EX-99 3 exhibit991.htm EXHIBIT 99.1 - EARNINGS RELEASE

 


Exhibit 99.1

Investor Contact: Katie Reinsmidt, Director of Corporate Communications and Investor Relations, 423.490.8301, katie_reinsmidt@cblproperties.com

 

CBL & ASSOCIATES PROPERTIES REPORTS

FOURTH QUARTER AND ANNUAL 2008 RESULTS

 

 

FFO per share was $0.80 and $3.22 in the fourth quarter and year ended December 31, 2008, respectively.

 

Portfolio occupancy was 92.3% as of December 31, 2008 compared with 93.2% as of December 31, 2007.

 

Same Center NOI declined 1.5% for the year ended December 31, 2008.

 

The Company entered into more than $1.0 billion of new financings and loan extensions in the year ended December 31, 2008.

 

CHATTANOOGA, Tenn. (February 4, 2009) – CBL & Associates Properties, Inc. (NYSE:CBL) announced results for the fourth quarter and year ended December 31, 2008. A description of each non-GAAP financial measure and the related reconciliation to the comparable GAAP measure is located at the end of this news release.

 

Funds from Operations (“FFO”) allocable to common shareholders for the fourth quarter ended December 31, 2008 was $52,774,000 or $0.80 per diluted share, compared with $54,519,000, or $0.83 per diluted share for the fourth quarter ended December 31, 2007. FFO allocable to common shareholders for the year ended December 31, 2008 was $212,933,000, or $3.22 per diluted share, compared with $203,613,000, or $3.10 per diluted share, for the year ended December 31, 2007, representing an increase of 3.9% on a per diluted share basis. FFO allocable to common shareholders for the fourth quarter and year ended December 31, 2008 was impacted by an increase in abandoned projects expense of $8,146,000 and $10,135,000, respectively, related to the write-off of predevelopment costs for projects the Company is no longer pursuing. The write-offs were related to projects in various stages of pre-development, but did not impact any projects that are currently under construction.

 

FFO of the operating partnership for the fourth quarter ended December 31, 2008, was $93,207,000, compared with $96,614,000 for the fourth quarter ended December 31, 2007. FFO of the operating partnership for the year ended December 31, 2008, was $376,273,000, compared with $361,528,000 for the year ended December 31, 2007.

 

Net loss available to common shareholders for the fourth quarter ended December 31, 2008, was ($10,055,000), or ($0.15) per diluted share, compared with net income of $13,418,000, or $0.20 per diluted share for the prior-year period. Net income available to common shareholders for the year ended December 31, 2008, was $9,768,000, or


-MORE-

 


CBL Reports Fourth Quarter Results

Page 2

February 4, 2009

 

 

$0.15 per diluted share, compared with $59,372,000, or $0.90 per diluted share, for the year ended December 31, 2007.

 

Net income (loss) available to common shareholders for the fourth quarter and year ended December 31, 2008 included $29,298,000 and $40,300,000, respectively, of additional depreciation expense resulting from the write-offs of tenant improvements, deferred lease costs, and in-place lease intangibles for tenants that closed during the fourth quarter 2008. Net income (loss) available to common shareholders for the fourth quarter and year ended December 31, 2008 was also impacted by an increase in abandoned projects expense over the prior year periods of $8,146,000 and $10,135,000, respectively, related to the write-off of predevelopment costs for projects the Company is no longer pursuing.

 

HIGHLIGHTS

 

Total revenues increased 2.0% during the fourth quarter ended December 31, 2008, to $299,398,000 from $293,638,000 in the prior-year period. Total revenues increased 9.4% during the year ended December 31, 2008 to $1,138,218,000 from $1,039,944,000 in the prior year.

 

 

Same-center net operating income (“NOI”), for the fourth quarter and year ended December 31, 2008, declined 4.0% and 1.5%, respectively, over the prior year periods. Same-center NOI was primarily impacted by loss of rent and an increase in bad debt expense from bankruptcy and stores closures.

