December 31, 2023 was $2,656.3 million. We had $50.2 million in restricted cash at December 31, 2023 related to cash held in escrow accounts for insurance, real estate taxes, capital expenditures and tenant allowances as required by the terms of certain mortgage notes payable, as well as amounts related to cash management agreements with lenders of certain property-level mortgage indebtedness, which are designated for debt service and operating expense obligations. We also had restricted cash of $38.7 million related to the properties that secure the corporate term loan and the open-air centers and outparcels loan of which we may receive a portion via distributions semiannually and quarterly in accordance with the provisions of the term loan and the open-air centers and outparcels loan, respectively.
51
During the year ended December 31, 2023, we continued to reinvest the cash from maturing U.S. Treasury securities into new U.S. Treasury securities. We designated our U.S. Treasury securities as available-for-sale. As of December 31, 2023, our U.S. Treasury securities have maturities through July 2024. Subsequent to December 31, 2023, we redeemed U.S. Treasury securities. See Note 20 for additional information.
During the year ended December 31, 2023, we extended the maturity dates on five loans, which had a combined outstanding balance of $339.8 million at our share as of December 31, 2023. In April 2023, the Company and its joint venture partner entered into a new $148.0 million loan secured by Friendly Center and The Shops at Friendly Center and the $7.2 million loan secured by The Outlet Shoppes of the Bluegrass - Phase II was paid off. In October 2023, the loans secured by The Outlet Shoppes at Atlanta were paid off using proceeds from a new $79.3 million, ten-year, 7.85% fixed interest rate, non-recourse loan. In October 2023, the Company and its joint venture partner modified the loan secured by The Outlet Shoppes at Laredo. The principal balance was reduced to $34.0 million, the interest rate remains unchanged at SOFR plus 325 basis points and the maturity date was extended to June 2025. In November 2023, the limited guaranty provided by the Operating Partnership on the secured term loan was eliminated pursuant to the terms of the loan agreement. See Note 7 and Note 8 for additional information. Subsequent to December 31, 2023, the loan secured by Brookfield Square Anchor Redevelopment was paid off. See Note 20 for additional information.
In May 2023, the Operating Partnership entered into an interest rate swap with a notional amount of $32.0 million to fix the interest rate at 7.3975% on $32.0 million of the variable rate portion of the open-air centers and outparcels loan. The swap has a maturity date of June 7, 2027. We designated the swap as a cash flow hedge on our variable rate debt. See Note 8 for more information.
In February 2023, we deconsolidated Alamance Crossing East as a result of losing control when the property was placed in receivership. The loan secured by Alamance Crossing East had an outstanding balance of $41.1 million as of December 31, 2023. In September 2023, we deconsolidated WestGate Mall as a result of losing control when the property was placed in receivership. The loan secured by WestGate Mall had an outstanding balance of $28.7 million as of December 31, 2023.
We paid common stock dividends of $0.375 per share in all four quarters of 2023. Additionally, our board of directors declared a special dividend of $2.20 per share of common stock, which was paid in cash on January 18, 2023, to stockholders of record as of the close of business on December 12, 2022. The special dividend was made to ensure that we met the minimum requirement for 2022 to maintain our status as a REIT. Subsequent to December 31, 2023, our board of directors declared a $0.40 per share regular quarterly dividend for the first quarter of 2024. See Note 20.
During the year ended December 31, 2023, we sold eight land parcels which generated approximately $9.6 million in gross proceeds at our share.
We extended, refinanced or retired all loans that were set to mature during 2023. Our total share of consolidated, unconsolidated and other outstanding debt, excluding debt discounts and deferred financing costs, that matured prior to 2023, which remains outstanding at December 31, 2023, is $69.8 million, consisting of two property loans that are in receivership.
Unconsolidated Affiliates
We have ownership interests in 26 unconsolidated affiliates as of December 31, 2023. See Note 7 to the consolidated financial statements for more information. The unconsolidated affiliates are accounted for using the equity method of accounting and are reflected in the accompanying consolidated balance sheets as investments in unconsolidated affiliates.
The following are circumstances when we may consider entering into a joint venture with a third party:
•
Third parties may approach us with opportunities in which they have obtained land and performed some pre-development activities, but they may not have sufficient access to the capital resources or the development and leasing expertise to bring the project to fruition. We enter into such arrangements when we determine such a project is viable and we can achieve a satisfactory return on our investment. We typically earn development fees from the joint venture and provide management and leasing services to the property for a fee once the property is placed in operation.
•
We determine that we may have the opportunity to capitalize on the value we have created in a property by selling an interest in the property to a third party. This provides us with an additional source of capital that can be used to develop or acquire additional real estate assets that we believe will provide greater potential for growth. When we retain an interest in an asset rather than selling a 100% interest, it is typically because this allows us to continue to manage the property, which provides us the ability to earn fees for management, leasing, development and financing services provided to the joint venture.
52
•
We also pursue opportunities to contribute available land at our properties into joint venture partnerships for development of primarily non-retail uses such as hotels, office, self-storage and multifamily. We typically partner with developers who have expertise in the non-retail property types.
Guarantees
We may guarantee the debt of a joint venture primarily because it allows the joint venture to obtain funding at a lower cost than could be obtained otherwise. This results in a higher return for the joint venture on its investment, and a higher return on our investment in the joint venture. We may receive a fee from the joint venture for providing the guaranty. Additionally, when we issue a guaranty, the terms of the joint venture agreement typically provide that we may receive indemnification from the joint venture partner or have the ability to increase our ownership interest.
See Note 14 to the consolidated financial statements for information related to our guarantees of unconsolidated affiliates' debt as of December 31, 2023 and 2022.
Material Cash Requirements
The following table summarizes our material cash requirements as of December 31, 2023 (in thousands):
| Payments Due By Period | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total | Less Than 1 Year | 1-3 Years | 3-5 Years | More Than 5 Years | ||||||||||||||||
| Long-term debt: | ||||||||||||||||||||
| Consolidated debt service (1) | $ | 2,247,917 | $ | 312,596 | $ | 1,480,343 | $ | 380,764 | $ | 74,214 | ||||||||||
| Noncontrolling interests' share in other consolidated subsidiaries | (42,794 | ) | (3,026 | ) | (32,668 | ) | (783 | ) | (6,317 | ) | ||||||||||
| Other debt (2) | 69,783 | 69,783 | — | — | — | |||||||||||||||
| Our share of unconsolidated affiliates debt service (3) | 791,843 | 224,933 | 273,701 | 193,557 | 99,652 | |||||||||||||||
| Our share of total debt service obligations | 3,066,749 | 604,286 | 1,721,376 | 573,538 | 167,549 | |||||||||||||||
| Operating leases: (4) | ||||||||||||||||||||
| Ground leases on properties | 15,721 | 364 | 741 | 750 | 13,866 | |||||||||||||||
| Purchase obligations: (5) | ||||||||||||||||||||
| Construction contracts on consolidated properties | 726 | 726 | — | — | — | |||||||||||||||
| Our share of construction contracts on unconsolidated properties | 1,895 | 1,895 | — | — | — | |||||||||||||||
| Our share of total purchase obligations | 2,621 | 2,621 | — | — | — | |||||||||||||||
| Other contractual obligations: (6) | 82,668 | 33,067 | 49,601 | — | — | |||||||||||||||
| Total material cash requirements | $ | 3,167,759 | $ | 640,338 | $ | 1,771,718 | $ | 574,288 | $ | 181,415 |
(1)
Represents principal and interest payments due under the terms of mortgage and other indebtedness, net, and includes $905,882 of variable-rate debt service related to the secured term loan, $246,858 of variable-rate debt service related to the open-air centers and outparcels loan and $53,254 of variable-rate debt service on two operating properties. The future interest payments on variable-rate loans are projected based on the interest rates that were in effect at December 31, 2023. See Note 8 to the consolidated financial statements for additional information regarding the terms of long-term debt.
(2)
Represents the outstanding loan balances for Alamance Crossing East and WestGate Mall which were deconsolidated due to a loss of control when the properties were placed into receivership in connection with the foreclosure process.
(3)
Includes $125,107 of variable-rate debt service. Future contractual obligations have been projected using the same assumptions as used in (1) above.
(4)
Obligations where we own the buildings and improvements, but lease the underlying land under long-term ground leases. The maturities of these leases range from 2044 to 2089 and generally provide for renewal options.
(5)
Represents our share of the remaining balance to be incurred under construction contracts that had been entered into as of December 31, 2023, but were not complete. The contracts are primarily for redevelopment of our properties.
(6)
Represents agreements for maintenance, security, and janitorial services at our properties that expire in June 2026.
53
Liquidity Sources
We derive the majority of our revenues from leases with retail tenants, which have historically been the primary source for funding short-term liquidity and capital needs such as operating expenses, debt service, tenant construction allowances, recurring capital expenditures, dividends and distributions. We believe that the combination of cash flows generated from our operations, combined with cash on hand and our investment in U.S. Treasury securities will, for the foreseeable future, provide adequate liquidity to meet our cash needs. In addition to these factors, we have options available to us to generate additional liquidity, including but not limited to, joint venture investments, financing of currently unencumbered properties and decreasing expenditures related to tenant construction allowances and other capital expenditures. We also generate revenues from sales of peripheral land at our properties and from sales of real estate assets when it is determined that we can realize an optimal value for the assets.
Cash Flows - Operating, Investing and Financing Activities
There was $123.1 million of cash, cash equivalents and restricted cash as of December 31, 2023, a decrease of $18.9 million from December 31, 2022. Of this amount, $34.2 million was unrestricted cash as of December 31, 2023. Also, at December 31, 2023, we had $262.1 million in U.S. Treasuries with maturities through July 2024. Our net cash flows are summarized as follows (in thousands):
| Successor | ||||||||
|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||
| 2023 | 2022 | |||||||
| Net cash provided by operating activities | $ | 183,516 | $ | 208,234 | ||||
| Net cash provided by (used in) investing activities | 1,701 | (156,685 | ) | |||||
| Net cash used in financing activities | (204,090 | ) | (145,798 | ) | ||||
| Net cash flows | $ | (18,873 | ) | $ | (94,249 | ) |
Cash Provided by Operating Activities
Cash provided by operating activities decreased primarily due to lower percentage rents and higher interest expense resulting from rising variable interest rates.
Cash Provided by (Used in) Investing Activities
Cash provided by investing activities increased primarily due to more net redemptions of U.S. Treasury securities during the current-year period as compared to the prior-year period. The increase was partially offset by a decrease in distributions from unconsolidated affiliates.
Cash Used in Financing Activities
Cash used in financing activities increased primarily due to the payment of a first, second, third and fourth quarter 2023 common stock dividend and the special dividend that was declared during the fourth quarter of 2022. There were no dividends paid during the first quarter of 2022. Also, the increase was attributable to a reduction in net proceeds from new loans during the current-year period as compared to the prior-year period. The increase was partially offset by a reduction in principal payments during the current-year period as compared to the prior-year period.
Debt
CBL has no indebtedness. Either the Operating Partnership or one of its consolidated subsidiaries, that it has a direct or indirect ownership interest in, is the borrower on all our debt, substantially all of which is secured by real estate assets.
54
The following tables summarize debt based on our pro rata ownership share, including our pro rata share of unconsolidated affiliates and excluding noncontrolling investors’ share of consolidated properties. Prior to consideration of unamortized deferred financing costs or debt discounts, of our $2,656.3 million in outstanding debt at December 31, 2023, $2,588.3 million constituted non-recourse debt obligations and $68.0 million constituted recourse debt obligations. We believe the tables below provide investors and lenders a clearer understanding of our total debt obligations and liquidity (in thousands):
| December 31, 2023: | Consolidated | Noncontrolling Interests | Other Debt (1) | Unconsolidated Affiliates | Total | Weighted- Average Interest Rate (2) | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed-rate debt: | |||||||||||||||||||||||
| Non-recourse loans on operating properties | $ | 736,573 | $ | (25,021 | ) | $ | 69,783 | $ | 616,337 | $ | 1,397,672 | 5.05% | |||||||||||
| Open-air centers and outparcels loan | 179,180 | — | — | — | 179,180 | 6.95% | (3) | ||||||||||||||||
| Recourse loans on operating properties | — | — | — | 5,832 | 5,832 | 3.04% | |||||||||||||||||
| Total fixed-rate debt | 915,753 | (25,021 | ) | 69,783 | 622,169 | 1,582,684 | 5.26% | ||||||||||||||||
| Variable-rate debt: | |||||||||||||||||||||||
| Non-recourse loans on operating properties | 33,780 | (11,823 | ) | — | 10,478 | 32,435 | 8.56% | ||||||||||||||||
| Recourse loans on operating properties | 15,339 | — | — | 46,796 | 62,135 | 8.13% | |||||||||||||||||
| Open-air centers and outparcels loan | 179,180 | — | — | — | 179,180 | 9.44% | (3) | ||||||||||||||||
| Secured term loan | 799,914 | — | — | — | 799,914 | 8.21% | |||||||||||||||||
| Total variable-rate debt | 1,028,213 | (11,823 | ) | — | 57,274 | 1,073,664 | 8.42% | ||||||||||||||||
| Total fixed-rate and variable-rate debt | 1,943,966 | (36,844 | ) | 69,783 | 679,443 | 2,656,348 | 6.54% | ||||||||||||||||
| Unamortized deferred financing costs | (13,221 | ) | 249 | — | (3,197 | ) | (16,169 | ) | |||||||||||||||
| Debt discounts (4) | (41,942 | ) | 3,706 | — | — | (38,236 | ) | ||||||||||||||||
| Total mortgage and other indebtedness, net | $ | 1,888,803 | $ | (32,889 | ) | $ | 69,783 | $ | 676,246 | $ | 2,601,943 |
(1)
Represents the outstanding loan balances for Alamance Crossing East and WestGate Mall which were deconsolidated due to a loss of control when the properties were placed into receivership in connection with the foreclosure process.
(2)
Weighted-average interest rate excludes amortization of deferred financing costs.
(3)
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%.
(4)
In conjunction with fresh start accounting, the Company estimated the fair value of its mortgage notes and recognized debt discounts upon emergence from bankruptcy on November 1, 2021. The debt discounts are accreted over the term of the respective debt using the effective interest method.
| December 31, 2022: | Consolidated | Noncontrolling Interests | Unconsolidated Affiliates | Total | Weighted- Average Interest Rate (1) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed-rate debt: | |||||||||||||||||||
| Non-recourse loans on operating properties | $ | 843,634 | $ | (25,420 | ) | $ | 611,215 | $ | 1,429,429 | 4.57% | |||||||||
| Open-air centers and outparcels loan | 180,000 | — | — | 180,000 | 6.95% | (2) | |||||||||||||
| Recourse loans on operating properties | — | — | 10,427 | 10,427 | 3.67% | ||||||||||||||
| Total fixed-rate debt | 1,023,634 | (25,420 | ) | 621,642 | 1,619,856 | 4.83% | |||||||||||||
| Variable-rate debt: | |||||||||||||||||||
| Non-recourse loans on operating properties | 38,250 | (13,387 | ) | 2,393 | 27,256 | 7.36% | |||||||||||||
| Recourse loans on operating properties (3) | 18,240 | — | 69,191 | 87,431 | 6.92% | ||||||||||||||
| Open-air centers and outparcels loan | 180,000 | — | — | 180,000 | 8.22% | (2) | |||||||||||||
| Secured term loan | 829,452 | — | — | 829,452 | 6.87% | ||||||||||||||
| Total variable-rate debt | 1,065,942 | (13,387 | ) | 71,584 | 1,124,139 | 7.10% | |||||||||||||
| Total fixed-rate and variable-rate debt | 2,089,576 | (38,807 | ) | 693,226 | 2,743,995 | 5.76% | |||||||||||||
| Unamortized deferred financing costs | (17,101 | ) | 317 | (2,142 | ) | (18,926 | ) | ||||||||||||
| Debt discounts (4) | (72,289 | ) | 7,448 | — | (64,841 | ) | |||||||||||||
| Total mortgage and other indebtedness, net | $ | 2,000,186 | $ | (31,042 | ) | $ | 691,084 | $ | 2,660,228 |
(1)
Weighted-average interest rate excludes amortization of deferred financing costs.
(2)
The interest rate is a fixed 6.95% for $180,000 of the $360,000 loan, with the other half of the loan bearing a variable interest rate based on the 30-day SOFR plus 4.10%.
(3)
Includes $67,386 that was reclassified from non-recourse loans on operating properties to conform to the current year presentation as a result of the Operating Partnership's guarantees of the related loans.
(4)
In conjunction with fresh start accounting, the Company estimated the fair value of its mortgage notes and recognized debt discounts upon emergence from bankruptcy on November 1, 2021. The debt discounts are accreted over the term of the respective debt using the effective interest method.
55
The following table presents our pro rata share of consolidated and unconsolidated debt as of December 31, 2023, excluding unamortized deferred financing costs and debt discounts, that is scheduled to mature in 2024 based on the original maturity date (in thousands):
| Balance | |||||
|---|---|---|---|---|---|
| Consolidated Properties: | |||||
| Fayette Mall | $ | 119,303 | (1) | ||
| Brookfield Square Anchor Redevelopment | 15,339 | (2) | |||
| 134,642 | |||||
| Unconsolidated Properties: | |||||
| Coastal Grand Mall | 48,507 | ||||
| Coastal Grand Mall Outparcel | 2,341 | ||||
| Coastal Grand Mall - Dick's Sporting Goods | 3,374 | ||||
| Hamilton Place Aloft Hotel | 8,085 | ||||
| The Outlet Shoppes of the Bluegrass | 41,014 | ||||
| West County Center | 76,192 | (3) | |||
| 179,513 | |||||
| Total 2024 maturities at our pro rata share | $ | 314,155 |
(1)
The loan has two one-year extension options for a fully extended maturity date of May 2026.
(2)
Subsequent to December 31, 2023, the loan was paid off.
(3)
The loan has a two-year extension option for a fully extended maturity date of December 2026.
Additionally, we have two loans, with an aggregate principal balance of $69.8 million at our share as of December 31, 2023, secured by Alamance Crossing East and WestGate Mall that are past their maturity dates. Both properties have been placed into receivership in connection with the foreclosure process.
The weighted-average remaining term of our total share of consolidated and unconsolidated debt, excluding debt discounts and deferred financing costs, was 2.4 years at both December 31, 2023 and December 31, 2022. The weighted-average remaining term of our pro rata share of fixed-rate debt, excluding debt discounts and deferred financing costs, was 2.7 years and 2.3 years at December 31, 2023 and December 31, 2022, respectively.
As of December 31, 2023, our pro rata share of consolidated and unconsolidated variable-rate debt, excluding debt discounts and deferred financing costs, represented 40.4% of our total pro rata share of debt, excluding debt discounts and deferred financing costs. As of December 31, 2022, our pro rata share of consolidated and unconsolidated variable-rate debt, excluding debt discounts and deferred financing costs, represented 41.0% of our total pro rata share of debt, excluding debt discounts and deferred financing costs.
See Note 7 and Note 8 to the consolidated financial statements for additional information concerning the amount and terms of our outstanding indebtedness as of December 31, 2023.
Equity
We paid common stock dividends of $0.375 per share in each quarter of 2023. Additionally, our board of directors declared a special dividend of $2.20 per share of common stock, which was paid in cash on January 18, 2023, to stockholders of record as of the close of business on December 12, 2022. The decision to declare and pay dividends on any outstanding shares of our common stock, as well as the timing, amount and composition of any such future dividends, will be at the sole discretion of our board of directors and will depend on our earnings, taxable income, FFO, liquidity, financial condition, capital requirements, contractual prohibitions or other limitations under our then-current indebtedness, the annual distribution requirements under the REIT provisions of the Internal Revenue Code, Delaware law and such other factors as our board of directors deems relevant. Any dividends payable will be determined by our board of directors based upon the circumstances at the time of declaration. For additional information, see discussion presented under the subheading “Dividends” in Note 9 of this report. Our actual results of operations will be affected by a number of factors, including the revenues received from our properties, our operating expenses, interest expense, capital expenditures and the ability of the anchors and tenants at our properties to meet their obligations for payment of rents and tenant reimbursements. Subsequent to December 31, 2023, our board of directors declared a $0.40 per share regular quarterly dividend for the first quarter of 2024. See Note 20.
In August 2023, our board of directors authorized the repurchase of up to $25.0 million of our outstanding common stock. See Part II, Item 5 for additional information regarding our repurchases of common stock during 2023.
On September 8, 2022, our board of directors adopted a short-term rights plan (the “Rights Plan”). Pursuant to the Rights Plan, the board of directors authorized a dividend of one share purchase right (a “Right”) for each outstanding share of our common stock. If a person or group of affiliated or associated persons acquired beneficial ownership of 10.0% or more of our outstanding common shares, subject to certain exceptions (including exceptions for existing holders who do
56
not increase their holdings as provided in the Rights Plan), each Right would effectively entitle its holder (other than the acquiring person or group of affiliated or associated persons) to purchase additional common shares at a substantial discount to the public market price. In addition, under certain circumstances, we could exchange the Rights (other than Rights beneficially owned by the acquiring person or group of affiliated or associated persons), in whole or in part, for common shares on a one-for-one basis, or we could redeem the Rights for cash at a price of $0.001 per Right. On September 8, 2023, the Rights Plan expired pursuant to its terms.
Capital Expenditures
The following table, which excludes expenditures for developments and expansions, summarizes capital expenditures, including our share of unconsolidated affiliates' capital expenditures, for the years ended December 31, 2023 and 2022, (in thousands):
| Successor | |||||||
|---|---|---|---|---|---|---|---|
| Year Ended December 31, | |||||||
| 2023 | 2022 | ||||||
| Tenant allowances | $ | 17,079 | $ | 19,885 | |||
| Maintenance capital expenditures: | |||||||
| Parking area and parking area lighting | 5,331 | 5,528 | |||||
| Roof replacements | 3,319 | 1,048 | |||||
| Other capital expenditures | 16,246 | 10,839 | |||||
| Total maintenance capital expenditures | 24,896 | 17,415 | |||||
| Capitalized overhead | 1,797 | 1,599 | |||||
| Capitalized interest | 453 | 618 | |||||
| Total capital expenditures | $ | 44,225 | $ | 39,517 |
Annual capital expenditures budgets are prepared for each of our properties that are intended to provide for all necessary recurring and non-recurring capital expenditures. We believe that property operating cash flows, which include reimbursements from tenants for certain expenses, will provide the necessary funding for these expenditures.
Developments and Redevelopments
Developments Completed During the Year Ended December 31, 2023
(Dollars in thousands)
| CBL's Share of | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Property | Location | CBL Ownership Interest | Total Project Square Feet | Total Cost (1) | Cost to Date (2) | 2023 Cost | Opening Date | Initial Unleveraged Yield | ||||||||||||||||
| Mall Expansion: | ||||||||||||||||||||||||
| Sunrise Mall - Bubba's 33 | Brownsville, TX | 100% | 7,575 | $ | 1,049 | $ | 1,252 | $ | 1,052 | Q3 '23 | 18.0% | |||||||||||||
| Redevelopments: | ||||||||||||||||||||||||
| Kirkwood Mall - Five Below | Bismarck, ND | 100% | 19,478 | 2,323 | 1,694 | 1,691 | Q3 '23 | 16.3% | ||||||||||||||||
| The Terrace - Nordstrom Rack (former Staples) | Chattanooga, TN | 92% | 24,155 | 2,513 | 1,841 | 219 | Q2 '23 | 13.0% | ||||||||||||||||
| York Town Center - Burlington (former Bed Bath & Beyond) | York, PA | 50% | 28,000 | 1,247 | 1,266 | 279 | Q1 '23 | 18.5% | ||||||||||||||||
| 71,633 | 6,083 | 4,801 | 2,189 | |||||||||||||||||||||
| Open-Air Center: | ||||||||||||||||||||||||
| Fremaux Town Center - Marshall's | Slidell, LA | 65% | 22,132 | 2,356 | 2,688 | 2,625 | Q4 '23 | 10.5% | ||||||||||||||||
| Total Properties Completed | 101,340 | $ | 9,488 | $ | 8,741 | $ | 5,866 |
(1)
Total Cost is presented net of reimbursements to be received.
(2)
Cost to Date does not reflect reimbursements until they are received.
57
Properties under Development at December 31, 2023
(Dollars in thousands)
| CBL's Share of | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Property | Location | CBL Ownership Interest | Total Project Square Feet | Total Cost (1) | Cost to Date (2) | 2023 Cost | Expected Opening Date | Initial Unleveraged Yield | ||||||||||||||||
| Outparcel Development: | ||||||||||||||||||||||||
| Mayfaire Town Center - hotel development | Wilmington, NC | 49% | 83,021 | $ | 15,435 | $ | 3,197 | $ | 2,025 | Summer '25 | 11.0% | |||||||||||||
| Redevelopments: | ||||||||||||||||||||||||
| Hamilton Place - Crunch Fitness | Chattanooga, TN | 100% | 36,640 | 2,648 | 1,855 | 1,837 | Winter '24 | 23.3% | ||||||||||||||||
| Total Properties Under Development | 119,661 | $ | 18,083 | $ | 5,052 | $ | 3,862 |
(1)
Total Cost is presented net of reimbursements to be received.
(2)
Cost to Date does not reflect reimbursements until they are received.
We are continually pursuing new redevelopment opportunities and have projects in various stages of pre-development. Except for the projects presented above, we did not have any other material capital commitments as of December 31, 2023.
Critical Accounting Policies and Estimates
Our consolidated financial statements are prepared in accordance with GAAP. In preparing our financial statements, we are required to make assumptions and estimates about future events, and apply judgments that affect the reported amounts of assets, liabilities, revenues, expenses and the related disclosures. We base our assumptions, estimates and judgments on historical experience, current trends and other factors that management believes to be relevant at the time our consolidated financial statements are prepared. On a regular basis, we review the accounting policies, assumptions, estimates and judgments to ensure that our financial statements are presented fairly and in accordance with GAAP. However, because future events and their effects cannot be determined with certainty, actual results could differ from our assumptions and estimates, and such differences could be material.
