Companies:
10,786
total market cap:
$134.563 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
CBL Properties
CBL
#5645
Rank
$1.19 B
Marketcap
๐บ๐ธ
United States
Country
$38.50
Share price
0.25%
Change (1 day)
47.15%
Change (1 year)
๐ Real estate
๐ฐ Investment
๐๏ธ REITs
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
Annual Reports (10-K)
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
CBL Properties
Annual Reports (10-K)
Financial Year 2014
CBL Properties - 10-K annual report 2014
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K
x
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
FOR THE FISCAL YEAR ENDED
DECEMBER 31, 2014
Or
o
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
FOR THE TRANSITION PERIOD FROM ____________ TO _______________
COMMISSION FILE NO. 1-12494 (CBL & ASSOCIATES PROPERTIES, INC.)
COMMISSION FILE NO. 333-182515-01 (CBL & ASSOCIATES LIMITED PARTNERSHIP)
______________
CBL & ASSOCIATES PROPERTIES, INC.
CBL & ASSOCIATES LIMITED PARTNERSHIP
(Exact Name of Registrant as Specified in Its Charter)
Delaware (CBL & Associates Properties, Inc.)
Delaware (CBL & Associates Limited Partnership)
(State or other jurisdiction of incorporation or organization)
62-1545718
62-1542285
(I.R.S. Employer Identification No.)
2030 Hamilton Place Blvd., Suite 500
Chattanooga, TN
(Address of principal executive offices)
37421
(Zip Code)
Registrant’s telephone number, including area code:
423.855.0001
Securities registered pursuant to Section 12(b) of the Act:
CBL & Associates Properties, Inc.:
Title of each Class
Name of each exchange on
which registered
Common Stock, $0.01 par value
New York Stock Exchange
7.375% Series D Cumulative Redeemable Preferred Stock, $0.01 par value
New York Stock Exchange
6.625% Series E Cumulative Redeemable Preferred Stock, $0.01 par value
New York Stock Exchange
CBL & Associates Limited Partnership: None
Securities registered pursuant to Section 12(g) of the Act:
CBL & Associates Properties, Inc.: None
CBL & Associates Limited Partnership: None
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.
CBL & Associates Properties, Inc.
Yes
x
No
o
CBL & Associates Limited Partnership
Yes
x
No
o
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.
CBL & Associates Properties, Inc.
Yes
o
No
x
CBL & Associates Limited Partnership
Yes
o
No
x
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
CBL & Associates Properties, Inc.
Yes
x
No
o
CBL & Associates Limited Partnership
Yes
x
No
o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
CBL & Associates Properties, Inc.
Yes
x
No
o
CBL & Associates Limited Partnership
Yes
x
No
o
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.
o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
CBL & Associates Properties, Inc.
Large accelerated filer
x
Accelerated filer
o
Non-accelerated filer
o
Smaller Reporting Company
o
CBL & Associates Limited Partnership
Large accelerated filer
o
Accelerated filer
o
Non-accelerated filer
x
Smaller Reporting Company
o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
CBL & Associates Properties, Inc.
Yes
o
No
x
CBL & Associates Limited Partnership
Yes
o
No
x
The aggregate market value of the
166,849,805
shares of CBL & Associates Properties, Inc.'s common stock held by non-affiliates of the registrant as of
June 30, 2014
was
$3,170,146,295
, based on the closing price of $19.00 per share on the New York Stock Exchange on June 30, 2014. (For this computation, the registrant has excluded the market value of all shares of its common stock reported as beneficially owned by executive officers and directors of the registrant; such exclusion shall not be deemed to constitute an admission that any such person is an “affiliate” of the registrant.)
As of
February 23, 2015
,
170,524,039
shares of common stock were outstanding.
DOCUMENTS INCORPORATED BY REFERENCE
Portions of CBL & Associates Properties, Inc.’s Proxy Statement for the 2015 Annual Meeting of Stockholders are incorporated by reference in
Part III
.
EXPLANATORY NOTE
This report combines the annual reports on Form 10-K for the year ended
December 31, 2014
of CBL & Associates Properties, Inc. and CBL & Associates Limited Partnership. Unless stated otherwise or the context otherwise requires, references to the "Company" mean CBL & Associates Properties, Inc. and its subsidiaries. References to the "Operating Partnership" mean CBL & Associates Limited Partnership and its subsidiaries. The terms "we," "us" and "our" refer to the Company or the Company and the Operating Partnership collectively, as the context requires.
The Company is a real estate investment trust ("REIT") whose stock is traded on the New York Stock Exchange. The Company is the 100% owner of two qualified REIT subsidiaries, CBL Holdings I, Inc. and CBL Holdings II, Inc. At
December 31, 2014
, CBL Holdings I, Inc., the sole general partner of the Operating Partnership, owned a
1.0%
general partner interest in the Operating Partnership and CBL Holdings II, Inc. owned an
84.3%
limited partner interest for a combined interest held by the Company of
85.3%
.
As the sole general partner of the Operating Partnership, the Company's subsidiary, CBL Holdings I, Inc., has exclusive control of the Operating Partnership's activities. Management operates the Company and the Operating Partnership as one business. The management of the Company consists of the same individuals that manage the Operating Partnership. The Company's only material asset is its indirect ownership of partnership interests of the Operating Partnership. As a result, the Company conducts substantially all its business through the Operating Partnership as described in the preceding paragraph. The Company also issues public equity from time to time and guarantees certain debt of the Operating Partnership. The Operating Partnership holds all of the assets and indebtedness of the Company and, through affiliates, retains the ownership interests in the Company's joint ventures. Except for the net proceeds of offerings of equity by the Company, which are contributed to the Operating Partnership in exchange for partnership units on a one-for-one basis, the Operating Partnership generates all remaining capital required by the Company's business through its operations and its incurrence of indebtedness.
We believe that combining the two annual reports on Form 10-K for the Company and the Operating Partnership provides the following benefits:
•
enhances investors' understanding of the Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner that management views and operates the business;
•
eliminates duplicative disclosure and provides a more streamlined and readable presentation, since a substantial portion of the disclosure applies to both the Company and the Operating Partnership; and
•
creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.
To help investors understand the differences between the Company and the Operating Partnership, this report provides separate consolidated financial statements for the Company and the Operating Partnership. Noncontrolling interests, shareholders' equity and partners' capital are the main areas of difference between the consolidated financial statements of the Company and those of the Operating Partnership. A single set of notes to consolidated financial statements is presented that includes separate discussions for the Company and the Operating Partnership, when applicable. A combined Management's Discussion and Analysis of Financial Condition and Results of Operations section is also included that presents combined information and discrete information related to each entity, as applicable.
In order to highlight the differences between the Company and the Operating Partnership, this report includes the following sections that provide separate financial information for the Company and the Operating Partnership:
•
consolidated financial statements;
•
certain accompanying notes to consolidated financial statements, including
Note 2
- Summary of Significant Accounting Policies,
Note 6
- Mortgage and Other Indebtedness,
Note 7
- Shareholders' Equity and Partners' Capital and
Note 8
- Redeemable Interests and Noncontrolling Interests;
•
selected financial data in
Item 6
of this report;
•
controls and procedures in
Item 9A
of this report; and
•
certifications of the Chief Executive Officer and Chief Financial Officer included as Exhibits 31.1 through 32.4.
TABLE OF CONTENTS
Page Number
Cautionary Statement Regarding Forward-Looking Statements
1
PART I
1.
Business
2
1A.
Risk Factors
10
1B.
Unresolved Staff Comments
25
2.
Properties
25
3.
Legal Proceedings
46
4.
Mine Safety Disclosures
46
PART II
5.
Market For Registrant’s Common Equity, Related Stockholder
Matters and Issuer Purchases of Equity Securities
47
6.
Selected Financial Data
48
7.
Management’s Discussion and Analysis of Financial Condition
and Results of Operations
50
7A.
Quantitative and Qualitative Disclosures About Market Risk
83
8.
Financial Statements and Supplementary Data
83
9.
Changes in and Disagreements With Accountants on Accounting
and Financial Disclosure
83
9A.
Controls and Procedures
84
9B.
Other Information
85
PART III
10.
Directors, Executive Officers and Corporate Governance
86
11.
Executive Compensation
86
12.
Security Ownership of Certain Beneficial Owners and Management
and Related Stockholder Matters
86
13.
Certain Relationships and Related Transactions, and Director Independence
86
14.
Principal Accounting Fees and Services
86
PART IV
15.
Exhibits, Financial Statement Schedules
87
Signatures
88
Index to Financial Statements and Schedules
90
Index to Exhibits
160
Cautionary Statement Regarding Forward-Looking Statements
Certain statements included or incorporated by reference in this Annual Report on Form 10-K 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,” or 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 discussed in Part I, Item 1A of this report, such known risks and uncertainties include, without limitation:
•
general industry, economic and business conditions;
•
interest rate fluctuations;
•
costs and availability of capital and capital requirements;
•
costs and availability of real estate;
•
inability to consummate acquisition opportunities and other risks associated with acquisitions;
•
competition from other companies and retail formats;
•
changes in retail demand and rental rates in our markets;
•
shifts in customer demands;
•
tenant bankruptcies or store closings;
•
changes in vacancy rates at our Properties;
•
changes in operating expenses;
•
changes in applicable laws, rules and regulations;
•
sales of real property;
•
changes in our credit ratings; and
•
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.
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.
1
PART I
ITEM 1. BUSINESS
Background
CBL & Associates Properties, Inc. (“CBL”) was organized on July 13, 1993, as a Delaware corporation, to acquire substantially all of the real estate properties owned by CBL & Associates, Inc., which was formed by Charles B. Lebovitz in 1978, and by certain of its related parties. On November 3, 1993, CBL completed an initial public offering (the “Offering”). Simultaneously with the completion of the Offering, CBL & Associates, Inc., its shareholders and affiliates and certain senior officers of the Company (collectively, “CBL’s Predecessor”) transferred substantially all of their interests in its real estate properties to CBL & Associates Limited Partnership (the “Operating Partnership”) in exchange for common units of limited partner interest in the Operating Partnership. The interests in the Operating Partnership contain certain conversion rights that are more fully described in
Note 7
to the consolidated financial statements. The terms "we," "us" and "our" refer to the Company or the Company and the Operating Partnership collectively, as the context requires.
The Company’s Business
We are a self-managed, self-administered, fully integrated REIT. We own, develop, acquire, lease, manage, and operate regional shopping malls, open-air centers, outlet centers, associated centers, community centers and office properties. Our Properties are located in
27
states, but 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 of our business through the Operating Partnership. We are the
100%
owner of
two
qualified REIT subsidiaries, CBL Holdings I, Inc. and CBL Holdings II, Inc. CBL Holdings I, Inc. is the sole general partner of the Operating Partnership. At
December 31, 2014
, CBL Holdings I, Inc. owned a
1.0%
general partner interest and CBL Holdings II, Inc. owned an
84.3%
limited partner interest in the Operating Partnership, for a combined interest held by us of
85.3%
.
As of
December 31, 2014
, we owned interests in the following Properties:
Malls
(1)
Associated
Centers
Community
Centers
Office
Buildings
(2)
Total
Consolidated Properties
72
25
6
8
111
Unconsolidated Properties
(3)
9
4
5
5
23
Total
81
29
11
13
134
(1)
Category consists of regional malls, open-air centers and outlet centers (including one mixed-use center) (the "Malls").
(2)
Includes CBL's corporate office building.
(3)
The Operating Partnership accounts for these investments using the equity method because one or more of the other partners have substantive participating rights.
At
December 31, 2014
, we had interests in the following Properties under development ("Construction Properties"):
Consolidated Properties
Unconsolidated Properties
Malls
Community
Centers
Malls
Community
Centers
Development
—
1
—
1
Expansions
1
—
—
2
Redevelopment
3
—
1
—
We also hold options to acquire certain development properties owned by third parties.
As of
December 31, 2014
, we owned mortgages on
five
Properties, each of which is collateralized by either a first mortgage, a second mortgage or by assignment of 100% of the ownership interests in the underlying real estate and related improvements (the “Mortgages”).
The Malls, Associated Centers, Community Centers, Office Buildings, Construction Properties and Mortgages are collectively referred to as the “Properties” and individually as a “Property.”
2
We conduct our property management and development activities through CBL & Associates Management, Inc. (the “Management Company”) to comply with certain requirements of the Internal Revenue Code of 1986, as amended (the "Internal Revenue Code"). The Operating Partnership owns
100%
of the Management Company’s outstanding preferred stock and common stock.
The Management Company manages all but nine of the Properties. Governor’s Square and Governor’s Plaza in Clarksville, TN, Kentucky Oaks Mall in Paducah, KY and Fremaux Town Center in Slidell, LA are all owned by unconsolidated joint ventures and are managed by a property manager that is affiliated with the third party partner, which receives a fee for its services. The third party partner of each of these Properties controls the cash flow distributions, although our approval is required for certain major decisions. The Outlet Shoppes at Oklahoma City in Oklahoma City, OK, The Outlet Shoppes at Gettysburg in Gettysburg, PA, The Outlet Shoppes at El Paso in El Paso, TX, The Outlet Shoppes at Atlanta in Woodstock, GA and The Outlet Shoppes of the Bluegrass in Simpsonville, KY are owned by consolidated joint ventures and managed by a property manager that is affiliated with the third party partner, which receives a fee for its services.
Revenues are primarily derived from leases with retail tenants and generally include fixed minimum rents, percentage rents based on tenants’ sales volumes and reimbursements from tenants for expenditures related to real estate taxes, insurance, common area maintenance and other recoverable operating expenses, as well as certain capital expenditures. We also generate revenues from management, leasing and development fees, advertising, sponsorships, sales of peripheral land at the Properties and from sales of operating real estate assets when it is determined that we can realize an appropriate value for the assets. Proceeds from such sales are generally used to retire related indebtedness or reduce outstanding balances on our credit facilities.
The following terms used in this Annual Report on Form 10-K will have the meanings described below:
▪
GLA – refers to gross leasable area of retail space in square feet, including Anchors and Mall tenants.
▪
Anchor – refers to a department store, other large retail store or theater greater than or equal to 50,000 square feet.
▪
Junior Anchor - non-traditional department store, retail store or theater comprising more than 20,000 square feet and less than 50,000 square feet.
▪
Freestanding – Property locations that are not attached to the primary complex of buildings that comprise the Mall shopping center.
▪
Outparcel – land used for freestanding developments, such as retail stores, banks and restaurants, which are generally on the periphery of the Properties.
Significant Markets and Tenants
Top Five Markets
Our top five markets, based on percentage of total revenues, were as follows for the year ended
December 31, 2014
:
Market
Percentage
of Total
Revenues
St. Louis, MO
7.8%
Chattanooga, TN
3.9%
Madison, WI
3.3%
Lexington, KY
2.8%
Winston-Salem, NC
2.5%
3
Top 25 Tenants
Our top 25 tenants based on percentage of total revenues were as follows for the year ended
December 31, 2014
:
Tenant
Number
of Stores
Square Feet
Percentage
of Total
Revenues
Limited Brands, LLC
(1)
163
835,221
3.21%
Signet Jewelers Limited
(2)
217
321,661
2.84%
Foot Locker, Inc.
138
576,776
2.24%
Ascena Retail Group, Inc.
(3)
183
916,598
2.19%
AE Outfitters Retail Company
81
496,925
2.01%
The Gap, Inc.
70
768,850
1.69%
Genesco Inc.
(4)
195
307,846
1.67%
Dick's Sporting Goods, Inc.
(5)
26
1,429,353
1.63%
JC Penney Company, Inc.
(6)
65
7,412,922
1.27%
Aeropostale, Inc.
91
333,310
1.26%
Luxottica Group, S.P.A.
(7)
125
271,139
1.26%
Abercrombie & Fitch, Co.
59
395,863
1.26%
Express Fashions
44
359,278
1.17%
Finish Line, Inc.
62
319,706
1.13%
Charlotte Russe Holding, Inc.
53
344,591
1.09%
Forever 21 Retail, Inc.
23
437,415
1.07%
The Buckle, Inc.
50
255,561
0.99%
Best Buy Co., Inc.
(8)
63
548,048
0.99%
New York & Company, Inc.
43
290,321
0.89%
Sun Capital Partners, Inc.
(9)
45
627,939
0.89%
The Children's Place Retail Stores, Inc.
62
270,839
0.80%
Claire's Stores, Inc.
112
139,241
0.80%
Barnes & Noble Inc.
19
579,099
0.76%
Cinemark
10
524,772
0.76%
Shoe Show, Inc.
51
621,150
0.73%
2,050
19,384,424
34.60%
(1)
Limited Brands, LLC operates Victoria's Secret, Bath & Body Works and PINK.
(2)
Signet Jewelers Limited operates Kay Jewelers, Marks & Morgan, JB Robinson, Shaw's Jewelers, Osterman's Jewelers, LeRoy's Jewelers, Jared Jewelers, Belden Jewelers, Rogers Jewelers and Ultra Diamonds. In May 2014, Signet Jewelers acquired Zale Corporation, which operates Zale, Peoples and Piercing Pagoda.
(3)
Ascena Retail Group, Inc. operates Justice, dressbarn, maurices, Lane Bryant and Catherines.
(4)
Genesco Inc. operates Journey's, Underground by Journey's, Hat World, Lids, Hat Zone, and Cap Factory stores.
(5)
Dick's Sporting Goods, Inc. operates Dick's Sporting Goods and Golf Galaxy Stores.
(6)
JC Penney Company, Inc. owns 32 of these stores. JC Penney plans to close four stores in 2015 including three leased locations and one location that was recently sold to a third party as a redevelopment opportunity. The four stores are included in the above chart as the stores were in operation as of December 31, 2014 and JC Penney remains obligated for rent under the terms of the respective leases.
(7)
Luxottica Group, S.P.A. operates Lenscrafters, Sunglass Hut and Pearle Vision.
(8)
Best Buy Co., Inc. operates Best Buy and Best Buy Mobile.
(9)
Sun Capital Partners, Inc. operates Gordmans, Limited Stores, Fazoli's Restaurants, Smokey Bones, Johnny Rockets, Shopko Stores and Bar Louie Restaurants.
Growth Strategy
Our objective is to achieve growth in funds from operations (see page 81 for a discussion of funds from operations) and reduce our overall cost of debt and equity by maximizing cash flows through a variety of methods as further discussed below.
4
Leasing, Management and Marketing
Our objective is to maximize cash flows from our existing Properties through:
▪
aggressive leasing that seeks to increase occupancy and facilitate an optimal merchandise mix,
▪
originating and renewing leases at higher gross rents per square foot compared to the previous lease,
▪
merchandising, marketing, sponsorship and promotional activities and
▪
actively controlling operating costs and resulting tenant occupancy costs.
Redevelopments
Redevelopments represent situations where we capitalize on opportunities to add incremental square footage or increase the productivity of previously occupied space through aesthetic upgrades, retenanting and/or changing the retail use of the space. Many times, redevelopments result from acquiring possession of Anchor space and subdividing it into multiple spaces. The following presents the redevelopments we completed during
2014
and those under construction at
December 31, 2014
(dollars in thousands):
Property
Location
Total
Project
Square
Feet
Total
Cost
(1)
Cost to
Date
(2)
Actual/
Expected
Opening Date
Initial
Unleveraged
Yield
Completed in 2014:
Mall Redevelopment:
College Square - Longhorn Steakhouse & T.J. Maxx
Morristown, TN
30,271
$
3,078
$
2,858
April-14
10.6%
Fayette Mall - Sears Redevelopment
Lexington, KY
114,297
68,517
55,693
Fall-14/
Spring-15
8.1%
Monroeville Mall - Dick's Sporting Goods
Pittsburgh, PA
86,000
8,649
6,532
August-14
8.6%
Northgate Mall - Burlington
Chattanooga, TN
63,000
7,538
6,353
September-14
7.7%
293,568
87,782
71,436
Associated Center Redevelopment:
West Towne Crossing - Nordstrom Rack
Madison, WI
30,750
5,693
5,708
October-14
10.3%
Total redevelopment completed
324,318
$
93,475
$
77,144
Currently under construction:
Mall Redevelopment:
CoolSprings Galleria - Sears Redevelopment
(3)
Nashville, TN
182,163
$
66,398
$
28,292
Spring-15/Summer-16
7.0%
Janesville Mall - JCP Redevelopment
Janesville, WI
149,522
15,925
545
Fall-15
8.3%
Meridian Mall - Gordmans
Lansing, MI
50,000
7,372
2,995
Fall-15
10.2%
Northgate Mall - Streetscape/ULTA
Chattanooga, TN
50,852
8,989
3,848
Fall-14/Summer-15
10.5%
Total redevelopment under construction
432,537
$
98,684
$
35,680
(1)
Total cost is presented net of reimbursements to be received.
(2)
Cost to date does not reflect reimbursements until they are received.
(3)
This Property is a 50/50 joint venture. Total cost and cost to date are reflected at 100%.
Our total cost of the redevelopment projects completed in
2014
was $77.1 million. Our total investment upon completion of redevelopment projects that are under construction as of
December 31, 2014
is projected to be $98.7 million, of which our share is $65.5 million.
5
Renovations
Renovations usually include remodeling and upgrading existing facades, uniform signage, new entrances and floor coverings, updating interior décor, resurfacing parking lots and improving the lighting of interiors and parking lots. Renovations can result in attracting new retailers, increased rental rates, sales and occupancy levels and maintaining the Property's market dominance. Our 2014 renovation program included upgrades at five of our malls including Governor's Square in Clarksville, TN; Volusia Mall in Daytona Beach, FL; Richland Mall in Waco, TX; Janesville Mall in Janesville, WI and Old Hickory Mall in Jackson, TN. Our 2015 renovation program includes five of our malls. Renovations are scheduled to be completed at Dakota Square Mall in Minot, ND; Janesville Mall in Janesville, WI; Laurel Park Place in Lavonia, MI; Monroeville Mall in Pittsburgh, PA and Sunrise Mall in Brownsville, TX. Renovation expenditures for 2014 and 2015 also include certain capital expenditures related to the parking decks at West County Center.
We invested $27.3 million in renovations in 2014. The total investment in the renovations that are scheduled for 2015 is projected to be $22.5 million for the five malls listed above as well as $14.0 million for repairs to the parking decks at West County Center.
Development of New Retail Properties and Expansions
In general, we seek development opportunities in middle-market trade areas that we believe are under-served by existing retail operations. These middle-markets must also have sufficient demographics to provide the opportunity to effectively maintain a competitive position. The following presents the new developments we opened during
2014
and those under construction at
December 31, 2014
(dollars in thousands):
Property
Location
Total
Project
Square
Feet
Total
Cost
(1)
Cost to
Date
(2)
Actual/
Expected
Opening Date
Initial
Unleveraged
Yield
Completed in 2014:
Outlet Center:
The Outlet Shoppes of the Bluegrass
(3)
Simpsonville, KY
374,597
$
77,234
$
76,013
July-14
12.1%
Community Center:
Fremaux Town Center - Phase I
(3)
Slidell, LA
341,002
55,030
52,408
March-14
8.4%
Total Properties opened
715,599
$
132,264
$
128,421
Currently under construction:
Community Centers:
Ambassador Town Center
(3)
Lafayette, LA
438,057
$
61,456
$
2,611
Spring-16
8.8%
Parkway Plaza
Fort Oglethorpe, GA
134,050
17,325
13,001
Spring-15
8.5%
Total Properties under development
572,107
$
78,781
$
15,612
(1)
Total cost is presented net of reimbursements to be received.
(2)
Cost to date does not reflect reimbursements until they are received.
(3)
This Property is a 65/35 joint venture. Total cost and cost to date are reflected at 100%.
6
We can also generate additional revenues by expanding a Property through the addition of department stores, mall stores and large retail formats. An expansion also protects the Property's competitive position within its market. The following presents the expansions we completed during
2014
and those under construction at
December 31, 2014
(dollars in thousands):
Property
Location
Total
Project
Square
Feet
Total
Cost
(1)
Cost to
Date
(2)
Actual/
Expected
Opening Date
Initial
Unleveraged
Yield
Completed in 2014:
Mall/Outlet Center Expansions:
The Outlet Shoppes at El Paso - Phase II
(3)
El Paso, TX
44,014
$
7,663
$
6,747
August-14
12.0%
The Outlet Shoppes at Oklahoma City - Phase III
(3)
Oklahoma City, OK
18,182
3,713
3,041
August-14
12.8%
Parkdale Mall - shops
Beaumont, TX
6,500
1,439
1,152
September-14
10.2%
68,696
12,815
10,940
Community Center Expansion:
Hammock Landing - Carmike
(4)
West Melbourne, FL
47,000
12,232
9,931
August-14
7.5%
The Promenade - Ross, Bed Bath & Beyond, Ashley Furniture
(5)
D'Iberville, MS
68,400
8,373
6,843
Spring/Fall-14
10.3%
115,400
20,605
16,774
Total expansions opened
184,096
$
33,420
$
27,714
Currently under construction:
Outlet Center Expansion:
The Outlet Shoppes at Atlanta -
Parcel Development
(3)
Woodstock, GA
9,600
$
3,542
$
594
Spring-15
9.3%
Community Center Expansions:
Fremaux Town Center - Phase II
(6)
Slidell, LA
279,791
38,334
11,779
Fall-15
9.6%
Hammock Landing - Academy Sports
(4)
West Melbourne, FL
63,092
9,903
4,175
Spring-15
8.6%
342,883
48,237
15,954
Total expansions under construction
352,483
$
51,779
$
16,548
(1)
Total cost is presented net of reimbursements to be received.
(2)
Cost to date does not reflect reimbursements until they are received.
(3)
This Property is a 75/25 joint venture. Total cost and cost to date are reflected at 100%.
(4)
This Property is a 50/50 joint venture. Total cost and cost to date are reflected at 100%.
(5)
This Property is a 85/15 joint venture. Total cost and cost to date are reflected at 100%.
(6)
This Property is a 65/35 joint venture. Total cost and cost to date are reflected at 100%.
The total cost of the new Properties and expansions that opened in
2014
was $33.4 million, of which our share is $23.2 million. The cost of the new Properties under construction as of
December 31, 2014
is projected to be $51.8 million, of which our share is $32.5 million.
7
Shadow Development Pipeline
We are continually pursuing new development 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, 2014
. The following presents our shadow development pipeline at
December 31, 2014
(dollars in thousands):
Property
Location
Total
Project
Square
Feet
Estimated Total
Cost
(1)
Expected
Opening
Date
Initial
Unleveraged
Yield
Outlet Center Expansions:
The Outlet Shoppes at Atlanta -
Phase II
(2)
Woodstock, GA
35,000
$5,000 - $6,000
Fall-15
12% - 13%
The Outlet Shoppes of the Bluegrass -
Phase II
(3)
Simpsonville, KY
50,000
$9,000 - $10,000
Fall-15
11% - 12%
85,000
$14,000 - $16,000
Mall Redevelopment:
Hickory Point Mall - JCP Redevelopment
Forsyth, IL
100,000
$3,000 - $4,000
Fall-15
8% - 9%
Total Shadow Pipeline
185,000
$17,000 - $20,000
(1)
Total cost is presented net of reimbursements to be received.
(2)
This Property is a 75/25 joint venture. Total cost and cost to date are reflected at 100%.
(3)
This Property is a 65/35 joint venture. Total cost and cost to date are reflected at 100%.
Acquisitions
We believe there is opportunity for growth through acquisitions of regional malls and other associated properties that complement our portfolio. We selectively acquire properties we believe can appreciate in value through our development, leasing and management expertise.
Environmental Matters
A discussion of the current effects and potential future impacts on our business and Properties of compliance with federal, state and local environmental regulations is presented in
Item 1A
of this Annual Report on Form 10-K under the subheading “Risks Related to Real Estate Investments.”
Competition
The Properties compete with various shopping facilities in attracting retailers to lease space. In addition, retailers at our Properties face competition from discount shopping centers, outlet centers, wholesale clubs, direct mail, television shopping networks, the internet and other retail shopping developments. The extent of the retail competition varies from market to market. We work aggressively to attract customers through marketing promotions and campaigns. Many of our retailers have adopted an omni-channel approach which leverages sales through both on-line and in-store retailing channels.
Seasonality
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 rent income in the fourth quarter. Additionally, the Malls earn most of their “temporary” rents (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 our fiscal year.
Recent Developments
Impairment Losses
During the year ended
December 31, 2014
, we recorded a loss on impairment totaling $18.5 million. Of this total, $17.8 million is attributable to three Property dispositions, $0.1 million is from the sale of an outparcel and $0.6 million is included in discontinued operations and relates to the true-up of a Property sold in 2013. See
Note 4
and
Note 15
for additional information.
8
Dispositions
We sold a mall, the expansion portion of an associated center and a community center in
2014
for an aggregate gross sales price of
$18.6 million
, less commissions and closing costs generating an aggregate
$17.9 million
of net proceeds. Additionally, we recognized
$89.4 million
of gain on extinguishment of debt when we transferred the title to three Malls to their respective lenders in settlement of
$164.0 million
in non-recourse debt. See
Note 4
for further information.
Financing and Capital Markets Activity
We continue to progress in our strategy to build a high-quality unencumbered pool of Properties in addition to balancing our leverage structure. Highlights of financing and capital markets activity for the year ended
December 31, 2014
include the following:
•
completed a $300.0 million offering of 2024 Notes (as defined below) via our Operating Partnership;
•
retired four loans with an aggregate principal balance of
$285.9 million
using borrowings from our credit facilities;
•
recognized gain on extinguishment of debt of
$89.4 million
related to the transfer of three Non-core Malls to their respective lenders in settlement of $164.0 million of non-recourse debt;
•
closed on a
$126.0 million
loan secured by our Coastal Grand - Myrtle Beach 50/50 joint venture. The 10-year non-recourse loan bears interest at
4.09%
and was used to retire the existing $75.2 million loan, which bore interest at 5.09% and was scheduled to mature in October 2014;
•
obtained permanent financing for The Outlet Shoppes of the Bluegrass through a 10-year
$77.5 million
non-recourse loan, of which the Company's share is $50.4 million, which bears interest at a fixed-rate of
4.045%
and replaces a
$47.9 million
variable-rate construction loan; and
•
increased our quarterly dividend by 8.2% in the fourth quarter of 2014 to $0.265 per share from $0.245 per share.
The Operating Partnership issued $450 million of senior unsecured notes in November 2013 that bear interest at 5.25% payable semiannually beginning June 1, 2014 and mature on December 1, 2013 (the "2023 Notes"). In October 2014, the Operating Partnership issued $300 million of senior unsecured notes that bear interest at 4.60% and mature on October 15, 2024 (the "2024 Notes" and, collectively with the 2023 Notes, the "Notes"). See
Note 6
to the consolidated financial statements for further information.
Equity
Common Stock and Common Units
Our authorized common stock consists of
350,000,000
shares at
$0.01
par value per share. We had
170,260,273
and
170,048,144
shares of common stock issued and outstanding as of
December 31, 2014
and
2013
, respectively. The Operating Partnership had
199,532,908
and
199,593,731
common units outstanding as of
December 31, 2014
and
2013
, respectively.
Preferred Stock
Our authorized preferred stock consists of
15,000,000
shares at
$0.01
par value per share. See
Note 7
to the consolidated financial statements for a description of our outstanding cumulative redeemable preferred stock.
Financial Information About Segments
See
Note 11
to the consolidated financial statements for information about our reportable segments.
Employees
CBL does not have any employees other than its statutory officers. Our Management Company currently has 610 full‑time and 209 part‑time employees. None of our employees are represented by a union.
Corporate Offices
Our principal executive offices are located at CBL Center, 2030 Hamilton Place Boulevard, Suite 500, Chattanooga, Tennessee, 37421 and our telephone number is (423) 855-0001.
Available Information
There is additional information about us on our web site at
cblproperties.com
. Electronic copies of our Annual Report on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K, as well as any amendments to those reports, are available free of charge by visiting the “investor relations” section of our web site. These reports are posted as soon as reasonably practical after they are electronically filed with, or furnished to, the Securities and Exchange Commission ("SEC"). The information on our web site is not, and should not be considered, a part of this Form 10-K.
9
ITEM 1A. RISK FACTORS
Set forth below are certain factors that may adversely affect our business, financial condition, results of operations and cash flows. Any one or more of the following factors may cause our actual results for various financial reporting periods to differ materially from those expressed in any forward-looking statements made by us, or on our behalf. See “Cautionary Statement Regarding Forward-Looking Statements” contained herein on
page 1
.
RISKS RELATED TO REAL ESTATE INVESTMENTS
Real property investments are subject to various risks, many of which are beyond our control, that could cause declines in the operating revenues and/or the underlying value of one or more of our Properties.
A number of factors may decrease the income generated by a retail shopping center property, including:
•
national, regional and local economic climates, which may be negatively impacted by loss of jobs, production slowdowns, adverse weather conditions, natural disasters, acts of violence, war or terrorism, declines in residential real estate activity and other factors which tend to reduce consumer spending on retail goods;
•
adverse changes in levels of consumer spending, consumer confidence and seasonal spending (especially during the holiday season when many retailers generate a disproportionate amount of their annual profits);
•
local real estate conditions, such as an oversupply of, or reduction in demand for, retail space or retail goods, and the availability and creditworthiness of current and prospective tenants;
•
increased operating costs, such as increases in repairs and maintenance, real property taxes, utility rates and insurance premiums;
•
delays or cost increases associated with the opening of new or renovated properties, due to higher than estimated construction costs, cost overruns, delays in receiving zoning, occupancy or other governmental approvals, lack of availability of materials and labor, weather conditions, and similar factors which may be outside our ability to control;
•
perceptions by retailers or shoppers of the safety, convenience and attractiveness of the shopping center;
•
the willingness and ability of the shopping center’s owner to provide capable management and maintenance services; and
•
the convenience and quality of competing retail properties and other retailing options, such as the internet.
In addition, other factors may adversely affect the value of our Properties without affecting their current revenues, including:
•
adverse changes in governmental regulations, such as local zoning and land use laws, environmental regulations or local tax structures that could inhibit our ability to proceed with development, expansion or renovation activities that otherwise would be beneficial to our Properties;
•
potential environmental or other legal liabilities that reduce the amount of funds available to us for investment in our Properties;
•
any inability to obtain sufficient financing (including construction financing and permanent debt), or the inability to obtain such financing on commercially favorable terms, to fund repayment of maturing loans, new developments, acquisitions, and property expansions and renovations which otherwise would benefit our Properties; and
•
an environment of rising interest rates, which could negatively impact both the value of commercial real estate such as retail shopping centers and the overall retail climate.
Illiquidity of real estate investments could significantly affect our ability to respond to adverse changes in the performance of our Properties and harm our financial condition.
Substantially all of our total consolidated assets consist of investments in real properties. Because real estate investments are relatively illiquid, our ability to quickly sell one or more Properties in our portfolio in response to changing economic, financial and investment conditions is limited. The real estate market is affected by many factors, such as general economic conditions, availability of financing, interest rates and other factors, including supply and demand for space, that are beyond our control. We cannot predict whether we will be able to sell any Property for the price or on the terms we set, or whether any price or other terms offered by a prospective purchaser would be acceptable to us. We also cannot predict the length of time needed to find a willing purchaser and to close the sale of a Property. In addition, current economic and capital market conditions might make it
10
more difficult for us to sell Properties or might adversely affect the price we receive for Properties that we do sell, as prospective buyers might experience increased costs of debt financing or other difficulties in obtaining debt financing.
Moreover, there are some limitations under federal income tax laws applicable to REITs that limit our ability to sell assets. In addition, because our Properties are generally mortgaged to secure our debts, we may not be able to obtain a release of a lien on a mortgaged Property without the payment of the associated debt and/or a substantial prepayment penalty, which
restricts our ability to dispose of a Property, even though the sale might otherwise be desirable. Furthermore, the number of prospective buyers interested in purchasing shopping centers is limited. Therefore, if we want to sell one or more of our Properties, we may not be able to dispose of it in the desired time period and may receive less consideration than we originally invested in the Property.
Before a Property can be sold, we may be required to make expenditures to correct defects or to make improvements. We cannot assure you that we will have funds available to correct those defects or to make those improvements, and if we cannot do so, we might not be able to sell the Property, or might be required to sell the Property on unfavorable terms. In acquiring a property, we might agree to provisions that materially restrict us from selling that property for a period of time or impose other restrictions, such as limitations on the amount of debt that can be placed or repaid on that property. These factors and any others that would impede our ability to respond to adverse changes in the performance of our Properties could adversely affect our financial condition and results of operations.
We may elect not to proceed with certain development or expansion projects once they have been undertaken, resulting in charges that could have a material adverse effect on our results of operations for the period in which the charge is taken.
We intend to pursue development and expansion activities as opportunities arise. In connection with any development or expansion, we will incur various risks, including the risk that development or expansion opportunities explored by us may be abandoned for various reasons including, but not limited to, credit disruptions that require the Company to conserve its cash until the capital markets stabilize or alternative credit or funding arrangements can be made. Developments or expansions also include the risk that construction costs of a project may exceed original estimates, possibly making the project unprofitable. Other risks include the risk that we may not be able to refinance construction loans which are generally with full recourse to us, the risk that occupancy rates and rents at a completed project will not meet projections and will be insufficient to make the project profitable, and the risk that we will not be able to obtain Anchor, mortgage lender and property partner approvals for certain expansion activities.
When we elect not to proceed with a development opportunity, the development costs ordinarily are charged against income for the then-current period. Any such charge could have a material adverse effect on our results of operations for the period in which the charge is taken.
Certain of our Properties are subject to ownership interests held by third parties, whose interests may conflict with ours and thereby constrain us from taking actions concerning these Properties which otherwise would be in the best interests of the Company and our stockholders.
We own partial interests in 16 malls, 8 associated centers, 8 community centers and 7 office buildings. Governor’s Square and Governor’s Plaza in Clarksville, TN, Kentucky Oaks Mall in Paducah, KY and Fremaux Town Center in Slidell, LA are all owned by unconsolidated joint ventures and are managed by a property manager that is affiliated with the third party partner, which receives a fee for its services. The third party partner of each of these Properties controls the cash flow distributions, although our approval is required for certain major decisions. The Outlet Shoppes at Oklahoma City in Oklahoma City, OK, The Outlet Shoppes at Gettysburg in Gettysburg, PA, The Outlet Shoppes at El Paso in El Paso, TX, The Outlet Shoppes at Atlanta in Woodstock, GA and The Outlet Shoppes of the Bluegrass in Simpsonville, KY are owned by consolidated joint ventures and managed by a property manager that is affiliated with the third party partner, which receives a fee for its services.
Where we serve as managing general partner (or equivalent) of the entities that own our Properties, we may have certain fiduciary responsibilities to the other owners of those entities. In certain cases, the approval or consent of the other owners is required before we may sell, finance, expand or make other significant changes in the operations of such Properties. To the extent such approvals or consents are required, we may experience difficulty in, or may be prevented from, implementing our plans with respect to expansion, development, financing or other similar transactions with respect to such Properties.
With respect to those Properties for which we do not serve as managing general partner (or equivalent), we do not have day-to-day operational control or control over certain major decisions, including leasing and the timing and amount of distributions, which could result in decisions by the managing entity that do not fully reflect our interests. This includes decisions relating to the requirements that we must satisfy in order to maintain our status as a REIT for tax purposes. However, decisions relating to sales, expansion and disposition of all or substantially all of the assets and financings are subject to approval by the Operating Partnership.
11
Bankruptcy of joint venture partners could impose delays and costs on us with respect to the jointly owned retail Properties.
In addition to the possible effects on our joint ventures of a bankruptcy filing by us, the bankruptcy of one of the other investors in any of our jointly owned shopping centers could materially and adversely affect the relevant Property or Properties. Under the bankruptcy laws, we would be precluded from taking some actions affecting the estate of the other investor without prior approval of the bankruptcy court, which would, in most cases, entail prior notice to other parties and a hearing in the bankruptcy court. At a minimum, the requirement to obtain court approval may delay the actions we would or might want to take. If the relevant joint venture through which we have invested in a Property has incurred recourse obligations, the discharge in bankruptcy of one of the other investors might result in our ultimate liability for a greater portion of those obligations than we would otherwise bear.
We may incur significant costs related to compliance with environmental laws, which could have a material adverse effect on our results of operations, cash flows and the funds available to us to pay dividends.
Under various federal, state and local laws, ordinances and regulations, a current or previous owner or operator of real estate may be liable for the costs of removal or remediation of petroleum, certain hazardous or toxic substances on, under or in such real estate. Such laws typically impose such liability without regard to whether the owner or operator knew of, or was responsible for, the presence of such substances. The costs of remediation or removal of such substances may be substantial. The presence of such substances, or the failure to promptly remove or remediate such substances, may adversely affect the owner's or operator's ability to lease or sell such real estate or to borrow using such real estate as collateral. Persons who arrange for the disposal or treatment of hazardous or toxic substances may also be liable for the costs of removal or remediation of such substances at the disposal or treatment facility, regardless of whether such facility is owned or operated by such person. Certain laws also impose requirements on conditions and activities that may affect the environment or the impact of the environment on human health. Failure to comply with such requirements could result in the imposition of monetary penalties (in addition to the costs to achieve compliance) and potential liabilities to third parties. Among other things, certain laws require abatement or removal of friable and certain non-friable asbestos-containing materials in the event of demolition or certain renovations or remodeling. Certain laws regarding asbestos-containing materials require building owners and lessees, among other things, to notify and train certain employees working in areas known or presumed to contain asbestos-containing materials. Certain laws also impose liability for release of asbestos-containing materials into the air and third parties may seek recovery from owners or operators of real properties for personal injury or property damage associated with asbestos-containing materials. In connection with the ownership and operation of properties, we may be potentially liable for all or a portion of such costs or claims.
All of our Properties (but not properties for which we hold an option to purchase but do not yet own) have been subject to Phase I environmental assessments or updates of existing Phase I environmental assessments. Such assessments generally consisted of a visual inspection of the Properties, review of federal and state environmental databases and certain information regarding historic uses of the Property and adjacent areas and the preparation and issuance of written reports. Some of the Properties contain, or contained, underground storage tanks used for storing petroleum products or wastes typically associated with automobile service or other operations conducted at the Properties. Certain Properties contain, or contained, dry-cleaning establishments utilizing solvents. Where believed to be warranted, samplings of building materials or subsurface investigations were undertaken. At certain Properties, where warranted by the conditions, we have developed and implemented an operations and maintenance program that establishes operating procedures with respect to asbestos-containing materials. The cost associated with the development and implementation of such programs was not material. We have also obtained environmental insurance coverage at certain of our Properties.
We believe that our Properties are in compliance in all material respects with all federal, state and local ordinances and regulations regarding the handling, discharge and emission of hazardous or toxic substances. As of
December 31, 2014
, we have recorded in our consolidated financial statements a liability of $2.9 million related to potential future asbestos abatement activities at our Properties which are not expected to have a material impact on our financial condition or results of operations. We have not been notified by any governmental authority, and are not otherwise aware, of any material noncompliance, liability or claim relating to hazardous or toxic substances in connection with any of our present or former Properties. Therefore, we have not recorded any liability related to hazardous or toxic substances. Nevertheless, it is possible that the environmental assessments available to us do not reveal all potential environmental liabilities. It is also possible that subsequent investigations will identify material contamination, that adverse environmental conditions have arisen subsequent to the performance of the environmental assessments, or that there are material environmental liabilities of which management is unaware. Moreover, no assurances can be given that (i) future laws, ordinances or regulations will not impose any material environmental liability or (ii) the current environmental condition of the Properties has not been or will not be affected by tenants and occupants of the Properties, by the condition of properties in the vicinity of the Properties or by third parties unrelated to us, the Operating Partnership or the relevant Property's partnership.
12
Possible terrorist activity or other acts of violence could adversely affect our financial condition and results of operations.
Future terrorist attacks in the United States, and other acts of violence, including terrorism or war, might result in declining consumer confidence and spending, which could harm the demand for goods and services offered by our tenants and the values of our Properties, and might adversely affect an investment in our securities. A decrease in retail demand could make it difficult for us to renew or re-lease our Properties at lease rates equal to or above historical rates and, to the extent our tenants are affected, could adversely affect their ability to continue to meet obligations under their existing leases. Terrorist activities also could directly affect the value of our Properties through damage, destruction or loss. Furthermore, terrorist acts might result in increased volatility in national and international financial markets, which could limit our access to capital or increase our cost of obtaining capital.
RISKS RELATED TO OUR BUSINESS AND THE MARKET FOR OUR STOCK
Declines in economic conditions, including increased volatility in the capital and credit markets, could adversely affect our business, results of operations and financial condition.
An economic recession can result in extreme volatility and disruption of our capital and credit markets. The resulting economic environment may be affected by dramatic declines in the stock and housing markets, increases in foreclosures, unemployment and costs of living, as well as limited access to credit. This economic situation can, and most often will, impact consumer spending levels, which can result in decreased revenues for our tenants and related decreases in the values of our Properties. A sustained economic downward trend could impact our tenants' ability to meet their lease obligations due to poor operating results, lack of liquidity, bankruptcy or other reasons. Our ability to lease space and negotiate rents at advantageous rates could also be affected in this type of economic environment. Additionally, access to capital and credit markets could be disrupted over an extended period, which may make it difficult to obtain the financing we may need for future growth and/or to meet our debt service obligations as they mature. Any of these events could harm our business, results of operations and financial condition.
The market price of our common stock or other securities may fluctuate significantly.
The market price of our common stock or other securities may fluctuate significantly in response to many factors, including:
•
actual or anticipated variations in our operating results, funds from operations, cash flows or liquidity;
•
changes in our earnings estimates or those of analysts;
•
changes in our dividend policy;
•
impairment charges affecting the carrying value of one or more of our Properties or other assets;
•
publication of research reports about us, the retail industry or the real estate industry generally;
•
increases in market interest rates that lead purchasers of our securities to seek higher dividend or interest rate yields;
•
changes in market valuations of similar companies;
•
adverse market reaction to the amount of our outstanding debt at any time, the amount of our maturing debt in the near and medium term and our ability to refinance such debt and the terms thereof or our plans to incur additional debt in the future;
•
additions or departures of key management personnel;
•
actions by institutional security holders;
•
proposed or adopted regulatory or legislative changes or developments;
•
speculation in the press or investment community;
•
changes in our credit ratings;
•
the occurrence of any of the other risk factors included in, or incorporated by reference in, this report; and
•
general market and economic conditions.
Many of the factors listed above are beyond our control. Those factors may cause the market price of our common stock or other securities to decline significantly, regardless of our financial performance and condition and prospects. It is impossible to provide any assurance that the market price of our common stock or other securities will not fall in the future, and it may be difficult for holders to sell such securities at prices they find attractive, or at all.
13
Competition could adversely affect the revenues generated by our Properties, resulting in a reduction in funds available for distribution to our stockholders.
There are numerous shopping facilities that compete with our Properties in attracting retailers to lease space. In addition, retailers at our Properties face competition for customers from:
•
discount shopping centers;
•
outlet malls;
•
wholesale clubs;
•
direct mail;
•
television shopping networks; and
•
shopping via the internet.
Each of these competitive factors could adversely affect the amount of rents and tenant reimbursements that we are able to collect from our tenants, thereby reducing our revenues and the funds available for distribution to our stockholders.
We compete with many commercial developers, real estate companies and major retailers for prime development locations and for tenants. New regional malls or other retail shopping centers with more convenient locations or better rents may attract tenants or cause them to seek more favorable lease terms at, or prior to, renewal.
Increased operating expenses and decreased occupancy rates may not allow us to recover the majority of our common area maintenance (CAM) and other operating expenses from our tenants, which could adversely affect our financial position, results of operations and funds available for future distributions.
Energy costs, repairs, maintenance and capital improvements to common areas of our Properties, janitorial services, administrative, property and liability insurance costs and security costs are typically allocable to our Properties' tenants. Our lease agreements typically provide that the tenant is liable for a portion of the CAM and other operating expenses. While historically our lease agreements provided for variable CAM provisions, the majority of our current leases require an equal periodic tenant reimbursement amount for our cost recoveries which serves to fix our tenants' CAM contributions to us. In these cases, a tenant will pay a single specified rent amount, or a set expense reimbursement amount, subject to annual increases, regardless of the actual amount of operating expenses. The tenant's payment remains the same regardless of whether operating expenses increase or decrease, causing us to be responsible for any excess amounts or to benefit from any declines. As a result, the CAM and tenant reimbursements that we receive may or may not allow us to recover a substantial portion of these operating costs.
Additionally, in the event that our Properties are not fully occupied, we would be required to pay the portion of any operating, redevelopment or renovation expenses allocable to the vacant space(s) that would otherwise typically be paid by the residing tenant(s). Our cost recovery ratio was 98.9% for
2014
.
The loss of one or more significant tenants, due to bankruptcies or as a result of consolidations in the retail industry, could adversely affect both the operating revenues and value of our Properties.
Regional malls are typically anchored by well-known department stores and other significant tenants who generate shopping traffic at the mall. A decision by an Anchor tenant or other significant tenant to cease operations at one or more Properties could have a material adverse effect on those Properties and, by extension, on our financial condition and results of operations. The closing of an Anchor or other significant tenant may allow other Anchors and/or tenants at an affected Property to terminate their leases, to seek rent relief and/or cease operating their stores or otherwise adversely affect occupancy at the Property. In addition, key tenants at one or more Properties might terminate their leases as a result of mergers, acquisitions, consolidations, dispositions or bankruptcies in the retail industry. The bankruptcy and/or closure of one or more significant tenants, if we are not able to successfully re-tenant the affected space, could have a material adverse effect on both the operating revenues and underlying value of the Properties involved, reducing the likelihood that we would be able to sell the Properties if we decided to do so, or we may be required to incur redevelopment costs in order to successfully obtain new anchors or other significant tenants when such vacancies exist.
Our Properties may be subject to impairment charges which can adversely affect our financial results.
We periodically evaluate long-lived assets to determine if there has been any impairment in their carrying values and record impairment losses if the undiscounted cash flows estimated to be generated by those assets are less than their carrying amounts or if there are other indicators of impairment. If it is determined that an impairment has occurred, the amount of the impairment charge is equal to the excess of the asset's carrying value over its estimated fair value, which could have a material adverse effect on our financial results in the accounting period in which the adjustment is made. Our estimates of undiscounted
14
cash flows expected to be generated by each Property are based on a number of assumptions such as leasing expectations, operating budgets, estimated useful lives, future maintenance expenditures, intent to hold for use and capitalization rates. 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 costs to operate each Property. As these factors are difficult to predict and are subject to future events that may alter our assumptions, the future cash flows estimated in our impairment analyses may not be achieved. For the year ended
December 31, 2014
, we recorded a loss on impairment of real estate totaling $18.5 million. As described in
Note 15
to the consolidated financial statements, we recognized a total of
$17.8 million
in impairment of real estate, attributable to three 2014 Property dispositions as well as
$0.1 million
from the sale of an outparcel. Additionally for the year ended
December 31, 2014
, as described in
Note 4
to the consolidated financial statements, we recorded a loss on impairment of real estate of $0.6 million, which is included in discontinued operations in our consolidated statements of operations, related to the true-up of a Property that was sold at the end of 2013.
Inflation or deflation may adversely affect our financial condition and results of operations.
Increased inflation could have a pronounced negative impact on our mortgage and debt interest and general and administrative expenses, as these costs could increase at a rate higher than our rents. Also, inflation may adversely affect tenant leases with stated rent increases, which could be lower than the increase in inflation at any given time. Inflation could also have an adverse effect on consumer spending which could impact our tenants' sales and, in turn, our percentage rents, where applicable.
Deflation can result in a decline in general price levels, often caused by a decrease in the supply of money or credit. The predominant effects of deflation are high unemployment, credit contraction and weakened consumer demand. Restricted lending practices could impact our ability to obtain financings or refinancings for our Properties and our tenants' ability to obtain credit. Decreases in consumer demand can have a direct impact on our tenants and the rents we receive.
Certain agreements with prior owners of Properties that we have acquired may inhibit our ability to enter into future sale or refinancing transactions affecting such Properties, which otherwise would be in the best interests of the Company and our stockholders.
Certain Properties that we originally acquired from third parties had unrealized gain attributable to the difference between the fair market value of such Properties and the third parties' adjusted tax basis in the Properties immediately prior to their contribution of such Properties to the Operating Partnership pursuant to our acquisition. For this reason, a taxable sale by us of any of such Properties, or a significant reduction in the debt encumbering such Properties, could result in adverse tax consequences to the third parties who contributed these Properties in exchange for interests in the Operating Partnership. Under the terms of these transactions, we have generally agreed that we either will not sell or refinance such an acquired Property for a number of years in any transaction that would trigger adverse tax consequences for the parties from whom we acquired such Property, or else we will reimburse such parties for all or a portion of the additional taxes they are required to pay as a result of the transaction. Accordingly, these agreements may cause us not to engage in future sale or refinancing transactions affecting such Properties which otherwise would be in the best interests of the Company and our stockholders, or may increase the costs to us of engaging in such transactions.
Uninsured losses could adversely affect our financial condition, and in the future our insurance may not include coverage for acts of terrorism.
We carry a comprehensive blanket policy for general liability, property casualty (including fire, earthquake and flood) and rental loss covering all of the Properties, with specifications and insured limits customarily carried for similar properties. However, even insured losses could result in a serious disruption to our business and delay our receipt of revenue. Furthermore, there are some types of losses, including lease and other contract claims, as well as some types of environmental losses, that generally are not insured or are not economically insurable. If an uninsured loss or a loss in excess of insured limits occurs, we could lose all or a portion of the capital we have invested in a Property, as well as the anticipated future revenues from the Property. If this happens, we, or the applicable Property's partnership, may still remain obligated for any mortgage debt or other financial obligations related to the Property.
The general liability and property casualty insurance policies on our Properties currently include coverage for losses resulting from acts of terrorism, whether foreign or domestic. While we believe that the Properties are adequately insured in accordance with industry standards, the cost of general liability and property casualty insurance policies that include coverage for acts of terrorism has risen significantly subsequent to September 11, 2001. The cost of coverage for acts of terrorism is currently mitigated by the Terrorism Risk Insurance Act (“TRIA”). In January 2015, Congress reinstated TRIA under the Terrorism Risk Insurance Program Reauthorization Act of 2015 ("TRIPRA") and extended the program through December 31, 2020. Under TRIPRA, the amount of terrorism-related insurance losses triggering the federal insurance threshold will be raised gradually from its current level of $100 million in 2014 to $200 million in 2020. Additionally, the bill increases insurers' co-payments for losses exceeding their deductibles, in annual steps, from 15% in 2014 to 20% in 2020. Each of these changes may have the effect of increasing the cost to insure against acts of terrorism for property owners, such as the Company, notwithstanding the other provisions
15
of TRIPRA. Further, if TRIPRA is not continued beyond 2020 or is significantly modified, we may incur higher insurance costs and experience greater difficulty in obtaining insurance that covers terrorist-related damages. Our tenants may also have similar difficulties.
RISKS RELATED TO DEBT AND FINANCIAL MARKETS
A deterioration of the capital and credit markets could adversely affect our ability to access funds and the capital needed to refinance debt or obtain new debt.
We are significantly dependent upon external financing to fund the growth of our business and ensure that we meet our debt servicing requirements. Our access to financing depends on the willingness of lending institutions to grant credit to us and conditions in the capital markets in general. An economic recession may cause extreme volatility and disruption in the capital and credit markets. We rely upon our largest credit facilities as sources of funding for numerous transactions. Our access to these funds is dependent upon the ability of each of the participants to the credit facilities to meet their funding commitments. When markets are volatile, access to capital and credit markets could be disrupted over an extended period of time and many financial institutions may not have the available capital to meet their previous commitments. The failure of one or more significant participants to our credit facilities to meet their funding commitments could have an adverse effect on our financial condition and results of operations. This may make it difficult to obtain the financing we may need for future growth and/or to meet our debt service obligations as they mature. Although we have successfully obtained debt for refinancings of our maturing debt, acquisitions and the construction of new developments in the past, we cannot make any assurances as to whether we will be able to obtain debt in the future, or that the financing options available to us will be on favorable or acceptable terms.
Our indebtedness is substantial and could impair our ability to obtain additional financing.
At
December 31, 2014
, our total share of consolidated and unconsolidated debt outstanding was approximately
$5,346.3 million
, which represented approximately
54.3%
of our total market capitalization at that time. Our total share of consolidated and unconsolidated debt maturing in
2015
,
2016
and
2017
, giving effect to all maturity extensions that are available at our election, was approximately
$696.0 million
,
$610.7 million
and
$805.6 million
, respectively. Our leverage could have important consequences. For example, it could:
•
result in the acceleration of a significant amount of debt for non-compliance with the terms of such debt or, if such debt contains cross-default or cross-acceleration provisions, other debt;
•
result in the loss of assets due to foreclosure or sale on unfavorable terms, which could create taxable income without accompanying cash proceeds, which could hinder the Company's ability to meet the REIT distribution requirements imposed by the Internal Revenue Code;
•
materially impair our ability to borrow unused amounts under existing financing arrangements or to obtain additional financing or refinancing on favorable terms or at all;
•
require us to dedicate a substantial portion of our cash flow to paying principal and interest on our indebtedness, reducing the cash flow available to fund our business, to pay dividends, including those necessary to maintain our REIT qualification, or to use for other purposes;
•
increase our vulnerability to an economic downturn;
•
limit our ability to withstand competitive pressures; or
•
reduce our flexibility to respond to changing business and economic conditions.
If any of the foregoing occurs, our business, financial condition, liquidity, results of operations and prospects could be materially and adversely affected, and the trading price of our common stock or other securities could decline significantly.
Rising interest rates could both increase our borrowing costs, thereby adversely affecting our cash flows and the amounts available for distributions to our stockholders, and decrease our stock price, if investors seek higher yields through other investments.
An environment of rising interest rates could lead holders of our securities to seek higher yields through other investments, which could adversely affect the market price of our stock. One of the factors that may influence the price of our stock in public markets is the annual distribution rate we pay as compared with the yields on alternative investments. Numerous other factors, such as governmental regulatory action and tax laws, could have a significant impact on the future market price of our stock. In addition, increases in market interest rates could result in increased borrowing costs for us, which may adversely affect our cash flow and the amounts available for distributions to our stockholders.
16
As of
December 31, 2014
, our total share of consolidated and unconsolidated variable rate debt was
$786.1 million
. Increases in interest rates will increase our cash interest payments on the variable rate debt we have outstanding from time to time. If we do not have sufficient cash flow from operations, we might not be able to make all required payments of principal and interest on our debt, which could result in a default or have a material adverse effect on our financial condition and results of operations, and which might adversely affect our cash flow and our ability to make distributions to shareholders. These significant debt payment obligations might also require us to use a significant portion of our cash flow from operations to make interest and principal payments on our debt rather than for other purposes such as working capital, capital expenditures or distributions on our common equity.
Adverse changes in our credit ratings could negatively affect our borrowing costs and financing ability.
In May 2013, we received an investment grade rating of Baa3 with a stable outlook from Moody's Investors Service ("Moody’s"). In July 2013, we also received an issuer default rating ("IDR") of BBB- with a stable outlook and a senior unsecured notes rating of BBB- from Fitch Ratings ("Fitch"). However, there can be no assurance that we will be able to maintain these ratings. In conjunction with the receipt of our rating from Moody’s, we made a one-time irrevocable election to use our credit rating to determine the interest rate on our three unsecured credit facilities. With this election and so long as we maintain our current credit ratings, borrowings under our three unsecured credit facilities bear interest at LIBOR plus 140 basis points. We also have an unsecured term loan that bears interest at LIBOR plus 150 basis points based on our current credit ratings. If both of our credit ratings decline, the interest rate on our unsecured credit facilities and unsecured term loan would bear interest at LIBOR plus 175 basis points and LIBOR plus 200 basis points, respectively, which would increase our borrowing costs. Additionally, a downgrade in our credit ratings may adversely impact our ability to obtain financing and limit our access to capital.
Our hedging arrangements might not be successful in limiting our risk exposure, and we might be required to incur expenses in connection with these arrangements or their termination that could harm our results of operations or financial condition.
From time to time, we use interest rate hedging arrangements to manage our exposure to interest rate volatility, but these arrangements might expose us to additional risks, such as requiring that we fund our contractual payment obligations under such arrangements in relatively large amounts or on short notice. Developing an effective interest rate risk strategy is complex, and no strategy can completely insulate us from risks associated with interest rate fluctuations. We cannot assure you that our hedging activities will have a positive impact on our results of operations or financial condition. We might be subject to additional costs, such as transaction fees or breakage costs, if we terminate these arrangements. In addition, although our interest rate risk management policy establishes minimum credit ratings for counterparties, this does not eliminate the risk that a counterparty might fail to honor its obligations.
The covenants in our credit facilities might adversely affect us.
Our credit facilities require us to satisfy certain affirmative and negative covenants and to meet numerous financial tests, and also contain certain default and cross-default provisions as described in more detail in
Note 6
to the consolidated financial statements. Our credit facilities also restrict our ability to enter into any transaction that could result in certain changes in our ownership or structure as described under the heading “Change of Control/Change in Management” in the agreements to the credit facilities. The financial covenants under the unsecured credit facilities require, among other things, that our debt to total asset value ratio, as defined in the agreements to our unsecured credit facilities, be less than 60%, that our ratio of unencumbered asset value to unsecured indebtedness, as defined, be greater than 1.60, that our ratio of unencumbered net operating income ("NOI") to unsecured interest expense, as defined, be greater than 1.75, and that our ratio of earnings before income taxes, depreciation and amortization ("EBITDA") to fixed charges (debt service), as defined, be greater than 1.50. Compliance with each of these ratios is dependent upon our financial performance. The debt to total asset value ratio is based, in part, on applying a capitalization rate to EBITDA as defined in the agreements to our credit facilities. Based on this calculation method, decreases in EBITDA would result in an increased debt to total asset value ratio, assuming overall debt levels remain constant. If any future failure to comply with one or more of these covenants resulted in the loss of these credit facilities and we were unable to obtain suitable replacement financing, such loss could have a material, adverse impact on our financial position and results of operations.
RISKS RELATED TO THE OPERATING PARTNERSHIP'S NOTES
CBL has no significant operations and no material assets other than its indirect investment in the Operating Partnership; therefore, the limited guarantee of the Notes does not provide material additional credit support.
The limited guarantee provides that the Notes are guaranteed by CBL for any losses suffered by reason of fraud or willful misrepresentation by the Operating Partnership or its affiliates. However, CBL has no significant operations and no material assets other than its indirect investment in the Operating Partnership. Furthermore, the limited guarantee of the Notes is effectively subordinated to all existing and future liabilities and preferred equity of the Company's subsidiaries (including the Operating Partnership (except as to the Notes) and any entity the Company accounts for under the equity method of accounting) and any of the Company's secured debt, to the extent of the value of the assets securing any such indebtedness. Due to the narrow scope of
17
the limited guarantee, the lack of significant operations or assets at CBL other than its indirect investment in the Operating Partnership and the structural subordination of the limited guarantee to the liabilities and any preferred equity of the Company's subsidiaries, the limited guarantee does not provide material additional credit support.
Our substantial indebtedness could materially and adversely affect us and the ability of the Operating Partnership to meet its debt service obligations under the Notes.
Our level of indebtedness and the limitations imposed on us by our debt agreements could have significant adverse consequences to holders of the Notes, including the following:
•
our cash flow may be insufficient to meet our debt service obligations with respect to the Notes and our other indebtedness, which would enable the lenders and other debtholders to accelerate the maturity of their indebtedness, or be insufficient to fund other important business uses after meeting such obligations;
•
we may be unable to borrow additional funds as needed or on favorable terms;
•
we may be unable to refinance our indebtedness at maturity or earlier acceleration, if applicable, or the refinancing terms may be less favorable than the terms of our original indebtedness or otherwise be generally unfavorable;
•
because a significant portion of our debt bears interest at variable rates, increases in interest rates could materially increase our interest expense;
•
increases in interest rates could also materially increase our interest expense on future fixed rate debt;
•
we may be forced to dispose of one or more of our Properties, possibly on disadvantageous terms;
•
we may default on our other unsecured indebtedness;
•
we may default on our secured indebtedness and the lenders may foreclose on our Properties or our interests in the entities that own the Properties that secure such indebtedness and receive an assignment of rents and leases; and
•
we may violate restrictive covenants in our debt agreements, which would entitle the lenders and other debtholders to accelerate the maturity of their indebtedness.
If any one of these events were to occur, our business, financial condition, liquidity, results of operations and prospects, as well as the Operating Partnership's ability to satisfy its obligations with respect to the Notes, could be materially and adversely affected. Furthermore, foreclosures could create taxable income without accompanying cash proceeds, a circumstance which could hinder the Company's ability to meet the REIT distribution requirements imposed by the Internal Revenue Code.
The structural subordination of the Notes may limit the Operating Partnership's ability to meet its debt service obligations under the Notes.
The Notes are the Operating Partnership's unsecured and unsubordinated indebtedness and rank equally with the Operating Partnership's existing and future unsecured and unsubordinated indebtedness, and are effectively junior to all liabilities and any preferred equity of the Operating Partnership's subsidiaries and to all of the Operating Partnership's indebtedness that is secured by the Operating Partnership's assets, to the extent of the value of the assets securing such indebtedness. While the indenture governing the Notes limits our ability to incur additional secured indebtedness in the future, it will not prohibit us from incurring such indebtedness if we are in compliance with certain financial ratios and other requirements at the time of its incurrence. In the event of a bankruptcy, liquidation, dissolution, reorganization or similar proceeding with respect to us, the holders of any secured indebtedness will be entitled to proceed directly against the collateral that secures the secured indebtedness. Therefore, such collateral will not be available for satisfaction of any amounts owed under our unsecured indebtedness, including the Notes, until such secured indebtedness is satisfied in full.
The Notes also are effectively subordinated to all liabilities, whether secured or unsecured, and any preferred equity of the subsidiaries of the Operating Partnership. In the event of a bankruptcy, liquidation, dissolution, reorganization or similar proceeding with respect to any such subsidiary, the Operating Partnership, as an equity owner of such subsidiary, and therefore holders of our debt, including the Notes, will be subject to the prior claims of such subsidiary's creditors, including trade creditors, and preferred equity holders. Furthermore, while the indenture governing the Notes limits the ability of our subsidiaries to incur additional unsecured indebtedness in the future, it does not prohibit our subsidiaries from incurring such indebtedness if such subsidiaries are in compliance with certain financial ratios and other requirements at the time of its incurrence.
We may not be able to generate sufficient cash flow to meet our debt service obligations.
Our ability to meet our debt service obligations on and to refinance our indebtedness and to fund our operations, working capital, acquisitions, capital expenditures and other important business uses, depends on our ability to generate sufficient cash flow in the future. To a certain extent, our cash flow is subject to general economic, industry, financial, competitive, operating, legislative, regulatory and other factors, many of which are beyond our control.