 

 

Same-store sales for mall tenants of 10,000 square feet or less for stabilized malls as of December 31, 2008, declined 4.3% to $331 per square foot compared with $346 per square foot in the prior year period.

 

 

The debt-to-total-market capitalization ratio as of December 31, 2008, was 86.3% based on the common stock closing price of $6.50 and a fully converted common stock share count of 117,010,000 shares as of the same date. The debt-to-total-market capitalization ratio as of December 31, 2007, was 64.0% based on the common stock closing price of $23.91 and a fully converted common stock share count of 116,814,000 shares as of the same date.

 

 

Consolidated and unconsolidated variable rate debt of $1,629,869,000 represents 21.2% of the total market capitalization for the Company and 24.6% of the Company's share of total consolidated and unconsolidated debt.

 

CBL’s Chairman and Chief Executive Officer, Charles B. Lebovitz, said, “While 2008 represented the most challenging year in our history, the underlying strength and resilience of our portfolio reinforces our dominant mall strategy that has generated an impressive thirty year track record. In the face of a record level of bankruptcy activity in 2008, we experienced only a 90 basis point decline in portfolio occupancy and achieved a record level of lease signings at positive spreads due to the collective efforts of the leasing and property level management teams. We will continue this aggressive and proactive approach in the current economic environment and are confident that we will be successful despite the challenges that lay ahead.

 

“In addition to maximizing the performance of our existing portfolio, strengthening our balance sheet remains a top priority. We completed more than $1.0 billion of new financings in 2008 and are making excellent progress in addressing 2009 loan maturities. We have continued our efforts to reduce operating expenses and achieve efficiencies in our organization with meaningful results to-date. The leadership of CBL will continue to make the prudent and sometimes difficult decisions necessary to preserve CBL's long-term shareholder value.”

 


-MORE-

 


CBL Reports Fourth Quarter Results

Page 3

February 4, 2009

 

 

 

PORTFOLIO OCCUPANCY

December 31,

 

2008

2007

 

Portfolio occupancy

92.3%

93.2%

 

Mall portfolio

92.6%

93.4%

 

Stabilized malls

92.9%

93.6%

 

Non-stabilized malls

86.5%

90.0%

 

Associated centers

92.2%

95.9%

 

Community centers

92.1%

86.7%

 

 

DISPOSITIONS

In December 2008, CBL completed the sale of an office building and adjacent land in Greensboro, NC, for $14.6 million.

 

In 2008, CBL completed the sale of seven community centers, one community center expansion and two office buildings for approximately $67.8 million.

 

FINANCING

During the fourth quarter, CBL closed the previously announced $40.0 million term loan secured by Meridian Mall in Lansing, MI.

 

In 2008, CBL completed more than $1.0 billion of financings including eight new construction loans with total capacity of approximately $331.0 million, more than $365.0 million of new financings or extensions on maturing mortgages and approximately $344.0 million of new term facilities.

 

OUTLOOK AND GUIDANCE

Based on today's outlook and the Company's fourth quarter results, the Company is providing guidance for 2009 FFO of $3.10 to $3.25 per share. The full year guidance assumes $0.08 to $0.11 of outparcel sales and same-center NOI growth in the range of (1.5%) to (3.5%), excluding the impact of lease termination fees from both applicable periods. The guidance excludes the impact of any future unannounced acquisitions or dispositions. The Company expects to update its annual guidance after each quarter's results.

 

 

Low

High

 

Expected diluted earnings per common share

$0.43

$0.58

 

Adjust to fully converted shares from common shares

(0.18)

(0.25)

 

Expected earnings per diluted, fully converted common share

0.25

0.33

 

Add: depreciation and amortization

2.67

2.67

 

Add: minority interest in earnings of Operating Partnership

0.18

0.25

 

 

Expected FFO per diluted, fully converted common share

$3.10

$3.25

 

INVESTOR CONFERENCE CALL AND SIMULCAST

CBL & Associates Properties, Inc. will conduct a conference call at 11:00 a.m. ET on Thursday, February 5, 2009, to discuss the fourth quarter results. The number to call for this interactive teleconference is (303) 262-2130. A seven-day replay of the conference call will be available by dialing (303) 590-3000 and entering the passcode 11111004#. A transcript of the Company's prepared remarks will be furnished on a Form 8-K following the conference call.