An accounting policy is deemed to be critical if it requires an accounting estimate to be made based on assumptions about matters that are highly uncertain at the time the estimate is made and if different estimates that are reasonably likely to occur could materially impact the financial statements. Management believes that the following critical accounting policies discussed in this section reflect its more significant estimates and assumptions used in preparation of the consolidated financial statements. We have reviewed these critical accounting estimates and related disclosures with the audit committee of our board of directors. See Note 2 of the consolidated financial statements, included in Item 8 of this Annual Report on Form 10-K for a discussion of our significant accounting policies.
Revenue Recognition and Accounts Receivable
Receivables include amounts billed and currently due from tenants pursuant to lease agreements and receivables attributable to straight-line rents associated with those lease agreements. Individual leases where the collection of rents is in dispute are assessed for collectability based on management’s best estimate of collection considering the anticipated outcome of the dispute. Individual leases that are not in dispute are assessed for collectability and upon the determination that the collection of rents over the remaining lease term is not probable, accounts receivable are reduced as an adjustment to rental revenues. Revenue from leases where collection is deemed to be less than probable is recorded on a cash basis until collectability is determined to be probable. Further, management assesses whether operating lease receivables, at a portfolio level, are appropriately valued based upon an analysis of balances outstanding, historical collection levels and current economic trends. An allowance for the uncollectable portion of the portfolio is recorded as an adjustment to rental revenues.
We review current economic considerations each reporting period, including the effects of tenant bankruptcies. Additionally, our assessment also takes into consideration the type of tenant and current discussions with the tenants regarding matters such as billing disputes, lease negotiations and executed deferrals or abatements, as well as recent rent payment and credit history. Evaluating and estimating uncollectable lease payments and related receivables requires a significant amount of judgment by management and is based on the best information available to management at the time of evaluation.
58
Carrying Value of Long-Lived Assets
We monitor events or changes in circumstances that could indicate the carrying value of a long-lived asset may not be recoverable. We use significant judgement in assessing events or circumstances which might indicate impairment, including but not limited to, changes in our intent to hold a long-lived asset over its previously estimated useful life. Changes in our intent to hold a long-lived asset have a significant impact on the estimated undiscounted cash flows expected to result from the use and eventual disposition of a long-lived asset and whether a potential impairment loss shall be measured. When indicators of potential impairment are present that suggest that the carrying amounts of a long-lived asset may not be recoverable, we assess the recoverability of the asset by determining whether the asset’s carrying value will be recovered through the estimated undiscounted future cash flows expected from our use and its eventual disposition. In the event that such undiscounted future cash flows do not exceed the carrying value, we adjust the carrying value of the long-lived asset to its estimated fair value and recognize an impairment loss. The estimated fair value is calculated based on the following information, in order of preference, depending upon availability: (Level 1) recently quoted market prices, (Level 2) market prices for comparable properties, or (Level 3) the present value of future cash flows, including estimated salvage value. Certain of our long-lived assets may be carried at more than an amount that could be realized in a current disposition transaction. We estimate future operating cash flows, the terminal capitalization rate and the discount rate, among other factors. As these assumptions are subject to economic and market uncertainties, they are difficult to predict and are subject to future events that may alter the assumptions used or management’s estimates of future possible outcomes. Therefore, the future cash flows estimated in our impairment analyses may not be achieved.
Investments in Unconsolidated Affiliates
On a periodic basis, we assess whether there are any indicators that the fair value of our investments in unconsolidated affiliates may be impaired. An investment is impaired only if our estimate of the fair value of the investment is less than the carrying value of the investment, and such decline in value is deemed to be other than temporary. To the extent impairment has occurred, the loss is measured as the excess of the carrying amount of the investment over the fair value of the investment. Our estimates of fair value for each investment are based on a number of assumptions such as future leasing expectations, operating forecasts, discount rates and capitalization rates, among others. These assumptions are subject to economic and market uncertainties including, but not limited to, demand for space, competition for tenants, changes in market rental rates, and operating costs. As these factors are difficult to predict and are subject to future events that may alter our assumptions, the fair values estimated in the impairment analyses may not be realized.
Application of Fresh Start Accounting
As described in Note 19 to the consolidated financial statements, we applied Financial Accounting Standards Board (“FASB”) ASC 852 in preparing the consolidated financial statements. For periods subsequent to the filing of the Chapter 11 Cases and before emergence, ASC 852 requires distinguishing transactions associated with the reorganization separate from activities related to the ongoing operations of the business. Upon the effectiveness of the Plan and the emergence of the Debtors from the Chapter 11 Cases, the Company determined it qualified for fresh start accounting under ASC 852, which resulted in the Company becoming a new entity for financial reporting purposes on the Effective Date. We elected to apply fresh start accounting using a convenience date of October 31, 2021. We evaluated and concluded that the events on November 1, 2021 were not material to our financial reporting on both a quantitative and qualitative basis.
Enterprise Value
With the assistance of third-party valuation advisors, we determined the enterprise and corresponding equity value of the Successor using a calculation of the present value of future cash flows based on our financial projections. The enterprise value and corresponding equity value are dependent upon achieving the future financial results set forth in our valuations, as well as the realization of certain other assumptions. All estimates, assumptions, valuations and financial projections, including the fair value adjustments, the financial projections, the enterprise value and equity value projections, are inherently subject to significant uncertainties and the resolution of contingencies beyond our control. Accordingly, we cannot assure you that the estimates, assumptions, valuations or financial projections will be realized, and actual results could vary materially.
59
Real Estate Assets
In developing the fair value estimates for the portfolio of our retail properties, all three traditional approaches to valuation were considered including the income approach, the sales comparison (market) approach and the cost approach. These valuation approaches have long been recognized as acceptable in the appropriate circumstances and in valuations of this type. Accordingly, all applicable properties were identified, investigated and examined by the valuation provider along with all intangible assets and liabilities associated with our properties. Furthermore, the valuation provider estimated the fair values and remaining useful lives ("RUL") of the related intangible assets and liabilities at the property-level, as applicable. In most cases, our properties included the following intangible assets/liabilities:
·
Above/below-market leases
·
In-place leases
·
Avoided lease origination costs (leasing commissions, tenant improvements, etc.)
·
Property-level debt
For the valuation of the tangible assets of each property, all pertinent information such as blueprints and drawings, property tax statements, prior appraisals and cost segregation reports were utilized. In terms of methodology, our properties were valued via the income approach in order to estimate building values. Separate values for the underlying land and site improvements were developed via the cost approach. As part of the allocation process, the fair value of the following tangible components was estimated:
·
Land
·
Building(s)
·
Site Improvements
Investment in Unconsolidated Affiliates
The fair value of our investment in unconsolidated affiliates for fresh start accounting was determined by valuing the underlying real estate assets associated with each unconsolidated joint venture in the same manner as all real estate assets, described above. We then calculated the net asset or liability value of each joint venture by applying the net working capital balance to the fair value of the real estate assets and the amount outstanding under any associated mortgage notes. The percentage of ownership interest in each joint venture was applied to the net asset or liability value which resulted in the fair value of each unconsolidated affiliate. See Note 2 for further information related to the equity method of accounting.
Right-of-Use Assets and Lease Liabilities
The fair value of lease liabilities was measured as the present value of the remaining lease payments, as if the lease were a new lease as of the Effective Date. We used our incremental borrowing rate (“IBR”) as the discount rate in determining the present value of the remaining lease payments, which was determined by a third-party valuation advisor using a fundamental credit rating analysis and an implied market yield analysis based on the newly issued secured notes. Based upon the corresponding lease term, the IBR was approximately 12%.
Mortgage Notes Payable
The fair value of the mortgage notes payable was estimated by a third-party valuation advisor based on an analysis of the Company’s collateral coverage, financial metrics and interest rate for each mortgage note payable relative to market rates. If there is a reasonable expectation that the debtor will be able to meet the financial obligations of the mortgage note payable, or the mortgage note payable is a recourse loan, then the value of the mortgage note is equal to the present value of the future mortgage note payments discounted at a rate of return commensurate with the risk associated with the mortgage note payments. If the debtor is unable, or if there is uncertainty if the debtor will be able, to meet the financial obligations of the mortgage note, then the value of the mortgage note payable is equal to the expected proceeds to be received through a liquidation of the underlying property at fair value.
Recent Accounting Pronouncements
See Note 2 to the consolidated financial statements for information on recently issued accounting pronouncements.
60
Non-GAAP 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. Our method of calculating FFO may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.
We believe that FFO provides an additional indicator of the operating performance of our 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 real estate assets have historically risen or fallen with market conditions, we believe that FFO enhances investors’ understanding of our operating performance. The use of FFO as an indicator of financial performance is influenced not only by the operations of our properties and interest rates, but also by our capital structure.
We believe FFO allocable to Operating Partnership common unitholders is a useful performance measure since we conduct substantially all our business through our Operating Partnership and, therefore, it reflects the performance of our properties in absolute terms regardless of the ratio of ownership interests of our common shareholders and the noncontrolling interest in our Operating Partnership.
In our reconciliation of net income (loss) attributable to common shareholders to FFO allocable to Operating Partnership common unitholders that is presented below, we make an adjustment to add back noncontrolling interest in income (loss) of our 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 our operating performance or to cash flow as a measure of liquidity.
We believe that it is important to identify the impact of certain significant items on our FFO measures for a reader to have a complete understanding of our results of operations. Therefore, we have also presented adjusted FFO measures excluding these significant items from the applicable periods. Please refer to the reconciliation of net loss attributable to common shareholders to FFO allocable to Operating Partnership common unitholders below for a description of these adjustments.
61
The reconciliation of net income (loss) attributable to common shareholders to FFO allocable to Operating Partnership common unitholders is as follows (in thousands):
| Successor | ||||||||
|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | ||||||||
| 2023 | 2022 | |||||||
| Net income (loss) attributable to common shareholders | $ | 5,433 | $ | (96,019 | ) | |||
| Noncontrolling interest in income (loss) of Operating Partnership | 2 | (34 | ) | |||||
| Earnings allocable to unvested restricted stock | 1,113 | 2,537 | ||||||
| Depreciation and amortization expense of: | ||||||||
| Consolidated properties | 190,505 | 256,310 | ||||||
| Unconsolidated affiliates | 17,408 | 20,813 | ||||||
| Non-real estate assets | (905 | ) | (1,050 | ) | ||||
| Noncontrolling interests' share of depreciation and amortization in other consolidated subsidiaries | (2,442 | ) | (3,498 | ) | ||||
| Loss on impairment, net of taxes | — | 186 | ||||||
| Gain on depreciable property | — | (629 | ) | |||||
| FFO allocable to Operating Partnership common unitholders | 211,114 | 178,616 | ||||||
| Debt discount accretion, including our share of unconsolidated affiliates and net of noncontrolling interests' share (1) | 61,788 | 176,055 | ||||||
| Adjustment for unconsolidated affiliates with negative investment (2) | (7,242 | ) | (37,645 | ) | ||||
| Senior secured notes fair value adjustment (3) | — | (395 | ) | |||||
| Litigation settlement (4) | (2,310 | ) | (304 | ) | ||||
| Non-cash default interest expense (5) | 972 | (28,953 | ) | |||||
| Gain on deconsolidation (6) | (47,879 | ) | (36,250 | ) | ||||
| Loss on available-for-sale securities | — | 39 | ||||||
| Reorganization items, net (7) | — | (298 | ) | |||||
| Gain on extinguishment of debt (8) | (3,270 | ) | (7,344 | ) | ||||
| FFO allocable to Operating Partnership common unitholders, as adjusted | $ | 213,173 | $ | 243,521 |
(1)
In conjunction with fresh start accounting upon emergence from bankruptcy, we 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 our share of the earnings (losses) before depreciation and amortization expense of unconsolidated affiliates where we are not recognizing equity in earnings (losses) because our investment in the unconsolidated affiliate is below zero.
(3)
Represents the fair value adjustment recorded on the secured notes as interest expense.
(4)
Represents a credit to litigation settlement expense related to claim amounts that were released pursuant to the terms of the settlement agreement related to the settlement of a class action lawsuit.
(5)
The year ended December 31, 2023 includes default interest on loans past their maturity dates. The year ended December 31, 2022 includes the reversal of default interest expense when waivers or forbearance agreements were obtained.
(6)
For the year ended December 31, 2023, we deconsolidated Alamance Crossing East and WestGate Mall due to a loss of control when the properties were placed into receivership in connection with the foreclosure process. For the year ended December 31, 2022, we deconsolidated Greenbrier Mall due to a loss of control when the property was placed into receivership in connection with the foreclosure process.
(7)
Represents costs incurred subsequent to the Company filing the Chapter 11 Cases associated with the Company's reorganization efforts, which consists of professional fees, legal fees and U.S. Trustee fees.
(8)
The year ended December 31, 2023 includes a gain on extinguishment of debt related to the loan secured by The Outlet Shoppes at Laredo. The year ended December 31, 2022 includes a gain on extinguishment of debt related to the loan secured by The Outlet Shoppes at Gettysburg.
FFO of the Operating Partnership increased to $211.1 million for the Successor year ended December 31, 2023 from $178.6 million for the prior-year period. Excluding the adjustments noted above, FFO of the Operating Partnership, as adjusted, decreased to $213.2 million for the Successor year ended December 31, 2023 from $243.5 million for the prior-year period. The decrease in FFO, as adjusted, for the Successor year ended December 31, 2023 was primarily driven by lower percentage rents, an unfavorable variance in the estimate for uncollectable revenues in the current-year period as compared to the prior-year period and higher interest expense due to rising variable interest rates. The decrease was partially offset by increased interest income on our U.S. Treasury securities and lower real estate taxes, as well as lower utility, janitorial and security costs.
62
FY 2022 10-K MD&A
SEC filing source: 0000950170-23-005470.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of financial condition and results of operations should be read in conjunction with the consolidated financial statements and accompanying notes that are included in this annual report. Capitalized terms used, but not defined, in this Management’s Discussion and Analysis of Financial Condition and Results of Operations have the same meanings as defined in the notes to the consolidated financial statements.
Fresh Start Accounting
Upon emergence from bankruptcy, we qualified for and adopted fresh start accounting in accordance with Accounting Standards Codification 852, which resulted in our becoming a new entity for financial reporting purposes. As a result, our financial results for the year ended December 31, 2022 and the period from November 1, 2021 through December 31, 2021 are referred to as those of the "Successor." Our financial results for the period from January 1, 2021 through October 31, 2021 and the year ended December 31, 2020 are referred to as those of the “Predecessor." Our results of operations as reported in our consolidated financial statements for these periods are prepared in accordance with GAAP. See Note 19 for additional information.
Executive Overview
We are a self-managed, self-administered, fully integrated REIT that is engaged in the ownership, development, acquisition, leasing, management and operation of regional shopping malls, outlet centers, lifestyle centers, open-air centers and other properties. We own interests in 91 properties, consisting of 47 malls, 29 open-air centers, five outlet centers, five lifestyle centers and five other properties, including single-tenant and multi-tenant outparcels. Our shopping centers are located in 22 states, and are primarily in the southeastern and midwestern United States. We have elected to be taxed as a REIT for federal income tax purposes.
We conduct substantially all our business through the Operating Partnership. The Operating Partnership consolidates the financial statements of all entities in which it has a controlling financial interest or where it is the primary beneficiary of a VIE. See Item 2 for a description of our properties owned and under development as of December 31, 2022.
The Successor had a net loss for the year ended December 31, 2022 of $99.5 million. The Successor had a net loss for the period from November 1, 2021 through December 31, 2021 of $152.7 million. The Predecessor had a net loss for the period from January 1, 2021 through October 31, 2021 of $486.4 million. The Successor had a net loss attributable to common shareholders for the year ended December 31, 2022 of $96.0 million. The Successor had a net loss attributable to common shareholders for the period from November 1, 2021 through December 31, 2021 of $151.5 million. The Predecessor had a net loss attributable to common shareholders for the period from January 1, 2021 through October 31, 2021 of $470.6 million.
Our focus is on continuing to execute our strategy to transform our diverse portfolio of dynamic properties into dominant centers that offer a mix of retail, service, dining, entertainment and other non-retail uses, primarily through the re-tenanting of former anchor locations as well as diversification of in-line tenancy. This operational strategy is also supported by our balance sheet strategy focused on reducing overall debt, extending our debt maturity schedule and lowering our overall cost of borrowings to limit maturity risk, improve net cash flow and enhance enterprise value. While the industry and our Company continue to face challenges, some of which may not be in our control, we believe that the strategies in place to redevelop our properties and diversify our tenant mix will contribute to stabilization of our portfolio and revenues in future years.
46
Voluntary Reorganization Under Chapter 11
Beginning on November 1, 2020, CBL and the Operating Partnership, together with the Debtors, filed the Chapter 11 Cases under Chapter 11 of the Bankruptcy Code in the Bankruptcy Court. The Bankruptcy Court authorized the Debtors to continue to operate their businesses and manage their properties as debtors-in-possession pursuant to the Bankruptcy Code.
In connection with the Chapter 11 Cases, on August 11, 2021, the Bankruptcy Court entered an order, Docket No.1397 (Confirmation Order), confirming the Debtors’ Plan.
On the Effective Date, the conditions to effectiveness of the Plan were satisfied and the Debtors emerged from the Chapter 11 Cases. The Company filed a notice of the Effective Date of the Plan with the Bankruptcy Court on November 1, 2021. Following the Effective Date, one of the Debtors’ Chapter 11 Cases remain open to administer claims pursuant to the Plan. See Note 18 and Note 19 to our consolidated financial statements for more information.
The filing of the Chapter 11 Cases constituted an event of default with respect to certain property-level debt of the Operating Partnership’s subsidiaries, which may have resulted in the automatic acceleration of certain monetary obligations or may have given the applicable lender the right to accelerate such amounts. As of December 31, 2022, we had no loans in default due to our filing of the Chapter 11 Cases. See Note 7 and Note 8 for additional information.
Results of Operations
Properties that were in operation for the entire year during both 2022 and 2021 are referred to as the “2022 Comparable Properties.” The tables below summarize deconsolidations and dispositions of properties that impact the results of operations of the Successor and Predecessor periods.
Successor Deconsolidations
| Property | Location | Date of Deconsolidation | ||
|---|---|---|---|---|
| EastGate Mall (1)(2) | Cincinnati, OH | December 2021 | ||
| Greenbrier Mall (1)(3) | Chesapeake, VA | March 2022 |
(1)
We deconsolidated the property due to a loss of control when the property was placed into receivership in connection with the foreclosure process.
(2)
The foreclosure process was completed in September 2022.
(3)
The foreclosure process was completed in October 2022.
| Predecessor Deconsolidations Property | Location | Date Opened | ||
|---|---|---|---|---|
| Asheville Mall (1)(2) | Asheville, NC | January 2021 | ||
| Park Plaza (1)(3) | Little Rock, AR | March 2021 |
(1)
We deconsolidated the property due to a loss of control when the property was placed into receivership in connection with the foreclosure process.
(2)
The foreclosure process was completed in August 2022.
(3)
The foreclosure process was completed in October 2021.
Successor Dispositions
| Property | Location | Sales Date | ||
|---|---|---|---|---|
| Eastgate Mall Self Storage (1) | Cincinnati, OH | November 2021 | ||
| Hamilton Place Self Storage (1) | Chattanooga, TN | November 2021 | ||
| Mid Rivers Mall Self Storage (1) | St. Peters, MO | November 2021 | ||
| Parkdale Mall Self Storage (1) | Beaumont, TX | November 2021 | ||
| Springs at Port Orange (1) | Port Orange, FL | December 2021 |
(1)
The property was owned by a joint venture that was accounted for using the equity method of accounting.
47
Predecessor Dispositions
| Property | Location | Sales Date | ||
|---|---|---|---|---|
| The Residences at Pearland Town Center | Pearland, TX | October 2021 |
Discussion of the Results of Operations for the Successor Year Ended December 31, 2022, the Successor Period from November 1, 2021 through December 31, 2021 and the Predecessor Period from January 1, 2021 through October 31, 2021
Revenues
(in thousands)
| Successor | Predecessor | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | For the Period November 1, through December 31, | For the Period January 1, through October 31, | ||||||||||
| 2022 | 2021 | 2021 | ||||||||||
| Rental revenues | $ | 542,247 | $ | 103,252 | $ | 450,922 | ||||||
| Management, development and leasing fees | 7,158 | 1,500 | 5,642 | |||||||||
| Other | 13,606 | 4,094 | 11,465 | |||||||||
| Total revenues | $ | 563,011 | $ | 108,846 | $ | 468,029 |
Rental revenues of the Successor were $542.2 million and $103.3 million for the year ended December 31, 2022 and the period from November 1, 2021 through December 31, 2021, respectively. Rental revenues of the Predecessor were $450.9 million for the period from January 1, 2021 through October 31, 2021. For the year ended December 31, 2022, rental revenues of the Successor were lower primarily due to the deconsolidations of Greenbrier Mall and EastGate Mall in March 2022 and December 2021, respectively. The Successor year ended December 31, 2022 includes higher amortization of net above market leases due to the adoption of fresh start accounting upon our emergence from bankruptcy. Also, the Successor year ended December 31, 2022 includes higher percentage rents due to increased sales, as well as higher collections on amounts that had previously been reserved.
Operating Expenses
(in thousands)
| Successor | Predecessor | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | For the Period November 1, through December 31, | For the Period January 1, through October 31, | |||||||||||
| 2022 | 2021 | 2021 | |||||||||||
| Property operating | $ | (92,126 | ) | $ | (15,258 | ) | $ | (72,735 | ) | ||||
| Real estate taxes | (57,119 | ) | (9,598 | ) | (50,787 | ) | |||||||
| Maintenance and repairs | (42,485 | ) | (7,581 | ) | (32,487 | ) | |||||||
| Property operating expenses | (191,730 | ) | (32,437 | ) | (156,009 | ) | |||||||
| Depreciation and amortization | (256,310 | ) | (49,504 | ) | (158,574 | ) | |||||||
| General and administrative | (67,215 | ) | (9,175 | ) | (43,160 | ) | |||||||
| Loss on impairment | (252 | ) | — | (146,781 | ) | ||||||||
| Litigation settlement | 304 | 118 | 932 | ||||||||||
| Other | (834 | ) | (3 | ) | (745 | ) | |||||||
| Total operating expenses | $ | (516,037 | ) | $ | (91,001 | ) | $ | (504,337 | ) |
Total property operating expenses of the Successor were $191.7 million and $32.4 million for the year ended December 31, 2022 and the period from November 1, 2021 through December 31, 2021, respectively. Total property operating expenses of the Predecessor were $156.0 million for the period from January 1, 2021 through October 31, 2021. For the year ended December 31, 2022, total property operating expenses of the Successor reflect increases in utility rates across our properties and the impact of wage inflation on third party contracts and services.
Depreciation and amortization expense of the Successor was $256.3 million and $49.5 million for the year ended December 31, 2022 and the period from November 1, 2021 through December 31, 2021, respectively. Depreciation and amortization expense of the Predecessor was $158.6 million for the period from January 1, 2021 through October 31, 2021. For the year ended December 31, 2022, depreciation and amortization expense of the Successor was higher primarily due to a new basis in depreciable assets and intangible in-place lease assets that have shorter useful lives resulting from the adoption of fresh start accounting upon our emergence from bankruptcy.
48
General and administrative expenses of the Successor were $67.2 million and $9.2 million for the year ended December 31, 2022 and the period from November 1, 2021 through December 31, 2021, respectively. General and administrative expenses of the Predecessor were $43.2 million for the period from January 1, 2021 through October 31, 2021. For the year ended December 31, 2022, general and administrative expenses of the Successor included higher compensation and share-based compensation expenses as we returned to normal operations and compensation practices following our emergence from bankruptcy. Also, for the year ended December 31, 2022, general and administrative expenses of the Successor include incremental professional fees associated with loan modifications and extensions, and fees incurred to obtain credit ratings on our secured term loan in accordance with the term loan agreement.
Other Income and Expenses
Interest and other income of the Successor was $4.9 million and $0.5 million for the year ended December 31, 2022 and the period from November 1, 2021 through December 31, 2021, respectively. Interest and other income of the Predecessor was $2.1 million for the period from January 1, 2021 through October 31, 2021. For the year ended December 31, 2022, interest and other income of the Successor was higher due to purchasing additional U.S. Treasury securities with higher interest rates.
Interest expense of the Successor was $217.3 million and $195.5 million for the year ended December 31, 2022 and the period from November 1, 2021 through December 31, 2021, respectively. Interest expense of the Predecessor was $72.4 million for the period from January 1, 2021 through October 31, 2021. For the year ended December 31, 2022, interest expense of the Successor included accretion of debt discounts of $117.3 million on property-level debt. For the period from November 1, 2021 through December 31, 2021, interest expense of the Successor included accretion of debt discounts of $174.4 million on property-level debt. The property-level debt discounts were recognized in conjunction with recording our property-level debt at fair value upon the adoption of fresh start accounting. For the year ended December 31, 2022, the Successor period also included interest expense related to the secured term loan and the new loans entered into during 2022 that are secured by certain of our open-air centers and outparcels. Additionally, for the year ended December 31, 2022, the Successor incurred higher interest expense due to higher interest rates during 2022. During 2022, the Successor had a reversal of previously recognized default interest expense of $20.2 million when forbearance/waiver agreements were obtained. During the Predecessor period from January 1, 2021 through October 31, 2021, we did not recognize interest expense on corporate debt while we were in bankruptcy. However, we did recognize $26.7 million of default interest expense during the Predecessor period from January 1, 2021 through October 31, 2021.