18
We cannot be certain that our business will generate sufficient cash flow from operations or that future sources of cash will be available to us in an amount sufficient to enable us to meet our debt service obligations on our indebtedness, including the Notes, or to fund our other important business uses. Additionally, if we incur additional indebtedness in connection with future acquisitions or development projects or for any other purpose, our debt service obligations could increase significantly and our ability to meet those obligations could depend, in large part, on the returns from such acquisitions or projects, as to which no assurance can be given.
We may need to refinance all or a portion of our indebtedness, including the Notes, at or prior to maturity. Our ability to refinance our indebtedness or obtain additional financing will depend on, among other things:
• our financial condition, liquidity, results of operations and prospects and market conditions at the time; and
• restrictions in the agreements governing our indebtedness.
As a result, we may not be able to refinance any of our indebtedness, including the Notes, on favorable terms, or at all.
If we do not generate sufficient cash flow from operations, and additional borrowings or refinancings are not available to us, we may be unable to meet all of our debt service obligations, including payments on the Notes. As a result, we would be forced to take other actions to meet those obligations, such as selling Properties, raising equity or delaying capital expenditures, any of which could have a material adverse effect on us. Furthermore, we cannot be certain that we will be able to effect any of these actions on favorable terms, or at all.
Despite our substantial outstanding indebtedness, we may still incur significantly more indebtedness in the future, which would exacerbate any or all of the risks described above.
We may be able to incur substantial additional indebtedness in the future. Although the agreements governing our revolving credit facilities, term loans and certain other indebtedness do, and the indenture governing the Notes does, limit our ability to incur additional indebtedness, these restrictions are subject to a number of qualifications and exceptions and, under certain circumstances, debt incurred in compliance with these restrictions could be substantial. To the extent that we incur substantial additional indebtedness in the future, the risks associated with our substantial leverage described above, including our inability to meet our debt service obligations, would be exacerbated.
Federal and state statutes allow courts, under specific circumstances, to void guarantees and require holders of indebtedness and lenders to return payments received from guarantors.
Under the federal bankruptcy law and comparable provisions of state fraudulent transfer laws, a guarantee, such as the limited guarantee provided by CBL or any future guarantee of the Notes issued by any subsidiary of the Operating Partnership, could be voided and required to be returned to the guarantor, or to a fund for the benefit of the creditors of the guarantor, if, among other things, the guarantor, at the time it incurred the indebtedness evidenced by its guarantee (i) received less than reasonably equivalent value or fair consideration for the incurrence of the guarantee and (ii) one of the following was true with respect to the guarantor:
•
was insolvent or rendered insolvent by reason of the incurrence of the guarantee;
•
was engaged in a business or transaction for which the guarantor's remaining assets constituted unreasonably small capital; or
•
intended to incur, or believed that it would incur, debts beyond its ability to pay those debts as they mature.
In addition, any claims in respect of a guarantee could be subordinated to all other debts of that guarantor under principles of "equitable subordination," which generally require that the claimant must have engaged in some type of inequitable conduct, the misconduct must have resulted in injury to the creditors of the debtor or conferred an unfair advantage on the claimant, and equitable subordination must not be inconsistent with other provisions of the U.S. Bankruptcy Code.
The measures of insolvency for purposes of these fraudulent transfer laws will vary depending upon the law applied in any proceeding to determine whether a fraudulent transfer has occurred. Generally, however, a guarantor would be considered insolvent if:
•
the sum of its debts, including contingent liabilities, was greater than the fair saleable value of all of its assets;
•
the present fair saleable value of its assets was less than the amount that would be required to pay its probable liability on its existing debts, including contingent liabilities, as they became absolute and mature; or
•
it could not pay its debts as they become due.
The court might also void such guarantee, without regard to the above factors, if it found that a guarantor entered into its guarantee with actual or deemed intent to hinder, delay, or defraud its creditors.
19
A court would likely find that a guarantor did not receive reasonably equivalent value or fair consideration for its guarantee unless it benefited directly or indirectly from the issuance or incurrence of such indebtedness. This risk may be increased if any subsidiary of the Operating Partnership guarantees the Notes in the future, as no additional consideration would be received at the time such guarantee is issued. If a court voided such guarantee, holders of the indebtedness and lenders would no longer have a claim against such guarantor or the benefit of the assets of such guarantor constituting collateral that purportedly secured such guarantee. In addition, the court might direct holders of the indebtedness and lenders to repay any amounts already received from a guarantor.
The indenture governing the Notes contains restrictive covenants that may restrict our ability to expand or fully pursue certain of our business strategies.
The indenture governing the Notes contains financial and operating covenants that, among other things, restrict our ability to take specific actions, even if we believe them to be in our best interest, including, subject to various exceptions, restrictions on our ability to:
•
consummate a merger, consolidation or sale of all or substantially all of our assets; and
•
incur secured and unsecured indebtedness.
In addition, our revolving credit facilities, term loans and certain other debt agreements require us to meet specified financial ratios and the indenture governing the Notes requires us to maintain at all times a specified ratio of unencumbered assets to unsecured debt. These covenants may restrict our ability to expand or fully pursue our business strategies. Our ability to comply with these and other provisions of the indenture governing the Notes, our revolving credit facility and certain other debt agreements may be affected by changes in our operating and financial performance, changes in general business and economic conditions, adverse regulatory developments or other events beyond our control. The breach of any of these covenants could result in a default under our indebtedness, which could result in the acceleration of the maturity of such indebtedness. If any of our indebtedness is accelerated prior to maturity, we may not be able to repay such indebtedness or refinance such indebtedness on favorable terms, or at all.
There is no prior public market for the Notes, so if an active trading market does not develop or is not maintained for the Notes, holders of the Notes may not be able to resell them on favorable terms when desired, or at all.
Prior to the offering of each of the 2023 Notes and the 2024 Notes, there was no public market for such Notes and we cannot be certain that an active trading market will ever develop for the Notes or, if one develops, will be maintained. Furthermore, we do not intend to apply for listing of the Notes on any securities exchange or for quotation of the Notes on any automated dealer quotation system. The underwriters informed us that they intend to make a market in the Notes. However, the underwriters may cease their market making at any time without notice to or the consent of existing holders of the Notes. The lack of a trading market could adversely affect a holder's ability to sell the Notes when desired, or at all, and the price at which a holder may be able to sell the Notes. The liquidity of the trading market, if any, and future trading prices of the Notes will depend on many factors, including, among other things, prevailing interest rates, our financial condition, liquidity, results of operations and prospects, the market for similar securities and the overall securities market, and may be adversely affected by unfavorable changes in these factors. It is possible that the market for the Notes will be subject to disruptions which may have a negative effect on the holders of the Notes, regardless of our financial condition, liquidity, results of operations or prospects.
RISKS RELATED TO GEOGRAPHIC CONCENTRATIONS
Since our Properties are located principally in the Southeastern and Midwestern United States, our financial position, results of operations and funds available for distribution to shareholders are subject generally to economic conditions in these regions.
Our Properties are located principally in the southeastern and midwestern United States. Our Properties located in the southeastern United States accounted for approximately 46.4% of our total revenues from all Properties for the year ended
December 31, 2014
and currently include 38 malls, 16 associated centers, 9 community centers and 12 office buildings. Our Properties located in the midwestern United States accounted for approximately 31.3% of our total revenues from all Properties for the year ended
December 31, 2014
and currently include 26 malls and 4 associated centers. Our results of operations and funds available for distribution to shareholders therefore will be subject generally to economic conditions in the southeastern and midwestern United States. While we already have Properties located in
eight
states across the southwestern, northeastern and western regions, we will continue to look for opportunities to geographically diversify our portfolio in order to minimize dependency on any particular region; however, the expansion of the portfolio through both acquisitions and developments is contingent on many factors including consumer demand, competition and economic conditions.
20
Our financial position, results of operations and funds available for distribution to shareholders could be adversely affected by any economic downturn affecting the operating results at our Properties in the St. Louis, MO; Chattanooga, TN; Madison, WI; Lexington, KY; and Winston-Salem, NC metropolitan areas, which are our five largest markets.
Our Properties located in the St. Louis, MO; Chattanooga, TN; Madison, WI; Lexington, KY; and Winston-Salem, NC metropolitan areas accounted for approximately 7.8%, 3.9%, 3.3%, 2.8% and 2.5%, respectively, of our total revenues for the year ended
December 31, 2014
. No other market accounted for more than 2.5% of our total revenues for the year ended
December 31, 2014
. Our financial position and results of operations will therefore be affected by the results experienced at Properties located in these metropolitan areas.
RISKS RELATED TO INTERNATIONAL INVESTMENTS
Ownership interests in investments or joint ventures outside the United States present numerous risks that differ from those of our domestic investments.
International development and ownership activities yield additional risks that differ from those related to our domestic Properties and operations. These additional risks include, but are not limited to:
•
impact of adverse changes in exchange rates of foreign currencies;
•
difficulties in the repatriation of cash and earnings;
•
differences in managerial styles and customs;
•
changes in applicable laws and regulations in the United States that affect foreign operations;
•
changes in foreign political, legal and economic environments; and
•
differences in lending practices.
Our international activities are currently limited in their scope. We have an investment in a mall operating and real estate development company in China that is immaterial to our consolidated financial position. However, should our investments in international joint ventures or investments grow, these additional risks could increase in significance and adversely affect our results of operations.
RISKS RELATED TO DIVIDENDS
We may change the dividend policy for our common stock in the future.
Depending upon our liquidity needs, we reserve the right to pay any or all of a dividend in a combination of cash and shares of common stock, to the extent permitted by any applicable revenue procedures of the Internal Revenue Service ("IRS"). In the event that we pay a portion of our dividends in shares of our common stock pursuant to such procedures, taxable U.S. stockholders would be required to pay tax on the entire amount of the dividend, including the portion paid in shares of common stock, in which case such stockholders may have to use cash from other sources to pay such tax. If a U.S. stockholder sells the common stock it receives as a dividend in order to pay its taxes, the sales proceeds may be less than the amount included in income with respect to the dividend, depending on the market price of our common stock at the time of the sale. Furthermore, with respect to non-U.S. stockholders, we may be required to withhold federal tax with respect to our dividends, including dividends that are paid in common stock. In addition, if a significant number of our stockholders sell shares of our common stock in order to pay taxes owed on dividends, such sales would put downward pressure on the market price of our common stock.
The decision to declare and pay dividends on our common stock in the future, 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, funds from operations, liquidity, financial condition, capital requirements, contractual prohibitions or other limitations under our indebtedness and preferred stock, 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. Any change in our dividend policy could have a material adverse effect on the market price of our common stock.
Since we conduct substantially all of our operations through our Operating Partnership, our ability to pay dividends on our common and preferred stock depends on the distributions we receive from our Operating Partnership.
Because we conduct substantially all of our operations through our Operating Partnership, our ability to pay dividends on our common and preferred stock will depend almost entirely on payments and distributions we receive on our interests in our Operating Partnership. Additionally, the terms of some of the debt to which our Operating Partnership is a party may limit its ability to make some types of payments and other distributions to us. This in turn may limit our ability to make some types of
21
payments, including payment of dividends to our stockholders, unless we meet certain financial tests. As a result, if our Operating Partnership fails to pay distributions to us, we generally will not be able to pay dividends to our stockholders for one or more dividend periods.
RISKS RELATED TO FEDERAL INCOME TAX LAWS
We conduct a portion of our business through taxable REIT subsidiaries, which are subject to certain tax risks.
We have established several taxable REIT subsidiaries including our Management Company. Despite our qualification as a REIT, our taxable REIT subsidiaries must pay income tax on their taxable income. In addition, we must comply with various tests to continue to qualify as a REIT for federal income tax purposes, and our income from and investments in our taxable REIT
subsidiaries generally do not constitute permissible income and investments for these tests. While we will attempt to ensure that our dealings with our taxable REIT subsidiaries will not adversely affect our REIT qualification, we cannot provide assurance that we will successfully achieve that result. Furthermore, we may be subject to a 100% penalty tax, or our taxable REIT subsidiaries may be denied deductions, to the extent our dealings with our taxable REIT subsidiaries are not deemed to be arm's length in nature.
If we fail to qualify as a REIT in any taxable year, our funds available for distribution to stockholders will be reduced.
We intend to continue to operate so as to qualify as a REIT under the Internal Revenue Code. Although we believe that we are organized and operate in such a manner, no assurance can be given that we currently qualify and in the future will continue to qualify as a REIT. Such qualification involves the application of highly technical and complex Internal Revenue Code provisions for which there are only limited judicial or administrative interpretations. The determination of various factual matters and circumstances not entirely within our control may affect our ability to qualify. In addition, no assurance can be given that legislation, new regulations, administrative interpretations or court decisions will not significantly change the tax laws with respect to qualification or its corresponding federal income tax consequences. Any such change could have a retroactive effect.
If in any taxable year we were to fail to qualify as a REIT, we would not be allowed a deduction for distributions to stockholders in computing our taxable income and we would be subject to federal income tax on our taxable income at regular corporate rates. Unless entitled to relief under certain statutory provisions, we also would be disqualified from treatment as a REIT for the four taxable years following the year during which qualification was lost. As a result, the funds available for distribution to our stockholders would be reduced for each of the years involved. This would likely have a significant adverse effect on the value of our securities and our ability to raise additional capital. In addition, we would no longer be required to make distributions to our stockholders. We currently intend to operate in a manner designed to qualify as a REIT. However, it is possible that future economic, market, legal, tax or other considerations may cause our Board of Directors, with the consent of a majority of our stockholders, to revoke the REIT election.
Any issuance or transfer of our capital stock to any person in excess of the applicable limits on ownership necessary to maintain our status as a REIT would be deemed void ab initio, and those shares would automatically be transferred to a non-affiliated charitable trust.
To maintain our status as a REIT under the Internal Revenue Code, not more than 50% in value of our outstanding capital stock may be owned, directly or indirectly, by five or fewer individuals (as defined in the Internal Revenue Code to include certain entities) at any time during the last half of a taxable year. Our certificate of incorporation generally prohibits ownership of more than 6% of the outstanding shares of our capital stock by any single stockholder determined by vote, value or number of shares (other than Charles Lebovitz, Executive Chairman of our Board of Directors and our former Chief Executive Officer, David Jacobs, Richard Jacobs and their affiliates under the Internal Revenue Code's attribution rules). The affirmative vote of 66 2/3% of our outstanding voting stock is required to amend this provision.
Our Board of Directors may, subject to certain conditions, waive the applicable ownership limit upon receipt of a ruling from the IRS or an opinion of counsel to the effect that such ownership will not jeopardize our status as a REIT. Absent any such waiver, however, any issuance or transfer of our capital stock to any person in excess of the applicable ownership limit or any issuance or transfer of shares of such stock which would cause us to be beneficially owned by fewer than 100 persons, will be null and void and the intended transferee will acquire no rights to the stock. Instead, such issuance or transfer with respect to that number of shares that would be owned by the transferee in excess of the ownership limit provision would be deemed void ab initio and those shares would automatically be transferred to a trust for the exclusive benefit of a charitable beneficiary to be designated by us, with a trustee designated by us, but who would not be affiliated with us or with the prohibited owner. Any acquisition of our capital stock and continued holding or ownership of our capital stock constitutes, under our certificate of incorporation, a continuous representation of compliance with the applicable ownership limit.
22
In order to maintain our status as a REIT and avoid the imposition of certain additional taxes under the Internal Revenue Code, we must satisfy minimum requirements for distributions to shareholders, which may limit the amount of cash we might otherwise have been able to retain for use in growing our business.
To maintain our status as a REIT under the Internal Revenue Code, we generally will be required each year to distribute to our stockholders at least 90% of our taxable income after certain adjustments. However, to the extent that we do not distribute all of our net capital gains or distribute at least 90% but less than 100% of our REIT taxable income, as adjusted, we will be subject to tax on the undistributed amount at regular corporate tax rates, as the case may be. In addition, we will be subject to a 4% nondeductible excise tax on the amount, if any, by which certain distributions paid by us during each calendar year are less than the sum of 85% of our ordinary income for such calendar year, 95% of our capital gain net income for the calendar year and any amount of such income that was not distributed in prior years. In the case of property acquisitions, including our initial formation, where individual Properties are contributed to our Operating Partnership for Operating Partnership units, we have assumed the tax basis and depreciation schedules of the entities contributing Properties. The relatively low tax basis of such contributed Properties may have the effect of increasing the cash amounts we are required to distribute as dividends, thereby potentially limiting the amount of cash we might otherwise have been able to retain for use in growing our business. This low tax basis may also have the effect of reducing or eliminating the portion of distributions made by us that are treated as a non-taxable return of capital.
Complying with REIT requirements might cause us to forego otherwise attractive opportunities.
In order to qualify as a REIT for U.S. federal income tax purposes, we must satisfy tests concerning, among other things, our sources of income, the nature of our assets, the amounts we distribute to our shareholders and the ownership of our stock. We may also be required to make distributions to our shareholders at disadvantageous times or when we do not have funds readily available for distribution. Thus, compliance with REIT requirements may cause us to forego opportunities we would otherwise pursue. In addition, the REIT provisions of the Internal Revenue Code impose a 100% tax on income from “prohibited transactions.” “Prohibited transactions” generally include sales of assets that constitute inventory or other property held for sale in the ordinary course of business, other than foreclosure property. This 100% tax could impact our desire to sell assets and other investments at otherwise opportune times if we believe such sales could be considered “prohibited transactions.”
Our holding company structure makes us dependent on distributions from the Operating Partnership.
Because we conduct our operations through the Operating Partnership, our ability to service our debt obligations and pay dividends to our shareholders is strictly dependent upon the earnings and cash flows of the Operating Partnership and the ability of the Operating Partnership to make distributions to us. Under the Delaware Revised Uniform Limited Partnership Act, the Operating Partnership is prohibited from making any distribution to us to the extent that at the time of the distribution, after giving effect to the distribution, all liabilities of the Operating Partnership (other than some non-recourse liabilities and some liabilities to the partners) exceed the fair value of the assets of the Operating Partnership. Additionally, the terms of some of the debt to which our Operating Partnership is a party may limit its ability to make some types of payments and other distributions to us. This in turn may limit our ability to make some types of payments, including payment of dividends on our outstanding capital stock, unless we meet certain financial tests or such payments or dividends are required to maintain our qualification as a REIT or to avoid the imposition of any federal income or excise tax on undistributed income. Any inability to make cash distributions from the Operating Partnership could jeopardize our ability to pay dividends on our outstanding shares of capital stock and to maintain qualification as a REIT.
RISKS RELATED TO OUR ORGANIZATIONAL STRUCTURE
The ownership limit described above, as well as certain provisions in our amended and restated certificate of incorporation, amended and restated bylaws, and certain provisions of Delaware law, may hinder any attempt to acquire us.
There are certain provisions of Delaware law, our amended and restated certificate of incorporation, our amended and restated bylaws, and other agreements to which we are a party that may have the effect of delaying, deferring or preventing a third party from making an acquisition proposal for us. These provisions may also inhibit a change in control that some, or a majority, of our stockholders might believe to be in their best interest or that could give our stockholders the opportunity to realize a premium over the then-prevailing market prices for their shares. These provisions and agreements are summarized as follows:
•
The Ownership Limit
– As described above, to maintain our status as a REIT under the Internal Revenue Code, not more than 50% in value of our outstanding capital stock may be owned, directly or indirectly, by five or fewer individuals (as defined in the Internal Revenue Code to include certain entities) during the last half of a taxable year. Our amended and restated certificate of incorporation generally prohibits ownership of more than 6% of the outstanding shares of our capital stock by any single stockholder determined by value (other than Charles Lebovitz, David Jacobs, Richard Jacobs and their affiliates under the Internal Revenue Code's attribution rules). In addition to preserving our status as a REIT, the
23
ownership limit may have the effect of precluding an acquisition of control of us without the approval of our Board of Directors.
•
Removal for Cause
– Our stockholders can only remove directors for cause and only by a vote of 75% of the outstanding voting stock. This provision makes it more difficult to change the composition of our Board of Directors and may have the effect of encouraging persons considering unsolicited tender offers or other unilateral takeover proposals to negotiate with our Board of Directors rather than pursue non-negotiated takeover attempts.
•
Advance Notice Requirements for Stockholder Proposals
– Our amended and restated bylaws establish advance notice procedures with regard to stockholder proposals relating to the nomination of candidates for election as directors or new business to be brought before meetings of our stockholders. These procedures generally require advance written notice of any such proposals, containing prescribed information, to be given to our Secretary at our principal executive offices not less than 90 days nor more than 120 days prior to the meeting.
•
Vote Required to Amend Bylaws
– A vote of 66
2
/
3
% of our outstanding voting stock (in addition to any separate approval that may be required by the holders of any particular class of stock) is necessary for stockholders to amend our bylaws.
•
Delaware Anti-Takeover Statute
– We are a Delaware corporation and are subject to Section 203 of the Delaware General Corporation Law. In general, Section 203 prevents an “interested stockholder” (defined generally as a person owning 15% or more of a company's outstanding voting stock) from engaging in a “business combination” (as defined in Section 203) with us for three years following the date that person becomes an interested stockholder unless:
(a)
before that person became an interested holder, our Board of Directors approved the transaction in which the interested holder became an interested stockholder or approved the business combination;
(b)
upon completion of the transaction that resulted in the interested stockholder becoming an interested stockholder, the interested stockholder owns 85% of our voting stock outstanding at the time the transaction commenced (excluding stock held by directors who are also officers and by employee stock plans that do not provide employees with the right to determine confidentially whether shares held subject to the plan will be tendered in a tender or exchange offer); or
(c)
following the transaction in which that person became an interested stockholder, the business combination is approved by our Board of Directors and authorized at a meeting of stockholders by the affirmative vote of the holders of at least two-thirds of our outstanding voting stock not owned by the interested stockholder.
Under Section 203, these restrictions also do not apply to certain business combinations proposed by an interested stockholder following the announcement or notification of certain extraordinary transactions involving us and a person who was not an interested stockholder during the previous three years or who became an interested stockholder with the approval of a majority of our directors, if that extraordinary transaction is approved or not opposed by a majority of the directors who were directors before any person became an interested stockholder in the previous three years or who were recommended for election or elected to succeed such directors by a majority of directors then in office.
Certain ownership interests held by members of our senior management may tend to create conflicts of interest between such individuals and the interests of the Company and our Operating Partnership.
•
Tax Consequences of the Sale or Refinancing of Certain Properties
– Since certain of our Properties had unrealized gain attributable to the difference between the fair market value and adjusted tax basis in such Properties immediately prior to their contribution to the Operating Partnership, a taxable sale of any such Properties, or a significant reduction in the debt encumbering such Properties, could cause adverse tax consequences to the members of our senior management who owned interests in our predecessor entities. As a result, members of our senior management might not favor a sale of a Property or a significant reduction in debt even though such a sale or reduction could be beneficial to us and the Operating Partnership. Our amended and restated bylaws provide that any decision relating to the potential sale of any Property that would result in a disproportionately higher taxable income for members of our senior management than for us and our stockholders, or that would result in a significant reduction in such Property's debt, must be made by a majority of the independent directors of the Board of Directors. The Operating Partnership is required, in the case of such a sale, to distribute to its partners, at a minimum, all of the net cash proceeds from such sale up to an amount reasonably believed necessary to enable members of our senior management to pay any income tax liability arising from such sale.
•
Interests in Other Entities; Policies of the Board of Directors
– Certain entities owned in whole or in part by members of our senior management, including the construction company that built or renovated most of our Properties, may continue to perform services for, or transact business with, us and the Operating Partnership. Furthermore, certain Property tenants are affiliated with members of our senior management. Our amended and restated bylaws provide that any contract or transaction between us or the Operating Partnership and one or more of our directors or officers, or between us or the Operating Partnership and any other entity in which one or more of our directors or officers are directors or officers or
24
have a financial interest, must be approved by our disinterested directors or stockholders after the material facts of the relationship or interest of the contract or transaction are disclosed or are known to them. Our code of business conduct and ethics also contains provisions governing the approval of certain transactions involving the Company and employees (or immediate family members of employees, as defined therein) that are not subject to the provision of the amended and restated bylaws described above. Such transactions are also subject to the Company's related party transactions policy in the manner and to the extent detailed in the proxy statement filed with the SEC for the Company's
2014
annual meeting. Nevertheless, these affiliations could create conflicts between the interests of these members of senior management and the interests of the Company, our shareholders and the Operating Partnership in relation to any transactions between us and any of these entities.
ITEM 1B. UNRESOLVED STAFF COMMENTS
None.
ITEM 2. PROPERTIES
Refer to Management’s Discussion and Analysis of Financial Condition and Results of Operations included in
Item 7
for additional information pertaining to the Properties’ performance.
Malls
We owned a controlling interest in
72
Malls and non-controlling interests in
9
Malls as of
December 31, 2014
. The Malls are primarily located in middle markets and generally have strong competitive positions because they are the only, or the dominant, regional mall in their respective trade areas. The Malls are generally anchored by two or more department stores and a wide variety of mall stores. Anchor tenants own or lease their stores and non-anchor stores lease their locations. Additional freestanding stores and restaurants that either own or lease their stores are typically located along the perimeter of the Malls' parking areas.
We classify our regional Malls into four categories:
(1)
Stabilized Malls - Malls that have completed their initial lease-up and have been open for more than three complete calendar years.
(2)
Non-stabilized Malls - Malls that are in their initial lease-up phase. After three complete calendar years of operation, they are reclassified on January 1 of the fourth calendar year to the Stabilized Mall category. The Outlet Shoppes of the Bluegrass, which opened in July 2014, The Outlet Shoppes at Atlanta, which opened in July 2013, and The Outlet Shoppes at Oklahoma City, which opened in August 2011, were classified as Non-stabilized Malls as of
December 31, 2014
. The Outlet Shoppes at Atlanta and The Outlet Shoppes at Oklahoma City were classified as Non-stabilized Malls as of
December 31, 2013
.
(3)
Non-core Malls - Malls where we have determined that the current format of the Property no longer represents the best use of the Property and we are in the process of evaluating alternative strategies for the Property, which may include major redevelopment or an alternative retail or non-retail format, or after evaluating alternative strategies for the Property, we have determined that the Property no longer meets our criteria for long-term investment. Similar criteria apply to the classification of an Associated Center or Community Center as a Non-core Property. The steps taken to reposition Non-core Properties, such as signing tenants to short-term leases, which are not included in occupancy percentages, or leasing to regional or local tenants, which typically do not report sales, may lead to metrics which do not provide relevant information related to the condition of Non-core Properties. Therefore, traditional performance measures, such as occupancy percentages and leasing metrics, exclude Non-core Properties. Madison Square was classified as a Non-core Mall as of
December 31, 2014
. Columbia Place, Citadel Mall, Chapel Hill Mall and Madison Square were classified as Non-core Malls as of
December 31, 2013
. Additionally, Madison Plaza, an Associated Center adjacent to Madison Square, was classified as a Non-core Property as of
December 31, 2014
and
2013
. The foreclosure of Citadel Mall was completed in the first quarter of 2014. Chapel Hill Mall and Columbia Place were conveyed to the respective lenders holding the non-recourse mortgage loans secured by these Properties, in the third and fourth quarters of 2014, respectively.
(4)
Lender Malls - Properties for which we are working or intend to work with the lender on the terms of the loan secured by the related Property. As of
December 31, 2014
, Gulf Coast Town Center and Triangle Town Center were classified as Lender Malls. Additionally, Triangle Town Place, an Associated Center adjacent to Triangle Town Center, was classified as a Lender Property as of
December 31, 2014
. Lender Properties are excluded from our same-center pool because they are under cash management agreements with the respective servicers. As such, the respective servicer controls the cash flow of these Properties.
25
We own the land underlying each Mall in fee simple interest, except for Walnut Square, WestGate Mall, St. Clair Square, Brookfield Square, Bonita Lakes Mall, Meridian Mall, Stroud Mall, Wausau Center and EastGate Mall. We lease all or a portion of the land at each of these Malls subject to long-term ground leases.
The following table sets forth certain information for each of the Malls as of
December 31, 2014
:
Mall / Location
Year of Opening/
Acquisition
Year of
Most
Recent Expansion
Our
Ownership
Total
GLA
(1)
Total
Mall Store GLA
(2)
Mall Store
Sales per
Square
Foot
(3)
Percentage
Mall
Store GLA
Leased
(4)
Anchors & Junior Anchors
(5)
TIER 1
Sales > $375 per square foot
Acadiana Mall
Lafayette, LA
1979/2005
2004
100
%
991,196
298,933
$
435
97
%
Dillard's, JC Penney, Macy's, Sears
Asheville Mall
Asheville, NC
1972/1998
2000
100
%
974,465
266,561
384
97
%
Barnes & Noble, Belk, Dillard's for Men, Children & Home, Dillard's for Women, H&M, JC Penney, Sears
CoolSprings Galleria
(6)
Nashville, TN
1991
1994
50
%
1,055,582
417,016
473
97
%
Belk, Dillard's, JC Penney, Macy's, former Sears
(7)
Cross Creek Mall
Fayetteville, NC
1975/2003
2013
100
%
1,032,995
297,102
491
100
%
Belk, H&M
(8)
, JC Penney, Macy's, Sears
Dakota Square Mall
Minot, ND
1980/2012
2008
100
%
813,111
159,300
476
99
%
Barnes & Noble, Carmike Cinema, Herberger's, JC Penney, Scheels, Sears, Sleep Inn & Suites - Splashdown Dakota Super Slides, Target
Fayette Mall
Lexington, KY
1971/2001
2014
100
%
1,173,744
475,467
544
99
%
Dick's Sporting Goods, Dillard's, H&M, JC Penney, Macy's
Friendly Center and
The Shops at Friendly
(6)
Greensboro, NC
1957/ 2006/ 2007
2014
50
%
1,137,632
491,066
450
96
%
Barnes & Noble, BB&T, Belk, Belk Home Store, The Grande Cinema, Harris Teeter, Macy's, REI, Sears, Whole Foods
Governor's Square
(6)
Clarksville, TN
1986
1999
47.5
%
732,075
242,312
382
98
%
Belk, Best Buy, Carmike Cinema, Dick's Sporting Goods, Dillard's, JC Penney, Ross, Sears
Hamilton Place
Chattanooga, TN
1987
1998
90
%
1,160,868
333,489
395
98
%
Barnes & Noble, Belk for Men, Kids & Home, Belk for Women, Dillard's for Men, Kids & Home, Dillard's for Women, Forever 21, JC Penney, Sears
Jefferson Mall
Louisville, KY
1978/2001
1999
100
%
903,158
250,264
382
96
%
Dillard's, H&M
(8)
, JC Penney, Macy's, Ross, Sears
Kirkwood Mall
Bismarck, ND
1970/2012
2002
100
%
849,808
234,239
376
93
%
Herberger's, Keating Furniture, JC Penney, Scheels, Target
Mall del Norte
Laredo, TX
1977/2004
1993
100
%
1,168,422
383,597
559
96
%
Beall's, Cinemark, Dillard's, Foot Locker, Forever 21, JC Penney, Joe Brand, Macy's, Macy's Home Store, Sears
26
Mall / Location
Year of Opening/
Acquisition
Year of
Most
Recent Expansion
Our
Ownership
Total
GLA
(1)
Total
Mall Store GLA
(2)
Mall Store
Sales per
Square
Foot
(3)
Percentage
Mall
Store GLA
Leased
(4)
Anchors & Junior Anchors
(5)
Oak Park Mall
(6)
Overland Park, KS
1974/2005
1998
50
%
1,607,803
429,948
437
99
%
Academy Sports & Outdoors, Barnes & Noble, Dillard's for Women, Dillard's for Men, Children & Home, H&M, JC Penney, Macy's, Nordstrom, XXI Forever
The Outlet Shoppes
at El Paso
El Paso, TX
2007/2012
2014
75
%
433,045
411,004
398
95
%
H&M
St. Clair Square
(9)
Fairview Heights, IL
1974/1996
1993
100
%
1,077,319
300,064
383
97
%
Dillard's, JC Penney, Macy's, Sears
Sunrise Mall
Brownsville, TX
1979/2003
2000
100
%
750,791
236,034
413
94
%
A'gaci, Beall's, Cinemark, Dillard's, JC Penney, Sears
Volusia Mall
Daytona Beach, FL
1974/2004
2013
100
%
1,083,762
247,329
383
97
%
Dillard's for Men & Home, Dillard's for Women, Dillard's for Children, H&M
(8)
, JC Penney, Macy's, Sears
West County Center
(6)
Des Peres, MO
1969/2007
2002
50
%
1,207,630
335,747
460
97
%
Barnes & Noble, Dick's Sporting Goods, JC Penney, Macy's, Nordstrom, XXI Forever
West Towne Mall
Madison, WI
1970/2001
2013
100
%
828,602
271,130
520
98
%
Boston Store, Dick's Sporting Goods, Forever 21, JC Penney, Sears
Total Tier 1 Malls
18,982,008
6,080,602
$
445
97
%
TIER 2
Sales of $300 to $375 per square foot
Arbor Place
Atlanta (Douglasville), GA
1999
N/A
100
%
1,163,324
308,894
$
346
96
%
Bed Bath & Beyond, Belk, Dillard's, Forever 21, H & M, JC Penney, Macy's, Regal Cinemas, Sears
Brookfield Square
(10)
Brookfield, WI
1967/2001
2008
100
%
1,008,340
268,266
347
99
%
Barnes & Noble, Boston Store, H&M, JC Penney, Sears
Burnsville Center
Burnsville, MN
1977/1998
N/A
100
%
1,043,136
379,316
333
94
%
Dick's Sporting Goods, Gordmans, H&M, JC Penney, Macy's, Sears
CherryVale Mall
Rockford, IL
1973/2001
2007
100
%
845,250
330,665
335
97
%
Barnes & Noble, Bergner's, JC Penney, Macy's, Sears
Coastal Grand-Myrtle Beach
(6)
Myrtle Beach, SC
2004
2007
50
%
1,038,576
342,601
365
96
%
Bed Bath & Beyond, Belk, Cinemark Theater, Dick's Sporting Goods, Dillard's, H&M
(8)
, JC Penney, Sears
East Towne Mall
Madison, WI
1971/2001
2004
100
%
788,120
229,366
326
99
%
Barnes & Noble, Boston Store, Dick's Sporting Goods, Gordman's, JC Penney, Sears, Steinhafels
EastGate Mall
(11)
Cincinnati, OH
1980/2003
1995
100
%
855,143
274,431
310
87
%
Dillard's, JC Penney, Kohl's, Sears
Frontier Mall
Cheyenne, WY
1981
1997
100
%
525,173
180,303
349
91
%
Carmike Cinema, Dillard's for Women, Dillard's for Men, Kids & Home, JC Penney, Sears, Sports Authority
27
Mall / Location
Year of Opening/
Acquisition
Year of
Most
Recent Expansion
Our
Ownership
Total
GLA
(1)
Total
Mall Store GLA
(2)
Mall Store
Sales per
Square
Foot
(3)
Percentage
Mall
Store GLA
Leased
(4)
Anchors & Junior Anchors
(5)
Greenbrier Mall
Chesapeake, VA
1981/2004
2004
100
%
896,738
267,719
326
96
%
Dillard's, GameWorks, JC Penney, Macy's, Sears
Hanes Mall
Winston-Salem, NC
1975/2001
1990
100
%
1,505,336
504,210
349
99
%
Belk, Dillard's, Encore, H&M, JC Penney, Macy's, Sears
Harford Mall
Bel Air, MD
1973/2003
2007
100
%
505,456
181,280
366
92
%
Encore, Macy's, Sears
Honey Creek Mall
Terre Haute, IN
1968/2004
1981
100
%
677,370
185,855
332
97
%
Carson's, Encore, JC Penney, Macy's, Sears
Imperial Valley Mall
El Centro, CA
2005
N/A
100
%
825,826
212,709
336
97
%
Cinemark, Dillard's, JC Penney, Kohl's, Macy's, Sears
Laurel Park Place
Livonia, MI
1989/2005
1994
100
%
489,987
191,177
344
95
%
Carson's, Von Maur
Layton Hills Mall
Layton, UT
1980/2006
1998
100
%
636,702
208,997
349
97
%
Dick's Sporting Goods, JC Penney, Macy's
Meridian Mall
(12)
Lansing, MI
1969/1998
2001
100
%
968,228
340,376
319
89
%
Bed Bath & Beyond, Dick's Sporting Goods, Gordman's
(13)
, H&M, JC Penney, Macy's, Planet Fitness, Schuler Books & Music, Younkers for Her, Younkers Men, Kids & Home
Northpark Mall
Joplin, MO
1972/2004
1996
100
%
955,216
274,365
311
87
%
Hollywood Theater, JC Penney, Jo-Ann Fabrics & Crafts, Macy's Men & Home, Macy's Women & Children, Sears, former Shopko, Tilt, T.J. Maxx, V-Stock
Northwoods Mall
North Charleston, SC
1972/2001
1995
100
%
772,684
269,565
346
97
%
Belk, Books-A-Million, Dillard's, JC Penney, Sears
Old Hickory Mall
Jackson, TN
1967/2001
1994
100
%
538,991
161,896
322
91
%
Belk, JC Penney, Macy's, Sears
The Outlet Shoppes at Atlanta
Woodstock, GA
2013
N/A
75
%
371,376
346,569
N/A *
97
%
Saks Fifth Ave OFF 5TH
The Outlet Shoppes at Oklahoma City
Oklahoma City, OK
2011
2014
75
%
394,661
367,713
N/A *
100
%
Saks Fifth Ave OFF 5TH
The Outlet Shoppes of the Bluegrass
(14)
Simpsonville, KY
2014
N/A
65
%
374,683
350,125
N/A *
97
%
Saks Fifth Ave OFF 5TH
Park Plaza
Little Rock, AR
1988/2004
N/A
100
%
540,331
236,581
370
92
%
Dillard's for Men & Children, Dillard's for Women & Home, XXI Forever
Parkdale Mall
Beaumont, TX
1972/2001
2014
100
%
1,278,141
330,922
340
89
%
Ashley Furniture, Beall's, Dillard's, JC Penney, Hollywood Theater, Kaplan College, Macy's, Marshall's, Michael's, Sears, 2nd and Charles, former Steve & Barry's, XXI Forever
Parkway Place
Huntsville, AL
1957/1998
2002
100
%
648,264
272,439
328
99
%
Belk, Dillard's
Pearland Town Center
(15)
Pearland, TX
2008
N/A
100
%
644,920
281,331
309
91
%
Barnes & Noble, Dillard's, Macy's, Sports Authority
28
Mall / Location
Year of Opening/
Acquisition
Year of
Most
Recent Expansion
Our
Ownership
Total
GLA
(1)
Total
Mall Store GLA
(2)
Mall Store
Sales per
Square
Foot
(3)
Percentage
Mall
Store GLA
Leased
(4)
Anchors & Junior Anchors
(5)
Post Oak Mall
College Station, TX
1982
1985
100
%
774,922
287,397
374
92
%
Beall's, Dillard's Men & Home, Dillard's Women & Children, Encore, JC Penney, Macy's, Sears
Richland Mall
Waco, TX
1980/2002
1996
100
%
685,730
204,505
355
95
%
Beall's, Dillard's for Men, Kids & Home, Dillard's for Women, JC Penney, Sears, XXI Forever
South County Center
St. Louis, MO
1963/2007
2001
100
%
1,044,247
311,381
352
92
%
Dick's Sporting Goods, Dillard's, JC Penney, Macy's, Sears
Southpark Mall
Colonial Heights, VA
1989/2003
2007
100
%
672,902
229,642
346
95
%
Dick's Sporting Goods, JC Penney, Macy's, Regal Cinema, Sears
Turtle Creek Mall
Hattiesburg, MS
1994
1995
100
%
845,946
192,559
320
98
%
Belk, Dillard's, Garden Ridge, JC Penney, Sears, Stein Mart, United Artist Theater
Valley View Mall
Roanoke, VA
1985/2003
2007
100
%
844,193
285,175
342
100
%
Barnes & Noble, Belk, JC Penney, Macy's, Macy's for Home & Children, Sears
Westmoreland Mall
Greensburg, PA
1977/2002
1994
100
%
999,641
303,802
323
96
%
Bon-Ton, JC Penney, Macy's, Macy's Home Store, Old Navy, Sears, former Steve & Barry's
York Galleria
York, PA
1989/1999
N/A
100
%
764,710
227,493
343
94
%
Bon-Ton, Boscov's, JC Penney, Sears
Total Tier 2 Malls
26,924,263
9,339,625
$
339
95
%
TIER 3
Sales < $300 per square foot
Alamance Crossing
Burlington, NC
2007
2011
100
%
875,368
205,428
$
234
77
%
Barnes & Noble, Belk, BJ's Wholesale Club, Carousel Cinemas, Dick's Sporting Goods, Dillard's, Hobby Lobby, JC Penney, Kohl's
Bonita Lakes Mall
(16)
Meridian, MS
1997
N/A
100
%
631,924
154,639
275
97
%
Belk, Dillard's, JC Penney, Sears, former Steve & Barry's, United Artists Theatres
Cary Towne Center
Cary, NC
1979/2001
1993
100
%
910,200
260,850
277
95
%
Belk, Dave & Buster's, Dillard's, JC Penney, Macy's, Sears
Chesterfield Mall
Chesterfield, MO
1976/2007
2006
100
%
1,293,445
498,327
N/A
(17)
N/A
(17)
AMC Theater, Dillard's, H&M, Macy's, Sears, V-Stock
College Square
Morristown, TN
1988
1999
100
%
450,465
124,425
269
98
%
Belk, Carmike Cinema, Goody's, JC Penney, Kohl's, T.J. Maxx
Eastland Mall
Bloomington, IL
1967/2005
N/A
100
%
760,915
221,260
294
96
%
Bergner's, JC Penney, Kohl's, Macy's, Sears
Fashion Square
Saginaw, MI
1972/2001
1993
100
%
745,134
252,238
266
97
%
Carmike Cinema, Encore, JC Penney, Macy's, Sears
Foothills Mall
Maryville, TN
1983/1996
2012
95
%
463,591
121,436
276
94
%
Belk, Carmike Cinema, Goody's, JC Penney, Sears, T.J. Maxx
Hickory Point Mall
Forsyth, IL
1977/2005
N/A
100
%
814,213
167,983
214
89
%
Bergner's, Cohn Furniture, Encore, former JC Penney
(18)
, Kohl's, Ross, former Sears, Von Maur
29
Mall / Location
Year of Opening/
Acquisition
Year of
Most
Recent Expansion
Our
Ownership
Total
GLA
(1)
Total
Mall Store GLA
(2)
Mall Store
Sales per
Square
Foot
(3)
Percentage
Mall
Store GLA
Leased
(4)
Anchors & Junior Anchors
(5)
Janesville Mall
Janesville, WI
1973/1998
1998
100
%
615,506
162,176
275
93
%
Boston Store, former JC Penney
(19)
, Kohl's, Sears
Kentucky Oaks Mall
(6)
Paducah, KY
1982/2001
1995
50
%
1,054,508
367,079
263
89
%
Best Buy, Cinemark, Dick's Sporting Goods, Dillard's, Dillard's Home Store, Elder-Beerman, JC Penney, Sears, former Shopko
The Lakes Mall
Muskegon, MI
2001
N/A
100
%
588,764
186,858
265
95
%
Bed Bath & Beyond, Dick's Sporting Goods, JC Penney, Sears, Younkers
Mid Rivers Mall
St. Peters, MO
1987/2007
1999
100
%
1,089,090
305,771
295
94
%
Best Buy, Dick's Sporting Goods, Dillard's, JC Penney, Macy's, Sears, V-Stock, Wehrenberg Theaters
Midland Mall
Midland, MI
1991/2001
N/A
100
%
468,221
131,271
282
93
%
Barnes & Noble, Dunham's Sports, JC Penney, Sears, Target, Younkers
Monroeville Mall
Pittsburgh, PA
1969/2004
2014
100
%
1,086,557
472,104
275
94
%
Barnes & Noble, Best Buy, Cinemark, Dick's Sporting Goods, Forever 21, H&M, JC Penney, Macy's
Northgate Mall
Chattanooga, TN
1972/2011
2014
100
%
790,299
182,296
283
81
%
Belk, Burlington, Carmike Cinemas, vacant JC Penney, Michael's, Ross, Sears, T.J. Maxx
The Outlet Shoppes at Gettysburg
Gettysburg, PA
2000/2012
N/A
50
%
249,937
249,937
242
100
%
None
Randolph Mall
Asheboro, NC
1982/2001
1989
100
%
382,218
116,943
239
90
%
Belk, Cinemark, Dunham's Sports, JC Penney, Sears
Regency Mall
Racine, WI
1981/2001
1999
100
%
789,336
211,929
249
80
%
Boston Store, Burlington Coat Factory, HH Gregg, JC Penney, Pay Half, former Sears
(20)
River Ridge Mall
Lynchburg, VA
1980/2003
2000
100
%
764,243
197,091
278
96
%
Belk, JC Penney, Liberty University, Macy's, Regal Cinema, T.J. Maxx
Southaven Towne Center
Southaven, MS
2005
2013
100
%
567,640
184,545
293
96
%
Bed Bath & Beyond, Dillard's, Gordman's, HH Gregg, JC Penney
Stroud Mall
(21)
Stroudsburg, PA
1977/1998
2005
100
%
398,146
113,663
251
100
%
Bon-Ton, Cinemark, JC Penney, Sears
Walnut Square
(22)
Dalton, GA
1980
1992
100
%
495,516
170,081
240
92
%
Belk, Belk Home & Kids, Carmike Cinema, JC Penney, The Rush, Sears
Wausau Center
(23)
Wausau, WI
1983/2001
1999
100
%
423,768
150,568
N/A
(17)
N/A
(17)
Vacant JC Penney, Sears, Younkers
WestGate Mall
(24)
Spartanburg, SC
1975/1995
1996
100
%
954,228
248,070
297
90
%
Bed Bath & Beyond, Belk, Dick's Sporting Goods, Dillard's, JC Penney, Regal Cinema, Sears
Total Tier 3 Malls
17,663,232
5,456,968
$
269
92
%
Total Mall Portfolio
63,569,503
20,877,195
$
360
95
%
30
Mall / Location
Year of Opening/
Acquisition
Year of
Most
Recent Expansion
Our
Ownership
Total
GLA
(1)
Total
Mall Store GLA
(2)
Mall Store
Sales per
Square
Foot
(3)
Percentage
Mall
Store GLA
Leased
(4)
Anchors & Junior Anchors
(5)
Non-core and Lender Malls
(25)
Gulf Coast Town Center
(6)
Ft. Myers, FL
2005
2007
50
%
1,233,459
310,309
N/A
N/A
Babies R Us, Bass Pro Shops, Belk, Best Buy, Dick's Sporting Goods, HomeGoods, JC Penney, Jo-Ann Fabrics & Crafts, LA Fitness, Marshall's, Regal Cinema, Ross, Staples, SuperTarget
Madison Square
Huntsville, AL
1984
1985
100
%
928,538
295,104
N/A
N/A
Dillard's, JC Penney, Sears, three vacancies
Triangle Town Center
(6)
Raleigh, NC
2002/2005
N/A
50
%
1,264,285
428,816
N/A
N/A
Barnes & Noble, Belk, Dillard's, Macy's, Sak's Fifth Avenue, Sears
Total Non-core and Lender Malls
3,426,282
1,034,229
*
Non-stabilized Mall - Mall Store Sales per Square Foot metrics are excluded.
(1)
Includes total square footage of the Anchors (whether owned or leased by the Anchor) and Mall stores. Does not include future expansion areas.
(2)
Excludes tenants over 20,000 square feet, Anchors and Junior Anchors.
(3)
Excludes sales for license agreement tenants. Totals represent weighted averages.
(4)
Includes tenants paying rent for executed leases as of
December 31, 2014
.
(5)
Anchors and Junior Anchors listed are attached to the Malls or are in freestanding locations adjacent to the Malls.
(6)
This Property is owned in an unconsolidated joint venture.
(7)
CoolSprings Galleria - The former Sears building is under redevelopment and will feature H&M, a Belk Men and Children's store and others at its opening in 2015.
(8)
H&M is scheduled to open stores at Cross Creek Mall, Coastal Grand-Myrtle Beach, Jefferson Mall and Volusia Mall in 2015.
(9)
St. Clair Square - We are the lessee under a ground lease for 20 acres. Assuming the exercise of available renewal options, at our election, the ground lease expires January 31, 2073. The rental amount is $40,500 per year. In addition to base rent, the landlord receives 0.25% of Dillard's sales in excess of $16,200,000.
(10)
Brookfield Square - The annual ground rent for 2014 was $195,108.
(11)
EastGate Mall - Ground rent for the Dillard's parcel that extends through January 2022 is $24,000 per year.
(12)
Meridian Mall - We are the lessee under several ground leases in effect through March 2067, with extension options. Fixed rent is $18,700 per year plus 3% to 4% of all rents.
(13)
Meridian Mall - Gordman's is under development and scheduled to open in 2015.
(14)
The Outlet Shoppes of the Bluegrass opened in July 2014. It is included in Tier 2 based on a projection of sales for a full calendar year.
(15)
Pearland Town Center is a mixed-use center which combines retail, hotel, office and residential components. For segment reporting purposes, the retail portion of the center is classified in Malls, the office portion is classified in Office Buildings, and the hotel and residential portions are classified as Other.
(16)
Bonita Lakes Mall - We are the lessee under a ground lease for 82 acres, which extends through June 2035, plus one 25-year renewal option. The annual ground rent for 2014 was $38,946, increasing by an average of 3% each year.
(17)
Operational metrics have been excluded for Chesterfield Mall and Wausau Center, due to repositioning of these Properties.
(18)
Hickory Point Mall - Hobby Lobby is scheduled to open in 2015 in the former JC Penney's space.
(19)
Janesville Mall - Dick's Sporting Goods is scheduled to open in 2015 in the former JC Penney's space.
(20)
Regency Mall - We expect the former Sears' space to go under redevelopment in 2015 as a lease with a sporting goods retailer is out for signature.
(21)
Stroud Mall - We are the lessee under a ground lease, which extends through July 2089. The current rental amount is $60,000 per year, increasing by $10,000 every ten years through 2059. An additional $100,000 is paid every 10 years.
(22)
Walnut Square - We are the lessee under several ground leases. Assuming the exercise of renewal options available, at our election, the ground lease expires March 14, 2078. The rental amount is $149,450 per year. In addition to base rent, the landlord receives 20% of the percentage rents collected. The Company has a right of first refusal to purchase the fee.
(23)
Wausau Center - Ground rent is $76,000 per year plus 10% of net taxable cash flow.
(24)
WestGate Mall - We are the lessee under several ground leases for approximately 53% of the underlying land. Assuming the exercise of renewal options available, at our election, the ground lease expires October 31, 2084. The rental amount is $130,025 per year. In addition to base rent, the landlord receives 20% of the percentage rents collected. The Company has a right of first refusal to purchase the fee.
(25)
Mall stores sales per square foot and occupancy percentage are not applicable as the steps taken to reposition Non-core and Lender Malls lead to metrics which do not provide relevant information related to the condition of these Properties.
31
Anchors
Anchors are an important factor in a Mall’s successful performance. The public’s identification with a mall property typically focuses on the Anchor tenants. Mall Anchors are generally a department store whose merchandise appeals to a broad range of shoppers and plays a significant role in generating customer traffic and creating a desirable location for the mall store tenants.
Anchors may own their stores and the land underneath, as well as the adjacent parking areas, or may enter into long-term leases with respect to their stores. Rental rates for Anchor tenants are significantly lower than the rents charged to mall store tenants. Total rental revenues from Anchors account for 12.9% of the total revenues from our Malls in
2014
. Each Anchor that owns its store has entered into an operating and reciprocal easement agreement with us covering items such as operating covenants, reciprocal easements, property operations, initial construction and future expansion.
During
2014
, we added the following Anchors and Junior Anchors to the Malls listed below:
Name
Property
Location
Belk Home Store
Friendly Shopping Center
Greensboro, NC
Burlington
Northgate Mall
Chattanooga, TN
Dick's Sporting Goods
Monroeville Mall
Pittsburgh, PA
Forever 21
Monroeville Mall
Pittsburgh, PA
H&M
Asheville Mall
Asheville, NC
H&M
Brookfield Square
Brookfield, WI
H&M
Burnsville Center
Burnsville, MN
H&M
Fayette Mall
Lexington, KY
H&M
Meridian Mall
Lansing, MI
H&M
The Outlet Shoppes at El Paso
El Paso, TX
Michael's
Parkdale Mall
Beaumont, TX
Ross
Hickory Point Mall
Decatur, IL
T.J. Maxx
College Square
Morristown, TN
As of
December 31, 2014
, the Malls had a total of
312
Anchors, including 7 vacant Anchor locations, and excluding Anchors at our Non-core and Lender Malls and freestanding stores. The Mall Anchors and the amount of GLA leased or owned by each as of
December 31, 2014
is as follows:
Number of Stores
Gross Leasable Area
Anchor
Mall
Leased
Anchor
Owned
Total
Mall
Leased
Anchor
Owned
Total
JC Penney
(1)
31
31
62
3,152,291
3,932,091
7,084,382
Sears
(2)
19
36
55
2,140,509
5,278,156
7,418,665
Dillard's
(3)
5
41
46
661,356
5,789,039
6,450,395
Macy's
(4)
13
28
41
1,672,270
4,428,460
6,100,730
Belk
(5)
7
20
27
654,905
2,517,255
3,172,160
Bon-Ton:
Bon-Ton
2
1
3
186,824
131,915
318,739
Bergner's
(6)
1
2
3
128,330
257,071
385,401
Boston Store
(7)
1
4
5
96,000
599,280
695,280
Carson's
2
—
2
219,190
—
219,190
Herberger's
2
—
2
144,968
—
144,968
Younkers
(8)
3
2
5
232,637
206,695
439,332
Elder-Beerman
1
—
1
60,092
—
60,092
Bon-Ton Subtotal
12
9
21
1,068,041
1,194,961
2,263,002
AMC Theaters
1
—
1
59,491
—
59,491
BB&T
—
1
1
—
60,000
60,000
BJ's Wholesale Club
1
—
1
85,188
—
85,188
Boscov's
—
1
1
—
150,000
150,000
Burlington Coat Factory
2
—
2
143,013
—
143,013
Carousel Cinemas
1
—
1
52,000
—
52,000
32
Number of Stores
Gross Leasable Area
Anchor
Mall
Leased
Anchor
Owned
Total
Mall
Leased
Anchor
Owned
Total
Cinemark Theater
4
—
4
240,271
—
240,271
Dick's Sporting Goods
11
—
11
690,638
—
690,638
Dunham Sports
1
—
1
60,200
—
60,200
Forever 21
1
1
2
77,500
57,500
135,000
Garden Ridge
—
1
1
—
124,700
124,700
Gordman's
1
—
1
59,360
—
59,360
Grande Cinemas
1
—
1
60,400
—
60,400
Harris Teeter
—
1
1
—
72,757
72,757
Hobby Lobby
1
—
1
52,500
—
52,500
I. Keating Furniture
1
—
1
103,994
—
103,994
Kohl's
4
2
6
357,091
132,000
489,091
Liberty University
—
1
1
—
113,074
113,074
Nordstrom
(9)
—
2
2
—
385,000
385,000
Regal Cinemas
3
—
3
198,542
—
198,542
Scheel's All Sports
2
—
2
200,536
—
200,536
Sleep Inn & Suites
1
—
1
123,506
—
123,506
Target
1
2
3
100,000
225,396
325,396
Von Maur
—
2
2
—
233,280
233,280
Wehrenberg Theaters
1
—
1
56,000
—
56,000
Vacant Anchors:
Vacant JC Penney
1
1
2
85,756
173,124
258,880
Vacant Sears
(10)
—
2
2
—
189,268
189,268
Vacant Shopko
1
1
2
23,636
90,000
113,636
Vacant Anchors Under Development:
Vacant JC Penney
(11)
1
—
1
100,659
—
100,659
Current Developments:
Gordman's
(12)
1
—
1
50,000
—
50,000
Total Anchors
129
183
312
12,329,653
25,146,061
37,475,714
(1)
Of the 31 stores owned by JC Penney, 5 are subject to ground lease payments to the Company.
(2)
Of the 36 stores owned by Sears, 3 are subject to ground lease payments to the Company.
(3)
Of the 41 stores owned by Dillard's, 4 are subject to ground lease payments to the Company.
(4)
Of the 28 stores owned by Macy's, 6 are subject to ground lease payments to the Company.
(5)
Of the 20 stores owned by Belk, 1 is subject to ground lease payments to the Company.
(6)
Of the 2 stores owned by Bergner's, 1 is subject to ground lease payments to the Company.
(7)
Of the 4 stores owned by Boston Store, 1 is subject to ground lease payments to the Company.
(8)
Of the 2 stores owned by Younkers, 1 is subject to ground lease payments to the Company.
(9)
Of the 2 stores owned by Nordstrom, 1 is subject to ground lease payments to the Company.
(10)
At Regency Mall, we expect the former Sears' space to go under redevelopment in 2015 as a lease with a sporting goods retailer is out for signature.
(11)
Hobby Lobby is scheduled to open in 2015 in the former JC Penney's space at Hickory Point Mall.
(12)
Gordman's is under development at Meridian Mall and scheduled to open in 2015.
33
As of
December 31, 2014
, the Malls had a total of
125
Junior Anchors, including 3 vacant Junior Anchor spaces, and excludes Junior Anchors at our Non-core and Lender Malls. The Mall Junior Anchors and the amount of GLA leased or owned by each as of
December 31, 2014
is as follows:
Number of Stores
Gross Leasable Area
Junior Anchor
Mall
Leased
Anchor
Owned
Total
Mall
Leased
Anchor
Owned
Total
A'GACI
1
—
1
28,000
—
28,000
Ashley Furniture HomeStores
1
—
1
26,439
—
26,439
Barnes & Noble
14
—
14
410,351
—
410,351
Beall's
5
—
5
193,209
—
193,209
Bed, Bath & Beyond
6
—
6
179,915
—
179,915
Best Buy
1
—
1
34,262
—
34,262
Books A Million
1
—
1
20,642
—
20,642
Carmike Cinemas
6
—
6
235,144
—
235,144
Cinemark Theater
4
—
4
159,368
—
159,368
Cohn Furniture
1
—
1
20,030
—
20,030
Dave & Buster's
1
—
1
30,004
—
30,004
Dick's Sporting Goods
5
—
5
216,625
—
216,625
Dunham Sports
1
—
1
35,368
—
35,368
Encore
6
—
6
153,653
—
153,653
Foot Locker
1
—
1
22,847
—
22,847
GameWorks
1
—
1
21,295
—
21,295
Goody's
2
—
2
61,358
—
61,358
Gordman's
2
—
2
96,979
—
96,979
H&M
11
—
11
233,546
—
233,546
HH Gregg
1
1
2
25,000
33,887
58,887
Jo-Ann Fabrics
1
—
1
22,659
—
22,659
Joe Brand
1
—
1
29,413
—
29,413
Kaplan College
1
—
1
30,294
—
30,294
Michael's
1
—
1
20,076
—
20,076
Old Navy
1
—
1
20,257
—
20,257
Pay Half
1
—
1
25,764
—
25,764
Planet Fitness
1
—
1
23,107
—
23,107
REI
1
—
1
24,427
—
24,427
Regal Cinemas
1
—
1
23,360
—
23,360
Ross
4
—
4
100,277
—
100,277
Saks Fifth Avenue OFF 5TH
3
—
3
76,313
—
76,313
Schuler Books
1
—
1
24,116
—
24,116
2nd & Charles
1
—
1
23,538
—
23,538
Sports Authority
(1)
1
1
2
24,750
42,085
66,835
Stein Mart
1
—
1
30,463
—
30,463
Steinhafels
1
—
1
28,828
—
28,828
The Rush Fitness Complex
1
—
1
30,566
—
30,566
Tilt
1
—
1
22,484
—
22,484
T.J. Maxx
4
1
5
113,201
24,000
137,201
United Artists Theatre
2
—
2
59,180
—
59,180
V-Stock
3
—
3
95,098
—
95,098
Whole Foods
—
1
1
—
34,320
34,320
XXI Forever / Forever 21
8
—
8
206,714
—
206,714
Vacant Junior Anchors:
Vacant Steve & Barry's
3
—
3
96,812
—
96,812
34
Number of Stores
Gross Leasable Area
Junior Anchor
Mall
Leased
Anchor
Owned
Total
Mall
Leased
Anchor
Owned
Total
Current Developments:
Belk
(2)
1
—
1
49,865
—
49,865
Dick's Sporting Goods
(3)
1
—
1
45,017
—
45,017
H&M
(2) (4)
5
—
5
110,472
—
110,472
Total Junior Anchors
121
4
125
3,561,086
134,292
3,695,378
(1)
The one store owned by Sports Authority is subject to ground lease payments to the Company.
(2)
The former Sears building at CoolSprings Galleria is under redevelopment and will include a Belk store, H&M and others at its opening in 2015.
(3)
Dick's Sporting Goods will open in 2015 in the former JC Penney's space at Janesville Mall.
(4)
H&M is scheduled to open stores at Cross Creek Mall, Coastal Grand-Myrtle Beach, Jefferson Mall and Volusia Mall in 2015.
Mall Stores
The Malls have approximately 7,603 Mall stores. National and regional retail chains (excluding local franchises) lease approximately 78.2% of the occupied Mall store GLA. Although Mall stores occupy only 28.3% of the total Mall GLA (the remaining 71.7% is occupied by Anchors and a minor percentage is vacant), the Malls received 81.7% of their revenues from mall stores for the year ended
December 31, 2014
.
Mall Lease Expirations
The following table summarizes the scheduled lease expirations for mall stores as of
December 31, 2014
:
Year Ending
December 31,
Number of
Leases
Expiring
Annualized
Gross Rent
(1)
GLA of
Expiring
Leases
Average
Annualized
Gross Rent
Per Square
Foot
Expiring
Leases as % of
Total
Annualized
Gross Rent
(2)
Expiring
Leases as a %
of Total Leased
GLA
(3)
2015
1,580
$
120,753,000
3,854,000
$
31.33
15.7%
19.4%
2016
969
104,576,000
2,641,000
39.60
13.6%
13.3%
2017
851
96,681,000
2,355,000
41.06
12.6%
11.9%
2018
754
97,604,000
2,297,000
42.49
12.7%
11.6%
2019
527
68,913,000
1,698,000
40.58
9.0%
8.6%
2020
333
47,308,000
1,130,000
41.85
6.1%
5.7%
2021
325
44,783,000
1,076,000
41.60
5.8%
5.4%
2022
334
48,744,000
1,157,000
42.11
6.3%
5.8%
2023
380
60,536,000
1,369,000
44.23
7.9%
6.9%
2024
403
55,645,000
1,483,000
37.51
7.2%
7.5%
(1)
Total annualized gross rent, including recoverable common area expenses and real estate taxes, in effect at
December 31, 2014
for expiring leases that were executed as of
December 31, 2014
.
(2)
Total annualized gross rent, including recoverable common area expenses and real estate taxes, of expiring leases as a percentage of the total annualized gross rent of all leases that were executed as of
December 31, 2014
.
(3)
Total GLA of expiring leases as a percentage of the total GLA of all leases that were executed as of
December 31, 2014
.
See page 58 for a comparison between rents on leases that expired in the current reporting period compared to rents on new and renewal leases executed in 2014. We have been successful in our efforts to upgrade our tenant mix over the past year and are continuing to focus on new tenants. We will be working in the first half of 2015 to replace tenants who made bankruptcy announcements at the end of 2014, but anticipate this will have a short-term impact on our leasing and occupancy results. For leases expiring in 2015 that we are able to renew or replace with new tenants, we anticipate that we will be able to achieve higher rental rates than the existing rates of the expiring leases as retailers seek out space in our market-dominant Properties and new supply remains constricted. Page 58 also includes new and renewal leasing activity as of
December 31, 2014
with commencement dates in 2014 and 2015.
35
Mall Tenant Occupancy Costs
Occupancy cost is a tenant’s total cost of occupying its space, divided by sales. Mall store sales represents 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 Mall store sales, excluding license agreements, for the three years ended
December 31, 2014
:
Year Ended December 31,
(1)
2014
2013
2012
Mall store sales (in millions)
$
5,539.47
$
5,598.49
$
5,767.43
Minimum rents
8.63
%
8.58
%
8.29
%
Percentage rents
0.54
%
0.59
%
0.62
%
Tenant reimbursements
(2)
3.79
%
3.65
%
3.67
%
Mall tenant occupancy costs
12.96
%
12.82
%
12.58
%
(1)
In certain cases, we own less than a 100% interest in the Malls. The information in this table is based on 100% of the applicable amounts and has not been adjusted for our ownership share.
(2)
Represents reimbursements for real estate taxes, insurance, common area maintenance charges, marketing and certain capital expenditures.
Debt on Malls
Please see the table entitled “Mortgage Loans Outstanding at
December 31, 2014
” included herein for information regarding any liens or encumbrances related to our Malls.
Associated Centers
We owned a controlling interest in
25
Associated Centers and a non-controlling interest in
4
Associated Centers as of
December 31, 2014
.
Associated Centers are retail properties that are adjacent to a regional mall complex and include one or more Anchors, or big box retailers, along with smaller tenants. Anchor tenants typically include tenants such as T.J. Maxx, Target, Kohl’s and Bed Bath & Beyond. Associated Centers are managed by the staff at the Mall since it is adjacent to and usually benefits from the customers drawn to the Mall.
We own the land underlying the Associated Centers in fee simple interest, except for Bonita Lakes Crossing, which is subject to a long-term ground lease.