 

To receive the CBL & Associates Properties, Inc., fourth quarter earnings release and supplemental information please visit our website at cblproperties.com or contact Investor Relations at 423-490-8312.

 


-MORE-

 


CBL Reports Fourth Quarter Results

Page 4

February 4, 2009

 

 

The Company will also provide an online Web simulcast and rebroadcast of its 2008 fourth quarter earnings release conference call. The live broadcast of CBL's quarterly conference call will be available online at the Company's Web site at cblproperties.com, as well as www.streetevents.com and www.earnings.com, Thursday, February 5, 2009, beginning at 11:00 a.m. ET. The online replay will follow shortly after the call and continue through February 12, 2009.

 

CBL is one of the largest and most active owners and developers of malls and shopping centers in the United States. CBL owns, holds interests in or manages 158 properties, including 87 regional malls/open-air centers. The properties are located in 27 states and total 85.8 million square feet including 2.2 million square feet of non-owned shopping centers managed for third parties. CBL currently has seven projects under construction totaling 3.0 million square feet including Settlers Ridge in Pittsburgh, PA; The Pavilion at Port Orange in Port Orange, FL; Hammock Landing in West Melbourne, FL; The Promenade in D’Iberville, MS; two lifestyle/associated centers, and one mall expansion. Headquartered in Chattanooga, TN, CBL has regional offices in Boston (Waltham), MA, Dallas, TX, and St. Louis, MO. Additional information can be found at cblproperties.com.

 

NON-GAAP FINANCIAL MEASURES

 

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 operating properties, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures and minority interests. Adjustments for unconsolidated partnerships and joint ventures and minority interests are calculated on the same basis. The Company defines FFO allocable to common shareholders as defined above by NAREIT less dividends on preferred stock. The Company’s 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.

 

The Company believes that FFO provides an additional indicator of the operating performance of its properties without giving effect to real estate depreciation and amortization, which assumes the value of real estate assets declines predictably over time. Since values of well-maintained real estate assets have historically risen with market conditions, the Company believes that FFO enhances investors’ understanding of its operating performance. The use of FFO as an indicator of financial performance is influenced not only by the operations of the Company’s properties and interest rates, but also by its capital structure.

 

The Company presents both FFO of its operating partnership and FFO allocable to common shareholders, as it believes that both are useful performance measures. The Company believes FFO of its operating partnership is a useful performance measure since it conducts substantially all of its business through its operating partnership and, therefore, it reflects the performance of the properties in absolute terms regardless of the ratio of ownership interests of the Company’s common shareholders and the minority interest in the operating partnership. The Company believes 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) available to common shareholders.

 

In the reconciliation of net income (loss) available to common shareholders to FFO allocable to common shareholders, the Company makes an adjustment to add back minority interest in earnings of its operating partnership in order to arrive at FFO of its operating partnership. The Company then applies a percentage to FFO of its 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 outstanding during the period.


-MORE-

 


CBL Reports Fourth Quarter Results

Page 5

February 4, 2009

 

 

FFO does not represent cash flows from operations as defined by accounting principles generally accepted in the United States, is not necessarily indicative of cash available to fund all cash flow needs and should not be considered as an alternative to net income (loss) for purposes of evaluating the Company’s operating performance or to cash flow as a measure of liquidity.

 

Same-Center Net Operating Income

NOI is a supplemental measure of the operating performance of the Company's shopping centers. The Company defines NOI as 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, the Company computes NOI based on its pro rata share of both consolidated and unconsolidated properties. The Company's definition of NOI may be different than that used by other companies and, accordingly, the Company's NOI may not be comparable to that of other companies. A reconciliation of same-center NOI to net income (loss) is located at the end of this earnings release.