For the year ended December 31, 2022, the Successor recorded a $7.3 million gain on extinguishment of debt related to the loan secured by The Outlet Shoppes at Gettysburg. Subsequent to approval of the lender's claim against the general unsecured claims pool, the existing loan was modified. As part of the modification, the loan balance was reduced to $21.0 million and the corporate recourse was eliminated. The modification resulted in the loan being treated as a new loan for accounting purposes, which resulted in the recognition of gain on extinguishment of debt.
Reorganization items, net, of the Successor were an addition to income of $0.3 million and a reduction to income of $1.4 million for the year ended December 31, 2022 and the period from November 1, 2021 through December 31, 2021, respectively, which related to the true up of estimated accrued expenses to actual amounts, partially offset by professional fees and U.S. Trustee fees directly related to the bankruptcy filing. Reorganization items, net, of the Predecessor were a reduction to income of $435.2 million for the period from January 1, 2021 through October 31, 2021 which consisted of adjustments to record the assets and liabilities of the Successor at fair value as of the Effective Date, transactions associated with the Plan, professional fees, legal fees, retention bonuses and U.S. Trustee fees directly related to the bankruptcy.
For the year ended December 31, 2022, the Successor recorded a $36.3 million gain on deconsolidation related to Greenbrier Mall that was deconsolidated due to a loss of control when the mall was placed into receivership in connection with the foreclosure process. For the period from November 1, 2021 through December 31, 2021, the Successor recorded a $19.1 million gain on deconsolidation related to EastGate Mall that was deconsolidated due to a loss of control when the mall was placed into receivership in connection with the foreclosure process. For the period from January 1, 2021 through October 31, 2021, the Predecessor recorded a $55.1 million gain on deconsolidation related to Asheville Mall and Park Plaza that were deconsolidated due to a loss of control when the malls were placed into receivership in connection with the foreclosure process.
Equity in earnings of unconsolidated affiliates of the Successor was $19.8 million and $0.8 million for the year ended December 31, 2022 and the period from November 1, 2021 through December 31, 2021, respectively. Equity in losses of unconsolidated affiliates of the Predecessor was $10.8 million for the period from January 1, 2021 through October 31, 2021. For the year ended December 31, 2022 and the period from November 1, 2021 through December 31, 2021, equity in earnings of the Successor does not include equity in losses of certain unconsolidated affiliates where the Successor's investment in those unconsolidated affiliates was reduced to zero in connection with the application of fresh start accounting. The Predecessor period includes recognition of equity in losses of certain unconsolidated affiliates.
49
For the year ended December 31, 2022, the income tax provision of the Successor was $3.1 million. For the period from November 1, 2021 through December 31, 2021, the income tax benefit of the Successor was $5.9 million. For the period from January 1, 2021 through October 31, 2021, the income tax provision of the Predecessor was $1.1 million.
During the year ended December 31, 2022, the Successor recognized $5.3 million of gain on sales of real estate assets primarily related to the sale of five outparcels. During the period from January 1, 2021 through October 31, 2021, the Predecessor recognized $12.2 million of gain on sales of real estate assets primarily related to the sale of one center, four anchors and four outparcels.
See Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations in our annual report on Form 10-K for the year ended December 31, 2021 for the financial information for the Predecessor year ended December 31, 2020.
Non-GAAP Measure
Same-center Net Operating Income
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, tenant reimbursements and other income) less property operating expenses (property operating, real estate taxes and maintenance and repairs). We also exclude the impact of lease termination fees and certain non-cash items such as straight-line rents and reimbursements, write-offs of landlord inducements and net amortization of acquired above and below market leases.
We compute NOI based on the Operating Partnership's pro rata share of both consolidated and unconsolidated properties. We believe that presenting NOI and same-center NOI (described below) based on our Operating Partnership’s pro rata share of both consolidated and unconsolidated properties is useful since we conduct substantially all our business through our Operating Partnership and, therefore, it reflects the performance of our properties in absolute terms regardless of the ratio of ownership interests of our common shareholders and the noncontrolling interest in the Operating Partnership. Our definition of NOI may be different than that used by other companies, and accordingly, our 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 our shopping center properties, we believe 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 our results of operations. Our calculation of same-center NOI excludes lease termination income, straight-line rent adjustments, and amortization of above and below market lease intangibles in order to enhance the comparability of results from one period to another.
We include a property in our same-center pool when we have owned all or a portion of the property since January 1 of the preceding calendar year and it has been in operation for both the entire preceding calendar year ended December 31, 2021 and the current year ended December 31, 2022. New properties are excluded from same-center NOI, until they meet these criteria. Properties excluded from the same-center pool, which would otherwise meet these criteria, are properties where we intend to renegotiate the terms of the debt secured by the related property or return the property to the lender. Alamance Crossing East and WestGate Mall were classified as Excluded Properties as of December 31, 2022.
50
Due to the exclusions noted above, same-center 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). A reconciliation of our same-center NOI to net loss for the Successor year ended December 31, 2022, the Successor period from November 1, 2021 through December 31, 2021 and the Predecessor period from January 1, 2021 through October 31, 2021 is as follows (in thousands):
| Successor | Predecessor | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | For the Period November 1, through December 31, | For the Period January 1, through October 31, | |||||||||||
| 2022 | 2021 | 2021 | |||||||||||
| Net loss | $ | (99,515 | ) | $ | (152,731 | ) | $ | (486,413 | ) | ||||
| Adjustments: | |||||||||||||
| Depreciation and amortization | 256,310 | 49,504 | 158,574 | ||||||||||
| Depreciation and amortization from unconsolidated affiliates | 20,813 | 9,847 | 45,126 | ||||||||||
| Noncontrolling interests' share of depreciation and amortization in other consolidated subsidiaries | (3,498 | ) | (622 | ) | (1,901 | ) | |||||||
| Interest expense | 217,342 | 195,488 | 72,415 | ||||||||||
| Interest expense from unconsolidated affiliates | 88,331 | 11,425 | 34,514 | ||||||||||
| Noncontrolling interests' share of interest expense in other consolidated subsidiaries | (7,960 | ) | (1,464 | ) | (2,790 | ) | |||||||
| Abandoned projects expense | 834 | 3 | 745 | ||||||||||
| (Gain) loss on sales of real estate assets | (5,345 | ) | 3 | (12,187 | ) | ||||||||
| Gain on sales of real estate assets of unconsolidated affiliates | (1,036 | ) | — | (70 | ) | ||||||||
| Adjustment for unconsolidated affiliates with negative investment | (37,645 | ) | (4,574 | ) | — | ||||||||
| Gain on deconsolidation | (36,250 | ) | (19,126 | ) | (55,131 | ) | |||||||
| Loss on available-for-sale securities | 39 | — | — | ||||||||||
| Loss on impairment, net of noncontrolling interests' share | 252 | — | 136,046 | ||||||||||
| Litigation settlement | (304 | ) | (118 | ) | (932 | ) | |||||||
| Reorganization items, net of noncontrolling interests' share | (298 | ) | 1,403 | 452,378 | |||||||||
| Income tax provision (benefit) | 3,079 | (5,885 | ) | 1,078 | |||||||||
| Lease termination fees | (5,115 | ) | (3,597 | ) | (4,843 | ) | |||||||
| Straight-line rent and above- and below-market lease amortization | 8,233 | 1,930 | 1,826 | ||||||||||
| Net loss attributable to noncontrolling interests in other consolidated subsidiaries | 5,999 | 1,186 | 13,313 | ||||||||||
| General and administrative expenses | 67,215 | 9,175 | 43,160 | ||||||||||
| Management fees and non-property level revenues | (11,777 | ) | (2,801 | ) | (26,604 | ) | |||||||
| Operating Partnership's share of property NOI | 459,704 | 89,046 | 368,304 | ||||||||||
| Non-comparable NOI | (16,345 | ) | (3,228 | ) | (15,264 | ) | |||||||
| Total same-center NOI (1) | $ | 443,359 | $ | 85,818 | $ | 353,040 |
(1)
Adjustments are based on our Operating Partnership's pro rata ownership share, including our share of unconsolidated affiliates and excluding noncontrolling interests' share of consolidated properties.
Same-center NOI of the Successor was $443.4 million for the year ended December 31, 2022. Same-center NOI of the Successor was $85.8 million for the period from November 1, 2021 through December 31, 2021. Same-center NOI of the Predecessor was $353.0 million for the period from January 1, 2021 through October 31, 2021. Same-center NOI of the Successor for the year ended December 31, 2022 was 1.0% higher primarily due to $13.2 million of higher revenues partially offset by $8.7 million of higher operating expenses. Rental revenues of the Successor for the year ended December 31, 2022 were $13.4 million higher primarily due to increases in occupancy and an increase in percentage rent due to higher trailing twelve-month sales, which was partially offset by lower tenant reimbursements. Property operating expenses of the Successor for the year ended December 31, 2022 were higher primarily due to increases in utility rates across our properties and the impact of wage inflation on third party contracts and services.
51
Operational Review
The shopping center business is, to some extent, seasonal in nature with tenants typically achieving the highest levels of sales during the fourth quarter due to the holiday season, which generally results in higher percentage rents in the fourth quarter. Additionally, Malls, Lifestyle Centers and Outlet Centers earn a large portion of their rents from short-term tenants during the holiday period. Thus, occupancy levels and revenue production are generally the highest in the fourth quarter of each year. Results of operations realized in any one quarter may not be indicative of the results likely to be experienced over the course of the fiscal year.
We derive the majority of our revenues from the Malls, Lifestyle Centers and Outlet Centers. The sources of our revenues by property type were as follows:
| Successor | Predecessor | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | For the Period November 1, through December 31, | For the Period January 1, through October 31, | |||||||||||
| 2022 | 2021 | 2021 | |||||||||||
| Malls, Lifestyle Centers and Outlet Centers | 86.1 | % | 87.3 | % | 87.9 | % | |||||||
| All Other | 13.9 | % | 12.7 | % | 12.1 | % |
Inline and Adjacent Freestanding Store Sales
Inline and adjacent freestanding store sales include reporting mall, lifestyle center and outlet center tenants of 10,000 square feet or less for Malls, Lifestyle Centers and Outlet Centers and exclude license agreements, which are retail leases that are temporary or short-term in nature and generally last more than three months but less than twelve months. The following is a comparison of our same-center sales per square foot for mall, lifestyle center and outlet center tenants of 10,000 square feet or less (Excluded Properties are not included in sales metrics):
| Sales Per Square Foot for the Trailing Twelve Months Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| Mall, Lifestyle Center and Outlet Center same-center sales per square foot | $ | 435 | $ | 447 |
In-Line Store Occupancy
Our portfolio in-line store occupancy is summarized in the below table (Excluded Properties are not included in occupancy metrics). Occupancy for Malls, Lifestyle Centers and Outlet Centers represents 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.
| As of December 31, | ||||
|---|---|---|---|---|
| 2022 | 2021 | |||
| Total portfolio | 91.0% | 89.3% | ||
| Malls, Lifestyle Centers and Outlet Centers: | ||||
| Total malls | 89.1% | 87.2% | ||
| Total lifestyle centers | 92.7% | 86.7% | ||
| Total outlet centers | 90.8% | 93.6% | ||
| Total same-center malls, lifestyle centers and outlet centers | 89.6% | 87.9% | ||
| All Other: | ||||
| Total open-air centers | 95.3% | 94.8% | ||
| Total other | 93.0% | 90.5% |
52
Leasing
The following is a summary of the total square feet of leases signed in the year ended December 31, 2022 as compared to the prior year:
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| Operating portfolio: | |||||||
| New leases | 1,257,659 | 721,436 | |||||
| Renewal leases | 2,855,587 | 2,435,014 | |||||
| Development portfolio: | |||||||
| New leases | 15,703 | 65,334 | |||||
| Total leased | 4,128,949 | 3,221,784 |
Average annual base rents per square foot are computed based on contractual rents in effect as of December 31, 2022 and 2021, including the impact of any rent concessions. Average annual base rents per square foot for comparable small shop space of less than 10,000 square feet were as follows for each property type (1):
| Year Ended December 31, | Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| Total portfolio | $ | 25.14 | $ | 25.09 | |||
| Malls, Lifestyle Centers and Outlet Centers (1): | |||||||
| Total same-center malls, lifestyle centers and outlet centers | 29.58 | 29.81 | |||||
| Total malls | 30.01 | 30.16 | |||||
| Total lifestyle centers | 29.30 | 27.60 | |||||
| Total outlet centers | 26.68 | 27.34 | |||||
| All Other: | |||||||
| Total open-air centers | 15.21 | 15.05 | |||||
| Total other | 19.22 | 19.32 |
(1)
Excluded Properties are not included in base rent. Average base rents for open-air centers and other include all leased space, regardless of size.
Results from new and renewal leasing of comparable in-line space of less than 10,000 square feet during the year ended December 31, 2022 for spaces that were previously occupied, based on the contractual terms of the related leases inclusive of the impact of any rent concessions, are as follows:
| Property Type | Square Feet | Prior Gross Rent PSF | New Initial Gross Rent PSF | % Change Initial | New Average Gross Rent PSF (1) | % Change Average | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| All Property Types (2) | 2,093,094 | $ | 35.35 | $ | 33.03 | (6.5 | )% | $ | 33.50 | (5.2 | )% | |||||||||||||
| Malls, Lifestyle Centers & Outlet Centers | 1,929,512 | 36.75 | 34.11 | (7.2 | )% | 34.59 | (5.9 | )% | ||||||||||||||||
| New leases | 149,689 | 41.63 | 45.23 | 8.7 | % | 48.22 | 15.8 | % | ||||||||||||||||
| Renewal leases | 1,779,823 | 36.33 | 33.18 | (8.7 | )% | 33.44 | (8.0 | )% |
(1)
Average gross rent does not incorporate allowable future increases for recoverable common area expenses.
(2)
Includes malls, lifestyle centers, outlet centers, open-air centers and other.
53
New and renewal leasing activity of comparable in-line space of less than 10,000 square feet for the year ended December 31, 2022, based on commencement date inclusive of the impact of any rent concessions, are as follows:
| Number of Leases | Square Feet | Term (in years) | Initial Rent PSF | Average Rent PSF | Expiring Rent PSF | Initial Rent Spread | Average Rent Spread | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commencement 2022: | ||||||||||||||||||||||||||||||||||||||||
| New | 85 | 238,700 | 6.38 | $ | 36.34 | $ | 40.51 | $ | 36.43 | $ | (0.09 | ) | (0.2 | )% | $ | 4.08 | 11.2 | % | ||||||||||||||||||||||
| Renewal | 592 | 1,745,982 | 2.50 | 32.62 | 32.90 | 36.29 | (3.67 | ) | (10.1 | )% | (3.39 | ) | (9.3 | )% | ||||||||||||||||||||||||||
| Commencement 2022 Total | 677 | 1,984,682 | 2.98 | 33.06 | 33.82 | 36.30 | (3.24 | ) | (8.9 | )% | (2.48 | ) | (6.8 | )% | ||||||||||||||||||||||||||
| Commencement 2023: | ||||||||||||||||||||||||||||||||||||||||
| New | 9 | 25,416 | 7.45 | 52.86 | 56.29 | 44.65 | 8.21 | 18.4 | % | 11.64 | 26.1 | % | ||||||||||||||||||||||||||||
| Renewal | 195 | 600,285 | 2.64 | 35.26 | 35.55 | 34.29 | 0.97 | 2.8 | % | 1.26 | 3.7 | % | ||||||||||||||||||||||||||||
| Commencement 2023 Total | 204 | 625,701 | 2.85 | 35.98 | 36.39 | 34.71 | 1.27 | 3.7 | % | 1.68 | 4.8 | % | ||||||||||||||||||||||||||||
| Total 2022/2023 | 881 | 2,610,383 | 2.95 | $ | 33.76 | $ | 34.44 | $ | 35.92 | $ | (2.16 | ) | (6.0 | )% | $ | (1.48 | ) | (4.1 | )% |
Liquidity and Capital Resources
As of December 31, 2022, we had $337.1 million available in unrestricted cash and U.S. Treasury securities. Our total pro rata share of debt, excluding unamortized deferred financing costs and debt discounts, at December 31, 2022 was $2,744.0 million. We had $54.4 million in restricted cash at December 31, 2022 related to cash held in escrow accounts for insurance, real estate taxes, capital expenditures and tenant allowances as required by the terms of certain mortgage notes payable, as well as amounts related to cash management agreements with lenders of certain property-level mortgage indebtedness, which are designated for debt service and operating expense obligations. We also had restricted cash of $42.8 million related to the properties that secure the corporate term loan and the open-air centers and outparcels loan of which we may receive a portion via distributions semiannually and quarterly in accordance with the provisions of the term loan and the open-air centers and outparcels loan, respectively.
During the year ended December 31, 2022, we continued to reinvest the cash from maturing U.S. Treasury securities into new U.S. Treasury securities. We designated our U.S. Treasury securities as available-for-sale. As of December 31, 2022, our U.S. Treasury securities have maturities through November 2023. Subsequent to December 31, 2022, we redeemed additional U.S. Treasury securities. See Note 20 for additional information.
During 2022, we entered into five new loans that had a combined outstanding balance of $481.6 million at our share as of December 31, 2022. A portion of the loan proceeds was used to redeem all the senior secured notes. See Note 7 and Note 8 for additional information about the interest rate on each loan, the use of the loan proceeds, the maturity date on each loan and the property or properties that secure each loan.
During 2022, we modified two loans which resulted in a lower interest rate for one loan and a reduced loan balance on the other loan. Also, we extended the maturity dates on seven loans, which had a combined outstanding balance of $503.8 million at our share as of December 31, 2022. Lastly, we entered into five forbearance agreements with lenders and had the default waived on two loans related to the default that was triggered when we filed for bankruptcy. See Note 7 and Note 8 for additional information about the modifications, extensions and forbearance/waiver agreements.
In February 2022, we issued 10,982,795 shares of common stock to holders of the $150.0 million aggregate principal amount of exchangeable notes issued on the Effective Date, in satisfaction of principal, accrued interest and the make whole payment, and all the exchangeable notes were cancelled in accordance with the terms of the indenture.
In March 2022, we deconsolidated Greenbrier Mall as a result of losing control when the property was placed in receivership. In October 2022, the lender foreclosed on the $61.6 million loan secured by Greenbrier Mall.
In June 2022, we paid off the $14.9 million loan secured by CBL Center at maturity.
In June 2022, our board of directors established a regular quarterly dividend. We paid common stock dividends of $0.25 per share in each of the second, third and fourth quarters of 2022. In November 2022, our board of directors declared a special dividend of $2.20 per share of common stock, payable all in cash. The special dividend was paid on January 18, 2023, to stockholders of record as of the close of business on December 12, 2022. The special dividend was made to ensure that we met the minimum distribution requirement to maintain our status as a real estate investment trust. Subsequent to December 31, 2022, our board of directors declared a $0.375 per share regular quarterly dividend for the first quarter of 2023. See Note 20 for additional information.
During 2022, we completed the sale of eleven real estate assets which generated $13.4 million in gross proceeds, at our share.
54
Our total share of consolidated and unconsolidated outstanding debt, excluding debt discounts and deferred financing costs, maturing during 2023, assuming all extension options are elected, is $215.4 million, and our total share of consolidated and unconsolidated outstanding debt, excluding debt discounts and deferred financing costs, that matured prior to 2023, which remains outstanding at December 31, 2022, is $151.4 million. We are in discussions with the existing lenders to modify and extend or otherwise refinance the loans.
As of December 31, 2022, we had $553.9 million of property-level debt and related obligations, including unconsolidated debt and related obligations, maturing or callable within the next 12 months from the issuance of the financial statements. We are in discussions with the lenders regarding foreclosure actions for two properties totaling $70.4 million of mortgage notes payable and intend to refinance and/or extend the maturity dates for the remaining $483.5 million of such mortgage notes payable. In instances where a refinancing and/or extension of maturity dates is unsuccessful we will repay certain of the mortgage notes based on the availability of liquidity and convey certain properties to the lender to satisfy the debt obligation.
Unconsolidated Affiliates
We have ownership interests in 23 unconsolidated affiliates as of December 31, 2022. See Note 7 to the consolidated financial statements for more information. The unconsolidated affiliates are accounted for using the equity method of accounting and are reflected in the accompanying consolidated balance sheets as investments in unconsolidated affiliates.
The following are circumstances when we may consider entering into a joint venture with a third party:
o
Third parties may approach us with opportunities in which they have obtained land and performed some pre-development activities, but they may not have sufficient access to the capital resources or the development and leasing expertise to bring the project to fruition. We enter into such arrangements when we determine such a project is viable and we can achieve a satisfactory return on our investment. We typically earn development fees from the joint venture and provide management and leasing services to the property for a fee once the property is placed in operation.
o
We determine that we may have the opportunity to capitalize on the value we have created in a property by selling an interest in the property to a third party. This provides us with an additional source of capital that can be used to develop or acquire additional real estate assets that we believe will provide greater potential for growth. When we retain an interest in an asset rather than selling a 100% interest, it is typically because this allows us to continue to manage the property, which provides us the ability to earn fees for management, leasing, development and financing services provided to the joint venture.
o
We also pursue opportunities to contribute available land at our properties into joint venture partnerships for development of primarily non-retail uses such as hotels, office, self-storage and multifamily. We typically partner with developers who have expertise in the non-retail property types.
Guarantees
We may guarantee the debt of a joint venture primarily because it allows the joint venture to obtain funding at a lower cost than could be obtained otherwise. This results in a higher return for the joint venture on its investment, and a higher return on our investment in the joint venture. We may receive a fee from the joint venture for providing the guaranty. Additionally, when we issue a guaranty, the terms of the joint venture agreement typically provide that we may receive indemnification from the joint venture partner or have the ability to increase our ownership interest.
See Note 14 to the consolidated financial statements for information related to our guarantees of unconsolidated affiliates' debt as of December 31, 2022 and 2021.
55
Material Cash Requirements
The following table summarizes our material cash requirements as of December 31, 2022 (in thousands):
| Payments Due By Period | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total | Less Than 1 Year | 1-3 Years | 3-5 Years | More Than 5 Years | ||||||||||||||||
| Long-term debt: | ||||||||||||||||||||
| Consolidated debt service (1) | $ | 2,492,860 | $ | 520,262 | $ | 1,100,946 | $ | 792,837 | $ | 78,815 | ||||||||||
| Noncontrolling interests' share in other consolidated subsidiaries | (45,166 | ) | (15,638 | ) | (13,184 | ) | (9,635 | ) | (6,709 | ) | ||||||||||
| Our share of unconsolidated affiliates debt service (2) | 777,234 | 238,493 | 337,283 | 56,244 | 145,214 | |||||||||||||||
| Our share of total debt service obligations | 3,224,928 | 743,117 | 1,425,045 | 839,446 | 217,320 | |||||||||||||||
| Operating leases: (3) | ||||||||||||||||||||
| Ground leases on consolidated properties | 16,452 | 377 | 757 | 778 | 14,540 | |||||||||||||||
| Purchase obligations: (4) | ||||||||||||||||||||
| Construction contracts on consolidated properties | 760 | 760 | — | — | — | |||||||||||||||
| Our share of construction contracts on unconsolidated properties | 2,559 | 2,559 | — | — | — | |||||||||||||||
| Our share of total purchase obligations | 3,319 | 3,319 | — | — | — | |||||||||||||||
| Other contractual obligations: (5) | ||||||||||||||||||||
| Master services agreements | 26,457 | 26,457 | — | — | — | |||||||||||||||
| Total material cash requirements | $ | 3,271,156 | $ | 773,270 | $ | 1,425,802 | $ | 840,224 | $ | 231,860 |
(1)
Represents principal and interest payments due under the terms of mortgage and other indebtedness, net, and includes $991,489 of variable-rate debt service related to the secured term loan, $246,582 of variable-rate debt service related to the open-air centers and outparcels loan and $59,673 of variable-rate debt service on two operating properties. The future interest payments are projected based on the interest rates that were in effect at December 31, 2022. See Note 8 to the consolidated financial statements for additional information regarding the terms of long-term debt. The consolidated debt service less than one year includes two loans, with an aggregate principal balance of $70,419 as of December 31, 2022, secured by Alamance Crossing East and WestGate Mall that are past their maturity date. The Company is in discussion with the lenders regarding foreclosure actions.
(2)
Includes $150,815 of variable-rate debt service. Future contractual obligations have been projected using the same assumptions as used in (1) above.
(3)
Obligations where we own the buildings and improvements, but lease the underlying land under long-term ground leases. The maturities of these leases range from 2044 to 2089 and generally provide for renewal options.
(4)
Represents the remaining balance to be incurred under construction contracts that had been entered into as of December 31, 2022, but were not complete. The contracts are primarily for redevelopment of our properties.
(5)
Represents the remainder of an agreement for maintenance, security, and janitorial services at our properties that expires in September 2023.
Liquidity Sources
We derive the majority of our revenues from leases with retail tenants, which have historically been the primary source for funding short-term liquidity and capital needs such as operating expenses, debt service, tenant construction allowances, recurring capital expenditures, dividends and distributions. We believe that the combination of cash flows generated from our operations, combined with cash on hand and our investment in U.S. Treasury securities will, for the foreseeable future, provide adequate liquidity to meet our cash needs. In addition to these factors, we have options available to us to generate additional liquidity, including but not limited to, joint venture investments, financing of currently unencumbered properties and decreasing expenditures related to tenant construction allowances and other capital expenditures. We also generate revenues from sales of peripheral land at our properties and from sales of real estate assets when it is determined that we can realize an optimal value for the assets.