The following table sets forth certain information for each of the Associated Centers as of
December 31, 2014
:
Associated Center / Location
Year of Opening/ Most Recent Expansion
Company's
Ownership
Total GLA
(1)
Total
Leasable
GLA
(2)
Percentage
GLA
Occupied
(3)
Anchors & Junior Anchors
Annex at Monroeville
Pittsburgh, PA
1986
100
%
186,367
186,367
N/A
(4)
Burlington Coat Factory
Bonita Lakes Crossing
(5)
Meridian, MS
1997/1999
100
%
147,518
147,518
77
%
Ashley Home Store,
T.J. Maxx
Chapel Hill Suburban
Akron, OH
1969
100
%
116,843
116,843
93
%
Roses
Coastal Grand Crossing
(6)
Myrtle Beach, SC
2005
50
%
35,013
35,013
97
%
PetSmart
CoolSprings Crossing
Nashville, TN
1992
100
%
167,475
63,015
87
%
American Signature
(7)
, HH Gregg
(8)
, Target
(7)
, Toys R Us
(7)
, Whole Foods
(8)
Courtyard at Hickory Hollow
Nashville, TN
1979
100
%
70,400
70,400
87
%
Carmike Cinema
36
Associated Center / Location
Year of Opening/ Most Recent Expansion
Company's
Ownership
Total GLA
(1)
Total
Leasable
GLA
(2)
Percentage
GLA
Occupied
(3)
Anchors & Junior Anchors
EastGate Crossing
Cincinnati, OH
1991 / 2012
100
%
198,224
174,740
99
%
Ashley Home Furniture, Kroger, Marshall's, Office Max
(7)
Foothills Plaza
Maryville, TN
1983/1986
100
%
46,984
46,984
N/A
(9)
None
Frontier Square
Cheyenne, WY
1985
100
%
186,552
16,527
100
%
PETCO
(10)
, Ross
(10)
, Target
(7)
, T.J. Maxx
(10)
Governor's Square Plaza
(6)
Clarksville, TN
1985/1988
50
%
214,630
71,703
100
%
Bed Bath & Beyond, Premier Medical Group, Target
(7)
Gunbarrel Pointe
Chattanooga, TN
2000
100
%
273,918
147,918
100
%
Earthfare, Kohl's,
Target
(7)
Hamilton Corner
Chattanooga, TN
1990/2005
90
%
67,351
67,351
81
%
None
Hamilton Crossing
Chattanooga, TN
1987/2005
92
%
191,945
98,832
100
%
HomeGoods
(11)
,
Michaels
(11)
,
T.J. Maxx, Toys R Us
(7)
Harford Annex
Bel Air, MD
1973/2003
100
%
107,656
107,656
100
%
Best Buy, Office Depot, PetSmart
The Landing at Arbor Place
Atlanta (Douglasville), GA
1999
100
%
162,954
85,267
53
%
Toys R Us
(7)
Layton Hills Convenience Center
Layton, UT
1980
100
%
89,962
89,962
93
%
None
Layton Hills Plaza
Layton, UT
1989
100
%
18,808
18,808
100
%
None
Parkdale Crossing
Beaumont, TX
2002
100
%
80,076
80,076
100
%
Barnes & Noble
The Plaza at Fayette
Lexington, KY
2006
100
%
190,207
190,207
97
%
Cinemark, Gordman's
The Shoppes at Hamilton Place
Chattanooga, TN
2003
92
%
131,274
131,274
96
%
Bed Bath & Beyond, Marshall's, Ross
The Shoppes at St. Clair Square
Fairview Heights, IL
2007
100
%
84,383
84,383
94
%
Barnes & Noble
Sunrise Commons
Brownsville, TX
2001
100
%
201,960
100,515
100
%
K-Mart
(7)
, Marshall's, Ross
The Terrace
Chattanooga, TN
1997
92
%
156,612
156,612
100
%
Academy Sports
West Towne Crossing
Madison, WI
1980
100
%
438,362
146,465
100
%
Barnes & Noble, Best Buy, Cub Foods
(7)
,
Kohl's
(7)
, Nordstrom Rack, Office Max
(7)
, Savers, Shopko
(7)
WestGate Crossing
Spartanburg, SC
1985/1999
100
%
158,200
158,200
71
%
Hamricks, Jo-Ann Fabrics & Crafts
Westmoreland Crossing
Greensburg, PA
2002
100
%
280,570
280,570
100
%
Carmike Cinema, Dick's Sporting Goods,
Levin Furniture,
Michaels
(12)
,
T.J. Maxx
(12)
York Town Center
(6)
York, PA
2007
50
%
282,882
282,882
100
%
Bed Bath & Beyond, Best Buy, Christmas Tree Shops, Dick's Sporting Goods, Ross, Staples
Total Associated Centers
4,287,126
3,156,088
94
%
Non-core and Lender Associated Centers
Madison Plaza
Huntsville, AL
1984
100
%
153,503
99,108
N/A
(13)
Haverty's
Triangle Town Place
(6)
Raleigh, NC
2004
50
%
149,471
149,471
N/A
(13)
Bed Bath & Beyond, Dick's Sporting Goods, DSW Shoes
Total Non-core and Lender Associated Centers
302,974
248,579
(1)
Includes total square footage of the Anchors (whether owned or leased by the Anchor) and shops. Does not include future expansion areas.
(2)
Includes leasable Anchors.
37
(3)
Includes tenants paying rent for executed leases as of
December 31, 2014
, including leased Anchors.
(4)
Annex at Monroeville - Excluded from occupancy metrics as under major redevelopment for space formerly occupied by Dick's Sporting Goods, which relocated to Monroeville Mall in 2014.
(5)
Bonita Lakes Crossing - We are the lessee under a ground lease for 34 acres, which extends through June 2035, including one 25-year renewal option. The annual rent at
December 31, 2014
was $27,064, increasing by an average of 3% each year.
(6)
This Property is owned in an unconsolidated joint venture.
(7)
Owned by the tenant.
(8)
CoolSprings Crossing - Space is owned by SM Newco Franklin LLC, an affiliate of Developers Diversified, and subleased to HH Gregg and Whole Foods (vacant).
(9)
Foothills Plaza - The expansion portion of this Associated Center was sold in 2014. Occupancy metrics have been excluded due to significant redevelopment for remaining space which will be redeveloped for a Kroger SuperCenter in 2015.
(10)
Frontier Square - Space is owned by 1639 11th Street Associates and subleased to PETCO, Ross, and T.J. Maxx.
(11)
Hamilton Crossing - Space is owned by Schottenstein Property Group and subleased to HomeGoods and Michaels.
(12)
Westmoreland Crossing - Space is owned by Schottenstein Property Group and subleased to Michaels and T.J. Maxx.
(13)
Madison Plaza and Triangle Town Place - Occupancy metrics are excluded due to classification as a Non-core/Lender Property.
Associated Centers Lease Expirations
The following table summarizes the scheduled lease expirations for Associated Center tenants in occupancy as of
December 31, 2014
:
Year Ending
December 31,
Number of
Leases
Expiring
Annualized
Gross Rent
(1)
GLA of
Expiring
Leases
Average
Annualized
Gross Rent
Per Square
Foot
Expiring
Leases as % of
Total
Annualized
Gross Rent
(2)
Expiring
Leases as %
of Total Leased
GLA
(3)
2015
31
$
2,883,000
169,000
$
17.06
6.3%
5.3%
2016
37
5,516,000
401,000
13.76
12.1%
12.6%
2017
51
6,676,000
401,000
16.63
14.6%
12.6%
2018
41
6,395,000
379,000
16.89
14.0%
11.9%
2019
31
4,851,000
340,000
14.29
10.6%
10.7%
2020
27
4,072,000
345,000
11.81
8.9%
10.8%
2021
13
3,303,000
231,000
14.27
7.2%
7.3%
2022
22
4,375,000
337,000
12.99
9.6%
10.6%
2023
8
1,606,000
82,000
19.70
3.5%
2.6%
2024
14
2,276,000
100,000
22.81
5.0%
3.1%
(1)
Total annualized gross rent, including recoverable common area expenses and real estate taxes, in effect at
December 31, 2014
for expiring leases that were executed as of
December 31, 2014
.
(2)
Total annualized gross rent, including recoverable common area expenses and real estate taxes, of expiring leases as a percentage of the total annualized gross rent of all leases that were executed as of
December 31, 2014
.
(3)
Total GLA of expiring leases as a percentage of the total GLA of all leases that were executed as of
December 31, 2014
.
Debt on Associated Centers
Please see the table entitled “Mortgage Loans Outstanding at
December 31, 2014
” included herein for information regarding any liens or encumbrances related to our Associated Centers.
38
Community Centers
We owned a controlling interest in
six
Community Centers and a non-controlling interest in
five
Community Centers as of
December 31, 2014
. Community Centers typically have less development risk because of shorter development periods and lower costs. While Community Centers generally maintain higher occupancy levels and are more stable, they typically have slower rent growth because the anchor stores’ rents are typically fixed and are for longer terms.
Community Centers are designed to attract local and regional area customers and are typically anchored by a combination of supermarkets, or value-priced stores that attract shoppers to each center’s small shops. The tenants at our Community Centers typically offer necessities, value-oriented and convenience merchandise.
We own the land underlying the Community Centers in fee simple interest.
The following table sets forth certain information for each of our Community Centers at
December 31, 2014
:
Community Center / Location
Year of Opening/ Most Recent Expansion
Company's Ownership
Total
GLA
(1)
Total
Leasable
GLA
(2)
Percentage
GLA
Occupied
(3)
Anchors & Junior Anchors
Cobblestone Village at Palm Coast
Palm Coast, FL
2007
100
%
96,891
22,876
98
%
Belk
(4)
The Crossings at Marshalls Creek
Middle Smithfield, PA
2013
100
%
86,343
86,343
94
%
Price Chopper
The Forum at Grandview
Madison, MS
2010/2012
75
%
191,582
191,582
100
%
Best Buy, Dick’s Sporting Goods, HomeGoods, Michaels, Stein Mart
Fremaux Town Center
(5)
Slidell, LA
2014
65
%
264,867
264,867
99
%
Best Buy, Dick's Sporting Goods, Kohl's, Michael's, T.J. Maxx
Hammock Landing
(5)
West Melbourne, FL
2009/2014
50
%
390,896
253,895
94
%
Carmike Cinema, HH Gregg, Kohl's
(4)
, Marshall's, Michaels, Ross, Target
(4)
High Pointe Commons
(5)
Harrisburg, PA
2006/2008
50
%
330,913
107,910
100
%
Christmas Tree Shops, JC Penney
(4)
, Target
(4)
The Pavilion at Port Orange
(5)
Port Orange, FL
2010
50
%
297,094
229,695
96
%
Belk, Hollywood Theaters, Marshall's, Michaels
The Promenade
D'Iberville, MS
2009/2014
85
%
593,007
376,047
99
%
Ashley Home Furniture, Bed Bath & Beyond, Best Buy, Dick's Sporting Goods, Kohl's
(4)
, Marshall's, Michaels, Ross, Target
(4)
Renaissance Center
(5)
Durham, NC
2003/2007
50
%
314,693
314,693
96
%
Best Buy, Nordstrom Rack, REI, Toys R Us
Statesboro Crossing
Statesboro, GA
2008
50
%
136,958
136,958
100
%
Hobby Lobby, T.J. Maxx
Waynesville Commons
Waynesville, NC
2012
100
%
126,901
41,967
100
%
Belk
(4)
Total Community Centers
2,830,145
2,026,833
97
%
(1)
Includes total square footage of the Anchors (whether owned or leased by the Anchor) and shops. Does not include future expansion areas.
(2)
Includes leasable Anchors.
(3)
Includes tenants paying rent for executed leases as of
December 31, 2014
, including leased Anchors.
(4)
Owned by tenant.
(5)
This Property is owned in an unconsolidated joint venture.
39
Community Centers Lease Expirations
The following table summarizes the scheduled lease expirations for tenants in occupancy at Community Centers as of
December 31, 2014
:
Year Ending
December 31,
Number of
Leases
Expiring
Annualized
Gross Rent
(1)
GLA of
Expiring
Leases
Average
Annualized
Gross Rent
Per Square
Foot
Expiring
Leases as % of
Total
Annualized
Gross Rent
(2)
Expiring
Leases as a
% of Total
Leased
GLA
(3)
2015
14
$
858,000
31,000
$
27.45
2.3%
1.5%
2016
16
1,053,000
47,000
22.3
2.9%
2.3%
2017
29
2,778,000
121,000
22.98
7.6%
5.9%
2018
24
2,947,000
131,000
22.55
8.0%
6.3%
2019
41
5,150,000
243,000
21.16
14.0%
11.8%
2020
43
7,902,000
432,000
18.28
21.5%
21.0%
2021
16
2,736,000
143,000
19.17
7.4%
6.9%
2022
17
2,536,000
144,000
17.57
6.9%
7.0%
2023
24
3,492,000
197,000
17.76
9.5%
9.5%
2024
15
3,544,000
186,000
19.07
9.6%
9.0%
(1)
Total annualized gross rent, including recoverable common area expenses and real estate taxes, in effect at
December 31, 2014
for expiring leases that were executed as of
December 31, 2014
.
(2)
Total annualized gross rent, including recoverable common area expenses and real estate taxes, of expiring leases as a percentage of the total annualized gross rent of all leases that were executed as of
December 31, 2014
.
(3)
Total GLA of expiring leases as a percentage of the total GLA of all leases that were executed as of
December 31, 2014
.
Debt on Community Centers
Please see the table entitled “Mortgage Loans Outstanding at
December 31, 2014
” included herein for information regarding any liens or encumbrances related to our Community Centers.
Office Buildings
We owned a controlling interest in
eight
Office Buildings and a non-controlling interest in
five
Office Buildings as of
December 31, 2014
.
We own a 92% interest in the 131,000 square foot office building where our corporate headquarters is located. As of
December 31, 2014
, we occupied 63.9% of the total square footage of the building.
40
The following tables set forth certain information for each of our Office Buildings at
December 31, 2014
:
Office Building / Location
Year of Opening/ Most Recent Expansion
Company's Ownership
Total
GLA
(1)
Total
Leasable
GLA
Percentage
GLA
Occupied
840 Greenbrier Circle
Chesapeake, VA
1983
100
%
50,820
50,820
82
%
850 Greenbrier Circle
Chesapeake, VA
1984
100
%
81,318
81,318
100
%
Bank of America Building
(2)
Greensboro, NC
1988
50
%
49,327
49,327
53
%
CBL Center
Chattanooga, TN
2001
92
%
130,658
130,658
100
%
CBL Center II
Chattanooga, TN
2008
92
%
76,673
76,673
75
%
First Citizens Bank Building
(2)
Greensboro, NC
1985
50
%
43,357
43,357
100
%
Friendly Center Office Building
(2)
Greensboro, NC
1972
50
%
32,262
32,262
85
%
Oak Branch Business Center
Greensboro, NC
1990/1995
100
%
33,622
33,622
89
%
One Oyster Point
Newport News, VA
1984
100
%
36,257
36,257
63
%
The Pavilion at Port Orange
(2)
Port Orange, FL
2010
50
%
33,275
33,275
84
%
Pearland Office
Pearland, TX
2009
100
%
66,358
66,358
67
%
Two Oyster Point
Newport News, VA
1985
100
%
38,900
38,900
77
%
Wachovia Office Building
(2)
Greensboro, NC
1992
50
%
12,000
12,000
100
%
Total Office Buildings
684,827
684,827
84
%
(1)
Includes total square footage of the offices. Does not include future expansion areas.
(2)
This Property is owned in an unconsolidated joint venture
Office Buildings Lease Expirations
The following table summarizes the scheduled lease expirations for tenants in occupancy at Office Buildings as of
December 31, 2014
:
Year Ending
December 31,
Number of
Leases
Expiring
Annualized
Gross Rent
(1)
GLA of
Expiring
Leases
Average
Annualized
Gross Rent
Per Square
Foot
Expiring Leases
as % of Total
Annualized
Gross Rent
(2)
Expiring
Leases as a
% of Total
Leased
GLA
(3)
2015
15
$
1,071,000
55,000
$
19.42
10.5%
10.9%
2016
21
1,132,000
58,000
19.45
11.1%
11.5%
2017
13
1,836,000
114,000
16.06
18.0%
22.6%
2018
21
2,361,000
98,000
24.15
23.1%
19.3%
2019
6
1,354,000
59,000
23.07
13.2%
11.6%
2020
1
40,000
2,000
18.96
0.4%
0.4%
2021
1
115,000
4,000
31.98
1.1%
0.7%
2022
2
464,000
15,000
31.77
4.5%
2.9%
2023
—
—
—
—
—%
—%
2024
1
128,000
13,000
9.88
1.3%
2.6%
(1)
Total annualized contractual gross rent, including recoverable common area expenses and real estate taxes, in effect at
December 31, 2014
for expiring leases that were executed as of
December 31, 2014
.
(2)
Total annualized contractual gross rent, including recoverable common area expenses and real estate taxes, of expiring leases as a percentage of the total annualized gross rent of all leases that were executed as of
December 31, 2014
.
(3)
Total GLA of expiring leases as a percentage of the total GLA of all leases that were executed as of
December 31, 2014
.
41
Debt on Office Buildings
Please see the table entitled “Mortgage Loans Outstanding at
December 31, 2014
” included herein for information regarding any liens or encumbrances related to our Offices.
Mortgages Notes Receivable
We own
five
mortgages, each of which is collateralized by either a first mortgage, a second mortgage or by assignment of 100% of the ownership interests in the underlying real estate and related improvements. The mortgages are more fully described on Schedule IV in Part IV of this report.
Mortgage Loans Outstanding at
December 31, 2014
(in thousands):
Property
Our
Ownership
Interest
Stated
Interest
Rate
Principal
Balance as of
12/31/14
(1)
Annual
Debt
Service
Maturity
Date
Optional Extended Maturity Date
Balloon
Payment Due
on Maturity
Open to Prepayment
Date
(2)
Footnote
Consolidated Debt
Malls:
Acadiana Mall
100
%
5.67
%
$
132,068
$
10,435
Apr-17
—
$
124,998
Open
Alamance Crossing
100
%
5.83
%
48,660
3,589
Jul-21
—
43,046
Open
Arbor Place
100
%
5.10
%
117,496
7,948
May-22
—
100,861
Open
Asheville Mall
100
%
5.80
%
73,260
5,917
Sep-21
—
60,190
Open
Brookfield Square
100
%
5.08
%
87,816
6,822
Nov-15
—
85,807
Open
Burnsville Center
100
%
6.00
%
75,752
6,417
Jul-20
—
63,589
Open
Cary Towne Center
100
%
8.50
%
51,250
6,898
Mar-17
—
45,226
Open
CherryVale Mall
100
%
5.00
%
78,280
6,055
Oct-15
—
76,647
Open
Chesterfield Mall
100
%
5.74
%
140,000
8,153
Sep-16
—
140,000
Open
Cross Creek Mall
100
%
4.54
%
130,600
9,376
Jan-22
—
102,260
Open
Dakota Square Mall
100
%
6.23
%
56,705
4,562
Nov-16
—
54,843
Open
East Towne Mall
100
%
5.00
%
66,772
5,153
Nov-15
—
65,231
Open
EastGate Mall
100
%
5.83
%
39,852
3,613
Apr-21
—
30,155
Open
Eastland Mall
100
%
5.85
%
59,400
3,475
Dec-15
—
59,400
Open
Fashion Square
100
%
4.95
%
39,736
2,932
Jun-22
—
31,112
Open
Fayette Mall
100
%
5.42
%
171,192
13,527
May-21
—
139,177
Open
Greenbrier Mall
100
%
5.91
%
73,907
6,055
Aug-16
—
71,111
Open
Hamilton Place
90
%
5.86
%
101,624
8,292
Aug-16
—
97,757
Open
Hanes Mall
100
%
6.99
%
151,584
13,080
Oct-18
—
140,968
Open
Hickory Point Mall
100
%
5.85
%
28,338
2,347
Dec-15
—
27,690
Open
Honey Creek Mall
100
%
8.00
%
28,978
3,373
Jul-19
—
23,290
Open
(3)
Imperial Valley Mall
100
%
4.99
%
49,945
3,859
Sep-15
—
49,019
Open
Jefferson Mall
100
%
4.75
%
68,470
4,456
Jun-22
—
58,176
Open
Kirkwood Mall
100
%
5.75
%
39,196
2,885
Apr-18
37,109
Open
Layton Hills Mall
100
%
5.66
%
94,383
7,453
Apr-17
—
89,327
Open
Midland Mall
100
%
6.10
%
33,179
2,763
Aug-16
—
31,953
Open
Northwoods Mall
100
%
5.08
%
70,194
4,743
Apr-22
—
60,292
Open
The Outlet Shoppes at Atlanta
75
%
4.90
%
78,695
5,095
Nov-23
—
65,036
Open
The Outlet Shoppes at El Paso
75
%
7.06
%
64,497
5,622
Dec-17
—
61,265
Open
The Outlet Shoppes at El Paso (Phase II)
75
%
2.91
%
5,068
170
Apr-18
—
4,738
Open
(4)
(5)
The Outlet Shoppes at Gettysburg
50
%
5.87
%
38,659
3,104
Feb-16
—
37,766
Open
The Outlet Shoppes at Oklahoma City
75
%
5.73
%
56,571
4,521
Jan-22
—
45,428
Open
42
Property
Our
Ownership
Interest
Stated
Interest
Rate
Principal
Balance as of
12/31/14
(1)
Annual
Debt
Service
Maturity
Date
Optional Extended Maturity Date
Balloon
Payment Due
on Maturity
Open to Prepayment
Date
(2)
Footnote
The Outlet Shoppes at Oklahoma City (Phase II)
75
%
2.91
%
5,909
328
Apr-19
Apr-21
5,233
Open
(6)
The Outlet Shoppes at Oklahoma City (Phase III)
75
%
2.91
%
2,570
106
Apr-19
Apr-21
2,141
Open
(5)
(6)
The Outlet Shoppes of the Bluegrass
65
%
4.05
%
77,398
4,464
Dec-24
—
61,316
Jan-17
Park Plaza Mall
100
%
5.28
%
91,643
7,165
Apr-21
—
74,428
Open
Parkdale Mall & Crossing
100
%
5.85
%
87,961
7,241
Mar-21
—
72,447
Open
Parkway Place
100
%
6.50
%
38,567
3,403
Jul-20
—
32,661
Open
Southaven Towne Center
100
%
5.50
%
40,023
3,134
Jan-17
—
38,056
Open
Southpark Mall
100
%
4.85
%
64,486
4,240
Jun-22
—
54,924
Open
Stroud Mall
100
%
4.59
%
31,960
2,127
Apr-16
—
30,276
Open
(7)
Valley View Mall
100
%
6.50
%
59,688
5,267
Jul-20
—
50,547
Open
Volusia Mall
100
%
8.00
%
49,849
5,802
Jul-19
—
40,064
Open
(3)
Wausau Center
100
%
5.85
%
18,369
1,509
Apr-21
—
15,100
Open
West Towne Mall
100
%
5.00
%
94,316
7,279
Nov-15
—
92,139
Open
WestGate Mall
100
%
4.99
%
37,931
2,803
Jul-22
—
29,670
Open
York Galleria
100
%
4.55
%
51,037
3,408
Apr-16
—
48,337
Open
(8)
3,103,834
240,966
2,770,806
Associated Centers:
CoolSprings Crossing
100
%
4.54
%
11,946
798
Apr-16
—
11,313
Open
(9)
EastGate Crossing
100
%
5.66
%
14,707
1,159
May-17
—
13,893
Open
Gunbarrel Pointe
100
%
4.64
%
10,641
706
Apr-16
—
10,083
Open
(10)
Hamilton Corner
90
%
5.67
%
14,966
1,183
Apr-17
—
14,164
Open
Hamilton Crossing & Expansion
92
%
5.99
%
9,853
819
Apr-21
—
8,122
Open
The Plaza at Fayette
100
%
5.67
%
38,988
3,081
Apr-17
—
36,901
Open
The Shoppes at St. Clair Square
100
%
5.67
%
19,760
1,562
Apr-17
—
18,702
Open
The Terrace
92
%
7.25
%
13,683
1,284
Jun-20
—
11,755
Jul-15
134,544
10,592
124,933
Community Center:
Statesboro Crossing
50
%
1.97
%
11,212
349
Jun-16
Jun-18
11,024
Open
(6)
Office Building:
CBL Center
92
%
5.00
%
20,485
1,651
Jun-22
—
14,949
Open
Unsecured Credit Facilities:
$600,000 capacity
100
%
1.56
%
63,716
994
Nov-15
Nov-16
63,716
Open
(6)
$600,000 capacity
100
%
1.56
%
155,267
2,422
Nov-16
Nov-17
155,267
Open
(6)
$100,000 capacity
100
%
1.55
%
2,200
34
Feb-16
—
2,200
Open
(6)
221,183
3,450
221,183
Unsecured Term Loans:
$400,000 capacity
100
%
1.67
%
400,000
6,675
Jul-18
—
400,000
Open
(6)
$50,000 capacity
100
%
2.05
%
50,000
1,027
Feb-18
—
50,000
Open
(6)
(11)
450,000
7,702
450,000
43
Property
Our
Ownership
Interest
Stated
Interest
Rate
Principal
Balance as of
12/31/14
(1)
Annual
Debt
Service
Maturity
Date
Optional Extended Maturity Date
Balloon
Payment Due
on Maturity
Open to Prepayment
Date
(2)
Footnote
Senior Unsecured Notes:
5.25% notes
100
%
5.25
%
450,000
23,625
Dec-23
—
450,000
Open
4.60% notes
100
%
4.60
%
300,000
13,800
Oct-24
—
300,000
Open
750,000
37,425
750,000
Construction Property:
The Outlet Shoppes at Atlanta - Parcel development
75
%
2.66
%
454
12
Dec-19
—
286
Open
(5)
(12)
Other:
ERMC note (term loan)
50
%
3.50
%
5,639
3,170
May-17
—
—
Open
(13)
Unamortized Premiums and Discounts, net
3,109
—
—
(14)
Total Consolidated Debt
$
4,700,460
$
305,317
$
4,343,181
Unconsolidated Debt:
Ambassador Town Center
65
%
1.96
%
$
715
$
14
Dec-17
Dec-19
$
715
Open
(5)
(6)
Ambassador Town Center Infrastructure Improvements
65
%
2.17
%
725
16
Dec-17
Dec-19
443
Open
(5)
(15)
Coastal Grand-Myrtle Beach
50
%
4.09
%
119,514
6,958
Aug-24
—
95,230
Aug-15
Coastal Grand Outparcel - Myrtle Beach
50
%
4.09
%
5,767
336
Aug-24
—
4,595
Aug-15
CoolSprings Galleria
50
%
6.98
%
105,523
9,445
Jun-18
—
97,506
Open
Fremaux Town Center (Phase I)
65
%
2.17
%
41,648
898
Aug-16
Aug-18
41,648
Open
(16)
Fremaux Town Center (Phase II)
65
%
2.17
%
4,041
88
Aug-16
Aug-18
4,041
Open
(16)
Friendly Shopping Center
50
%
3.48
%
100,000
3,479
Apr-23
—
82,392
Open
(17)
Governor's Square Mall
48
%
8.23
%
17,685
3,476
Sep-16
—
14,089
Open
Gulf Coast Town Center (Phase I)
50
%
5.60
%
190,800
10,687
Jul-17
—
190,800
Open
Gulf Coast Town Center (Phase III)
50
%
2.75
%
5,694
303
Jul-15
—
5,401
Open
(5)
(6)
Hammock Landing (Phase I)
50
%
2.17
%
40,243
1,502
Nov-15
Nov-17
39,539
Open
(6)
(18)
Hammock Landing (Phase II)
50
%
2.42
%
13,579
327
Nov-15
Nov-17
13,579
Open
(6)
(19)
High Pointe Commons (Phase I)
50
%
5.74
%
13,097
1,212
May-17
—
12,088
Open
High Pointe Commons (Phase II)
50
%
6.10
%
5,236
481
Jul-17
—
4,816
Open
Kentucky Oaks Mall
50
%
5.27
%
21,876
2,429
Jan-17
—
19,223
Open
Oak Park Mall
50
%
5.85
%
275,700
16,128
Dec-15
—
275,700
Open
The Pavilion at Port Orange
50
%
2.17
%
60,814
2,248
Nov-15
Nov-17
59,758
Open
(6)
(18)
Renaissance Center (Phase I)
50
%
5.61
%
32,427
2,569
Jul-16
—
31,297
Open
Renaissance Center (Phase II)
50
%
3.49
%
16,000
558
Apr-23
—
13,636
Open
(20)
The Shops at Friendly Center
50
%
5.90
%
39,488
3,203
Jan-17
—
37,639
Open
44
Property
Our
Ownership
Interest
Stated
Interest
Rate
Principal
Balance as of
12/31/14
(1)
Annual
Debt
Service
Maturity
Date
Optional Extended Maturity Date
Balloon
Payment Due
on Maturity
Open to Prepayment
Date
(2)
Footnote
Triangle Town Center
50
%
5.74
%
175,148
14,367
Dec-15
—
171,092
Open
West County Center
50
%
3.40
%
190,000
6,550
Dec-22
—
162,270
Jan-15
(21)
York Town Center
50
%
4.90
%
35,675
2,657
Feb-22
—
28,293
Open
York Town Center - Pier 1
50
%
2.91
%
1,431
86
Feb-22
—
1,088
Open
(6)
Total Unconsolidated Debt
$
1,512,826
$
90,017
$
1,406,878
Total Consolidated and Unconsolidated Debt
$
6,213,286
$
395,334
$
5,750,059
Company's Pro-Rata Share of Total Debt
$
5,346,289
$
340,309
(22)
(1)
The amount listed includes 100% of the loan amount even though the Operating Partnership may have less than a 100% ownership interest in the Property.
(2)
Prepayment premium is based on yield maintenance or defeasance.
(3)
The mortgages on Honey Creek and Volusia Mall are cross-collateralized and cross-defaulted.
(4)
The variable-rate loan bears interest at LIBOR + 2.75%. Annual debt service is interest only through October 2015. Thereafter, debt service will be $132 in annual principal payments plus interest.
(5)
The Operating Partnership owns less than 100% of the Property but guarantees 100% of the debt.
(6)
The interest rate is variable at various spreads over LIBOR priced at the rates in effect at December 31, 2014. The debt is prepayable at any time without prepayment penalty.
(7)
The Company has an interest rate swap on a notional amount of $31,960, amortizing to $30,276 over the term of the swap, related to Stroud Mall to effectively fix the interest rate on that variable-rate loan. Therefore, this amount is currently reflected as having a fixed rate. The swap terminates in April 2016.
(8)
The Company has an interest rate swap on a notional amount of $51,037 amortizing to $48,337 over the term of the swap, related to York Galleria to effectively fix the interest rate on that variable-rate loan. Therefore, this amount is currently reflected as having a fixed rate. The swap terminates in April 2016.
(9)
The Company has an interest rate swap on a notional amount of $11,946, amortizing to $11,313 over the term of the swap, related to CoolSprings Crossing to effectively fix the interest rate on that variable-rate loan. Therefore, this amount is currently reflected as having a fixed rate. The swap terminates in April 2016.
(10)
The Company has an interest rate swap on a notional amount of $10,641, amortizing to $10,083 over the term of the swap, related to Gunbarrel Pointe to effectively fix the interest rate on that variable-rate loan. Therefore, this amount is currently reflected as having a fixed rate. The swap terminates in April 2016.
(11)
Subsequent to December 31, 2014, the term loan was amended to reduce the interest rate from LIBOR + 1.90% to LIBOR + 1.55%.
(12)
The variable-rate loan bears interest at LIBOR + 2.50%. Annual debt service is interest only through July 2016. Thereafter, debt service will be $48 in annual principal payments plus interest.
(13)
Represents a fixed-rate term loan with a subsidiary of the Management Company. Principal payments will be reduced in May 2016, which will reduce debt service for 2016 to $1,986.
(14)
Represents bond discounts as well as net premiums related to debt assumed to acquire real estate assets, which had stated interest rates that were above or below the estimated market rates for similar debt instruments at the respective acquisition dates.
(15)
The variable-rate loan bears interest at LIBOR + 2.0%. Under a PILOT program, in lieu of ad valorem taxes, Ambassador and other contributing landowners will make annual PILOT payments to Ambassador Infrastructure, which will be used to repay the construction loan.
(16)
The variable-rate loan bears interest at LIBOR + 2.00%. Annual debt service is interest only. The Operating Partnership guarantees 50% of the debt.
(17)
Annual debt service is interest only through May 2016. Thus, debt service will be $5,171 for 2016 and $5,735 thereafter.
(18)
The Operating Partnership guarantees 25% of the debt.
(19)
The maximum guaranteed amount is $8,700 unless a monetary event default occurs related to Carmike Cinema or Academy Sports. The guaranty will be reduced to 25% once Academy Sports is operational and paying contractual rent.
(20)
Annual debt service is interest only through May 2016. Thereafter, debt service will be $861.
(21)
Annual debt service is interest only through December 2015. In 2016 and thereafter, annual debt service will be $10,111.
(22)
Represents the Company's pro rata share of debt, including our share of unconsolidated affiliates' debt and excluding noncontrolling interests' share of consolidated debt on shopping center Properties.
The following is a reconciliation of consolidated debt to the Company's pro rata share of total debt (in thousands):
Total consolidated debt
$
4,700,460
Noncontrolling interests' share of consolidated debt
(122,473
)
Company's share of unconsolidated debt
768,302
Company's pro rata share of total debt
$
5,346,289
45
Other than our property-specific mortgage or construction loans, there are no material liens or encumbrances on our Properties. See
Note 5
and
Note 6
to the consolidated financial statements for additional information regarding property-specific indebtedness and construction loans.
ITEM 3. LEGAL PROCEEDINGS
We are currently involved in certain litigation that arises in the ordinary course of business, most of which is expected to be covered by liability insurance. Based on current expectations, such matters, both individually and in the aggregate, are not expected to have a material adverse effect on our liquidity, results of operations, business or financial condition.
On March 11, 2010, The Promenade D'Iberville, LLC (“TPD”), a subsidiary of the Company, filed a lawsuit in the Circuit Court of Harrison County, Mississippi (the "Mississippi Case"), against M. Hanna Construction Co., Inc. (“M Hanna”), Gallet & Associates, Inc., LA Ash, Inc., EMJ Corporation (“EMJ”) and JEA (f/k/a Jacksonville Electric Authority), seeking damages for alleged property damage and related damages occurring at a shopping center development in D'Iberville, Mississippi. EMJ filed an answer and counterclaim denying liability and seeking to recover from TPD the retainage of approximately
$0.3 million
allegedly owed under the construction contract. Kohl's Department Stores, Inc. (“Kohl's”) was granted permission to intervene in the Mississippi Case and, on April 13, 2011, filed a cross-claim against TPD alleging that TPD is liable to Kohl's for unspecified damages resulting from the actions of the defendants and for the failure to perform the obligations of TPD under a Site Development Agreement with Kohl's. Kohl's also made a claim against us based on our guarantee of the performance of TPD under the Site Development Agreement. In the fourth quarter of 2014, TPD agreed to a resolution of its claims against defendant EMJ. Pursuant to this agreement, TPD received partial settlements aggregating to
$6.0 million
in the fourth quarter of 2014 from one of EMJ's insurance carriers. Further, EMJ agreed to be responsible for up to a maximum of
$6.6 million
of future costs incurred by TPD in remediating damages to its shopping center site under certain circumstances as set forth in the agreement, and agreed that such limitation would not apply to its potential responsibility for any future remediation required under applicable environmental laws (should such claims arise). The claim made by EMJ against us has been dismissed, and based on information currently available, we believe the likelihood of an unfavorable outcome related to the claims made by Kohl's against us in connection with the Mississippi case is remote. We provided disclosure of this litigation due to the related party relationship between us and EMJ described below. TPD also received partial settlements of
$0.8 million
in the first quarter of 2014 and
$8.2 million
in the third quarter of 2013 from certain of the defendants in the Mississippi Case described above. Litigation continues with the other remaining defendants in the matter. The trial for those remaining claims has been continued from its previously scheduled September 2014 setting. The parties are petitioning the court for a new setting. Subsequent to
December 31, 2014
, we received an additional
$4.9 million
from EMJ's insurance carrier.
TPD also has filed claims under several insurance policies in connection with this matter, and there are three pending lawsuits relating to insurance coverage. On October 8, 2010, First Mercury Insurance Company (“First Mercury”) filed an action in the United States District Court for the Eastern District of Texas against M Hanna and TPD seeking a declaratory judgment concerning coverage under a liability insurance policy issued by First Mercury to M Hanna. That case was dismissed for lack of federal jurisdiction and refiled in Texas state court. On June 13, 2011, TPD filed an action in the Chancery Court of Hamilton County, Tennessee (the "Tennessee Case") against National Union Fire Insurance Company of Pittsburgh, PA (“National Union”) and EMJ seeking a declaratory judgment regarding coverage under a liability insurance policy issued by National Union to EMJ and recovery of damages arising out of National Union's breach of its obligations. In March 2012, Zurich American and Zurich American of Illinois, which also have issued liability insurance policies to EMJ, intervened in the Tennessee Case and the case was set for trial on October 29, 2013 but, currently, the trial date has been extended while the parties mediate the case. The first mediation session took place on January 14-15, 2014, and the second session took place on March 18-19, 2014. A third session was held on May 22, 2014. On February 14, 2012, TPD filed claims in the United States District Court for the Southern District of Mississippi against Factory Mutual Insurance Company and Federal Insurance Company seeking a declaratory judgment concerning coverage under certain builders risk and property insurance policies issued by those respective insurers to the Company. The Tennessee Case was dismissed in September 2014, after a resolution of those claims. The remaining claims are still pending.
Certain executive officers of the Company and members of the immediate family of Charles B. Lebovitz, Chairman of the Board of the Company, collectively have a significant non-controlling interest in EMJ, a major national construction company that the Company engaged to build a substantial number of the Company's properties. EMJ was one of the defendants in the Mississippi Case and in the Tennessee Case described above.
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable.
46
PART II
ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
Common stock of CBL & Associates Properties, Inc. is traded on the New York Stock Exchange. The stock symbol is “CBL”. Quarterly sale prices and dividends paid per share of common stock are as follows:
Market Price
Quarter Ended
High
Low
Dividend
2014
March 31
$
18.85
$
16.00
$
0.245
June 30
$
19.29
$
17.40
$
0.245
September 30
$
19.94
$
17.41
$
0.245
December 31
$
19.98
$
17.08
$
0.265
2013
March 31
$
23.79
$
20.76
$
0.230
June 30
$
26.95
$
20.22
$
0.230
September 30
$
24.12
$
18.74
$
0.230
December 31
$
20.63
$
17.76
$
0.245
There were approximately 792 shareholders of record for our common stock as of
February 23, 2015
.
Future dividend distributions are subject to our actual results of operations, taxable income, economic conditions, issuances of common stock and such other factors as our Board of Directors deems relevant. 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.
See
Part III, Item 12
contained herein for information regarding securities authorized for issuance under equity compensation plans.
The following table presents information with respect to repurchases of common stock made by us during the three months ended
December 31, 2014
:
Period
Total Number
of Shares
Purchased
(1)
Average
Price Paid
per Share
(2)
Total Number of
Shares Purchased
as Part of a
Publicly
Announced Plan
Approximate
Dollar Value of
Shares that May
Yet Be Purchased
Under the Plan
Oct. 1–31, 2014
116
$
17.56
—
$
—
Nov. 1–30, 2014
—
—
—
—
Dec. 1–31, 2014
—
—
—
—
Total
116
$
17.56
—
$
—
(1)
Represents shares surrendered to the Company by employees to satisfy federal and state income tax withholding requirements related to the vesting of shares of restricted stock issued under the CBL & Associates Properties, Inc. Second Amended and Restated Stock Incentive Plan, as amended.
(2)
Represents the market value of the common stock on the vesting date for the shares of restricted stock, which was used to determine the number of shares required to be surrendered to satisfy income tax withholding requirements.
47
ITEM 6. SELECTED FINANCIAL DATA (CBL & Associates Properties, Inc.)
(In thousands, except per share data)
Year Ended December 31,
(1)
2014
2013
2012
2011
2010
Total revenues
$
1,060,739
$
1,053,625
$
1,002,843
$
1,019,899
$
1,014,487
Total operating expenses
685,596
722,860
632,922
671,477
622,945
Income from operations
375,143
330,765
369,921
348,422
391,542
Interest and other income
14,121
10,825
3,953
2,578
3,868
Interest expense
(239,824
)
(231,856
)
(242,357
)
(262,608
)
(275,951
)
Gain (loss) on extinguishment of debt
87,893
(9,108
)
265
1,029
—
Gain on investments
—
2,400
45,072
—
888
Equity in earnings (losses) of unconsolidated affiliates
14,803
11,616
8,313
6,138
(188
)
Income tax (provision) benefit
(4,499
)
(1,305
)
(1,404
)
269
6,417
Income from continuing operations before gain on sales of real estate assets
247,637
113,337
183,763
95,828
126,576
Gain on sales of real estate assets
5,342
1,980
2,286
59,396
2,887
Income from continuing operations
252,979
115,317
186,049
155,224
129,463
Discontinued operations
54
(4,947
)
(11,530
)
29,770
(31,293
)
Net income
253,033
110,370
174,519
184,994
98,170
Net income attributable to noncontrolling interests in:
Operating Partnership
(30,106
)
(7,125
)
(19,267
)
(25,841
)
(11,018
)
Other consolidated subsidiaries
(3,777
)
(18,041
)
(23,652
)
(25,217
)
(25,001
)
Net income attributable to the Company
219,150
85,204
131,600
133,936
62,151
Preferred dividends
(44,892
)
(44,892
)
(47,511
)
(42,376
)
(32,619
)
Net income available to common shareholders
$
174,258
$
40,312
$
84,089
$
91,560
$
29,532
Basic per share data attributable to common shareholders:
Income from continuing operations, net of preferred dividends
$
1.02
$
0.27
$
0.60
$
0.46
$
0.38
Net income attributable to common shareholders
$
1.02
$
0.24
$
0.54
$
0.62
$
0.21
Weighted-average common shares outstanding
170,247
167,027
154,762
148,289
138,375
Diluted per share data attributable to common shareholders:
Income from continuing operations, net of preferred dividends
$
1.02
$
0.27
$
0.60
$
0.46
$
0.38
Net income attributable to common shareholders
$
1.02
$
0.24
$
0.54
$
0.62
$
0.21
Weighted-average common and potential dilutive common shares outstanding
170,247
167,027
154,807
148,334
138,416
Amounts attributable to common shareholders:
Income from continuing operations, net of preferred dividends
$
174,212
$
44,515
$
93,469
$
68,366
$
52,323
Discontinued operations
46
(4,203
)
(9,380
)
23,194
(22,791
)
Net income attributable to common shareholders
$
174,258
$
40,312
$
84,089
$
91,560
$
29,532
Dividends declared per common share
$
1.000
$
0.935
$
0.880
$
0.840
$
0.800
December 31,
2014
2013
2012
2011
2010
BALANCE SHEET DATA:
Net investment in real estate assets
$
5,947,175
$
6,067,157
$
6,328,982
$
6,005,670
$
6,890,137
Total assets
6,616,299
6,785,971
7,089,736
6,719,428
7,506,554
Total mortgage and other indebtedness
4,700,460
4,857,523
4,745,683
4,489,355
5,209,747
Redeemable noncontrolling interests
37,559
34,639
464,082
456,105
458,213
Total shareholders' equity
1,406,552
1,404,913
1,328,693
1,263,278
1,300,338
Noncontrolling interests
143,376
155,021
192,404
207,113
223,605
Total equity
1,549,928
1,559,934
1,521,097
1,470,391
1,523,943
48
Year Ended December 31,
2014
2013
2012
2011
2010
OTHER DATA:
Cash flows provided by (used in):
Operating activities
$
468,061
$
464,751
$
481,515
$
441,836
$
429,792
Investing activities
(234,855
)
(125,693
)
(246,670
)
(27,645
)
(5,558
)
Financing activities
(260,768
)
(351,806
)
(212,689
)
(408,995
)
(421,400
)
Funds From Operations ("FFO") of the Operating Partnership
(2)
545,514
437,451
458,159
422,697
394,841
FFO allocable to common shareholders
465,160
371,702
372,758
329,323
287,563
(1)
Please refer to
Note 3
,
5
and
15
to the consolidated financial statements for a description of acquisitions, joint venture transactions and impairment charges that have impacted the comparability of the financial information presented.
(2)
Please refer to Management’s Discussion and Analysis of Financial Condition and Results of Operations for the definition of FFO, which does not represent cash flows from operations as defined by accounting principles generally accepted in the United States and is not necessarily indicative of the cash available to fund all cash requirements. A reconciliation of FFO to net income (loss) attributable to common shareholders is presented on page 82.
ITEM 6. SELECTED FINANCIAL DATA (CBL & Associates Limited Partnership)
(In thousands, except per unit data)
Year Ended December 31,
(1)
2014
2013
2012
2011
2010
Total revenues
$
1,060,739
$
1,053,625
$
1,002,843
$
1,019,899
$
1,014,487
Total operating expenses
685,596
722,860
632,922
671,477
622,945
Income from operations
375,143
330,765
369,921
348,422
391,542
Interest and other income
14,121
10,825
3,953
2,578
3,910
Interest expense
(239,824
)
(231,856
)
(242,357
)
(262,608
)
(275,951
)
Gain (loss) on extinguishment of debt
87,893
(9,108
)
265
1,029
—
Gain on investments
—
2,400
45,072
—
888
Equity in earnings (losses) of unconsolidated affiliates
14,803
11,616
8,313
6,138
(188
)
Income tax (provision) benefit
(4,499
)
(1,305
)
(1,404
)
269
6,417
Income from continuing operations before gain on sales of real estate assets
247,637
113,337
183,763
95,828
126,618
Gain on sales of real estate assets
5,342
1,980
2,286
59,396
2,887
Income from continuing operations
252,979
115,317
186,049
155,224
129,505
Discontinued operations
54
(4,947
)
(11,530
)
29,770
(31,293
)
Net income
253,033
110,370
174,519
184,994
98,212
Net income attributable to noncontrolling interests
(3,777
)
(18,041
)
(23,652
)
(25,217
)
(25,001
)
Net income attributable to the Operating Partnership
249,256
92,329
150,867
159,777
73,211
Distributions to preferred unitholders
(44,892
)
(44,892
)
(47,511
)
(42,376
)
(32,619
)
Net income available to common unitholders
$
204,364
$
47,437
$
103,356
$
117,401
$
40,592
Basic per unit data attributable to common unitholders:
Income from continuing operations, net of preferred distributions
$
1.02
$
0.26
$
0.59
$
0.49
$
0.33
Net income attributable to common unitholders
$
1.02
$
0.24
$
0.54
$
0.62
$
0.21
Weighted-average common units outstanding
199,660
196,572
190,223
190,335
190,001
Diluted per unit data attributable to common unitholders:
Income from continuing operations, net of preferred distributions
$
1.02
$
0.26
$
0.59
$
0.49
$
0.33
Net income attributable to common unitholders
$
1.02
$
0.24
$
0.54
$
0.62
$
0.21
Weighted-average common and potential dilutive common units outstanding
199,660
196,572
190,268
190,380
190,043
Amounts attributable to common unitholders:
Income from continuing operations, net of preferred distributions
$
204,318
$
51,640
$
112,736
$
94,207
$
63,383
Discontinued operations
46
(4,203
)
(9,380
)
23,194
(22,791
)
Net income attributable to common unitholders
$
204,364
$
47,437
$
103,356
$
117,401
$
40,592
Distributions per unit
$
1.03
$
0.97
$
0.92
$
0.89
$
0.90
49
December 31,
2014
2013
2012
2011
2010
BALANCE SHEET DATA:
Net investment in real estate assets
$
5,947,175
$
6,067,157
$
6,328,982
$
6,005,670
$
6,890,137
Total assets
6,616,727
6,786,393
7,090,225
6,719,559
7,506,650
Total mortgage and other indebtedness
4,700,460
4,857,523
4,745,683
4,489,355
5,209,747
Redeemable interests
37,559
34,639
464,082
456,105
458,213
Total partners' capital
1,541,533
1,541,176
1,458,164
1,466,241
1,517,957
Noncontrolling interests
8,908
19,179
63,496
4,280
6,082
Total capital
1,550,441
1,560,355
1,521,660
1,470,521
1,524,039
Year Ended December 31,
2014
2013
2012
2011
2010
OTHER DATA:
Cash flows provided by (used in):
Operating activities
$
468,063
$
464,741
$
481,181
$
441,827
$
429,815
Investing activities
(234,855
)
(125,693
)
(246,683
)
(27,645
)
(5,559
)
Financing activities
(260,768
)
(351,806
)
(212,331
)
(408,995
)
(421,400
)
(I)
Please refer to
Notes 3
,
5
and
15
to the consolidated financial statements for a description of acquisitions, joint venture transactions and impairment charges that have impacted the comparability of the financial information presented.
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, open-air centers, outlet centers, associated centers, community centers and office properties. Our shopping centers are located in
27
states, but 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 of 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 variable interest entity ("VIE"). See
Item 1. Business
for a description of the number of Properties owned and under development as of
December 31, 2014
.
We achieved excellent operating results in 2014 with same-center NOI growth of 2.4% over the prior-year period, an increase in leasing spreads for Stabilized Malls of 12.6% and high occupancy of 94.9% for the Mall portfolio as of December 31, 2014. FFO of the Operating Partnership, as adjusted, also grew to end the year with a 4.3% increase over the same period in 2013. These results were driven by our strategic initiatives announced last year to dispose of lower-performing assets, take advantage of the financing opportunities available to us through our investment grade ratings and reinvest in our portfolio through redevelopments and tenant upgrades. We intend to take advantage of this momentum in 2015 by continuing to invest and grow our portfolio as well as dispose of Non-core and mature Properties. Highlights of our 2014 achievements are listed below.
As announced last spring, we targeted 25 lower-performing assets for disposition over a multi-year period. Of the 25 Properties, we sold one Mall and conveyed two Malls to their respective lenders as of
December 31, 2014
. Subsequent to
December 31, 2014
, we entered into non-binding contracts to sell four Malls. Our Tier I Malls, designated as those with sales greater than $375 per square foot, increased from 17 to 19 Properties over the past year.
In the fall of 2014, we completed a $300.0 million bond offering at a 4.60% coupon. Proceeds were used to pay outstanding balances on the lines of credit that had been utilized to retire over $285.0 million of consolidated property-specific loans, adding more than $470.5 million of undepreciated book value to our unencumbered asset pool. As of December 31, 2014, 36.2% of our consolidated NOI is generated by unencumbered assets.
50
We opened several new developments in 2014 including an outlet center, a community center and numerous expansions and redevelopments throughout our portfolio. We also took advantage of the space that became available to us through the closing of several Anchor stores to revitalize Malls at several locations and offer new-to-the market tenants. The former Sears stores at Fayette Mall and CoolSprings Galleria feature a Cheesecake Factory in addition to other contemporary retailers.
Results of Operations
Comparison of the Year Ended
December 31, 2014
to the Year Ended
December 31, 2013
Properties that were in operation for the entire year during both
2014
and
2013
are referred to as the “
2014
Comparable Properties.”
Since January 1, 2013, we have opened two outlet centers and two community center developments as follows:
Property
Location
Date Opened
New Developments
:
The Crossings at Marshalls Creek
Middle Smithfield, PA
June 2013
The Outlet Shoppes at Atlanta
(1)
Woodstock, GA
July 2013
Fremaux Town Center - Phase I
(2)
Slidell, LA
March 2014
The Outlet Shoppes of the Bluegrass
(3)
Simpsonville, KY
July 2014
(1)
The Outlet Shoppes at Atlanta is a 75/25 joint venture, which is included in the accompanying consolidated statements of operations on a consolidated basis.
(2)
Fremaux Town Center is a 65/35 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.
(3)
The Outlet Shoppes of the Bluegrass is a 65/35 joint venture, which is included in the accompanying consolidated statements of operations on a consolidated basis.
The Properties listed above, with the exception of Fremaux Town Center, are included in our operations on a consolidated basis and are collectively referred to as the "
2014
New Properties." The transactions related to the
2014
New Properties impact the comparison of the results of operations for the year ended
December 31, 2014
to the results of operations for the year ended
December 31, 2013
.
Revenues
Total revenues increased by
$7.1 million
for
2014
compared to the prior year. Rental revenues and tenant reimbursements increased $5.8 million due to an increase of $15.4 million related to the
2014
New Properties partially offset by a decrease of $9.6 million from the
2014
Comparable Properties. The
2014
Comparable Properties were impacted by decreases of $15.7 million related to our 2014 Property dispositions and $4.4 million associated with our Non-core Properties. The $10.5 million increase in revenues of the
2014
Comparable Properties, excluding dispositions and Non-core Properties, was attributable to improved leasing spreads, higher average base rent and higher occupancy.
Our cost recovery ratio increased to 98.9% for
2014
compared to 97.9% for
2013
.
The increase in management, development and leasing fees of
$0.5 million
was primarily attributable to an increase in miscellaneous fee income. Development fees increased $1.5 million due to development at various unconsolidated affiliates; however, this was offset by a decrease in management fees of $1.5 million related to a contract to manage a portfolio of six third-party owned malls that concluded at the end of 2013.
Other revenues increased
$0.7 million
primarily due to an increase of $1.3 million related to several outlet centers partially offset by a decrease of $0.6 million primarily attributable to a claims settlement received in the prior year for lost business as a result of the Deepwater Horizon oil spill.
Operating Expenses
Total operating expenses decreased
$37.3 million
for
2014
compared to the prior year. Property operating expenses, including real estate taxes and maintenance and repairs, decreased $2.3 million primarily due to a decrease of $7.7 million from the
2014
Comparable Properties partially offset by an increase of $5.4 million related to the
2014
New Properties. The
2014
Comparable Properties included decreases of $6.5 million related to dispositions and $1.7 million attributable to Non-core Properties. The $0.5 million increase in property operating expenses of the
2014
Comparable Properties, excluding dispositions and Non-core Properties, is primarily attributable to increases in snow removal costs, bad debt expense and real estate taxes, which were partially offset by decreases in insurance expense, parking lot repairs and maintenance.
51
The increase in depreciation and amortization expense of
$12.4 million
resulted from increases of $7.8 million related to the
2014
Comparable Properties and $4.6 million attributable to the
2014
New Properties. The
2014
Comparable Properties included decreases of $3.1 million and $1.6 million related to dispositions and Non-core Properties, respectively. The $12.5 million increase attributable to the
2014
Comparable Properties, excluding dispositions and Non-core Properties, is primarily attributable to an increase of $8.8 million in depreciation expense related to capital expenditures for renovations, redevelopments and deferred maintenance and an increase of $8.2 million in amortization of tenant improvements, which were partially offset by a decrease of $5.0 million in amortization of in-place leases. The $8.2 million increase in amortization of tenant improvements was primarily due to write-offs associated with tenant closings at Aeropostale, Body Central, Coach and Wet Seal.
General and administrative expenses increased
$1.4 million
primarily as a result of increases in consulting and legal fees, which included $3.2 million of legal fees and other costs attributable to the D'Iberville litigation described in
Note 14
to the consolidated financial statements. These increases were partially offset by a decrease in payroll and related expenses and an increase in capitalized overhead related to development projects. As a percentage of revenues, general and administrative expenses were 4.7% in
2014
compared to 4.6% in
2013
.
During
2014
, we recorded a non-cash impairment of real estate of
$17.9 million
primarily attributable to three Property dispositions. During
2013
, we recorded a non-cash impairment of
$70.0 million
which consisted of a $67.7 million loss to reduce the depreciated book value of two malls to their estimated fair values, a $1.8 million loss on the sale of an outparcel and a loss of $0.5 million to write down the book value of the corporate aircraft to its fair value upon trade-in. See
Note 15
to the consolidated financial statements for additional information on these impairments.
Other expenses increased
$3.5 million
primarily due to higher expenses related to our subsidiary that provides security and maintenance services to third parties.
Other Income and Expenses
Interest and other income increased
$3.3 million
in
2014
compared to the prior-year period. The increase in other income primarily relates to $11.7 million received in partial legal settlements and insurance claims proceeds received in 2014 partially offset by $8.2 million for a partial legal settlement received in 2013. See
Note 14
to the consolidated financial statements for additional information.
Interest expense increased
$8.0 million
in
2014
compared to the prior-year period, including $4.7 million of non-cash default interest related to the dispositions described in
Note 4
to the consolidated financial statements. Interest expense increased $3.2 million related to the
2014
New Properties. The remaining increase was primarily due to an increase in interest expense from the Notes that were issued during the fourth quarters of 2013 and 2014, the proceeds of which were used to reduce outstanding borrowings on our credit facilities that bear interest at a lower rate than the Notes. These increases were partially offset by a decrease in property-level interest expense as we continue to execute our strategy to reduce secured debt levels.
During
2014
, we recorded a gain on extinguishment of debt of
$87.9 million
which consisted primarily of $89.4 million related to a gain on extinguishment of debt from the transfer of three Malls to their respective lenders in settlement of the non‑recourse debt secured by the Properties. This gain was partially offset by $1.5 million in prepayment fees from the early retirement of two mortgage loans. See
Note 4
and
Note 6
to the consolidated financial statements for more information on these transactions. During 2013, we recorded a loss on extinguishment of debt of $9.1 million in connection with the early retirement of two mortgage loans, including a prepayment fee of $8.7 million on one mortgage loan and $0.4 million to write-off unamortized financing costs.
We recorded a gain on investment of $2.4 million during 2013 for the full payment of a note receivable related to our investment in China that had been written down in 2009.
Equity in earnings of unconsolidated affiliates increased by
$3.2 million
during
2014
. The increase is primarily attributable to $1.0 million of gain recognized for the sale of four outparcels and increases in base rents at several unconsolidated affiliates. These increases were partially offset by an increase in amortization of tenant allowances from write-offs associated with tenant closings.
The income tax provision of
$4.5 million
in 2014 relates to the Management Company, which is a taxable REIT subsidiary, and consists of a current and deferred tax provision of $3.2 million and $1.3 million, respectively. The income tax provision of $1.3 million in 2013 consists of a current benefit of $0.5 million and a deferred income tax provision of $1.8 million.
In 2014, we recognized a
$5.3 million
gain on sales of real estate which consisted of $4.4 million from the sale of 13 outparcels and $0.9 million related to the sale of the expansion portion of an associated center. We recognized a
$2.0 million
gain on sales of real estate assets in 2013, which was comprised of $1.9 million in proceeds from the sale of nine parcels of land and $0.1 million attributable to additional consideration received for an outparcel previously taken through an eminent domain proceeding.
The operating loss from discontinued operations for 2014 of
$0.2 million
includes a $0.7 million loss on impairment of real estate, to true-up a Property sold at the end of 2013, partially offset by settlements of estimated expenses based on actual results for
52
Properties sold in previous periods. The operating loss from discontinued operations for 2013 of
$6.1 million
includes a $5.2 million loss on impairment of real estate to write down the net book value of a portfolio of six Properties sold during the period to the net sales price, a $2.9 million write-off of straight-line rent for Properties sold during the period, the operating results of three malls, three associated centers and five office buildings sold in 2013, and settlement of estimated expenses based on actual amounts for Properties sold during previous periods. See
Note 4
to the consolidated financial statements for further information.
We recognized a
$0.3 million
gain on discontinued operations for true-ups for Properties sold in previous periods. The $1.1 million gain on discontinued operations for 2013 represents the gain from the sale of five office buildings sold during the period as well as recognition of a gain from the sale of two office buildings, which had been deferred in 2008 until subsequent repayment of the related notes receivable.
Comparison of the Year Ended
December 31, 2013
to the Year Ended
December 31, 2012
Properties that were in operation for the entire year during both
2013
and
2012
are referred to as the “
2013
Comparable Properties.” From January 1, 2012 to
December 31, 2013
, we opened one outlet center and two community center developments and acquired two outlet centers and two malls as follows:
Property
Location
Date Opened/Acquired
New Developments
:
Waynesville Commons
Waynesville, NC
October 2012
The Crossings at Marshalls Creek
Middle Smithfield, PA
June 2013
The Outlet Shoppes at Atlanta
(1)
Woodstock, GA
July 2013
Acquisitions:
The Outlet Shoppes at El Paso
(1)
El Paso, TX
April 2012
The Outlet Shoppes at Gettysburg
(2)
Gettysburg, PA
April 2012
Dakota Square Mall
Minot, ND
May 2012
Kirkwood Mall
(3)
Bismarck, ND
December 2012
(1)
The Outlet Shoppes at Atlanta and The Outlet Shoppes at El Paso are 75/25 joint ventures, which are included in the accompanying consolidated statements of operations on a consolidated basis.
(2)
The Outlet Shoppes at Gettysburg is a 50/50 joint venture and is included in the accompanying consolidated statements of operations on a consolidated basis.
(3)
We acquired a
49.0%
interest in Kirkwood Mall in December 2012 and the remaining
51.0%
interest in April 2013. This Property has been included in the accompanying consolidated statements of operations on a consolidated basis since December 2012.
The Properties listed above are included in our operations on a consolidated basis and are collectively referred to as the "
2013
New Properties." In addition to the above Properties, in December 2012, we purchased the remaining
40.0%
noncontrolling interests in Imperial Valley Mall L.P. and Imperial Valley Peripheral L.P., collectively referred to as the "IV Property," from our joint venture partner. The results of operations of the IV Property, previously accounted for using the equity method of accounting, are included in our operations on a consolidated basis beginning December 2012. The transactions related to the
2013
New Properties and the IV Property impact the comparison of the results of operations for the year ended
December 31, 2013
to the results of operations for the year ended
December 31, 2012
.
Revenues
Total revenues increased by $50.8 million for 2013 compared to the prior year. Rental revenues and tenant reimbursements increased $45.8 million due to increases of $32.5 million related to the 2013 New Properties and $13.5 million attributable to the IV Property, partially offset by a decrease of $0.2 million from the 2013 Comparable Properties. The 2013 Comparable Properties were impacted by a decrease of $5.3 million related to our Non-core Properties and our Properties that were undergoing redevelopment.
Our cost recovery ratio decreased to 97.9% for 2013 compared to 100.9% for 2012. The decrease is primarily due to an increase in operating and maintenance and repairs expenses that was not fully recoverable in the period from tenant reimbursements as many of our leases contain fixed rate provisions.
The increase in management, development and leasing fees of $1.7 million was primarily attributable to increases of $1.2 million in management fees and $0.5 million in development fees. The $1.2 million management fee increase is due to new contracts to provide property management services to eight third party malls. One of the contracts to manage a portfolio of six third party malls began in the second quarter of 2012 and two additional contracts, each to manage one mall, began in the third quarter of 2013. The increase of $0.5 million in development fees is related to the development of an outlet center and a community center in 2013.
53
Other revenues increased $3.3 million primarily due to increases of $1.6 million in revenues of our subsidiary that provides security and maintenance services to third parties and $0.9 million received as a claims settlement for lost business at one Property as a result of the Deepwater Horizon oil spill.
Operating Expenses
Total operating expenses increased $89.9 million for 2013 compared to the prior year. Property operating expenses, including real estate taxes and maintenance and repairs, increased $19.5 million primarily due to increases of $8.7 million from the 2013 New Properties, $6.7 million related to the 2013 Comparable Properties and $4.0 million attributable to the IV Property. The $6.7 million increase in property operating expenses of the 2013 Comparable Properties is primarily attributable to increases of $2.6 million in insurance expense, $1.8 million for security and janitorial costs, $1.6 million in snow removal costs and $0.9 million in marketing expenses, which were partially offset by decreases of $1.8 million in real estate taxes.
The increase in depreciation and amortization expense of $23.5 million resulted from increases of $11.8 million related to the 2013 New Properties, $7.5 million attributable to the IV Property and $4.2 million from the 2013 Comparable Properties. The increase attributable to the 2013 Comparable Properties is primarily attributable to an increase of $6.4 million in depreciation expense related to capital expenditures for renovations, redevelopments and deferred maintenance and an increase of $0.4 million in amortization of tenant relationships and deferred leasing costs which were partially offset by a decrease of $1.6 million in amortization of tenant allowances and in-place leases.
General and administrative expenses decreased $2.4 million primarily as a result of decreases in consulting and legal fees, payroll and related expenses and acquisition-related costs, which were partially offset by an increase in capitalized overhead related to development projects and expenses related to obtaining an investment grade rating. As a percentage of revenues, general and administrative expenses were 4.6% in 2013 compared to 5.1% in 2012.
During 2013, we recorded a non-cash impairment of $70.0 million which consisted of a $67.7 million loss to reduce the depreciated book value of two malls to their estimated fair values, a $1.8 million loss on the sale of an outparcel and a loss of $0.5 million to write down the book value of the corporate aircraft to its fair value upon trade-in. See
Note 15
to the consolidated financial statements for additional information. During 2012, we recorded a non-cash impairment of real estate of $24.4 million. The $24.4 million impairment is attributable to a $20.3 million loss recorded to reduce the fair value of land available for the future expansion of an associated center, a $3.0 million loss to write down the book value of an associated center and a $1.1 million loss from the sale of three outparcels. See
Note 15
to the consolidated financial statements for further discussion of impairment charges.
Other expenses increased $3.7 million primarily due to higher expenses of $3.4 million related to our subsidiary that provides security and maintenance services to third parties and an increase of $0.4 million in abandoned projects expense.
Other Income and Expenses
Interest and other income increased $6.9 million in 2013 compared to the prior-year period. The increase primarily relates to an $8.2 million partial settlement of a lawsuit. See
Note 14
to the consolidated financial statements for additional information. The increase was partially offset by a decrease of $1.2 million attributable to two mezzanine loans for two outlet centers. In 2012, we earned $0.6 million in interest income on these loans and subsequently recognized $0.6 million of unamortized discounts on these loans as income when they terminated in connection with the acquisitions of member interests in both outlet centers in 2012.
Interest expense decreased $10.5 million in 2013 compared to the prior-year period. Interest expense related to the 2013 Comparable Properties decreased $18.9 million. The decrease was partially offset by an increase of $6.4 million related to the 2013 New Properties and an increase of $2.0 million attributable to the IV Property. The decrease attributable to the 2013 Comparable Properties resulted from using our credit facilities to retire higher-rate mortgage loans and refinancing other Properties at lower fixed rates.
During 2013, we recorded a loss on extinguishment of debt of $9.1 million in connection with the early retirement of two mortgage loans. The loss was attributable to a prepayment fee of $8.7 million for the loan payoff of Mid Rivers Mall and $0.4 million to write-off unamortized financing costs for Mid Rivers Mall and South County Center. During 2012, we recorded a gain on extinguishment of debt of $0.3 million in connection with the early retirement of a mortgage loan.
We recorded a gain on investment of $2.4 million during 2013 for the full payment of a note receivable related to our investment in China that had been written down in 2009. We recorded a gain on investment of $45.1 million during 2012 related to the acquisition of a controlling interest in Imperial Valley Mall, located in El Centro, CA, when we acquired our joint venture partner's 40% interest.
In 2013, we recognized a $2.0 million gain on sales of real estate assets, which was comprised of $1.9 million in proceeds from the sale of nine parcels of land and $0.1 million attributable to additional consideration received for an outparcel previously taken through an eminent domain proceeding. We recognized a gain on sales of real estate assets of $2.3 million in 2012 related to the sale of a vacant Anchor space at one of our Malls and the sale of eight parcels of land.
54
Equity in earnings of unconsolidated affiliates increased by $3.3 million during 2013. The increase is primarily attributable to lower interest expense from the refinancing of West County Center in December 2012 and increases in base rents and tenant reimbursements due to occupancy improvements and growth in rental rates at several unconsolidated affiliates. These increases were partially offset by a decrease of $2.6 million as a result of the IV Property being consolidated in the 2013 period.
The income tax provision of $1.3 million in 2013 relates to the Management Company, which is a taxable REIT subsidiary, and consists of a current benefit of $0.5 million and a deferred income tax provision of $1.8 million. The income tax provision of $1.4 million in 2012 consists of a current tax benefit of $1.7 million and a deferred income tax provision of $3.1 million.