56
Cash Flows - Operating, Investing and Financing Activities
There was $141.9 million of cash, cash equivalents and restricted cash as of December 31, 2022, a decrease of $94.2 million from December 31, 2021. Of this amount, $44.7 million was unrestricted cash as of December 31, 2022. Also, at December 31, 2022, we had $292.4 million in U.S. Treasuries with maturities through November 2023. Our net cash flows are summarized as follows (in thousands):
| Successor | Predecessor | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | For the Period November 1, through December 31, | For the Period January 1, through October 31, | Year Ended December 31, | ||||||||||||||
| 2022 | 2021 | 2021 | 2020 | ||||||||||||||
| Net cash provided by operating activities | $ | 208,234 | $ | 57,049 | $ | 107,059 | $ | 133,365 | |||||||||
| Net cash (used in) provided by investing activities | (156,685 | ) | (139,016 | ) | 247,494 | (280,397 | ) | ||||||||||
| Net cash (used in) provided by financing activities | (145,798 | ) | (12,117 | ) | (145,993 | ) | 209,696 | ||||||||||
| Net cash flows | $ | (94,249 | ) | $ | (94,084 | ) | $ | 208,560 | $ | 62,664 |
Cash Provided by Operating Activities
Cash provided by operating activities of the Successor was $208.2 million and $57.0 million for the year ended December 31, 2022 and the period from November 1, 2021 through December 31, 2021, respectively. Cash provided by operating activities of the Predecessor was $107.1 million and $133.4 million for the period from January 1, 2021 through October 31, 2021 and the year ended December 31, 2020, respectively. Cash provided by operating activities of the Successor for the year ended December 31, 2022 reflects a significant increase in interest expense because we incurred interest expense on our new corporate and property-level debt during 2022. The Predecessor did not pay interest on the secured credit facility and senior unsecured notes during bankruptcy. The Successor also had higher general and administrative expenses during the year ended December 31, 2022 as we returned to normal operations and compensation practices following our emergence from bankruptcy, and because we incurred professional fees associated with loan modifications/extensions and obtained credit ratings on our secured term loan. Conversely, the Successor had higher same-center net operating income and a lower amount of reorganization items, net.
Cash (Used in) Provided by Investing Activities
Cash used in investing activities of the Successor was $156.7 million and $139.0 million for the year ended December 31, 2022 and the period from November 1, 2021 through December 31, 2021, respectively. Cash provided by investing activities of the Predecessor was $247.5 million for the period from January 1, 2021 through October 31, 2021. Cash used in investing activities of the Predecessor was $280.4 million for the year ended December 31, 2020. During the year ended December 31, 2022, net cash used in investing activities of the Successor was higher primarily due to the timing of the reinvestment of cash in U.S. Treasury securities. During the Successor period from November 1, 2021 through December 31, 2021, there were certain redemptions of U.S. Treasury securities where the subsequent reinvestment in additional U.S. Treasury securities did not occur until after December 31, 2021. Also, the Successor had lower proceeds from sales of real estate assets during the year ended December 31, 2022. However, the Successor had higher distributions from unconsolidated affiliates during the year ended December 31, 2022.
Cash (Used in) Provided by Financing Activities
Cash used in financing activities of the Successor was $145.8 million and $12.1 million for the year ended December 31, 2022 and the period from November 1, 2021 through December 31, 2021, respectively. Cash used in financing activities of the Predecessor was $146.0 million for the period from January 1, 2021 through October 31, 2021 and cash provided by financing activities of the Predecessor was $209.7 million for the year ended December 31, 2020. During the year ended December 31, 2022, net cash used in financing activities of the Successor was higher primarily due to principal payments on the secured term loan and dividends paid on our common stock, as well as due to costs incurred to obtain new mortgage loans. Proceeds received from the new mortgage loans were used to redeem all the senior secured notes and retire two mortgage notes payable.
57
Debt
CBL has no indebtedness. Either the Operating Partnership or one of its consolidated subsidiaries, that it has a direct or indirect ownership interest in, is the borrower on all our debt.
CBL is a limited guarantor of the secured term loan as described in Note 8 to the consolidated financial statements, for losses suffered solely by reason of fraud or willful misrepresentation by the Operating Partnership or its affiliates.
The following tables summarize debt based on our pro rata ownership share, including our pro rata share of unconsolidated affiliates and excluding noncontrolling investors’ share of consolidated properties. Prior to consideration of unamortized deferred financing costs or debt discounts, of our $2,744.0 million in outstanding debt at December 31, 2022, $2,572.5 million constituted non-recourse debt obligations and $171.5 million constituted recourse debt obligations. We believe the tables below provide investors and lenders a clearer understanding of our total debt obligations and liquidity (in thousands):
| December 31, 2022: | Consolidated | Noncontrolling Interests | Unconsolidated Affiliates | Total | Weighted- Average Interest Rate (1) | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed-rate debt: | |||||||||||||||||||
| Non-recourse loans on operating properties | $ | 843,634 | $ | (25,420 | ) | $ | 611,215 | $ | 1,429,429 | 4.57% | |||||||||
| Open-air centers and outparcels loan | 180,000 | — | — | 180,000 | 6.95% | (2) | |||||||||||||
| Recourse loans on operating properties | — | — | 10,427 | 10,427 | 3.67% | ||||||||||||||
| Total fixed-rate debt | 1,023,634 | (25,420 | ) | 621,642 | 1,619,856 | 4.83% | |||||||||||||
| Variable-rate debt: | |||||||||||||||||||
| Non-recourse loans on operating properties | 56,490 | (13,387 | ) | 51,539 | 94,642 | 6.91% | |||||||||||||
| Recourse loans on operating properties | — | — | 20,045 | 20,045 | 7.54% | ||||||||||||||
| Open-air centers and outparcels loan | 180,000 | — | — | 180,000 | 8.22% | (2) | |||||||||||||
| Secured term loan | 829,452 | — | — | 829,452 | 6.87% | ||||||||||||||
| Total variable-rate debt | 1,065,942 | (13,387 | ) | 71,584 | 1,124,139 | 7.10% | |||||||||||||
| Total fixed-rate and variable-rate debt | 2,089,576 | (38,807 | ) | 693,226 | 2,743,995 | 5.76% | |||||||||||||
| Unamortized deferred financing costs | (17,101 | ) | 317 | (2,142 | ) | (18,926 | ) | ||||||||||||
| Debt discounts (3) | (72,289 | ) | 7,448 | — | (64,841 | ) | |||||||||||||
| Total mortgage and other indebtedness, net | $ | 2,000,186 | $ | (31,042 | ) | $ | 691,084 | $ | 2,660,228 |
(1)
Weighted-average interest rate excludes amortization of deferred financing costs.
(2)
The interest rate is a fixed 6.95% for $180,000 of the $360,000 loan, with the other half of the loan bearing a variable interest rate based on the 30-day SOFR plus 4.10%.
(3)
In conjunction with fresh start accounting, the Company estimated the fair value of its mortgage notes and recognized debt discounts upon emergence from bankruptcy on November 1, 2021. The debt discounts are accreted over the term of the respective debt using the effective interest method.
58
| December 31, 2021: | Consolidated | Noncontrolling Interests | Other Debt (1) | Unconsolidated Affiliates | Total | Weighted- Average Interest Rate (2) | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed-rate debt: | ||||||||||||||||||||||
| Non-recourse loans on operating properties (3) | $ | 916,927 | $ | (29,381 | ) | $ | 92,072 | $ | 600,598 | $ | 1,580,216 | 4.37% | ||||||||||
| Senior secured notes - at carrying value (fair value of $395,395 as of December 31, 2021) | 395,000 | — | — | — | 395,000 | 10.00% | ||||||||||||||||
| Exchangeable senior secured notes | 150,000 | — | — | — | 150,000 | 7.00% | ||||||||||||||||
| Recourse loans on operating properties | — | — | — | 11,724 | 11,724 | 3.61% | ||||||||||||||||
| Total fixed-rate debt | 1,461,927 | (29,381 | ) | 92,072 | 612,322 | 2,136,940 | 5.84% | |||||||||||||||
| Variable-rate debt: | ||||||||||||||||||||||
| Recourse loans on operating properties | 66,911 | — | — | 90,691 | 157,602 | 2.97% | ||||||||||||||||
| Secured term loan | 880,091 | — | — | — | 880,091 | 3.75% | ||||||||||||||||
| Total variable-rate debt | 947,002 | — | — | 90,691 | 1,037,693 | 3.63% | ||||||||||||||||
| Total fixed-rate and variable-rate debt | 2,408,929 | (29,381 | ) | 92,072 | 703,013 | 3,174,633 | 5.12% | |||||||||||||||
| Unamortized deferred financing costs | (1,567 | ) | — | — | (1,971 | ) | (3,538 | ) | ||||||||||||||
| Debt discounts (4) | (199,153 | ) | 13,519 | — | — | (185,634 | ) | |||||||||||||||
| Total mortgage and other indebtedness, net | $ | 2,208,209 | $ | (15,862 | ) | $ | 92,072 | $ | 701,042 | $ | 2,985,461 |
(1)
Represents the outstanding loan balance for properties that were deconsolidated due to a loss of control when the properties were placed into receivership in connection with the foreclosure process.
(2)
Weighted-average interest rate excludes amortization of deferred financing costs.
(3)
An unconsolidated affiliate had an interest rate swap on a notional amount outstanding of $41,310 as of December 31, 2021 related to a variable-rate loan on Ambassador Town Center to effectively fix the interest rate on this loan to a fixed-rate of 3.22%.
(4)
In conjunction with fresh start accounting, the Company estimated the fair value of its mortgage notes and recognized debt discounts upon emergence from bankruptcy on November 1, 2021. The debt discounts are accreted over the term of the respective debt using the effective interest method.
The following table presents our pro rata share of consolidated and unconsolidated debt as of December 31, 2022, excluding unamortized deferred financing costs and debt discounts, that is scheduled to mature in 2023 based on the original maturity date (in thousands):
| Balance | |||||
|---|---|---|---|---|---|
| Consolidated Properties: | |||||
| Cross Creek Mall | $ | 97,431 | (1) | ||
| Fayette Mall | 127,568 | (2) | |||
| The Outlet Shoppes at Laredo | 24,863 | (3) | |||
| Brookfield Square Anchor Redevelopment | 18,240 | (3) | |||
| 268,102 | |||||
| Unconsolidated Properties: | |||||
| The Outlet Shoppes of the Bluegrass - Phase II | 7,397 | ||||
| Friendly Shopping Center | 42,901 | ||||
| The Shops at Friendly Center | 30,000 | ||||
| The Outlet Shoppes at Atlanta | 33,295 | ||||
| The Outlet Shoppes at Atlanta - Phase II | 4,383 | ||||
| 117,976 | |||||
| Total 2023 maturities at our pro rata share | $ | 386,078 |
(1)
We remain in discussions with the lender regarding an extension.
(2)
The loan has three one-year extension options for a fully extended maturity date of May 2026.
(3)
Loan has a one-year extension option.
Additionally, we have three loans, with an aggregate principal balance of $151.4 million at our share as of December 31, 2022, secured by Alamance Crossing East, WestGate Mall and West County Center that are past their maturity dates. The Company is in discussion with the lenders for the loans secured by Alamance Crossing East and WestGate Mall for foreclosure actions and is in discussion with the lender regarding restructuring or refinancing the loan secured by West County Center.
59
The weighted-average remaining term of our total share of consolidated and unconsolidated debt, excluding debt discounts and deferred financing costs, was 2.4 years and 3.3 years at December 31, 2022 and December 31, 2021, respectively. The weighted-average remaining term of our pro rata share of fixed-rate debt, excluding debt discounts and deferred financing costs, was 2.3 years and 3.2 years at December 31, 2022 and December 31, 2021, respectively.
As of December 31, 2022, our pro rata share of consolidated and unconsolidated variable-rate debt, excluding debt discounts and deferred financing costs, represented 41.0% of our total pro rata share of debt, excluding debt discounts and deferred financing costs. As of December 31, 2021, our pro rata share of consolidated and unconsolidated variable-rate debt, excluding debt discounts and deferred financing costs, represented 32.8% of our total pro rata share of debt, excluding debt discounts and deferred financing costs.
See Note 7 and Note 8 to the consolidated financial statements for additional information concerning the amount and terms of our outstanding indebtedness as of December 31, 2022.
Equity
We paid common stock dividends of $0.25 per share in each of the second, third and fourth quarters of 2022. Additionally, our board of directors declared a special dividend of $2.20 per share of common stock, which was paid in cash on January 18, 2023, to stockholders of record as of the close of business on December 12, 2022. The decision to declare and pay dividends on any outstanding shares of our common stock, as well as the timing, amount and composition of any such future dividends, will be at the sole discretion of our board of directors and will depend on our earnings, taxable income, FFO, liquidity, financial condition, capital requirements, contractual prohibitions or other limitations under our then-current indebtedness, the annual distribution requirements under the REIT provisions of the Internal Revenue Code, Delaware law and such other factors as our board of directors deems relevant. Any dividends payable will be determined by our board of directors based upon the circumstances at the time of declaration. For additional information, see discussion presented under the subheading “Dividends” in Note 9 of this report. Our actual results of operations will be affected by a number of factors, including the revenues received from our properties, our operating expenses, interest expense, capital expenditures and the ability of the anchors and tenants at our properties to meet their obligations for payment of rents and tenant reimbursements. Subsequent to December 31, 2022, our board of directors declared a $0.375 per share regular quarterly dividend for the first quarter of 2023. See Note 20 for additional information.
On September 8, 2022, our board of directors adopted a short-term rights plan (the “Rights Plan”) that will expire on September 8, 2023, or sooner under certain circumstances. Pursuant to the Rights Plan, the board of directors authorized a dividend of one share purchase right (a “Right”) for each outstanding share of our common stock. If a person or group of affiliated or associated persons acquires beneficial ownership of 10.0% or more of our outstanding common shares, subject to certain exceptions (including exceptions for existing holders who do not increase their holdings as provided in the Rights Plan), each Right would effectively entitle its holder (other than the acquiring person or group of affiliated or associated persons) to purchase additional common shares at a substantial discount to the public market price. In addition, under certain circumstances, we may exchange the Rights (other than Rights beneficially owned by the acquiring person or group of affiliated or associated persons), in whole or in part, for common shares on a one-for-one basis, or we may redeem the Rights for cash at a price of $0.001 per Right.
As a publicly traded company, we previously accessed capital through both the public equity and debt markets. We had a shelf registration statement on Form S-3 on file with the SEC that expired in July 2021. Until we regain Form S-3 eligibility, we will be required to use a registration statement on Form S-11 to register securities with the SEC. We intend to regain eligibility to use Form S-3 as soon as is practicable; however, we cannot provide any assurance that we will be able to regain eligibility.
60
Capital Expenditures
The following table, which excludes expenditures for developments and expansions, summarizes capital expenditures, including our share of unconsolidated affiliates' capital expenditures, for the Successor year ended December 31, 2022, the Successor period from November 1, 2021 through December 31, 2021 and the Predecessor period from January 1, 2021 through October 31, 2021 (in thousands):
| Successor | Predecessor | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | For the Period November 1, through December 31, | For the Period January 1, through October 31, | ||||||||||
| 2022 | 2021 | 2021 | ||||||||||
| Tenant allowances | $ | 19,885 | $ | 1,013 | $ | 10,639 | ||||||
| Deferred maintenance: | ||||||||||||
| Parking area and parking area lighting | 5,528 | 198 | 1,038 | |||||||||
| Roof replacements | 1,048 | 1,066 | 1,103 | |||||||||
| Other capital expenditures | 10,839 | 1,955 | 4,636 | |||||||||
| Total deferred maintenance | 17,415 | 3,219 | 6,777 | |||||||||
| Capitalized overhead | 1,599 | 148 | 726 | |||||||||
| Capitalized interest | 618 | 221 | 133 | |||||||||
| Total capital expenditures | $ | 39,517 | $ | 4,601 | $ | 18,275 |
Annual capital expenditures budgets are prepared for each of our properties that are intended to provide for all necessary recurring and non-recurring capital expenditures. We believe that property operating cash flows, which include reimbursements from tenants for certain expenses, will provide the necessary funding for these expenditures.
Developments and Redevelopments
Developments Completed During the Year Ended December 31, 2022
(Dollars in thousands)
| CBL's Share of | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Property | Location | CBL Ownership Interest | Total Project Square Feet | Total Cost (1) | Cost to Date (2) | 2022 Cost | Opening Date | Initial Unleveraged Yield | ||||||||||||||||
| Outparcel Developments: | ||||||||||||||||||||||||
| Kirkwood Mall - Five Guys, Blaze Pizza, Thrifty White, Pancheros, Chick-fil-A | Bismarck, ND | 100% | 15,275 | $ | 7,976 | $ | 6,878 | $ | 2,520 | Q2 '22 | 8.9% | |||||||||||||
| Redevelopments: | ||||||||||||||||||||||||
| Dakota Square Herberger's - Five Below | Minot, ND | 100% | 9,502 | 1,834 | 1,995 | 1,995 | Q4 '22 | 8.7% | ||||||||||||||||
| Total Properties Completed | 24,777 | $ | 9,810 | $ | 8,873 | $ | 4,515 |
(1)
Total Cost is presented net of reimbursements to be received. Represents total cost incurred by the Predecessor and the Successor.
(2)
Cost to Date does not reflect reimbursements until they are received. Represents total cost to date incurred by the Predecessor and the Successor.
61
Properties under Development at December 31, 2022
(Dollars in thousands)
| CBL's Share of | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Property | Location | CBL Ownership Interest | Total Project Square Feet | Total Cost (1) | Cost to Date (2) | 2022 Cost | Expected Opening Date | Initial Unleveraged Yield | ||||||||||||||||
| Outparcel Development: | ||||||||||||||||||||||||
| Mayfaire Town Center - hotel development | Wilmington, NC | 49% | 83,021 | $ | 15,435 | $ | - | $ | - | Spring '24 | 11.0% | |||||||||||||
| Redevelopments: | ||||||||||||||||||||||||
| The Terrace - Nordstrom Rack (former Staples) | Chattanooga, TN | 92% | 24,155 | 2,527 | 1,622 | 1,622 | Spring '23 | 13.0% | ||||||||||||||||
| York Town Center - Burlington (former Bed Bath & Beyond) | York, PA | 50% | 28,000 | 1,247 | 987 | 987 | Spring '23 | 18.5% | ||||||||||||||||
| 52,155 | 3,774 | 2,609 | 2,609 | |||||||||||||||||||||
| Total Properties Under Development | 135,176 | $ | 19,209 | $ | 2,609 | $ | 2,609 |
(1)
Total Cost is presented net of reimbursements to be received. Represents total cost incurred by the Predecessor and the Successor.
(2)
Cost to Date does not reflect reimbursements until they are received. Represents total cost to date incurred by the Predecessor and the Successor.
We are continually pursuing new redevelopment opportunities and have projects in various stages of pre-development. Except for the projects presented above, we did not have any other material capital commitments as of December 31, 2022.
Critical Accounting Policies and Estimates
Our consolidated financial statements are prepared in accordance with GAAP. In preparing our financial statements, we are required to make assumptions and estimates about future events, and apply judgments that affect the reported amounts of assets, liabilities, revenues, expenses and the related disclosures. We base our assumptions, estimates and judgments on historical experience, current trends and other factors that management believes to be relevant at the time our consolidated financial statements are prepared. On a regular basis, we review the accounting policies, assumptions, estimates and judgments to ensure that our financial statements are presented fairly and in accordance with GAAP. However, because future events and their effects cannot be determined with certainty, actual results could differ from our assumptions and estimates, and such differences could be material.
62
An accounting policy is deemed to be critical if it requires an accounting estimate to be made based on assumptions about matters that are highly uncertain at the time the estimate is made and if different estimates that are reasonably likely to occur could materially impact the financial statements. Management believes that the following critical accounting policies discussed in this section reflect its more significant estimates and assumptions used in preparation of the consolidated financial statements. We have reviewed these critical accounting estimates and related disclosures with the audit committee of our board of directors. See Note 2 of the consolidated financial statements, included in Item 8 of this Annual Report on Form 10-K for a discussion of our significant accounting policies.
Application of Fresh Start Accounting
As described in Note 19 to the consolidated financial statements, we applied Financial Accounting Standards Board (“FASB”) ASC 852 in preparing the consolidated financial statements. For periods subsequent to the filing of the Chapter 11 Cases and before emergence, ASC 852 requires distinguishing transactions associated with the reorganization separate from activities related to the ongoing operations of the business. Upon the effectiveness of the Plan and the emergence of the Debtors from the Chapter 11 Cases, the Company determined it qualified for fresh start accounting under ASC 852, which resulted in the Company becoming a new entity for financial reporting purposes on the Effective Date. We elected to apply fresh start accounting using a convenience date of October 31, 2021. We evaluated and concluded that the events on November 1, 2021 were not material to our financial reporting on both a quantitative and qualitative basis.
Enterprise Value
With the assistance of third-party valuation advisors, we determined the enterprise and corresponding equity value of the Successor using a calculation of the present value of future cash flows based on our financial projections. The enterprise value and corresponding equity value are dependent upon achieving the future financial results set forth in our valuations, as well as the realization of certain other assumptions. All estimates, assumptions, valuations and financial projections, including the fair value adjustments, the financial projections, the enterprise value and equity value projections, are inherently subject to significant uncertainties and the resolution of contingencies beyond our control. Accordingly, we cannot assure you that the estimates, assumptions, valuations or financial projections will be realized, and actual results could vary materially.
Real Estate Assets
In developing the fair value estimates for the portfolio of our retail properties, all three traditional approaches to valuation were considered including the income approach, the sales comparison (market) approach and the cost approach. These valuation approaches have long been recognized as acceptable in the appropriate circumstances and in valuations of this type. Accordingly, all applicable properties were identified, investigated and examined by the valuation provider along with all intangible assets and liabilities associated with our properties. Furthermore, the valuation provider estimated the fair values and remaining useful lives ("RUL") of the related intangible assets and liabilities at the property-level, as applicable. In most cases, our properties included the following intangible assets/liabilities:
·
Above/below-market leases
·
In-place leases
·
Avoided lease origination costs (leasing commissions, tenant improvements, etc.)
·
Property-level debt
For the valuation of the tangible assets of each property, all pertinent information such as blueprints and drawings, property tax statements, prior appraisals and cost segregation reports were utilized. In terms of methodology, our properties were valued via the income approach in order to estimate building values. Separate values for the underlying land and site improvements were developed via the cost approach. As part of the allocation process, the fair value of the following tangible components was estimated:
·
Land
·
Building(s)
·
Site Improvements
63
Investment in Unconsolidated Affiliates
The fair value of our investment in unconsolidated affiliates for fresh start accounting was determined by valuing the underlying real estate assets associated with each unconsolidated joint venture in the same manner as all real estate assets, described above. We then calculated the net asset or liability value of each joint venture by applying the net working capital balance to the fair value of the real estate assets and the amount outstanding under any associated mortgage notes. The percentage of ownership interest in each joint venture was applied to the net asset or liability value which resulted in the fair value of each unconsolidated affiliate. See Note 2 for further information related to the equity method of accounting.
Right-of-Use Assets and Lease Liabilities
The fair value of lease liabilities was measured as the present value of the remaining lease payments, as if the lease were a new lease as of the Effective Date. We used our incremental borrowing rate (“IBR”) as the discount rate in determining the present value of the remaining lease payments, which was determined by a third-party valuation advisor using a fundamental credit rating analysis and an implied market yield analysis based on the newly issued Secured Notes. Based upon the corresponding lease term, the IBR was approximately 12%.
Mortgage Notes Payable
The fair value of the mortgage notes payable was estimated by a third-party valuation advisor based on an analysis of the Company’s collateral coverage, financial metrics and interest rate for each mortgage note payable relative to market rates. If there is a reasonable expectation that the debtor will be able to meet the financial obligations of the mortgage note payable, or the mortgage note payable is a recourse loan, then the value of the mortgage note is equal to the present value of the future mortgage note payments discounted at a rate of return commensurate with the risk associated with the mortgage note payments. If the debtor is unable, or if there is uncertainty if the debtor will be able, to meet the financial obligations of the mortgage note, then the value of the mortgage note payable is equal to the expected proceeds to be received through a liquidation of the underlying property at fair value.
Revenue Recognition and Accounts Receivable
Receivables include amounts billed and currently due from tenants pursuant to lease agreements and receivables attributable to straight-line rents associated with those lease agreements. Individual leases where the collection of rents is in dispute are assessed for collectability based on management’s best estimate of collection considering the anticipated outcome of the dispute. Individual leases that are not in dispute are assessed for collectability and upon the determination that the collection of rents over the remaining lease term is not probable, accounts receivable are reduced as an adjustment to rental revenues. Revenue from leases where collection is deemed to be less than probable is recorded on a cash basis until collectability is determined to be probable. Further, management assesses whether operating lease receivables, at a portfolio level, are appropriately valued based upon an analysis of balances outstanding, historical collection levels and current economic trends. An allowance for the uncollectable portion of the portfolio is recorded as an adjustment to rental revenues.
We review current economic considerations each reporting period, including the effects of tenant bankruptcies. Additionally, our assessment also takes into consideration the type of tenant and current discussions with the tenants regarding matters such as billing disputes, lease negotiations and executed deferrals or abatements, as well as recent rent payment and credit history. Evaluating and estimating uncollectable lease payments and related receivables requires a significant amount of judgment by management and is based on the best information available to management at the time of evaluation.
64
Carrying Value of Long-Lived Assets
We monitor events or changes in circumstances that could indicate the carrying value of a long-lived asset may not be recoverable. We use significant judgement in assessing events or circumstances which might indicate impairment, including but not limited to, changes in our intent to hold a long-lived asset over its previously estimated useful life. Changes in our intent to hold a long-lived asset have a significant impact on the estimated undiscounted cash flows expected to result from the use and eventual disposition of a long-lived asset and whether a potential impairment loss shall be measured. When indicators of potential impairment are present that suggest that the carrying amounts of a long-lived asset may not be recoverable, we assess the recoverability of the asset by determining whether the asset’s carrying value will be recovered through the estimated undiscounted future cash flows expected from our use and its eventual disposition. In the event that such undiscounted future cash flows do not exceed the carrying value, we adjust the carrying value of the long-lived asset to its estimated fair value and recognize an impairment loss. The estimated fair value is calculated based on the following information, in order of preference, depending upon availability: (Level 1) recently quoted market prices, (Level 2) market prices for comparable properties, or (Level 3) the present value of future cash flows, including estimated salvage value. Certain of our long-lived assets may be carried at more than an amount that could be realized in a current disposition transaction. We estimate future operating cash flows, the terminal capitalization rate and the discount rate, among other factors. As these assumptions are subject to economic and market uncertainties, they are difficult to predict and are subject to future events that may alter the assumptions used or management’s estimates of future possible outcomes. Therefore, the future cash flows estimated in our impairment analyses may not be achieved.