The operating loss from discontinued operations for 2013 includes a $5.2 million loss on impairment of real estate to write down the net book value of a portfolio of six Properties sold during the period to the net sales price, a $2.9 million write-off of straight-line rent for Properties sold during the period, the operating results of three malls, three associated centers and five office buildings sold in 2013, and settlement of estimated expenses based on actual amounts for Properties sold during previous periods. The operating loss from discontinued operations for 2012 of $12.5 million includes a loss of $26.5 million on impairment of real estate related to two malls and one community center that were sold in 2012, which was partially offset by the operating results of two malls and four community centers that were sold during 2012 and the operating results of three malls, three associated centers and five office buildings that were sold in 2013, as well as settlement of estimated expenses based on actual amounts for Properties sold during previous periods.
The $1.1 million gain on discontinued operations for 2013 represents the gain from the sale of five office buildings sold during the period as well as recognition of a gain from the sale of two office buildings, which had been deferred in 2008 until subsequent repayment of the related notes receivable. The gain on discontinued operations of $1.0 million in 2012 related to the sale of a community center.
Same-center Net Operating Income
NOI is a supplemental 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).
Similar to FFO, we compute NOI based on our pro rata share of both consolidated and unconsolidated Properties. 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 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, as these items can be impacted by one-time events that may distort same-center NOI trends and may result in same-center NOI that is not indicative of the ongoing operations of our shopping center and other Properties. Same-center NOI is for real estate properties and does not include the results of operations of our subsidiary that provides janitorial, security and maintenance services.
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, 2013
and the current year ended
December 31, 2014
. New Properties are excluded from same-center NOI, until they meet this criteria. The only Properties excluded from the same-center pool that would otherwise meet this criteria are Non-core Properties, Properties under major redevelopment, Properties being considered for repositioning, Properties where we intend to renegotiate the terms of the debt secured by the related Property and Properties included in discontinued operations. Madison Square and Madison Plaza were classified as Non-core Properties as of
December 31, 2014
. Lender Properties consisted of Gulf Coast Town Center, Triangle Town Center and Triangle Town Place as of
December 31, 2014
. Properties under major redevelopment as of
December 31, 2014
included the Annex at Monroeville, CoolSprings Galleria and Northgate Mall. Properties where we are considering alternatives to reposition the Property included Chesterfield Mall and Wausau Center at
December 31, 2014
.
55
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 attributable to the Company for the years ended
December 31, 2014
and
2013
is as follows (in thousands):
Year Ended December 31,
2014
2013
Net income attributable to the Company
$
219,150
$
85,204
Adjustments:
(1)
Depreciation and amortization
326,237
319,260
Interest expense
272,669
266,843
Abandoned projects expense
136
334
Gain on sales of real estate assets
(6,329
)
(2,002
)
(Gain) loss on extinguishment of debt
(87,893
)
9,108
Gain on investment
—
(2,400
)
Loss on impairment
18,539
75,283
Income tax provision
4,499
1,305
Lease termination fees
(3,808
)
(4,217
)
Straight-line rent and above and below market rent
(3,359
)
(1,502
)
Net income attributable to noncontrolling interest in earnings of Operating Partnership
30,106
7,125
Gain on discontinued operations
(276
)
(1,144
)
General and administrative expenses
50,271
48,867
Management fees and non-property level revenues
(36,386
)
(23,552
)
Company's share of property NOI
783,556
778,512
Non-comparable NOI
(63,968
)
(75,492
)
Total same-center NOI
$
719,588
$
703,020
(1)
Adjustments are based on our pro rata ownership share, including our share of unconsolidated affiliates and excluding noncontrolling interests' share of consolidated Properties.
Same-center NOI increased $16.6 million for the year ended
December 31, 2014
compared to
2013
. Our NOI growth of 2.4% for
2014
was driven primarily by increases of $13.4 million in minimum rent and $4.1 million in tenant reimbursements. The increases in rental rates were a result of our positive leasing spreads of 12.6% for our Stabilized Mall portfolio as we continued to upgrade our tenant mix. Additionally, maintenance and repair expenses, as compared to the prior-year period, were relatively flat for 2014 as a $1.0 million increase in snow removal expenditures was offset by a similar decline in maintenance and supplies expense due to operating efficiencies.
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 most 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 Mall Properties. The sources of our revenues by property type were as follows:
Year Ended December 31,
2014
2013
Malls
88.0%
88.3%
Associated centers
3.9%
4.0%
Community centers
1.8%
1.7%
Mortgages, office buildings and other
6.3%
6.0%
56
Mall Store Sales
Mall store sales include reporting mall tenants of 10,000 square feet or less for Stabilized Malls and exclude license agreements, which are retail contracts that are temporary or short-term in nature and generally last more than three months but less than twelve months. Mall stores sales for the year ended
December 31, 2014
on a comparable center basis were $360 per square foot compared with $361 per square foot for
2013
, representing a 0.3% decrease.
Occupancy
Our portfolio occupancy is summarized in the following table
(1)
:
As of December 31,
2014
2013
Total portfolio
94.7
%
94.7
%
Total Mall portfolio
94.9
%
94.8
%
Same-center Stabilized Malls
94.8
%
94.8
%
Stabilized Malls
94.8
%
94.7
%
Non-stabilized Malls
(2)
98.1
%
98.0
%
Associated centers
93.7
%
94.5
%
Community centers
97.4
%
96.7
%
(1)
As noted in
Item 2. Properties
, occupancy excludes Non-core Properties, Lender Properties, Properties in significant redevelopment and Properties being considered for repositioning.
(2)
Represents occupancy for The Outlet Shoppes of the Bluegrass, The Outlet Shoppes at Atlanta and The Outlet Shoppes at Oklahoma City as of
December 31, 2014
and occupancy for The Outlet Shoppes at Atlanta and The Outlet Shoppes at Oklahoma City as of
December 31, 2013
.
Occupancy results remained at high levels throughout the year. For 2015, we are forecasting occupancy to be flat to 25 basis points higher as compared to 2014 for the total portfolio as well as for the Stabilized Mall portfolio. We expect there could be temporary declines in occupancy in the early part of the year until we can absorb tenant closures from several tenant bankruptcies that were announced at the end of 2014.
Leasing
The following is a summary of the total square feet of leases signed in the year ended
December 31, 2014
as compared to the prior-year period:
Year Ended
December 31,
2014
2013
Operating portfolio:
New leases
1,323,875
1,712,683
Renewal leases
2,931,971
4,351,360
Development portfolio:
New leases
822,539
744,952
Total leased
5,078,385
6,808,995
The decline in square footage of leases executed during 2014 was primarily a function of a decline in Anchor lease renewals due to the maturity schedule of our Anchor retailers.
57
Average annual base rents per square foot are based on contractual rents in effect as of
December 31, 2014
and
2013
, 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,
2014
2013
Same-center Stabilized Malls
$
31.17
$
30.66
Stabilized Malls
31.17
30.35
Non-stabilized Malls
(2)
25.10
24.52
Associated centers
12.99
12.06
Community centers
15.98
15.77
Office buildings
19.27
19.38
(1)
As noted in
Item 2. Properties
, average annual base rents per square foot excludes Non-core Properties, Lender Properties, Properties in significant redevelopment and Properties being considered for repositioning.
(2)
Represents average annual base rents for The Outlet Shoppes of the Bluegrass, The Outlet Shoppes at Atlanta and The Outlet Shoppes at Oklahoma City as of
December 31, 2014
and average annual base rents for The Outlet Shoppes at Atlanta and The Outlet Shoppes at Oklahoma City as of
December 31, 2013
.
Results from new and renewal leasing of comparable small shop space of less than 10,000 square feet during the year ended
December 31, 2014
for spaces that were previously occupied are as follows:
Property Type
Square Feet
Prior Gross
Rent PSF
New Initial
Gross Rent
PSF
% Change
Initial
New Average
Gross Rent
PSF
(2)
% Change
Average
All Property Types
(1)
2,224,762
$
39.90
$
43.46
8.9%
$
44.84
12.4%
Stabilized Malls
2,024,659
41.54
45.31
9.1%
46.76
12.6%
New leases
502,951
40.51
49.52
22.2%
52.51
29.6%
Renewal leases
1,521,708
41.88
43.92
4.9%
44.86
7.1%
(1)
Includes Stabilized Malls, associated centers, community centers and office buildings.
(2)
Average gross rent does not incorporate allowable future increases for recoverable common area expenses.
New and renewal leasing activity of comparable small shop space of less than 10,000 square feet for the year ended
December 31, 2014
based on commencement date is 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 2014:
New
226
561,940
8.07
$
46.68
$
49.46
$
38.12
$
8.56
22.5%
$
11.34
29.7%
Renewal
590
1,600,766
4.11
40.74
41.71
38.21
2.53
6.6%
3.50
9.2%
Commencement 2014 Total
816
2,162,706
5.21
$
42.28
$
43.72
$
38.18
$
4.10
10.7%
$
5.54
14.5%
Commencement 2015:
New
80
225,267
8.96
$
48.09
$
50.95
$
37.90
$
10.19
26.9%
$
13.05
34.4%
Renewal
244
697,258
4.16
39.15
40.12
36.93
2.22
6.0%
3.19
8.6%
Commencement 2015 Total
324
922,525
5.35
$
41.33
$
42.77
$
37.17
$
4.16
11.2%
$
5.60
15.1%
Total 2014/2015
1,140
3,085,231
5.25
$
42.00
$
43.44
$
37.88
$
4.12
10.9%
$
5.56
14.7%
Several recent bankruptcy announcements made by various tenants will likely have a short-term impact on our leasing efforts as we act to backfill these locations in 2015. The total annual gross rent from these tenants is approximately $15 million; however, based on a partial year impact and anticipated lease-up of the affected space, we believe the impact to us in 2014 will be significantly reduced. Furthermore, we anticipate that our high occupancy rates and the improving sales environment should support ongoing retailer expansions into our markets.
58
Liquidity and Capital Resources
The Operating Partnership completed a $300.0 million offering in the fourth quarter of 2014 of 4.60% senior unsecured notes due in 2024. Proceeds were used to reduce outstanding balances on our lines of credit. We previously used our lines of credit to retire more than $285.0 million of property-specific loans in 2014, thereby increasing our pool of unencumbered assets. We recognized an aggregate gain on extinguishment of debt of
$89.4 million
related to the conveyance of three Non-core Malls to their respective lenders and received
$17.9 million
in net proceeds from the sale of a Mall and two additional Properties. Subsequent to December 31, 2014, we also reduced the interest rate on our $50.0 million unsecured term loan from a spread of LIBOR plus 190 basis points to LIBOR plus 155 basis points.
We derive a 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 our debt and equity sources and the availability under our credit facilities 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, debt and equity offerings, joint venture investments, issuances of noncontrolling interests in our Operating Partnership, 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
$37.9 million
of unrestricted cash and cash equivalents as of
December 31, 2014
, a decrease of
$27.6 million
from
December 31, 2013
.
Cash Provided by Operating Activities
Cash provided by operating activities during
2014
increased
$3.3 million
to
$468.1 million
from
$464.8 million
during
2013
. The increase in operating cash flows was primarily attributable to the operations of the 2014 New Properties, increased same-center NOI of the 2014 Comparable Properties and an increase in income from legal settlements, partially offset by higher interest expense due to our Notes and a decline in cash flows related to 2014 Property dispositions and Non-core Properties.
Cash provided by operating activities during 2013 decreased $16.7 million to $464.8 million from $481.5 million during 2012. Reductions in operating cash flows related to the Properties sold in 2013, prepaid rents received at December 31, 2013 as compared to December 31, 2012, as well as the timing of certain other working capital items were partially offset by increases in operating cash flows resulting from the 2013 New Properties, reduced interest expense and increased same-center NOI of the 2013 Comparable Properties.
Cash provided by operating activities during 2012 increased $39.7 million to $481.5 million from $441.8 million during 2011. The increase in operating cash flows was primarily due to the operations of the 2012 New Properties, same-center NOI growth of the 2012 Comparable Properties, an increase in fee income and the reduction in interest expense as a result of our ongoing efforts to reduce debt levels.
Cash Used in Investing Activities
Cash flows used in investing activities were
$234.9 million
,
$125.7 million
and
$246.7 million
in
2014
,
2013
and
2012
, respectively.
Investing activities for
2014
were primarily affected by:
•
$277.6 million
of expenditures related to our development, redevelopment, renovation and expansion programs,
•
additional investments in unconsolidated affiliates of
$30.4 million
primarily attributable to the redevelopment of the Sears store at CoolSprings Galleria, as well as the development of Ambassador Town Center and Hammock Landing - Phase II,
•
$39.2 million
in distributions from unconsolidated joint ventures, including a distribution from the Coastal Grand -Myrtle Beach loan refinancing, and
•
proceeds of
$16.5 million
primarily related to the sale of a Mall and two other Properties during 2014.
59
Investing activities for
2013
were primarily affected by:
▪
$314.3 million
of expenditures related to our development, redevelopment, renovation and expansion programs,
▪
$41.4 million
of acquisition expenditures related to Kirkwood Mall,
▪
additional investments in unconsolidated affiliates of
$34.1 million
related primarily to the development of Fremaux Town Center and the acquisition of the Sears store at CoolSprings Galleria, and
▪
proceeds of
$240.2 million
related to Properties sold in 2013.
Investing activities in
2012
were primarily affected by:
▪
$217.8 million
of expenditures related to our development, redevelopment, renovation and expansion programs,
▪
$96.1 million
of acquisition expenditures primarily related to interests in three malls and two outlet centers, and
▪
proceeds of
$77.0 million
primarily related to the sale of two malls, four community centers and several outparcels.
Cash Used in Financing Activities
Cash flows used in financing activities were
$260.8 million
,
$351.8 million
and
$212.7 million
in
2014
,
2013
and
2012
, respectively.
Financing activities in
2014
were primarily affected by:
▪
net proceeds from the issuance of mortgage and other indebtedness, net of principal payments, of
$11.3 million
, and
▪
dividends and distributions of
$264.4 million
paid to holders of preferred stock, common stock and noncontrolling interests,
Financing activities in
2013
were primarily affected by:
▪
net proceeds from the issuance of mortgage and other indebtedness, net of principal payments, of
$118.6 million
,
▪
proceeds of
$209.5 million
from the issuance of common stock, primarily from our ATM equity offering program,
▪
the redemption of the Westfield Group ("Westfield") preferred joint venture units ("PJV units ") of
$408.6 million
, and
▪
dividends and distributions of
$261.4 million
paid to holders of preferred stock, common stock and noncontrolling interests.
Financing activities in
2012
were primarily affected by:
▪
net repayment of mortgage and other indebtedness of
$15.8 million
,
▪
proceeds of
$166.7 million
from the issuance of the Series E Preferred Stock,
▪
the redemption of the Series C Preferred Stock of
$115.0 million
, and
▪
dividends and distributions of
$243.1 million
paid to holders of preferred stock, common stock and noncontrolling interests.
Debt
Debt of the Company
CBL has no indebtedness. Either the Operating Partnership or one of its consolidated subsidiaries, that the Operating Partnership has a direct or indirect ownership interest in, is the borrower on all of our debt.
CBL is a limited guarantor of the 5.25% and
4.60%
Notes issued by the Operating Partnership in November 2013 and October 2014, respectively, for losses suffered solely by reason of fraud or willful misrepresentation by the Operating Partnership or its affiliates. We also provide a similar limited guarantee of the Operating Partnership's obligations with respect to our unsecured credit facilities and two unsecured term loans as of
December 31, 2014
.
CBL also had guaranteed
100%
of the debt secured by The Promenade in D'Iberville, MS. The loan was paid off in the fourth quarter of 2014. See below for further information on this retirement of debt.
60
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, because we believe this provides investors and lenders a clearer understanding of our total debt obligations and liquidity (in thousands):
Consolidated
Noncontrolling
Interests
Unconsolidated
Affiliates
Total
Weighted
Average
Interest
Rate
(1)
December 31, 2014:
Fixed-rate debt:
Non-recourse loans on operating Properties
(2)
$
3,252,730
$
(112,571
)
$
671,526
$
3,811,685
5.54
%
Senior unsecured notes due 2023
(3)
445,770
—
—
445,770
5.25
%
Senior unsecured notes due 2024
(4)
299,925
—
—
299,925
4.60
%
Other
(5)
5,639
(2,819
)
—
2,820
3.50
%
Total fixed-rate debt
4,004,064
(115,390
)
671,526
4,560,200
5.45
%
Variable-rate debt:
Non-recourse term loans on operating Properties
17,121
(7,083
)
—
10,038
2.38
%
Recourse term loans on operating Properties
7,638
—
92,709
100,347
2.29
%
Construction loans
454
—
4,067
4,521
2.19
%
Unsecured lines of credit
221,183
—
—
221,183
1.56
%
Unsecured term loans
450,000
—
—
450,000
1.71
%
Total variable-rate debt
696,396
(7,083
)
96,776
786,089
1.75
%
Total
$
4,700,460
$
(122,473
)
$
768,302
$
5,346,289
4.91
%
Consolidated
Noncontrolling
Interests
Unconsolidated
Affiliates
Total
Weighted
Average
Interest
Rate
(1)
December 31, 2013:
Fixed-rate debt:
Non-recourse loans on operating Properties
(2)
$
3,527,830
$
(87,406
)
$
653,429
$
4,093,853
5.50
%
Senior unsecured notes due 2023
445,374
—
—
445,374
5.25
%
Financing obligation
(6)
17,570
—
—
17,570
8.00
%
Total fixed-rate debt
3,990,774
(87,406
)
653,429
4,556,797
5.48
%
Variable-rate debt:
Non-recourse term loans on operating Properties
133,712
(5,669
)
—
128,043
3.19
%
Recourse term loans on operating Properties
51,300
—
63,311
114,611
2.08
%
Construction loans
2,983
—
25,800
28,783
2.28
%
Unsecured lines of credit
228,754
—
—
228,754
1.57
%
Unsecured term loans
450,000
—
—
450,000
1.71
%
Total variable-rate debt
866,749
(5,669
)
89,111
950,191
1.94
%
Total
$
4,857,523
$
(93,075
)
$
742,540
$
5,506,988
4.87
%
(1)
Weighted-average interest rate includes the effect of debt premiums and discounts, but excludes amortization of deferred financing costs.
(2)
We had
four
interest rate swaps on notional amounts outstanding totaling
$105,584
as of
December 31, 2014
and
$109,830
as of
December 31, 2013
related to
four
of our variable-rate loans on operating Properties to effectively fix the interest rates on these loans. Therefore, these amounts are reflected in fixed-rate debt at
December 31, 2014
and
2013
.
(3)
In November 2013, the Operating Partnership issued
$450,000
of senior unsecured notes in a public offering. The balance at
December 31, 2014
is net of an unamortized discount of
$4,230
. See below for additional information.
(4)
The Operating Partnership issued
$300,000
of senior unsecured notes in a public offering in October 2014. The balance at
December 31, 2014
includes an unamortized discount of
$75
. See below for additional information.
(5)
A subsidiary of the Management Company entered into a term loan in May 2014.
(6)
This amount represented the noncontrolling partner's unreturned equity contribution related to Pearland Town Center that was accounted for as a financing due to certain terms of the CBL/T-C, LLC joint venture agreement. In the first quarter of 2014, we purchased the noncontrolling interest as described below.
61
As of
December 31, 2014
,
$818.9 million
of our pro rata share of consolidated and unconsolidated debt, excluding debt premiums and discounts, is scheduled to mature during
2015
. The
$818.9 million
that is scheduled to mature in
2015
includes an unsecured line of credit with a balance of $63.7 million, with a 2016 extension option, and three operating Property loans secured by joint venture Properties aggregating to $59.2 million that have extensions we may exercise at our election, leaving
$696.0 million
of debt maturities in
2015
that must be retired or refinanced. The
$696.0 million
of 2015 debt maturities represents seven operating Property loans, aggregating to $464.9 million, secured by consolidated Properties and three joint venture loans, secured by unconsolidated Properties, aggregating to $231.1 million. We plan to retire the loans on our consolidated Properties using availability under our lines of credit and then subsequently obtain long-term fixed rate unsecured debt based on market conditions to unencumber these assets. We expect to refinance the loans secured by our unconsolidated affiliates' Properties.
The weighted-average remaining term of our total share of consolidated and unconsolidated debt was 4.5 years and 4.8 years at
December 31, 2014
and
2013
, respectively. The weighted-average remaining term of our pro rata share of fixed-rate debt was 4.7 years and 5.2 years at
December 31, 2014
and
2013
, respectively.
As of
December 31, 2014
and
2013
, our pro rata share of consolidated and unconsolidated variable-rate debt represented 14.7% and 17.3%, respectively, of our total pro rata share of debt. The decrease is primarily due to the retirement of several variable-rate loans during the year and the lower balances on our lines of credit, which were reduced using proceeds from our bond offerings, excess proceeds from refinancings and other capital sources. As of
December 31, 2014
, our share of consolidated and unconsolidated variable-rate debt represented 8.0% of our total market capitalization (see Equity below) as compared to 9.8% as of
December 31, 2013
.
Senior Unsecured Notes
In October 2014, the Operating Partnership issued
$300.0 million
of the 2024 Notes, which bear interest at
4.60%
payable semiannually beginning
April 15, 2015
and mature on
October 15, 2024
. The interest rate will be subject to an increase ranging from
0.25%
to
1.00%
from time to time if, on or after
January 1, 2016
and prior to
January 1, 2020
, the ratio of secured debt to our total assets, as defined, is greater than
40%
but less than
45%
. The 2024 Notes are redeemable at the Operating Partnership's election, in whole or in part from time to time, on not less than 30 days notice to the holders of the 2024 Notes to be redeemed. The 2024 Notes may be redeemed prior to July 15, 2024 for cash, at a redemption price equal to the greater of (1) 100% of the aggregate principal amount of the 2024 Notes to be redeemed or (2) an amount equal to the sum of the present values of the remaining scheduled payments of principal and interest on the 2024 Notes to be redeemed, discounted to the redemption date on a semi-annual basis at the treasury rate, as defined, plus
0.35%
, plus accrued and unpaid interest. CBL is a limited guarantor of the Operating Partnership's obligations under the 2024 Notes, for losses suffered solely by reason of fraud or willful misrepresentation by the Operating Partnership or its affiliates. On or after July 15, 2024, the 2024 Notes are redeemable for cash at a redemption price equal to 100% of the aggregate principal amount of the 2024 Notes to be redeemed plus accrued and unpaid interest. After deducting underwriting and other offering expenses of
$2.2 million
and a discount of
$0.1 million
, the net proceeds from the sale of the 2024 Notes were approximately
$297.7 million
, which the Operating Partnership used to reduce the outstanding balances on its credit facilities.
In November 2013, the Operating Partnership issued
$450.0 million
of the 2023 Notes, which bear interest at
5.25%
payable semiannually beginning
June 1, 2014
and mature on
December 1, 2023
. The interest rate will be subject to an increase ranging from
0.25%
to
1.00%
from time to time if, on or after
January 1, 2016
and prior to
January 1, 2020
, our ratio of secured debt to total assets, as defined, is greater than
40%
but less than
45%
. The 2023 Notes are redeemable at the Operating Partnership's election, in whole or in part from time to time, on not less than 30 days notice to the holders of the 2023 Notes to be redeemed. The 2023 Notes may be redeemed prior to September 1, 2023 for cash, at a redemption price equal to the greater of (1) 100% of the aggregate principal amount of the 2023 Notes to be redeemed or (2) an amount equal to the sum of the present values of the remaining scheduled payments of principal and interest on the 2023 Notes to be redeemed, discounted to the redemption date on a semi-annual basis at the treasury rate, as defined, plus
0.40%
, plus accrued and unpaid interest. On or after September 1, 2023, the 2023 Notes are redeemable for cash at a redemption price equal to 100% of the aggregate principal amount of the 2023 Notes to be redeemed plus accrued and unpaid interest. After deducting underwriting and other offering expenses of
$4.2 million
and a discount of
$4.6 million
, the net proceeds from the sale of the 2023 Notes were
$441.2 million
, which the Operating Partnership used to reduce the outstanding balances on its credit facilities.
Financing Obligation
In the first quarter of 2014, we exercised our right to acquire the
12.0%
noncontrolling interest in Pearland Town Center, which was accounted for as a financing obligation upon its sale in October 2011, from our joint venture partner. The
$17.9 million
purchase price represents the partner's unreturned capital plus accrued and unpaid preferred return at a rate of
8.0%
.
62
Unsecured Lines of Credit
We have
three
unsecured credit facilities that are used for retirement of secured loans, repayment of term loans, working capital, construction and acquisition purposes, as well as issuances of letters of credit.
Each facility bears interest at LIBOR plus a spread of
100
to
175
basis points based on our credit ratings. As of
December 31, 2014
, our interest rate, based on our credit ratings of Baa3 from Moody's and BBB- from Fitch, is LIBOR plus
140
basis points. Additionally, we pay an annual facility fee that ranges from
0.15%
to
0.35%
of the total capacity of each facility. As of
December 31, 2014
, the annual facility fee was
0.30%
. The
three
unsecured lines of credit had a weighted-average interest rate of
1.56%
at
December 31, 2014
.
The following summarizes certain information about our unsecured lines of credit as of
December 31, 2014
(in thousands):
Total
Capacity
Total
Outstanding
Maturity
Date
Extended
Maturity
Date
(1)
Facility A
$
600,000
$
63,716
(2)
November 2015
November 2016
First Tennessee
100,000
2,200
(3)
February 2016
N/A
Facility B
600,000
155,267
(4)
November 2016
November 2017
$
1,300,000
$
221,183
(1)
The extension options on both facilities are at our election, subject to continued compliance with the terms of the facilities, and have a one-time extension fee of 0.20% of the commitment amount of each credit facility.
(2)
There was an additional
$800
outstanding on this facility as of
December 31, 2014
for letters of credit. Up to
$50,000
of the capacity on this facility can be used for letters of credit.
(3)
There was an additional
$113
outstanding on this facility as of
December 31, 2014
for letters of credit. Up to
$20,000
of the capacity on this facility can be used for letters of credit.
(4)
There was an additional
$6,110
outstanding on this facility as of
December 31, 2014
for letters of credit. Up to
$50,000
of the capacity on this facility can be used for letters of credit.
Unsecured Term Loans
In the third quarter of 2013, we closed on a five-year
$400.0 million
unsecured term loan. Net proceeds from the term loan were used to reduce outstanding balances on our credit facilities. The loan bears interest at a variable-rate of
LIBOR plus 150 basis points
based on our current credit ratings and has a maturity date of
July 2018
. At
December 31, 2014
, the outstanding borrowings of
$400.0 million
had an interest rate of
1.67%
.
In the first quarter of 2013, under the terms of our amended and restated agreement with First Tennessee Bank, NA, we obtained a
$50.0 million
unsecured term loan that bore interest at a variable-rate of
LIBOR plus 190 basis points
and matures in
February 2018
. At
December 31, 2014
, the outstanding borrowings of
$50.0 million
had a weighted-average interest rate of
2.05%
.
See
Note 19
to the consolidated financial statements for information related to a reduction in the interest rate on the
$50.0 million
unsecured term loan that occurred subsequent to
December 31, 2014
.
Other
In the second quarter of 2014, a consolidated, joint venture subsidiary of the Management Company closed on a
$7.0 million
term loan which bears interest at a fixed rate of
3.50%
and matures in
May 2017
. At
December 31, 2014
, the loan had an outstanding balance of
$5.6 million
.
In the second quarter of 2014, the subsidiary of the Management Company also obtained a
$3.5 million
revolving line of credit, which bears interest at a variable rate of LIBOR plus
249
basis points and matures in
June 2017
. At
December 31, 2014
, the revolver had no amount outstanding.
Covenants and Restrictions
The agreements for the unsecured lines of credit, the Notes and unsecured term loans contain, among other restrictions, certain financial covenants including the maintenance of certain financial coverage ratios, minimum net worth requirements, minimum unencumbered asset and interest ratios, maximum secured indebtedness ratios, maximum total indebtedness ratios and limitations on cash flow distributions. We believe we were in compliance with all covenants and restrictions at
December 31, 2014
.
63
Unsecured Lines of Credit and Unsecured Term Loans
The following presents our compliance with key covenant ratios, as defined, of the credit facilities and term loans as of
December 31, 2014
:
Ratio
Required
Actual
Debt to total asset value
< 60%
49.1%
Unencumbered asset value to unsecured indebtedness
> 1.60x
2.5x
Unencumbered NOI to unsecured interest expense
> 1.75x
4.1x
EBITDA to fixed charges (debt service)
>1.50x
2.2x
The agreements for the unsecured credit facilities and unsecured term loans described above contain default provisions customary for transactions of this nature (with applicable customary grace periods). Additionally, any default in the payment of any recourse indebtedness greater than or equal to $50.0 million or any non-recourse indebtedness greater than $150.0 million (for our ownership share) of CBL, the Operating Partnership or any Subsidiary, as defined, will constitute an event of default under the agreements to the credit facilities. The credit facilities also restrict our ability to enter into any transaction that could result in certain changes in our ownership or structure as described under the heading “Change of Control/Change in Management” in the agreements for the credit facilities. Prior to obtaining an investment grade rating in May 2013, our obligations under the agreements were unconditionally guaranteed, jointly and severally, by any of our subsidiaries to the extent such subsidiary was a material subsidiary and was not otherwise an excluded subsidiary, as defined in the agreements. Once we obtained an investment grade rating, guarantees by material subsidiaries were no longer required by the agreements.
Senior Unsecured Notes
The following presents our compliance with key covenant ratios, as defined, of the Notes as of
December 31, 2014
:
Ratio
Required
Actual
Total debt to total assets
< 60%
53.7%
Secured debt to total assets
<45%
(1)
37.0%
Total unencumbered assets to unsecured debt
>150%
235.8%
Consolidated income available for debt service to annual debt service charge
> 1.50x
3.1x
(1)
On January 1, 2020 and thereafter, the ratio of secured debt to total assets must be less than 40%.
The agreements for the Notes described above contain default provisions customary for transactions of this nature (with applicable customary grace periods). Additionally, any default in the payment of any recourse indebtedness greater than or equal to
$50.0 million
of the Operating Partnership will constitute an event of default under the Notes.
Other
Several of our malls/open-air centers, associated centers and community centers, in addition to our corporate office building, are owned by special purpose entities, created as a requirement under certain loan agreements, that are included in our consolidated financial statements. The sole business purpose of the special purpose entities is to own and operate these Properties. The real estate and other assets owned by these special purpose entities are restricted under the loan agreements in that they are not available to settle our other debts. However, so long as the loans are not under an event of default, as defined in the loan agreements, the cash flows from these Properties, after payments of debt service, operating expenses and reserves, are available for distribution to us.
64
Mortgages on Operating Properties
2014 Financings
The following table presents loans, secured by the related Properties, that were entered into in 2014 (in thousands):
Date
Property
Consolidated/
Unconsolidated
Property
Stated
Interest
Rate
Maturity Date
(1)
Amount Financed
or Extended
(2)
November
The Outlet Shoppes of the Bluegrass
(3)
Consolidated
4.045%
December 2024
$
77,500
August
Fremaux Town Center - Phase I
(4)
Unconsolidated
LIBOR + 2.00%
August 2016
(5)
47,291
July
Coastal Grand - Myrtle Beach
(6)
Unconsolidated
4.09%
August 2024
126,000
April
The Outlet Shoppes at Oklahoma City - Phase II
(7)
Consolidated
LIBOR + 2.75%
April 2019
(8)
6,000
February
Fremaux Town Center - Phase I
(9)
Unconsolidated
LIBOR + 2.125%
March 2016
47,291
(1)
Excludes any extension options.
(2)
Net proceeds were used to reduce the outstanding balances on our credit facilities unless otherwise noted.
(3)
A portion of the net proceeds from the non-recourse mortgage loan was used to retire a
$47,931
recourse construction loan and our share of excess proceeds was used to reduce balances on our lines of credit.
(4)
Fremaux Town Center JV, LLC ("Fremaux") amended and modified its Phase I construction loan to change the maturity date and interest rate. Additionally, the Operating Partnership's guarantee of the loan was reduced from 100% to 50% of the outstanding principal loan amount. See
Note 14
to the consolidated financial statements for further information on future guarantee reductions.
(5)
The construction loan has two one-year extension options, which are at the joint venture's election, for an outside maturity date of August 2018.
(6)
Two subsidiaries of Mall of South Carolina L.P. and Mall of South Carolina Outparcel L.P., closed on a non-recourse loan, secured by Coastal Grand-Myrtle Beach in Myrtle Beach, SC. Net proceeds were used to retire the outstanding borrowings under the previous loan, which had a balance of $75,238 as well as to pay off $18,000 of subordinated notes to us and our joint venture partner, each of which held $9,000. See
Note 10
to the consolidated financial statements for additional information. Excess proceeds were distributed 50/50 to us and our partner and our share of net proceeds was used to reduce balances on our lines of credit.
(7)
Proceeds from the operating Property loan for Phase II were distributed to the partners in accordance with the terms of the partnership agreement.
(8)
The loan has two one-year extension options, which are at the consolidated joint venture's election, for an outside maturity date of April 2021.
(9)
Fremaux amended and restated its March 2013 loan agreement to increase the capacity on its construction loan from $46,000 to
$47,291
for additional development costs related to Fremaux Town Center. The Operating Partnership had guaranteed 100% of the loan. The construction loan had two one-year extension options, which were at the joint venture's election, for an outside maturity date of March 2018. See footnote 4 and footnote 5 above for information on the extension and modification of the Phase I loan in August 2014.
2014 Loan Repayments
We repaid the following loans, secured by the related Properties, in 2014 (in thousands):
Date
Property
Consolidated/
Unconsolidated
Property
Interest
Rate at
Repayment Date
Scheduled
Maturity Date
Principal
Balance
Repaid
(1)
December
The Promenade
Consolidated
1.87%
December 2014
$
47,670
December
Janesville Mall
(2)
Consolidated
8.38%
April 2016
2,473
October
Mall del Norte
Consolidated
5.04%
December 2014
113,400
July
Coastal Grand - Myrtle Beach
(3)
Unconsolidated
5.09%
October 2014
75,238
January
St. Clair Square
(4)
Consolidated
3.25%
December 2016
122,375
(1)
We retired the loans with borrowings from our credit facilities unless otherwise noted.
(2)
We recorded a
$257
loss on extinguishment of debt due to a prepayment fee on the early retirement.
(3)
Net proceeds from a new loan with a principal balance of
$126,000
were used to retire the outstanding borrowings under this loan as well as to pay off $18,000 of subordinated notes to us and our 50/50 joint venture partner, each of which held $9,000. See
Note 10
to the consolidated financial statements for additional information. Excess proceeds were distributed 50/50 to us and our partner. See previous section for details on the new loan.
(4)
We recorded a
$1,249
loss on extinguishment of debt due to a prepayment fee on the early retirement.
65
2013 Financings
The following table presents loans, secured by the related Properties, that were entered into in 2013 (in thousands):
Date
Property
Consolidated/
Unconsolidated
Property
Stated
Interest
Rate
Maturity Date
(1)
Amount Financed
or Extended
(2)
December
The Pavilion at Port Orange - Phase I
(3)
Unconsolidated
LIBOR + 2.00%
November 2015
$
62,600
December
Hammock Landing - Phase I
(4)
Unconsolidated
LIBOR + 2.00%
November 2015
41,068
December
Hammock Landing - Phase II
(5)
Unconsolidated
LIBOR + 2.25%
November 2015
10,757
October
The Outlet Shoppes at Atlanta
(6)
Consolidated
4.90%
November 2023
80,000
June
Statesboro Crossing
Consolidated
LIBOR + 1.80%
June 2016
(7)
11,400
March
Renaissance Center - Phase II
(8)
Unconsolidated
3.49%
April 2023
16,000
March
Friendly Center
(9)
Unconsolidated
3.48%
April 2023
100,000
(1)
Excludes any extension options.
(2)
Net proceeds were used to reduce the outstanding balances on our credit facilities unless otherwise noted.
(3)
The construction loan was extended and modified to reduce the capacity from
$64,950
to
$62,600
, reduce the interest rate from a variable-rate of LIBOR + 3.5% to a variable-rate of LIBOR + 2.0% and extend the maturity date. The loan has
two
one-year extension options, which are at the joint venture's election, for an outside maturity date of
November 2017
. The Operating Partnership has guaranteed
25%
of the construction loan.
(4)
The loan was amended and restated to extend the maturity date and reduce the interest rate from a variable-rate of LIBOR + 3.5% to a variable-rate of LIBOR + 2.0%. The loan has
two
one-year extension options, which are at the joint venture's election, for an outside maturity date of
November 2017
. The Operating Partnership has guaranteed
25%
of the loan.
(5)
A construction loan to build a Carmike Cinema has
two
one-year extension options, which are at the joint venture's election, for an outside maturity date of
November 2017
. The Operating Partnership's guaranty was reduced from
100%
to
25%
in the third quarter of 2014 when the Carmike Cinema became operational. See the 2014 construction loan table below for information on the extension and modification of the Phase II loan in November 2014.
(6)
Net proceeds from the non-recourse mortgage loan were used to repay a $53,080 recourse construction loan and our share of excess proceeds was used to reduce the balances on our lines of credit.
(7)
The non-recourse loan has two one-year extension options, which are at our option, for an outside maturity date of June 2018.
(8)
Net proceeds from the loan were used to retire a
$15,700
loan that was scheduled to mature in
April 2013
.
(9)
Net proceeds from the loan were used to retire
four
loans, scheduled to mature in
April 2013
and with an aggregate balance of
$100,000
, that were secured by Friendly Center, Friendly Center Office Building, First National Bank Building, Green Valley Office Building, First Citizens Bank Building, Wachovia Office Building and Bank of America Building.
2013 Loan Repayments
We repaid the following loans, secured by the related Properties, in 2013 (in thousands):
Date
Property
Consolidated/
Unconsolidated
Property
Interest
Rate at
Repayment Date
Scheduled
Maturity Date
Principal
Balance
Repaid
(1)
December
Northpark Mall
Consolidated
5.75%
March 2014
$
32,684
September
The Forum at Grandview
Consolidated
3.19%
September 2013
10,200
July
Alamance Crossing West
Consolidated
3.20%
December 2013
16,000
June
Mid Rivers Mall
(2)
Consolidated
5.88%
May 2021
88,410
April
South County Center
(3)
Consolidated
4.96%
October 2013
71,740
February
Statesboro Crossing
Consolidated
1.21%
February 2013
13,460
January
Westmoreland Mall
Consolidated
5.05%
March 2013
63,639
(1)
We retired the loans with borrowings from our credit facilities.
(2)
We recorded an $8,936 loss on extinguishment of debt, which consisted of an $8,708 prepayment fee and $228 of unamortized debt issuance costs.
(3)
We recorded a loss on extinguishment of debt of $172 from the write-off of an unamortized discount.
66
2014 Extinguishments of Debt
The following is a summary of our 2014 dispositions for which the Property securing the related fixed-rate debt was transferred to the lender:
Date
Property
Interest
Rate at
Repayment Date
Scheduled
Maturity Date
Balance of
Non-recourse Debt
Gain on
Extinguishment
of Debt
October
Columbia Place
(1)
5.45%
September 2013
$
27,265
$
27,171
September
Chapel Hill Mall
(1)
6.10%
August 2016
68,563
18,296
January
Citadel Mall
(2)
5.68%
April 2017
68,169
43,932
$
163,997
$
89,399
(1)
We conveyed the Mall to the lender by a deed-in-lieu of foreclosure.
(2)
The mortgage lender completed the foreclosure process and received the title to the Mall in satisfaction of the non-recourse debt.
Construction Loans
2014 Financings
The following table presents construction loans, secured by the related Properties, that were entered into in 2014 (in thousands):
Date
Property
Consolidated/
Unconsolidated
Property
Stated
Interest
Rate
Maturity Date
(1)
Amount Financed
or Extended
December
Ambassador Town Center
(2)
Unconsolidated
LIBOR + 1.80%
December 2017
(3)
$
48,200
December
Ambassador Town Center - Infrastructure Improvements
(4)
Unconsolidated
LIBOR + 2.00%
December 2017
(3)
11,700
December
The Outlet Shoppes at Atlanta - Parcel Development
(5)
Consolidated
LIBOR + 2.50%
December 2019
2,435
November
Hammock Landing - Phase II
(6)
Unconsolidated
LIBOR + 2.25%
November 2015
(7)
16,757
August
Fremaux Town Center - Phase II
(8)
Unconsolidated
LIBOR + 2.00%
August 2016
(9)
32,100
April
The Outlet Shoppes at Oklahoma City - Phase III
(10)
Consolidated
LIBOR + 2.75%
April 2019
(11)
5,400
April
The Outlet Shoppes at El Paso - Phase II
(10)
Consolidated
LIBOR + 2.75%
April 2018
7,000
(1)
Excludes any extension options.
(2)
The unconsolidated 65/35 joint venture, Ambassador Town Center JV, LLC ("Ambassador"), closed on a construction loan for the development of Ambassador Town Center, a community center located in Lafayette, LA. The Operating Partnership has guaranteed
100%
of the loan. See
Note 14
to the consolidated financial statements for information on the Operating Partnership's guaranty of this loan and future guaranty reductions. The construction loan had an outstanding balance of
$715
at
December 31, 2014
. The interest rate will be reduced to LIBOR + 1.60% once certain debt service and operational metrics are met.
(3)
The loan has
two
one-year extension options, which are at the joint venture's election, for an outside maturity date of
December 2019
.
(4)
Ambassador Infrastructure, LLC ("Ambassador Infrastructure"), a 65/35 unconsolidated joint venture, was formed to construct certain infrastructure improvements related to the development of Ambassador Town Center. The Operating Partnership has guaranteed
100%
of the loan. See
Note 14
to the consolidated financial statements for information on the Operating Partnership's guaranty of this loan and future guaranty reductions. The infrastructure construction loan had an outstanding balance of
$725
at
December 31, 2014
. Under a payment-in-lieu of taxes ("PILOT") program, in lieu of ad valorem taxes, Ambassador and other contributing landowners will make annual PILOT payments to Ambassador Infrastructure, which will be used to repay the infrastructure construction loan.
(5)
The Operating Partnership has guaranteed
100%
of the loan, which had an outstanding balance of
$454
at
December 31, 2014
. The guaranty will terminate once construction is complete and certain debt and operational metrics are met.
(6)
The
$10,757
construction loan was amended and restated to increase the loan by
$6,000
to finance the construction of Academy Sports. The interest rate will be reduced to LIBOR + 2.00% once Academy Sports is open and paying contractual rent. See
Note 14
to the consolidated financial statements for information on the Operating Partnership's guaranty of this loan and future guaranty reductions.
(7)
The construction loan has two one-year extension options, which are at the joint venture's election, for an outside maturity date of November 2017.
(8)
The Operating Partnership's guaranty of the construction loan was reduced in the fourth quarter of 2014 from 100% to 50% upon the land closing with Dillard's. See
Note 14
to the consolidated financial statements for further information on future guaranty reductions.
(9)
The construction loan has two one-year extension options, which are at the joint venture's election, for an outside maturity date of August 2018.
(10)
The Operating Partnership has guaranteed 100% of the construction loan for the expansion of the outlet center until certain financial and operational metrics are met.
(11)
The loan has two one-year extension options, which are at the consolidated joint venture's election, for an outside maturity date of April 2021.
67
2014 Loan Repayment
We repaid the following construction loan, secured by the related Property, in 2014 (in thousands):
Date
Property
Consolidated/
Unconsolidated
Property
Interest
Rate at
Repayment Date
Scheduled
Maturity Date
Principal
Balance
Repaid
November
The Outlet Shoppes of the Bluegrass
(1)
Consolidated
2.15%
August 2016
$
47,931
(1)
The joint venture retired the recourse construction loan with a portion of the proceeds from a
$77,500
non-recourse mortgage loan. Our share of excess net proceeds were used to reduce the outstanding balances on our lines of credit.
2013 Financings
The following table presents construction loans, secured by the related Properties, that were entered into in 2013 (in thousands):
Date
Property
Consolidated/
Unconsolidated
Property
Stated
Interest
Rate
Maturity Date
(1)
Amount Financed
or Extended
August
The Outlet Shoppes of the Bluegrass
(2)
Consolidated
LIBOR + 2.00%
August 2016
$
60,200
March
Fremaux Town Center - Phase I
(3)
Unconsolidated
LIBOR + 2.125%
March 2016
46,000
(1)
Excludes any extension options.
(2)
The Operating Partnership had guaranteed 100% of the recourse construction loan. The loan was retired as described above with the proceeds from a non-recourse mortgage loan in November 2014. The loan had two one-year extension options, which were at the joint venture's election, for an outside maturity date of August 2018.
(3)
The Operating Partnership had guaranteed 100% of the recourse construction loan. The loan had two one-year extension options, which were at the joint venture's election, for an outside maturity date of March 2018. The loan was amended and restated in February 2014 as described above.
2013 Loan Repayment
We repaid the following construction loan, secured by the related Property, in 2013 (in thousands):
Date
Property
Consolidated/
Unconsolidated
Property
Interest
Rate at
Repayment Date
Scheduled
Maturity Date
Principal
Balance
Repaid
October
The Outlet Shoppes of Atlanta
(1)
Consolidated
2.93%
August 2015
$
53,080
(1)
The joint venture retired the recourse construction loan with a portion of the proceeds from an
$80,000
non-recourse mortgage loan. Our share of excess net proceeds were used to reduce the outstanding balances on our lines of credit.
68
Interest Rate Hedging Instruments
The following table provides further information related to each of our interest rate derivatives that were designated as cash flow hedges of interest rate risk as of
December 31, 2014
and
2013
(dollars in thousands):
Instrument Type
Location in
Consolidated
Balance Sheet
Outstanding
Notional
Amount
Designated
Benchmark
Interest
Rate
Strike
Rate
Fair
Value at
12/31/14
Fair
Value at
12/31/13
Maturity
Date
Cap
Intangible lease assets
and other assets
$ 122,375
(amortizing
to $122,375)
3-month
LIBOR
5.000
%
N/A
$
—
January 2014
Pay fixed/ Receive
variable Swap
Accounts payable and
accrued liabilities
$ 51,037
(amortizing
to $48,337)
1-month
LIBOR
2.149
%
$
(1,064
)
$
(1,915
)
April 2016
Pay fixed/ Receive
variable Swap
Accounts payable and
accrued liabilities
$ 31,960
(amortizing
to $30,276)
1-month
LIBOR
2.187
%
(681
)
(1,226
)
April 2016
Pay fixed/ Receive
variable Swap
Accounts payable and
accrued liabilities
$ 11,946
(amortizing
to $11,313)
1-month
LIBOR
2.142
%
(248
)
(446
)
April 2016
Pay fixed/ Receive
variable Swap
Accounts payable and
accrued liabilities
$ 10,641
(amortizing
to $10,083)
1-month
LIBOR
2.236
%
(233
)
(420
)
April 2016
$
(2,226
)
$
(4,007
)
Equity
At-The-Market Equity Program
On March 1, 2013, we entered into separate controlled equity offering sales agreements (collectively, the "Sales Agreements") with a number of sales agents to sell shares of CBL's common stock, having an aggregate offering price of up to
$300.0 million
, from time to time in ATM equity offerings (as defined in Rule 415 of the Securities Act of 1933, as amended) or in negotiated transactions (the "ATM program"). In accordance with the Sales Agreements, we will set the parameters for the sales of shares, including the number of shares to be issued, the time period during which sales are to be made and any minimum price below which sales may not be made. The Sales Agreements provide that the sales agents will be entitled to compensation for their services at a mutually agreed commission rate not to exceed
2.0%
of the gross proceeds from the sales of shares sold through the ATM program. For each share of common stock issued by CBL, the Operating Partnership issues a corresponding number of common units of limited partnership interest to CBL in exchange for the contribution of the proceeds from the stock issuance. We include only share issuances that have settled in the calculation of shares outstanding at the end of each period.
We did not sell any shares under the ATM program during 2014. The following table summarizes issuances of common stock sold through the ATM program since inception through
December 31, 2014
(dollars in thousands, except weighted-average sales price):
Number of Shares
Settled
Gross
Proceeds
Net
Proceeds
Weighted-average
Sales Price
2013:
First quarter
1,889,105
$
44,459
$
43,904
$
23.53
Second quarter
6,530,193
167,034
165,692
25.58
Total
8,419,298
$
211,493
$
209,596
$
25.12
The proceeds from these sales were used to reduce the outstanding balances on our credit facilities. Since the commencement of the ATM program, we have issued
8,419,298
shares of common stock and approximately
$88.5 million
remains available that may be sold under this program. Actual future sales will depend on a variety of factors including but not limited to market conditions, the trading price of CBL's common stock and our capital needs. We have no obligation to sell the remaining shares available under the ATM program.
69
Preferred Stock / Preferred Units
Our authorized preferred stock consists of
15,000,000
shares at
$0.01
par value per share. A description of our cumulative redeemable preferred stock is provided below. The Operating Partnership issues an equivalent number of preferred units to CBL in exchange for the contribution of the proceeds from CBL to the Operating Partnership when CBL issues preferred stock. The preferred units generally have the same terms and economic characteristics as the corresponding series of preferred stock. See
Note 7
to the consolidated financial statements for a description of our cumulative redeemable preferred stock.
Dividends - CBL
CBL paid first, second and third quarter
2014
cash dividends on its common stock of
$0.245
per share on April 16
th
, July 15
th
and October 15
th
2014
, respectively. On November 13, 2014, CBL's Board of Directors declared a fourth quarter cash dividend of
$0.265
per share that was paid on January 15, 2015, to shareholders of record as of December 30, 2014. Future dividends payable will be determined by CBL's Board of Directors based upon circumstances at the time of declaration.
During the year ended
December 31, 2014
, we paid dividends of $211.7 million to holders of our common stock and our preferred stock, as well as $52.7 million in distributions to the noncontrolling interest investors in our Operating Partnership and other consolidated subsidiaries.
As a publicly traded company and, as a subsidiary of a publicly traded company, we have access to capital through both the public equity and debt markets. We currently have a shelf registration statement on file with the SEC authorizing us to publicly issue senior and/or subordinated debt securities, shares of preferred stock (or depositary shares representing fractional interests therein), shares of common stock, warrants or rights to purchase any of the foregoing securities, and units consisting of two or more of these classes or series of securities and limited guarantees of debt securities issued by the Operating Partnership. Pursuant to the shelf registration statement, the Operating Partnership is also authorized to publicly issue unsubordinated debt securities. There is no limit to the offering price or number of securities that we may issue under this shelf registration statement.
Our strategy is to maintain a conservative debt-to-total-market capitalization ratio in order to enhance our access to the broadest range of capital markets, both public and private. Based on our share of total consolidated and unconsolidated debt and the market value of equity, our debt-to-total-market capitalization (debt plus market value of equity) ratio was
54.3%
at
December 31, 2014
, compared to 56.7% at
December 31, 2013
. Our debt-to-market capitalization ratio at
December 31, 2014
was computed as follows (in thousands, except stock prices):
Shares
Outstanding
Stock Price
(1)
Value
Common stock and operating partnership units
199,533
$
19.42
$
3,874,931
7.375% Series D Cumulative Redeemable Preferred Stock
1,815
250.00
453,750
6.625% Series E Cumulative Redeemable Preferred Stock
690
250.00
172,500
Total market equity
4,501,181
Company’s share of total debt
5,346,289
Total market capitalization
$
9,847,470
Debt-to-total-market capitalization ratio
54.3
%
(1)
Stock price for common stock and Operating Partnership units equals the closing price of our common stock on December 31, 2014. The stock prices for the preferred stock represent the liquidation preference of each respective series of preferred stock.
70
Contractual Obligations
The following table summarizes our significant contractual obligations as of
December 31, 2014
(in thousands):
Payments Due By Period
Total
Less Than 1
Year
1-3
Years
3-5
Years
More Than 5
Years
Long-term debt:
Total consolidated debt service
(1)
$
5,818,376
$
822,334
$
1,608,991
$
1,039,918
$
2,347,133
Noncontrolling interests' share in other consolidated subsidiaries
(152,317
)
(10,023
)
(64,786
)
(9,989
)
(67,519
)
Our share of unconsolidated affiliates debt service
(2)
885,834
332,614
236,196
77,747
239,277
Our share of total debt service obligations
6,551,893
1,144,925
1,780,401
1,107,676
2,518,891
Operating leases:
(3)
Ground leases on consolidated Properties
32,228
859
1,763
1,796
27,810
Purchase obligations:
(4)
Construction contracts on consolidated Properties
12,322
12,322
—
—
—
Noncontrolling interests' share in other consolidated subsidiaries
(514
)
(514
)
—
—
—
Our share of construction contracts on unconsolidated Properties
33,580
33,580
—
—
—
Our share of total purchase obligations
45,388
45,388
—
—
—
Total contractual obligations
$
6,629,509
$
1,191,172
$
1,782,164
$
1,109,472
$
2,546,701
(1)
Represents principal and interest payments due under the terms of mortgage and other indebtedness and includes $862,293 of variable-rate debt service on seven operating Properties, one construction loan, three unsecured credit facilities and two unsecured term loans. The construction loan, credit facilities and term loans do not require scheduled principal payments. The future interest payments are projected based on the interest rates that were in effect at
December 31, 2014
. See
Note 6
to the consolidated financial statements for additional information regarding the terms of long-term debt.
(2)
Includes $99,882 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 2019 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, 2014
, but were not complete. The contracts are primarily for development of Properties.
71
Capital Expenditures
Deferred maintenance expenditures are generally billed to tenants as common area maintenance expense, and most are recovered over a 5 to 15-year period. Renovation expenditures are primarily for remodeling and upgrades of Malls, of which a portion is recovered from tenants over a 5 to 15-year period. We recover these costs through fixed amounts with annual increases or pro rata cost reimbursements based on the tenant’s occupied space. The following table, which excludes expenditures for developments and expansions, summarizes these capital expenditures, including our share of unconsolidated affiliates' capital expenditures, for the year ended
December 31, 2014
compared to
2013
(in thousands):
Year Ended
December 31,
2014
2013
Tenant allowances
(1)
$
46,837
$
46,940
Renovations
27,285
36,592
Deferred maintenance:
Parking lot and parking lot lighting
31,411
15,867
Roof repairs and replacements
5,544
9,145
Other capital expenditures
11,352
13,409
Total deferred maintenance
48,307
38,421
Capitalized overhead
5,024
3,922
Capitalized interest
7,288
4,889
Total capital expenditures
$
134,741
$
130,764
(1)
Tenant allowances primarily relate to new leases. Tenant allowances related to renewal leases were not material for the periods presented.
We continue to make it a priority to reinvest in our Properties in order to enhance their dominant positions in their markets. In 2014, upgrades were completed at Governor's Square in Clarksville, TN; Volusia Mall in Daytona Beach, FL; Richland Mall in Waco, TX, Janesville Mall in Janesville, WI and Old Hickory Mall in Jackson, TN. Our 2015 renovation program includes five of our Malls. Renovations are scheduled to be completed in 2015 at Dakota Square Mall in Minot, ND; Janesville Mall in Janesville, WI; Laurel Park Place in Lavonia, MI; Monroeville Mall in Pittsburgh, PA and Sunrise Mall in Brownsville, TX. We invested $27.3 million in renovations in 2014. Renovation expenditures for 2014 and 2015 also include certain capital expenditures related to the parking decks at West County Center. The total investment in the renovations that are scheduled for 2015 is projected to be $22.5 million for the five Malls listed above as well as $14.0 million for repairs to the parking decks at West County Center.
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.
72
Developments and Expansions
The following tables summarize our development and expansion projects as of
December 31, 2014
:
Properties Opened During the
Year Ended December 31, 2014
(Dollars in thousands)
Property
Location
Total
Project
Square
Feet
Total
Cost
(1)
Cost to
Date
(2)
Opening Date
Initial
Unleveraged
Yield
Outlet Center:
The Outlet Shoppes of the Bluegrass
(3)
Simpsonville, KY
374,597
$
77,234
$
76,013
July-14
12.1%
Mall/Outlet Center Expansions:
The Outlet Shoppes at El Paso - Phase II
(4)
El Paso, TX
44,014
7,663
6,747
August-14
12.0%
The Outlet Shoppes at Oklahoma City - Phase III
(4)
Oklahoma City, OK
18,182
3,713
3,041
August-14
12.8%
Parkdale Mall - shops
Beaumont, TX
6,500
1,439
1,152
September-14
10.2%
68,696
12,815
10,940
Community Center:
Fremaux Town Center - Phase I
(3)
Slidell, LA
341,002
55,030
52,408
March-14
8.4%
Community Center Expansions:
Hammock Landing - Carmike
(5)
West Melbourne, FL
47,000
12,232
9,931
August-14
7.5%
The Promenade - Ross, Bed Bath & Beyond, Ashley Furniture
(6)
D'Iberville, MS
68,400
8,373
6,843
Spring/Fall-14
10.3%
115,400
20,605
16,774
Total Properties Opened
899,695
$
165,684
$
156,135
(1)
Total Cost is presented net of reimbursements to be received.
(2)
Cost to Date does not reflect reimbursements until they are received.
(3)
This Property is a 65/35 joint venture. Total cost and cost to date are reflected at 100%.
(4)
This Property is a 75/25 joint venture. Total cost and cost to date are reflected at 100%.
(5)
This Property is a 50/50 joint venture. Total cost and cost to date are reflected at 100%.
(6)
This Property is an 85/15 joint venture. Total cost and cost to date are reflected at 100%.
We opened two new Properties in 2014. The Outlet Shoppes of the Bluegrass opened in the third quarter of 2014. This new outlet center is 100% leased or committed and includes retailers such as Banana Republic, Brooks Brothers, Chico's, Nike and Saks Fifth Avenue OFF 5TH among others. The first phase of Fremaux Town Center was over 95% leased at its opening in the first quarter of 2014. Anchors of this phase of the development include Kohl's, Dick's Sporting Goods, Best Buy and T.J. Maxx. We also completed the expansion of two outlet centers. The second phase expansion of The Outlet Shoppes at El Paso opened in fall 2014 and included Nautica, Motherhood Maternity, New York and Co and H&M. The third phase expansion of The Outlet Shoppes at Oklahoma City includes Forever 21, Lids and Toys "R" Us.
73
Redevelopment Completed During the
Year Ended December 31, 2014
(Dollars in thousands)
Property
Location
Total
Project
Square
Feet
Total
Cost
(1)
Cost to
Date
(2)
Opening Date
Initial
Unleveraged
Yield
Mall Redevelopment:
College Square - Longhorn Steakhouse & T.J. Maxx
Morristown, TN
30,271
$
3,078
$
2,858
April-14
10.6%
Fayette Mall - Sears Redevelopment
Lexington, KY
114,297
68,517
55,693
Fall-14/
Spring-15
8.1%
Monroeville Mall - Dick's Sporting Goods
Pittsburgh, PA
86,000
8,649
6,532
August-14
8.6%
Northgate Mall - Burlington
Chattanooga, TN
63,000
7,538
6,353
September-14
7.7%
293,568
87,782
71,436
Associated Center Redevelopment:
West Towne Crossing - Nordstrom Rack
Madison, WI
30,750
5,693
5,708
October-14
10.3%
Total Redevelopment Completed
324,318
$
93,475
$
77,144
(1)
Total Cost is presented net of reimbursements to be received.
(2)
Cost to Date does not reflect reimbursements until they are received.
During the fourth quarter of 2014, we had the grand opening of the Sears redevelopment at Fayette Mall in Lexington, KY. New retailers include Cheesecake Factory and other new-to-the-market stores such as Oakley, Clarks, Aveda, H&M, Altar’d State, and Vera Bradley. Additional shops and restaurants including PINK, Newk’s and Travinia Italian Kitchen are currently under construction with a spring 2015 opening. We also completed redevelopment at several other Malls and an associated center as we continue to invest in our portfolio of Properties.
74
Properties Under Development at
December 31, 2014
(Dollars in thousands)
Property
Location
Total
Project
Square
Feet
Total
Cost
(1)
Cost to
Date
(2)
Expected
Opening Date
Initial
Unleveraged
Yield
Outlet Center Expansion:
The Outlet Shoppes at Atlanta - Parcel Development
(3)
Woodstock, GA
9,600
$
3,542
$
594
Spring-15
9.3%
Community Centers:
Ambassador Town Center
(4)
Lafayette, LA
438,057
61,456
2,611
Spring-16
8.8%
Parkway Plaza
Fort Oglethorpe, GA
134,050
17,325
13,001
Spring-15
8.5%
572,107
78,781
15,612
Community Center Expansions:
Fremaux Town Center - Phase II
(4)
Slidell, LA
279,791
38,334
11,779
Fall-15
9.6%
Hammock Landing - Academy Sports
(5)
West Melbourne, FL
63,092
9,903
4,175
Spring-15
8.6%
342,883
48,237
15,954
Mall Redevelopment:
CoolSprings Galleria - Sears Redevelopment
(5)
Nashville, TN
182,163
66,398
28,292
Spring-15/
Summer-16
7.0%
Janesville Mall - JCP Redevelopment
Janesville, WI
149,522
15,925
545
Fall-15
8.3%
Meridian Mall - Gordmans
Lansing, MI
50,000
7,372
2,995
Fall-15
10.2%
Northgate Mall - Streetscape/ULTA
Chattanooga, TN
50,852
8,989
3,848
Fall-14/Summer-15
10.5%
432,537
98,684
35,680
Total Properties Under Development
1,357,127
$
229,244
$
67,840
(1)
Total Cost is presented net of reimbursements to be received.
(2)
Cost to Date does not reflect reimbursements until they are received.
(3)
This Property is a 75/25 joint venture. Total cost and cost to date are reflected at 100%.
(4)
This Property is a 65/35 joint venture. Total cost and cost to date are reflected at 100%.
(5)
This Property is a 50/50 joint venture. Total cost and cost to date are reflected at 100%.
We have under construction a new joint venture project to develop a community center in Lafayette, LA. Ambassador Town Center will be anchored by Costco, Dick's Sporting Goods, Field & Stream, Marshall's, HomeGoods and Nordstrom Rack. The grand opening is expected to be in March 2016.
We are under construction on Parkway Plaza, a community center that will include Anchor stores Hobby Lobby, Marshall's and PETCO. We also have several expansion projects underway at our community centers. Construction continues on the second phase of Fremaux Town Center. The expansion will include 265,000-square-feet of additional retail space, targeting fashion and entertainment, featuring a 126,000-square-foot Dillard's store as a primary Anchor. At Hammock Landing, our open-air center in West Melbourne, FL, Academy Sports is set to open in spring 2015, joining Carmike, which opened in August 2014.
We have four mall redevelopment projects underway at December 31, 2014. At CoolSprings Galleria, the former Sears store was redeveloped into The Cheesecake Factory, which opened in November 2014, and additional retailers including American Girl, H&M, Belk Home and other shops and restaurants are slated to open in 2015. We have started construction on the redevelopment of the former JC Penney store at Janesville Mall, which will feature ULTA and Dick’s Sporting Goods.
75
Shadow Pipeline of Properties Under Development at December 31, 2014
(Dollars in thousands)
Property
Location
Total
Project
Square
Feet
Estimated
Total
Cost
(1)
Expected
Opening Date
Initial
Unleveraged
Yield
Outlet Center Expansions:
The Outlet Shoppes at Atlanta -
Phase II
(2)
Woodstock, GA
35,000
$5,000 - $6,000
Fall-15
12% - 13%
The Outlet Shoppes of the Bluegrass - Phase II
(3)
Simpsonville, KY
50,000
$9,000 - $10,000
Fall-15
11% - 12%
85,000
$14,000 - $16,000
Mall Redevelopment:
Hickory Point Mall - JCP Redevelopment
Forsyth, IL
100,000
$3,000 - $4,000
Fall-15
8% - 9%
Total Shadow Pipeline
185,000
$17,000 - $20,000
(1)
Total Cost is presented net of reimbursements to be received.
(2)
This Property is a 75/25 joint venture. Total cost and cost to date are reflected at 100%.
(3)
This Property is a 65/35 joint venture. Total cost and cost to date are reflected at 100%.
Our shadow pipeline features projects under pre-development for which construction has not yet begun.
We plan to expand two of our outlet centers to meet continued demand for retail space. The second phase expansion of The Outlet Shoppes at Atlanta will include Gap, Banana Republic and other shops.
At Hickory Point Mall, Hobby Lobby will lease 60,000-square-feet of the former JC Penney store.
We hold options to acquire certain development properties owned by third parties. Except for the projects presented above, we did not have any other material capital commitments as of
December 31, 2014
.
Dispositions
During 2014, we sold a mall, the expansion portion of an associated center and a community center for an aggregate gross sales price of
$18.6 million
, less commissions and closing costs generating an aggregate
$17.9 million
of net proceeds. Additionally, we recognized
$89.4 million
of gain on extinguishment of debt when we transferred the title to three Malls to their respective lenders in settlement of
$164.0 million
of non-recourse debt. See
Note 4
to the consolidated financial statements for further information.
Off-Balance Sheet Arrangements
Unconsolidated Affiliates
We have ownership interests in
19
unconsolidated affiliates as of
December 31, 2014
, that are described in
Note 5
to the consolidated financial statements. The unconsolidated affiliates are accounted for using the equity method of accounting and are reflected in the 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.
76
▪
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.
Preferred Joint Venture Units
In September 2013, we redeemed all outstanding perpetual PJV units of our joint venture, CW Joint Venture, LLC ("CWJV") with Westfield using borrowings from our lines of credit. The PJV units, originally issued in 2007 as part of the acquisition of
four
malls in St. Louis, MO by CWJV, were redeemed for
$413.0 million
, which consisted of
$408.6 million
for the PJV units and
$4.4 million
for accrued and unpaid preferred returns. In accordance with the joint venture agreement, the redemption amount represented a
$10.0 million
reduction to the preferred liquidation value of the PJV units of
$418.6 million
. The
$10.0 million
reduction has been recorded as an increase in additional paid-in capital of the Company and as an increase to partners' capital of the Operating Partnership.
Prior to the September 2013 redemption, the terms of the joint venture agreement required that CWJV pay an annual preferred distribution at a rate of
5.0%
on the preferred liquidation value of the PJV units of CWJV that were held by Westfield. Westfield had the right to have all or a portion of the PJV units redeemed by CWJV with either cash or property owned by CWJV, in each case for a net equity amount equal to the preferred liquidation value of the PJV units. At any time after January 1, 2013, Westfield could propose that CWJV acquire certain qualifying property that would be used to redeem the PJV units at their preferred liquidation value. If CWJV did not redeem the PJV units with such qualifying property, then the annual preferred distribution rate on the PJV units would increase to
9.0%
beginning July 1, 2013. We had the right, but not the obligation, to offer to redeem the PJV units from January 31, 2013 through January 31, 2015 at their preferred liquidation value, plus accrued and unpaid distributions. We amended the joint venture agreement with Westfield in September 2012 to provide that, if we exercised our right to offer to redeem the PJV units on or before August 1, 2013, then the preferred liquidation value would be reduced by
$10.0 million
so long as Westfield did not reject the offer and the redemption closed on or before September 30, 2013.
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.
77
The following table represents the Operating Partnership's guarantees of unconsolidated affiliates' debt as reflected in the accompanying consolidated balance sheets as of
December 31, 2014
and
2013
(in thousands):
As of December 31, 2014
Obligation recorded to reflect guaranty
Unconsolidated Affiliate
Company's
Ownership
Interest
Outstanding
Balance
Percentage
Guaranteed by the
Company
Maximum
Guaranteed
Amount
Debt
Maturity
Date
(1)
12/31/14
12/31/13
West Melbourne I, LLC -
Phase I
50%
$
40,243
25%
$
10,061
Nov-2015
(2)
$
101
$
65
West Melbourne I, LLC -
Phase II
50%
13,579
N/A
(3)
8,700
Nov-2015
(2)
87
65
Port Orange I, LLC
50%
60,814
25%
15,204
Nov-2015
(2)
153
157
JG Gulf Coast Town Center LLC - Phase III
50%
5,694
100%
5,694
Jul-2015
—
—
Fremaux Town Center JV, LLC - Phase I
65%
41,648
50%
(4)
21,789
Aug-2016
(5)
236
460
Fremaux Town Center JV, LLC - Phase II
65%
4,041
50%
(6)
16,050
Aug-2016
(5)
161
—
Ambassador Town Center JV, LLC
65%
715
100%
(7)
48,200
Dec-2017
(8)
482
—
Ambassador Infrastructure, LLC
65%
725
100%
(9)
11,700
Dec-2017
(8)
177
—
Total guaranty liability
$
1,397
$
747
(1)
Excludes any extension options.
(2)
The loan has two one-year extension options, which are at the unconsolidated affiliate's election, for an outside maturity date of November 2017.
(3)
The guaranty was reduced from 100% to 25% in the third quarter of 2014 when Carmike Cinema became operational in the third quarter of 2014. In the fourth quarter of 2014, the loan was amended and restated to add funding for the construction of Academy Sports. The guaranty was also amended to cap the maximum guaranteed amount at
$8,700
unless a monetary default event occurs related to Carmike Cinema or Academy Sports. The guaranty will be reduced to 25% once Academy Sports is operational and paying contractual rent.
(4)
We received a 1% fee for this guaranty when the loan was issued in March 2013. In the first quarter of 2014, the loan was modified and extended to increase the capacity to $47,291, which increased the maximum guaranteed amount. The loan was amended and modified in August 2014 to reduce the guaranty from 100% to 50%. The guaranty will be reduced to 25% upon the opening of LA Fitness and payment of contractual rent. The guaranty will be further reduced to 15% when Phase I of the development has been open for one year and the debt service coverage ratio of 1.30 to 1.00 is met.
(5)
The loan has two one-year extension options, which are at the unconsolidated affiliate's election, for an outside maturity date of August 2018.
(6)
We received a 1% fee for this guaranty when the loan was issued in August 2014. The guaranty was reduced to 50% upon the land closing with Dillard's in the fourth quarter of 2014. Upon completion of Phase II of the development and once certain leasing and occupancy metrics have been met, the guaranty will be 25%. The guaranty will be further reduced to 15% when Phase II of the development has been open for one year, the debt service coverage ratio of 1.30 to 1.00 is met and Dillard's is operational.
(7)
We received a 1% fee for this guaranty when the loan was issued in December 2014. Once construction is complete, the guaranty will be reduced to 50%. The guaranty will be further reduced from 50% to 15% once the construction of Ambassador Town Center and its related infrastructure improvements is complete as well as upon the attainment of certain debt service and operational metrics.
(8)
The loan has
two
one-year extension options, which are the joint venture's election, for an outside maturity date of
December 2019
.
(9)
We received a 1% fee for this guaranty when the loan was issued in December 2014. The guaranty will be reduced to 50% on March 1st of the year following any calendar year during which the PILOT payments received by Ambassador Infrastructure and delivered to the lender are $1,200 or more, provided no event of default exists. The guaranty will be reduced to 20% when the PILOT payments are $1,400 or more, provided no event of default exists.
We have guaranteed the lease performance of York Town Center, LP ("YTC"), an unconsolidated affiliate in which we own a
50%
interest, under the terms of an agreement with a third party that owns property as part of York Town Center. Under the terms of that agreement, YTC is obligated to cause performance of the third party’s obligations as landlord under its lease with its sole tenant, including, but not limited to, provisions such as co-tenancy and exclusivity requirements. Should YTC fail to cause
78
performance, then the tenant under the third party landlord’s lease may pursue certain remedies ranging from rights to terminate its lease to receiving reductions in rent. We have guaranteed YTC’s performance under this agreement up to a maximum of $
22.0 million
, which decreases by $
0.8 million
annually until the guaranteed amount is reduced to
$10.0 million
. The guaranty expires on December 31, 2020. The maximum guaranteed obligation was
$15.6 million
as of
December 31, 2014
. We entered into an agreement with our joint venture partner under which the joint venture partner has agreed to reimburse us
50%
of any amounts we are obligated to fund under the guaranty. We did not include an obligation for this guaranty because we determined that the fair value of the guaranty was not material as of
December 31, 2014
and
2013
.
Critical Accounting Policies and Estimates
Our consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). In connection with the preparation of 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. For a discussion of our significant accounting policies, see
Note 2
of the Notes to Consolidated Financial Statements, included in Item 8 of this Annual Report on Form 10-K.
Revenue Recognition
Minimum rental revenue from operating leases is recognized on a straight-line basis over the initial terms of the related leases. Certain tenants are required to pay percentage rent if their sales volumes exceed thresholds specified in their lease agreements. Percentage rent is recognized as revenue when the thresholds are achieved and the amounts become determinable.
We receive reimbursements from tenants for real estate taxes, insurance, common area maintenance, and other recoverable operating expenses as provided in the lease agreements. Tenant reimbursements are recognized as revenue in the period the related operating expenses are incurred. Tenant reimbursements related to certain capital expenditures are billed to tenants over periods of 5 to 15 years and are recognized as revenue in accordance with underlying lease terms.
We receive management, leasing and development fees from third parties and unconsolidated affiliates. Management fees are charged as a percentage of revenues (as defined in the management agreement) and are recognized as revenue when earned. Development fees are recognized as revenue on a pro rata basis over the development period. Leasing fees are charged for newly executed leases and lease renewals and are recognized as revenue when earned. Development and leasing fees received from unconsolidated affiliates during the development period are recognized as revenue to the extent of the third-party partners’ ownership interest. Fees to the extent of our ownership interest are recorded as a reduction to our investment in the unconsolidated affiliate.
Gains on sales of real estate assets are recognized when it is determined that the sale has been consummated, the buyer’s initial and continuing investment is adequate, our receivable, if any, is not subject to future subordination, and the buyer has assumed the usual risks and rewards of ownership of the asset. When we have an ownership interest in the buyer, gain is recognized to the extent of the third party partner’s ownership interest and the portion of the gain attributable to our ownership interest is deferred.
Real Estate Assets
We capitalize predevelopment project costs paid to third parties. All previously capitalized predevelopment costs are expensed when it is no longer probable that the project will be completed. Once development of a project commences, all direct costs incurred to construct the project, including interest and real estate taxes, are capitalized. Additionally, certain general and administrative expenses are allocated to the projects and capitalized based on the amount of time applicable personnel work on the development project. Ordinary repairs and maintenance are expensed as incurred. Major replacements and improvements are capitalized and depreciated over their estimated useful lives.
79
All acquired real estate assets are accounted for using the acquisition method of accounting and accordingly, the results of operations are included in the consolidated statements of operations from the respective dates of acquisition. The purchase price is allocated to (i) tangible assets, consisting of land, buildings and improvements, as if vacant, and tenant improvements and (ii) identifiable intangible assets and liabilities generally consisting of above- and below-market leases and in-place leases. We use estimates of fair value based on estimated cash flows, using appropriate discount rates, and other valuation methods to allocate the purchase price to the acquired tangible and intangible assets. Liabilities assumed generally consist of mortgage debt on the real estate assets acquired. Assumed debt with a stated interest rate that is significantly different from market interest rates is recorded at its fair value based on estimated market interest rates at the date of acquisition.
Depreciation is computed on a straight-line basis over estimated lives of 40 years for buildings,
10 to 20
years for certain improvements and
7 to 10
years for equipment and fixtures. Tenant improvements are capitalized and depreciated on a straight-line basis over the term of the related lease. Lease-related intangibles from acquisitions of real estate assets are amortized over the remaining terms of the related leases. The amortization of above- and below-market leases is recorded as an adjustment to minimum rental revenue, while the amortization of all other lease-related intangibles is recorded as amortization expense. Any difference between the face value of the debt assumed and its fair value is amortized to interest expense over the remaining term of the debt using the effective interest method.
Carrying Value of Long-Lived Assets
We periodically evaluate long-lived assets to determine if there has been any impairment in their carrying values and record impairment losses if the undiscounted cash flows estimated to be generated by those assets are less than their carrying amounts or if there are other indicators of impairment. If it is determined that impairment has occurred, the amount of the impairment charge is equal to the excess of the asset’s carrying value over its estimated fair value. We estimate fair value using the undiscounted cash flows expected to be generated by each Property, which are based on a number of assumptions such as leasing expectations, operating budgets, estimated useful lives, future maintenance expenditures, intent to hold for use 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 costs to operate each Property. As these factors are difficult to predict and are subject to future events that may alter our assumptions, the future cash flows estimated in our impairment analyses may not be achieved.
During the year ended
December 31, 2014
, we recorded a loss on impairment totaling $18.5 million. Of this total, $17.8 million is attributable to three Property dispositions, $0.1 million is from the sale of an outparcel and $0.6 million is included in discontinued operations and relates to the true-up of a Property sold in 2013. During the year ended December 31, 2013, we recorded a loss on impairment totaling $75.2 million. Of this total,
$5.2 million
is attributable to a portfolio sale of six Properties which were sold in 2013 and included in discontinued operations,
$67.7 million
is attributable to two existing Properties,
$1.8 million
relates to the sale of an outparcel and $0.5 million represents the write-down of the depreciated book value of the corporate airplane owned by the Management Company to its fair value at its trade-in date. See
Note 4
and
Note 15
to the consolidated financial statements for additional information about these impairment losses.
Allowance for Doubtful Accounts
We periodically perform a detailed review of amounts due from tenants and others to determine if accounts receivable balances are impaired based on factors affecting the collectability of those balances. Our estimate of the allowance for doubtful accounts requires significant judgment about the timing, frequency and severity of collection losses, which affects the allowance and net income. We recorded a provision for doubtful accounts of
$2.6 million
,
$1.3 million
and
$0.8 million
for the years ended
December 31, 2014
,
2013
and
2012
, respectively.
Investments in Unconsolidated Affiliates
We evaluate our joint venture arrangements to determine whether they should be recorded on a consolidated basis. The percentage of ownership interest in the joint venture, an evaluation of control and whether a VIE exists are all considered in the consolidation assessment.
Initial investments in joint ventures that are in economic substance a capital contribution to the joint venture are recorded in an amount equal to our historical carryover basis in the real estate contributed. Initial investments in joint ventures that are in economic substance the sale of a portion of our interest in the real estate are accounted for as a contribution of real estate recorded in an amount equal to our historical carryover basis in the ownership percentage retained and as a sale of real estate with profit recognized to the extent of the other joint venturers’ interests in the joint venture. Profit recognition assumes that we have no commitment to reinvest with respect to the percentage of the real estate sold and the accounting requirements of the full accrual method are met.
80
We account for our investment in joint ventures where we own a non-controlling interest or where we are not the primary beneficiary of a VIE using the equity method of accounting. Under the equity method, our cost of investment is adjusted for our share of equity in the earnings of the unconsolidated affiliate and reduced by distributions received. Generally, distributions of cash flows from operations and capital events are first made to partners to pay cumulative unpaid preferences on unreturned capital balances and then to the partners in accordance with the terms of the joint venture agreements.
Any differences between the cost of our investment in an unconsolidated affiliate and our underlying equity as reflected in the unconsolidated affiliate’s financial statements generally result from costs of our investment that are not reflected on the unconsolidated affiliate’s financial statements, capitalized interest on our investment and our share of development and leasing fees that are paid by the unconsolidated affiliate to us for development and leasing services provided to the unconsolidated affiliate during any development periods. The components of the net difference between our investment in unconsolidated affiliates and the underlying equity of unconsolidated affiliates is amortized over a period equal to the useful life of the unconsolidated affiliates' asset/liability that is related to the basis difference.
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.
No impairments of investments in unconsolidated affiliates were incurred during
2014
,
2013
and
2012
.
Recent Accounting Pronouncements
See
Note 2
to the consolidated financial statements for information on recently issued accounting pronouncements.
Impact of Inflation and Deflation
Deflation can result in a decline in general price levels, often caused by a decrease in the supply of money or credit. The predominant effects of deflation are high unemployment, credit contraction and weakened consumer demand. Restricted lending practices could impact our ability to obtain financings or refinancings for our Properties and our tenants’ ability to obtain credit. Decreases in consumer demand can have a direct impact on our tenants and the rents we receive.
During inflationary periods, substantially all of our tenant leases contain provisions designed to mitigate the impact of inflation. These provisions include clauses enabling us to receive percentage rent based on tenants' gross sales, which generally increase as prices rise, and/or escalation clauses, which generally increase rental rates during the terms of the leases. In addition, many of the leases are for terms of less than 10 years, which may provide us the opportunity to replace existing leases with new leases at higher base and/or percentage rent if rents of the existing leases are below the then existing market rate. Most of the leases require the tenants to pay a fixed amount subject to annual increases for their share of operating expenses, including common area maintenance, real estate taxes, insurance and certain capital expenditures, which reduces our exposure to increases in costs and operating expenses resulting from inflation.
Funds From Operations
FFO is a widely used 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 allocable to common shareholders as defined above by NAREIT less dividends on preferred stock. Our method of calculating FFO allocable to common shareholders 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 well-maintained real estate assets have historically risen 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.
81
We present both FFO of our Operating Partnership and FFO allocable to common shareholders, as we believe that both are useful performance measures. We believe FFO of our Operating Partnership is a useful performance measure since we conduct substantially all of 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 income (loss) attributable to common shareholders to FFO allocable to common shareholders 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 our Operating Partnership. We then apply a percentage to FFO of our Operating Partnership 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.
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.
FFO, as adjusted, for the year ended December 31, 2014 excludes an $83.2 million gain on extinguishment of debt, net of non-cash default interest expense, primarily related to the conveyance of Chapel Hill Mall and Columbia Place and the foreclosure of Citadel Mall. It also excludes a partial litigation settlement of $7.8 million, net of related expenses. FFO, as adjusted, for the year ended December 31, 2013, excludes a $9.1 million loss on extinguishment of debt, a $2.4 million gain on investment and an $8.2 million partial litigation settlement. In 2012, we recorded a gain on investment of $45.1 million related to the acquisition of the remaining 40% noncontrolling interest in Imperial Valley Mall in December 2012. Considering the significance and nature of these items, we believe that it is important to identify the impact of these changes on our FFO measures for a reader to have a complete understanding of our results of operations. Therefore, we have also presented FFO excluding these items.
FFO of the Operating Partnership increased 24.7% to
$545.5 million
for the year ended
December 31, 2014
compared to
$437.5 million
for the prior year. Excluding the litigation settlements, the gain on investments, non cash default interest expense and gain (loss) on extinguishment of debt, FFO of the Operating Partnership increased 4.3% for the year ending
December 31, 2014
to
$454.6 million
compared to
$435.9 million
in
2013
.
The reconciliation of FFO to net income attributable to common shareholders is as follows (in thousands):
Year Ended December 31,
2014
2013
2012
Net income attributable to common shareholders
$
174,258
$
40,312
$
84,089
Noncontrolling interest in income of Operating Partnership
30,106
7,125
19,267
Depreciation and amortization expense of:
Consolidated properties
291,273
278,911
255,460
Unconsolidated affiliates
41,806
39,592
43,956
Discontinued operations
—
6,638
13,174
Non-real estate assets
(2,311
)
(2,077
)
(1,841
)
Noncontrolling interests' share of depreciation and amortization
(6,842
)
(5,881
)
(5,071
)
Loss on impairment, net of tax benefit
18,434
73,485
50,343
Gain on depreciable property
(937
)
(7
)
(652
)
Gain on discontinued operations, net of taxes
(273
)
(647
)
(566
)
Funds from operations of the Operating Partnership
545,514
437,451
458,159
Litigation settlement, net of related expenses
(7,763
)
(8,240
)
—
Gain on investments
—
(2,400
)
(45,072
)
Non cash default interest expense
4,695
—
—
(Gain) loss on extinguishment of debt
(87,893
)
9,108
(265
)
Funds from operations of the Operating Partnership, as adjusted
$
454,553
$
435,919
$
412,822
82
The reconciliations of FFO of the Operating Partnership to FFO allocable to common shareholders, including and excluding the litigation settlements, gain on investments, non cash default interest and the gain (loss) on extinguishment of debt are as follows (in thousands):
Year Ended December 31,
2014
2013
2012
Funds from operations of the Operating Partnership
$
545,514
$
437,451
$
458,159
Percentage allocable to common shareholders
(1)
85.27
%
84.97
%
81.36
%
Funds from operations allocable to common shareholders
$
465,160
$
371,702
$
372,758
Funds from operations of the Operating Partnership, as adjusted
$
454,553
$
435,919
$
412,822
Percentage allocable to common shareholders
(1)
85.27
%
84.97
%
81.36
%
Funds from operations allocable to common shareholders, as adjusted
$
387,597
$
370,400
$
335,872
(1)
Represents the weighted-average number of common shares outstanding for the period divided by the sum of the weighted-average number of common shares and the weighted-average number of Operating Partnership units held by noncontrolling interests during the period.
The increase in adjusted FFO for the year ended
December 31, 2014
was driven by contributions from increased rental rates on new and renewal leases as well as rents generated from expansions and new developments. Lower operating expenses and maintenance and repairs compared with the prior-year period also led to the FFO gains. While we lowered our overall debt balance, we did record slightly higher interest expense for the year as we reduced balances and lowered exposure to floating interest rates on our lines of credit through proceeds from our bond offerings.
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We are exposed to various market risk exposures, including interest rate risk. The following discussion regarding our risk management activities includes forward-looking statements that involve risk and uncertainties. Estimates of future performance and economic conditions are reflected assuming certain changes in interest rates. Caution should be used in evaluating our overall market risk from the information presented below, as actual results may differ. We employ various derivative programs to manage certain portions of our market risk associated with interest rates. See
Note 6
of the notes to consolidated financial statements for further discussions of the qualitative aspects of market risk, regarding derivative financial instrument activity.
Interest Rate Risk
Based on our proportionate share of consolidated and unconsolidated variable-rate debt at
December 31, 2014
, a 0.5% increase or decrease in interest rates on variable rate debt would decrease or increase annual cash flows by approximately $3.9 million and $1.2 million, respectively and increase or decrease annual interest expense, after the effect of capitalized interest, by approximately $3.8 million and $1.1 million, respectively.
Based on our proportionate share of total consolidated and unconsolidated debt at
December 31, 2014
, a 0.5% increase in interest rates would decrease the fair value of debt by approximately $97.3 million, while a 0.5% decrease in interest rates would increase the fair value of debt by approximately $98.4 million.
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
Reference is made to the Index to Financial Statements and Schedules contained in
Item 15
on page 90.
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.
83
ITEM 9A. CONTROLS AND PROCEDURES
Controls and Procedures with Respect to the Company
Conclusion Regarding Effectiveness of Disclosure Controls and Procedures
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of its effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Under the supervision and with the participation of the Company's management, including its Chief Executive Officer and Chief Financial Officer, the Company has evaluated the effectiveness of its disclosure controls and procedures, as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended, as of the end of the period covered by this report. Based on that evaluation, these officers concluded that the Company's disclosure controls and procedures were effective to ensure that the information required to be disclosed by the Company in the reports that the Company files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC rules and forms, and is accumulated and communicated to our management, including the Company's Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
Management's Report on Internal Control over Financial Reporting
Management is responsible for establishing and maintaining adequate internal control over financial reporting, as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934, as amended. The Company assessed the effectiveness of its internal control over financial reporting, based on criteria established in
Internal Control – Integrated Framework (1992)
issued by the Committee of Sponsoring Organizations of the Treadway Commission, and concluded that, as of
December 31, 2014
, the Company maintained effective internal control over financial reporting, as stated in its report which is included herein.
Report of Management On Internal Control Over Financial Reporting
Management of CBL & Associates Properties, Inc. and its consolidated subsidiaries (the “Company”) is responsible for establishing and maintaining adequate internal control over financial reporting. The Company’s internal control over financial reporting is a process designed under the supervision of the Company’s Chief Executive Officer and Chief Financial Officer to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the Company’s financial statements for external reporting purposes in accordance with U.S. generally accepted accounting principles.
Management recognizes that there are inherent limitations in the effectiveness of internal control over financial reporting, including the potential for human error or the circumvention or overriding of internal controls. Accordingly, even effective internal control over financial reporting cannot provide absolute assurance with respect to financial statement preparation. Because of such limitations, there is a risk that material misstatements may not be prevented or detected on a timely basis by internal control over financial reporting. In addition, any projection of the evaluation of effectiveness to future periods is subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the polices or procedures may deteriorate.
Management conducted an assessment of the effectiveness of the Company’s internal control over financial reporting based on the framework established in
Internal Control
—
Integrated Framework (1992)
issued by the Committee of Sponsoring Organizations of the Treadway Commission and concluded that, as of
December 31, 2014
, the Company maintained effective internal control over financial reporting.
Deloitte & Touche LLP, the Company’s independent registered public accounting firm, has audited the Company's internal control over financial reporting as of
December 31, 2014
as stated in their report which is included herein in
Item 15
.
Changes in Internal Control over Financial Reporting
There were no changes in the Company's internal control over financial reporting during the quarter ended
December 31, 2014
that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.
Controls and Procedures with Respect to the Operating Partnership
Conclusion Regarding Effectiveness of Disclosure Controls and Procedures
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of its effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
84
Under the supervision and with the participation of the Company's management, including its Chief Executive Officer and Chief Financial Officer, whose subsidiary CBL Holdings I is the sole general partner of the Operating Partnership, the Operating Partnership has evaluated the effectiveness of its disclosure controls and procedures, as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended, as of the end of the period covered by this report. Based on that evaluation, these officers concluded that the Operating Partnership's disclosure controls and procedures were effective to ensure that the information required to be disclosed by the Operating Partnership in the reports that the Operating Partnership files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC rules and forms, and is accumulated and communicated to management of the Company, acting on behalf of the Operating Partnership in its capacity as the general partner of the Operating Partnership, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
Management's Report on Internal Control over Financial Reporting
Management of the Company, acting on behalf of the Operating Partnership in its capacity as the general partner of the Operating Partnership, is responsible for establishing and maintaining adequate internal control over financial reporting, as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934, as amended. The Operating Partnership assessed the effectiveness of its internal control over financial reporting, based on criteria established in
Internal Control – Integrated Framework (1992)
issued by the Committee of Sponsoring Organizations of the Treadway Commission, and concluded that, as of
December 31, 2014
, the Operating Partnership maintained effective internal control over financial reporting, as stated in its report which is included herein.
Report of Management On Internal Control Over Financial Reporting
Management of CBL & Associates Limited Partnership and its consolidated subsidiaries (the “Operating Partnership”) is responsible for establishing and maintaining adequate internal control over financial reporting. The Operating Partnership’s internal control over financial reporting is a process designed under the supervision of the Operating Partnership’s Chief Executive Officer and Chief Financial Officer to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the Company’s financial statements for external reporting purposes in accordance with U.S. generally accepted accounting principles.
Management recognizes that there are inherent limitations in the effectiveness of internal control over financial reporting, including the potential for human error or the circumvention or overriding of internal controls. Accordingly, even effective internal control over financial reporting cannot provide absolute assurance with respect to financial statement preparation. Because of such limitations, there is a risk that material misstatements may not be prevented or detected on a timely basis by internal control over financial reporting. In addition, any projection of the evaluation of effectiveness to future periods is subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the polices or procedures may deteriorate.
The Company's management, whose subsidiary CBL Holdings I is the sole general partner of the Operating Partnership, conducted an assessment of the effectiveness of the Operating Partnership’s internal control over financial reporting based on the framework established in
Internal Control
—
Integrated Framework (1992)
issued by the Committee of Sponsoring Organizations of the Treadway Commission and concluded that, as of
December 31, 2014
, the Operating Partnership maintained effective internal control over financial reporting.
Deloitte & Touche LLP, the Company’s independent registered public accounting firm, has audited the Operating Partnership's internal control over financial reporting as of
December 31, 2014
as stated in their report which is included herein in
Item 15
.
Changes in Internal Control over Financial Reporting
There were no changes in the Operating Partnership's internal control over financial reporting during the quarter ended
December 31, 2014
that have materially affected, or are reasonably likely to materially affect, the Operating Partnership's internal control over financial reporting.
ITEM 9B. OTHER INFORMATION
Effective January 16, 2015, the Company entered into a minor modification of the terms of its
$50.0 million
unsecured term loan with First Tennessee Bank, NA, to reduce the interest rate from a variable-rate of
LIBOR plus 190 basis points
to a variable-rate of
LIBOR plus 155 basis points
. See
Note 6
and
Note 19
to the consolidated financial statements for additional information about this term loan.
85
PART III
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
Incorporated herein by reference to the sections entitled “ELECTION OF DIRECTORS,” “Board Nominees," "Additional Executive Officers,” “Certain Terms of the Jacobs Acquisition,” “Corporate Governance Matters - Code of Business Conduct and Ethics,” “Board of Directors’ Meetings and Committees – The Audit Committee,” and “Section 16(a) Beneficial Ownership Reporting Compliance” in our definitive proxy statement filed with the SEC with respect to our Annual Meeting of Stockholders to be held on
May 4, 2015
.
Our Board of Directors has determined that each of A. Larry Chapman, an independent director and chairman of the audit committee, and Matthew S. Dominski, an independent director and member of the audit committee, qualifies as an “audit committee financial expert” as such term is defined by the rules of the Commission.
ITEM 11. EXECUTIVE COMPENSATION
Incorporated herein by reference to the sections entitled “DIRECTOR COMPENSATION,” “EXECUTIVE COMPENSATION,” “REPORT OF THE COMPENSATION COMMITTEE OF THE BOARD OF DIRECTORS” and “Compensation Committee Interlocks and Insider Participation” in our definitive proxy statement filed with the Commission with respect to our Annual Meeting of Stockholders to be held on
May 4, 2015
.
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
Incorporated herein by reference to the sections entitled “SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT” and “Equity Compensation Plan Information as of
December 31, 2014
”, in our definitive proxy statement filed with the Commission with respect to our Annual Meeting of Stockholders to be held on
May 4, 2015
.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
Incorporated herein by reference to the sections entitled “Corporate Governance Matters – Director Independence” and “CERTAIN RELATIONSHIPS AND RELATED PERSON TRANSACTIONS”, in our definitive proxy statement filed with the Commission with respect to our Annual Meeting of Stockholders to be held on
May 4, 2015
.
ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES
Incorporated herein by reference to the section entitled “Independent Registered Public Accountants’ Fees and Services” under “RATIFICATION OF THE SELECTION OF INDEPENDENT REGISTERED PUBLIC ACCOUNTANTS” in our definitive proxy statement filed with the Commission with respect to our Annual Meeting of Stockholders to be held on
May 4, 2015
.
86
PART IV
ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES
(1)
Consolidated Financial Statements
Page Number
CBL & Associates Properties, Inc.
Report of Independent Registered Public Accounting Firm
91
Consolidated Balance Sheets as of December 31, 2014 and 2013
92
Consolidated Statements of Operations for the Years Ended December 31, 2014, 2013 and 2012
93
Consolidated Statements of Comprehensive Income for the Years Ended December 31, 2014, 2013 and 2012
94
Consolidated Statements of Equity for the Years Ended December 31, 2014, 2013 and 2012
95
Consolidated Statements of Cash Flows for the Years Ended December 31, 2014, 2013 and 2012
97
CBL & Associates Limited Partnership
Report of Independent Registered Public Accounting Firm
99
Consolidated Balance Sheets as of December 31, 2014 and 2013
100
Consolidated Statements of Operations for the Years Ended December 31, 2014, 2013 and 2012
101
Consolidated Statements of Comprehensive Income for the Years Ended December 31, 2014, 2013 and 2012
102
Consolidated Statements of Capital for the Years Ended December 31, 2014, 2013 and 2012
103
Consolidated Statements of Cash Flows for the Years Ended December 31, 2014, 2013 and 2012
105
CBL & Associates Properties, Inc. and CBL & Associates Limited Partnership
Notes to Consolidated Financial Statements
107
(2)
Consolidated Financial Statement Schedules
Schedule II Valuation and Qualifying Accounts
152
Schedule III Real Estate and Accumulated Depreciation
153
Schedule IV Mortgage Loans on Real Estate
159
Financial statement schedules not listed herein are either not required or are not present in amounts sufficient to require submission of the schedule or the information required to be included therein is included in our consolidated financial statements in Item 15 or are reported elsewhere.
(3)
Exhibits
The Exhibit Index attached to this report is incorporated by reference into this Item 15(a)(3).
87
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
CBL & ASSOCIATES PROPERTIES, INC.
(Registrant)
By:
/s/ Farzana K. Mitchell
Farzana K. Mitchell
Executive Vice President -
Chief Financial Officer and Treasurer
Dated: March 2, 2015
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.
Signature
Title
Date
/s/ Charles B. Lebovitz
Chairman of the Board
March 2, 2015
Charles B. Lebovitz
/s/ Stephen D. Lebovitz
Director, President and Chief Executive Officer (Principal Executive Officer)
March 2, 2015
Stephen D. Lebovitz
/s/ Farzana K. Mitchell
Executive Vice President - Chief Financial Officer and Treasurer (Principal Financial Officer and Principal Accounting Officer)
March 2, 2015
Farzana K. Mitchell
/s/ Gary L. Bryenton*
Director
March 2, 2015
Gary L. Bryenton
/s/ A. Larry Chapman*
Director
March 2, 2015
A. Larry Chapman
/s/ Matthew S. Dominski*
Director
March 2, 2015
Matthew S. Dominski
/s/ John D. Griffith*
Director
March 2, 2015
John D. Griffith
/s/ Gary J. Nay*
Director
March 2, 2015
Gary J. Nay
/s/ Kathleen M. Nelson*
Director
March 2, 2015
Kathleen M. Nelson
*By: /s/ Farzana K. Mitchell
Attorney-in-Fact
March 2, 2015
Farzana K. Mitchell
88
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
CBL & ASSOCIATES LIMITED PARTNERSHIP
(Registrant)
By: CBL HOLDINGS I, INC., its general partner
By:
/s/ Farzana K. Mitchell
Farzana K. Mitchell
Executive Vice President -
Chief Financial Officer and Treasurer
Dated: March 2, 2015
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.
Signature
Title
Date
/s/ Charles B. Lebovitz
Chairman of the Board of CBL Holdings I, Inc., general partner of the Registrant
March 2, 2015
Charles B. Lebovitz
/s/ Stephen D. Lebovitz
Director, President and Chief Executive Officer of CBL Holdings I, Inc., general partner of the Registrant (Principal Executive Officer)
March 2, 2015
Stephen D. Lebovitz
/s/ Farzana K. Mitchell
Executive Vice President - Chief Financial Officer and Treasurer of CBL Holdings, I, Inc., general partner of the Registrant (Principal Financial Officer and Principal Accounting Officer)
March 2, 2015
Farzana K. Mitchell
89
INDEX TO FINANCIAL STATEMENTS AND SCHEDULES
Page
Number
CBL & Associates Properties, Inc.
Report of Independent Registered Public Accounting Firm
91
Consolidated Balance Sheets as of December 31, 2014 and 2013
92
Consolidated Statements of Operations for the Years Ended December 31, 2014, 2013 and 2012
93
Consolidated Statements of Comprehensive Income for the Years Ended December 31, 2014, 2013 and 2012
94
Consolidated Statements of Equity for the Years Ended December 31, 2014, 2013 and 2012
95
Consolidated Statements of Cash Flows for the Years Ended December 31, 2014, 2013 and 2012
97
CBL & Associates Limited Partnership
Report of Independent Registered Public Accounting Firm
99
Consolidated Balance Sheets as of December 31, 2014 and 2013
100
Consolidated Statements of Operations for the Years Ended December 31, 2014, 2013 and 2012
101
Consolidated Statements of Comprehensive Income for the Years Ended December 31, 2014, 2013 and 2012
102
Consolidated Statements of Capital for the Years Ended December 31, 2014, 2013 and 2012
103
Consolidated Statements of Cash Flows for the Years Ended December 31, 2014, 2013 and 2012
105
CBL & Associates Properties, Inc. and CBL & Associates Limited Partnership
Notes to Consolidated Financial Statements
107
Schedule II Valuation and Qualifying Accounts
152
Schedule III Real Estate and Accumulated Depreciation
153
Schedule IV Mortgage Loans on Real Estate
159
Financial statement schedules not listed herein are either not required or are not present in amounts sufficient to require submission of the schedule or the information required to be included therein is included in our consolidated financial statements in
Item 15
or are reported elsewhere.
90
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Shareholders of
CBL & Associates Properties, Inc.
Chattanooga, TN:
We have audited the accompanying consolidated balance sheets of CBL & Associates Properties, Inc. and subsidiaries (the "Company") as of December 31, 2014 and 2013, and the related consolidated statements of operations, comprehensive income, equity, and cash flows for each of the three years in the period ended December 31, 2014. Our audits also included the financial statement schedules listed in the Index at Item 15. We also have audited the Company's internal control over financial reporting as of December 31, 2014, based on criteria established in
Internal Control - Integrated Framework (1992)
issued by the Committee of Sponsoring Organizations of the Treadway Commission. The Company's management is responsible for these financial statements and financial statement schedules, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Report of Management On Internal Control Over Financial Reporting. Our responsibility is to express an opinion on these financial statements and financial statement schedules and an opinion on the Company's internal control over financial reporting based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement and whether effective internal control over financial reporting was maintained in all material respects. Our audits of the financial statements included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
A company's internal control over financial reporting is a process designed by, or under the supervision of, the company's principal executive and principal financial officers, or persons performing similar functions, and effected by the company's board of directors, management, and other personnel to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.
Because of the inherent limitations of internal control over financial reporting, including the possibility of collusion or improper management override of controls, material misstatements due to error or fraud may not be prevented or detected on a timely basis. Also, projections of any evaluation of the effectiveness of the internal control over financial reporting to future periods are subject to the risk that the controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of CBL & Associates Properties, Inc. and subsidiaries as of December 31, 2014 and 2013, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2014, in conformity with accounting principles generally accepted in the United States of America. Also, in our opinion, such financial statement schedules, when considered in relation to the basic consolidated financial statements taken as a whole, present fairly, in all material respects, the information set forth therein. Also, in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2014, based on the criteria established in
Internal Control - Integrated Framework (1992)
issued by the Committee of Sponsoring Organizations of the Treadway Commission
.
As discussed in
Note 2
to the consolidated financial statements, during the first quarter of 2014, the Company changed its method of accounting for and disclosure of discontinued operations and disposals of components of an entity due to the adoption of Accounting Standards Update 2014-08, “Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity”.
/s/ Deloitte & Touche LLP
Atlanta, Georgia
March 2, 2015
91
CBL & Associates Properties, Inc.
Consolidated Balance Sheets
(In thousands, except share data)
December 31,
ASSETS
2014
2013
Real estate assets:
Land
$
847,829
$
858,619
Buildings and improvements
7,221,387
7,125,512
8,069,216
7,984,131
Accumulated depreciation
(2,240,007
)
(2,056,357
)
5,829,209
5,927,774
Developments in progress
117,966
139,383
Net investment in real estate assets
5,947,175
6,067,157
Cash and cash equivalents
37,938
65,500
Receivables:
Tenant, net of allowance for doubtful accounts of $2,368
and $2,379 in 2014 and 2013, respectively
81,338
79,899
Other, net of allowance for doubtful accounts of $1,285
and $1,241 in 2014 and 2013, respectively
22,577
23,343
Mortgage and other notes receivable
19,811
30,424
Investments in unconsolidated affiliates
281,449
277,146
Intangible lease assets and other assets
226,011
242,502
$
6,616,299
$
6,785,971
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
Mortgage and other indebtedness
$
4,700,460
$
4,857,523
Accounts payable and accrued liabilities
328,352
333,875
Total liabilities
5,028,812
5,191,398
Commitments and contingencies (Note 14)
Redeemable noncontrolling interests
37,559
34,639
Shareholders' equity:
Preferred Stock, $.01 par value, 15,000,000 shares authorized:
7.375% Series D Cumulative Redeemable Preferred
Stock, 1,815,000 shares outstanding
18
18
6.625% Series E Cumulative Redeemable Preferred
Stock, 690,000 shares outstanding
7
7
Common stock, $.01 par value, 350,000,000 shares
authorized, 170,260,273 and 170,048,144 issued and
outstanding in 2014 and 2013, respectively
1,703
1,700
Additional paid-in capital
1,958,198
1,967,644
Accumulated other comprehensive income
13,411
6,325
Dividends in excess of cumulative earnings
(566,785
)
(570,781
)
Total shareholders' equity
1,406,552
1,404,913
Noncontrolling interests
143,376
155,021
Total equity
1,549,928
1,559,934
$
6,616,299
$
6,785,971
The accompanying notes are an integral part of these consolidated statements.
92
CBL & Associates Properties, Inc.
Consolidated Statements of Operations
(In thousands, except per share amounts)
Year Ended December 31,
2014
2013
2012
REVENUES:
Minimum rents
$
682,584
$
675,870
$
641,821
Percentage rents
16,876
18,572
17,728
Other rents
22,314
21,974
21,914
Tenant reimbursements
290,561
290,097
279,280
Management, development and leasing fees
12,986
12,439
10,772
Other
35,418
34,673
31,328
Total revenues
1,060,739
1,053,625
1,002,843
OPERATING EXPENSES:
Property operating
149,774
151,127
138,533
Depreciation and amortization
291,273
278,911
255,460
Real estate taxes
89,281
88,701
87,871
Maintenance and repairs
54,842
56,379
50,350
General and administrative
50,271
48,867
51,251
Loss on impairment
17,858
70,049
24,379
Other
32,297
28,826
25,078
Total operating expenses
685,596
722,860
632,922
Income from operations
375,143
330,765
369,921
Interest and other income
14,121
10,825
3,953
Interest expense
(239,824
)
(231,856
)
(242,357
)
Gain (loss) on extinguishment of debt
87,893
(9,108
)
265
Gain on investments
—
2,400
45,072
Equity in earnings of unconsolidated affiliates
14,803
11,616
8,313
Income tax provision
(4,499
)
(1,305
)
(1,404
)
Income from continuing operations before gain on sales of real estate assets
247,637
113,337
183,763
Gain on sales of real estate assets
5,342
1,980
2,286
Income from continuing operations
252,979
115,317
186,049
Operating loss of discontinued operations
(222
)
(6,091
)
(12,468
)
Gain on discontinued operations
276
1,144
938
Net income
253,033
110,370
174,519
Net income attributable to noncontrolling interests in:
Operating Partnership
(30,106
)
(7,125
)
(19,267
)
Other consolidated subsidiaries
(3,777
)
(18,041
)
(23,652
)
Net income attributable to the Company
219,150
85,204
131,600
Preferred dividends
(44,892
)
(44,892
)
(47,511
)
Net income attributable to common shareholders
$
174,258
$
40,312
$
84,089
Basic per share data attributable to common shareholders:
Income from continuing operations, net of preferred dividends
$
1.02
$
0.27
$
0.60
Discontinued operations
0.00
(0.03
)
(0.06
)
Net income attributable to common shareholders
$
1.02
$
0.24
$
0.54
Weighted-average common shares outstanding
170,247
167,027
154,762
Diluted per share data attributable to common shareholders:
Income from continuing operations, net of preferred dividends
$
1.02
$
0.27
$
0.60
Discontinued operations
0.00
(0.03
)
(0.06
)
Net income attributable to common shareholders
$
1.02
$
0.24
$
0.54
Weighted-average common and potential dilutive common shares outstanding
170,247
167,027
154,807
Amounts attributable to common shareholders:
Income from continuing operations, net of preferred dividends
$
174,212
$
44,515
$
93,469
Discontinued operations
46
(4,203
)
(9,380
)
Net income attributable to common shareholders
$
174,258
$
40,312
$
84,089
The accompanying notes are an integral part of these consolidated statements.
93
CBL & Associates Properties, Inc.
Consolidated Statements of Comprehensive Income
(In thousands)
Year Ended December 31,
2014
2013
2012
Net income
$
253,033
$
110,370
$
174,519
Other comprehensive income (loss):
Unrealized holding gain (loss) on available-for-sale securities
6,543
(2,583
)
4,426
Reclassification to net income of realized gain on available-for-sale securities
—
—
(224
)
Unrealized gain (loss) on hedging instruments
3,977
1,815
(207
)
Reclassification of hedging effect on earnings
(2,195
)
—
—
Total other comprehensive income (loss)
8,325
(768
)
3,995
Comprehensive income
261,358
109,602
178,514
Comprehensive income attributable to noncontrolling interests in:
Operating Partnership
(31,345
)
(7,018
)
(19,701
)
Other consolidated subsidiaries
(3,777
)
(18,041
)
(23,652
)
Comprehensive income attributable to the Company
$
226,236
$
84,543
$
135,161
The accompanying notes are an integral part of these consolidated statements.
94
CBL & Associates Properties, Inc.
Consolidated Statements of Equity
(in thousands, except share data)
Equity
Shareholders' Equity
Redeemable Noncontrolling
Interests
Preferred
Stock
Common
Stock
Additional
Paid-in
Capital
Accumulated
Other
Comprehensive Income
Dividends in Excess of Cumulative Earnings
Total Shareholders' Equity
Noncontrolling Interests
Total Equity
Balance, December 31, 2011
$
32,271
$
23
$
1,484
$
1,657,927
$
3,425
$
(399,581
)
$
1,263,278
$
207,113
$
1,470,391
Net income
4,445
—
—
—
—
131,600
131,600
17,772
149,372
Other comprehensive income
21
—
—
—
3,561
—
3,561
413
3,974
Issuance of 690,000 shares of Series E preferred stock in equity offering
—
7
—
166,713
—
—
166,720
—
166,720
Redemption of Series C preferred stock
—
(5
)
—
(111,222
)
—
(3,773
)
(115,000
)
—
(115,000
)
Conversion of 12,466,000 Operating Partnership common units to shares of common stock
—
—
125
59,613
—
—
59,738
(59,738
)
—
Purchase of noncontrolling interests in Operating Partnership
—
—
—
—
—
—
—
(9,863
)
(9,863
)
Issuance of noncontrolling interest in Operating Partnership
—
—
—
—
—
—
—
14,000
14,000
Dividends declared - common stock
—
—
—
—
—
(138,069
)
(138,069
)
—
(138,069
)
Dividends declared - preferred stock
—
—
—
—
—
(43,738
)
(43,738
)
—
(43,738
)
Issuance of 232,560 shares of common stock and restricted common stock
—
—
2
728
—
—
730
—
730
Cancellation of 39,779 shares of restricted common stock
—
—
—
(633
)
—
—
(633
)
—
(633
)
Exercise of stock options
—
—
2
4,452
—
—
4,454
—
4,454
Accrual under deferred compensation arrangements
—
—
—
44
—
—
44
—
44
Amortization of deferred compensation
—
—
—
3,863
—
—
3,863
—
3,863
Accelerated vesting of share-based compensation
—
—
—
(725
)
—
—
(725
)
—
(725
)
Issuance of 42,484 shares of common stock under deferred compensation arrangement
—
—
—
(615
)
—
—
(615
)
—
(615
)
Adjustment for noncontrolling interests
3,197
—
—
(3,360
)
—
—
(3,360
)
163
(3,197
)
Adjustment to record redeemable noncontrolling interests at redemption value
8,778
—
—
(3,155
)
—
—
(3,155
)
(5,623
)
(8,778
)
Distributions to noncontrolling interests
(8,464
)
—
—
—
—
—
—
(34,119
)
(34,119
)
Contributions from noncontrolling interests in Operating Partnership
—
—
—
—
—
—
—
7,120
7,120
Purchase of noncontrolling interests in other consolidated subsidiaries
—
—
—
—
—
—
—
40,962
40,962
Acquire controlling interest in shopping center properties
—
—
—
—
—
—
—
14,204
14,204
Balance, December 31, 2012
$
40,248
$
25
$
1,613
$
1,773,630
$
6,986
$
(453,561
)
$
1,328,693
$
192,404
$
1,521,097
95
CBL & Associates Properties, Inc.
Consolidated Statements of Equity
(Continued)
(in thousands, except share data)
Equity
Shareholders' Equity
Redeemable Noncontrolling
Interests
Preferred
Stock
Common
Stock
Additional
Paid-in
Capital
Accumulated
Other
Comprehensive Income
Dividends in Excess of Cumulative Earnings
Total Shareholders' Equity
Noncontrolling Interests
Total Equity
Balance, December 31, 2012
$
40,248
$
25
$
1,613
$
1,773,630
$
6,986
$
(453,561
)
$
1,328,693
$
192,404
$
1,521,097
Net income
2,941
—
—
—
—
85,204
85,204
7,588
92,792
Other comprehensive loss
(6
)
—
—
—
(661
)
—
(661
)
(101
)
(762
)
Redemption of redeemable noncontrolling preferred joint venture interest
—
—
—
10,000
—
—
10,000
—
10,000
Dividends declared - common stock
—
—
—
—
—
(157,532
)
(157,532
)
—
(157,532
)
Dividends declared - preferred stock
—
—
—
—
—
(44,892
)
(44,892
)
—
(44,892
)
Issuance of 8,772,114 shares of common stock and restricted common stock
—
—
87
216,576
—
—
216,663
—
216,663
Cancellation of 41,661 shares of restricted common stock
—
—
—
(720
)
—
—
(720
)
—
(720
)
Accrual under deferred compensation arrangements
—
—
—
(7,095
)
—
—
(7,095
)
—
(7,095
)
Amortization of deferred compensation
—
—
—
2,704
—
—
2,704
—
2,704
Adjustment for noncontrolling interests
4,589
—
—
(33,746
)
—
—
(33,746
)
29,212
(4,534
)
Adjustment to record redeemable noncontrolling interests at redemption value
(7,011
)
—
—
6,295
—
—
6,295
717
7,012
Distributions to noncontrolling interests
(6,122
)
—
—
—
—
—
—
(39,885
)
(39,885
)
Contributions from noncontrolling interests in Operating Partnership
—
—
—
—
—
—
—
6,530
6,530
Acquire controlling interest in shopping center property
—
—
—
—
—
—
—
(41,444
)
(41,444
)
Balance, December 31, 2013
$
34,639
$
25
$
1,700
$
1,967,644
$
6,325
$
(570,781
)
$
1,404,913
$
155,021
$
1,559,934
Net income
3,425
—
—
—
—
219,150
219,150
30,389
249,539
Other comprehensive income
65
—
—
—
7,086
—
7,086
1,174
8,260
Purchase of noncontrolling interests in Operating Partnership
—
—
—
—
—
—
—
(4,861
)
(4,861
)
Dividends declared - common stock
—
—
—
—
—
(170,262
)
(170,262
)
—
(170,262
)
Dividends declared - preferred stock
—
—
—
—
—
(44,892
)
(44,892
)
—
(44,892
)
Issuance of 246,168 shares of common stock and restricted common stock
—
—
3
680
—
—
683
—
683
Cancellation of 34,039 shares of restricted common stock
—
—
—
(389
)
—
—
(389
)
—
(389
)
Amortization of deferred compensation
—
—
—
3,508
—
—
3,508
—
3,508
Adjustment for noncontrolling interests
2,937
—
—
(8,231
)
—
—
(8,231
)
5,294
(2,937
)
Adjustment to record redeemable noncontrolling interests at redemption value
5,337
—
—
(5,014
)
—
—
(5,014
)
(322
)
(5,336
)
Distributions to noncontrolling interests
(8,844
)
—
—
—
—
—
—
(44,257
)
(44,257
)
Contributions from noncontrolling interests in Operating Partnership
—
—
—
—
—
—
—
938
938
Balance, December 31, 2014
$
37,559
$
25
$
1,703
$
1,958,198
$
13,411
$
(566,785
)
$
1,406,552
$
143,376
$
1,549,928
The accompanying notes are an integral part of these consolidated statements.
96
CBL & Associates Properties, Inc.
Consolidated Statements of Cash Flows
(In thousands)
Year Ended December 31,
2014
2013
2012
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income
$
253,033
$
110,370
$
174,519
Adjustments to reconcile net income to net cash provided by
operating activities:
Depreciation and amortization
291,273
285,549
268,634
Amortization of deferred finance costs, debt premiums and discounts
4,405
4,783
7,896
Net amortization of intangible lease assets and liabilities
368
63
(1,263
)
Gain on sales of real estate assets
(5,342
)
(1,980
)
(5,323
)
Gain on discontinued operations
(276
)
(1,144
)
(938
)
Write-off of development projects
136
334
(39
)
Share-based compensation expense
3,979
2,725
3,740
Net realized gain on sale of available-for-sale securities
—
—
(224
)
Gain on investments
—
(2,400
)
(45,072
)
Loss on impairment
17,858
70,049
24,379
Loss on impairment from discontinued operations
681
5,234
26,461
(Gain) loss on extinguishment of debt
(87,893
)
9,108
(265
)
Equity in earnings of unconsolidated affiliates
(14,803
)
(11,616
)
(8,313
)
Distributions of earnings from unconsolidated affiliates
21,866
15,995
17,074
Provision for doubtful accounts
2,643
1,816
1,523
Change in deferred tax accounts
1,329
1,824
3,095
Changes in:
Tenant and other receivables
(4,053
)
(12,358
)
(2,150
)
Other assets
1,101
5,928
2,136
Accounts payable and accrued liabilities
(18,244
)
(19,529
)
15,645
Net cash provided by operating activities
468,061
464,751
481,515
CASH FLOWS FROM INVESTING ACTIVITIES:
Additions to real estate assets
(277,624
)
(314,299
)
(217,827
)
Acquisitions of real estate assets
—
(41,444
)
(96,099
)
(Additions) reductions to restricted cash
4,880
(7,592
)
(1,063
)
(Additions) reductions to cash held in escrow
—
15,000
(15,000
)
Purchase of partners' interest in unconsolidated affiliates
—
—
(14,280
)
Proceeds from sales of real estate assets
16,513
240,150
76,950
Proceeds from sales of investments in unconsolidated affiliates
—
4,875
—
Additions to mortgage and other notes receivable
—
(2,700
)
(3,584
)
Payments received on mortgage and other notes receivable
20,973
5,672
3,002
Proceeds from sale of available-for-sale securities
—
11,002
—
Additional investments in and advances to unconsolidated affiliates
(30,404
)
(34,063
)
(8,809
)
Distributions in excess of equity in earnings of unconsolidated affiliates
39,229
11,310
43,173
Changes in other assets
(8,422
)
(13,604
)
(13,133
)
Net cash used in investing activities
(234,855
)
(125,693
)
(246,670
)
97
CBL & Associates Properties, Inc.
Consolidated Statements of Cash Flows
(Continued)
(In thousands)
Year Ended December 31,
2014
2013
2012
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from mortgage and other indebtedness
$
1,061,928
$
2,298,116
$
1,869,140
Principal payments on mortgage and other indebtedness
(1,050,647
)
(2,179,541
)
(1,884,935
)
Additions to deferred financing costs
(2,386
)
(7,739
)
(7,384
)
Prepayment fees on extinguishment of debt
(1,506
)
(8,708
)
—
Proceeds from issuances of common stock
175
209,547
172
Proceeds from issuances of preferred stock
—
—
166,720
Purchase of noncontrolling interest in the Operating Partnership
(4,861
)
—
(9,863
)
Proceeds from exercises of stock options
—
—
4,454
Redemption of preferred stock
—
—
(115,000
)
Redemption of redeemable noncontrolling preferred joint venture interest
—
(408,577
)
—
Contributions from noncontrolling interests
938
6,530
7,120
Distributions to noncontrolling interests
(52,712
)
(65,187
)
(65,635
)
Dividends paid to holders of preferred stock
(44,892
)
(44,892
)
(43,738
)
Dividends paid to common shareholders
(166,805
)
(151,355
)
(133,740
)
Net cash used in financing activities
(260,768
)
(351,806
)
(212,689
)
NET CHANGE IN CASH AND CASH EQUIVALENTS
(27,562
)
(12,748
)
22,156
CASH AND CASH EQUIVALENTS, beginning of period
65,500
78,248
56,092
CASH AND CASH EQUIVALENTS, end of period
$
37,938
$
65,500
$
78,248
The accompanying notes are an integral part of these consolidated statements.
98
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Partners of CBL & Associates Limited Partnership
Chattanooga, TN:
We have audited the accompanying consolidated balance sheets of CBL & Associates Limited Partnership and subsidiaries (the "Partnership") as of December 31, 2014 and 2013, and the related consolidated statements of operations, comprehensive income, capital, and cash flows for each of the three years in the period ended December 31, 2014. Our audits also included the financial statement schedules listed in the Index at Item 15. We also have audited the Partnership's internal control over financial reporting as of December 31, 2014, based on criteria established in
Internal Control - Integrated Framework (1992)
issued by the Committee of Sponsoring Organizations of the Treadway Commission. The Partnership's management is responsible for these financial statements and financial statement schedules, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Report of Management On Internal Control Over Financial Reporting. Our responsibility is to express an opinion on these financial statements and financial statement schedules and an opinion on the Partnership's internal control over financial reporting based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement and whether effective internal control over financial reporting was maintained in all material respects. Our audits of the financial statements included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.
A company's internal control over financial reporting is a process designed by, or under the supervision of, the company's principal executive and principal financial officers, or persons performing similar functions, and effected by the company's board of directors, management, and other personnel to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.
Because of the inherent limitations of internal control over financial reporting, including the possibility of collusion or improper management override of controls, material misstatements due to error or fraud may not be prevented or detected on a timely basis. Also, projections of any evaluation of the effectiveness of the internal control over financial reporting to future periods are subject to the risk that the controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of CBL & Associates Limited Partnership and subsidiaries as of December 31, 2014 and 2013, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2014, in conformity with accounting principles generally accepted in the United States of America. Also, in our opinion, such financial statement schedules, when considered in relation to the basic consolidated financial statements taken as a whole, present fairly, in all material respects, the information set forth therein. Also, in our opinion, the Partnership maintained, in all material respects, effective internal control over financial reporting as of December 31, 2014, based on the criteria established in
Internal Control - Integrated Framework (1992)
issued by the Committee of Sponsoring Organizations of the Treadway Commission
.
As discussed in
Note 2
to the consolidated financial statements, during the first quarter of 2014, the Partnership has changed its method of accounting for and disclosure of discontinued operations and disposals of components of an entity due to the adoption of Accounting Standards Update 2014-08, “Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity”.
/s/ Deloitte & Touche LLP
Atlanta, Georgia
March 2, 2015
99
CBL & Associates Limited Partnership
Consolidated Balance Sheets
(In thousands)
December 31,
ASSETS
2014
2013
Real estate assets:
Land
$
847,829
$
858,619
Buildings and improvements
7,221,387
7,125,512
8,069,216
7,984,131
Accumulated depreciation
(2,240,007
)
(2,056,357
)
5,829,209
5,927,774
Developments in progress
117,966
139,383
Net investment in real estate assets
5,947,175
6,067,157
Cash and cash equivalents
37,926
65,486
Receivables:
Tenant, net of allowance for doubtful accounts of $2,368
and $2,379 in 2014 and 2013, respectively
81,338
79,899
Other, net of allowance for doubtful accounts of $1,285
and $1,241 in 2014 and 2013, respectively
22,577
23,343
Mortgage and other notes receivable
19,811
30,424
Investments in unconsolidated affiliates
282,009
277,701
Intangible lease assets and other assets
225,891
242,383
$
6,616,727
$
6,786,393
LIABILITIES, REDEEMABLE INTERESTS AND CAPITAL
Mortgage and other indebtedness
$
4,700,460
$
4,857,523
Accounts payable and accrued liabilities
328,267
333,876
Total liabilities
5,028,727
5,191,399
Commitments and contingencies (Note 14)
Redeemable interests:
Redeemable noncontrolling interests
6,455
5,883
Redeemable common units
31,104
28,756
Total redeemable interests
37,559
34,639
Partners' capital:
Preferred units
565,212
565,212
Common units:
General partner
9,789
9,866
Limited partners
953,349
961,175
Accumulated other comprehensive income
13,183
4,923
Total partners' capital
1,541,533
1,541,176
Noncontrolling interests
8,908
19,179
Total capital
1,550,441
1,560,355
$
6,616,727
$
6,786,393
The accompanying notes are an integral part of these consolidated statements.
100
CBL & Associates Limited Partnership
Consolidated Statements of Operations
(In thousands, except per unit data)
Year Ended December 31,
2014
2013
2012
REVENUES:
Minimum rents
$
682,584
$
675,870
$
641,821
Percentage rents
16,876
18,572
17,728
Other rents
22,314
21,974
21,914
Tenant reimbursements
290,561
290,097
279,280
Management, development and leasing fees
12,986
12,439
10,772
Other
35,418
34,673
31,328
Total revenues
1,060,739
1,053,625
1,002,843
OPERATING EXPENSES:
Property operating
149,774
151,127
138,533
Depreciation and amortization
291,273
278,911
255,460
Real estate taxes
89,281
88,701
87,871
Maintenance and repairs
54,842
56,379
50,350
General and administrative
50,271
48,867
51,251
Loss on impairment
17,858
70,049
24,379
Other
32,297
28,826
25,078
Total operating expenses
685,596
722,860
632,922
Income from operations
375,143
330,765
369,921
Interest and other income
14,121
10,825
3,953
Interest expense
(239,824
)
(231,856
)
(242,357
)
Gain (loss) on extinguishment of debt
87,893
(9,108
)
265
Gain on investments
—
2,400
45,072
Equity in earnings of unconsolidated affiliates
14,803
11,616
8,313
Income tax provision
(4,499
)
(1,305
)
(1,404
)
Income from continuing operations before gain on sales of real estate assets
247,637
113,337
183,763
Gain on sales of real estate assets
5,342
1,980
2,286
Income from continuing operations
252,979
115,317
186,049
Operating loss of discontinued operations
(222
)
(6,091
)
(12,468
)
Gain on discontinued operations
276
1,144
938
Net income
253,033
110,370
174,519
Net income attributable to noncontrolling interests
(3,777
)
(18,041
)
(23,652
)
Net income attributable to the Operating Partnership
249,256
92,329
150,867
Distributions to preferred unitholders
(44,892
)
(44,892
)
(47,511
)
Net income attributable to common unitholders
$
204,364
$
47,437
$
103,356
Basic per unit data attributable to common unitholders:
Income from continuing operations, net of preferred distributions
$
1.02
$
0.26
$
0.59
Discontinued operations
0.00
(0.02
)
(0.05
)
Net income attributable to common unitholders
$
1.02
$
0.24
$
0.54
Weighted-average common units outstanding
199,660
196,572
190,223
Diluted per unit data attributable to common unitholders:
Income from continuing operations, net of preferred distributions
$
1.02
$
0.26
$
0.59
Discontinued operations
0.00
(0.02
)
(0.05
)
Net income attributable to common unitholders
$
1.02
$
0.24
$
0.54
Weighted-average common and potential dilutive common units outstanding
199,660
196,572
190,268
Amounts attributable to common unitholders:
Income from continuing operations, net of preferred distributions
$
204,318
$
51,640
$
112,736
Discontinued operations
46
(4,203
)
(9,380
)
Net income attributable to common unitholders
$
204,364
$
47,437
$
103,356
The accompanying notes are an integral part of these consolidated statements.
101
CBL & Associates Limited Partnership
Consolidated Statements of Comprehensive Income
(In thousands)
Year Ended December 31,
2014
2013
2012
Net income
$
253,033
$
110,370
$
174,519
Other comprehensive income (loss):
Unrealized holding gain (loss) on available-for-sale securities
6,543
(2,583
)
4,426
Reclassification to net income of realized gain on available-for-sale securities
—
—
(224
)
Unrealized gain (loss) on hedging instruments
3,977
1,815
(207
)
Reclassification of hedging effect on earnings
(2,195
)
—
—
Total other comprehensive income (loss)
8,325
(768
)
3,995
Comprehensive income
261,358
109,602
178,514
Comprehensive income attributable to noncontrolling interests
(3,777
)
(18,041
)
(23,652
)
Comprehensive income attributable to the Operating Partnership
$
257,581
$
91,561
$
154,862
The accompanying notes are an integral part of these consolidated statements.
102
CBL & Associates Limited Partnership
Consolidated Statements of Capital
(in thousands)
Redeemable Interests
Number of
Common Units
Redeemable Noncontrolling Interests
Redeemable Common Units
Total Redeemable
Interests
Preferred
Units
Common
Units
Preferred
Units
General
Partner
Limited
Partners
Accumulated
Other
Comprehensive Income
Total Partners' Capital
Noncontrolling Interests
Total Capital
Balance, December 31, 2011
$
6,235
$
26,036
$
32,271
22,750
190,380
$
509,719
$
10,178
$
944,633
$
1,711
$
1,466,241
$
4,280
$
1,470,521
Net income (loss)
3,597
848
4,445
—
—
43,738
1,616
104,665
—
150,019
(647
)
149,372
Other comprehensive income
—
21
21
—
—
—
—
—
3,974
3,974
—
3,974
Issuance of Series E preferred units to CBL
—
—
—
6,900
—
166,720
—
—
—
166,720
—
166,720
Redemption of Series C preferred units
—
—
—
(4,600
)
—
(111,227
)
(41
)
(3,732
)
—
(115,000
)
—
(115,000
)
Redemption of common units
—
—
—
—
(627
)
—
—
(9,429
)
—
(9,429
)
—
(9,429
)
Issuance of common units
—
—
—
—
855
—
—
14,730
—
14,730
—
14,730
Distributions declared - common units
—
(4,685
)
(4,685
)
—
—
—
(1,771
)
(167,995
)
—
(169,766
)
—
(169,766
)
Distributions declared - preferred units
—
—
—
—
—
(43,738
)
—
—
—
(43,738
)
—
(43,738
)
Cancellation of restricted common stock
—
—
—
—
(39)
—
—
(633
)
—
(633
)
—
(633
)
Contributions from CBL related to exercises of stock options
—
—
—
—
244
—
—
4,454
—
4,454
—
4,454
Accrual under deferred compensation arrangements
—
—
—
—
—
—
1
43
—
44
—
44
Amortization of deferred compensation
—
32
32
—
—
—
41
3,790
—
3,831
—
3,831
Accelerated vesting of share-based compensation
—
(6
)
(6
)
—
—
—
(8
)
(711
)
—
(719
)
—
(719
)
Issuance of common units under deferred compensation arrangement
—
—
—
—
42
—
—
(615
)
—
(615
)
—
(615
)
Allocation of partners' capital
—
3,171
3,171
—
—
—
(18
)
(3,153
)
—
(3,171
)
—
(3,171
)
Adjustment to record redeemable interests at redemption value
360
8,418
8,778
—
—
—
(94
)
(8,684
)
—
(8,778
)
—
(8,778
)
Distributions to noncontrolling interests
(3,779
)
—
(3,779
)
—
—
—
—
—
—
—
(2,423
)
(2,423
)
Contributions from noncontrolling interests
—
—
—
—
—
—
—
—
—
—
7,120
7,120
Purchase of noncontrolling interest in other consolidated subsidiaries
—
—
—
—
—
—
—
—
—
—
40,962
40,962
Acquire controlling interests in shopping center properties
—
—
—
—
—
—
—
—
—
—
14,204
14,204
Balance, December 31, 2012
$
6,413
$
33,835
$
40,248
25,050
190,855
$
565,212
$
9,904
$
877,363
$
5,685
$
1,458,164
$
63,496
$
1,521,660
103
CBL & Associates Limited Partnership
Consolidated Statements of Capital
(Continued)
(in thousands)
Redeemable Interests
Number of
Common Units
Redeemable Noncontrolling Interests
Redeemable Common Units
Total Redeemable
Interests
Preferred
Units
Common
Units
Preferred
Units
General
Partner
Limited
Partners
Accumulated
Other
Comprehensive Income
Total Partners' Capital
Noncontrolling Interests
Total Capital
Balance, December 31, 2012
$
6,413
$
33,835
$
40,248
25,050
190,855
$
565,212
$
9,904
$
877,363
$
5,685
$
1,458,164
$
63,496
$
1,521,660
Net income
2,565
376
2,941
—
—
44,892
491
46,570
—
91,953
839
92,792
Other comprehensive loss
—
(6)
(6
)
—
—
—
—
—
(762
)
(762
)
—
(762
)
Redemption of redeemable noncontrolling preferred joint venture interest
—
—
—
—
—
—
104
9,896
—
10,000
—
10,000
Issuance of common units
—
—
—
—
8,780
—
—
216,588
—
216,588
—
216,588
Distributions declared - common units
—
—
—
—
—
—
(1,851)
(155,680)
—
(157,531
)
—
(157,531
)
Distributions declared - preferred units
—
—
—
—
—
(44,892)
—
—
—
(44,892
)
—
(44,892
)
Cancellation of restricted common stock
—
—
—
—
(42)
—
—
(720)
—
(720
)
—
(720
)
Accrual under deferred compensation arrangements
—
—
—
—
—
—
(74)
(7,021)
—
(7,095
)
—
(7,095
)
Amortization of deferred compensation
—
—
—
—
—
—
28
2,676
—
2,704
—
2,704
Allocation of partners' capital
—
4,589
4,589
—
—
—
1,425
(6,158)
—
(4,733
)
57
(4,676
)
Adjustment to record redeemable interests at redemption value
(1,545
)
(5,467
)
(7,012
)
—
—
—
148
6,938
—
7,086
—
7,086
Distributions to noncontrolling interests
(1,550
)
(4,571
)
(6,121
)
—
—
—
(309
)
(29,277
)
—
(29,586
)
(10,299
)
(39,885
)
Contributions from noncontrolling interests
—
—
—
—
—
—
—
—
—
—
6,530
6,530
Acquire controlling interest in shopping center property
—
—
—
—
—
—
—
—
—
—
(41,444
)
(41,444
)
Balance, December 31, 2013
$
5,883
$
28,756
$
34,639
25,050
199,593
$
565,212
$
9,866
$
961,175
$
4,923
$
1,541,176
$
19,179
$
1,560,355
Net income
1,827
1,598
3,425
—
—
44,892
2,081
200,686
—
247,659
1,880
249,539
Other comprehensive income
—
65
65
—
—
—
—
—
8,260
8,260
—
8,260
Redemption of common units
—
—
—
—
(273
)
—
—
(4,861
)
—
(4,861
)
—
(4,861
)
Issuance of common units
—
—
—
—
246
—
—
683
—
683
—
683
Distributions declared - common units
—
(4,571
)
(4,571
)
—
—
—
(1,479
)
(200,004
)
—
(201,483
)
—
(201,483
)
Distributions declared - preferred units
—
—
—
—
—
(44,892
)
—
—
—
(44,892
)
—
(44,892
)
Cancellation of restricted common stock
—
—
—
—
(34
)
—
—
(389
)
—
(389
)
—
(389
)
Amortization of deferred compensation
—
—
—
—
—
—
36
3,472
—
3,508
—
3,508
Allocation of partners' capital
—
2,937
2,937
—
—
—
(660
)
(2,132
)
—
(2,792
)
—
(2,792
)
Adjustment to record redeemable interests at redemption value
3,017
2,319
5,336
—
—
—
(55
)
(5,281
)
—
(5,336
)
—
(5,336
)
Distributions to noncontrolling interests
(4,272
)
—
(4,272
)
—
—
—
—
—
—
—
(13,089
)
(13,089
)
Contributions from noncontrolling interests
—
—
—
—
—
—
—
—
—
—
938
938
Balance, December 31, 2014
$
6,455
$
31,104
$
37,559
25,050
199,532
$
565,212
$
9,789
$
953,349
$
13,183
$
1,541,533
$
8,908
$
1,550,441
The accompanying notes are an integral part of these consolidated statements.