Investments in Unconsolidated Affiliates
On a periodic basis, we assess whether there are any indicators that the fair value of our investments in unconsolidated affiliates may be impaired. An investment is impaired only if our estimate of the fair value of the investment is less than the carrying value of the investment, and such decline in value is deemed to be other than temporary. To the extent impairment has occurred, the loss is measured as the excess of the carrying amount of the investment over the fair value of the investment. Our estimates of fair value for each investment are based on a number of assumptions such as future leasing expectations, operating forecasts, discount rates and capitalization rates, among others. These assumptions are subject to economic and market uncertainties including, but not limited to, demand for space, competition for tenants, changes in market rental rates, and operating costs. As these factors are difficult to predict and are subject to future events that may alter our assumptions, the fair values estimated in the impairment analyses may not be realized.
Recent Accounting Pronouncements
See Note 2 to the consolidated financial statements for information on recently issued accounting pronouncements.
Non-GAAP 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. Our method of calculating FFO may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.
We believe that FFO provides an additional indicator of the operating performance of our 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 real estate assets have historically risen or fallen with market conditions, we believe that FFO enhances investors’ understanding of our operating performance. The use of FFO as an indicator of financial performance is influenced not only by the operations of our properties and interest rates, but also by our capital structure.
We believe FFO allocable to Operating Partnership common unitholders is a useful performance measure since we conduct substantially all our business through our Operating Partnership and, therefore, it reflects the performance of our properties in absolute terms regardless of the ratio of ownership interests of our common shareholders and the noncontrolling interest in our Operating Partnership.
In our reconciliation of net loss attributable to common shareholders to FFO allocable to Operating Partnership common unitholders that is presented below, we make an adjustment to add back noncontrolling interest in income (loss) of our Operating Partnership in order to arrive at FFO of the Operating Partnership common unitholders.
65
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 our operating performance or to cash flow as a measure of liquidity.
We believe that it is important to identify the impact of certain significant items on our FFO measures for a reader to have a complete understanding of our results of operations. Therefore, we have also presented adjusted FFO measures excluding these significant items from the applicable periods. Please refer to the reconciliation of net loss attributable to common shareholders to FFO allocable to Operating Partnership common unitholders below for a description of these adjustments.
The reconciliation of net loss attributable to common shareholders to FFO allocable to Operating Partnership common unitholders is as follows (in thousands):
| Successor | Predecessor | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year Ended December 31, | For the Period November 1, through December 31, | For the Period January 1, through October 31, | Year Ended December 31, | ||||||||||||||
| 2022 | 2021 | 2021 | 2020 | ||||||||||||||
| Net loss attributable to common shareholders | $ | (96,019 | ) | $ | (151,545 | ) | $ | (470,627 | ) | $ | (332,494 | ) | |||||
| Noncontrolling interest in loss of Operating Partnership | (34 | ) | — | (2,473 | ) | (19,762 | ) | ||||||||||
| Dividends allocable to unvested restricted stock | 2,537 | — | — | — | |||||||||||||
| Depreciation and amortization expense of: | |||||||||||||||||
| Consolidated properties | 256,310 | 49,504 | 158,574 | 215,030 | |||||||||||||
| Unconsolidated affiliates | 20,813 | 9,847 | 45,126 | 56,734 | |||||||||||||
| Non-real estate assets | (1,050 | ) | (132 | ) | (1,593 | ) | (3,056 | ) | |||||||||
| Noncontrolling interests' share of depreciation and amortization in other consolidated subsidiaries | (3,498 | ) | (622 | ) | (1,901 | ) | (3,638 | ) | |||||||||
| Loss on impairment, net of taxes and noncontrolling interests' share | 186 | — | 136,046 | 195,336 | |||||||||||||
| (Gain) loss on depreciable property, net of taxes | (629 | ) | (20 | ) | (7,890 | ) | 25 | ||||||||||
| FFO allocable to Operating Partnership common unitholders | 178,616 | (92,968 | ) | (144,738 | ) | 108,175 | |||||||||||
| Debt discount accretion, net of noncontrolling interests' share (1) | 176,055 | 184,637 | — | — | |||||||||||||
| Adjustment for unconsolidated affiliates with negative investment (2) | (37,645 | ) | (4,574 | ) | — | — | |||||||||||
| Senior secured notes fair value adjustment (3) | (395 | ) | 395 | — | — | ||||||||||||
| Prepetition charges (4) | — | — | — | 23,883 | |||||||||||||
| Litigation settlement (5) | (304 | ) | (118 | ) | (932 | ) | (7,855 | ) | |||||||||
| Non-cash default interest expense (6) | (28,953 | ) | (6,471 | ) | 35,072 | 13,096 | |||||||||||
| Gain on deconsolidation (7) | (36,250 | ) | (19,126 | ) | (55,131 | ) | — | ||||||||||
| Loss on available-for-sale securities | 39 | — | — | — | |||||||||||||
| Reorganization items, net of noncontrolling interests' share (8) | (298 | ) | 1,403 | 452,378 | 35,977 | ||||||||||||
| Gain on extinguishment of debt (9) | (7,344 | ) | — | — | (32,521 | ) | |||||||||||
| FFO allocable to Operating Partnership common unitholders, as adjusted | $ | 243,521 | $ | 63,178 | $ | 286,649 | $ | 140,755 |
(1)
In conjunction with fresh start accounting upon emergence from bankruptcy, we 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 our share of the earnings (losses) before depreciation and amortization expense of unconsolidated affiliates where we are not recognizing equity in earnings (losses) because our investment in the unconsolidated affiliate is below zero.
(3)
Represents the fair value adjustment recorded on the Secured Notes as interest expense.
(4)
For the Predecessor year ended December 31, 2020, represents professional fees related to our negotiations with the administrative agent and lenders under the secured credit facility and certain holders of the Predecessor Company’s senior unsecured notes regarding a restructure of such indebtedness prior to our bankruptcy filing.
(5)
Represents a credit to litigation settlement expense in each Successor and Predecessor 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.
(6)
The Successor year ended December 31, 2022 and the Successor period from November 1, 2021 through December 31, 2021 includes the reversal of default interest expense when waivers or forbearance agreements were obtained, as well as default interest on loans past their maturity. The Predecessor period from January 1, 2021 through October 31, 2021 includes default interest expense related to loans secured by properties that were in default prior to the Company filing bankruptcy, as well as loans secured by properties that were in default due to the Company filing bankruptcy. The Predecessor year ended December 31, 2020 includes default interest expense related to loans secured by properties that were in default prior to our bankruptcy filing, as well as loans secured by properties that were in default due to our bankruptcy filing.
(7)
For the Successor year ended December 31, 2022, the Successor Company deconsolidated Greenbrier Mall due to a loss of control when the property was placed into receivership in connection with the foreclosure process. For the Successor period from November 1, 2021 through December 31, 2021, the Successor Company deconsolidated EastGate Mall due to a loss of control when the property was placed into receivership in connection with the foreclosure process. For the Predecessor period from January 1, 2021 through October 31, 2021, the Predecessor Company deconsolidated Asheville Mall and Park Plaza due to a loss of control when the properties were placed into receivership in connection with the foreclosure process.
(8)
For the Successor year ended December 31, 2022 and the Successor period from November 1, 2021 through December 31, 2021, reorganization items, net, represents costs incurred subsequent to our bankruptcy filing associated with our reorganization efforts, which consists of professional fees, legal fees, retention bonuses and U.S. Trustee fees expensed in accordance with ASC 852. For the Predecessor period from January 1, 2021 through October 31, 2021 reorganization items represent adjustments related to the fair value of the Successor Company, adjustments related to the write off of the Predecessor Company’s debt and the issuance of new debt of the Successor Company, as well as costs incurred subsequent to our bankruptcy filing associated with our reorganization efforts, which consists of professional fees, legal fees, retention bonuses and U.S. Trustee fees. For the Predecessor year ended December 31, 2020, reorganization items represent costs incurred subsequent to our bankruptcy filing associated with our reorganization efforts, which consists of professional fees, legal fees, retention bonuses, U.S. Trustee fees and unamortized deferred financing costs and debt discounts expensed in accordance with ASC 852.
(9)
The Successor year ended December 31, 2022 includes a gain on extinguishment of debt related to the loan secured by The Outlet Shoppes at Gettysburg, which was modified and the modification was accounted for as an extinguishment for accounting purposes. The Predecessor year ended December 31, 2020 includes a gain on extinguishment of debt related to the non-recourse loans secured by Burnsville Center and Hickory Point Mall, which were conveyed to the lender.
66
FFO of the Operating Partnership for the Successor year ended December 31, 2022 was $178.6 million. FFO of the Operating Partnership for the Successor period from November 1, 2021 through December 31, 2021 was a loss of $93.0 million. FFO of the Operating Partnership for the Predecessor period from January 1, 2021 through October 31, 2021 was a loss of $144.7 million. Excluding the adjustments noted above, FFO of the Operating Partnership, as adjusted, for the Successor year ended December 31, 2022 was $243.5 million. Excluding the adjustments noted above, FFO of the Operating Partnership, as adjusted, for the Successor period from November 1, 2021 through December 31, 2021 was $63.2 million. Excluding the adjustments noted above, FFO of the Operating Partnership, as adjusted, for the Predecessor period from January 1, 2021 through October 31, 2021 was $286.6 million. For the Successor year ended December 31, 2022, FFO of the Operating Partnership and FFO of the Operating Partnership, as adjusted, include the recognition of interest expense of $75.0 million by the Successor on the secured term loan, the exchangeable notes, the secured notes and the new loans entered into in 2022 that are secured by certain of our open-air centers and outparcels. Additionally, for the Successor year ended December 31, 2022, FFO of the Operating Partnership and FFO of the Operating Partnership, as adjusted, reflect higher general and administrative expenses and property operating expenses due to higher compensation and share-based compensation expenses as we returned to normal operations and compensation practices following our emergence from bankruptcy and increases in utility rates across our properties and the impact of wage inflation on third party contracts and services, respectively. The Predecessor did not recognize interest expense on the senior unsecured notes and the secured credit facility due to the bankruptcy filing.
FY 2021 10-K MD&A
SEC filing source: 0001564590-22-013053.
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis of financial condition and results of operations should be read in conjunction with the consolidated financial statements and accompanying notes that are included in this annual report. Capitalized terms used, but not defined, in this Management’s Discussion and Analysis of Financial Condition and Results of Operations have the same meanings as defined in the notes to the consolidated financial statements.
Combined Results
Upon emergence from bankruptcy, we qualified for and adopted fresh start accounting in accordance with Accounting Standards Codification 852, which resulted in our becoming a new entity for financial reporting purposes. As a result, our financial results for the periods from January 1, 2021 through October 31, 2021, the year ended December 31, 2020 and the year ended December 31, 2019 are referred to as the “Predecessor” periods. Our financial results for the period from November 1, 2021 through December 31, 2021 are referred to as the “Successor” period. Our results of operations as reported in our consolidated financial statements for these periods are prepared in accordance with GAAP. See Note 3 for additional information.
Although GAAP requires that we report our results for the period from January 1, 2021 through October 31, 2021 and the period from November 1, 2021 through December 31, 2021 separately, management views the Company’s operating results for the year ended December 31, 2021 by combining the results of the applicable Predecessor and Successor periods because such presentation provides the most meaningful comparison of our results to prior periods. We cannot adequately benchmark the operating results of the period from November 1, 2021 through December 31, 2021 against any of the previous periods reported in its consolidated financial statements without combining it with the period from January 1, 2021 through October 31, 2021. We believe that reviewing the results of the period from November 1, 2021 through December 31, 2021 in isolation would not be useful in identifying trends in or reaching conclusions regarding our overall operating performance. Management believes that the key performance metrics such as revenue, NOI and FFO for the Successor period when combined with the Predecessor period provide more meaningful comparisons to other periods and are useful in identifying current business trends. Accordingly, in addition to presenting our results of operations as reported in our consolidated financial statements in accordance with GAAP, the tables and discussion below also present the combined results for the year ended December 31, 2021.
The combined results for the year ended December 31, 2021, which we refer to herein as the results for the "year ended December 31, 2021" represent the sum of the reported amounts for the Predecessor period from January 1, 2021 through October 31, 2021 and the Successor period from November 1, 2021 through December 31, 2021. These combined results are not considered to be prepared in accordance with GAAP and have not been prepared as pro forma results per applicable regulations. The combined operating results do not reflect the actual results we would have achieved absent our emergence from bankruptcy and may not be indicative of future results. Accordingly, the results for the years ended December 31, 2020 and 2019 may not be comparable, particularly for statement of operations line items significantly impacted by the reorganization transactions, the impact of fresh start accounting on depreciation and amortization, debt discount accretion and the impact of interest expense not being recognized while we were in Chapter 11 bankruptcy protection from the petition date of November 1, 2020 to October 31, 2021.
Executive Overview
We are a self-managed, self-administered, fully integrated REIT that is engaged in the ownership, development, acquisition, leasing, management and operation of regional shopping malls, outlet centers, lifestyle centers, open-air centers and other properties. We own interests in 94 properties, consisting of 50 malls, 29 open-air centers, five outlet centers, five lifestyle centers and five other properties, including single-tenant and multi-tenant outparcels. Our shopping centers are located in 24 states, and are primarily in the southeastern and midwestern United States. We have elected to be taxed as a REIT for federal income tax purposes.
We conduct substantially all our business through the Operating Partnership. The Operating Partnership consolidates the financial statements of all entities in which it has a controlling financial interest or where it is the primary beneficiary of a VIE. See Item 2 for a description of our Properties owned and under development as of December 31, 2021.
49
Voluntary Reorganization Under Chapter 11
Beginning on November 1, 2020, CBL and the Operating Partnership, together with the Debtors, filed the Chapter 11 Cases under Chapter 11 of the Bankruptcy Code in the Bankruptcy Court. The Bankruptcy Court authorized the Debtors to continue to operate their businesses and manage their properties as debtors-in-possession pursuant to the Bankruptcy Code. The filing of the Chapter 11 Cases constituted an event of default with respect to certain property-level debt of the Operating Partnership’s subsidiaries, which may result in acceleration of the outstanding principal and other sums due. See Note 2 and Liquidity and Capital Resources for additional information.
In connection with the Chapter 11 Cases, on August 11, 2021, the Bankruptcy Court entered an order, Docket No.1397 (Confirmation Order), confirming the Debtors’ Plan.
On the Effective Date, the conditions to effectiveness of the Plan were satisfied and the Debtors emerged from the Chapter 11 Cases. The Company filed a notice of the Effective Date of the Plan with the Bankruptcy Court on November 1, 2021. Following the Effective Date, certain of the Debtors’ Chapter 11 Cases remain open to administer claims pursuant to the Plan.
On the Effective Date, in exchange for their approximately $1,375.0 million in principal amount of senior unsecured notes and $133.0 million in principal amount of the secured credit facility, Consenting Noteholders, other noteholders, and certain holders of unsecured claims against the Company received, in the aggregate, $95.0 million in cash, $455.0 million of new senior secured notes, $100.0 million of new exchangeable secured notes, based upon the election by certain Consenting Noteholders, and 89% in common equity of the newly reorganized company (subject to dilution, as set forth in the Plan). Certain Consenting Noteholders also provided $50.0 million of new money in exchange for additional new exchangeable secured notes. Pursuant to the Plan the remaining lenders of the senior secured credit facility, holding $983.7 million in principal amount, received $100.0 million in cash and a new $883.7 million secured term loan. Existing common and preferred shareholders each received 5.5% of common equity in the newly reorganized company. On the Effective Date, we had an aggregate 20,000,000 shares of new common stock and units issued and outstanding (on a fully diluted basis after giving effect to any future election to exchange all new limited partnership interests for new common stock). In November 2021, we redeemed $60.0 million in principal amount of the new senior secured notes, which is included in our Successor balance sheet as of the Effective Date.
On the Effective Date, all prior equity interests of the Company issued and outstanding immediately prior to the Effective Date, including (1) CBL’s common stock, par value $0.01 per share and CBL’s preferred stock and related depositary shares and (2) the Operating Partnership’s limited partnership common interests and the limited partnership preferred interests related to the CBL’s preferred stock, and any rights of any holder in respect thereof, were deemed cancelled, discharged and of no force or effect. On November 2, 2021, the newly issued common stock of the reorganized company commenced trading on the NYSE under the symbol CBL.
Although we are no longer a debtor-in-possession, we were a debtor-in-possession through the ten months ended October 31, 2021. See Note 2 and Note 3 to our consolidated financial statements for more information.
COVID-19
On March 11, 2020, the World Health Organization classified COVID-19 as a pandemic. In response to COVID-19, we implemented strict procedures and guidelines for our employees, tenants and property visitors based on CDC and other health agency recommendations. Our Properties continue to update these policies and procedures, following any new mandates and regulations, as required. The safety and health of our customers, employees and tenants remains a top priority.
While our financial and operating results for 2021 reflect the ongoing impact of COVID-19, we saw encouraging improvements in sales and traffic at our centers as vaccination rates increased and government restrictions lessened. However, uncertainty remains as variants of the virus pose the risk of further outbreaks. For the year ended December 31, 2021, sales increased nearly 16% as compared with the year ended December 31, 2019, which contributed to improving retailer health. Percentage rents and short-term rents increased significantly during the year as a result of the sales and traffic rebound. Improvements in the leasing environment, including increasing tenant demand and significantly lower bankruptcy-related store closures, drove healthy occupancy growth.
50
The mandated property closures in 2020 resulted in nearly all our tenants closing for a period of time and/or shortening operating hours. As a result, we experienced an increased level of requests for rent deferrals and abatements, as well as defaults on rent obligations. While, in general, we believe that tenants have a clear contractual obligation to pay rent, we worked with our tenants to address rent deferral and abatement requests. The majority of these requests were addressed in 2020 and new requests for deferrals or abatements have slowed as sales and traffic rebound. We have granted rent deferrals totaling approximately $46.4 million since the COVID-19 pandemic began and over 96% have subsequently been collected. We also granted rent abatements totaling approximately $14.5 million and $25.4 million during the years ended December 31, 2021 and 2020, respectively.
Financial Results
We had a net loss for the year ended December 31, 2021 of $639.1 million as compared to a net loss of $335.5 million in the prior-year period. In addition to the impact of the COVID-19 pandemic, significant items that affected the comparability between the year ended December 31, 2021 and the year ended December 31, 2020 include:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ▪ | Items increasing net loss in 2021 compared to 2020: |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Reorganization items expense, net, related to our reorganization efforts were $400.6 million higher in 2021 compared to 2020; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Interest expense was $67.2 million higher in 2021 than in 2020; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Gain on extinguishment of debt of $32.5 million in 2020; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| ▪ | Items decreasing net loss in 2021 compared to 2020: |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Gain on deconsolidation of $74.3 million in 2021; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Loss on impairment was $66.6 million lower in 2021 than in 2020; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | General and administrative expenses were $25.0 million lower in 2021 than in 2020; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Equity in losses of unconsolidated affiliates improved $4.8 million in 2021 compared to 2020; |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Income tax benefit was $4.8 million in 2021 compared to an income tax provision of $16.8 million in 2020; and |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| • | Gain on sales of real estate assets was $7.5 million higher in 2021 than in 2020. |
Our focus is on continuing to execute our strategy to transform our Properties into dominant centers that offer a mix of retail, service, dining, entertainment and other non-retail uses, primarily through the re-tenanting of former anchor locations as well as diversification of in-line tenancy. This operational strategy is also supported by our balance sheet strategy focused on reducing overall debt, extending our debt maturity schedule and lowering our overall cost of borrowings to limit maturity risk, improve net cash flow and enhance enterprise value. While the industry and our Company continue to face challenges, some of which may not be in our control, we believe that the strategies in place to redevelop our Properties and diversify our tenant mix will contribute to stabilization of our portfolio and revenues in future years.
Results of Operations
Comparison of the Year Ended December 31, 2021 to the Year Ended December 31, 2020
Properties that were in operation for the entire year during both 2021 and 2020 are referred to as the “2021 Comparable Properties.” Since January 1, 2020, we opened two self-storage facilities, deconsolidated two properties and disposed of seven properties:
Properties Opened
| Property | Location | Date Opened | ||
|---|---|---|---|---|
| Parkdale Mall – Self Storage (1) | Beaumont, TX | April 2020 | ||
| Hamilton Place – Self Storage (1) | Chattanooga, TN | July 2020 |
| Column 1 | Column 2 |
|---|---|
| (1) | The property was owned by a joint venture that was accounted for using the equity method of accounting and is included in equity in earnings (losses) of unconsolidated affiliates in the accompanying consolidated statements of operations. |
51
Deconsolidations
| Property | Location | Date of Deconsolidation | ||
|---|---|---|---|---|
| Asheville Mall (1) | Asheville, NC | January 2021 | ||
| Park Plaza (1) | Little Rock, AR | March 2021 | ||
| EastGate Mall (1) | Cincinnati, OH | December 2021 |
| Column 1 | Column 2 |
|---|---|
| (1) | We deconsolidated the property due to a loss of control when the property was placed into receivership in connection with the foreclosure process. |
Dispositions
| Property | Location | Sales Date | ||
|---|---|---|---|---|
| Hickory Point Mall (1) | Forsyth, IL | August 2020 | ||
| Burnsville Center (1) | Burnsville, MN | December 2020 | ||
| EastGate Mall Self Storage | Cincinnati, OH | November 2021 | ||
| Hamilton Place Self Storage | Chattanooga, TN | November 2021 | ||
| Mid Rivers Mall Self Storage | St. Peters, MO | November 2021 | ||
| Parkdale Mall Self Storage | Beaumont, TX | November 2021 | ||
| Springs at Port Orange | Port Orange, FL | December 2021 |
| Column 1 | Column 2 |
|---|---|
| (1) | Title to the property was transferred to the mortgage holder in satisfaction of the non-recourse debt secured by the property. |
Revenues
(in thousands)
| Successor | Predecessor | Non-GAAP Combined | Predecessor | ||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Period November 1, 2021 through December 31, | For the Period January 1, 2021 through October 31, | Year Ended December 31, | For the Year Ended December 31, | Comparable Properties | |||||||||||||||||||||||||||||||||
| 2021 | 2021 | 2021 | 2020 | Change | Core | Non-core | Deconsolidation | Dispositions | |||||||||||||||||||||||||||||
| Rental revenues | $ | 103,252 | $ | 450,922 | $ | 554,174 | $ | 554,064 | $ | 110 | $ | 26,907 | $ | 1,449 | $ | (16,685 | ) | $ | (11,561 | ) | |||||||||||||||||
| Management, development and leasing fees | 1,500 | 5,642 | 7,142 | 6,800 | 342 | 342 | — | — | — | ||||||||||||||||||||||||||||
| Other | 4,094 | 11,465 | 15,559 | 14,997 | 562 | 1,077 | 567 | (495 | ) | (587 | ) | ||||||||||||||||||||||||||
| Total revenues | $ | 108,846 | $ | 468,029 | $ | 576,875 | $ | 575,861 | $ | 1,014 | $ | 28,326 | $ | 2,016 | $ | (17,180 | ) | $ | (12,148 | ) |
Rental revenues from the Comparable Properties increased primarily due to a significantly higher estimate of uncollectable revenues in the prior year period resulting from the impacts of the COVID-19 pandemic, as well as prior year rent concessions to tenants in bankruptcy or that were struggling financially due to the impacts of the COVID-19 pandemic. Percentage rent increased due to higher sales in the current period as sales and traffic improved as vaccination rates increased and government restrictions were lessened.
52
Operating Expenses
(in thousands)
| Successor | Predecessor | Non-GAAP Combined | Predecessor | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the Period November 1, 2021 through December 31, | For the Period January 1, 2021 through October 31, | Year Ended December 31, | For the Year Ended December 31, | Comparable Properties | ||||||||||||||||||||||||||||||||
| 2021 | 2021 | 2021 | 2020 | Change | Core | Non-core | Deconsolidation | Dispositions | ||||||||||||||||||||||||||||
| Property operating | $ | (15,258 | ) | $ | (72,735 | ) | $ | (87,993 | ) | $ | (84,061 | ) | $ | (3,932 | ) | $ | (8,735 | ) | $ | (1,278 | ) | $ | 2,960 | $ | 3,121 | |||||||||||
| Real estate taxes | (9,598 | ) | (50,787 | ) | (60,385 | ) | (69,686 | ) | 9,301 | 4,643 | 45 | 1,788 | 2,825 | |||||||||||||||||||||||
| Maintenance and repairs | (7,581 | ) | (32,487 | ) | (40,068 | ) | (34,132 | ) | (5,936 | ) | (7,586 | ) | (309 | ) | 792 | 1,167 | ||||||||||||||||||||
| Property operating expenses | (32,437 | ) | (156,009 | ) | (188,446 | ) | (187,879 | ) | (567 | ) | (11,678 | ) | (1,542 | ) | 5,540 | 7,113 | ||||||||||||||||||||
| Depreciation and amortization | (49,504 | ) | (158,574 | ) | (208,078 | ) | (215,030 | ) | 6,952 | (8,259 | ) | 4,354 | 7,287 | 3,570 | ||||||||||||||||||||||
| General and administrative | (9,175 | ) | (43,160 | ) | (52,335 | ) | (53,425 | ) | 1,090 | (2,330 | ) | 3,057 | 69 | 294 | ||||||||||||||||||||||
| Prepetition charges | — | — | — | (23,883 | ) | 23,883 | 23,883 | — | — | — | ||||||||||||||||||||||||||
| Loss on impairment | — | (146,781 | ) | (146,781 | ) | (213,358 | ) | 66,577 | 66,577 | — | — | — | ||||||||||||||||||||||||
| Litigation settlement | 118 | 932 | 1,050 | 7,855 | (6,805 | ) | (6,805 | ) | — | — | — | |||||||||||||||||||||||||
| Other | (3 | ) | (745 | ) | (748 | ) | (953 | ) | 205 | 270 | (65 | ) | — | — | ||||||||||||||||||||||
| Total operating expenses | $ | (91,001 | ) | $ | (504,337 | ) | $ | (595,338 | ) | $ | (686,673 | ) | $ | 91,335 | $ | 61,658 | $ | 5,804 | $ | 12,896 | $ | 10,977 |
Property operating expenses at the Comparable Properties increased primarily due to lessening restrictions related to the COVID-19 pandemic that allowed for the reopening of properties in late 2020 following closures related to the COVID-19 pandemic and the actions taken in the prior year period to reduce operating expenses to mitigate the impact of mandated property closures and the effects of the COVID-19 pandemic, including a reduction-in-force and other operating expense initiatives.