104
CBL & Associates Limited Partnership
Consolidated Statements of Cash Flows
(In thousands)
Year Ended December 31,
2014
2013
2012
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income
$
253,033
$
110,370
$
174,519
Adjustments to reconcile net income to net cash provided by
operating activities:
Depreciation and amortization
291,273
285,549
268,634
Amortization of deferred finance costs, debt premiums and discounts
4,405
4,783
7,896
Net amortization of intangible lease assets and liabilities
368
63
(1,263
)
Gain on sales of real estate assets
(5,342
)
(1,980
)
(5,323
)
Gain on discontinued operations
(276
)
(1,144
)
(938
)
Write-off of development projects
136
334
(39
)
Share-based compensation expense
3,979
2,725
3,740
Net realized gain on sale of available-for-sale securities
—
—
(224
)
Gain on investments
—
(2,400
)
(45,072
)
Loss on impairment
17,858
70,049
24,379
Loss on impairment from discontinued operations
681
5,234
26,461
(Gain) loss on extinguishment of debt
(87,893
)
9,108
(265
)
Equity in earnings of unconsolidated affiliates
(14,803
)
(11,616
)
(8,313
)
Distributions of earnings from unconsolidated affiliates
21,866
15,995
17,074
Provision for doubtful accounts
2,643
1,816
1,523
Change in deferred tax accounts
1,329
1,824
3,095
Changes in:
Tenant and other receivables
(4,053
)
(12,358
)
(2,150
)
Other assets
1,101
5,928
1,801
Accounts payable and accrued liabilities
(18,242
)
(19,539
)
15,646
Net cash provided by operating activities
468,063
464,741
481,181
CASH FLOWS FROM INVESTING ACTIVITIES:
Additions to real estate assets
(277,624
)
(314,299
)
(217,827
)
Acquisitions of real estate assets
—
(41,444
)
(96,099
)
(Additions) reductions to restricted cash
4,880
(7,592
)
(1,063
)
(Additions) reductions to cash held in escrow
—
15,000
(15,000
)
Purchase of partners' interest in unconsolidated affiliates
—
—
(14,280
)
Proceeds from sales of real estate assets
16,513
240,150
76,950
Proceeds from sales of investments in unconsolidated affiliates
—
4,875
—
Additions to mortgage and other notes receivable
—
(2,700
)
(3,584
)
Payments received on mortgage and other notes receivable
20,973
5,672
3,002
Proceeds from sale of available-for-sale securities
—
11,002
—
Additional investments in and advances to unconsolidated affiliates
(30,404
)
(34,063
)
(8,809
)
Distributions in excess of equity in earnings of unconsolidated affiliates
39,229
11,310
43,160
Changes in other assets
(8,422
)
(13,604
)
(13,133
)
Net cash used in investing activities
(234,855
)
(125,693
)
(246,683
)
105
CBL & Associates Limited Partnership
Consolidated Statements of Cash Flows
(Continued)
(In thousands)
Year Ended December 31,
2014
2013
2012
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from mortgage and other indebtedness
$
1,061,928
$
2,298,116
$
1,869,140
Principal payments on mortgage and other indebtedness
(1,050,647
)
(2,179,541
)
(1,884,935
)
Additions to deferred financing costs
(2,386
)
(7,739
)
(7,384
)
Prepayment fees on extinguishment of debt
(1,506
)
(8,708
)
—
Proceeds from issuances of common units
175
209,547
172
Proceeds from issuances of preferred units
—
—
167,078
Redemption of common units
(4,861
)
—
(9,863
)
Redemption of preferred units
—
—
(115,000
)
Contributions from CBL related to exercises of stock options
—
—
4,454
Redemption of redeemable noncontrolling preferred joint venture interest
—
(408,577
)
—
Contributions from noncontrolling interests
938
6,530
7,120
Distributions to noncontrolling interests
(52,712
)
(65,187
)
(26,899
)
Distributions to preferred unitholders
(44,892
)
(44,892
)
(43,738
)
Distributions to common unitholders
(166,805
)
(151,355
)
(172,476
)
Net cash used in financing activities
(260,768
)
(351,806
)
(212,331
)
NET CHANGE IN CASH AND CASH EQUIVALENTS
(27,560
)
(12,758
)
22,167
CASH AND CASH EQUIVALENTS, beginning of period
65,486
78,244
56,077
CASH AND CASH EQUIVALENTS, end of period
$
37,926
$
65,486
$
78,244
The accompanying notes are an integral part of these consolidated statements.
106
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(In thousands, except share and unit data)
NOTE 1. ORGANIZATION
CBL, a Delaware corporation, is a self-managed, self-administered, fully-integrated REIT that is engaged in the ownership, development, acquisition, leasing, management and operation of regional shopping malls, open-air centers, outlet centers, associated centers, community centers and office properties. Its Properties are located in
27
states, but are primarily in the southeastern and midwestern United States.
CBL conducts substantially all of its 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. As of
December 31, 2014
, the Operating Partnership owned interests in the following Properties:
Malls
(1)
Associated
Centers
Community
Centers
Office
Buildings
(2)
Total
Consolidated Properties
72
25
6
8
111
Unconsolidated Properties
(3)
9
4
5
5
23
Total
81
29
11
13
134
(1)
Category consists of regional malls, open-air centers and outlet centers (including one mixed-use center).
(2)
Includes CBL's corporate office building.
(3)
The Operating Partnership accounts for these investments using the equity method because one or more of the other partners have substantive participating rights.
At
December 31, 2014
, the Operating Partnership had interests in the following Construction Properties:
Consolidated Properties
Unconsolidated Properties
Malls
Community
Centers
Malls
Community
Centers
Development
—
1
—
1
Expansions
1
—
—
2
Redevelopment
3
—
1
—
The Operating Partnership also holds options to acquire certain development properties owned by third parties.
CBL is the
100%
owner of
two
qualified REIT subsidiaries, CBL Holdings I, Inc. and CBL Holdings II, Inc. At
December 31, 2014
, CBL Holdings I, Inc., the sole general partner of the Operating Partnership, owned a
1.0%
general partner interest in the Operating Partnership and CBL Holdings II, Inc. owned an
84.3%
limited partner interest for a combined interest held by CBL of
85.3%
.
As used herein, the term "Company" includes CBL & Associates Properties, Inc. and its subsidiaries, including CBL & Associates Limited Partnership and its subsidiaries, unless the context indicates otherwise. The term "Operating Partnership" refers to CBL & Associates Limited Partnership and its subsidiaries.
The noncontrolling interest in the Operating Partnership is held by CBL's Predecessor, all of which contributed their interests in certain real estate properties and joint ventures to the Operating Partnership in exchange for a limited partner interest when the Operating Partnership was formed in November 1993, and by various third parties. At
December 31, 2014
, CBL’s Predecessor owned a
9.1%
limited partner interest and third parties owned a
5.6%
limited partner interest in the Operating Partnership. CBL’s Predecessor also owned
3.4 million
shares of the Company's common stock at
December 31, 2014
, for a total combined effective interest of
10.8%
in the Operating Partnership.
The Operating Partnership conducts the Company's property management and development activities through its wholly-owned subsidiary, the Management Company, to comply with certain requirements of the Internal Revenue Code.
107
N
OTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
This Form 10-K provides separate consolidated financial statements for the Company and the Operating Partnership. Due to the Company's ability as general partner to control the Operating Partnership, the Company consolidates the Operating Partnership within its consolidated financial statements for financial reporting purposes. The notes to consolidated financial statements apply to both the Company and the Operating Partnership, unless specifically noted otherwise.
The accompanying consolidated financial statements include the consolidated accounts of the Company, the Operating Partnership and their wholly owned subsidiaries, as well as entities in which the Company has a controlling financial interest or entities where the Company is deemed to be the primary beneficiary of a VIE. For entities in which the Company has less than a controlling financial interest or entities where the Company is not deemed to be the primary beneficiary of a VIE, the entities are accounted for using the equity method of accounting. Accordingly, the Company's share of the net earnings or losses of these entities is included in consolidated net income. The accompanying consolidated financial statements have been prepared in accordance with GAAP. All intercompany transactions have been eliminated.
The financial results of certain Properties that met the criteria for classification as discontinued operations, prior to the adoption of Accounting Standards Update ("ASU") 2014-08,
Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity
("ASU 2014-08") in the first quarter of 2014, have been classified as discontinued operations in the consolidated financial statements for all periods presented herein. Except where noted, the information presented in the Notes to Consolidated Financial Statements excludes discontinued operations.
Accounting Guidance Adopted
In February 2013, the Financial Accounting Standards Board ("FASB") issued ASU 2013-04,
Obligations Resulting from Joint and Several Liability Arrangements for Which the Total Amount of the Obligation Is Fixed at the Reporting Date
("ASU 2013-04"). ASU 2013-04 addresses the diversity in practice related to the recognition, measurement and disclosure of certain obligations which are not addressed within existing GAAP guidance. Such obligations under the scope of ASU 2013-04 include debt arrangements, other contractual obligations, settled litigation and judicial rulings. The guidance requires an entity to measure these joint and several obligations as the sum of the amount the reporting entity agreed to pay on the basis of its arrangement among its co-obligors as well as any additional amount the reporting entity expects to pay on behalf of its co-obligors. ASU 2013-04 also requires an entity to disclose information about the nature and amount of these obligations. For public companies, ASU 2013-04 was effective on a retrospective basis for fiscal years, and interim periods within those years, beginning after December 15, 2013. The adoption of ASU 2013-04 did not have an impact on the Company's consolidated financial statements.
In July 2013, the FASB issued ASU 2013-11,
Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists
("ASU 2013-11"). The objective of this update is to reduce the diversity in practice related to the presentation of certain unrecognized tax benefits. ASU 2013-11 provides that unrecognized tax benefits are to be presented as a reduction of a deferred tax asset for a net operating loss ("NOL") carryforward, a similar tax loss or a tax credit carryforward when settlement in this manner is available under the governing tax law. To the extent such an NOL carryforward, a similar tax loss or a tax credit carryforward is not available at the reporting date under the governing tax law to settle taxes that would result from the disallowance of the tax position or the entity does not intend to use the deferred tax asset for this purpose, the unrecognized tax benefit is to be recorded as a liability in the financial statements and should not be netted with a deferred tax asset. ASU 2013-11 was effective for public companies for fiscal years beginning after December 15, 2013 and interim periods within those years. The guidance is applied prospectively to all unrecognized tax benefits that exist at the effective date. Retrospective application was permitted. The adoption of ASU 2013-11 did not have an impact on the Company's consolidated financial statements.
In April 2014, the FASB issued ASU 2014-08. This update changes the criteria for reporting discontinued operations and provides enhanced disclosures about the financial effects of discontinued operations. The intent of the guidance is to require an entity to classify disposals as discontinued operations only when they clearly represent a major strategic business shift such as a disposal of a line of business, significant geographical area or major equity method investment. For significant disposals not classified as discontinued operations, ASU 2014-08 requires the disclosure of the pre-tax income or loss attributable to the disposal for the period in which it is disposed of (or is classified as held for sale) and for all prior periods that are presented. If a significant disposal not classified as discontinued operations includes a noncontrolling interest, the pre-tax income or loss attributable to the parent for the period in which it is disposed of or is classified as held for sale is disclosed. For public companies, ASU 2014-08 is effective on a prospective basis for all disposals (or classifications as held for sale) that occur within annual periods beginning on or after December 15, 2014 and interim periods within those years. Early adoption is permitted, but only for disposals (or classifications as held for sale) that have not been reported in financial statements previously issued or available for issuance. The Company elected to adopt this guidance in the first quarter of 2014. The Company expects the majority of its disposals in the future will not meet the criteria under ASU 2014-08 to be classified as discontinued operations, which will reduce the requirement to reclassify discontinued operations for both the period of disposal (or classification as held for sale) and for comparative periods.
108
Accounting Guidance Not Yet Effective
In May 2014, the FASB and the International Accounting Standards Board jointly issued ASU 2014-09,
Revenue from Contracts with Customers
("ASU 2014-09"). The objective of this converged standard is to enable financial statement users to better understand and analyze revenue by replacing current transaction and industry-specific guidance with a more principles-based approach to revenue recognition. The core principle of ASU 2014-09 is that an entity should recognize revenue to depict the transfer of goods or services to customers in an amount that the entity expects to be entitled to receive in exchange for those goods or services. The guidance also requires additional disclosure about the nature, timing and uncertainty of revenue and cash flows arising from customer contracts. ASU 2014-09 applies to all contracts with customers except those that are within the scope of other guidance such as lease and insurance contracts. For public companies, ASU 2014-09 is effective for annual periods beginning after December 15, 2016 and interim periods within those years using one of two retrospective application methods. Early adoption is not permitted. The Company is evaluating the impact that this update may have on its consolidated financial statements.
Real Estate Assets
The Company capitalizes predevelopment project costs paid to third parties. All previously capitalized predevelopment costs are expensed when it is no longer probable that the project will be completed. Once development of a project commences, all direct costs incurred to construct the project, including interest and real estate taxes, are capitalized. Additionally, certain general and administrative expenses are allocated to the projects and capitalized based on the amount of time applicable personnel work on the development project. Ordinary repairs and maintenance are expensed as incurred. Major replacements and improvements are capitalized and depreciated over their estimated useful lives.
All acquired real estate assets have been accounted for using the acquisition method of accounting and accordingly, the results of operations are included in the consolidated statements of operations from the respective dates of acquisition. The Company allocates the purchase price to (i) tangible assets, consisting of land, buildings and improvements, as if vacant, and tenant improvements, and (ii) identifiable intangible assets and liabilities, generally consisting of above-market leases, in-place leases and tenant relationships, which are included in other assets, and below-market leases, which are included in accounts payable and accrued liabilities. The Company uses estimates of fair value based on estimated cash flows, using appropriate discount rates, and other valuation techniques to allocate the purchase price to the acquired tangible and intangible assets. Liabilities assumed generally consist of mortgage debt on the real estate assets acquired. Assumed debt is recorded at its fair value based on estimated market interest rates at the date of acquisition.
Depreciation is computed on a straight-line basis over estimated lives of
40
years for buildings,
10
to
20
years for certain improvements and
7
to
10
years for equipment and fixtures. Tenant improvements are capitalized and depreciated on a straight-line basis over the term of the related lease. Lease-related intangibles from acquisitions of real estate assets are generally amortized over the remaining terms of the related leases. The amortization of above- and below-market leases is recorded as an adjustment to minimum rental revenue, while the amortization of all other lease-related intangibles is recorded as amortization expense. Any difference between the face value of the debt assumed and its fair value is amortized to interest expense over the remaining term of the debt using the effective interest method.
The Company’s intangibles and their balance sheet classifications as of
December 31, 2014
and
2013
, are summarized as follows:
December 31, 2014
December 31, 2013
Cost
Accumulated
Amortization
Cost
Accumulated
Amortization
Intangible lease assets and other assets:
Above-market leases
$
64,696
$
(45,662
)
$
65,932
$
(41,230
)
In-place leases
110,211
(71,272
)
111,769
(60,243
)
Tenant relationships
29,664
(4,917
)
27,381
(4,004
)
Accounts payable and accrued liabilities:
Below-market leases
99,189
(68,127
)
101,901
(64,046
)
These intangibles are related to specific tenant leases. Should a termination occur earlier than the date indicated in the lease, the related intangible assets or liabilities, if any, related to the lease are recorded as expense or income, as applicable. The total net amortization expense of the above intangibles was
$13,973
,
$19,030
and
$10,558
in
2014
,
2013
and
2012
, respectively. The estimated total net amortization expense for the next five succeeding years is
$10,698
in 2015,
$6,519
in 2016,
$4,897
in 2017,
$2,488
in 2018 and
$1,869
in 2019.
Total interest expense capitalized was
$7,122
,
$4,889
and
$2,671
in
2014
,
2013
and
2012
, respectively.
109
Carrying Value of Long-Lived Assets
The Company evaluates the carrying value of long-lived assets to be held and used when events or changes in circumstances warrant such a review. The carrying value of a long-lived asset is considered impaired when its estimated future undiscounted cash flows are less than its carrying value. The Company estimates fair value using the undiscounted cash flows expected to be generated by each Property, which are based on a number of assumptions such as leasing expectations, operating budgets, estimated useful lives, future maintenance expenditures, intent to hold for use and capitalization rates. If it is determined that impairment has occurred, the amount of the impairment charge is equal to the excess of the asset’s carrying value over its estimated fair value. 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 costs to operate each Property. As these factors are difficult to predict and are subject to future events that may alter the assumptions used, the future cash flows estimated in the Company’s impairment analyses may not be achieved. See
Note 4
and
Note 15
for information related to the impairment of long-lived assets for
2014
,
2013
and
2012
.
Cash and Cash Equivalents
The Company considers all highly liquid investments with original maturities of three months or less as cash equivalents.
Restricted Cash
Restricted cash of
$40,175
and
$46,252
was included in intangible lease assets and other assets at
December 31, 2014
and
2013
, respectively. Restricted cash consists primarily of cash held in escrow accounts for debt service, insurance, real estate taxes, capital improvements and deferred maintenance as required by the terms of certain mortgage notes payable, as well as contributions from tenants to be used for future marketing activities.
Allowance for Doubtful Accounts
The Company periodically performs a detailed review of amounts due from tenants to determine if accounts receivable balances are realizable based on factors affecting the collectability of those balances. The Company’s estimate of the allowance for doubtful accounts requires management to exercise significant judgment about the timing, frequency and severity of collection losses, which affects the allowance and net income. The Company recorded a provision for doubtful accounts of
$2,643
,
$1,253
and
$798
for
2014
,
2013
and
2012
, respectively.
Investments in Unconsolidated Affiliates
The Company evaluates its joint venture arrangements to determine whether they should be recorded on a consolidated basis. The percentage of ownership interest in the joint venture, an evaluation of control and whether a VIE exists are all considered in the Company’s consolidation assessment.
Initial investments in joint ventures that are in economic substance a capital contribution to the joint venture are recorded in an amount equal to the Company’s historical carryover basis in the real estate contributed. Initial investments in joint ventures that are in economic substance the sale of a portion of the Company’s interest in the real estate are accounted for as a contribution of real estate recorded in an amount equal to the Company’s historical carryover basis in the ownership percentage retained and as a sale of real estate with profit recognized to the extent of the other joint venturers’ interests in the joint venture. Profit recognition assumes the Company has no commitment to reinvest with respect to the percentage of the real estate sold and the accounting requirements of the full accrual method are met.
The Company accounts for its investment in joint ventures where it owns a non-controlling interest or where it is not the primary beneficiary of a VIE using the equity method of accounting. Under the equity method, the Company’s cost of investment is adjusted for its share of equity in the earnings of the unconsolidated affiliate and reduced by distributions received. Generally, distributions of cash flows from operations and capital events are first made to partners to pay cumulative unpaid preferences on unreturned capital balances and then to the partners in accordance with the terms of the joint venture agreements.
Any differences between the cost of the Company’s investment in an unconsolidated affiliate and its underlying equity as reflected in the unconsolidated affiliate’s financial statements generally result from costs of the Company’s investment that are not reflected on the unconsolidated affiliate’s financial statements, capitalized interest on its investment and the Company’s share of development and leasing fees that are paid by the unconsolidated affiliate to the Company for development and leasing services provided to the unconsolidated affiliate during any development periods. At
December 31, 2014
and
2013
, the components of the net difference between the Company’s investment in unconsolidated affiliates and the underlying equity of unconsolidated affiliates, which are amortized over a period equal to the useful life of the unconsolidated affiliates' asset/liability that is related to the basis difference, was
$13,390
and
$14,650
, respectively.
On a periodic basis, the Company assesses whether there are any indicators that the fair value of the Company's investments in unconsolidated affiliates may be impaired. An investment is impaired only if the Company’s 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
110
the extent impairment has occurred, the loss is measured as the excess of the carrying amount of the investment over the estimated fair value of the investment. The Company's estimates of fair value for each investment are based on a number of assumptions that 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 the Company’s assumptions, the fair values estimated in the impairment analyses may not be realized.
No impairments of investments in unconsolidated affiliates were recorded in
2014
,
2013
and
2012
.
Deferred Financing Costs
Net deferred financing costs of
$22,177
and
$25,061
were included in intangible lease assets and other assets at
December 31, 2014
and
2013
, respectively. Deferred financing costs include fees and costs incurred to obtain financing and are amortized on a straight-line basis to interest expense over the terms of the related indebtedness. Amortization expense was
$6,910
,
$7,468
and
$10,263
in
2014
,
2013
and
2012
, respectively. Accumulated amortization was
$17,302
and
$14,656
as of
December 31, 2014
and
2013
, respectively.
Marketable Securities
Intangible lease assets and other assets include marketable securities consisting of corporate equity securities that are classified as available-for-sale. Unrealized gains and losses on available-for-sale securities that are deemed to be temporary in nature are recorded as a component of accumulated other comprehensive income (loss) ("AOCI/L") in redeemable noncontrolling interests, shareholders’ equity and partners' capital, and noncontrolling interests. Realized gains and losses are recorded in other income. Gains or losses on securities sold are based on the specific identification method. The Company did not recognize any realized gains or losses related to sales of marketable securities in
2014
and
2013
. The Company recognized a net realized gain on sales of available-for-sale securities of
$224
in
2012
.
If a decline in the value of an investment is deemed to be other than temporary, the investment is written down to fair value and an impairment loss is recognized in the current period to the extent of the decline in value. In determining when a decline in fair value below cost of an investment in marketable securities is other-than-temporary, the following factors, among others, are evaluated:
•
the probability of recovery;
•
the Company’s ability and intent to retain the security for a sufficient period of time for it to recover;
•
the significance of the decline in value;
•
the time period during which there has been a significant decline in value;
•
current and future business prospects and trends of earnings;
•
relevant industry conditions and trends relative to their historical cycles; and
•
market conditions.
There were
no
other-than-temporary impairments of marketable securities incurred during
2014
,
2013
and
2012
. The following is a summary of the marketable securities held by the Company as of
December 31, 2014
and
2013
:
Gross Unrealized
Adjusted Cost
Gains
Losses
Fair Value
December 31, 2014:
Common stocks
(1)
$
4,195
$
16,321
$
—
$
20,516
December 31, 2013:
Common stocks
$
4,195
$
9,778
$
—
$
13,973
(I)
See subsequent event related to sale of marketable securities in
Note 19
.
111
Interest Rate Hedging Instruments
The Company recognizes its derivative financial instruments in either accounts payable and accrued liabilities or intangible lease assets and other assets, as applicable, in the consolidated balance sheets and measures those instruments at fair value. The accounting for changes in the fair value (i.e., gain or loss) of a derivative depends on whether it has been designated and qualifies as part of a hedging relationship, and further, on the type of hedging relationship. To qualify as a hedging instrument, a derivative must pass prescribed effectiveness tests, performed quarterly using both qualitative and quantitative methods. The Company has entered into derivative agreements as of
December 31, 2014
and
2013
that qualify as hedging instruments and were designated, based upon the exposure being hedged, as cash flow hedges. The fair value of these cash flow hedges as of
December 31, 2014
and
2013
was
$2,226
and
$4,007
, respectively, and is included in accounts payable and accrued liabilities in the accompanying consolidated balance sheets. To the extent they are effective, changes in the fair values of cash flow hedges are reported in other comprehensive income (loss) and reclassified into earnings in the same period or periods during which the hedged item affects earnings. The ineffective portion of the hedge, if any, is recognized in current earnings during the period of change in fair value. The gain or loss on the termination of an effective cash flow hedge is reported in other comprehensive income (loss) and reclassified into earnings in the same period or periods during which the hedged item affects earnings. The Company also assesses the credit risk that the counterparty will not perform according to the terms of the contract.
See
Notes 6
and
15
for additional information regarding the Company’s interest rate hedging instruments.
Revenue Recognition
Minimum rental revenue from operating leases is recognized on a straight-line basis over the initial terms of the related leases. Certain tenants are required to pay percentage rent if their sales volumes exceed thresholds specified in their lease agreements. Percentage rent is recognized as revenue when the thresholds are achieved and the amounts become determinable.
The Company receives reimbursements from tenants for real estate taxes, insurance, common area maintenance and other recoverable operating expenses as provided in the lease agreements. Tenant reimbursements are recognized when earned in accordance with the tenant lease agreements. Tenant reimbursements related to certain capital expenditures are billed to tenants over periods of
5
to
15
years and are recognized as revenue in accordance with underlying lease terms.
The Company receives management, leasing and development fees from third parties and unconsolidated affiliates. Management fees are charged as a percentage of revenues (as defined in the management agreement) and are recognized as revenue when earned. Development fees are recognized as revenue on a pro rata basis over the development period. Leasing fees are charged for newly executed leases and lease renewals and are recognized as revenue when earned. Development and leasing fees received from an unconsolidated affiliate during the development period are recognized as revenue only to the extent of the third-party partner’s ownership interest. Development and leasing fees during the development period, to the extent of the Company’s ownership interest, are recorded as a reduction to the Company’s investment in the unconsolidated affiliate.
Gain on Sales of Real Estate Assets
Gain on sales of real estate assets is recognized when it is determined that the sale has been consummated, the buyer’s initial and continuing investment is adequate, the Company’s receivable, if any, is not subject to future subordination, and the buyer has assumed the usual risks and rewards of ownership of the asset. When the Company has an ownership interest in the buyer, gain is recognized to the extent of the third party partner’s ownership interest and the portion of the gain attributable to the Company’s ownership interest is deferred.
Income Taxes
The Company is qualified as a REIT under the provisions of the Internal Revenue Code. To maintain qualification as a REIT, the Company is required to distribute at least
90%
of its taxable income to shareholders and meet certain other requirements.
As a REIT, the Company is generally not liable for federal corporate income taxes. If the Company fails to qualify as a REIT in any taxable year, the Company will be subject to federal and state income taxes on its taxable income at regular corporate tax rates. Even if the Company maintains its qualification as a REIT, the Company may be subject to certain state and local taxes on its income and property, and to federal income and excise taxes on its undistributed income. State tax expense was
$4,079
,
$3,570
and
$3,530
during
2014
,
2013
and
2012
, respectively.
The Company has also elected taxable REIT subsidiary status for some of its subsidiaries. This enables the Company to receive income and provide services that would otherwise be impermissible for REITs. For these entities, deferred tax assets and liabilities are established for temporary differences between the financial reporting basis and the tax basis of assets and liabilities at the enacted tax rates expected to be in effect when the temporary differences reverse. A valuation allowance for deferred tax assets is provided if the Company believes all or some portion of the deferred tax asset may not be realized. An increase or decrease in the valuation allowance that results from the change in circumstances that causes a change in our judgment about the realizability of the related deferred tax asset is included in income or expense, as applicable.
112
The Company recorded an income tax provision as follows for the years ended
December 31, 2014
,
2013
and
2012
:
Year Ended December 31,
2014
2013
2012
Current tax benefit (provision)
$
(3,170
)
$
518
$
1,691
Deferred tax provision
(1,329
)
(1,823
)
(3,095
)
Income tax provision
$
(4,499
)
(1,305
)
(1,404
)
The Company had a net deferred tax asset of
$394
and
$4,893
at
December 31, 2014
and
2013
, respectively. The net deferred tax asset at
December 31, 2014
and
2013
is included in intangible lease assets and other assets and primarily consisted of operating expense accruals and differences between book and tax depreciation. As of
December 31, 2014
, tax years that generally remain subject to examination by the Company’s major tax jurisdictions include 2011, 2012, 2013 and 2014.
The Company reports any income tax penalties attributable to its properties as property operating expenses and any corporate-related income tax penalties as general and administrative expenses in its statement of operations. In addition, any interest incurred on tax assessments is reported as interest expense. The Company reported nominal interest and penalty amounts in
2014
,
2013
and
2012
.
Concentration of Credit Risk
The Company’s tenants include national, regional and local retailers. Financial instruments that subject the Company to concentrations of credit risk consist primarily of tenant receivables. The Company generally does not obtain collateral or other security to support financial instruments subject to credit risk, but monitors the credit standing of tenants.
The Company derives a substantial portion of its rental income from various national and regional retail companies; however, no single tenant collectively accounted for more than
3.4%
of the Company’s total revenues in
2014
,
2013
or
2012
.
Earnings Per Share and Earnings per Unit
See
Note 7
for information regarding significant CBL equity offerings that affected per share and per unit amounts for each period presented.
Earnings per Share of the Company
Basic earnings per share ("EPS") is computed by dividing net income attributable to common shareholders by the weighted-average number of common shares outstanding for the period. Diluted EPS assumes the issuance of common stock for all potential dilutive common shares outstanding. The limited partners’ rights to convert their noncontrolling interests in the Operating Partnership into shares of common stock are not dilutive. There were no potential dilutive common shares and there were no anti-dilutive shares for the years ended
December 31, 2014
and
2013
.
The following summarizes the impact of potential dilutive common shares on the denominator used to compute EPS for the year ended
December 31, 2012
:
Year Ended
December 31, 2012
Denominator – basic
154,762
Stock options
3
Deemed shares related to deferred compensation arrangements
42
Denominator – diluted
154,807
Earnings per Unit of the Operating Partnership
Basic earnings per unit ("EPU") is computed by dividing net income attributable to common unitholders by the weighted-average number of common units outstanding for the period. Diluted EPU assumes the issuance of common units for all potential dilutive common units outstanding. There were no potential dilutive common units and there were no anti-dilutive units for the years ended
December 31, 2014
and
2013
.
113
The following summarizes the impact of potential dilutive common units on the denominator used to compute EPU for the year ended
December 31, 2012
:
Year Ended
December 31, 2012
Denominator – basic
190,223
Stock options
3
Deemed units related to deferred compensation arrangements
42
Denominator – diluted
190,268
Comprehensive Income
Accumulated Other Comprehensive Income of the Company
Comprehensive income of the Company includes all changes in redeemable noncontrolling interests and total equity during the period, except those resulting from investments by shareholders and partners, distributions to shareholders and partners and redemption valuation adjustments. Other comprehensive income (loss) (“OCI/L”) includes changes in unrealized gains (losses) on available-for-sale securities and interest rate hedge agreements.
The changes in the components of AOCI for the years ended
December 31, 2014
,
2013
and
2012
are as follows:
Redeemable
Noncontrolling
Interests
The Company
Noncontrolling Interests
Unrealized Gains (Losses)
Hedging Agreements
Available-for-Sale Securities
Hedging Agreements
Available-for-Sale Securities
Hedging Agreements
Available-for-Sale Securities
Total
Beginning balance, January 1, 2012
$
377
$
328
$
(2,628
)
$
6,053
$
(3,488
)
$
1,775
$
2,417
OCI before reclassifications
(4
)
23
2,139
3,510
(75
)
445
6,038
Amounts reclassified from AOCI
(1)
—
2
(2,267
)
179
—
43
(2,043
)
Net year-to-date period OCI
(4
)
25
(128
)
3,689
(75
)
488
3,995
Ending balance, December 31, 2012
373
353
(2,756
)
9,742
(3,563
)
2,263
6,412
OCI before reclassifications
14
(20
)
3,839
(2,203
)
259
(360
)
1,529
Amounts reclassified from AOCI
(1)
—
—
(2,297
)
—
—
—
(2,297
)
Net year-to-date period OCI
14
(20
)
1,542
(2,203
)
259
(360
)
(768
)
Ending balance, December 31, 2013
387
333
(1,214
)
7,539
(3,304
)
1,903
5,644
OCI before reclassifications
14
51
3,712
5,569
251
923
10,520
Amounts reclassified from AOCI
(1)
—
—
(2,195
)
—
—
—
(2,195
)
Net year-to-date period OCI
14
51
1,517
5,569
251
923
8,325
Ending balance, December 31, 2014
$
401
$
384
$
303
$
13,108
$
(3,053
)
$
2,826
$
13,969
(1)
Reclassified
$2,195
,
$2,297
and
$2,267
of interest on cash flow hedges to Interest Expense in the consolidated statements of operations for the years ended
December 31, 2014
,
2013
and
2012
, respectively. Reclassified
$224
net realized gain on sale of available-for-sale securities to Interest and Other Income in the consolidated statements of operations for the year ended
December 31, 2012
.
114
Accumulated Other Comprehensive Income of the Operating Partnership
Comprehensive income of the Operating Partnership includes all changes in redeemable common units and partners' capital during the period, except those resulting from investments by unitholders, distributions to unitholders and redemption valuation adjustments. OCI/L includes changes in unrealized gains (losses) on available-for-sale securities and interest rate hedge agreements.
The changes in the components of AOCI for the years ended
December 31, 2014
,
2013
and
2012
are as follows:
Redeemable
Common
Units
Partners'
Capital
Unrealized Gains (Losses)
Hedging Agreements
Available-for-Sale Securities
Hedging Agreements
Available-for-Sale Securities
Total
Beginning balance, January 1, 2012
$
377
$
328
$
(6,116
)
$
7,828
$
2,417
OCI before reclassifications
(4
)
23
2,064
3,955
6,038
Amounts reclassified from AOCI
(1)
—
2
(2,267
)
222
(2,043
)
Net year-to-date period OCI
(4
)
25
(203
)
4,177
3,995
Ending balance, December 31, 2012
373
353
(6,319
)
12,005
6,412
OCI before reclassifications
14
(20
)
4,098
(2,563
)
1,529
Amounts reclassified from AOCI
(1)
—
—
(2,297
)
—
(2,297
)
Net year-to-date period OCI
14
(20
)
1,801
(2,563
)
(768
)
Ending balance, December 31, 2013
387
333
(4,518
)
9,442
5,644
OCI before reclassifications
14
51
3,963
6,492
10,520
Amounts reclassified from AOCI
(1)
—
—
(2,195
)
—
(2,195
)
Net year-to-date period OCI
14
51
1,768
6,492
8,325
Ending balance, December 31, 2014
$
401
$
384
$
(2,750
)
$
15,934
$
13,969
(1)
Reclassified
$2,195
,
$2,297
and
$2,267
of interest on cash flow hedges to Interest Expense in the consolidated statements of operations for the years ended
December 31, 2014
,
2013
and
2012
, respectively. Reclassified
$224
net realized gain on sale of available-for-sale securities to Interest and Other Income in the consolidated statements of operations for the year ended
December 31, 2012
.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reported period. Actual results could differ from those estimates.
115
NOTE 3. ACQUISITIONS
The Company includes the results of operations of real estate assets acquired in the consolidated statements of operations from the date of the related acquisition. The pro forma effect of these acquisitions was not material. The Company did not acquire any properties during the year ended December 31, 2014. The following is a summary of the Company's acquisitions since January 1, 2012:
Purchase Date
Property
Property
Type
Location
Ownership
Percentage
Acquired
Cash
Debt
Assumed
Other
Purchase
Price
2013 Activity:
April
Kirkwood Mall
(1)
Mall
Bismarck, ND
51.0%
$
41,378
$
20,587
$
—
$
61,965
2012 Activity:
December
Imperial Valley Mall
(2)
Mall
El Centro, CA
40.0%
$
15,500
$
21,018
$
—
$
36,518
December
Kirkwood Mall
(1)
Mall
Bismarck, ND
49.0%
39,754
19,781
—
59,535
May
Dakota Square Mall
(3)
Mall
Minot, ND
100.0%
32,474
59,001
—
91,475
April
The Outlet Shoppes at Gettysburg
(4)
Mall
Gettysburg, PA
50.0%
—
20,315
4,522
24,837
April
The Outlet Shoppes at El Paso
(5)
Mall
El Paso, TX
75.0%
35,456
50,193
—
85,649
$
123,184
$
170,308
$
4,522
$
298,014
(1)
The Company acquired a
49.0%
joint venture interest in Kirkwood Mall in December 2012. The cash paid was based on a total value of
$121,500
including a
$40,368
non-recourse loan. The Company executed an agreement to acquire the remaining
51.0%
interest within 90 days subject to lender approval to assume the loan, which bears interest at a fixed rate of
5.75%
and matures in
April 2018
. As the assumed loan was at an above-market interest rate compared to similar debt instruments at the date of acquisition, the Company recorded a debt premium of
$2,970
, computed using an estimated market interest rate of
4.25%
. In accordance with its executed agreement, the Company acquired the remaining
51.0%
interest in Kirkwood Mall in April 2013. As described in
Note 8
, the Company consolidated this joint venture as of December 31, 2013 and 2012.
(2)
The Company acquired the remaining
40%
interests in Imperial Valley Mall L.P., Imperial Valley Peripheral L.P. and Imperial Valley Commons L.P. from its joint venture partner. Imperial Valley Commons, L.P. was classified as a VIE and was accounted for on a consolidated basis as the Company was deemed to be the primary beneficiary. Imperial Valley Mall L.P. and Imperial Valley Peripheral L.P. were unconsolidated affiliates accounted for using the equity method of accounting. We recorded a gain on investment of
$45,072
related to the acquisition of our joint venture partner's interest and all
three
joint ventures are accounted for on a consolidated basis as of the purchase date. See
Note 5
for additional information.
(3)
The
$59,001
non-recourse loan bears interest at a fixed rate of
6.23%
and matures in
November 2016
. The Company recorded a debt premium of
$3,040
, computed using an estimated market rate of
4.75%
, since the debt assumed was at an above-market interest rate compared to similar debt instruments at the date of acquisition.
(4)
The Company and its noncontrolling interest partner exercised their rights under the terms of a mezzanine loan agreement with the borrower, which owned The Outlet Shoppes at Gettysburg, to convert a
$4,522
mezzanine loan into a member interest in the outlet shopping center. The
$40,631
of debt assumed, of which the Company's
50.0%
share is
$20,315
, bears interest at a fixed rate of
5.87%
and matures in
February 2016
.
(5)
The Company also acquired a
50.0%
interest in outparcel land adjacent to the outlet shopping center for
$3,864
in addition to the
$31,592
paid for the
75.0%
share of the outlet shopping center. See
Note 5
. The amount paid for the Company's
75.0%
and
50.0%
interests was based on a total value of
$116,775
including the assumption of a
$66,924
non-recourse loan, which bears interest at a fixed rate of
7.06%
and matures in
December 2017
. The debt assumed was at an above-average interest rate compared to similar debt instruments at the date of acquisition, so the Company recorded a debt premium of
$7,700
(of which
$5,775
represents the Company's
75.0%
share), computed using an estimated market interest rate of
4.75%
. The entity that owned The Outlet Shoppes at El Paso used a portion of the cash proceeds to repay a
$9,150
mezzanine loan provided by the Company, of which the Company's share was
$6,862
. After considering the repayment of the mezzanine loan to the Company, the net consideration paid by the Company in connection with this transaction was
$28,594
.
116
The following table summarizes the final allocations of the estimated fair values of the assets acquired and liabilities assumed as of the respective acquisition dates for the Properties listed above:
2012
Land
$
87,869
Buildings and improvements
379,763
Investments in unconsolidated affiliates
3,864
Tenant improvements
15,328
Above-market leases
15,359
In-place leases
65,814
Total assets
567,997
Mortgage note payables assumed
(259,470
)
Debt premium
(15,334
)
Below-market leases
(39,698
)
Noncontrolling interest
(60,295
)
Value of Company's interest in joint ventures
(65,494
)
Net assets acquired
$
127,706
NOTE 4. DISPOSALS AND DISCONTINUED OPERATIONS
In the first quarter of 2014, the Company adopted ASU 2014-08, which changed the definition and criteria of property disposals classified as discontinued operations, on a prospective basis. As a result of applying this accounting guidance, the 2014 disposals listed below were not reclassified to discontinued operations as the 2013 and 2012 disposals were.
2014 Dispositions
The results of operations of the Properties described below, as well as any gain on extinguishment of debt and impairment losses related to those Properties, are included in income from continuing operations for all periods presented, as applicable. Net proceeds from these 2014 dispositions were used to reduce the outstanding balances on the Company's credit facilities, unless otherwise noted.
The following is a summary of the Company's 2014 dispositions by sale:
Sales Price
Gain
Sales Date
Property
Property Type
Location
Gross
Net
2014 Activity:
September
Pemberton Plaza
(1)
Community Center
Vicksburg, MS
$
1,975
$
1,886
$
—
June
Foothills Plaza Expansion
Associated Center
Maryville, TN
2,640
2,387
937
May
Lakeshore Mall
(2)
Mall
Sebring, FL
14,000
13,613
—
$
18,615
$
17,886
$
937
(1)
The Company recognized a loss on impairment of real estate of
$497
in the third quarter of 2014 when it adjusted the book value of Pemberton Plaza to its net sales price.
(2)
The gross sales price of
$14,000
consisted of a
$10,000
promissory note and
$4,000
in cash. The note receivable was paid off in the third quarter of 2014. The Company recognized a loss on impairment of real estate of
$5,100
in the first quarter of 2014 when it adjusted the book value of Lakeshore Mall to its estimated fair value of
$13,780
based on a binding purchase agreement signed in April 2014. The sale closed in May 2014 and the Company recognized an impairment loss of
$106
in the second quarter of 2014 as a result of additional closing costs.
117
The Company recognized a gain on extinguishment of debt for each of the Properties listed below, representing the amount by which the outstanding debt balance exceeded the net book value of the Property as of the transfer date. See
Note 6
for additional information. The following is a summary of the Company's other 2014 dispositions:
Balance of
Non-recourse Debt
Gain on Extinguishment of Debt
Disposal Date
Property
Property Type
Location
2014 Activity:
October
Columbia Place
(1)
Mall
Columbia, SC
$
27,265
$
27,171
September
Chapel Hill Mall
(2)
Mall
Akron, OH
68,563
18,296
January
Citadel Mall
(3)
Mall
Charleston, SC
68,169
43,932
$
163,997
$
89,399
(1)
The Company conveyed the Mall to the lender by a deed-in-lieu of foreclosure. A non-cash impairment loss of
$50,683
was recorded in 2011 to write down the book value of the Mall to its then estimated fair value. The Company also recorded
$3,181
of non-cash default interest expense.
(2)
The Company conveyed the Mall to the lender by a deed-in-lieu of foreclosure. A non-cash impairment loss of
$12,050
was recorded in 2014 to write down the book value of the Mall to its then estimated fair value. The Company also recorded
$1,514
of non-cash default interest expense.
(3)
The mortgage lender completed the foreclosure process and received the title to the Mall in satisfaction of the non-recourse debt. A non-cash impairment loss of
$20,453
was recorded in 2013 to write down the book value of the Mall to its then estimated fair value.
2013 Dispositions
The results of operations of the Properties described below, as well as any gains or impairment losses related to those Properties, are included in discontinued operations for all periods presented, as applicable. Net proceeds from these sales were used to reduce the outstanding balances on the Company's credit facilities. The following is a summary of the Company's 2013 dispositions:
Sales Price
Gain/
(Loss)
Sales Date
Property
Property Type
Location
Gross
Net
2013 Activity:
August
Georgia Square, Georgia Square Plaza, Panama City Mall, The Shoppes at Panama City, RiverGate Mall, Village at RiverGate
(1)
Mall & Associated Center
Athens, GA
Panama City, FL
Nashville, TN
$
176,000
$
171,977
$
(19
)
March
1500 Sunday Drive
Office Building
Raleigh, NC
8,300
7,862
(549
)
March
Peninsula I & II
Office Building
Newport News, VA
5,250
5,121
598
January
Lake Point & SunTrust
Office Building
Greensboro, NC
30,875
30,490
823
December 2008
(2)
706 & 708 Green Valley Road
Office Building
Greensboro, NC
281
Various
(3)
10
$
220,425
$
215,450
$
1,144
(1)
A loss on impairment of
$5,234
was recorded in the third quarter of 2013 to write down the book value of these six Properties sold in a portfolio sale to the net sales price. Subsequent to December 31, 2013, the Company recognized an additional impairment of
$681
on one of these sold Properties.
(2)
Recognition of gain that was deferred in December 2008 upon repayment of the notes receivable for a portion of the sales price.
(3)
Reflects subsequent true-ups for settlement of estimated expenses based on actual amounts for sales that occurred in prior periods.
118
2012 Dispositions
The results of operations of the Properties described below, as well as any gains or impairment losses related to those Properties, are included in discontinued operations for all periods presented, as applicable. Net proceeds from these sales were used to reduce the outstanding balances on the Company's credit facilities. The following is a summary of the Company's 2012 dispositions:
Sales Price
Gain/
(Loss)
Sales Date
Property
Property Type
Location
Gross
Net
2012 Activity:
December
Willowbrook Plaza
(1)
Community Center
Houston, TX
$
24,450
$
24,171
$
—
October
Towne Mall
(2)
Mall
Franklin, OH
950
892
(3
)
October
Hickory Hollow Mall
(3)
Mall
Antioch, TN
1,000
966
(6
)
July
Massard Crossing
Community Center
Fort Smith, AR
7,803
7,432
98
March
Settlers Ridge - Phase II
(4)
Community Center
Robinson Township, PA
19,144
18,951
883
January
Oak Hollow Square
(5)
Community Center
High Point, NC
14,247
13,796
(1
)
Various
(6)
(33
)
$
67,594
$
66,208
$
938
(1)
A loss on impairment of
$17,743
was recorded in the third quarter of 2012 to write down the book value of this Property to its then estimated fair value.
(2)
A loss on impairment of
$419
was recorded in the third quarter of 2012 to write down the book value of this Property to its expected sales price.
(3)
A loss on impairment of
$8,047
was recorded in the third quarter of 2012 to write down the book value of this Property to its expected sales price.
(4)
A loss on impairment of
$4,457
was recorded in the second quarter of 2011 to write down the book value of this Property to its then estimated fair value.
(5)
A loss on impairment of
$255
was recorded in the first quarter of 2012 related to the true-up of certain estimated amounts to actual amounts. Additionally, the Company wrote down the depreciated book value of this Property to the estimated sales price and recorded a loss on impairment of
$729
in the fourth quarter of 2011.
(6)
Reflects subsequent true-ups for settlement of estimated expenses based on actual amounts for sales that occurred in prior periods.
Total revenues of the Properties described above that are included in discontinued operations were
$15,468
and
$43,911
in 2013 and 2012, respectively. The total net investment in real estate assets at the time of sale for the Properties sold during 2013 and 2012 was
$219,833
and
$51,184
, respectively. There were no outstanding loans on any of the Properties sold during 2013 and 2012. Discontinued operations for the years ended
December 31, 2014
,
2013
and
2012
also include settlements of estimated expense based on actual amounts for Properties sold during previous years.
119
NOTE 5. UNCONSOLIDATED AFFILIATES AND COST METHOD INVESTMENTS
Unconsolidated Affiliates
At
December 31, 2014
, the Company had investments in the following
19
entities, which are accounted for using the equity method of accounting:
Joint Venture
Property Name
Company's
Interest
Ambassador Infrastructure, LLC
Ambassador Town Center - Infrastructure Improvements
65.0
%
Ambassador Town Center JV, LLC
Ambassador Town Center
65.0
%
CBL/T-C, LLC
CoolSprings Galleria, Oak Park Mall and West County Center
50.0
%
CBL-TRS Joint Venture, LLC
Friendly Center, The Shops at Friendly Center and a portfolio of four office buildings
50.0
%
CBL-TRS Joint Venture II, LLC
Renaissance Center
50.0
%
El Paso Outlet Outparcels, LLC
The Outlet Shoppes at El Paso (vacant land)
50.0
%
Fremaux Town Center JV, LLC
Fremaux Town Center
65.0
%
Governor’s Square IB
Governor’s Plaza
50.0
%
Governor’s Square Company
Governor’s Square
47.5
%
High Pointe Commons, LP
High Pointe Commons
50.0
%
High Pointe Commons II-HAP, LP
High Pointe Commons - Christmas Tree Shop
50.0
%
JG Gulf Coast Town Center LLC
Gulf Coast Town Center
50.0
%
Kentucky Oaks Mall Company
Kentucky Oaks Mall
50.0
%
Mall of South Carolina L.P.
Coastal Grand—Myrtle Beach
50.0
%
Mall of South Carolina Outparcel L.P.
Coastal Grand—Myrtle Beach (Coastal Grand Crossing and vacant land)
50.0
%
Port Orange I, LLC
The Pavilion at Port Orange Phase I and one office building
50.0
%
Triangle Town Member LLC
Triangle Town Center, Triangle Town Commons and Triangle Town Place
50.0
%
West Melbourne I, LLC
Hammock Landing Phases I and II
50.0
%
York Town Center, LP
York Town Center
50.0
%
Although the Company had majority ownership of certain joint ventures during
2014
,
2013
and
2012
, it evaluated the investments and concluded that the other partners or owners in these joint ventures had substantive participating rights, such as approvals of:
•
the pro forma for the development and construction of the project and any material deviations or modifications thereto;
•
the site plan and any material deviations or modifications thereto;
•
the conceptual design of the project and the initial plans and specifications for the project and any material deviations or modifications thereto;
•
any acquisition/construction loans or any permanent financings/refinancings;
•
the annual operating budgets and any material deviations or modifications thereto;
•
the initial leasing plan and leasing parameters and any material deviations or modifications thereto; and
•
any material acquisitions or dispositions with respect to the project.
As a result of the joint control over these joint ventures, the Company accounts for these investments using the equity method of accounting.
120
Condensed combined financial statement information of these unconsolidated affiliates is as follows:
December 31,
2014
2013
ASSETS:
Investment in real estate assets
$
2,266,252
$
2,167,227
Accumulated depreciation
(619,558
)
(555,174
)
1,646,694
1,612,053
Developments in progress
75,877
103,161
Net investment in real estate assets
1,722,571
1,715,214
Other assets
170,554
168,799
Total assets
$
1,893,125
$
1,884,013
LIABILITIES:
Mortgage and other indebtedness
$
1,512,826
$
1,468,422
Other liabilities
42,517
48,203
Total liabilities
1,555,343
1,516,625
OWNERS' EQUITY:
The Company
198,261
213,664
Other investors
139,521
153,724
Total owners' equity
337,782
367,388
Total liabilities and owners’ equity
$
1,893,125
$
1,884,013
Year Ended December 31,
2014
2013
2012
Total revenues
$
250,248
$
243,215
$
251,628
Depreciation and amortization
(79,059
)
(76,323
)
(82,534
)
Other operating expenses
(73,218
)
(72,166
)
(76,567
)
Income from operations
97,971
94,726
92,527
Interest income
1,358
1,359
1,365
Interest expense
(74,754
)
(76,934
)
(84,421
)
Gain on sales of real estate assets
1,697
102
2,063
Net income
$
26,272
$
19,253
$
11,534
121
2014 Financings
The following table presents the loan activity of the Company's unconsolidated affiliates in 2014:
Date
Property
Stated
Interest
Rate
Maturity Date
(1)
Amount Financed
or Extended
December
Ambassador Town Center
(2)
LIBOR + 1.80%
December 2017
(3)
$
48,200
December
Ambassador Town Center - Infrastructure Improvements
(4)
LIBOR + 2.00%
December 2017
(3)
11,700
November
Hammock Landing - Phase II
(5)
LIBOR + 2.25%
November 2015
(6)
16,757
August
Fremaux Town Center - Phase I
(7)
LIBOR + 2.00%
August 2016
(8)
47,291
August
Fremaux Town Center - Phase II
(9)
LIBOR + 2.00%
August 2016
(8)
32,100
July
Coastal Grand - Myrtle Beach
(10)
4.09%
August 2024
126,000
February
Fremaux Town Center - Phase I
(11)
LIBOR + 2.125%
March 2016
47,291
(1)
Excludes any extension options.
(2)
The unconsolidated
65
/
35
joint venture closed on a construction loan for the development of Ambassador Town Center, a community center located in Lafayette, LA. The Operating Partnership has guaranteed
100%
of the loan. See
Note 14
for information on the Operating Partnership's guaranty of this loan and future guaranty reductions. The construction loan had an outstanding balance of
$715
at
December 31, 2014
. The interest rate will be reduced to LIBOR +
1.60%
once certain debt service and operational metrics are met.
(3)
The loan has
two
one
-year extension options, which are at the joint venture's election, for an outside maturity date of
December 2019
.
(4)
The unconsolidated
65
/
35
joint venture was formed to construct certain infrastructure improvements related to the development of Ambassador Town Center. The Operating Partnership has guaranteed
100%
of the loan. See
Note 14
for information on the Operating Partnership's guaranty of this loan and future guaranty reductions. The infrastructure construction loan had an outstanding balance of
$725
at
December 31, 2014
. Under a PILOT program, in lieu of ad valorem taxes, Ambassador and other contributing landowners will make annual PILOT payments to Ambassador Infrastructure, which will be used to repay the infrastructure construction loan.
(5)
The
$10,757
construction loan was amended and restated to increase the loan by
$6,000
to finance the construction of Academy Sports. The interest rate will be reduced to LIBOR +
2.00%
once Academy Sports is open and paying contractual rent. See
Note 14
for information on the Operating Partnership's guaranty of this loan and future guaranty reductions.
(6)
The construction loan has
two
one
-year extension options, which are at the joint venture's election, for an outside maturity date of November 2017.
(7)
Fremaux amended and modified its Phase I construction loan to change the maturity date and interest rate. Additionally, the Operating Partnership's guarantee of the loan was reduced from
100%
to
50%
of the outstanding principal loan amount. See
Note 14
for further information on future guarantee reductions.
(8)
The construction loan has
two
one
-year extension options, which are at the joint venture's election, for an outside maturity date of August 2018.
(9)
The Operating Partnership's guaranty of the construction loan was reduced in the fourth quarter of 2014 from
100%
to
50%
upon the land closing with Dillard's. See
Note 14
for further information on future guaranty reductions.
(10)
Two subsidiaries of Mall of South Carolina L.P. and Mall of South Carolina Outparcel L.P., closed on a non-recourse loan, secured by Coastal Grand-Myrtle Beach in Myrtle Beach, SC. Net proceeds were used to retire the outstanding borrowings under the previous loan, which had a balance of
$75,238
as well as to pay off
$18,000
of subordinated notes to the Company and its joint venture partner, each of which held
$9,000
. See
Note 10
for additional information. Excess proceeds were distributed 50/50 to the Company and its partner and the Company's share of excess proceeds was used to reduce balances on its lines of credit.
(11)
Fremaux amended and restated its March 2013 loan agreement to increase the capacity on its construction loan from
$46,000
to
$47,291
for additional development costs related to Fremaux Town Center. The Operating Partnership had guaranteed
100%
of the loan. The construction loan had two one-year extension options, which were at the joint venture's election, for an outside maturity date of March 2018. See footnote 7 and footnote 8 above for information on the extension and modification of the Phase I loan in August 2014.
122
2013 Financings
The following table presents the loan activity of the Company's unconsolidated affiliates in 2013:
Date
Property
Stated
Interest
Rate
Maturity Date
(1)
Amount Financed
or Extended
December
The Pavilion at Port Orange - Phase I
(2)
LIBOR + 2.0%
November 2015
(3)
$
62,600
December
Hammock Landing - Phase I
(4)
LIBOR + 2.0%
November 2015
(3)
41,068
December
Hammock Landing - Phase II
(5)
LIBOR + 2.25%
November 2015
(3)
10,757
March
Renaissance Center - Phase II
(6)
3.49%
April 2023
16,000
March
Friendly Center
(7)
3.48%
April 2023
100,000
March
Fremaux Town Center - Phase I
(8)
LIBOR + 2.125%
March 2016
46,000
(1)
Excludes any extension options.
(2)
The construction loan was extended and modified to reduce the capacity from
$64,950
to
$62,600
, reduce the interest rate from a variable-rate of LIBOR +
3.5%
to a variable-rate of LIBOR +
2.0%
and extend the maturity date. The Operating Partnership has guaranteed
25%
of the construction loan.
(3)
The construction loan has
two
one
-year extension options, which are at the joint venture's election, for an outside maturity date of November 2017.
(4)
The loan was amended and restated to extend the maturity date and reduce the interest rate from a variable-rate of LIBOR +
3.5%
to a variable-rate of LIBOR +
2.0%
. The Operating Partnership has guaranteed
25%
of the loan.
(5)
A construction loan to build a Carmike Cinema has
two
one
-year extension options, which are at the joint venture's election, for an outside maturity date of
November 2017
. The Operating Partnership's guaranty was reduced from
100%
to
25%
in the third quarter of 2014 when the Carmike Cinema became operational. See the table above for information on the extension and modification of the Phase II loan in November 2014.
(6)
Net proceeds from the loan were used to retire a
$15,700
loan that was scheduled to mature in
April 2013
.
(7)
Net proceeds from the loan were used to retire
four
loans, scheduled to mature in
April 2013
and with an aggregate balance of
$100,000
, that were secured by Friendly Center, Friendly Center Office Building, First National Bank Building, Green Valley Office Building, First Citizens Bank Building, Wachovia Office Building and Bank of America Building.
(8)
The construction loan had
two
one
-year extension options, which were at the joint venture's election, for an outside maturity date of
March 2018
. The Operating Partnership had guaranteed
100%
of the construction loan. The loan was amended and restated in February 2014 and August 2014, as described above.
All of the debt on the Properties owned by the unconsolidated affiliates listed above is non-recourse, except for Ambassador, Ambassador Infrastructure, West Melbourne, Port Orange, Gulf Coast - Phase III and Fremaux. See
Note 14
for a description of guarantees the Operating Partnership has issued related to certain unconsolidated affiliates.
Ambassador Town Center JV, LLC
In December 2014, the Company formed a
65
/
35
joint venture, Ambassador, to develop, own and operate Ambassador Town Center, a community center development located in Lafayette, LA. Construction began in early 2015 and is expected to be complete in spring 2016. The partners contributed aggregate initial equity of
$14,800
, of which the Company's contribution was
$13,320
. Following the initial formation of Ambassador, all required future contributions will be funded on a
65
/
35
pro rata basis.
Fremaux Town Center JV, LLC
In January 2013, the Company formed a
65
/
35
joint venture, Fremaux, to develop, own and operate Fremaux Town Center, a community center development located in Slidell, LA. Construction began in March 2013 and phase one opened in spring 2014. The partners contributed aggregate initial equity of
$20,500
, of which the Company's contribution was
$18,450
. Following the initial formation of Fremaux, all required future contributions will be funded on a
65
/
35
pro rata basis. Phase two is currently under construction with completion expected in fall 2015.
123
Imperial Valley Mall L.P, Imperial Valley Peripheral L.P., Imperial Valley Commons L.P.
In December 2012, the Company acquired the remaining
40.0%
interests in Imperial Valley Mall L.P. and Imperial Valley Peripheral L.P., which owns vacant land adjacent to Imperial Valley Mall in El Centro, CA, from its joint venture partner. The results of operations of Imperial Valley Mall L.P. and Imperial Valley Peripheral L.P. through the acquisition date are included in the table above using the equity method of accounting. From the date of acquisition, the results of operations of Imperial Valley Mall L.P. and Imperial Valley Peripheral L.P. are accounted for on a consolidated basis. The Company also acquired the joint venture partner's
40.0%
interest in Imperial Valley Commons L.P., a VIE that owns land adjacent to Imperial Valley Mall. Imperial Valley Commons L.P. was consolidated as a VIE as of
December 31, 2013
and continues to be accounted for on a consolidated basis as a wholly-owned entity as of
December 31, 2014
. See
Note 3
for further information.
El Paso Outlet Outparcels, LLC
In
April 2012
, the Company acquired a
50.0%
interest in a joint venture, El Paso Outlet Outparcels, LLC, simultaneously with the acquisition of a
75.0%
interest in The Outlet Shoppes at El Paso (see
Note 3
). The Company's investment was
$3,864
. The remaining
50.0%
interest is owned by affiliates of Horizon Group Properties. El Paso Outlet Outparcels, LLC owns land adjacent to The Outlet Shoppes at El Paso. The terms of the joint venture agreement provide that voting rights, capital contributions and distributions of cash flows will be on a pari passu basis in accordance with the ownership percentages.
CBL/T-C, LLC
CBL/T-C, LLC ("CBL/T-C") and TIAA-CREF each own a
50%
interest with respect to the CoolSprings Galleria, Oak Park Mall and West County Center Properties. The terms of the joint venture agreement provide that, with respect to these Properties, voting rights, capital contributions and distributions of cash flows will be on a pari passu basis in accordance with ownership percentages. As of December 31, 2013, the Company and TIAA-CREF owned
88%
and
12%
interests, respectively, in Pearland Town Center. The Company accounted for the formation of CBL/T-C as the sale of a partial interest in the combined CoolSprings Galleria, Oak Park Mall and West County Center Properties and recognized a gain on sale of real estate of
$54,327
in 2011, which included the impact of a reserve for future capital expenditures that the Company must fund related to parking decks at West County Center in the amount of
$26,439
. The Company recorded its investment in CBL/T-C under the equity method of accounting at
$116,397
, which represented its combined remaining
50%
cost basis in the CoolSprings Galleria, Oak Park Mall and West County Center Properties. The Company determined that CBL/T-C's interest in Pearland Town Center represented an interest in a VIE and accounted for the Pearland Town Center Property separately from the combined CoolSprings Galleria, Oak Park Mall and West County Center Properties. The Company determined that, because it had the option to acquire TIAA-CREF's interest in Pearland Town Center in the future, it did not qualify as a partial sale and therefore, accounted for the
$18,264
contributed by TIAA-CREF attributable to Pearland Town Center as a financing. This amount was included in mortgage and other indebtedness in the accompanying consolidated balance sheets as of December 31, 2013. Under the financing method, the Company continued to account for Pearland Town Center on a consolidated basis. In accordance with the terms of the joint venture agreement, the Company elected to purchase TIAA-CREF's
12%
interest in Pearland Town Center in the first quarter of 2014 for
$17,948
. This amount represented the noncontrolling partner's unreturned equity contribution related to Pearland Town Center, which was accounted for as a financing obligation, plus accrued and unpaid preferred return at a rate of
8%
. See
Note 6
for more information.
Cost Method Investments
The Company owns a
6.2%
noncontrolling interest in subsidiaries of Jinsheng Group (“Jinsheng”), an established mall operating and real estate development company located in Nanjing, China. Jinsheng owns controlling interests in home furnishing shopping malls.
Prior to May 2013, the Company also held a secured convertible promissory note secured by
16,565,534
Series 2 Ordinary Shares of Jinsheng (which equated to a
2.275%
ownership interest). The secured note was non-interest bearing and was amended by the Company and Jinsheng to extend to May 30, 2013 the Company's right to convert the outstanding amount of the secured note into
16,565,534
Series A-2 Preferred Shares of Jinsheng. The Company exercised its right to demand payment of the note and received payment from Jinsheng in May 2013.
The Company accounts for its noncontrolling interest in Jinsheng using the cost method because the Company does not exercise significant influence over Jinsheng and there is no readily determinable market value of Jinsheng’s shares since they are not publicly traded. The noncontrolling interest is reflected as investment in unconsolidated affiliates in the accompanying consolidated balance sheets as of
December 31, 2014
and
2013
. The secured note was reflected as investment in unconsolidated affiliates in the accompanying consolidated balance sheets as of
December 31, 2013
, prior to its 2014 redemption.
124
NOTE 6. MORTGAGE AND OTHER INDEBTEDNESS
Debt of the Company
CBL has no indebtedness. Either the Operating Partnership or one of its consolidated subsidiaries, that the Operating Partnership has a direct or indirect ownership interest in, is the borrower on all of the Company's debt.
CBL is a limited guarantor of the Notes, issued by the Operating Partnership in November 2013 and October 2014, respectively, for losses suffered solely by reason of fraud or willful misrepresentation by the Operating Partnership or its affiliates. The Company also provides a limited guarantee of the Operating Partnership's obligations with respect to its unsecured credit facilities and
two
unsecured term loans as of
December 31, 2014
.
CBL also had guaranteed
100%
of the debt secured by The Promenade in D'Iberville, MS. The loan was paid off in the fourth quarter of 2014. See below for further information on this retirement of debt.
Debt of the Operating Partnership
Mortgage and other indebtedness consisted of the following:
December 31, 2014
December 31, 2013
Amount
Weighted
Average
Interest
Rate
(1)
Amount
Weighted
Average
Interest
Rate
(1)
Fixed-rate debt:
Non-recourse loans on operating Properties
(2)
$
3,252,730
5.62%
$
3,527,830
5.54%
Senior unsecured notes due 2023
(3)
445,770
5.25%
445,374
5.25%
Senior unsecured notes due 2024
(4)
299,925
4.60%
—
—%
Other
(5)
5,639
3.50%
—
—%
Financing obligation
(6)
—
—%
17,570
8.00%
Total fixed-rate debt
4,004,064
5.50%
3,990,774
5.52%
Variable-rate debt:
Non-recourse term loans on operating Properties
17,121
2.29%
133,712
3.14%
Recourse term loans on operating Properties
7,638
2.91%
51,300
1.87%
Construction loans
454
2.66%
2,983
2.17%
Unsecured lines of credit
221,183
1.56%
228,754
1.57%
Unsecured term loans
450,000
1.71%
450,000
1.71%
Total variable-rate debt
696,396
1.69%
866,749
1.91%
Total
$
4,700,460
4.93%
$
4,857,523
4.88%
(1)
Weighted-average interest rate includes the effect of debt premiums and discounts, but excludes amortization of deferred financing costs.
(2)
The Operating Partnership had
four
interest rate swaps on notional amounts totaling
$105,584
as of
December 31, 2014
and
$109,830
as of
December 31, 2013
related to
four
variable-rate loans on operating Properties to effectively fix the interest rates on the respective loans. Therefore, these amounts are reflected in fixed-rate debt at
December 31, 2014
and
2013
.
(3)
In November 2013, the Operating Partnership issued
$450,000
of senior unsecured notes in a public offering. The balance at
December 31, 2014
is net of an unamortized discount of
$4,230
. See below for additional information.
(4)
The Operating Partnership issued
$300,000
of senior unsecured notes in a public offering in October 2014. The balance at
December 31, 2014
includes an unamortized discount of
$75
. See below for additional information.
(5)
A subsidiary of the Management Company entered into a term loan in May 2014.
(6)
This amount represented the noncontrolling partner's unreturned equity contribution related to Pearland Town Center that was accounted for as a financing due to certain terms of the CBL/T-C joint venture agreement. In the first quarter of 2014, the Company purchased the noncontrolling interest as described below.
Non-recourse and recourse term loans include loans that are secured by Properties owned by the Company that have a net carrying value of
$3,916,571
at
December 31, 2014
.
125
Senior Unsecured Notes
In October 2014, the Operating Partnership issued
$300,000
of the 2024 Notes, which bear interest at
4.60%
payable semiannually beginning
April 15, 2015
and mature on
October 15, 2024
. The interest rate will be subject to an increase ranging from
0.25%
to
1.00%
from time to time if, on or after
January 1, 2016
and prior to
January 1, 2020
, the ratio of secured debt to total assets of the Company, as defined, is greater than
40%
but less than
45%
. The 2024 Notes are redeemable at the Operating Partnership's election, in whole or in part from time to time, on not less than
30
days notice to the holders of the 2024 Notes to be redeemed. The 2024 Notes may be redeemed prior to July 15, 2024 for cash, at a redemption price equal to the greater of (1)
100%
of the aggregate principal amount of the 2024 Notes to be redeemed or (2) an amount equal to the sum of the present values of the remaining scheduled payments of principal and interest on the 2024 Notes to be redeemed, discounted to the redemption date on a semi-annual basis at the treasury rate, as defined, plus
0.35%
, plus accrued and unpaid interest. CBL is a limited guarantor of the Operating Partnership's obligations under the 2024 Notes, for losses suffered solely by reason of fraud or willful misrepresentation by the Operating Partnership or its affiliates. On or after July 15, 2024, the 2024 Notes are redeemable for cash at a redemption price equal to
100%
of the aggregate principal amount of the 2024 Notes to be redeemed plus accrued and unpaid interest. After deducting underwriting and other offering expenses of
$2,245
and a discount of
$75
, the net proceeds from the sale of the 2024 Notes were approximately
$297,680
, which the Operating Partnership used to reduce the outstanding balances on its credit facilities.
In November 2013, the Operating Partnership issued
$450,000
of the 2023 Notes, which bear interest at
5.25%
payable semiannually beginning
June 1, 2014
and mature on
December 1, 2023
. The interest rate will be subject to an increase ranging from
0.25%
to
1.00%
from time to time if, on or after
January 1, 2016
and prior to
January 1, 2020
, the ratio of secured debt to total assets of the Company, as defined, is greater than
40%
but less than
45%
. The 2023 Notes are redeemable at the Operating Partnership's election, in whole or in part from time to time, on not less than
30
days notice to the holders of the 2023 Notes to be redeemed. The 2023 Notes may be redeemed prior to September 1, 2023 for cash, at a redemption price equal to the greater of (1)
100%
of the aggregate principal amount of the 2023 Notes to be redeemed or (2) an amount equal to the sum of the present values of the remaining scheduled payments of principal and interest on the 2023 Notes to be redeemed, discounted to the redemption date on a semi-annual basis at the treasury rate, as defined, plus
0.40%
, plus accrued and unpaid interest. On or after September 1, 2023, the 2023 Notes are redeemable for cash at a redemption price equal to
100%
of the aggregate principal amount of the 2023 Notes to be redeemed plus accrued and unpaid interest. After deducting underwriting and other offering expenses of
$4,152
and a discount of
$4,626
, the net proceeds from the sale of the 2023 Notes were
$441,222
, which the Operating Partnership used to reduce the outstanding balances on its credit facilities.
Financing Obligation
In the first quarter of 2014, the Company exercised its right to acquire the
12.0%
noncontrolling interest in Pearland Town Center, which was accounted for as a financing obligation upon its sale in October 2011, from its joint venture partner. The
$17,948
purchase price represents the partner's unreturned capital plus accrued and unpaid preferred return at a rate of
8.0%
. See
Note 5
for additional information.
Unsecured Lines of Credit
The Company has
three
unsecured credit facilities that are used for retirement of secured loans, repayment of term loans, working capital, construction and acquisition purposes, as well as issuances of letters of credit.
Each facility bears interest at LIBOR plus a spread of
100
to
175
basis points based on the Company's credit ratings. As of
December 31, 2014
, the Company's interest rate, based on its credit ratings of Baa3 from Moody's and BBB- from Fitch, is LIBOR plus
140
basis points. Additionally, the Company pays an annual facility fee that ranges from
0.15%
to
0.35%
of the total capacity of each facility. As of
December 31, 2014
, the annual facility fee was
0.30%
. The
three
unsecured lines of credit had a weighted-average interest rate of
1.56%
at
December 31, 2014
.
126
The following summarizes certain information about the Company's unsecured lines of credit as of
December 31, 2014
:
Total
Capacity
Total
Outstanding
Maturity
Date
Extended
Maturity
Date
(1)
Facility A
$
600,000
$
63,716
(2)
November 2015
November 2016
First Tennessee
100,000
2,200
(3)
February 2016
N/A
Facility B
600,000
155,267
(4)
November 2016
November 2017
$
1,300,000
$
221,183
(1)
The extension options on both facilities are at the Company's election, subject to continued compliance with the terms of the facilities, and have a one-time extension fee of
0.20%
of the commitment amount of each credit facility.
(2)
There was an additional
$800
outstanding on this facility as of
December 31, 2014
for letters of credit. Up to
$50,000
of the capacity on this facility can be used for letters of credit.
(3)
There was an additional
$113
outstanding on this facility as of
December 31, 2014
for letters of credit. Up to
$20,000
of the capacity on this facility can be used for letters of credit.
(4)
There was an additional
$6,110
outstanding on this facility as of
December 31, 2014
for letters of credit. Up to
$50,000
of the capacity on this facility can be used for letters of credit.
Unsecured Term Loans
In the third quarter of 2013, the Company closed on a
five
-year
$400,000
unsecured term loan. Net proceeds from the term loan were used to reduce outstanding balances on the Company's credit facilities. The loan bears interest at a variable-rate of
LIBOR plus 150 basis points
based on the Company's current credit ratings and has a maturity date of
July 2018
. At
December 31, 2014
, the outstanding borrowings of
$400,000
had an interest rate of
1.67%
.
In the first quarter of 2013, under the terms of the Company's amended and restated agreement with First Tennessee Bank, NA, the Company obtained a
$50,000
unsecured term loan that bore interest at a variable-rate of
LIBOR plus 190 basis points
and matures in
February 2018
. At
December 31, 2014
, the outstanding borrowings of
$50,000
had a weighted-average interest rate of
2.05%
.
See
Note 19
for information related to a reduction in the interest rate on the
$50,000
unsecured term loan that occurred subsequent to
December 31, 2014
.
Other
In the second quarter of 2014, a consolidated, joint venture subsidiary of the Management Company closed on a
$7,000
term loan which bears interest at a fixed rate of
3.50%
and matures in
May 2017
. At
December 31, 2014
, the loan had an outstanding balance of
$5,639
.
In the second quarter of 2014, the subsidiary of the Management Company also obtained a
$3,500
revolving line of credit, which bears interest at a variable rate of LIBOR plus
249
basis points and matures in
June 2017
. At
December 31, 2014
, the revolver had no amount outstanding.
Fixed-Rate Debt
As of
December 31, 2014
, fixed-rate loans on operating Properties bear interest at stated rates ranging from
4.05%
to
8.50%
. Outstanding borrowings under fixed-rate loans include net unamortized debt premiums of
$7,414
that were recorded when the Company assumed debt to acquire real estate assets that was at a net above-market interest rate compared to similar debt instruments at the date of acquisition. Fixed-rate loans on operating Properties generally provide for monthly payments of principal and/or interest and mature at various dates through December 2024, with a weighted-average maturity of
4.19
years.
127
Financings
The following table presents the fixed-rate loans, secured by the related Properties, that were entered into since January 1, 2013:
Date
Property
(1)
Stated
Interest
Rate
Maturity Date
Amount
Financed
2014:
November
The Outlet Shoppes of the Bluegrass
(2)
4.045%
December 2024
$
77,500
2013:
October
The Outlet Shoppes at Atlanta
(3)
4.90%
November 2023
$
80,000
(1)
This Property is owned in a consolidated joint venture and the Company's share of the remaining excess proceeds was used to reduce outstanding balances on the Company's credit facilities.
(2)
A portion of the net proceeds from the non-recourse mortgage loan was used to retire a
$47,931
recourse construction loan.
(3)
A portion of the net proceeds from the non-recourse mortgage loan was used to repay a
$53,080
recourse construction loan.
Loan Repayments
The Company repaid the following fixed-rate loans, secured by the related Properties, since January 1, 2013:
Date
Property
Interest
Rate at
Repayment Date
Scheduled
Maturity Date
Principal
Balance
Repaid
(1)
2014:
December
Janesville Mall
(2)
8.38%
April 2016
$
2,473
October
Mall del Norte
5.04%
December 2014
113,400
January
St. Clair Square
(3)
3.25%
December 2016
122,375
2013:
December
Northpark Mall
5.75%
March 2014
$
32,684
June
Mid Rivers Mall
(4)
5.88%
May 2021
88,410
April
South County Center
(5)
4.96%
October 2013
71,740
January
Westmoreland Mall
5.05%
March 2013
63,639
(1)
The Company retired the loans with borrowings from its credit facilities.
(2)
The Company recorded a
$257
loss on extinguishment of debt due to a prepayment fee on the early retirement.
(3)
The Company recorded a
$1,249
loss on extinguishment of debt due to a prepayment fee on the early retirement.
(4)
The Company recorded an
$8,936
loss on extinguishment of debt, which consisted of an
$8,708
prepayment fee and
$228
of unamortized debt issuance costs.
(5)
The Company recorded a loss on extinguishment of debt of
$172
from the write-off of an unamortized discount.
The following is a summary of the Company's 2014 dispositions for which the Property securing the related fixed-rate debt was transferred to the lender:
Balance of
Non-recourse Debt
Gain on Extinguishment of Debt
Date
Property
Interest
Rate at
Repayment Date
Scheduled
Maturity Date
October
Columbia Place
(1)
5.45%
September 2013
$
27,265
$
27,171
September
Chapel Hill Mall
(1)
6.10%
August 2016
68,563
18,296
January
Citadel Mall
(2)
5.68%
April 2017
68,169
43,932
$
163,997
$
89,399
(1)
The Company conveyed the Mall to the lender through a deed-in-lieu of foreclosure.
(2)
The mortgage lender completed the foreclosure process and received the title to the Mall in satisfaction of the non-recourse debt.
128
Variable-Rate Debt
Non-recourse term loans for the Company’s operating Properties bear interest at variable interest rates indexed to the LIBOR rate. At
December 31, 2014
, interest rates on such non-recourse loans varied from
1.97%
to
2.91%
. These loans mature at various dates from June 2016 to April 2019, with a weighted-average maturity of
2.47
years, and have extension options of up to
two
years.
Financings
The following table presents the variable-rate loans, secured by the related Properties, that were entered into since January 1, 2013:
Date
Property
Stated
Interest
Rate
Maturity Date
(1)
Amount Financed
(2)
2014:
April
The Outlet Shoppes at Oklahoma City - Phase II
(3)
LIBOR + 2.75%
April 2019
(4)
$
6,000
2013:
June
Statesboro Crossing
LIBOR + 1.80%
June 2016
(5)
$
11,400
(1)
Excludes any extension options.
(2)
Proceeds were used to reduce the balances on the Company's credit facilities unless otherwise noted.
(3)
Proceeds from the operating Property loan for Phase II were distributed to the partners in accordance with the terms of the partnership agreement.
(4)
The loan has
two
one
-year extension options, which are at the consolidated joint venture's election, for an outside maturity date of April 2021.
(5)
The non-recourse loan has
two
one
-year extension options, which are at the Company's option, for an outside maturity date of June 2018.
Loan Repayments
The Company repaid the following variable-rate loans, secured by the related Properties, since January 1, 2013:
Date
Property
Interest
Rate at
Repayment Date
Scheduled
Maturity Date
Principal
Balance
Repaid
(1)
2014:
December
The Promenade
1.87%
December 2014
$
47,670
2013:
September
The Forum at Grandview
3.19%
September 2013
$
10,200
July
Alamance Crossing West
3.20%
December 2013
16,000
February
Statesboro Crossing
1.21%
February 2013
13,460
(1)
The Company retired the loan with borrowings from its credit facilities.
129
Construction Loans
Financings
The following table presents the construction loans, secured by the related Properties, that were entered into since January 1, 2013:
Date
Property
Stated
Interest
Rate
Maturity Date
Amount Financed
2014:
December
The Outlet Shoppes at Atlanta - Parcel Development
(1)
LIBOR + 2.50%
December 2019
$
2,435
April
The Outlet Shoppes at Oklahoma City - Phase III
(2)
LIBOR + 2.75%
April 2019
(3)
5,400
April
The Outlet Shoppes at El Paso - Phase II
(2)
LIBOR + 2.75%
April 2018
7,000
2013:
August
The Outlet Shoppes of the Bluegrass
(4)
LIBOR + 2.00%
August 2016
$
60,200
(1)
The Operating Partnership has guaranteed
100%
of the loan, which had an outstanding balance of
$454
at
December 31, 2014
. The guaranty will terminate once construction is complete and certain debt and operational metrics are met.
(2)
The Operating Partnership has guaranteed
100%
of the construction loan for the expansion of the outlet center until certain financial and operational metrics are met.
(3)
The construction loan has two one-year extension options, which are at the consolidated joint venture's election, for an outside maturity date of April 2021.
(4)
The Operating Partnership had guaranteed
100%
of the recourse construction loan. The loan was retired as described above with the proceeds from a fixed-rate non-recourse mortgage loan in November 2014. The loan had
two
one
-year extension options, which were at the joint venture's election, for an outside maturity date of August 2018.
Loan Repayments
The Company repaid the following construction loans, secured by the related Properties, since January 1, 2013:
Date
Property
Interest
Rate at
Repayment Date
Scheduled
Maturity Date
Principal
Balance
Repaid
2014:
November
The Outlet Shoppes of the Bluegrass
(1)
2.15%
August 2016
$
47,931
2013:
October
The Outlet Shoppes of Atlanta
(2)
2.93%
August 2015
$
53,080
(1)
The joint venture retired the recourse construction loan with a portion of the proceeds from a
$77,500
fixed-rate non-recourse mortgage loan. The Company's share of excess net proceeds was used to reduce the outstanding balances on its lines of credit.
(2)
The joint venture retired the recourse construction loan with a portion of the proceeds from an
$80,000
fixed-rate non-recourse mortgage loan. The Company's share of excess net proceeds was used to reduce the outstanding balances on its lines of credit.
130
Covenants and Restrictions
The agreements for the unsecured lines of credit, the Notes and unsecured term loans contain, among other restrictions, certain financial covenants including the maintenance of certain financial coverage ratios, minimum net worth requirements, minimum unencumbered asset and interest ratios, maximum secured indebtedness ratios, maximum total indebtedness ratios and limitations on cash flow distributions. The Company believes that it was in compliance with all covenants and restrictions at
December 31, 2014
.
Unsecured Lines of Credit and Unsecured Term Loans
The following presents the Company's compliance with key covenant ratios, as defined, of the credit facilities and term loans as of
December 31, 2014
:
Ratio
Required
Actual
Debt to total asset value
< 60%
49.1%
Unencumbered asset value to unsecured indebtedness
> 1.60x
2.5x
Unencumbered NOI to unsecured interest expense
> 1.75x
4.1x
EBITDA to fixed charges (debt service)
> 1.50x
2.2x
The agreements for the unsecured credit facilities and unsecured term loans described above contain default provisions customary for transactions of this nature (with applicable customary grace periods). Additionally, any default in the payment of any recourse indebtedness greater than or equal to
$50,000
or any non-recourse indebtedness greater than
$150,000
(for the Company's ownership share) of CBL, the Operating Partnership or any Subsidiary, as defined, will constitute an event of default under the agreements for the credit facilities. The credit facilities also restrict the Company's ability to enter into any transaction that could result in certain changes in its ownership or structure as described under the heading “Change of Control/Change in Management” in the agreements for the credit facilities. Prior to the Company obtaining an investment grade rating in May 2013, the obligations of the Company under the agreements were unconditionally guaranteed, jointly and severally, by any subsidiary of the Company to the extent such subsidiary was a material subsidiary and was not otherwise an excluded subsidiary, as defined in the agreements. Once the Company obtained an investment grade rating, guarantees by material subsidiaries were no longer required by the agreements.
Senior Unsecured Notes
The following presents the Company's compliance with key covenant ratios, as defined, of the Notes as of
December 31, 2014
:
Ratio
Required
Actual
Total debt to total assets
< 60%
53.7%
Secured debt to total assets
<45%
(1)
37.0%
Total unencumbered assets to unsecured debt
>150%
235.8%
Consolidated income available for debt service to annual debt service charge
> 1.50x
3.1x
(1)
On January 1, 2020 and thereafter, secured debt to total assets must be less than
40%
.
The agreements for the Notes described above contain default provisions customary for transactions of this nature (with applicable customary grace periods). Additionally, any default in the payment of any recourse indebtedness greater than or equal to
$50,000
of the Operating Partnership will constitute an event of default under the Notes.
Other
Several of the Company’s malls/open-air centers, associated centers and community centers, in addition to the corporate office building, are owned by special purpose entities, created as a requirement under certain loan agreements, that are included in the Company’s consolidated financial statements. The sole business purpose of the special purpose entities is to own and operate these Properties. The real estate and other assets owned by these special purpose entities are restricted under the loan agreements in that they are not available to settle other debts of the Company. However, so long as the loans are not under an event of default, as defined in the loan agreements, the cash flows from these Properties, after payments of debt service, operating expenses and reserves, are available for distribution to the Company.
131
Scheduled Principal Payments
As of
December 31, 2014
, the scheduled principal amortization and balloon payments of the Company’s consolidated debt, excluding extensions available at the Company’s option, on all mortgage and other indebtedness, including construction loans and lines of credit, are as follows:
2015
$
594,672
2016
763,868
2017
491,189
2018
678,512
2019
114,337
Thereafter
2,054,773
4,697,351
Net unamortized premiums
3,109
$
4,700,460
Of the
$594,672
of scheduled principal payments in 2015,
$464,867
relates to the maturing principal balances of
seven
operating Property loans,
$63,716
relates to an unsecured line of credit and
$66,089
represents scheduled principal amortization.
The Company has extension options available at its election, subject to continued compliance with the terms of the facilities, related to the maturities of its unsecured credit facilities, including a 2016 extension on the unsecured line of credit with a 2015 maturity date. The credit facilities may be used to retire loans maturing in 2015 as well as to provide additional flexibility for liquidity purposes.
Interest Rate Hedging Instruments
The Company records its derivative instruments in its consolidated balance sheets at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether the derivative has been designated as a hedge and, if so, whether the hedge has met the criteria necessary to apply hedge accounting.
The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish these objectives, the Company primarily uses interest rate swaps and caps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. Interest rate caps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty if interest rates rise above the strike rate on the contract in exchange for an up-front premium.
The effective portion of changes in the fair value of derivatives designated as, and that qualify as, cash flow hedges is recorded in AOCI/L and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. Such derivatives were used to hedge the variable cash flows associated with variable-rate debt.
As of
December 31, 2014
, the Company had the following outstanding interest rate derivatives that were designated as cash flow hedges of interest rate risk:
Interest Rate
Derivative
Number of
Instruments
Notional
Amount
Interest Rate Swaps
4
$
105,584
132
The following tables provide further information relating to the Company’s interest rate derivatives that were designated as cash flow hedges of interest rate risk as of
December 31, 2014
and
2013
:
Instrument Type
Location in
Consolidated
Balance Sheet
Notional
Amount
Designated
Benchmark
Interest
Rate
Strike
Rate
Fair Value at 12/31/14
Fair Value at 12/31/13
Maturity
Date
Cap
Intangible lease assets
and other assets
$ 122,375
(amortizing
to $122,375)
3-month
LIBOR
5.000
%
N/A
$
—
January 2014
Pay fixed/ Receive
variable Swap
Accounts payable and
accrued liabilities
$ 51,037
(amortizing
to $48,337)
1-month
LIBOR
2.149
%
$
(1,064
)
$
(1,915
)
April 2016
Pay fixed/ Receive
variable Swap
Accounts payable and
accrued liabilities
$ 31,960
(amortizing
to $30,276)
1-month
LIBOR
2.187
%
(681
)
(1,226
)
April 2016
Pay fixed/ Receive
variable Swap
Accounts payable and
accrued liabilities
$ 11,946
(amortizing
to $11,313)
1-month
LIBOR
2.142
%
(248
)
(446
)
April 2016
Pay fixed/ Receive
variable Swap
Accounts payable and
accrued liabilities
$ 10,641
(amortizing
to $10,083)
1-month
LIBOR
2.236
%
(233
)
(420
)
April 2016
$
(2,226
)
$
(4,007
)
Hedging
Instrument
Gain (Loss) Recognized in OCI/L
(Effective Portion)
Location of Losses Reclassified from AOCI/L into Earnings (Effective Portion)
Loss Recognized in Earnings
(Effective Portion)
Location of Gain (Loss) Recognized in Earnings (Ineffective Portion)
Gain
Recognized in
Earnings
(Ineffective Portion)
2014
2013
2012
2014
2013
2012
2014
2013
2012
Interest rate contracts
$
1,782
$
1,815
$
(207
)
Interest Expense
$
(2,195
)
$
(2,297
)
$
(2,267
)
Interest Expense
$
—
$
—
$
—
As of
December 31, 2014
, the Company expects to reclassify approximately
$1,923
of losses currently reported in AOCI to interest expense within the next twelve months due to the amortization of its outstanding interest rate contracts. Fluctuations in fair values of these derivatives between
December 31, 2014
and the respective dates of termination will vary the projected reclassification amount.
See
Notes 2
and
15
for additional information regarding the Company’s interest rate hedging instruments.
NOTE 7. SHAREHOLDERS’ EQUITY AND PARTNERS' CAPITAL
Common Stock and Common Units
The Company's authorized common stock consists of
350,000,000
shares at
$0.01
par value per share. The Company had
170,260,273
and
170,048,144
shares of common stock issued and outstanding as of
December 31, 2014
and
2013
, respectively.
Partners in the Operating Partnership hold their ownership through common and special common units of limited partnership interest, hereinafter referred to as "common units." A common unit and a share of CBL's common stock have essentially the same economic characteristics, as they effectively participate equally in the net income and distributions of the Operating Partnership. For each share of common stock issued by CBL, the Operating Partnership has issued a corresponding number of common units to CBL in exchange for the proceeds from the stock issuance. The Operating Partnership had
199,532,908
and
199,593,731
common units outstanding as of
December 31, 2014
and
2013
, respectively.
133
Each limited partner in the Operating Partnership has the right to exchange all or a portion of its common units for shares of CBL's common stock, or at CBL's election, their cash equivalent. When an exchange for common stock occurs, CBL assumes the limited partner's common units in the Operating Partnership. The number of shares of common stock received by a limited partner of the Operating Partnership upon exercise of its exchange rights will be equal, on a one-for-one basis, to the number of common units exchanged by the limited partner. If CBL elects to pay cash, the amount of cash paid by the Operating Partnership to redeem the limited partner's common units will be based on the
five
-day trailing average of the trading price at the time of exercise of the shares of common stock that would otherwise have been received by the limited partner in the exchange. Neither the common units nor the shares of common stock of CBL are subject to any right of mandatory redemption.
At-The-Market Equity Program
On March 1, 2013, the Company entered into the Sales Agreements with a number of sales agents to sell shares of CBL's common stock, having an aggregate offering price of up to
$300,000
, from time to time in the ATM program. In accordance with the Sales Agreements, the Company will set the parameters for the sales of shares, including the number of shares to be issued, the time period during which sales are to be made and any minimum price below which sales may not be made. The Sales Agreements provide that the sales agents will be entitled to compensation for their services at a mutually agreed commission rate not to exceed
2.0%
of the gross proceeds from the sales of shares sold through the ATM program. For each share of common stock issued by CBL, the Operating Partnership issues a corresponding number of common units of limited partnership interest to CBL in exchange for the contribution of the proceeds from the stock issuance. The Company includes only share issuances that have settled in the calculation of shares outstanding at the end of each period.
The Company did not sell any shares under the ATM program during
2014
. The following table summarizes issuances of common stock sold through the ATM program since inception through
2013
:
Number of Shares
Settled
Gross
Proceeds
Net
Proceeds
Weighted-average
Sales Price
First quarter 2013
1,889,105
$
44,459
$
43,904
$
23.53
Second quarter 2013
6,530,193
167,034
165,692
25.58
Total
8,419,298
$
211,493
$
209,596
$
25.12
The net proceeds from these sales were used to reduce the balances on the Company's credit facilities. Since the commencement of the ATM program, the Company has issued
8,419,298
shares of common stock and approximately
$88,507
remains available that may be sold under this program. Actual future sales will depend on a variety of factors including but not limited to market conditions, the trading price of CBL's common stock and the Company's capital needs. The Company has no obligation to sell the remaining shares available under the ATM program.
Common Unit Activity
During 2014, CBL elected to pay
$4,861
in cash to
four
holders of
272,952
common units of limited partnership interest in the Operating Partnership upon the exercise of their conversion rights.
During 2013, no holders of common units exercised their conversion rights.
During 2012, holders of
12,690,628
common units of limited partnership interest in the Operating Partnership exercised their conversion rights. CBL elected to pay cash of
$3,965
for
224,628
common units and to issue
12,466,000
shares of common stock in exchange for the remaining common units.
Preferred Stock and Preferred Units
The Company's authorized preferred stock consists of
15,000,000
shares at
$0.01
par value per share. A description of the Company's cumulative redeemable preferred stock is listed below. The Operating Partnership issues an equivalent number of preferred units to CBL in exchange for the contribution of the proceeds from CBL to the Operating Partnership when CBL issues preferred stock. The preferred units generally have the same terms and economic characteristics as the corresponding series of preferred stock.
The Company had
6,900,000
depositary shares, each representing 1/10
th
of a share of CBL's
6.625%
Series E Preferred Stock with a par value of
$0.01
per share, outstanding as of
December 31, 2014
and
2013
. The Series E Preferred Stock has a liquidation preference of
$250.00
per share (
$25.00
per depositary share). The dividends on the Series E Preferred Stock are cumulative, accrue from the date of issuance and are payable quarterly in arrears at a rate of
$16.5625
per share (
$1.65625
per depositary share) per annum. The Company may not redeem the Series E Preferred Stock before October 12, 2017, except in
134
limited circumstances to preserve CBL's REIT status or in connection with a change of control. On or after October 12, 2017, the Company may, at its option, redeem the Series E Preferred Stock in whole at any time or in part from time to time by paying
$25.00
per depositary share, plus any accrued and unpaid dividends up to, but not including, the date of redemption. The Series E Preferred Stock generally has no stated maturity and will not be subject to any sinking fund or mandatory redemption. The Series E Preferred Stock is not convertible into any of the Company's securities, except under certain circumstances in connection with a change of control. Owners of the depositary shares representing Series E Preferred Stock generally have no voting rights except under dividend default.
The Company had
18,150,000
depositary shares, each representing 1/10
th
of a share of CBL's
7.375%
Series D Preferred Stock with a par value of
$0.01
per share, outstanding as of
December 31, 2014
and
2013
. The Series D Preferred Stock has a liquidation preference of
$250.00
per share (
$25.00
per depositary share). The dividends on the Series D Preferred Stock are cumulative, accrue from the date of issuance and are payable quarterly in arrears at a rate of
$18.4375
per share (
$1.84375
per depositary share) per annum. The Series D Preferred Stock has no stated maturity, is not subject to any sinking fund or mandatory redemption, and is not convertible into any other securities of the Company. The Company may redeem shares, in whole or in part, at any time for a cash redemption price of
$250.00
per share (
$25.00
per depositary share) plus accrued and unpaid dividends.
Dividends - CBL
CBL paid first, second and third quarter
2014
cash dividends on its common stock of
$0.245
per share on April 16
th
, July 15
th
and October 15
th
2014
, respectively. On November 13, 2014, CBL's Board of Directors declared a fourth quarter cash dividend of
$0.265
per share that was paid on January 15, 2015, to shareholders of record as of December 30, 2014. The dividend declared in the fourth quarter of
2014
, totaling
$45,119
, is included in accounts payable and accrued liabilities at
December 31, 2014
. The total dividend included in accounts payable and accrued liabilities at
December 31, 2013
was
$41,662
.
The allocations of dividends declared and paid for income tax purposes are as follows:
Year Ended December 31,
2014
2013
2012
Dividends declared:
Common stock
$
1.00
$
0.98
$
0.83
Series C preferred stock
$
—
$
—
$
14.53
(1)
Series D preferred stock
$
18.44
$
18.44
$
18.44
Series E preferred stock
$
16.56
$
16.56
$
3.91
(2)
Allocations:
Common stock
Ordinary income
100.00
%
100.00
%
100.00
%
Capital gains 25% rate
—
%
—
%
—
%
Return of capital
—
%
—
%
—
%
Total
100.00
%
100.00
%
100.00
%
Preferred stock
(3)
Ordinary income
100.00
%
100.00
%
100.00
%
Capital gains 25% rate
—
%
—
%
—
%
Total
100.00
%
100.00
%
100.00
%
(1)
Represents the
three
regular quarterly dividends paid in 2012, prior to the redemption on November 5, 2012.
(2)
Represents dividends for the partial quarter covering October 5, 2012 through December 31, 2012.
(3)
The allocations for income tax purposes are the same for each series of preferred stock for each period presented.
135
Distributions - The Operating Partnership
The Operating Partnership paid first, second and third quarter
2014
cash distributions on its redeemable common units and common units of
$0.7322
and
$0.2494
per share, respectively, on April 16
th
, July 15
th
and October 15
th
2014
, respectively. On November 13, 2014, the Operating Partnership declared a fourth quarter cash distribution on its redeemable common units and common units of
$0.7322
and
$0.2692
per share, respectively, that was paid on January 15, 2015. The distribution declared in the fourth quarter of
2014
, totaling
$9,314
, is included in accounts payable and accrued liabilities at
December 31, 2014
. The total dividend included in accounts payable and accrued liabilities at
December 31, 2013
was
$8,861
.
NOTE 8. REDEEMABLE INTERESTS AND NONCONTROLLING INTERESTS
Redeemable Noncontrolling Interests and Noncontrolling Interests of the Company
Partnership Interests in the Operating Partnership that Are Not Owned by the Company
The common units that the Company does not own are reflected in the Company's consolidated balance sheets as redeemable noncontrolling interest and noncontrolling interests in the Operating Partnership.
Series S Special Common Units
Redeemable noncontrolling interest includes a noncontrolling partnership interest in the Operating Partnership for which the partnership agreement includes redemption provisions that may require the Operating Partnership to redeem the partnership interest for real property. In July 2004, the Operating Partnership issued
1,560,940
Series S special common units (“S-SCUs”), all of which are outstanding as of
December 31, 2014
, in connection with the acquisition of Monroeville Mall. Under the terms of the Operating Partnership’s limited partnership agreement, the holder of the S-SCUs has the right to exchange all or a portion of its partnership interest for shares of the Company’s common stock or, at the Company’s election, their cash equivalent. The holder has the additional right to, at any time after the seventh anniversary of the issuance of the S-SCUs, require the Operating Partnership to acquire a qualifying property and distribute it to the holder in exchange for the S-SCUs. Generally, the acquisition price of the qualifying property cannot be more than the lesser of the consideration that would be received in a normal exchange, as discussed above, or
$20,000
, subject to certain limited exceptions. Should the consideration that would be received in a normal exchange exceed the maximum property acquisition price as described in the preceding sentence, the excess portion of its partnership interest could be exchanged for shares of the Company’s stock or, at the Company’s election, their cash equivalent. The S-SCUs received a minimum distribution of
$2.53825
per unit per year for the first
five
years, and receive a minimum distribution of
$2.92875
per unit per year thereafter.
Series L Special Common Units
In June 2005, the Operating Partnership issued
571,700
L-SCUs, all of which are outstanding as of
December 31, 2014
, in connection with the acquisition of Laurel Park Place. The L-SCUs receive a minimum distribution of
$0.7572
per unit per quarter (
$3.0288
per unit per year). Upon the earlier to occur of June 1, 2020, or when the distribution on the common units exceeds
$0.7572
per unit for
four
consecutive calendar quarters, the L-SCUs will thereafter receive a distribution equal to the amount paid on the common units. In December 2012, the Operating Partnership issued
622,278
common units valued at
$14,000
to acquire the remaining
30%
noncontrolling interest in Laurel Park Place. The
$14,000
value of the noncontrolling interest was recorded as a deferred purchase liability in Accounts Payable and Accrued Liabilities on the Company's consolidated balance sheet upon the original acquisition of Laurel Park Place in 2005.
Series K Special Common Units
In November 2005, the Operating Partnership issued
1,144,924
K-SCUs, all of which are outstanding as of
December 31, 2014
, in connection with the acquisition of Oak Park Mall, Eastland Mall and Hickory Point Mall. The K-SCUs received a dividend at a rate of
6.0%
, or
$2.85
per K-SCU, for the first year following the close of the transaction and receive a dividend at a rate of
6.25%
, or
$2.96875
per K-SCU, thereafter. When the quarterly distribution on the Operating Partnership’s common units exceeds the quarterly K-SCU distribution for
four
consecutive quarters, the K-SCUs will receive distributions at the rate equal to that paid on the Operating Partnership’s common units. At any time following the first anniversary of the closing date, the holders of the K-SCUs may exchange them, on a
one
-for-
one
basis, for shares of the Company’s common stock or, at the Company’s election, their cash equivalent.
Outstanding rights to convert redeemable noncontrolling interests and noncontrolling interests in the Operating Partnership to common stock were held by the following parties at
December 31, 2014
and
2013
:
December 31,
2014
2013
CBL’s Predecessor
18,172,690
18,172,690
Third parties
11,099,945
11,372,897
29,272,635
29,545,587
136
The assets and liabilities allocated to the Operating Partnership’s redeemable noncontrolling interest and noncontrolling interests are based on their ownership percentages of the Operating Partnership at
December 31, 2014
and
2013
. The ownership percentages are determined by dividing the number of common units held by each of the redeemable noncontrolling interest and the noncontrolling interests at
December 31, 2014
and
2013
by the total common units outstanding at
December 31, 2014
and
2013
, respectively. The redeemable noncontrolling interest ownership percentage in assets and liabilities of the Operating Partnership was
0.8%
at
December 31, 2014
and
2013
. The noncontrolling interest ownership percentage in assets and liabilities of the Operating Partnership was
13.9%
at
December 31, 2014
and
2013
.
Income is allocated to the Operating Partnership’s redeemable noncontrolling interest and noncontrolling interests based on their weighted-average ownership during the year. The ownership percentages are determined by dividing the weighted-average number of common units held by each of the redeemable noncontrolling interest and noncontrolling interests by the total weighted-average number of common units outstanding during the year.
A change in the number of shares of common stock or common units changes the percentage ownership of all partners of the Operating Partnership. A common unit is considered to be equivalent to a share of common stock since it generally is exchangeable for shares of the Company’s common stock or, at the Company’s election, their cash equivalent. As a result, an allocation is made between redeemable noncontrolling interest, shareholders’ equity and noncontrolling interests in the Operating Partnership in the Company's accompanying balance sheets to reflect the change in ownership of the Operating Partnership’s underlying equity when there is a change in the number of shares and/or common units outstanding. During
2014
,
2013
and
2012
, the Company allocated
$2,937
,
$4,589
and
$3,197
, respectively, from shareholders’ equity to redeemable noncontrolling interest. During
2014
, the Company allocated
$322
from noncontrolling interest to shareholders' equity. During
2013
and
2012
, the Company allocated
$29,212
and
$163
, respectively, from shareholders' equity to noncontrolling interest.
The total redeemable noncontrolling interest in the Operating Partnership was
$31,104
and
$28,756
at
December 31, 2014
and
2013
, respectively. The total noncontrolling interest in the Operating Partnership was
$134,468
and
$135,843
at
December 31, 2014
and
2013
, respectively.
Redeemable Noncontrolling Interests and Noncontrolling Interests in Other Consolidated Subsidiaries
Redeemable noncontrolling interests includes the aggregate noncontrolling ownership interest in
four
of the Company’s other consolidated subsidiaries that is held by third parties and for which the related partnership agreements contain redemption provisions at the holder’s election that allow for redemption through cash and/or properties. The total redeemable noncontrolling interests in other consolidated subsidiaries was
$6,455
and
$5,883
at
December 31, 2014
and
2013
, respectively.
The redeemable noncontrolling interests in other consolidated subsidiaries includes the third party interest in the Company’s subsidiary that provides security and maintenance services and also included, prior to their redemption by the Company in September 2013, the perpetual PJV units issued to Westfield for its preferred interest in CWJV, a Company-controlled entity, consisting of
four
of the Company’s other consolidated subsidiaries. See
Note 14
for additional information regarding the PJV units. Activity related to the redeemable noncontrolling preferred joint venture interest represented by the PJV units that the Company redeemed in September 2013 is as follows for the year ended December 31, 2013:
Beginning Balance
$
423,834
Net income attributable to redeemable noncontrolling preferred joint venture interest
14,637
Distributions to redeemable noncontrolling preferred joint venture interest
(19,894
)
Reduction to preferred liquidation value of PJV units
(10,000
)
Redemption of noncontrolling preferred joint venture interest
(408,577
)
Ending Balance
$
—
The Company had
21
and
24
other consolidated subsidiaries at
December 31, 2014
and
2013
, respectively, that had noncontrolling interests held by third parties and for which the related partnership agreements either do not include redemption provisions or are subject to redemption provisions that do not require classification outside of permanent equity. The total noncontrolling interests in other consolidated subsidiaries was
$8,908
and
$19,179
at
December 31, 2014
and
2013
, respectively.
The assets and liabilities allocated to the redeemable noncontrolling interests and noncontrolling interests in other consolidated subsidiaries are based on the third parties’ ownership percentages in each subsidiary at
December 31, 2014
and
2013
. Income is allocated to the redeemable noncontrolling interests and noncontrolling interests in other consolidated subsidiaries based on the third parties’ weighted-average ownership in each subsidiary during the year.
137
Redeemable Interests and Noncontrolling Interests of the Operating Partnership
The aggregate noncontrolling ownership interest in
four
of the Company’s other consolidated subsidiaries described above that are reflected as redeemable noncontrolling interest in the Company's consolidated balance sheets is also reflected as redeemable noncontrolling interest in the Operating Partnership's consolidated balance sheets.
The S-SCUs described above that are reflected as redeemable noncontrolling interests in the Company's consolidated balance sheets are reflected as redeemable common units in the Operating Partnership's consolidated balance sheets.
The redeemable noncontrolling preferred joint venture interest represented by the PJV units as described above that is reflected as noncontrolling preferred joint venture interest in the Company's consolidated balance sheets is also reflected as redeemable noncontrolling preferred joint venture interest in the Operating Partnership's consolidated balance sheets.
The noncontrolling interests in other consolidated subsidiaries that are held by third parties that are reflected as a component of noncontrolling interests in the Company's consolidated balance sheets comprise the entire amount that is reflected as noncontrolling interests in the Operating Partnership's consolidated balance sheets.
Variable Interest Entities
Triangle Town Member LLC
The Company holds a
50%
ownership interest in this joint venture. In 2013, the Company reconsidered the entity’s status, and determined that its investment in this joint venture represents an interest in a VIE. The entity is under joint control, and therefore the Company accounts for it as an unconsolidated affiliate using the equity method of accounting. At
December 31, 2014
and
2013
, this joint venture had total assets of
$104,397
and
$111,865
, respectively, and a mortgage note payable of
$175,148
and
$179,336
, respectively.
JG Gulf Coast Town Center LLC
The Company holds a
50%
ownership interest in this joint venture. In 2013, the Company reconsidered the entity’s status, and determined that its investment in this joint venture represents an interest in a VIE. The entity is under joint control, and therefore the Company accounts for it as an unconsolidated affiliate using the equity method of accounting. At
December 31, 2014
and
2013
, this joint venture had total assets of
$149,008
and
$156,591
, respectively, and total notes payable of
$196,494
and
$197,058
, respectively.
West Melbourne I, LLC
The Company holds a
50%
ownership interest in this joint venture. In 2013, the Company concluded that its investment in this joint venture represents an interest in a VIE. In 2014, the Company reconsidered the entity's status and concluded the entity is no longer a VIE. The entity is under joint control, and therefore the Company accounts for it as an unconsolidated affiliate using the equity method of accounting. At
December 31, 2014
and
2013
, this joint venture had total assets of
$97,274
and
$84,423
, respectively, and total notes payable of
$53,822
and
$45,541
, respectively.
The Promenade D’Iberville, LLC
The Company holds an
85%
ownership interest in this joint venture. In 2013, the Company determined that its investment in this joint venture represents an interest in a VIE. The Company is the primary beneficiary because of its power to direct the activities of the joint venture that most significantly impact the joint venture’s economic performance as well as the obligation to absorb losses or right to receive benefits from the VIE that could be significant. In 2014, the Company reconsidered the entity's status and concluded the entity is no longer a VIE. The Company has a controlling financial interest in this joint venture. Therefore, the Company continues to account for the entity on a consolidated basis in the accompanying consolidated financial statements with the interests of the third party reflected as a noncontrolling interest. At
December 31, 2014
and
2013
, this joint venture had total assets of
$92,893
and
$103,407
, respectively, and a mortgage note payable of
$47,514
and
$58,000
, respectively.
Louisville Outlet Shoppes, LLC
The Company holds a
65%
ownership interest in the joint venture. The Company previously determined that its investment in this joint venture represents an interest in a VIE and that the Company was the primary beneficiary because of its power to direct activities of the joint venture that most significantly impacted the joint venture's economic performance as well as the
138
obligation to absorb losses or right to receive benefits from the VIE that could be significant. In 2014, the Company reconsidered the entity's status and concluded the entity is no longer a VIE. The Company has a controlling financial interest in the joint venture. Therefore, the Company continues to account for the entity on a consolidated basis, with the interests of the third party reflected as a noncontrolling interest. At
December 31, 2014
and
2013
, this joint venture had total assets of
$76,113
and
$28,112
, respectively. This joint venture had a mortgage note payable of
$77,398
and a construction loan with an outstanding balance of
$2,983
at
December 31, 2014
and
2013
, respectively.
Kirkwood Mall Mezz, LLC
In the fourth quarter of 2012, the Company acquired a
49%
ownership interest in Kirkwood Mall Mezz, LLC, which owned Kirkwood Mall located in Bismarck, ND. The Company determined that its investment in this joint venture represented an interest in a VIE and that the Company was the primary beneficiary since under the terms of the agreement the Company's equity investment was at risk while the third party had a fixed price for which it would sell its remaining
51%
equity interest to the Company. As a result, the joint venture was presented in the accompanying consolidated financial statements as of December 31, 2012 on a consolidated basis, with the interests of the third party reflected as a noncontrolling interest. In accordance with its executed agreement, the Company acquired the remaining
51%
interest in April 2013 and assumed
$40,368
of non-recourse debt. Following the Company's acquisition of the noncontrolling interest in April 2013, this joint venture is now wholly-owned, and is no longer a VIE.
Gettysburg Outlet Holding, LLC
In the second quarter of 2012, the Company entered into a joint venture, Gettysburg Outlet Center Holding LLC, with a third party to develop, own, and operate The Outlet Shoppes at Gettysburg. The Company holds a
50%
ownership interest in this joint venture. The Company determined that its investment in this joint venture represents an interest in a VIE and that the Company is the primary beneficiary since it has the power to direct activities of the joint venture that most significantly impact the joint venture's economic performance as well as the obligation to absorb losses or right to receive benefits from the VIE that could be significant. As a result, the joint venture is presented in the accompanying consolidated financial statements as of
December 31, 2014
and
2013
on a consolidated basis, with the interests of the third party reflected as a noncontrolling interest. At
December 31, 2014
and
2013
, this joint venture had total assets of
$38,988
and
$41,582
, respectively, and a mortgage note payable of
$38,659
and
$39,437
, respectively.
El Paso Outlet Center Holding, LLC
In the second quarter of 2012, the Company entered into a joint venture, El Paso Outlet Center Holding, LLC, with a third party to develop, own, and operate The Outlet Shoppes at El Paso. The Company holds a
75%
ownership interest in the joint venture. The Company determined that its investment in this joint venture represents an interest in a VIE and that the Company is the primary beneficiary since it has the power to direct activities of the joint venture that most significantly impact the joint venture's economic performance as well as the obligation to absorb losses or the right to receive benefits from the VIE that could be significant. As a result, the joint venture is presented in the accompanying consolidated financial statements as of
December 31, 2014
and
2013
on a consolidated basis, with the interests of the third party reflected as a noncontrolling interest. At
December 31, 2014
and
2013
, this joint venture had total assets of
$113,166
and
$114,579
, respectively, and a mortgage note payable of
$64,497
and
$65,465
, respectively.
NOTE 9. MINIMUM RENTS
The Company receives rental income by leasing retail shopping center space under operating leases. Future minimum rents are scheduled to be received under non-cancellable tenant leases at
December 31, 2014
, as follows:
2015
$
620,874
2016
541,639
2017
469,261
2018
387,445
2019
322,236
Thereafter
1,133,974
$
3,475,429
Future minimum rents do not include percentage rents or tenant reimbursements that may become due.
139
NOTE 10. MORTGAGE AND OTHER NOTES RECEIVABLE
Each of the Company's mortgage notes receivable is collateralized by either a first mortgage, a second mortgage or by an assignment of
100%
of the partnership interests that own the real estate assets. Other notes receivable include amounts due from tenants or government sponsored districts and unsecured notes received from third parties as whole or partial consideration for property or investments. The Company reviews its mortgage and other notes receivable to determine if the balances are realizable based on factors affecting the collectability of those balances. Factors may include credit quality, timeliness of required periodic payments, past due status and management discussions with obligors. The Company believes that its mortgage and other notes receivable balance is fully collectible as of
December 31, 2014
.
Mortgage and other notes receivable consist of the following:
As of December 31, 2014
As of December 31, 2013
Maturity Date
Interest Rate
Balance
Interest Rate
Balance
Mortgages:
Coastal Grand - Myrtle Beach
(1)
Oct 2014
7.75%
$
—
7.75%
$
9,000
Columbia Place Outparcel
(2)
Feb 2022
5.00%
360
—%
—
Park Place
May 2022
5.00%
1,566
5.00%
1,738
Village Square
(3)
Mar 2016
3.50%
1,711
4.50%
2,600
Other
Dec 2016 -
Jan 2047
2.67% - 9.50%
5,686
2.67% - 9.50%
5,782
9,323
19,120
Other Notes Receivable:
Horizon Group - The Outlet Shoppes at Atlanta
(4)
May 2015
7.00%
—
7.00%
816
RED Development Inc.
(5)
Nov 2023
5.00%
7,429
5.00%
7,429
Woodstock land
(6)
Feb 2015
10.00%
3,059
10.00%
3,059
10,488
11,304
$
19,811
$
30,424
(1)
In the third quarter of 2014, the subordinated notes were paid off in conjunction with the refinancing of the loan, secured by Coastal Grand-Myrtle Beach. See
Note 5
for additional information.
(2)
In the fourth quarter of 2014, Columbia Joint Venture, a subsidiary of the Company, received a
$360
promissory note in conjunction with the
$400
sale of an outparcel.
(3)
In the third quarter of 2014, the mortgage note was modified to extend the maturity date from March 2015 to March 2016 and reduce the interest rate to
3.50%
.
(4)
In the second quarter of 2013, Mortgage Holdings, LLC, a subsidiary of the Company, entered into a
$2,700
loan agreement with an affiliate of Horizon Group Properties, Inc., the Company's noncontrolling interest partner in The Outlet Shoppes at Atlanta. The note was paid off in the third quarter of 2014.
(5)
In the fourth quarter of 2013, the Company received a
$7,430
promissory note in conjunction with the sale of a land parcel.
(6)
In the first quarter of 2013, Woodstock GA Investments, LLC, a joint venture in which the Company owns a
75.0%
interest, received
$3,525
of the balance on its
$6,581
note receivable with an entity that owns an interest in land in Woodstock, GA, adjacent to the site of The Outlet Shoppes at Atlanta. The loan was made in the second quarter of 2012 and is secured by the entity's interest in the adjacent land. The note receivable was extended from May 2014 to November 2014 in the second quarter of 2014. A second amendment to the note was made in November 2014 to extend the maturity date to February 2015.
140
NOTE 11. SEGMENT INFORMATION
The Company measures performance and allocates resources according to property type, which is determined based on certain criteria such as type of tenants, capital requirements, economic risks, leasing terms, and short- and long-term returns on capital. Rental income and tenant reimbursements from tenant leases provide the majority of revenues from all segments. The accounting policies of the reportable segments are the same as those described in
Note 2
. Information on the Company’s reportable segments is presented as follows:
Year Ended December 31, 2014
Malls
Associated
Centers
Community
Centers
All
Other
(1)
Total
Revenues
$
933,736
$
41,527
$
18,600
$
66,876
$
1,060,739
Property operating expenses
(2)
(282,796
)
(9,500
)
(5,260
)
3,659
(293,897
)
Interest expense
(198,758
)
(7,959
)
(2,510
)
(30,597
)
(239,824
)
Other expense
(20
)
—
—
(32,277
)
(32,297
)
Gain on sales of real estate assets
3,537
937
107
761
5,342
Segment profit
$
455,699
$
25,005
$
10,937
$
8,422
500,063
Depreciation and amortization expense
(291,273
)
General and administrative expense
(50,271
)
Interest and other income
14,121
Gain on extinguishment of debt
87,893
Loss on impairment
(17,858
)
Equity in earnings of unconsolidated affiliates
14,803
Income tax provision
(4,499
)
Income from continuing operations
$
252,979
Total assets
$
5,662,967
$
274,116
$
282,078
$
397,138
$
6,616,299
Capital expenditures
(3)
$
198,205
$
17,157
$
3,160
$
99,273
$
317,795
Year Ended December 31, 2013
Malls
Associated
Centers
Community
Centers
All
Other
(1)
Total
Revenues
$
930,081
$
41,726
$
17,937
$
63,881
$
1,053,625
Property operating expenses
(2)
(300,172
)
(10,298
)
(3,568
)
17,831
(296,207
)
Interest expense
(206,779
)
(8,148
)
(2,397
)
(14,532
)
(231,856
)
Other expense
—
—
—
(28,826
)
(28,826
)
Gain on sales of real estate assets
295
—
452
1,233
1,980
Segment profit
$
423,425
$
23,280
$
12,424
$
39,587
498,716
Depreciation and amortization expense
(278,911
)
General and administrative expense
(48,867
)
Interest and other income
10,825
Loss on extinguishment of debt
(9,108
)
Loss on impairment
(70,049
)
Gain on investment
2,400
Equity in earnings of unconsolidated affiliates
11,616
Income tax provision
(1,305
)
Income from continuing operations
$
115,317
Total assets
$
5,917,437
$
274,234
$
222,576
$
371,724
$
6,785,971
Capital expenditures
(3)
$
203,210
$
10,718
$
8,052
$
126,803
$
348,783
141
Year Ended December 31, 2012
Malls
Associated
Centers
Community
Centers
All
Other
(1)
Total
Revenues
$
901,249
$
40,212
$
13,361
$
48,021
$
1,002,843
Property operating expenses
(2)
(286,919
)
(9,933
)
(3,219
)
23,317
(276,754
)
Interest expense
(214,216
)
(8,449
)
(2,517
)
(17,175
)
(242,357
)
Other expense
(12
)
—
—
(25,066
)
(25,078
)
Gain on sales of real estate assets
1,188
202
608
288
2,286
Segment profit
$
401,290
$
22,032
$
8,233
$
29,385
460,940
Depreciation and amortization expense
(255,460
)
General and administrative expense
(51,251
)
Interest and other income
3,953
Gain on extinguishment of debt
265
Loss on impairment of real estate
(24,379
)
Gain on investment
45,072
Equity in earnings of unconsolidated affiliates
8,313
Income tax provision
(1,404
)
Income from continuing operations
$
186,049
Total assets
$
6,213,801
$
302,225
$
203,261
$
370,449
$
7,089,736
Capital expenditures
(3)
$
608,190
$
6,630
$
13,884
$
76,319
$
705,023
(1)
The All Other category includes mortgage and other notes receivable, office buildings, the Management Company and the Company’s subsidiary that provides security and maintenance services.
(2)
Property operating expenses include property operating, real estate taxes and maintenance and repairs.
(3)
Amounts include acquisitions of real estate assets and investments in unconsolidated affiliates. Developments in progress are included in the All Other category.
NOTE 12. SUPPLEMENTAL AND NONCASH INFORMATION
The Company paid cash for interest, net of amounts capitalized, in the amount of
$238,531
,
$223,793
and
$233,220
during
2014
,
2013
and
2012
, respectively.
The Company’s noncash investing and financing activities for
2014
,
2013
and
2012
were as follows:
2014
2013
2012
Accrued dividends and distributions payable
$
54,433
$
50,523
$
43,689
Additions to real estate assets accrued but not yet paid
25,332
20,625
22,468
Transfer of real estate assets in settlement of mortgage debt obligations:
Decrease in real estate assets
(79,398
)
—
—
Decrease in mortgage and other indebtedness
163,998
—
—
Decrease in operating assets and liabilities
4,799
—
—
Reduction to preferred liquidation value of PJV units
—
10,000
—
Discount on issuance of 4.60% Senior Notes due 2024
75
—
—
Discount on issuance of 5.250% Senior Notes due 2023
—
(4,626
)
—
Trade-in allowance - aircraft
—
2,800
—
Note receivable from sale of Lakeshore Mall
10,000
—
—
Notes receivable from sale of land
360
7,430
—
Issuance of noncontrolling interests in Operating Partnership
—
—
14,000
Conversion of Operating Partnership units to common stock
—
—
59,738
Addition to real estate assets from conversion of note receivable
—
—
4,522
Assumption of mortgage notes payable in acquisitions
—
—
220,634
Consolidation of joint venture:
Decrease in investment in unconsolidated affiliates
—
—
(15,643
)
Increase in real estate assets
—
—
111,407
Increase in intangible lease and other assets
—
—
18,426
Increase in mortgage and other indebtedness
—
—
54,169
142
NOTE 13. RELATED PARTY TRANSACTIONS
Certain executive officers of the Company and members of the immediate family of Charles B. Lebovitz, Chairman of the Board of the Company, collectively have a significant noncontrolling interest in EMJ, a construction company that the Company engaged to build substantially all of the Company’s development Properties. The Company paid approximately
$31,398
,
$27,106
and
$49,153
to EMJ in
2014
,
2013
and
2012
, respectively, for construction and development activities. The Company had accounts payable to EMJ of
$3,139
and
$2,345
at
December 31, 2014
and
2013
, respectively.
Certain executive officers of the Company also collectively had a significant noncontrolling interest in Electrical and Mechanical Group, Inc. (“EMG”), a company to which EMJ subcontracted a portion of its services for the Company. EMJ paid approximately
$15
to EMG in
2012
for such subcontracted services. EMG was dissolved in 2012.
The Management Company provides management, development and leasing services to the Company’s unconsolidated affiliates and other affiliated partnerships. Revenues recognized for these services amounted to
$9,444
,
$7,886
and
$7,531
in
2014
,
2013
and
2012
, respectively.
NOTE 14. CONTINGENCIES
Litigation
The Company is currently involved in certain litigation that arises in the ordinary course of business, most of which is expected to be covered by liability insurance. Management makes assumptions and estimates concerning the likelihood and amount of any potential loss relating to these matters using the latest information available. The Company records a liability for litigation if an unfavorable outcome is probable and the amount of loss or range of loss can be reasonably estimated. If an unfavorable outcome is probable and a reasonable estimate of the loss is a range, the Company accrues the best estimate within the range. If no amount within the range is a better estimate than any other amount, the Company accrues the minimum amount within the range. If an unfavorable outcome is probable but the amount of the loss cannot be reasonably estimated, the Company discloses the nature of the litigation and indicates that an estimate of the loss or range of loss cannot be made. If an unfavorable outcome is reasonably possible and the estimated loss is material, the Company discloses the nature and estimate of the possible loss of the litigation. The Company does not disclose information with respect to litigation where an unfavorable outcome is considered to be remote or where the estimated loss would not be material. Based on current expectations, such matters, both individually and in the aggregate, are not expected to have a material adverse effect on the liquidity, results of operations, business or financial condition of the Company.
On March 11, 2010, TPD, a subsidiary of the Company, filed the Mississippi Case, against M Hanna, Gallet & Associates, Inc., LA Ash, Inc., EMJ and JEA (f/k/a Jacksonville Electric Authority), seeking damages for alleged property damage and related damages occurring at a shopping center development in D'Iberville, Mississippi. EMJ filed an answer and counterclaim denying liability and seeking to recover from TPD the retainage of approximately
$327
allegedly owed under the construction contract. Kohl's was granted permission to intervene in the Mississippi Case and, on April 13, 2011, filed a cross-claim against TPD alleging that TPD is liable to Kohl's for unspecified damages resulting from the actions of the defendants and for the failure to perform the obligations of TPD under a Site Development Agreement with Kohl's. Kohl's also made a claim against the Company based on the Company's guarantee of the performance of TPD under the Site Development Agreement. In the fourth quarter of 2014, TPD agreed to a resolution of its claims against defendant EMJ. Pursuant to this agreement, TPD received partial settlements aggregating to
$5,970
in the fourth quarter of 2014 from one of EMJ's insurance carriers. Further, EMJ agreed to be responsible for up to a maximum of
$6,600
of future costs incurred by TPD in remediating damages to its shopping center site under certain circumstances as set forth in the agreement, and agreed that such limitation would not apply to its potential responsibility for any future remediation required under applicable environmental laws (should such claims arise). The claim made by EMJ against the Company has been dismissed, and based on information currently available, the Company believes the likelihood of an unfavorable outcome related to the claims made by Kohl's against the Company in connection with the Mississippi case is remote. The Company provided disclosure of this litigation due to the related party relationship between the Company and EMJ described below. TPD also received partial settlements of
$800
in the first quarter of 2014 and
$8,240
in the third quarter of 2013 from certain of the defendants in the Mississippi Case described above. Litigation continues with the other remaining defendants in the matter. The trial for those remaining claims has been continued from its previously scheduled September 2014 setting. See
Note 19
for an additional amount received from EMJ's insurance carrier subsequent to
December 31, 2014
.
TPD also has filed claims under several insurance policies in connection with this matter, and there are
three
pending lawsuits relating to insurance coverage. On October 8, 2010, First Mercury filed an action in the United States District Court for the Eastern District of Texas against M Hanna and TPD seeking a declaratory judgment concerning coverage under a liability insurance policy issued by First Mercury to M Hanna. That case was dismissed for lack of federal jurisdiction and refiled in Texas
143
state court. On June 13, 2011, TPD filed the Tennessee Case against National Union and EMJ seeking a declaratory judgment regarding coverage under a liability insurance policy issued by National Union to EMJ and recovery of damages arising out of National Union's breach of its obligations. In March 2012, Zurich American and Zurich American of Illinois, which also have issued liability insurance policies to EMJ, intervened in the Tennessee Case and the case was set for trial on October 29, 2013 but, currently, the trial date has been extended while the parties mediate the case. The first mediation session took place on January 14-15, 2014, and the second session took place on March 18-19, 2014. A third session was held on May 22, 2014. On February 14, 2012, TPD filed claims in the United States District Court for the Southern District of Mississippi against Factory Mutual Insurance Company and Federal Insurance Company seeking a declaratory judgment concerning coverage under certain builders risk and property insurance policies issued by those respective insurers to the Company. The Tennessee Case was dismissed in September 2014, after a resolution of those claims. The remaining claims are still pending.
Certain executive officers of the Company and members of the immediate family of Charles B. Lebovitz, Chairman of the Board of the Company, collectively have a significant noncontrolling interest in EMJ, a major national construction company that the Company engaged to build a substantial number of the Company's Properties. EMJ is one of the defendants in the Mississippi Case and in the Tennessee Case described above.
Environmental Contingencies
The Company evaluates potential loss contingencies related to environmental matters using the same criteria described above related to litigation matters. Based on current information, an unfavorable outcome concerning such environmental matters, both individually and in the aggregate, is considered to be reasonably possible. However, the Company believes its maximum potential exposure to loss would not be material to its results of operations or financial condition. The Company has a master insurance policy that provides coverage through
2022
for certain environmental claims up to
$10,000
per occurrence and up to
$50,000
in the aggregate, subject to deductibles and certain exclusions.
Other Contingencies
In September 2013, the Company redeemed all outstanding perpetual PJV units of its joint venture, CWJV with Westfield using borrowings from the Company's lines of credit. The PJV units, originally issued in 2007 as part of the acquisition of
four
malls in St. Louis, MO by CWJV, were redeemed for
$412,986
, which consisted of
$408,577
for the PJV units and
$4,409
for accrued and unpaid preferred returns. In accordance with the joint venture agreement, the redemption amount represented a
$10,000
reduction to the preferred liquidation value of the PJV units of
$418,577
. The
$10,000
reduction was recorded as an increase in additional paid-in capital of the Company and as an increase to partners' capital of the Operating Partnership.
Prior to the September 2013 redemption, the terms of the joint venture agreement required that CWJV pay an annual preferred distribution at a rate of
5.0%
on the preferred liquidation value of the PJV units of CWJV that were held by Westfield. Westfield had the right to have all or a portion of the PJV units redeemed by CWJV with either cash or property owned by CWJV, in each case for a net equity amount equal to the preferred liquidation value of the PJV units. At any time after January 1, 2013, Westfield could propose that CWJV acquire certain qualifying property that would be used to redeem the PJV units at their preferred liquidation value. If CWJV did not redeem the PJV units with such qualifying property, then the annual preferred distribution rate on the PJV units would increase to
9.0%
beginning July 1, 2013. The Company had the right, but not the obligation, to offer to redeem the PJV units from January 31, 2013 through January 31, 2015 at their preferred liquidation value, plus accrued and unpaid distributions. The Company amended the joint venture agreement with Westfield in September 2012 to provide that, if the Company exercised its right to offer to redeem the PJV units on or before August 1, 2013, then the preferred liquidation value would be reduced by
$10,000
so long as Westfield did not reject the offer and the redemption closed on or before September 30, 2013.
Guarantees
The Company 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 the Company’s investment in the joint venture. The Company may receive a fee from the joint venture for providing the guaranty. Additionally, when the Company issues a guaranty, the terms of the joint venture agreement typically provide that the Company may receive indemnification from the joint venture or have the ability to increase its ownership interest. The guarantees expire upon repayment of the debt, unless noted otherwise.
144
The following table represents the Operating Partnership's guarantees of unconsolidated affiliates' debt as reflected in the accompanying consolidated balance sheets as of
December 31, 2014
and
2013
:
As of December 31, 2014
Obligation recorded to reflect guaranty
Unconsolidated Affiliate
Company's
Ownership
Interest
Outstanding
Balance
Percentage
Guaranteed by the
Company
Maximum
Guaranteed
Amount
Debt
Maturity
Date
(1)
12/31/14
12/31/13
West Melbourne I, LLC -
Phase I
50%
$
40,243
25%
$
10,061
Nov-2015
(2)
$
101
$
65
West Melbourne I, LLC -
Phase II
50%
13,579
N/A
(3)
8,700
Nov-2015
(2)
87
65
Port Orange I, LLC
50%
60,814
25%
15,204
Nov-2015
(2)
153
157
JG Gulf Coast Town Center LLC - Phase III
50%
5,694
100%
5,694
Jul-2015
—
—
Fremaux Town Center JV, LLC - Phase I
65%
41,648
50%
(4)
21,789
Aug-2016
(5)
236
460
Fremaux Town Center JV, LLC - Phase II
65%
4,041
50%
(6)
16,050
Aug-2016
(5)
161
—
Ambassador Town Center JV, LLC
65%
715
100%
(7)
48,200
Dec-2017
(8)
482
—
Ambassador Infrastructure, LLC
65%
725
100%
(9)
11,700
Dec-2017
(8)
177
—
Total guaranty liability
$
1,397
$
747
(1)
Excludes any extension options.
(2)
The loan has
two
one
-year extension options, which are at the unconsolidated affiliate's election, for an outside maturity date of November 2017.
(3)
The guaranty was reduced from
100%
to
25%
in the third quarter of 2014 when Carmike Cinema became operational in the third quarter of 2014. In the fourth quarter of 2014, the loan was amended and restated to add funding for the construction of Academy Sports. The guaranty was also amended to cap the maximum guaranteed amount at
$8,700
unless a monetary default event occurs related to Carmike Cinema or Academy Sports. The guaranty will be reduced to
25%
once Academy Sports is operational and paying contractual rent.
(4)
The Company received a
1%
fee for this guaranty when the loan was issued in March 2013. In the first quarter of 2014, the loan was modified and extended to increase the capacity to
$47,291
, which increased the maximum guaranteed amount. The loan was amended and modified in August 2014 to reduce the guaranty from
100%
to
50%
. The guaranty will be reduced to
25%
upon the opening of LA Fitness and payment of contractual rent. The guaranty will be further reduced to
15%
when Phase I of the development has been open for one year and the debt service coverage ratio of
1.30
to 1.00 is met.
(5)
The loan has
two
one
-year extension options, which are at the unconsolidated affiliate's election, for an outside maturity date of August 2018.
(6)
The Company received a
1%
fee for this guaranty when the loan was issued in August 2014. The guaranty was reduced to
50%
upon the land closing with Dillard's in the fourth quarter of 2014. Upon completion of Phase II of the development and once certain leasing and occupancy metrics have been met, the guaranty will be
25%
. The guaranty will be further reduced to
15%
when Phase II of the development has been open for one year, the debt service coverage ratio of
1.30
to 1.00 is met and Dillard's is operational.
(7)
The Company received a
1%
fee for this guaranty when the loan was issued in December 2014. Once construction is complete the guaranty will be reduced to
50%
. The g
uaranty will be further reduced from
50%
to
15%
once the construction of Ambassador Town Center and its related infrastructure improvements is complete as well as upon the attainment of certain debt service and operational metrics.
(8)
The loan has
two
one
-year extension options, which are the joint venture's election, for an outside maturity date of
December 2019
.
(9)
The Company received a
1%
fee for this guaranty when the loan was issued in December 2014. The guaranty will be reduced to
50%
on March 1st of the year following any calendar year during which the PILOT payments received by Ambassador Infrastructure and delivered to the lender are
$1,200
or more, provided no event of default exists. The guaranty will be reduced to
20%
when the PILOT payments are
$1,400
or more, provided no event of default exists.