The increase in depreciation and amortization expense related to the Comparable Properties primarily relates to a new basis in depreciable assets and intangible in-place lease assets resulting from fresh start accounting, which was partially offset by a lower basis in depreciable assets resulting from impairments recorded since the prior-year period.
For the year ended December 31, 2020, we recorded $23.9 million of prepetition charges representing professional fees related to our negotiations with the administrative agent and lenders under the secured credit facility and certain holders of our senior unsecured notes regarding a restructure of such indebtedness prior to the filing of the Chapter 11 Cases beginning on November 1, 2020. Professional and legal fees, as well as other costs, incurred in the current period related to our restructuring efforts are recorded in Reorganization items in the consolidated statement of operations.
For the year ended December 31, 2021, we recognized $146.8 million of loss on impairment of real estate, which was primarily related to five malls, a redeveloped anchor parcel, an outlet center, an open-air center, an outparcel and vacant land. For the year ended December 31, 2020, we recognized $213.4 million of loss on impairment of real estate to write down the book value of six malls. See Note 17 to the consolidated financial statements for additional information.
For the years ended December 31, 2021 and 2020, we recognized a credit to litigation settlement expense of $1.1 million and $7.9 million, respectively, related to claim amounts that were released pursuant to the terms of a settlement agreement.
Other Income and Expenses
Interest and other income decreased $3.8 million during the year ended December 31, 2021 compared to the prior-year period primarily due to the payoff of a note receivable, interest received on U.S. Treasury securities and gains resulting from insurance settlements in the prior-year period.
53
Interest expense increased $67.2 million during the year ended December 31, 2021 compared to the prior-year period primarily due to the immediate recognition of debt discount accretion of $131.1 million on property-level debt that was past the maturity date and an increase in default interest expense related to property-level non-recourse loans that are in default, which may not be payable depending on the outcome of negotiations with the lenders. The increase was partially offset by a decrease of $108.1 million due to not recognizing interest expense on the senior unsecured notes and the secured credit facility subsequent to the filing of the Chapter 11 Cases. The property-level debt discounts were recognized in conjunction with valuing our property-level debt as a result of fresh start accounting. The increase was partially offset by not recognizing interest expense on the senior unsecured notes and the secured credit facility subsequent to the filing of the Chapter 11 Cases. See Note 2 for additional information on our emergence from the Chapter 11 Cases.
For the year ended December 31, 2020, we recorded a $32.5 million gain on extinguishment of debt related to two malls that were transferred to the lenders in satisfaction of the non-recourse debt secured by the properties.
For the year ended December 31, 2021, we recorded $74.3 million of gain on deconsolidation related to three malls. See Note 9 for more information.
For the year ended December 31, 2021, we recorded $436.6 million of reorganization items expense, net, which consists of adjustments to record the assets and liabilities of the Successor Company at fair value as of the Effective Date, transactions associated with the Plan, professional fees, legal fees, retention bonuses and U.S. Trustee fees directly related to the Chapter 11 Cases. For the year ended December 31, 2020, we recorded $36.0 million of reorganization items expense, which consists of professional fees directly related to the Chapter 11 Cases, as well as unamortized deferred financing costs and debt discounts expensed in accordance with ASC 852.
Equity in losses of unconsolidated affiliates improved $4.8 million during the year ended December 31, 2021 compared to the prior-year period. The improvement was primarily due to higher earnings of our unconsolidated affiliates and a reduction in uncollectable revenues in the current year-period as compared to the prior-year period due to the impacts of the mandated property closures during 2020 as a result of COVID-19.
The income tax benefit of $4.8 million in 2021 relates to the Management Company, which is a taxable REIT subsidiary, and consists of a current tax provision of $6.0 million and a deferred tax asset of $10.8 million. The deferred tax benefit reflects the removal of the full valuation allowance on the Company’s deferred tax assets based on management’s evaluation of positive and negative indicators and determination that the deferred tax assets would be realized. The income tax provision of $16.8 million in 2020 relates to the Management Company and consists of a current tax provision of $2.3 million and a deferred tax provision of $14.5 million, which reflected establishing a full valuation allowance on our deferred tax assets. The full valuation allowance was recorded due to management’s evaluation of positive and negative indicators and determination that the deferred tax assets would not be realized.
Gain on sales of real estate assets increased $7.5 million compared to the prior-year period. In 2021, we recognized $12.2 million of gain on sales of real estate assets primarily related to the sale of one center, four anchors and four outparcels. In 2020, we recognized $4.7 million of gain on sales of real estate assets primarily related to the sale of eight outparcels.
See Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations in our annual report on Form 10-K for the year ended December 31, 2020 for a comparison of the year ended December 31, 2020 to the year ended December 31, 2019.
Non-GAAP Measure
Same-center Net Operating Income
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, tenant reimbursements and other income) less property operating expenses (property operating, real estate taxes and maintenance and repairs). We also exclude the impact of lease termination fees and certain non-cash items such as straight-line rents and reimbursements, write-offs of landlord inducements and net amortization of acquired above and below market leases.
54
We compute NOI based on the Operating Partnership's pro rata share of both consolidated and unconsolidated Properties. We believe that presenting NOI and same-center NOI (described below) based on our Operating Partnership’s pro rata share of both consolidated and unconsolidated Properties is useful since we conduct substantially all our business through our Operating Partnership and, therefore, it reflects the performance of the Properties in absolute terms regardless of the ratio of ownership interests of our common shareholders and the noncontrolling interest in the Operating Partnership. Our definition of NOI may be different than that used by other companies, and accordingly, our 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 our shopping center Properties, we believe 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 our results of operations. Our calculation of same-center NOI excludes lease termination income, straight-line rent adjustments, and amortization of above and below market lease intangibles in order to enhance the comparability of results from one period to another.
We include a property in our same-center pool when we have owned all or a portion of the Property since January 1 of the preceding calendar year and it has been in operation for both the entire preceding calendar year ended December 31, 2020 and the current year ended December 31, 2021. New Properties are excluded from same-center NOI, until they meet these criteria. Properties excluded from the same-center pool, which would otherwise meet these criteria, are properties where we intend to renegotiate the terms of the debt secured by the related property or return the property to the lender. Asheville Mall, EastGate Mall, Greenbrier Mall, Parkdale Mall, The Outlet Shoppes at Gettysburg and The Outlet Shoppes at Laredo were classified as Excluded Properties as of December 31, 2021.
Due to the exclusions noted above, same-center 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). A reconciliation of our same-center NOI to net loss for the years ended December 31, 2021 and 2020 is as follows (in thousands):
| Successor | Predecessor | Non-GAAP Combined | Predecessor | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Period from November 1, through December 31, | Period from January 1, through October 31, | Year Ended December 31, | Year Ended December 31, | ||||||||||||||
| 2021 | 2021 | 2021 | 2020 | ||||||||||||||
| Net loss | $ | (152,731 | ) | $ | (486,413 | ) | $ | (639,144 | ) | $ | (335,529 | ) | |||||
| Adjustments: (1) | |||||||||||||||||
| Depreciation and amortization | 58,729 | 201,799 | 260,528 | 268,126 | |||||||||||||
| Interest expense | 205,449 | 104,139 | 309,588 | 231,309 | |||||||||||||
| Abandoned projects expense | 3 | 745 | 748 | 952 | |||||||||||||
| (Gain) loss on sales of real estate assets | 3 | (12,187 | ) | (12,184 | ) | (4,696 | ) | ||||||||||
| Gain on sales of real estate assets of unconsolidated affiliates | — | (70 | ) | (70 | ) | — | |||||||||||
| Adjustment for unconsolidated affiliates with negative investment | (4,574 | ) | — | (4,574 | ) | — | |||||||||||
| Gain on extinguishment of debt | — | — | — | (32,521 | ) | ||||||||||||
| Gain on deconsolidation | (19,126 | ) | (55,131 | ) | (74,257 | ) | — | ||||||||||
| Loss on impairment, net of noncontrolling interests' share | — | 136,046 | 136,046 | 195,336 | |||||||||||||
| Litigation settlement | (118 | ) | (932 | ) | (1,050 | ) | (7,855 | ) | |||||||||
| Prepetition charges | — | — | — | 23,883 | |||||||||||||
| Reorganization items, net of noncontrolling interests' share | 1,403 | 452,378 | 453,781 | 35,977 | |||||||||||||
| Income tax (benefit) provision | (5,885 | ) | 1,078 | (4,807 | ) | 16,836 | |||||||||||
| Lease termination fees | (3,597 | ) | (4,843 | ) | (8,440 | ) | (6,076 | ) | |||||||||
| Straight-line rent and above- and below-market lease amortization | 1,930 | 1,826 | 3,756 | (115 | ) | ||||||||||||
| Net loss attributable to noncontrolling interests in other consolidated subsidiaries | 1,186 | 13,313 | 14,499 | 20,683 | |||||||||||||
| General and administrative expenses | 9,175 | 43,160 | 52,335 | 53,425 | |||||||||||||
| Management fees and non-property level revenues | (2,801 | ) | (26,604 | ) | (29,405 | ) | (13,467 | ) | |||||||||
| Operating Partnership's share of property NOI | 89,046 | 368,304 | 457,350 | 446,268 | |||||||||||||
| Non-comparable NOI | (4,170 | ) | (19,069 | ) | (23,239 | ) | (37,814 | ) | |||||||||
| Total same-center NOI | $ | 84,876 | $ | 349,235 | $ | 434,111 | $ | 408,454 |
| Column 1 | Column 2 |
|---|---|
| (1) | Adjustments are based on our Operating Partnership's pro rata ownership share, including our share of unconsolidated affiliates and excluding noncontrolling interests' share of consolidated properties. |
55
Same-center NOI increased 6.3% for the year ended December 31, 2021 as compared to the prior-year period. The $25.8 million increase for the year ended December 31, 2021 compared to 2020 primarily consisted of a $39.0 million increase in revenues offset by a $13.2 million increase in operating expenses. Rental revenues increased $36.9 million during the year ended December 31, 2021, primarily due to a decrease in uncollectable revenues in the current year as compared to the prior year, as well as prior year rent concessions to tenants that were in bankruptcy or were struggling financially due to the impacts of the COVID-19 pandemic. Percentage rent increased due to higher sales in the current year as sales and traffic have improved as vaccination rates increased and government restrictions were lessened, as compared to the significant impact the COVID-19 pandemic had on sales and traffic in the prior-year.
Operational Review
The shopping center business is, to some extent, seasonal in nature with tenants typically achieving the highest levels of sales during the fourth quarter due to the holiday season, which generally results in higher percentage rents in the fourth quarter. Additionally, Malls, Lifestyle Centers and Outlet Centers earn a large portion of their rents from short-term tenants during the holiday period. Thus, occupancy levels and revenue production are generally the highest in the fourth quarter of each year. Results of operations realized in any one quarter may not be indicative of the results likely to be experienced over the course of the fiscal year.
We derive the majority of our revenues from the Malls, Lifestyle Centers and Outlet Centers. The sources of our revenues by property type were as follows:
| As of December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| Malls, Lifestyle Centers and Outlet Centers | 87.8 | % | 90.4 | % | ||||
| All Other | 12.2 | % | 9.6 | % |
Inline and Adjacent Freestanding Store Sales
Inline and adjacent freestanding store sales include reporting mall, lifestyle center and outlet center tenants of 10,000 square feet or less for Malls, Lifestyle Centers and Outlet Centers and exclude license agreements, which are retail leases that are temporary or short-term in nature and generally last more than three months but less than twelve months. The following is a comparison of our same-center sales per square foot for mall, lifestyle center and outlet center tenants of 10,000 square feet or less (Excluded Properties are not included in sales metrics):
| Year Ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2019 (1) | % Change | ||||||||
| Mall, Lifestyle Center and Outlet Center same-center sales per square foot | $ | 454 | $ | 393 | 15.5% |
| Column 1 | Column 2 |
|---|---|
| (1) | Due to the temporary property and store closures that occurred during 2020 related to COVID-19, the majority of our tenants did not report sales for the full reporting period. As a result, we are not able to provide a complete measure of sales per square foot for the year ended December 31, 2020, and instead have presented the 2019 amount for comparative purposes. |
In-Line Store Occupancy
Our portfolio in-line store occupancy is summarized in the following table (Excluded Properties are not included in occupancy metrics):
| As of December 31, | |||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Total portfolio | 89.3% | 87.5% | |||
| Malls, Lifestyle Centers and Outlet Centers: | |||||
| Total malls | 87.2% | 85.5% | |||
| Total lifestyle centers | 86.7% | 84.8% | |||
| Total outlet centers | 93.6% | 89.1% | |||
| Total same-center malls, lifestyle centers and outlet centers | 87.6% | 85.9% | |||
| Total malls, lifestyle centers and outlet centers | 87.6% | 85.8% | |||
| All Other: | |||||
| Total open-air centers | 94.8% | 93.4% | |||
| Total other | 90.5% | 99.3% |
56
Bankruptcy-related store closures impacted 2020 occupancy by approximately 106 basis points or 171,000 square feet.
Leasing
The following is a summary of the total square feet of leases signed in the year ended December 31, 2021 as compared to the prior year:
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| Operating portfolio: | |||||||
| New leases | 721,436 | 542,500 | |||||
| Renewal leases | 2,435,014 | 2,062,536 | |||||
| Development portfolio: | |||||||
| New leases | 65,334 | 63,550 | |||||
| Total leased | 3,221,784 | 2,668,586 |
Average annual base rents per square foot are computed based on contractual rents in effect as of December 31, 2021 and 2020, including the impact of any rent concessions. Average annual base rents per square foot for comparable small shop space of less than 10,000 square feet were as follows for each property type (1):
| December 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| Total portfolio | $ | 25.09 | $ | 24.85 | |||
| Malls, Lifestyle Centers and Outlet Centers: | |||||||
| Total same-center malls, lifestyle centers and outlet centers | 29.63 | 29.56 | |||||
| Total malls, lifestyle centers and outlet centers | 29.63 | 29.34 | |||||
| Total malls | 30.16 | 30.22 | |||||
| Total lifestyle centers | 27.60 | 26.11 | |||||
| Total outlet centers | 27.34 | 26.42 | |||||
| All Other: | |||||||
| Total open-air centers | 15.05 | 14.72 | |||||
| Total other | 19.32 | 19.28 |
| Column 1 | Column 2 |
|---|---|
| (1) | Excluded Properties are not included in base rent. Average base rents for open-air centers and other include all leased space, regardless of size. |
Results from new and renewal leasing of comparable in-line space of less than 10,000 square feet during the year ended December 31, 2021 for spaces that were previously occupied, based on the contractual terms of the related leases inclusive of the impact of any rent concessions, are as follows:
| Property Type | Square Feet | Prior Gross Rent PSF | New Initial Gross Rent PSF | % Change Initial | New Average Gross Rent PSF (1) | % Change Average | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| All Property Types (2) | 1,845,617 | $ | 36.81 | $ | 32.16 | (12.6 | )% | $ | 32.68 | (11.2 | )% | |||||||||||||
| Malls, Lifestyle Centers & Outlet Centers | 1,647,393 | 38.74 | 33.32 | (14.0 | )% | 33.82 | (12.7 | )% | ||||||||||||||||
| New leases | 216,682 | 41.75 | 33.80 | (19.0 | )% | 36.11 | (13.5 | )% | ||||||||||||||||
| Renewal leases | 1,430,711 | 38.28 | 33.25 | (13.1 | )% | 33.47 | (12.6 | )% |
| Column 1 | Column 2 |
|---|---|
| (1) | Average gross rent does not incorporate allowable future increases for recoverable common area expenses. |
| Column 1 | Column 2 |
|---|---|
| (2) | Includes malls, lifestyle centers, outlet centers, open-air centers and other. |
57
New and renewal leasing activity of comparable in-line space of less than 10,000 square feet for the year ended December 31, 2021, based on commencement date inclusive of the impact of any rent concessions, are as follows:
| Number of Leases | Square Feet | Term (in years) | Initial Rent PSF | Average Rent PSF | Expiring Rent PSF | Initial Rent Spread | Average Rent Spread | |||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Commencement 2021: | ||||||||||||||||||||||||||||||||||||||||
| New | 95 | 221,836 | 6.15 | $ | 32.61 | $ | 35.00 | $ | 38.18 | $ | (5.57 | ) | (14.6 | )% | $ | (3.18 | ) | (8.3 | )% | |||||||||||||||||||||
| Renewal | 407 | 1,278,323 | 2.19 | 27.70 | 28.11 | 33.71 | (6.01 | ) | (17.8 | )% | (5.60 | ) | (16.6 | )% | ||||||||||||||||||||||||||
| Commencement 2021 Total | 502 | 1,500,159 | 2.94 | 28.43 | 29.13 | 34.37 | (5.94 | ) | (17.3 | )% | (5.24 | ) | (15.2 | )% | ||||||||||||||||||||||||||
| Commencement 2022: | ||||||||||||||||||||||||||||||||||||||||
| New | 28 | 74,409 | 7.77 | 37.91 | 40.40 | 36.93 | 0.98 | 2.7 | % | 3.47 | 9.4 | % | ||||||||||||||||||||||||||||
| Renewal | 190 | 546,727 | 2.58 | 35.60 | 35.85 | 36.52 | (0.92 | ) | (2.5 | )% | (0.67 | ) | (1.8 | )% | ||||||||||||||||||||||||||
| Commencement 2022 Total | 218 | 621,136 | 3.25 | 35.88 | 36.39 | 36.57 | (0.69 | ) | (1.9 | )% | (0.18 | ) | (0.5 | )% | ||||||||||||||||||||||||||
| Total 2021/2022 | 720 | 2,121,295 | 3.03 | $ | 30.61 | $ | 31.25 | $ | 35.01 | $ | (4.40 | ) | (12.6 | )% | $ | (3.76 | ) | (10.7 | )% |
Liquidity and Capital Resources
2021 Activity
As previously discussed, on the Effective Date, the conditions to effectiveness of the Plan were satisfied and the Debtors emerged from the Chapter 11 Cases. The Plan provided for the elimination of more than $1.6 billion of debt and preferred obligations, including an aggregate cash payment of $195.0 million as noted below, as well as a significant reduction in interest expense. In exchange for their approximately $1.4 billion in principal amount of senior unsecured notes and $133.0 million in principal amount of the secured credit facility, Consenting Noteholders, other noteholders, and certain holders of unsecured claims against the Company received, in the aggregate, $95.0 million in cash, $455.0 million of new senior secured notes, $100.0 million of new exchangeable secured notes, based upon the election by certain Consenting Noteholders, and 89% in common equity of the newly reorganized company (subject to dilution, as set forth in the Plan). Certain Consenting Noteholders also provided $50.0 million of new money in exchange for additional new exchangeable secured notes. Pursuant to the Plan the remaining bank lenders, holding $983.7 million in principal amount under the secured credit facility, received $100.0 million in cash and a new $883.7 million secured term loan. Existing common and preferred shareholders each received 5.5% of common equity in the newly reorganized company. See Note 2 for additional information. In November 2021, we redeemed $60.0 million in principal amount of the new senior secured notes.
As of December 31, 2021, we had $319.5 million available in unrestricted cash and U.S. Treasury securities. Our total pro rata share of debt, excluding unamortized deferred financing costs and debt discounts, at December 31, 2021 was $3,174.6 million. We had $66.6 million in restricted cash at December 31, 2021 related to cash held in escrow accounts for insurance, real estate taxes, capital expenditures and tenant allowances as required by the terms of certain mortgage notes payable, as well as amounts related to cash management agreements with lenders of certain property-level mortgage indebtedness, which are designated for debt service and operating expense obligations.
During 2021, we continued to reinvest in U.S. Treasury securities using the cash that was drawn on the Predecessor Company’s secured line of credit to preserve liquidity at the beginning of the COVID-19 pandemic. We designated our U.S. Treasury securities as available-for-sale. As of December 31, 2021, our U.S. Treasury securities have maturities through February 2022. Subsequent to December 31, 2021, we reinvested proceeds from matured U.S. Treasury securities into new U.S. Treasury securities. See Note 20 for additional information.
In March 2021, we reached agreements with the lenders to modify the loans secured by Hammock Landing Phases I & II and The Pavilion at Port Orange. Each agreement provides an additional four-year term, with a one-year extension option, for a fully extended maturity date of February 2026. The agreements provide for interest of LIBOR plus 2.5% in years one and two, LIBOR plus 2.75% in year three, LIBOR plus 3.0% in year four and LIBOR plus 3.25% in year five. These loans had a combined outstanding balance of $104.6 million at December 31, 2021. Additionally, each agreement provided forbearance related to the default triggered as a result of the Chapter 11 Cases, which was waived upon the Effective Date.
In March 2021, we reached an agreement with the lender to modify the loan secured by Ambassador Infrastructure. The agreement provides an additional four-year term with a fixed interest rate of 3.0%. The extended loan, maturing in March 2025, has an outstanding balance of $8.3 million, as $1.1 million was paid down in conjunction with the modification. The agreement provides a waiver related to the default triggered as a result of the Chapter 11 Cases, which was waived upon the Effective Date.
58
In May 2021, the subsidiary that owns The Outlet Shoppes at Laredo filed for bankruptcy. In September 2021, the subsidiary that owns The Outlet Shoppes at Laredo reached an agreement with the lender to dismiss the bankruptcy case and amend the loan secured by The Outlet Shoppes at Laredo. The loan term was extended through June 2023 and contains a one-year extension option.
In October 2021, the loan secured by The Shoppes at Eagle Point was extended to October 2022.
In October 2021, Brookfield Square Anchor S, LLC filed for bankruptcy. In December 2021, we reached an agreement with the lender to amend the loan secured by the redeveloped former Sears anchor at Brookfield Square in Brookfield, WI, and dismiss the bankruptcy case. The loan term was extended through December 2023 and contains a one-year extension option.
In December 2021, the loan secured by The Outlet Shoppes of the Bluegrass - Phase II was extended to October 2022 and contains a six-month extension option.
In December 2021, we sold EastGate Mall Self Storage, Hamilton Place Self Storage, Mid Rivers Mall Self Storage and Parkdale Mall Self Storage, which generated $42.0 million in gross proceeds. Proceeds were used to pay off the total outstanding debt secured by the properties of $25.9 million. Our share of the proceeds after paying off the outstanding debt amounted to $7.6 million.
In December 2021, we sold our interest in the Continental 425 Fund LLC joint venture. This joint venture owns the Springs at Port Orange, which is secured by a $44.4 million loan. We received $7.1 million in proceeds after factoring in our share of the outstanding debt.
Subsequent to December 31, 2021, the loan secured by Fayette Mall was modified to reduce the fixed interest rate to 4.25% and extend the maturity date through May 2023, with three one-year extension options, subject to certain requirements. Also, subsequent to December 31, 2021, the loan secured by Cross Creek Mall was extended to May 2022 and we remain in discussions with the lender. Additionally, subsequent to December 31, 2021, we entered into a forbearance agreement with the lender regarding the default triggered by the Chapter 11 Cases related to the loans secured by Fremaux Town Center and The Outlet Shoppes at Atlanta. Lastly, subsequent to December 31, 2021, we entered into a $30.0 million non-recourse mortgage note payable, secured by York Town Center, that provides for a three-year term and a fixed interest rate of 4.75%. See Note 20 for additional information for events subsequent to December 31, 2021.
Our total share of consolidated, unconsolidated and other outstanding debt, excluding debt discounts and deferred financing costs, maturing during 2022, assuming all extension options are elected, is $479.7 million, and our total share of consolidated, unconsolidated and other outstanding debt, excluding debt discounts and deferred financing costs, that matured prior to 2022, which remains outstanding at December 31, 2021, is $408.1 million. We are in discussions with the existing lenders to modify and extend or otherwise refinance the loans.
As of December 31, 2021, we had $1.4 billion of property-level debt and related obligations, including consolidated debt and unconsolidated debt, maturing or callable within the next twelve months from the issuance of the financial statements. Subsequent to year-end and through the date of issuance of the financial statements, we obtained certain waivers and/or refinanced and extended the maturity dates for $0.2 billion of mortgage debt obligations.
Accordingly, we still had $1.2 billion of property-level debt and related obligations maturing or callable within the next twelve months from the issuance of the financial statements, including $642 million reported within mortgage debt payable and $537 million related to unconsolidated affiliates, a portion of which is guaranteed by us, as disclosed in Note 16 to the consolidated financial statements. The properties serving as collateral for this property-level debt and related obligations represent approximately 10-20% of our projected annual operating cash flows. We currently do not have sufficient liquidity to meet these obligations as they become due, which raises substantial doubt about our ability to continue as a going concern.