145
The Company has guaranteed the lease performance of YTC, an unconsolidated affiliate in which it owns a
50%
interest, under the terms of an agreement with a third party that owns property as part of York Town Center. Under the terms of that agreement, YTC is obligated to cause performance of the third party’s obligations as landlord under its lease with its sole tenant, including, but not limited to, provisions such as co-tenancy and exclusivity requirements. Should YTC fail to cause performance, then the tenant under the third party landlord’s lease may pursue certain remedies ranging from rights to terminate its lease to receiving reductions in rent. The Company has guaranteed YTC’s performance under this agreement up to a maximum of
$22,000
, which decreases by
$800
annually until the guaranteed amount is reduced to
$10,000
. The guaranty expires on December 31, 2020. The maximum guaranteed obligation was
$15,600
as of
December 31, 2014
. The Company entered into an agreement with its joint venture partner under which the joint venture partner has agreed to reimburse the Company
50%
of any amounts it is obligated to fund under the guaranty. The Company did not record an obligation for this guaranty because it determined that the fair value of the guaranty was not material as of
December 31, 2014
and
2013
.
The Company owned a parcel of land in Lee's Summit, MO that it ground leased to a third party development company that developed and operates a shopping center on the land parcel. The Company had guaranteed
27%
of the third party’s loans of which the maximum guaranteed amount represented
27%
of the loans' capacity. In the fourth quarter of 2013, the Company sold the land parcel to the third party development company for
$22,430
. The Company received
$15,000
in cash and a promissory note of
$7,430
from the third party development company's parent. See
Note 10
for additional information about the note receivable. In conjunction with the land sale, the Company's ground lease with the third party development company terminated, releasing the Company from its
27%
guaranty, and the Company removed the
$192
obligation from its consolidated balance sheet as of December 31, 2013.
Performance Bonds
The Company has issued various bonds that it would have to satisfy in the event of non-performance. The total amount outstanding on these bonds was
$20,720
and
$23,513
at
December 31, 2014
and
2013
, respectively.
Ground Leases
The Company is the lessee of land at certain of its Properties under long-term operating leases, which include scheduled increases in minimum rents. The Company recognizes these scheduled rent increases on a straight-line basis over the initial lease terms. Most leases have initial terms of at least
20
years and contain
one
or more renewal options, generally for a minimum of
5
- or
10
-year periods. Lease expense recognized in the consolidated statements of operations for
2014
,
2013
and
2012
was
$1,290
,
$1,371
and
$1,169
, respectively.
The future obligations under these operating leases at
December 31, 2014
, are as follows:
2015
$
859
2016
877
2017
885
2018
894
2019
903
Thereafter
27,810
$
32,228
NOTE 15. FAIR VALUE MEASUREMENTS
The Company has categorized its financial assets and financial liabilities that are recorded at fair value into a hierarchy in accordance with Accounting Standards Codification ("ASC") 820,
Fair Value Measurements and Disclosure
, ("ASC 820") based on whether the inputs to valuation techniques are observable or unobservable. The fair value hierarchy contains three levels of inputs that may be used to measure fair value as follows:
Level 1 – Inputs represent quoted prices in active markets for identical assets and liabilities as of the measurement date.
Level 2 – Inputs, other than those included in Level 1, represent observable measurements for similar instruments in active markets, or identical or similar instruments in markets that are not active, and observable measurements or market data for instruments with substantially the full term of the asset or liability.
Level 3 – Inputs represent unobservable measurements, supported by little, if any, market activity, and require considerable assumptions that are significant to the fair value of the asset or liability. Market valuations must often be determined using discounted cash flow methodologies, pricing models or similar techniques based on the Company’s assumptions and best judgment.
The asset or liability's fair value within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. Under ASC 820, fair value measurements are determined based on the assumptions that market
participants would use in pricing the asset or liability in an orderly transaction at the measurement date. Valuation techniques used maximize the use of observable inputs and minimize the use of unobservable inputs and consider assumptions such as inherent risk, transfer restrictions and risk of nonperformance.
Fair Value Measurements on a Recurring Basis
The following tables set forth information regarding the Company’s financial instruments that are measured at fair value on a recurring basis in the accompanying consolidated balance sheets as of
December 31, 2014
and
2013
:
Fair Value Measurements at Reporting Date Using
Fair Value at December 31, 2014
Quoted Prices in Active Markets
for Identical
Assets (Level 1)
Significant
Other
Observable
Inputs (Level 2)
Significant Unobservable
Inputs (Level 3)
Assets:
Available-for-sale securities
$
20,512
$
20,512
$
—
$
—
Liabilities:
Interest rate swaps
$
2,226
$
—
$
2,226
$
—
Fair Value Measurements at Reporting Date Using
Fair Value at December 31, 2013
Quoted Prices in Active Markets
for Identical
Assets (Level 1)
Significant
Other
Observable
Inputs (Level 2)
Significant Unobservable
Inputs (Level 3)
Assets:
Available-for-sale securities
$
13,973
$
13,973
$
—
$
—
Interest rate cap
—
—
—
—
Liabilities:
Interest rate swaps
$
4,007
$
—
$
4,007
$
—
The Company recognizes transfers in and out of every level at the end of each reporting period. There were no transfers between Levels 1, 2 or 3 during the years ended
December 31, 2014
and
2013
.
Intangible lease assets and other assets in the consolidated balance sheets include marketable securities consisting of corporate equity securities and bonds that are classified as available-for-sale. Net unrealized gains and losses on available-for-sale securities that are deemed to be temporary in nature are recorded as a component of AOCI in redeemable noncontrolling interests, shareholders’ equity and partners' capital, and noncontrolling interests. The Company did not recognize any realized gains or losses related to sales of marketable securities during the years ended
December 31, 2014
and
2013
. The Company recognized realized gains of
$224
related to sales of marketable securities during the year ended
December 31, 2012
. During the years ended
December 31, 2014
,
2013
and
2012
, the Company did not recognize any write-downs for other-than-temporary impairments. The fair values of the Company’s available-for-sale securities are based on quoted market prices and are classified under Level 1. See
Note 2
for a summary of the available-for-sale securities held by the Company.
The Company uses interest rate swaps and caps to mitigate the effect of interest rate movements on its variable-rate debt. The Company had
four
interest rate swaps as of
December 31, 2014
and
four
interest rate swaps and
one
interest rate cap as of
December 31, 2013
, that qualify as hedging instruments and are designated as cash flow hedges. The interest rate cap is included in intangible lease assets and other assets and the interest rate swaps are reflected in accounts payable and accrued liabilities in the accompanying consolidated balance sheets. The swaps and cap have predominantly met the effectiveness test criteria since inception and changes in their fair values are, thus, primarily reported in OCI/L and are reclassified into earnings in the same period or periods during which the hedged item affects earnings. The fair values of the Company’s interest rate hedges, classified under Level 2, are determined based on prevailing market data for contracts with matching durations, current and anticipated LIBOR information, consideration of the Company’s credit standing, credit risk of the counterparties and reasonable estimates about relevant future market conditions. See
Notes 2
and
6
for additional information regarding the Company’s interest rate hedging instruments.
The carrying values of cash and cash equivalents, receivables, accounts payable and accrued liabilities are reasonable estimates of their fair values because of the short-term nature of these financial instruments. Based on the interest rates for similar financial instruments, the carrying value of mortgage and other notes receivable is a reasonable estimate of fair value. The estimated
146
fair value of mortgage and other indebtedness was
$4,947,026
and
$5,126,300
at
December 31, 2014
and
2013
, respectively. The fair value was calculated using Level 2 inputs by discounting future cash flows for mortgage and other indebtedness using estimated market rates at which similar loans would be made currently. The carrying amount of mortgage and other indebtedness was
$4,700,460
and
$4,857,523
at
December 31, 2014
and
2013
, respectively.
Fair Value Measurements on a Nonrecurring Basis
The Company measures the fair value of certain long-lived assets on a nonrecurring basis, through quarterly impairment testing or when events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable. The Company considers both quantitative and qualitative factors in its impairment analysis of long-lived assets. Significant quantitative factors include historical and forecasted information for each Property such as NOI, occupancy statistics and sales levels. Significant qualitative factors used include market conditions, age and condition of the Property and tenant mix. Due to the significant unobservable estimates and assumptions used in the valuation of long-lived assets that experience impairment, the Company classifies such long-lived assets under Level 3 in the fair value hierarchy. The fair value analysis as of
December 31, 2014
used various probability-weighted scenarios comparing each Property's net book value to the sum of its estimated fair value. Assumptions included up to a
10
-year holding period with a sale at the end of the holding period, capitalization rates ranging from
10%
to
12%
and an estimated sales cost of
1%
. See
Note 2
for additional information describing the Company's impairment review process.
The following table sets forth information regarding the Company’s assets that were measured at fair value on a nonrecurring basis and related impairment charges for the years ended
December 31, 2014
and
2013
:
Fair Value Measurements at Reporting Date Using
Total
Quoted Prices in Active
Markets
for Identical
Assets (Level 1)
Significant
Other
Observable
Inputs (Level 2)
Significant
Unobservable
Inputs (Level 3)
Total Losses
2014:
Long-lived assets
$
69,103
$
—
$
—
$
69,103
$
17,753
2013:
Long-lived assets
$
31,900
$
—
$
—
$
31,900
$
67,665
Long-lived Assets Measured at Fair Value in 2014
During the year ended December 31, 2014, the Company wrote down three properties to their estimated fair values. These properties were Chapel Hill Mall, Lakeshore Mall and Pemberton Plaza. All
three
of these properties were disposed of as of December 31, 2014 as described below.
In accordance with the Company's quarterly impairment review process, the Company recorded a non-cash impairment of real estate of
$12,050
in the first quarter of 2014 related to Chapel Hill Mall, located in Akron, OH, to write-down the depreciated book value to its estimated fair value of
$53,348
as of March 31, 2014. The mall had experienced declining cash flows which were insufficient to cover the debt service on the mortgage secured by the property and the non-recourse loan was in default. In the third quarter of 2014, the Company conveyed Chapel Hill Mall to the lender by a deed-in-lieu of foreclosure. See
Note 4
and
Note 6
for additional information.
The Company recognized a non-cash impairment of real estate of
$5,100
in the first quarter of 2014 when it adjusted the book value of Lakeshore Mall, located in Sebring, FL, to its estimated fair value of
$13,780
based on a binding purchase agreement signed in April 2014. The sale closed in May 2014 and the Company recognized an impairment loss of
$106
in the second quarter of 2014 as a result of additional closing costs. See
Note 4
for further information on this sale.
In the third quarter of 2014, the Company recognized an impairment loss of
$497
to write down the book value of Pemberton Plaza, a community center located in Vicksburg, MS, to its sales price. See
Note 4
for further information on this sale.
147
A reconciliation of each Property's carrying values for the year ended
December 31, 2014
is as follows:
Chapel Hill Mall
(1)
Lakeshore
Mall
(2)
Pemberton
Plaza
(3)
Total
Beginning carrying value, January 1, 2014
$
66,120
$
19,127
$
2,541
$
87,788
Capital expenditures
—
12
31
43
Disposals
(33
)
—
(125
)
(158
)
Depreciation expense
(1,809
)
(320
)
(64
)
(2,193
)
Net sales proceeds
—
(13,613
)
(1,886
)
(15,499
)
Other
(1,961
)
—
—
(1,961
)
Non-recourse debt
(68,563
)
—
—
(68,563
)
Loss on impairment of real estate
(12,050
)
(5,206
)
(497
)
(17,753
)
Gain on extinguishment of debt
18,296
—
—
18,296
Ending carrying value, December 31, 2014
$
—
$
—
$
—
$
—
(1)
The revenues of Chapel Hill Mall accounted for approximately
0.4%
of total consolidated revenues for the year ended December 31, 2014.
(2)
The revenues of Lakeshore Mall accounted for approximately
0.2%
of total consolidated revenues for the year ended December 31, 2014.
(3)
The revenues of Pemberton Plaza accounted for approximately
0.0%
of total consolidated revenues for the year ended December 31, 2014.
Long-lived Assets Measured at Fair Value in 2013
During the year ended December 31, 2013, the Company wrote down
two
Properties to their estimated fair value. As part of the Company's quarterly impairment review process, the Company recorded a non-cash impairment of real estate of
$47,212
in the fourth quarter of 2013 to write-down the depreciated book value of Madison Square Mall, located in Huntsville, AL, from
$55,212
to an estimated fair value of
$8,000
as of December 31, 2013. Additionally, in accordance with the Company's quarterly impairment review process, the Company recorded a non-cash impairment of real estate of
$20,453
in the second quarter of 2013 related to Citadel Mall, located in Charleston, SC, to write-down the depreciated book value of
$44,353
to its estimated fair value of
$23,900
as of June 30, 2013. The Mall experienced declining cash flows which were insufficient to cover the debt service on the mortgage secured by the Property. See
Note 4
for information on the foreclosure of Citadel Mall in the first quarter of 2014.
A reconciliation of each Property's carrying values for the year ended December 31, 2013 is as follows:
Madison
Square
(1)
Citadel Mall
(2)
Total
Beginning carrying value, January 1, 2013
$
57,231
$
45,178
$
102,409
Capital expenditures
5
262
267
Depreciation expense
(2,024
)
(1,380
)
(3,404
)
Loss on impairment of real estate
(47,212
)
(20,453
)
(67,665
)
Ending carrying value, December 31, 2013
$
8,000
$
23,607
$
31,607
(1)
The revenues of Madison Square accounted for approximately
0.7%
of total consolidated revenues for the year ended December 31, 2013.
(2)
The revenues of Citadel Mall accounted for approximately
0.6%
of total consolidated revenues for the year ended December 31, 2013.
Other Impairment Losses
2014
During the year ended December 31, 2014, the Company recorded an impairment of real estate of
$105
related to the sale an outparcel for total net proceeds after sales costs of
$176
, which was less than its total carrying amount of
$281
.
2013
During the year ended December 31, 2013, the Company recorded an impairment of real estate of
$1,799
related to the sale of an outparcel that was sold for net proceeds after sales costs of
$4,292
, which was less than its carrying amount of
$6,091
. Additionally, the Company recorded a non-cash impairment of
$585
to write-down the depreciated book value of the corporate airplane owned by the Management Company to its fair value at its trade-in date.
148
2012
During the year ended December 31, 2012, the Company recorded an impairment of real estate of
$1,064
related to the sale of
three
outparcels for total net proceeds after sales costs of
$1,186
, which were less than their total carrying amounts of
$2,250
. Additionally, during 2012, the Company recorded write-downs related to
two
Properties. In conjunction with the Company's acquisition of the remaining
40.0%
interest in Imperial Valley Commons L.P., a joint venture in which the Company held a
60.0%
ownership interest, the Company recorded a non-cash impairment of real estate of
$20,315
in the fourth quarter of 2012 to write-down the book value of vacant land available for the future expansion of Imperial Valley Commons, located in El Centro, CA, from
$25,645
to its estimated fair value of
$5,330
. Development of this asset was negatively impacted by economic conditions and other competition in the market area that affected pre-development leasing activity. Additionally, in the third quarter of 2012, in accordance with the Company's quarterly impairment review process, the Company recorded a non-cash impairment of real estate of
$3,000
related to The Courtyard at Hickory Hollow, an associated center located in Antioch, TN, to write-down the depreciated book value as of September 30, 2012 from
$5,843
to an estimated fair value of
$2,843
as of the same date.
NOTE 16. SHARE-BASED COMPENSATION
As of
December 31, 2014
, there were
two
share-based compensation plans under which the Company has outstanding awards, the 2012 Plan and the 1993 Plan, as defined below. The Compensation Committee of the Board of Directors (the “Committee”) administers the plans. The Company can elect to make new awards under one of these plans, the CBL & Associates Properties, Inc. 2012 Stock Incentive Plan ("the 2012 Plan"), which was approved by the Company's shareholders in May 2012. The 2012 Plan permits the Company to issue stock options and common stock to selected officers, employees and non-employee directors of the Company up to a total of
10,400,000
shares. The Company did not issue any new awards under the CBL & Associates Properties, Inc. Second Amended and Restated Stock Incentive Plan ("the 1993 Plan"), which was approved by the Company's shareholders in May 2003, between the adoption of the 2012 Plan to replace the 1993 Plan in May 2012 and the termination of the 1993 Plan (as to new awards) on May 5, 2013. As the primary operating subsidiary of the Company, the Operating Partnership participates in and bears the compensation expense associated with the Company's share-based compensation plans.
The share-based compensation cost that was charged against income for the plans was
$3,442
,
$2,682
and
$3,704
for
2014
,
2013
and
2012
, respectively. Share-based compensation cost resulting from share-based awards is recorded at the Management Company, which is a taxable entity. Share-based compensation cost capitalized as part of real estate assets was
$268
,
$202
and
$128
in
2014
,
2013
and
2012
, respectively.
Stock Options
Stock options issued under the plans allow for the purchase of common stock at the fair market value of the stock on the date of grant. Stock options granted to officers and employees vest and become exercisable in equal installments on each of the first five anniversaries of the date of grant and expire
10
years after the date of grant. Stock options granted to independent directors are fully vested upon grant; however, the independent directors may not sell, pledge or otherwise transfer their stock options during their board term or for
one
year thereafter. No stock options have been granted since 2002.
There was
no
activity related to stock options in
2014
and
2013
as all outstanding options were either exercised or canceled during 2012. The total intrinsic value of options exercised during
2012
was
$177
.
Stock Awards
Under the plans, common stock may be awarded either alone, in addition to, or in tandem with other stock awards granted under the plans. The Committee has the authority to determine eligible persons to whom common stock will be awarded, the number of shares to be awarded and the duration of the vesting period, as defined. Generally, an award of common stock vests either immediately at grant, in equal installments over a period of
five
years or in
one
installment at the end of periods up to
five
years. Stock awarded to independent directors is fully vested upon grant; however, the independent directors may not transfer such shares during their board term. The Committee may also provide for the issuance of common stock under the plans on a deferred basis pursuant to deferred compensation arrangements. The fair value of common stock awarded under the plans is determined based on the market price of the Company’s common stock on the grant date and the related compensation expense is recognized over the vesting period on a straight-line basis.
149
A summary of the status of the Company’s stock awards as of
December 31, 2014
, and changes during the year ended
December 31, 2014
, is presented below:
Shares
Weighted-
Average
Grant-Date
Fair Value
Nonvested at January 1, 2014
478,216
$
18.72
Granted
236,450
$
17.11
Vested
(199,314
)
$
17.76
Forfeited
(16,490
)
$
18.58
Nonvested at December 31, 2014
498,862
$
18.35
The weighted-average grant-date fair value of shares granted during
2014
,
2013
and
2012
was
$17.11
,
$20.17
and
$19.09
, respectively. The total fair value of shares vested during
2014
,
2013
and
2012
was
$3,484
,
$4,305
and
$4,573
, respectively.
As of
December 31, 2014
, there was
$7,333
of total unrecognized compensation cost related to nonvested stock awards granted under the plans, which is expected to be recognized over a weighted-average period of
3.4
years. In February 2015, the Company granted
189,035
shares of restricted stock to its employees that will vest over the next
five
years and
53,375
shares that vested immediately for those employees who were over
70
years of age.
NOTE 17. EMPLOYEE BENEFIT PLANS
401(k) Plan
The Management Company maintains a 401(k) profit sharing plan, which is qualified under Section 401(a) and Section 401(k) of the Code to cover employees of the Management Company. All employees who have attained the age of
21
and have completed at least
60 days
of service are eligible to participate in the plan. The plan provides for employer matching contributions on behalf of each participant equal to
50%
of the portion of such participant’s contribution that does not exceed
2.5%
of such participant’s compensation for the plan year. Additionally, the Management Company has the discretion to make additional profit-sharing-type contributions not related to participant elective contributions. Total contributions by the Management Company were
$928
,
$933
and
$929
in
2014
,
2013
and
2012
, respectively.
Employee Stock Purchase Plan
The Company maintains an employee stock purchase plan that allows eligible employees to acquire shares of the Company’s common stock in the open market without incurring brokerage or transaction fees. Under the plan, eligible employees make payroll deductions that are used to purchase shares of the Company’s common stock. The shares are purchased at the prevailing market price of the stock at the time of purchase.
Deferred Compensation Arrangements
The Company has entered into an agreement with an officer that allows the officer to defer receipt of selected salary increases and/or bonus compensation for periods ranging from
5
to
10
years. The deferred compensation arrangement provides that bonus compensation is deferred in the form of a note payable to the officer. Interest accumulates on these notes at
5.0%
. When an arrangement terminates, the note payable plus accrued interest is paid to the officer in cash. At
December 31, 2014
and
2013
, the Company had notes payable, including accrued interest, of
$39
and
$169
, respectively, related to this arrangement.
150
NOTE 18. QUARTERLY INFORMATION (UNAUDITED)
Year Ended December 31, 2014
First
Quarter
Second
Quarter
Third
Quarter
Fourth
Quarter
Total
Total revenues
$
261,243
$
256,933
$
258,714
$
283,849
$
1,060,739
Income from operations
(1)
76,169
97,253
97,386
104,335
375,143
Income from continuing operations
(2)
64,292
44,077
57,204
87,406
252,979
Discontinued operations
(516
)
48
76
446
54
Net income
63,776
44,125
57,280
87,852
253,033
Net income attributable to the Company
55,294
37,958
49,342
76,556
219,150
Net income attributable to common shareholders
44,071
26,735
38,119
65,333
174,258
Basic per share data attributable to common shareholders:
Income from continuing operations, net of preferred dividends
$
0.26
$
0.16
$
0.22
$
0.38
$
1.02
Net income attributable to common shareholders
$
0.26
$
0.16
$
0.22
$
0.38
$
1.02
Diluted per share data attributable to common shareholders:
Income from continuing operations, net of preferred dividends
$
0.26
$
0.16
$
0.22
$
0.38
$
1.02
Net income attributable to common shareholders
$
0.26
$
0.16
$
0.22
$
0.38
$
1.02
Year Ended December 31, 2013
First
Quarter
Second
Quarter
Third
Quarter
Fourth
Quarter
Total
(3)
Total revenues
$
258,482
$
255,584
$
257,550
$
282,009
$
1,053,625
Income from operations
(4)
93,607
77,081
97,709
62,368
330,765
Income from continuing operations
(5)
37,845
16,255
52,234
8,983
115,317
Discontinued operations
2,040
1,984
(8,057
)
(914
)
(4,947
)
Net income
39,885
18,239
44,177
8,069
110,370
Net income attributable to the Company
30,313
11,724
34,324
8,843
85,204
Net income (loss) attributable to common shareholders
19,090
501
23,101
(2,380
)
40,312
Basic per share data attributable to common shareholders:
Income (loss) from continuing operations, net of preferred dividends
$
0.11
$
(0.01
)
$
0.18
$
(0.01
)
$
0.27
Net income (loss) attributable to common shareholders
$
0.12
$
0.00
$
0.14
$
(0.01
)
$
0.24
Diluted per share data attributable to common shareholders:
Income (loss) from continuing operations, net of preferred dividends
$
0.11
$
(0.01
)
$
0.18
$
(0.01
)
$
0.27
Net income (loss) attributable to common shareholders
$
0.12
$
0.00
$
0.14
$
(0.01
)
$
0.24
(1)
Income from operations for the quarter ended March 31, 2014 includes a
$17,150
loss on impairment of real estate related to Chapel Hill Mall and Lakeshore Mall (see
Note 4
and
Note 15
).
(2)
Income from continuing operations for the quarters ended March 31, 2014, September 30, 2014 and December 31, 2014 includes a
$43,932
,
$18,296
and
$27,171
gain on extinguishment of debt related to Citadel Mall, Chapel Hill Mall and Columbia Place, respectively (See
Note 4
and
Note 6
).
(3)
The sum of quarterly EPS may differ from annual EPS due to rounding.
(4)
Income from operations for the quarters ended June 30, 2013 and December 31, 2013 includes a
$20,453
and
$47,212
loss on impairment of real estate related to Citadel Mall and Madison Square, respectively (see
Note 15
).
(5)
Income from continuing operations for the quarter ended June 30, 2013 includes a
$9,108
loss on extinguishment of debt, which was primarily due to a
$8,708
prepayment fee, and a
$2,400
gain on investment related to the repayment by Jinsheng of a note receivable (see
Note 6
and
Note 15
). Income from continuing operations for the quarter ended September 30, 2013 includes a partial litigation settlement of
$8,240
(see
Note 14
).
NOTE 19. SUBSEQUENT EVENTS
In January 2015, the Company modified the terms of its
$50,000
unsecured term loan to reduce the interest rate from a spread of LIBOR plus
190 basis points
to LIBOR plus
155 basis points
.
In January 2015, TPD received
$4,875
as a partial legal settlement from one of EMJ's insurance carriers pursuant to an agreement described in
Note 14
.
The Company realized a gain of approximately
$16,560
on the sale of all of its available-for-sale securities in January 2015.
151
Schedule II
CBL & ASSOCIATES PROPERTIES, INC.
CBL & ASSOCIATES LIMITED PARTNERSHIP
VALUATION AND QUALIFYING ACCOUNTS
(In thousands)
Year Ended December 31,
2014
2013
2012
Tenant receivables - allowance for doubtful accounts:
Balance, beginning of year
$
2,379
$
1,977
$
1,760
Additions in allowance charged to expense
2,643
1,253
798
Bad debts charged against allowance
(2,654
)
(851
)
(581
)
Balance, end of year
$
2,368
$
2,379
$
1,977
Year Ended December 31,
2014
2013
2012
Other receivables - allowance for doubtful accounts:
Balance, beginning of year
$
1,241
$
1,270
$
1,400
Additions in allowance charged to expense
3,689
—
—
Bad debts charged against allowance
(3,645
)
(29
)
(130
)
Balance, end of year
$
1,285
$
1,241
$
1,270
152
SCHEDULE III
CBL & ASSOCIATES PROPERTIES, INC.
CBL & ASSOCIATES LIMITED PARTNERSHIP
REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
At December 31, 2014
(In thousands)
Initial Cost
(1)
Gross Amounts at Which Carried at Close of Period
Description /Location
Encumbrances
(2)
Land
Buildings and Improvements
Costs
Capitalized Subsequent to Acquisition
Sales of Outparcel
Land
Land
Buildings and Improvements
Total
(3)
Accumulated Depreciation
(4)
Date of Construction
/ Acquisition
MALLS:
Acadiana Mall, Lafayette, LA
$
132,068
$
22,511
$
145,769
$
13,633
$
—
$
19,919
$
161,994
$
181,913
$
(64,670
)
2005
Alamance Crossing, Burlington, NC
48,660
20,853
63,105
38,372
(2,803
)
18,050
101,477
119,527
(23,120
)
2007
Arbor Place, Douglasville, GA
117,496
7,862
95,330
25,161
—
7,862
120,491
128,353
(53,004
)
1998-1999
Asheville Mall, Asheville, NC
73,260
7,139
58,747
52,846
(805
)
6,334
111,593
117,927
(43,955
)
1998
Bonita Lakes Mall, Meridian, MS
—
4,924
31,933
6,964
(985
)
4,924
37,912
42,836
(17,624
)
1997
Brookfield Square, Brookfield, WI
87,816
8,996
84,250
47,966
(18
)
9,170
132,024
141,194
(51,316
)
2001
Burnsville Center, Burnsville, MN
75,752
12,804
71,355
58,800
(1,157
)
16,102
125,700
141,802
(48,146
)
1998
Cary Towne Center, Cary, NC
51,250
23,688
74,432
27,986
—
23,701
102,405
126,106
(35,729
)
2001
CherryVale Mall, Rockford, IL
78,280
11,892
63,973
56,227
(1,667
)
11,608
118,817
130,425
(39,588
)
2001
Chesterfield Mall, Chesterfield, MO
140,000
11,083
282,140
2,407
—
11,083
284,547
295,630
(64,738
)
2007
College Square, Morristown, TN
—
2,954
17,787
25,998
(88
)
2,866
43,785
46,651
(20,195
)
1987-1988
Cross Creek Mall, Fayetteville, NC
130,600
19,155
104,353
32,973
—
20,169
136,312
156,481
(37,883
)
2003
Dakota Square Mall, Minot, ND
56,705
4,552
87,625
2,972
—
4,552
90,597
95,149
(7,290
)
2012
Eastland Mall, Bloomington, IL
59,400
5,746
75,893
7,741
(753
)
5,304
83,323
88,627
(27,256
)
2005
East Towne Mall, Madison, WI
66,772
4,496
63,867
45,386
(366
)
4,130
109,253
113,383
(38,587
)
2002
EastGate Mall, Cincinnati, OH
39,852
13,046
44,949
27,097
(1,017
)
12,029
72,046
84,075
(26,052
)
2001
Fashion Square, Saginaw, MI
39,736
15,218
64,970
11,273
—
15,218
76,243
91,461
(28,246
)
2001
Fayette Mall, Lexington, KY
171,192
25,194
84,267
98,831
11
25,205
183,098
208,303
(45,714
)
2001
Frontier Mall, Cheyenne, WY
—
2,681
15,858
19,810
—
2,681
35,668
38,349
(20,329
)
1984-1985
Foothills Mall, Maryville, TN
—
5,558
25,244
11,992
—
5,558
37,236
42,794
(23,234
)
1996
Greenbrier Mall, Chesapeake, VA
73,907
3,181
107,355
13,301
(626
)
2,555
120,656
123,211
(33,545
)
2004
Hamilton Place, Chattanooga, TN
101,624
3,532
42,623
40,715
(441
)
3,091
83,338
86,429
(44,607
)
1986-1987
Hanes Mall, Winston-Salem, NC
151,584
17,176
133,376
46,402
(948
)
16,808
179,198
196,006
(62,398
)
2001
Harford Mall, Bel Air, MD
—
8,699
45,704
21,495
—
8,699
67,199
75,898
(21,441
)
2003
Hickory Point, Forsyth, IL
28,338
10,731
31,728
16,208
(293
)
10,439
47,935
58,374
(16,593
)
2005
Honey Creek Mall, Terre Haute, IN
28,978
3,108
83,358
13,055
—
3,108
96,413
99,521
(28,022
)
2004
Imperial Valley Mall, El Centro, CA
49,945
35,378
70,549
170
—
35,378
70,719
106,097
(4,910
)
2012
Janesville Mall, Janesville, WI
—
8,074
26,009
8,190
—
8,074
34,199
42,273
(14,164
)
1998
Jefferson Mall, Louisville, KY
68,470
13,125
40,234
24,578
(521
)
12,604
64,812
77,416
(22,693
)
2001
Kirkwood Mall , Bismarck ND
39,196
3,368
118,945
1,577
—
3,368
120,522
123,890
(7,713
)
2012
The Lakes Mall, Muskegon, MI
—
3,328
42,366
11,330
—
3,328
53,696
57,024
(23,387
)
2000-2001
Laurel Park Place, Livonia, MI
—
13,289
92,579
10,983
—
13,289
103,562
116,851
(36,139
)
2005
Layton Hills Mall, Layton, UT
94,383
20,464
99,836
13,187
(275
)
20,189
113,023
133,212
(35,589
)
2005
153
SCHEDULE III
CBL & ASSOCIATES PROPERTIES, INC.
CBL & ASSOCIATES LIMITED PARTNERSHIP
REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
At December 31, 2014
(In thousands)
Initial Cost
(1)
Gross Amounts at Which Carried at Close of Period
Description /Location
Encumbrances
(2)
Land
Buildings and Improvements
Costs
Capitalized Subsequent to Acquisition
Sales of Outparcel
Land
Land
Buildings and Improvements
Total
(3)
Accumulated Depreciation
(4)
Date of Construction
/ Acquisition
Madison Square, Huntsville, AL
—
17,596
39,186
(48,797
)
—
2,550
5,435
7,985
(289
)
1984
Mall del Norte, Laredo, TX
—
21,734
142,049
49,058
—
21,734
191,107
212,841
(65,256
)
2004
Meridian Mall, Lansing, MI
—
529
103,678
72,085
—
2,232
174,060
176,292
(71,072
)
1998
Midland Mall, Midland, MI
33,179
10,321
29,429
10,817
—
10,321
40,246
50,567
(15,817
)
2001
Mid Rivers Mall, St. Peters, MO
—
16,384
170,582
13,846
—
16,384
184,428
200,812
(43,296
)
2007
Monroeville Mall, Pittsburgh, PA
—
22,195
177,214
68,866
—
24,716
243,559
268,275
(63,177
)
2004
Northgate Mall, Chattanooga, TN
—
2,330
8,960
19,734
—
2,330
28,694
31,024
(2,562
)
2011
Northpark Mall, Joplin, MO
—
9,977
65,481
39,750
—
10,962
104,246
115,208
(34,289
)
2004
Northwoods Mall, North Charleston, SC
70,194
14,867
49,647
22,298
(2,339
)
12,528
71,945
84,473
(24,569
)
2001
Old Hickory Mall, Jackson, TN
—
15,527
29,413
8,219
—
15,527
37,632
53,159
(14,033
)
2001
The Outlet Shoppes at Atlanta, Woodstock, GA
79,149
8,598
96,640
(37,801
)
—
8,598
58,839
67,437
(4,788
)
2013
The Outlet Shoppes at El Paso, El Paso, TX
69,566
9,239
96,640
11,416
—
9,463
107,832
117,295
(10,213
)
2012
The Outlet Shoppes at Gettysburg, Gettysburg, PA
38,659
20,953
22,180
744
—
20,953
22,924
43,877
(3,119
)
2012
The Outlet Shoppes at Oklahoma City, Oklahoma City, OK
65,051
8,364
50,268
14,015
—
7,795
64,852
72,647
(14,314
)
2011
The Outlet Shoppes of the Bluegrass, Simpsonville, KY
77,398
3,146
63,365
282
—
3,146
63,647
66,793
(1,190
)
2014
Parkdale Mall, Beaumont, TX
87,961
23,850
47,390
52,786
(307
)
23,544
100,175
123,719
(34,015
)
2001
Park Plaza Mall, Little Rock, AR
91,643
6,297
81,638
35,895
—
6,304
117,526
123,830
(42,871
)
2004
Parkway Place, Huntsville, AL
38,567
6,364
67,067
4,189
—
6,364
71,256
77,620
(10,961
)
2010
Pearland Town Center, Pearland, TX
—
16,300
108,615
13,743
(366
)
15,443
122,849
138,292
(32,011
)
2008
Post Oak Mall, College Station, TX
—
3,936
48,948
13,105
(327
)
3,608
62,054
65,662
(29,448
)
1984-1985
Randolph Mall, Asheboro, NC
—
4,547
13,927
12,000
—
4,547
25,927
30,474
(8,919
)
2001
Regency Mall, Racine, WI
—
3,384
36,839
15,355
—
4,244
51,334
55,578
(20,193
)
2001
Richland Mall, Waco, TX
—
9,874
34,793
16,046
—
9,887
50,826
60,713
(16,084
)
2002
River Ridge Mall, Lynchburg, VA
—
4,824
59,052
12,100
(252
)
4,572
71,152
75,724
(18,112
)
2003
South County Center, St. Louis, MO
—
15,754
159,249
15,165
—
15,754
174,414
190,168
(39,006
)
2007
Southaven Towne Center, Southaven, MS
40,023
8,255
29,380
13,187
—
8,478
42,344
50,822
(14,741
)
2005
Southpark Mall, Colonial Heights, VA
64,486
9,501
73,262
33,585
—
11,282
105,066
116,348
(31,929
)
2003
Stroud Mall, Stroudsburg, PA
31,960
14,711
23,936
20,734
—
14,711
44,670
59,381
(15,768
)
1998
St. Clair Square, Fairview Heights, IL
—
11,027
75,620
33,955
—
11,027
109,575
120,602
(46,327
)
1996
Sunrise Mall, Brownsville, TX
—
11,156
59,047
(2,154
)
—
11,156
56,893
68,049
(17,906
)
2003
Turtle Creek Mall , Hattiesburg, MS
—
2,345
26,418
18,820
—
3,535
44,048
47,583
(21,695
)
1993-1995
Valley View Mall, Roanoke, VA
59,688
15,985
77,771
20,191
—
15,999
97,948
113,947
(28,491
)
2003
Volusia Mall, Daytona Beach, FL
49,849
2,526
120,242
23,156
—
6,431
139,493
145,924
(36,470
)
2004
154
SCHEDULE III
CBL & ASSOCIATES PROPERTIES, INC.
CBL & ASSOCIATES LIMITED PARTNERSHIP
REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
At December 31, 2014
(In thousands)
Initial Cost
(1)
Gross Amounts at Which Carried at Close of Period
Description /Location
Encumbrances
(2)
Land
Buildings and Improvements
Costs
Capitalized Subsequent to Acquisition
Sales of Outparcel
Land
Land
Buildings and Improvements
Total
(3)
Accumulated Depreciation
(4)
Date of Construction
/ Acquisition
Walnut Square, Dalton, GA
—
50
15,138
16,928
—
50
32,066
32,116
(18,200
)
1984-1985
Wausau Center, Wausau, WI
18,369
5,231
24,705
16,478
(5,231
)
—
41,183
41,183
(17,157
)
2001
West Towne Mall, Madison, WI
94,316
9,545
83,084
45,467
—
9,545
128,551
138,096
(44,536
)
2002
WestGate Mall, Spartanburg, SC
37,931
2,149
23,257
46,857
(432
)
1,742
70,089
71,831
(34,577
)
1995
Westmoreland Mall, Greensburg, PA
—
4,621
84,215
16,517
—
4,621
100,732
105,353
(35,014
)
2002
York Galleria, York, PA
51,037
5,757
63,316
9,811
—
5,757
73,127
78,884
(29,037
)
1995
ASSOCIATED CENTERS:
Annex at Monroeville, Monroeville, PA
—
716
29,496
(685
)
—
716
28,811
29,527
(7,611
)
2004
Bonita Lakes Crossing, Meridian, MS
—
794
4,786
8,650
—
794
13,436
14,230
(5,659
)
1997
Chapel Hill Suburban, Akron, OH
—
925
2,520
1,900
—
925
4,420
5,345
(1,204
)
2004
CoolSprings Crossing, Nashville, TN
11,946
2,803
14,985
4,543
—
3,554
18,777
22,331
(11,135
)
1991-1993
Courtyard at Hickory Hollow, Nashville, TN
—
3,314
2,771
(1,865
)
(231
)
1,500
2,489
3,989
(327
)
1998
EastGate Crossing, Cincinnati, OH
14,707
707
2,424
7,890
(11
)
696
10,314
11,010
(3,824
)
2001
Foothills Plaza, Maryville, TN
—
132
2,132
531
—
148
2,647
2,795
(1,961
)
1984-1988
Frontier Square, Cheyenne, WY
—
346
684
374
(86
)
260
1,058
1,318
(636
)
1985
Gunbarrel Pointe, Chattanooga, TN
10,641
4,170
10,874
3,455
—
4,170
14,329
18,499
(4,921
)
2000
Hamilton Corner, Chattanooga, TN
14,965
630
5,532
8,275
—
734
13,703
14,437
(5,783
)
1986-1987
Hamilton Crossing, Chattanooga, TN
9,853
4,014
5,906
6,736
(1,370
)
2,644
12,642
15,286
(6,146
)
1987
Harford Annex , Bel Air, MD
—
2,854
9,718
1,034
—
2,854
10,752
13,606
(2,954
)
2003
The Landing at Arbor Place, Douglasville, GA
—
4,993
14,330
1,511
(748
)
4,245
15,841
20,086
(7,840
)
1998-1999
Layton Hills Convenience Center, Layton Hills, UT
—
—
8
980
—
—
988
988
(336
)
2005
Layton Hills Plaza, Layton Hills, UT
—
—
2
299
—
—
301
301
(159
)
2005
Madison Plaza , Huntsville, AL
—
473
2,888
3,828
—
473
6,716
7,189
(4,397
)
1984
The Plaza at Fayette, Lexington, KY
38,987
9,531
27,646
3,813
—
9,531
31,459
40,990
(8,918
)
2006
Parkdale Crossing, Beaumont, TX
—
2,994
7,408
2,113
(355
)
2,639
9,521
12,160
(2,972
)
2002
The Shoppes At Hamilton Place, Chattanooga, TN
—
4,894
11,700
1,424
—
4,894
13,124
18,018
(3,747
)
2003
Sunrise Commons, Brownsville, TX
—
1,013
7,525
1,108
—
1,013
8,633
9,646
(2,637
)
2003
The Shoppes at St. Clair Square, Fairview Heights, IL
19,759
8,250
23,623
163
(5,044
)
3,206
23,786
26,992
(7,045
)
2007
The Terrace, Chattanooga, TN
13,683
4,166
9,929
8,097
—
6,536
15,656
22,192
(4,882
)
1997
West Towne Crossing, Madison, WI
—
1,151
2,955
7,913
—
2,126
9,893
12,019
(1,248
)
1998
WestGate Crossing, Spartanburg, SC
—
1,082
3,422
6,925
—
1,082
10,347
11,429
(3,934
)
1997
Westmoreland Crossing, Greensburg, PA
—
2,898
21,167
9,233
—
2,898
30,400
33,298
(9,163
)
2002
155
SCHEDULE III
CBL & ASSOCIATES PROPERTIES, INC.
CBL & ASSOCIATES LIMITED PARTNERSHIP
REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
At December 31, 2014
(In thousands)
Initial Cost
(1)
Gross Amounts at Which Carried at Close of Period
Description /Location
Encumbrances
(2)
Land
Buildings and Improvements
Costs
Capitalized Subsequent to Acquisition
Sales of Outparcel
Land
Land
Buildings and Improvements
Total
(3)
Accumulated Depreciation
(4)
Date of Construction
/ Acquisition
COMMUNITY CENTERS:
Cobblestone Village, Palm Coast, FL
—
6,082
12,070
(524
)
(220
)
4,296
13,112
17,408
(2,482
)
2007
The Crossings at Marshalls Creek, Marshalls Creek, PA
—
6,456
15,351
197
—
6,453
15,551
22,004
(834
)
2013
The Promenade, D'Iberville, MS
—
16,278
48,806
24,761
(706
)
17,953
71,186
89,139
(10,716
)
2009
The Forum at Grand View, Madison , MS
—
9,234
17,285
14,710
(684
)
8,652
31,893
40,545
(3,027
)
2010
Statesboro Crossing, Statesboro, GA
11,212
2,855
17,805
432
(235
)
2,840
18,017
20,857
(3,576
)
2008
Waynesville Commons, Waynesville, NC
—
3,511
6,141
13
—
3,511
6,154
9,665
(397
)
2008
OFFICE BUILDINGS AND OTHER:
840 Greenbrier Circle, Chesapeake, VA
—
2,096
3,091
218
—
2,096
3,309
5,405
(881
)
2007
850 Greenbrier Circle, Chesapeake, VA
—
3,154
6,881
(303
)
—
3,154
6,578
9,732
(1,425
)
2007
CBL Center, Chattanooga, TN
—
—
13,648
1,422
—
—
15,070
15,070
(3,943
)
2008
CBL Center II, Chattanooga, TN
20,485
140
24,675
(12
)
—
140
24,663
24,803
(12,877
)
2001
Oak Branch Business Center, Greensboro, NC
—
535
2,192
(25
)
—
535
2,167
2,702
(523
)
2007
One Oyster Point, Newport News, VA
—
1,822
3,623
843
—
1,822
4,466
6,288
(774
)
2007
Pearland Hotel, Pearland, TX
—
—
16,149
389
—
—
16,538
16,538
(3,495
)
2008
Pearland Office, Pearland, TX
—
—
7,849
1,341
—
—
9,190
9,190
(662
)
2009
Pearland Residential Mgmt, Pearland, TX
—
—
9,666
9
—
—
9,675
9,675
(1,724
)
2008
Port Orange Apartments, Daytona Beach, FL
—
—
3,474
(182
)
—
—
3,292
3,292
(43
)
2014
Two Oyster Point, Newport News, VA
—
1,543
3,974
460
—
1,543
4,434
5,977
(1,358
)
2007
DISPOSITIONS:
Chapel Hill Mall, Akron, OH
—
6,578
68,043
(74,621
)
—
—
—
—
—
2004
Citadel Mall, Charleston, SC
—
10,990
44,008
(54,998
)
—
—
—
—
—
2001
Columbia Place, Columbia, SC
—
1,526
52,348
(53,874
)
—
—
—
—
—
2002
Foothills Plaza Expansion, Maryville, TN
—
137
1,960
(2,097
)
—
—
—
—
—
1984-1988
Lakeshore Mall, Sebring, FL
—
1,443
28,819
(30,262
)
—
—
—
—
—
1991-1992
Pemberton Plaza, Vicksburg, MS
—
1,284
1,379
(2,663
)
—
—
—
—
—
2004
156
SCHEDULE III
CBL & ASSOCIATES PROPERTIES, INC.
CBL & ASSOCIATES LIMITED PARTNERSHIP
REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
At December 31, 2014
(In thousands)
Initial Cost
(1)
Gross Amounts at Which Carried at Close of Period
Description /Location
Encumbrances
(2)
Land
Buildings and Improvements
Costs
Capitalized Subsequent to Acquisition
Sales of Outparcel
Land
Land
Buildings and Improvements
Total
(3)
Accumulated Depreciation
(4)
Date of Construction
/ Acquisition
Other
(5)
—
2,024
3,458
55
(63
)
1,961
3,513
5,474
(2,502
)
Developments in progress consisting of construction
and Development Properties
—
—
117,966
—
—
—
117,966
117,966
—
TOTALS
$
3,270,528
$
894,092
$
5,827,242
$
1,497,608
$
(31,759
)
$
847,829
$
7,339,354
$
8,187,183
$
(2,240,007
)
(1)
Initial cost represents the total cost capitalized including carrying cost at the end of the first fiscal year in which the Property opened or was acquired.
(2)
Encumbrances represent the face amount of the mortgage and other indebtedness balance at
December 31, 2014
, excluding debt premium or discount.
(3)
The aggregate cost of land and buildings and improvements for federal income tax purposes is approximately
$7.878 billion
.
(4)
Depreciation for all Properties is computed over the useful life which is generally
40
years for buildings,
10
-
20
years for certain improvements and
7
-
10
years for equipment and fixtures.
(5)
Includes non-property mortgages and unsecured credit line mortgages.
157
SCHEDULE III
CBL & ASSOCIATES PROPERTIES, INC.
CBL & ASSOCIATES LIMITED PARTNERSHIP
REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
At December 31, 2014
(In thousands)
The changes in real estate assets and accumulated depreciation for the years ending
December 31, 2014
,
2013
, and
2012
are set forth below (in thousands):
Year Ended December 31,
2014
2013
2012
REAL ESTATE ASSETS:
Balance at beginning of period
$
8,123,514
$
8,301,013
$
7,767,819
Additions during the period:
Additions and improvements
282,282
282,664
217,161
Acquisitions of real estate assets
—
29,912
474,623
Deductions during the period:
Disposals, deconsolidations and accumulated depreciation on impairments
(189,372
)
(412,976
)
(108,554
)
Transfers from real estate assets
(11,383
)
(8,031
)
808
Impairment of real estate assets
(17,858
)
(69,068
)
(50,844
)
Balance at end of period
$
8,187,183
$
8,123,514
$
8,301,013
ACCUMULATED DEPRECIATION:
Balance at beginning of period
$
2,056,357
$
1,972,031
$
1,762,149
Depreciation expense
269,602
253,142
247,702
Accumulated depreciation on real estate assets sold, retired, impaired or deconsolidated
(85,952
)
(168,816
)
(37,820
)
Balance at end of period
$
2,240,007
$
2,056,357
$
1,972,031
158
Schedule IV
CBL & ASSOCIATES PROPERTIES, INC.
CBL & ASSOCIATES LIMITED PARTNERSHIP
MORTGAGE NOTES RECEIVABLE ON REAL ESTATE
At December 31, 2014
(In thousands)
Name Of Center/Location
Interest
Rate
Final Maturity Date
Monthly
Payment
Amount
(1)
Balloon Payment
At
Maturity
Prior
Liens
Face
Amount Of
Mortgage
Carrying
Amount Of
Mortgage
(2)
Principal
Amount Of
Mortgage
Subject To
Delinquent
Principal
Or Interest
FIRST MORTGAGES:
Columbia Place Outparcel
5.00
%
Feb-22
$
3
(3
)
$
360
None
$
360
$
360
$
—
One Park Place - Chattanooga, TN
5.00
%
May-2022
21
—
None
3,200
1,566
—
Village Square - Houghton Lake, MI and Village at Wexford - Cadillac, MI
3.50
%
Mar-2016
8
(3
)
1,711
None
2,627
1,711
—
OTHER
2.67% -
9.50%
(4)
Dec-2016/
Jan-2047
20
3,340
5,751
5,686
—
$
52
$
5,411
$
11,938
$
9,323
$
—
(1)
Equal monthly installments comprised of principal and interest, unless otherwise noted.
(2)
The aggregate carrying value for federal income tax purposes was
$9,323
at
December 31, 2014
.
(3)
Payment represents interest only.
(4)
Mortgage notes receivable aggregated in Other include a variable-rate note that bears interest at prime plus
2.0%
, currently at
5.25%
, and a variable-rate note that bears interest at LIBOR plus
2.50%
.
The changes in mortgage notes receivable were as follows (in thousands):
Year Ended December 31,
2014
2013
2012
Beginning balance
$
19,120
$
19,383
$
34,239
Additions
360
—
—
Non-cash transfer
—
—
(12,741
)
Payments
(10,157
)
(263
)
(2,115
)
Ending balance
$
9,323
$
19,120
$
19,383
159
EXHIBIT INDEX
Exhibit
Number
Description
3.1
Amended and Restated Certificate of Incorporation of the Company, as amended through May 2, 2011 (q)
3.2
Amended and Restated Bylaws of the Company, as amended through November 25, 2013 (cc)
3.3
CBL & Associates Properties, Inc. Second Amended and Restated Bylaws, effective as of May 6, 2014 (ee)
4.1
See Amended and Restated Certificate of Incorporation of the Company, as amended, and Amended and Restated Bylaws and Second Amended and Restated Bylaws of the Company relating to the Common Stock, Exhibits 3.1, 3.2 and 3.3 above
4.2
Certificate of Designations, dated June 25, 1998, relating to the 9.0% Series A Cumulative Redeemable Preferred Stock (c)
4.3
Certificate of Designation, dated April 30, 1999, relating to the Series 1999 Junior Participating Preferred Stock (c)
4.4
Terms of Series J Special Common Units of the Operating Partnership, pursuant to Article 4.4 of the Second Amended and Restated Partnership Agreement of the Operating Partnership (c)
4.5
Certificate of Designations, dated June 11, 2002, relating to the 8.75% Series B Cumulative Redeemable Preferred Stock (d)
4.6
Acknowledgment Regarding Issuance of Partnership Interests and Assumption of Partnership Agreement (f)
4.7
Certificate of Designations, dated August 13, 2003, relating to the 7.75% Series C Cumulative Redeemable Preferred Stock (e)
4.8
Certificate of Correction of the Certificate of Designations relating to the 7.75% Series C Cumulative Redeemable Preferred Stock (g)
4.9
Certificate of Designations, dated December 10, 2004, relating to the 7.375% Series D Cumulative Redeemable Preferred Stock (g)
4.9.1
Amended and Restated Certificate of Designations, dated February 25, 2010, relating to the 7.375% Series D Cumulative Redeemable Preferred Stock (m)
4.9.2
Second Amended and Restated Certificate of Designations, dated October 14, 2010, relating to the 7.375% Series D Cumulative Redeemable Preferred Stock (o)
4.10
Certificate of Designations, dated October 1, 2012, relating to the 6.625% Series E Cumulative Redeemable Preferred Stock (u)
4.11
Terms of the Series S Special Common Units of the Operating Partnership, pursuant to the Third Amendment to the Second Amended and Restated Partnership Agreement of the Operating Partnership (h)
4.12
Terms of the Series L Special Common Units of the Operating Partnership, pursuant to the Fourth Amendment to the Second Amended and Restated Partnership Agreement of the Operating Partnership (i)
4.13
Terms of the Series K Special Common Units of the Operating Partnership, pursuant to the First Amendment to the Third Amended and Restated Partnership Agreement of the Operating Partnership (i)
4.14.1
Indenture dated as of November 26, 2013, among CBL & Associates Limited Partnership, CBL & Associates Properties, Inc. and U.S. Bank National Association (dd)
4.14.2
First Supplemental Indenture, dated as of November 26, 2013, among CBL & Associates Limited Partnership, CBL & Associates Properties, Inc. and U.S. Bank National Association (dd)
4.14.3
Limited Guarantee, dated as of November 26, 2013, of CBL & Associates Properties, Inc. (dd)
4.14.4
Global Note evidencing the 5.250% Senior Notes Due 2023 (dd)
4.14.5
Global Note evidencing the 4.60% Senior Notes Due 2024 (ff)
10.1.1
Fourth Amended and Restated Agreement of Limited Partnership of the Operating Partnership, dated November 2, 2010 (p)
10.1.2
Certificate of Designation, dated October 1, 2012, relating to the 6.625% Series E Cumulative Preferred Units (v)
10.2
Property Management Agreement between the Operating Partnership and the Management Company (a)
160
Exhibit
Number
Description
10.3
Property Management Agreement relating to Retained Properties (a)
10.4
Subscription Agreement relating to purchase of the Common Stock and Preferred Stock of the Management Company (a)
10.5.1
CBL & Associates Properties, Inc. Second Amended and Restated Stock Incentive Plan† (n)
10.5.2
Form of Stock Restriction Agreement for restricted stock awards in 2006 and subsequent years† (k)
10.5.3
First Amendment to CBL & Associates Properties, Inc. Second Amended and Restated Stock Incentive Plan† (r)
10.5.4
CBL & Associates Properties, Inc. 2012 Stock Incentive Plan† (s)
10.5.5
Original Form of Stock Restriction Agreement for Restricted Stock Awards under CBL & Associates Properties, Inc. 2012 Stock Incentive Plan† (y)
10.5.6
Form of Stock Restriction Agreement for Restricted Stock Awards under CBL & Associates Properties, Inc. 2012 Stock Incentive Plan (effective May 2013) † (aa)*
10.5.7
Amendment No. 1 to CBL & Associates Properties, Inc. 2012 Stock Incentive Plan† (hh)
10.6.1
Form of Indemnification Agreements between the Company and the Management Company and their officers and directors, for agreements executed prior to 2013 (a)
10.6.2
Form of Indemnification Agreements between the Company and the Management Company and their officers and directors, for agreements executed in 2013 and subsequent years (hh)
10.7.1
Employment Agreement for Charles B. Lebovitz† (a)
10.7.2
Employment Agreement for John N. Foy† (a)
10.7.3
Employment Agreement for Stephen D. Lebovitz† (a)
10.7.4
Summary Description of CBL & Associates Properties, Inc. Director Compensation Arrangements† (hh)
10.7.5
CBL & Associates Properties, Inc. Tier III Post-65 Retiree Program† (w)
10.8.1
Option Agreement relating to certain Retained Properties (a)
10.8.2
Option Agreement relating to Outparcels (a)
10.9.1
Property Partnership Agreement relating to Hamilton Place (a)
10.9.2
Property Partnership Agreement relating to CoolSprings Galleria (a)
10.10.1
Acquisition Option Agreement relating to Hamilton Place (a)
10.10.2
Acquisition Option Agreement relating to the Hamilton Place Centers (a)
10.11.1
Share Ownership Agreement by and among the Company and its related parties and the Jacobs entities, dated as of January 31, 2001 (b)
10.12.1
Registration Rights Agreement by and between the Company and the Holders of SCU’s listed on Schedule A thereto, dated as of January 31, 2001 (b)
10.12.2
Registration Rights Agreement by and between the Company and Frankel Midland Limited Partnership, dated as of January 31, 2001 (b)
10.12.3
Registration Rights Agreement by and between the Company and Hess Abroms Properties of Huntsville, dated as of January 31, 2001 (b)
10.12.4
Registration Rights Agreement by and between the Company and the Holders of Series S Special Common Units of the Operating Partnership listed on Schedule A thereto, dated July 28, 2004 (h)
10.12.5
Form of Registration Rights Agreements between the Company and Certain Holders of Series K Special Common Units of the Operating Partnership, dated as of November 16, 2005 (i)
10.13.1
Amended and Restated Loan Agreement between the Operating Partnership and First Tennessee Bank National Association, dated June 8, 2012 (t)
10.13.2
Amended and Restated Loan Agreement by and among the Operating Partnership, the Company and First Tennessee Bank National Association, et. a. dated February 22, 2013 (x)
10.13.3
First Modification to Amended and Restated Loan Agreement by and among the Operating Partnership, the Company and First Tennessee Bank National Association, et. a. dated December 16, 2013 (gg)
10.14
Amended and Restated Limited Liability Company Agreement of JG Gulf Coast Town Center LLC by and between JG Gulf Coast Member LLC, an Ohio limited liability company and CBL/Gulf Coast, LLC, a Florida limited liability company, dated April 27, 2005 (i)
161
Exhibit
Number
Description
10.15.1
Contribution Agreement and Joint Escrow Instructions between the Company and the owners of Oak Park Mall named therein, dated as of October 17, 2005 (i)
10.15.2
First Amendment to Contribution Agreement and Joint Escrow Instructions between the Company and the owners of Oak Park Mall named therein, dated as of November 8, 2005 (i)
10.15.3
Contribution Agreement and Joint Escrow Instructions between the Company and the owners of Eastland Mall named therein, dated as of October 17, 2005 (i)
10.15.4
First Amendment to Contribution Agreement and Joint Escrow Instructions between the Company and the owners of Eastland Mall named therein, dated as of November 8, 2005 (i)
10.15.5
Purchase and Sale Agreement and Joint Escrow Instructions between the Company and the owners of Hickory Point Mall named therein, dated as of October 17, 2005 (i)
10.15.6
Purchase and Sale Agreement and Joint Escrow Instructions between the Company and the owner of Eastland Medical Building, dated as of October 17, 2005 (i)
10.15.7
Letter Agreement, dated as of October 17, 2005, between the Company and the other parties to the acquisition agreements listed above for Oak Park Mall, Eastland Mall, Hickory Point Mall and Eastland Medical Building (i)
10.16.1
Master Transaction Agreement by and among REJ Realty LLC, JG Realty Investors Corp., JG Manager LLC, JG North Raleigh L.L.C., JG Triangle Peripheral South LLC, and the Operating Partnership, effective October 24, 2005 (j)
10.16.2
Amended and Restated Limited Liability Company Agreement of Triangle Town Member, LLC by and among CBL Triangle Town Member, LLC and REJ Realty LLC, JG Realty Investors Corp. and JG Manager LLC, effective as of November 16, 2005 (j)
10.17.1
Contribution Agreement among Westfield America Limited Partnership, as Transferor, and CW Joint Venture, LLC, as Transferee, and CBL & Associates Limited Partnership, dated August 9, 2007 (l)
10.17.2
Contribution Agreement among CBL & Associates Limited Partnership, as Transferor, St. Clair Square, GP, Inc. and CW Joint Venture, LLC, as Transferee, and Westfield America Limited Partnership, dated August 9, 2007 (l)
10.17.3
Purchase and Sale Agreement between Westfield America Limited Partnership, as Transferor, and CBL & Associates Limited Partnership, as Transferee, dated August 9, 2007 (l)
10.18
Term Loan Agreement by and among the Operating Partnership and the Company, and Wells Fargo Bank, National Association, et al., dated July 30, 2013 (bb)
10.19.1
Third Amended and Restated Credit Agreement by and among the Operating Partnership and the Company, and Wells Fargo Bank, National Association, et al., dated November 13, 2012 (y)
10.19.2
First Amendment to Third Amended and Restated Credit Agreement by and among the Operating Partnership and the Company, and Wells Fargo Bank, National Association, et al., dated January 31, 2013 (y)
10.19.3
Waiver and Second Amendment to Third Amended and Restated Credit Agreement by and among the Operating Partnership and the Company, and Wells Fargo Bank, National Association, et al., dated July 30, 2013 (bb)
10.20.1
Eighth Amended and Restated Credit Agreement between CBL & Associates Limited Partnership and Wells Fargo Bank, National Association, et al., dated November 13, 2012 (y)
10.20.2
First Amendment to Eighth Amended and Restated Credit Agreement between CBL & Associates Limited Partnership and Wells Fargo Bank, National Association, et al., dated January 31, 2013 (y)
10.20.3
Waiver and Second Amendment to Eighth Amended and Restated Credit Agreement between the Operating Partnership and the Company, and Wells Fargo Bank, National Association, et al., dated July 30, 2013 (bb)
10.21.1
Controlled Equity Offering
SM
Sales Agreement, dated March 1, 2013, by and between CBL & Associates Properties, Inc. and Cantor Fitzgerald & Co. (z)
10.21.2
Controlled Equity Offering
SM
Sales Agreement, dated March 1, 2013, by and between CBL & Associates Properties, Inc. and J.P. Morgan Securities LLC (z)
10.21.3
Controlled Equity Offering
SM
Sales Agreement, dated March 1, 2013, by and between CBL & Associates Properties, Inc. and KeyBanc Capital Markets Inc. (z)
10.21.4
Controlled Equity Offering
SM
Sales Agreement, dated March 1, 2013, by and between CBL & Associates Properties, Inc. and RBC Capital Markets, LLC (z)
162
Exhibit
Number
Description
10.21.5
Controlled Equity Offering
SM
Sales Agreement, dated March 1, 2013, by and between CBL & Associates Properties, Inc. and Wells Fargo Securities, LLC (z)
12.1
Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Dividends of CBL & Associates Properties, Inc.
12.2
Computation of Ratio of Earnings to Combined Fixed Charges and Preferred Dividends of CBL & Associates Limited Partnership
12.3
Computation of Ratio of Earnings to Fixed Charges of CBL & Associates Properties, Inc.
12.4
Computation of Ratio of Earnings to Fixed Charges of CBL & Associates Limited Partnership
21
Subsidiaries of CBL & Associates Properties, Inc. and CBL & Associates Limited Partnership
23.1
Consent of Deloitte & Touche LLP (for the Company)
23.2
Consent of Deloitte & Touche LLP (for the Operating Partnership)
24
Power of Attorney
31.1
Certification pursuant to Securities Exchange Act Rule 13a-14(a) by the Chief Executive Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Properties, Inc.
31.2
Certification pursuant to Securities Exchange Act Rule 13a-14(a) by the Chief Financial Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Properties, Inc.
31.3
Certification pursuant to Securities Exchange Act Rule 13a-14(a) by the Chief Executive Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Limited Partnership
31.4
Certification pursuant to Securities Exchange Act Rule 13a-14(a) by the Chief Financial Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Limited Partnership
32.1
Certification pursuant to Securities Exchange Act Rule 13a-14(b) by the Chief Executive Officer, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Properties, Inc.
32.2
Certification pursuant to Securities Exchange Act Rule 13a-14(b) by the Chief Financial Officer as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Properties, Inc.
32.3
Certification pursuant to Securities Exchange Act Rule 13a-14(b) by the Chief Executive Officer, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Limited Partnership
32.4
Certification pursuant to Securities Exchange Act Rule 13a-14(b) by the Chief Financial Officer as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for CBL & Associates Limited Partnership
101.INS
XBRL Instance Document
101.SCH
XBRL Taxonomy Extension Schema Document
101.CAL
XBRL Taxonomy Extension Calculation Linkbase Document
101.LAB
XBRL Taxonomy Extension Label Linkbase Document
101.PRE
XBRL Taxonomy Extension Presentation Linkbase Document
101.DEF
XBRL Taxonomy Extension Definition Linkbase Document
(a)
Incorporated by reference to Post-Effective Amendment No. 1 to the Company's Registration Statement on Form S-11 (No. 33-67372), as filed with the Commission on January 27, 1994.*
(b)
Incorporated by reference from the Company's Current Report on Form 8-K, filed on February 6, 2001.*
(c)
Incorporated by reference from the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2001.*
(d)
Incorporated by reference from the Company's Current Report on Form 8-K, dated June 10, 2002, filed on June 17, 2002.*
163
(e)
Incorporated by reference from the Company's Registration Statement on Form 8-A, filed on August 21, 2003.*
(f)
Incorporated by reference from the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2002.*
(g)
Incorporated by reference from the Company's Registration Statement on Form 8-A, filed on December 10, 2004.*
(h)
Incorporated by reference from the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2004.*
(i)
Incorporated by reference from the Company's Current Report on Form 8-K, filed on November 22, 2005.*
(j)
Incorporated by reference from the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2005.*
(k)
Incorporated by reference from the Company's Current Report on Form 8-K, filed on May 24, 2006.*
(l)
Incorporated by reference from the Company's Quarterly Report on Form 10-Q for the quarter ended September 30, 2007.*
(m)
Incorporated by reference from the Company's Current Report on Form 8-K, filed on March 1, 2010.*
(n)
Incorporated by reference from the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2010.*
(o)
Incorporated by reference from the Company's Current Report on Form 8-K, filed on October 18, 2010.*
(p)
Incorporated by reference from the Company's Current Report on Form 8-K, filed on November 5, 2010.*
(q)
Incorporated by reference from the Company's Current Report on Form 8-K, filed on May 4, 2011.*
(r)
Incorporated by reference from the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2011.*
(s)
Incorporated by reference from the Company's Current Report on Form 8-K, filed on May 10, 2012.*
(t)
Incorporated by reference from the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2012.*
(u)
Incorporated by reference from the Company's Registration Statement on Form 8-A, filed on October 1, 2012.*
(v)
Incorporated by reference from the Company's Current Report on Form 8-K, filed on October 5, 2012.*
(w)
Incorporated by reference from the Company's Current Report on Form 8-K, filed on November 9, 2012.*
(x)
Incorporated by reference from the Company's Current Report on Form 8-K, filed on February 28, 2013.*
(y)
Incorporated by reference from the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2012.*
(z)
Incorporated by reference from the Company's Current Report on Form 8-K, filed on March 1, 2013.*
(aa)
Incorporated by reference from the Company's Current Report on Form 8-K, filed on May 17, 2013.*
(bb)
Incorporated by reference from the Company's Current Report on Form 8-K, filed on August 5, 2013.*
(cc)
Incorporated by reference from the Company's Current Report on Form 8-K, dated on November 25, 2013 and filed on November 26, 2013.**
(dd)
Incorporated by reference from the Company's Current Report on Form 8-K, dated and filed on November 26, 2013.**
(ee)
Incorporated by reference from the Company’s Current Report on Form 8-K, dated on May 5, 2014 and filed on May 9, 2014.*
(ff)
Incorporated by reference from the Company’s Current Report on Form 8-K, filed October 8, 2014.**
(gg)
Incorporated by reference from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2014.**
(hh)
Incorporated by reference from the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2013.**
†
A management contract or compensatory plan or arrangement required to be filed pursuant to Item 15(b) of this report.
* Commission File No. 1-12494
** Commission File No. 1-12494 and 333-182515-01
164