Management intends to refinance and/or extend the maturity dates for such mortgage notes payable. In such instances where a refinancing and/or extension of maturity dates is unsuccessful we will repay certain of the mortgage notes based on the availability of liquidity and convey certain properties to the lender to satisfy the related debt obligations. As a result, we have concluded that management’s plans are probable of being achieved to alleviate substantial doubt about our ability to continue as a going concern.
We have prepared our financial statements in conformity with accounting principles generally accepted in the United States of America applicable to a going concern. The financial statements do not reflect any adjustments related to the recoverability of assets and satisfaction of liabilities that might be necessary should we be unable to continue as a going concern.
59
Unconsolidated Affiliates
We have ownership interests in 26 unconsolidated affiliates as of December 31, 2021. See Note 9 to the consolidated financial statements for more information. The unconsolidated affiliates are accounted for using the equity method of accounting and are reflected in the accompanying consolidated balance sheets as investments in unconsolidated affiliates.
The following are circumstances when we may consider entering into a joint venture with a third party:
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | Third parties may approach us with opportunities in which they have obtained land and performed some pre-development activities, but they may not have sufficient access to the capital resources or the development and leasing expertise to bring the project to fruition. We enter into such arrangements when we determine such a project is viable and we can achieve a satisfactory return on our investment. We typically earn development fees from the joint venture and provide management and leasing services to the property for a fee once the property is placed in operation. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | We determine that we may have the opportunity to capitalize on the value we have created in a property by selling an interest in the property to a third party. This provides us with an additional source of capital that can be used to develop or acquire additional real estate assets that we believe will provide greater potential for growth. When we retain an interest in an asset rather than selling a 100% interest, it is typically because this allows us to continue to manage the property, which provides us the ability to earn fees for management, leasing, development and financing services provided to the joint venture. |
| Column 1 | Column 2 | Column 3 |
|---|---|---|
| o | We also pursue opportunities to contribute available land at our Properties into joint venture partnerships for development of primarily non-retail uses such as hotels, office, self-storage and multifamily. We typically partner with developers who have expertise in the non-retail property types. |
Guarantees
We may guarantee the debt of a joint venture primarily because it allows the joint venture to obtain funding at a lower cost than could be obtained otherwise. This results in a higher return for the joint venture on its investment, and a higher return on our investment in the joint venture. We may receive a fee from the joint venture for providing the guaranty. Additionally, when we issue a guaranty, the terms of the joint venture agreement typically provide that we may receive indemnification from the joint venture partner or have the ability to increase our ownership interest.
See Note 16 to the consolidated financial statements for information related to our guarantees of unconsolidated affiliates' debt as of December 31, 2021 and 2020.
60
Material Cash Requirements
The following table summarizes our material cash requirements as of December 31, 2021 (in thousands):
| Payments Due By Period | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total | Less Than 1 Year | 1-3 Years | 3-5 Years | More Than 5 Years | |||||||||||||||
| Long-term debt: | |||||||||||||||||||
| Consolidated debt service (1) | $ | 2,985,156 | $ | 847,129 | $ | 389,984 | $ | 1,063,543 | $ | 684,500 | |||||||||
| Noncontrolling interests' share in other consolidated subsidiaries | (34,380 | ) | (3,749 | ) | (3,702 | ) | (26,929 | ) | — | ||||||||||
| Our share of unconsolidated affiliates debt service (2) | 887,404 | 257,423 | 289,050 | 236,177 | 104,754 | ||||||||||||||
| Our share of total debt service obligations | 3,838,180 | 1,100,803 | 675,332 | 1,272,791 | 789,254 | ||||||||||||||
| Operating leases: (3) | |||||||||||||||||||
| Ground leases on consolidated Properties | 16,829 | 377 | 755 | 768 | 14,929 | ||||||||||||||
| Purchase obligations: (4) | |||||||||||||||||||
| Construction contracts on consolidated Properties | 2,350 | 2,350 | — | — | — | ||||||||||||||
| Our share of construction contracts on unconsolidated Properties | 163 | 163 | — | — | — | ||||||||||||||
| Our share of total purchase obligations | 2,513 | 2,513 | — | — | — | ||||||||||||||
| Other Contractual Obligations: (5) | |||||||||||||||||||
| Master Services Agreements | 61,782 | 35,304 | 26,478 | — | — | ||||||||||||||
| Total material cash requirements | $ | 3,919,304 | $ | 1,138,997 | $ | 702,565 | $ | 1,273,559 | $ | 804,183 |
| Column 1 | Column 2 |
|---|---|
| (1) | Represents principal and interest payments due under the terms of mortgage and other indebtedness, net, and includes $71,301 of variable-rate debt service on two operating Properties. The future interest payments are projected based on the interest rates that were in effect at December 31, 2021. See Note 10 to the consolidated financial statements for additional information regarding the terms of long-term debt. The total consolidated debt service includes seven loans, with an aggregate principal balance of $408,703 as of December 31, 2021, secured by Asheville Mall, Alamance Crossing, EastGate Mall, Fayette Mall, Greenbrier Mall, Hamilton Crossing and Expansion and Parkdale Mall and Crossing, respectively, that are past their maturity date. The Company is in discussion with the lenders regarding restructuring or foreclosure actions. Subsequent to December 31, 2021, the loan secured by Fayette Mall was modified to reduce the fixed interest rate to 4.25% and extend the maturity date through May 2023, with three one-year extension options, subject to certain requirements. |
| Column 1 | Column 2 |
|---|---|
| (2) | Includes $227,573 of variable-rate debt service. Future contractual obligations have been projected using the same assumptions as used in (1) above. |
| Column 1 | Column 2 |
|---|---|
| (3) | Obligations where we own the buildings and improvements, but lease the underlying land under long-term ground leases. The maturities of these leases range from 2044 to 2089 and generally provide for renewal options. |
| Column 1 | Column 2 |
|---|---|
| (4) | Represents the remaining balance to be incurred under construction contracts that had been entered into as of December 31, 2021, but were not complete. The contracts are primarily for redevelopment of Properties. |
| Column 1 | Column 2 |
|---|---|
| (5) | Represents the remainder of an agreement for maintenance, security, and janitorial services at our Properties that expires in September 2023. |
Liquidity Sources
We derive the majority of our revenues from leases with retail tenants, which have historically been the primary source for funding short-term liquidity and capital needs such as operating expenses, debt service, tenant construction allowances, recurring capital expenditures, dividends and distributions. We believe that the combination of cash flows generated from our operations, combined with cash on hand and our investment in U.S. Treasury securities will, for the foreseeable future, provide adequate liquidity to meet our cash needs assuming we continue to operate as a going concern within twelve months of the date our consolidated financial statements are issued. In addition to these factors, we have options available to us to generate additional liquidity, including but not limited to, joint venture investments and decreasing expenditures related to tenant construction allowances and other capital expenditures. We also generate revenues from sales of peripheral land at our Properties and from sales of real estate assets when it is determined that we can realize an optimal value for the assets.
61
Cash Flows - Operating, Investing and Financing Activities
There was $236.2 million of cash, cash equivalents and restricted cash as of December 31, 2021, an increase of $114.5 million from December 31, 2020. Of this amount, $169.6 million was unrestricted cash as of December 31, 2021. Also, at December 31, 2021, we had $150.0 million in U.S. Treasuries that matured in February 2022, but were subsequently reinvested in additional U.S. Treasuries that mature in May 2022. Our net cash flows are summarized as follows (in thousands):
| Successor | Predecessor | Non-GAAP Combined | Predecessor | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Period from November 1, through December 31, | Period from January 1, through October 31, | Year Ended December 31, | Year Ended December 31, | ||||||||||||||||||
| 2021 | 2021 | 2021 | 2020 | Change | |||||||||||||||||
| Net cash provided by operating activities | $ | 57,049 | $ | 107,059 | $ | 164,108 | $ | 133,365 | $ | 30,743 | |||||||||||
| Net cash provided by (used in) investing activities | (139,016 | ) | 247,494 | 108,478 | (280,397 | ) | 388,875 | ||||||||||||||
| Net cash provided by (used in) financing activities | (12,117 | ) | (145,993 | ) | (158,110 | ) | 209,696 | (367,806 | ) | ||||||||||||
| Net cash flows | $ | (94,084 | ) | $ | 208,560 | $ | 114,476 | $ | 62,664 | $ | 51,812 |
Cash Provided by Operating Activities
During 2021, cash provided by operating activities increased primarily due to operating cash flows in the prior-year period being significantly impacted by rent deferrals and abatements that we granted to tenants experiencing financial difficulties due to the COVID-19 pandemic. Also, operating cash flows improved due to not paying interest on the secured credit facility and senior unsecured notes as a result of the filing of the Chapter 11 Cases.
Cash Provided by (Used in) Investing Activities
Net cash provided by investing activities for 2021 was primarily related to U.S. Treasury securities that matured prior to December 31, 2021. Net cash used in investing activities for 2020 was primarily related to the purchase of U.S. Treasury securities for $235.2 million using a significant portion of the $280.0 million we drew on our secured line of credit. We also expended $53.5 million on additions to real estate assets, primarily related to redevelopment projects.
Cash Provided by (Used in) Financing Activities
The net cash outflow for 2021 is primarily due to principal payments on mortgages and the $255.0 million we paid in connection with the Plan, which was partially offset by the $50.0 million we received by issuing new exchangeable notes. The net cash inflow for 2020 is primarily due to the $280.0 million draw on our secured credit facility in order to increase liquidity and preserve financial flexibility in light of the uncertainty that surrounded the COVID-19 pandemic.
Debt of the Company
CBL has no indebtedness. Either the Operating Partnership or one of its consolidated subsidiaries, that it has a direct or indirect ownership interest in, is the borrower on all our debt.
CBL is a limited guarantor of the secured term loan, the senior secured notes and the exchangeable secured notes, as described in Note 10 to the consolidated financial statements, for losses suffered solely by reason of fraud or willful misrepresentation by the Operating Partnership or its affiliates.
62
Debt of the Operating Partnership
The following tables summarize debt based on our pro rata ownership share, including our pro rata share of unconsolidated affiliates and excluding noncontrolling investors’ share of consolidated Properties. Prior to consideration of unamortized deferred financing costs or debt discounts, of our $3,174.6 million outstanding debt at December 31, 2021, $1,580.2 million constituted non-recourse debt obligations and $1,594.4 million constituted recourse debt obligations. We believe the tables below provide investors and lenders a clearer understanding of our total debt obligations and liquidity (in thousands):
| Successor | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2021: | Consolidated | Noncontrolling Interests | Other Debt (1) | Unconsolidated Affiliates | Total | Weighted- Average Interest Rate (2) | ||||||||||||||||||
| Fixed-rate debt: | ||||||||||||||||||||||||
| Non-recourse loans on operating Properties (3) | $ | 916,927 | $ | (29,381 | ) | $ | 92,072 | $ | 600,598 | $ | 1,580,216 | 4.37 | % | |||||||||||
| Senior secured notes - at carrying value (fair value of $395,395 as of December 31, 2021) | 395,000 | — | — | — | 395,000 | 10.00 | % | |||||||||||||||||
| Exchangeable senior secured notes (4) | 150,000 | — | — | — | 150,000 | 7.00 | % | |||||||||||||||||
| Recourse loan on operating Property (5) | — | — | — | 11,724 | 11,724 | 3.61 | % | |||||||||||||||||
| Total fixed-rate debt | 1,461,927 | (29,381 | ) | 92,072 | 612,322 | 2,136,940 | 5.84 | % | ||||||||||||||||
| Variable-rate debt: | ||||||||||||||||||||||||
| Recourse loans on operating Properties | 66,911 | — | — | 90,691 | 157,602 | 2.97 | % | |||||||||||||||||
| Secured term loan | 880,091 | — | — | — | 880,091 | 3.75 | % | |||||||||||||||||
| Total variable-rate debt | 947,002 | — | — | 90,691 | 1,037,693 | 3.63 | % | |||||||||||||||||
| Total fixed-rate and variable-rate debt | 2,408,929 | (29,381 | ) | 92,072 | 703,013 | 3,174,633 | 5.12 | % | ||||||||||||||||
| Unamortized deferred financing costs (6) | (1,567 | ) | — | — | (1,971 | ) | (3,538 | ) | ||||||||||||||||
| Debt discounts (7) | (199,153 | ) | 13,519 | — | — | (185,634 | ) | |||||||||||||||||
| Total mortgage and other indebtedness, net | $ | 2,208,209 | $ | (15,862 | ) | $ | 92,072 | $ | 701,042 | $ | 2,985,461 |
63
| Mortgage and other indebtedness, net, consisted of the following: | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Predecessor | ||||||||||||||||||||
| December 31, 2020: | Consolidated | Noncontrolling Interests | Unconsolidated Affiliates | Total | Weighted- Average Interest Rate (2) | |||||||||||||||
| Fixed-rate debt: | ||||||||||||||||||||
| Non-recourse loans on operating Properties (3) | $ | 1,120,203 | $ | (30,177 | ) | $ | 612,458 | $ | 1,702,484 | 4.74 | % | |||||||||
| Recourse loan on operating Property (5) | — | — | 9,360 | 9,360 | 3.74 | % | ||||||||||||||
| Construction loan | — | — | 3,406 | 3,406 | 5.05 | % | ||||||||||||||
| Total fixed-rate debt | 1,120,203 | (30,177 | ) | 625,224 | 1,715,250 | 4.74 | % | |||||||||||||
| Variable-rate debt: | ||||||||||||||||||||
| Recourse loans on operating Properties | 68,061 | — | 88,511 | 156,572 | 4.59 | % | ||||||||||||||
| Construction loans | — | — | 33,222 | 33,222 | 3.11 | % | ||||||||||||||
| Total variable-rate debt | 68,061 | — | 121,733 | 189,794 | 4.33 | % | ||||||||||||||
| Total fixed-rate and variable-rate debt | 1,188,264 | (30,177 | ) | 746,957 | 1,905,044 | 4.70 | % | |||||||||||||
| Unamortized deferred financing costs | (3,433 | ) | 265 | (2,844 | ) | (6,012 | ) | |||||||||||||
| Total mortgage and other indebtedness, net | $ | 1,184,831 | $ | (29,912 | ) | $ | 744,113 | $ | 1,899,032 | |||||||||||
| Mortgage and other indebtedness included in liabilities subject to compromise consisted of the following: | ||||||||||||||||||||
| Predecessor | ||||||||||||||||||||
| December 31, 2020: | Consolidated | Noncontrolling Interests | Unconsolidated Affiliates | Total | Weighted- Average Interest Rate (2) | |||||||||||||||
| Fixed-rate debt: | ||||||||||||||||||||
| Senior unsecured notes due 2023 (8) | $ | 450,000 | $ | — | $ | — | $ | 450,000 | 5.25 | % | ||||||||||
| Senior unsecured notes due 2024 (8) | 300,000 | — | — | 300,000 | 4.60 | % | ||||||||||||||
| Senior unsecured notes due 2026 (8) | 625,000 | — | — | 625,000 | 5.95 | % | ||||||||||||||
| Total fixed-rate debt | 1,375,000 | — | — | 1,375,000 | 5.43 | % | ||||||||||||||
| Variable-rate debt: | ||||||||||||||||||||
| Secured line of credit (9) | 675,926 | — | — | 675,926 | 9.50 | % | ||||||||||||||
| Secured term loan (9) | 438,750 | — | — | 438,750 | 9.50 | % | ||||||||||||||
| Total variable-rate debt | 1,114,676 | — | — | 1,114,676 | 9.50 | % | ||||||||||||||
| Total fixed-rate and variable-rate debt | 2,489,676 | — | — | 2,489,676 | 7.25 | % | ||||||||||||||
| Unpaid accrued interest (10) | 57,644 | — | — | 57,644 | ||||||||||||||||
| Prepetition unsecured or under secured liabilities | 4,170 | — | — | 4,170 | ||||||||||||||||
| Total liabilities subject to compromise | $ | 2,551,490 | $ | — | $ | — | $ | 2,551,490 |
| Column 1 | Column 2 |
|---|---|
| (1) | During 2021, the Company deconsolidated EastGate Mall due to a loss of control when the property was placed into receivership in connection with the foreclosure process. During the period from January 1, 2021 through October 31, 2021, the Predecessor Company deconsolidated Asheville Mall due to a loss of control when the property was placed into receivership in connection with the foreclosure process. |
| Column 1 | Column 2 |
|---|---|
| (2) | Weighted-average interest rate excludes the effect of debt premiums and discounts and the amortization of deferred financing costs. |
| Column 1 | Column 2 |
|---|---|
| (3) | An unconsolidated affiliate has an interest rate swap on a notional amount outstanding of $41,310 as of December 31, 2021 and $42,654 as of December 31, 2020 related to a variable-rate loan on Ambassador Town Center to effectively fix the interest rate on this loan to a fixed-rate of 3.22%. |
| Column 1 | Column 2 |
|---|---|
| (4) | Subsequent to December 31, 2021, HoldCo II exercised its right to exchange all the $150.0 million aggregate principal amount of the Exchangeable Notes. See Note 20 for additional information. |
| Column 1 | Column 2 |
|---|---|
| (5) | The unconsolidated affiliate had an interest rate swap on a notional amount outstanding of $9,360 as of December 31, 2020 related to a variable-rate loan on Ambassador Town Center - Infrastructure Improvements to effectively fix the interest rate on this loan to a fixed-rate of 3.74%. In March 2021, the loan was modified and provides an additional four-year term with a fixed interest rate of 3.0%. In conjunction with the modification, we paid additional principal of $1,110. |
| Column 1 | Column 2 |
|---|---|
| (6) | Unamortized deferred financing costs of $629 for our share of unconsolidated property-level, non-recourse mortgage loans may be required to be written off in the event that a waiver or restructuring of terms cannot be negotiated and the debt is either redeemed or otherwise extinguished. |
| Column 1 | Column 2 |
|---|---|
| (7) | In conjunction with fresh start accounting, we estimated the fair value of our mortgage notes payable with the assistance of a third-party valuation advisor. This resulted in recognizing debt discounts on the Effective Date. The debt discounts are accreted over the term of the respective debt using the effective interest method. Debt discounts totaling $131,086 related to five consolidated mortgage notes payable that were past their maturity dates were fully accreted as additional interest expense during the period from November 1, 2021 through December 31, 2021. The remaining debt discounts at December 31, 2021 will be accreted over a weighted average period of 2.4 years. |
| Column 1 | Column 2 |
|---|---|
| (8) | In accordance with ASC 852, which limits the recognition of interest expense during a bankruptcy proceeding to only amounts that will be paid during the bankruptcy proceeding or that are probable of becoming allowed claims, interest was not accrued on the senior unsecured notes subsequent to the filing of the Chapter 11 Cases. In accordance with ASC 852, unamortized deferred financing costs and debt discounts of $14,231, previously included in mortgage and other indebtedness, net, in the Predecessor Company’s consolidated balance sheets related to the senior unsecured notes were charged to reorganization items in the accompanying consolidated statement of operations of the Predecessor Company as part of the Predecessor Company’s reorganization. The outstanding amount of the senior unsecured notes is included in liabilities subject to compromise in the accompanying consolidated balance sheets of the Predecessor Company as of December 31, 2020. On the Effective Date, the senior unsecured notes were cancelled by operation of the Plan. See Note 2 for additional information. |
64
| Column 1 | Column 2 |
|---|---|
| (9) | The administrative agent informed the Company that interest will accrue on all outstanding obligations at the post-default rate, which is equal to the rate that otherwise would be in effect plus 5.0%. The post-default interest rate at December 31, 2020 was 9.50%. In accordance with ASC 852, which limits the recognition of interest expense during a bankruptcy proceeding to only amounts that will be paid during the bankruptcy proceeding or that are probable of becoming allowed claims, interest was not accrued on the secured credit facility subsequent to the filing of the Chapter 11 Cases. In accordance with ASC 852, unamortized deferred financing costs of $4,098, previously included in mortgage and other indebtedness, net, in the Predecessor Company’s consolidated balance sheets, related to the secured term loan were charged to reorganization items in the accompanying consolidated statement of operations of the Predecessor Company as part of the Predecessor Company’s reorganization. Additionally, unamortized deferred financing costs amounting to $6,965, previously included in intangible lease assets and other assets in the Predecessor Company’s consolidated balance sheets, related to the secured line of credit were charged to reorganization items in the accompanying consolidated statement of operations of the Predecessor Company as part of the Predecessor Company’s reorganization. The outstanding amount of the secured credit facility is included in liabilities subject to compromise in the accompanying consolidated balance sheets of the Predecessor Company as of December 31, 2020. On the Effective Date, an affiliate of the Company entered into the Exit Credit Agreement, which amended the pre-emergence secured credit facility. See Note 2 for additional information. |
| Column 1 | Column 2 |
|---|---|
| (10) | Represents interest accrued on the secured credit facility and senior unsecured notes prior to the filing of the Chapter 11 Cases. |
The following table presents our pro rata share of consolidated and unconsolidated debt as of December 31, 2021, excluding unamortized deferred financing costs and debt discounts, that is scheduled to mature in 2022 based on the original maturity date (in thousands):
| Balance | |||||
|---|---|---|---|---|---|
| Consolidated Properties: | |||||
| Arbor Place | $ | 101,771 | (1) | ||
| CBL Center | 15,320 | ||||
| Cross Creek Mall | 102,264 | (1) | |||
| Northwoods Mall | 60,709 | (1) | |||
| Southpark Mall | 55,567 | (1) | |||
| WestGate Mall | 30,322 | ||||
| 365,953 | |||||
| Unconsolidated Properties: | |||||
| The Shoppes at Eagle Point | 16,942 | ||||
| The Outlet Shoppes of the Bluegrass - Phase II | 8,097 | (2) | |||
| West County Center | 83,168 | ||||
| York Town Center | 14,350 | (3) | |||
| York Town Center - Pier 1 | 553 | (3) | |||
| 123,110 | |||||
| Total 2022 Maturities at pro rata share | $ | 489,063 |
| Column 1 | Column 2 |
|---|---|
| (1) | We remain in discussions with the lender regarding an extension. |
| Column 1 | Column 2 |
|---|---|
| (2) | Loan has a six-month extension option. |
| Column 1 | Column 2 |
|---|---|
| (3) | Subsequent to December 31, 2021, we entered into a $30.0 million non-recourse mortgage note payable, secured by York Town Center, that provides for a three-year term and a fixed interest rate of 4.75%. |
Additionally, we have seven loans, with an aggregate principal balance of $408.7 million as of December 31, 2021, secured by Asheville Mall, Alamance Crossing, EastGate Mall, Fayette Mall, Greenbrier Mall, Hamilton Crossing and Expansion and Parkdale Mall and Crossing, respectively, that are past their maturity dates. The Company is in discussion with the lenders regarding restructuring or refinancing the loans secured by Alamance Crossing, Hamilton Crossing and Expansion and Parkdale Mall and Crossing and is in discussion with the lenders for the loans secured by Asheville Mall, EastGate Mall and Greenbrier Mall for foreclosure actions. Subsequent to December 31, 2021, the loan secured by Fayette Mall was modified to reduce the fixed interest rate to 4.25% and extend the maturity date through May 2023, with three one-year extension options, subject to certain requirements.
The weighted-average remaining term of the Successor Company’s total share of consolidated and unconsolidated debt, excluding debt discounts and deferred financing costs, was 3.3 years at December 31, 2021. The weighted-average remaining term of the Predecessor Company’s total share of consolidated and unconsolidated debt, excluding debt discounts and deferred financing costs, was 3.1 years at December 31, 2020. The weighted-average remaining term of the Successor Company’s pro rata share of fixed-rate debt, excluding debt discounts and deferred financing costs, was 3.2 years at December 31, 2021. The weighted-average remaining term of the Predecessor Company’s pro rata share of fixed-rate debt, excluding debt discounts and deferred financing costs, was 3.4 years at December 31, 2020.
As of December 31, 2021, the Successor Company’s pro rata share of consolidated and unconsolidated variable-rate debt, excluding debt discounts and deferred financing costs, represented 32.8% of its total pro rata share of debt, excluding debt discounts and deferred financing costs. As of December 31, 2020, the Predecessor Company’s pro rata share of consolidated and unconsolidated variable-rate debt, excluding debt discounts and deferred financing costs, represented 29.7% of its total pro rata share of debt, excluding debt discounts and deferred financing costs.
65
See Note 9 and Note 10 to the consolidated financial statements for additional information concerning the amount and terms of our outstanding indebtedness as of December 31, 2021.
Financial Covenants and Restrictions
As discussed in Note 10 to the consolidated financial statements, the filing of the Chapter 11 Cases constituted an event of default with respect to certain property-level debt of the Operating Partnership’s subsidiaries, which may have resulted in the automatic acceleration of certain monetary obligations or may give the applicable lender the right to accelerate such amounts.
Equity
On the Effective Date, by operation of the Plan, all agreements, instruments, and other documents evidencing, relating to or connected with any equity interests of the Company, including the old common stock, the old preferred stock, the old limited partnership common interests and the old limited partnership preferred interests related to CBL’s old preferred stock, in each case issued and outstanding immediately prior to the Effective Date, and any rights of any holder in respect thereof, were deemed cancelled, discharged and of no force or effect.
On the Effective Date, (1) CBL issued (i) 1,089,717 shares of new common stock to (a) existing holders of the old common stock and (b) certain of the existing holders of the old limited partnership common interests that elected to receive shares of new common stock in exchange for old limited partnership common interests, (ii) 1,100,000 shares of new common stock to existing holders of the old preferred stock, (iii) 15,685,714 shares of new common stock to existing holders of the Senior Notes and other general unsecured claims, and (iv) 2,114,286 shares of new common stock to existing holders of consenting crossholder claims and (2) the Operating Partnership cancelled all of its old limited partnership common interests and issued 200,000 new common units of general partnership interests, 19,789,717 new common units of limited partnership interest to subsidiaries of CBL and 10,283 new limited partnership interests to certain of the existing holders of old limited partnership common interests that have elected to remain limited partners in the Operating Partnership. On the Effective Date, CBL had an aggregate of 20,000,000 shares of new common stock issued and outstanding (on a fully diluted basis after giving effect to any future election to exchange all new limited partnership interests for new common stock). On November 2, 2021, the newly issued common stock of the reorganized company commenced trading on the NYSE under the symbol CBL.
The decision to declare and pay dividends on any outstanding shares of our common stock, as well as the timing, amount and composition of any such future dividends, will be at the sole discretion of our board of directors and will depend on our earnings, taxable income, FFO, liquidity, financial condition, capital requirements, contractual prohibitions or other limitations under our then-current indebtedness, the annual distribution requirements under the REIT provisions of the Internal Revenue Code, Delaware law and such other factors as our board of directors deems relevant. Any dividends payable will be determined by our board of directors based upon the circumstances at the time of declaration. For additional information, see discussion presented under the subheading “Dividends” in Note 11 of this report. Our actual results of operations will be affected by a number of factors, including the revenues received from the Properties, our operating expenses, interest expense, unanticipated capital expenditures and the ability of the Anchors and tenants at the Properties to meet their obligations for payment of rents and tenant reimbursements.
As a publicly traded company, we previously accessed capital through both the public equity and debt markets. We had a shelf registration statement on Form S-3 on file with the SEC that expired in July 2021. Until we regain Form S-3 eligibility, we will be required to use a registration statement on Form S-11 to register securities with the SEC.
66
Capital Expenditures
The following table, which excludes expenditures for developments and expansions, summarizes capital expenditures, including our share of unconsolidated affiliates' capital expenditures, for the year ended December 31, 2021 compared to 2020 (in thousands):
| Successor | Predecessor | Non-GAAP Combined | Predecessor | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Period from November 1, through December 31, | Period from January 1, through October 31, | Year Ended December 31, | Year Ended December 31, | |||||||||||||
| 2021 | 2021 | 2021 | 2020 | |||||||||||||
| Tenant allowances (1) | $ | 1,013 | $ | 10,639 | $ | 11,652 | $ | 11,971 | ||||||||
| Deferred maintenance: | ||||||||||||||||
| Parking area and parking area lighting | 198 | 1,038 | 1,236 | 327 | ||||||||||||
| Roof replacements | 1,066 | 1,103 | 2,169 | 2,373 | ||||||||||||
| Other capital expenditures | 1,955 | 4,636 | 6,591 | 5,279 | ||||||||||||
| Total deferred maintenance | 3,219 | 6,777 | 9,996 | 7,979 | ||||||||||||
| Capitalized overhead | 148 | 726 | 874 | 1,108 | ||||||||||||
| Capitalized interest | 221 | 133 | 354 | 1,954 | ||||||||||||
| Total capital expenditures | $ | 4,601 | $ | 18,275 | $ | 22,876 | $ | 23,012 |
| Column 1 | Column 2 |
|---|---|
| (1) | Tenant allowances primarily relate to new leases. Tenant allowances related to renewal leases were not material for the periods presented. |
Annual capital expenditures budgets are prepared for each of our Properties that are intended to provide for all necessary recurring and non-recurring capital expenditures. We believe that property operating cash flows, which include reimbursements from tenants for certain expenses, will provide the necessary funding for these expenditures.
Developments and Redevelopments
Properties Opened During the Year Ended December 31, 2021
(Dollars in thousands)
| CBL's Share of | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Property | Location | CBL Ownership Interest | Total Project Square Feet | Total Cost (1) | Cost to Date (2) | 2021 Cost | Opening Date | Initial Unleveraged Yield | |||||||||||||||||
| Outparcel Developments: | |||||||||||||||||||||||||
| Hamilton Place - Aloft Hotel (3)(4) | Chattanooga, TN | 50% | 89,674 | $ | 12,000 | $ | 11,972 | $ | 3,146 | Jun-21 | 9.2% | ||||||||||||||
| Pearland Town Center - HCA Offices | Pearland, TX | 100% | 48,416 | 14,186 | 12,789 | 5,367 | Jun-21 | 11.8% | |||||||||||||||||
| 138,090 | $ | 26,186 | $ | 24,761 | $ | 8,513 |
| Column 1 | Column 2 |
|---|---|
| (1) | Total Cost is presented net of reimbursements to be received. Represents total cost incurred by the Predecessor Company and the Successor company. |
| Column 1 | Column 2 |
|---|---|
| (2) | Cost to Date does not reflect reimbursements until they are received. Represents total cost to date incurred by the Predecessor Company and the Successor Company. |
| Column 1 | Column 2 |
|---|---|
| (3) | Yield is based on expected yield upon stabilization. |
| Column 1 | Column 2 |
|---|---|
| (4) | Total cost includes a construction loan of $8,400 (at the Company’s share), a non-cash allocated value for the Company’s land contribution of $2,200 and cash contributions of $1,400. |
67
Redevelopments Completed During the Year Ended December 31, 2021
(Dollars in thousands)
| CBL's Share of | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Property | Location | CBL Ownership Interest | Total Project Square Feet | Total Cost (1) | Cost to Date (2) | 2021 Cost | Opening Date | Initial Unleveraged Yield | |||||||||||||||||
| Redevelopments: | |||||||||||||||||||||||||
| Cross Creek Sears Redevelopment - Longhorn's, Rooms To Go (3) | Fayetteville, NC | 100% | 13,494 | 2,777 | 4,027 | 2,803 | Dec-21 | 10.1% |
| Column 1 | Column 2 |
|---|---|
| (1) | Total Cost is presented net of reimbursements to be received. Represents total cost incurred by the Predecessor Company and the Successor Company. |
| Column 1 | Column 2 |
|---|---|
| (2) | Cost to Date does not reflect reimbursements until they are received. Represents total cost to date incurred by the Predecessor Company and the Successor Company. |
| Column 1 | Column 2 |
|---|---|
| (3) | The return reflected represents a pro forma incremental return as Total Cost excludes the cost related to the acquisition of the Sears (Cross Creek Mall) building. |
Properties under Development at December 31, 2021
(Dollars in thousands)
| CBL's Share of | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Property | Location | CBL Ownership Interest | Total Project Square Feet | Total Cost (1) | Cost to Date (2) | 2021 Cost | Expected Opening Date | Initial Unleveraged Yield | |||||||||||||||||
| Outparcel Developments: | |||||||||||||||||||||||||
| Kirkwood Mall - Five Guys, Blaze Pizza, Thrifty White, Pancheros, Chick-fil-A | Bismarck, ND | 100% | 15,275 | $ | 7,976 | $ | 4,311 | $ | 4,107 | Q2 '22 | 8.9% |
| Column 1 | Column 2 |
|---|---|
| (1) | Total Cost is presented net of reimbursements to be received. Represents total cost incurred by the Predecessor Company and the Successor Company. |
| Column 1 | Column 2 |
|---|---|
| (2) | Cost to Date does not reflect reimbursements until they are received. Represents total cost to date incurred by the Predecessor Company and the Successor Company. |
We are continually pursuing new redevelopment opportunities and have projects in various stages of pre-development. Our shadow pipeline consists of projects for Properties on which we have completed initial project analysis and design, but which have not commenced construction as of December 31, 2021. Except for the projects presented above, we did not have any other material capital commitments as of December 31, 2021.
Critical Accounting Policies and Estimates
Our consolidated financial statements are prepared in accordance with GAAP. In preparing our financial statements, we are required to make assumptions and estimates about future events, and apply judgments that affect the reported amounts of assets, liabilities, revenues, expenses and the related disclosures. We base our assumptions, estimates and judgments on historical experience, current trends and other factors that management believes to be relevant at the time our consolidated financial statements are prepared. On a regular basis, we review the accounting policies, assumptions, estimates and judgments to ensure that our financial statements are presented fairly and in accordance with GAAP. However, because future events and their effects cannot be determined with certainty, actual results could differ from our assumptions and estimates, and such differences could be material.
An accounting policy is deemed to be critical if it requires an accounting estimate to be made based on assumptions about matters that are highly uncertain at the time the estimate is made and if different estimates that are reasonably likely to occur could materially impact the financial statements. Management believes that the following critical accounting policies discussed in this section reflect its more significant estimates and assumptions used in preparation of the consolidated financial statements. We have reviewed these critical accounting estimates and related disclosures with the Audit Committee of our board of directors. See Note 4 of the consolidated financial statements, included in Item 8 of this Annual Report on Form 10-K for a discussion of our significant accounting policies.
68
Application of Fresh Start Accounting
As described in Note 3 to the consolidated financial statements, we applied Financial Accounting Standards Board (“FASB”) ASC 852 in preparing the consolidated financial statements. For periods subsequent to the filing of the Chapter 11 Cases and before emergence, ASC 852 requires distinguishing transactions associated with the reorganization separate from activities related to the ongoing operations of the business. Upon the effectiveness of the Plan and the emergence of the Debtors from the Chapter 11 Cases, the Company determined it qualified for fresh start accounting under ASC 852, which resulted in the Company becoming a new entity for financial reporting purposes on the Effective Date. We elected to apply fresh start accounting using a convenience date of October 31, 2021. We evaluated and concluded that the events on November 1, 2021 were not material to our financial reporting on both a quantitative and qualitative basis.
Enterprise Value
With the assistance of third-party valuation advisors, we determined the enterprise and corresponding equity value of the Successor using a calculation of the present value of future cash flows based on our financial projections. The enterprise value and corresponding equity value are dependent upon achieving the future financial results set forth in our valuations, as well as the realization of certain other assumptions. All estimates, assumptions, valuations and financial projections, including the fair value adjustments, the financial projections, the enterprise value and equity value projections, are inherently subject to significant uncertainties and the resolution of contingencies beyond our control. Accordingly, we cannot assure you that the estimates, assumptions, valuations or financial projections will be realized, and actual results could vary materially.
Real Estate Assets
In developing the fair value estimates for the portfolio of retail Properties, all three traditional approaches to valuation were considered including the income approach, the sales comparison (market) approach and the cost approach. These valuation approaches have long been recognized as acceptable in the appropriate circumstances and in valuations of this type. Accordingly, all applicable Properties were identified, investigated and examined by the valuation provider along with all intangible assets and liabilities associated with the Properties. Furthermore, the valuation provider estimated the fair values and remaining useful lives ("RUL") of the related intangible assets and liabilities at the property-level, as applicable. In most cases, the Properties included the following intangible assets/liabilities:
•Above/below-market leases
•In-place leases
•Avoided lease origination costs (leasing commissions, tenant improvements, etc.)
•Property-level debt
For the valuation of the tangible assets of each property, all pertinent information such as blueprints and drawings, property tax statements, prior appraisals and cost segregation reports were utilized. In terms of methodology, the Properties were valued via the income approach in order to estimate building values. Separate values for the underlying land and site improvements were developed via the cost approach. As part of the allocation process, the fair value of the following tangible components was estimated:
•Land
•Building(s)
•Site Improvements
Investment in Unconsolidated Affiliates
The fair value of our investment in unconsolidated affiliates for fresh start accounting was determined by valuing the underlying real estate assets associated with each unconsolidated joint venture in the same manner as all real estate assets, described above. We then calculated the net asset or liability value of each joint venture by applying the net working capital balance to the fair value of the real estate assets and the amount outstanding under any associated mortgage notes. The percentage of ownership interest in each joint venture was applied to the net asset or liability value which resulted in the fair value of each unconsolidated affiliate. See Note 4 for further information related to the equity method of accounting.
69
Right-of-Use Assets and Lease Liabilities
The fair value of lease liabilities was measured as the present value of the remaining lease payments, as if the lease were a new lease as of the Effective Date. We used our incremental borrowing rate (“IBR”) as the discount rate in determining the present value of the remaining lease payments, which was determined by a third-party valuation advisor using a fundamental credit rating analysis and an implied market yield analysis based on the newly issued Secured Notes. Based upon the corresponding lease term, the IBR was approximately 12%.
Mortgage Notes Payable
The fair value of the mortgage notes payable was estimated by a third-party valuation advisor based on an analysis of the Company’s collateral coverage, financial metrics and interest rate for each mortgage note payable relative to market rates. If there is a reasonable expectation that the debtor will be able to meet the financial obligations of the mortgage note payable, or the mortgage note payable is a recourse loan, then the value of the mortgage note is equal to the present value of the future mortgage note payments discounted at a rate of return commensurate with the risk associated with the mortgage note payments. If the debtor is unable, or if there is uncertainty if the debtor will be able, to meet the financial obligations of the mortgage note, then the value of the mortgage note payable is equal to the expected proceeds to be received through a liquidation of the underlying property at fair value.
Revenue Recognition and Accounts Receivable
Receivables include amounts billed and currently due from tenants pursuant to lease agreements and receivables attributable to straight-line rents associated with those lease agreements. Individual leases where the collection of rents is in dispute are assessed for collectability based on management’s best estimate of collection considering the anticipated outcome of the dispute. Individual leases that are not in dispute are assessed for collectability and upon the determination that the collection of rents over the remaining lease term is not probable, accounts receivable are reduced as an adjustment to rental revenues. Revenue from leases where collection is deemed to be less than probable is recorded on a cash basis until collectability is determined to be probable. Further, management assesses whether operating lease receivables, at a portfolio level, are appropriately valued based upon an analysis of balances outstanding, historical collection levels and current economic trends. An allowance for the uncollectable portion of the portfolio is recorded as an adjustment to rental revenues.
We review current economic considerations each reporting period, including the effects of tenant bankruptcies. Additionally, with the uncertainties regarding COVID-19, our assessment also takes into consideration the type of tenant and current discussions with the tenants regarding matters such as billing disputes, lease negotiations and executed deferrals or abatements, as well as recent rent payment and credit history. Evaluating and estimating uncollectable lease payments and related receivables requires a significant amount of judgment by management and is based on the best information available to management at the time of evaluation.
Carrying Value of Long-Lived Assets
We monitor events or changes in circumstances that could indicate the carrying value of a long-lived asset may not be recoverable. When indicators of potential impairment are present that suggest that the carrying amounts of a long-lived asset may not be recoverable, we assess the recoverability of the asset by determining whether the asset’s carrying value will be recovered through the estimated undiscounted future cash flows expected from our probability weighted use of the asset and its eventual disposition. In the event that such undiscounted future cash flows do not exceed the carrying value, we adjust the carrying value of the long-lived asset to its estimated fair value and recognize an impairment loss. The estimated fair value is calculated based on the following information, in order of preference, depending upon availability: (Level 1) recently quoted market prices, (Level 2) market prices for comparable properties, or (Level 3) the present value of future cash flows, including estimated salvage value. Certain of our long-lived assets may be carried at more than an amount that could be realized in a current disposition transaction. We estimate future operating cash flows, the terminal capitalization rate and the discount rate, among other factors. As these assumptions are subject to economic and market uncertainties, they are difficult to predict and are subject to future events that may alter the assumptions used or management’s estimates of future possible outcomes. Therefore, the future cash flows estimated in our impairment analyses may not be achieved.
70
Investments in Unconsolidated Affiliates
On a periodic basis, we assess whether there are any indicators that the fair value of our investments in unconsolidated affiliates may be impaired. An investment is impaired only if our estimate of the fair value of the investment is less than the carrying value of the investment, and such decline in value is deemed to be other than temporary. To the extent impairment has occurred, the loss is measured as the excess of the carrying amount of the investment over the fair value of the investment. Our estimates of fair value for each investment are based on a number of assumptions such as future leasing expectations, operating forecasts, discount rates and capitalization rates, among others. These assumptions are subject to economic and market uncertainties including, but not limited to, demand for space, competition for tenants, changes in market rental rates, and operating costs. As these factors are difficult to predict and are subject to future events that may alter our assumptions, the fair values estimated in the impairment analyses may not be realized.
Recent Accounting Pronouncements
See Note 4 to the consolidated financial statements for information on recently issued accounting pronouncements.
Non-GAAP Measure
Funds from Operations
FFO is a widely used non-GAAP measure of the operating performance of real estate companies that supplements net income (loss) determined in accordance with GAAP. The National Association of Real Estate Investment Trusts (“NAREIT”) defines FFO as net income (loss) (computed in accordance with GAAP) excluding gains or losses on sales of depreciable operating properties and impairment losses of depreciable properties, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures and noncontrolling interests. Adjustments for unconsolidated partnerships and joint ventures and noncontrolling interests are calculated on the same basis. We define FFO as defined above by NAREIT less dividends on preferred stock of the Company or distributions on preferred units of the Operating Partnership, as applicable. Our method of calculating FFO may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.
We believe that FFO provides an additional indicator of the operating performance of our 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 real estate assets have historically risen or fallen with market conditions, we believe that FFO enhances investors’ understanding of our operating performance. The use of FFO as an indicator of financial performance is influenced not only by the operations of our Properties and interest rates, but also by our capital structure.
We present both FFO allocable to Operating Partnership common unitholders and FFO allocable to common shareholders, as we believe that both are useful performance measures. We believe FFO allocable to Operating Partnership common unitholders is a useful performance measure since we conduct substantially all our business through our Operating Partnership and, therefore, it reflects the performance of the Properties in absolute terms regardless of the ratio of ownership interests of our common shareholders and the noncontrolling interest in our Operating Partnership. We believe FFO allocable to common shareholders is a useful performance measure because it is the performance measure that is most directly comparable to net income (loss) attributable to common shareholders.
In our reconciliation of net loss attributable to common shareholders to FFO allocable to Operating Partnership common unitholders that is presented below, we make an adjustment to add back noncontrolling interest in income (loss) of our Operating Partnership in order to arrive at FFO of the Operating Partnership common unitholders. We then apply a percentage to FFO of our Operating Partnership common unitholders to arrive at FFO allocable to common shareholders. The percentage is computed by taking the weighted-average number of common shares outstanding for the period and dividing it by the sum of the weighted-average number of common shares and the weighted-average number of Operating Partnership units held by noncontrolling interests during the period.
71
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 our operating performance or to cash flow as a measure of liquidity.
We believe that it is important to identify the impact of certain significant items on our FFO measures for a reader to have a complete understanding of our results of operations. Therefore, we have also presented adjusted FFO measures excluding these significant items from the applicable periods. Please refer to the reconciliation of net loss attributable to common shareholders to FFO allocable to Operating Partnership common unitholders below for a description of these adjustments.
FFO allocable to Operating Partnership common unitholders decreased to a loss of $237.7 million for the year ended December 31, 2021 compared to $108.2 million for the prior year. After making the adjustments noted below, FFO of the Operating Partnership, as adjusted, increased for the year ending December 31, 2021 to $349.8 million compared to $140.8 million in 2020. The increase in FFO, as adjusted, was primarily driven by the reduction in interest expense due to not recognizing post-petition interest expense on the Predecessor’s senior unsecured notes and the secured credit facility subsequent to the filing of the Chapter 11 Cases, undeclared dividends ceasing to accumulate on the Predecessor’s preferred stock subsequent to the filing of the Chapter 11 Cases, an income tax benefit in the current year and a decrease in uncollectable revenues in the current year as compared to the prior year.
The reconciliation of net loss attributable to common shareholders to FFO allocable to Operating Partnership common unitholders is as follows (in thousands):
| Successor | Predecessor | Non-GAAP Combined | Predecessor | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Period from November 1, through December 31, | Period from January 1, through October 31, | Year Ended December 31, | Year Ended December 31, | ||||||||||||||||||
| 2021 | 2021 | 2021 | 2020 | 2019 | |||||||||||||||||
| Net loss attributable to common shareholders | $ | (151,545 | ) | $ | (470,627 | ) | $ | (622,172 | ) | $ | (332,494 | ) | $ | (153,669 | ) | ||||||
| Noncontrolling interest in loss of Operating Partnership | — | (2,473 | ) | (2,473 | ) | (19,762 | ) | (23,683 | ) | ||||||||||||
| Depreciation and amortization expense of: | |||||||||||||||||||||
| Consolidated Properties | 49,504 | 158,574 | 208,078 | 215,030 | 257,746 | ||||||||||||||||
| Unconsolidated affiliates | 9,847 | 45,126 | 54,973 | 56,734 | 49,434 | ||||||||||||||||
| Non-real estate assets | (132 | ) | (1,593 | ) | (1,725 | ) | (3,056 | ) | (3,650 | ) | |||||||||||
| Noncontrolling interests' share of depreciation and amortization in other consolidated subsidiaries | (622 | ) | (1,901 | ) | (2,523 | ) | (3,638 | ) | (8,191 | ) | |||||||||||
| Loss on impairment, net of noncontrolling interests' share | — | 136,046 | 136,046 | 195,336 | 239,521 | ||||||||||||||||
| (Gain) loss on depreciable property, net of taxes | (20 | ) | (7,890 | ) | (7,910 | ) | 25 | (77,250 | ) | ||||||||||||
| FFO allocable to Operating Partnership common unitholders | (92,968 | ) | (144,738 | ) | (237,706 | ) | 108,175 | 280,258 | |||||||||||||
| Debt discount accretion, net of noncontrolling interests' share (1) | 184,637 | — | 184,637 | — | — | ||||||||||||||||
| Adjustment for unconsolidated affiliates with negative investment | (4,574 | ) | — | (4,574 | ) | — | — | ||||||||||||||
| Senior secured notes fair value adjustment (2) | 395 | — | 395 | — | — | ||||||||||||||||
| Prepetition charges (3) | — | — | — | 23,883 | — | ||||||||||||||||
| Litigation settlement, net of taxes (4) | (118 | ) | (932 | ) | (1,050 | ) | (7,855 | ) | 61,271 | ||||||||||||
| Non-cash default interest expense (5) | (6,471 | ) | 35,072 | 28,601 | 13,096 | 1,688 | |||||||||||||||
| Gain on deconsolidation (6) | (19,126 | ) | (55,131 | ) | (74,257 | ) | — | — | |||||||||||||
| Gain on extinguishment of debt (7) | — | — | — | (32,521 | ) | (71,722 | ) | ||||||||||||||
| Reorganization items, net of noncontrolling interests' share (8) | 1,403 | 452,378 | 453,781 | 35,977 | — | ||||||||||||||||
| FFO allocable to Operating Partnership common unitholders, as adjusted | $ | 63,178 | $ | 286,649 | $ | 349,827 | $ | 140,755 | $ | 271,495 |
| Column 1 | Column 2 |
|---|---|
| (1) | In conjunction with fresh start accounting, we estimated the fair value of our mortgage notes with the assistance of a third-party valuation advisor. This resulted in recognizing a debt discount on the Effective Date. The debt discount is accreted over the term of the respective debt using the effective interest method. |
| Column 1 | Column 2 |
|---|---|
| (2) | As of December 31, 2021, represents the fair value adjustment recorded on our Secured Notes. We elected the fair value option in conjunction with the issuance of the Secured Notes. |
72
| Column 1 | Column 2 |
|---|---|
| (3) | For the Predecessor year ended December 31, 2020, represents professional fees related to the Company’s negotiations with the administrative agent and lenders under the secured credit facility and certain holders of the Predecessor Company’s senior unsecured notes regarding a restructure of such indebtedness prior to the filing of voluntary petitions under Chapter 11 of title 11 of the United States Code in the United States Bankruptcy Court for the Southern District of Texas beginning on November 1, 2020. |
| Column 1 | Column 2 |
|---|---|
| (4) | For the Predecessor period from January 1, 2021 through October 31, 2021 and the year ended December 31, 2020, represents a credit to litigation settlement expense related to claim amounts that were released pursuant to the terms of the settlement agreement related to the settlement of a class action lawsuit. For the year ended December 31, 2019, represents expense associated with the settlement of the class action lawsuit. |
| Column 1 | Column 2 |
|---|---|
| (5) | The Successor period from November 1, 2021 through December 31, 2021 includes the reversal of default interest expense. The Predecessor period from January 1, 2021 through October 31, 2021 includes default interest expense related to loans secured by properties that were in default prior to the Company filing the Chapter 11 Cases, as well as loans secured by properties that remain in default due to the Company filing the Chapter 11 Cases. The Predecessor year ended December 31, 2020 includes default interest expense related to loans secured by properties that were in default prior to the Company filing the Chapter 11 Cases, as well as loans secured by properties that were in default due to the Company filing the Chapter 11 Cases. The year ended December 31, 2019 includes non-cash default interest expense related to four malls. |
| Column 1 | Column 2 |
|---|---|
| (6) | During the Successor period from November 1, 2021 through December 31, 2021, the Successor Company deconsolidated EastGate Mall due to a loss of control when the property was placed into receivership in connection with the foreclosure process. For the Predecessor period from January 1, 2021 through October 31, 2021, the Predecessor Company deconsolidated Asheville Mall and Park Plaza due to a loss of control when the properties were placed into receivership in connection with the foreclosure process. |
| Column 1 | Column 2 |
|---|---|
| (7) | The Predecessor year ended December 31, 2020 includes a gain on extinguishment of debt related to the non-recourse loans secured by Burnsville Center and Hickory Point Mall, which were conveyed to the lender. The Predecessor year ended December 31, 2019 includes a gain on extinguishment of debt related to the non-recourse loan secured by Acadiana Mall, which was conveyed to the lender. |
| Column 1 | Column 2 |
|---|---|
| (8) | For the Successor period from November 1, 2021 through December 31, 2021, reorganization items represent costs incurred subsequent to the Company filing the Chapter 11 Cases associated with the Company’s reorganization efforts. For the Predecessor period from January 1, 2021 through October 31, 2021 reorganization items represent adjustments related to the fair value of the Successor Company, adjustments related to the write off of the Predecessor Company’s debt and the issuance of new debt of the Successor Company, as well as costs incurred subsequent to the Company filing the Chapter 11 Cases associated with the Company’s reorganization efforts, which consists of professional fees, legal fees, retention bonuses and U.S. Trustee fees. For the Predecessor year ended December 31, 2020, reorganization items represent costs incurred subsequent to the Company filing the Chapter 11 Cases associated with the Company’s reorganization efforts, which consists of professional fees, legal fees, retention bonuses, U.S. Trustee fees and unamortized deferred financing costs and debt discounts expensed in accordance with ASC 852. |