 

Since NOI includes only those revenues and expenses related to the operations of its shopping center properties, the Company believes 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 the Company's results of operations. Additionally, there are instances when tenants terminate their leases prior to the scheduled expiration date and pay the Company one-time, lump-sum termination fees. These one-time lease termination fees may distort same-center NOI trends and may result in same-center NOI that is not indicative of the ongoing operations of the Company's shopping center properties. Therefore, the Company believes that presenting same-center NOI, excluding lease termination fees, is useful to investors.

 

Pro Rata Share of Debt

The Company presents debt based on its pro rata ownership share (including the Company's pro rata share of unconsolidated affiliates and excluding minority investors' share of consolidated properties) because it believes this provides investors a clearer understanding of the Company's total debt obligations which affect the Company's liquidity. A reconciliation of the Company's pro rata share of debt to the amount of debt on the Company's consolidated balance sheet is located at the end of this earnings release.

 

Information included herein contains "forward-looking statements" within the meaning of the federal securities laws. Such statements are inherently subject to risks and uncertainties, many of which cannot be predicted with accuracy and some of which might not even be anticipated. Future events and actual events, financial and otherwise, may differ materially from the events and results discussed in the forward-looking statements. The reader is directed to the Company's various filings with the Securities and Exchange Commission, including without limitation the Company's Annual Report on Form 10-K and the "Management's Discussion and Analysis of Financial Condition and Results of Operations" incorporated by reference therein, for a discussion of such risks and uncertainties.

 


-MORE-


CBL Reports Fourth Quarter Results
Page 6
February 4, 2009

CBL & Associates Properties, Inc.
Consolidated Statements of Operations
(Unaudited; in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 


 


 

 

 

2008

 

2007

 

2008

 

2007

 

 

 


 


 


 


 

REVENUES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum rents

 

$

188,300

 

$

181,000

 

$

716,570

 

$

645,753

 

Percentage rents

 

 

8,509

 

 

10,632

 

 

18,375

 

 

22,472

 

Other rents

 

 

9,372

 

 

11,179

 

 

22,887

 

 

23,121

 

Tenant reimbursements

 

 

85,183

 

 

83,056

 

 

336,173

 

 

318,755

 

Management, development and leasing fees

 

 

2,459

 

 

1,418

 

 

19,393

 

 

7,983

 

Other

 

 

5,575

 

 

6,353

 

 

24,820

 

 

21,860

 

 

 



 



 



 



 

Total revenues

 

 

299,398

 

 

293,638

 

 

1,138,218

 

 

1,039,944

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

 

49,274

 

 

45,646

 

 

190,148

 

 

169,489

 

Depreciation and amortization

 

 

102,369

 

 

67,576

 

 

332,475

 

 

243,522

 

Real estate taxes

 

 

23,658

 

 

22,518

 

 

95,393

 

 

87,552

 

Maintenance and repairs

 

 

17,258

 

 

16,285

 

 

65,617

 

 

58,111

 

General and administrative

 

 

11,973

 

 

8,780

 

 

45,241

 

 

37,852

 

Other

 

 

14,643

 

 

6,437

 

 

33,333

 

 

18,525

 

 

 



 



 



 



 

Total expenses

 

 

219,175

 

 

167,242

 

 

762,207

 

 

615,051

 

 

 



 



 



 



 

Income from operations

 

 

80,223

 

 

126,396

 

 

376,011

 

 

424,893

 

Interest and other income

 

 

2,942

 

 

3,305

 

 

10,076

 

 

10,923

 

Interest expense

 

 

(79,473

)

 

(80,154

)

 

(313,209

)

 

(287,884

)

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

(227

)

Impairment of marketable securities

 

 

(11,403

)

 

(18,456

)

 

(17,181

)

 

(18,456

)

Gain on sales of real estate assets

 

 

279

 

 

5,005

 

 

12,401

 

 

15,570

 

Equity in earnings of unconsolidated affiliates

 

 

1,523

 

 

734

 

 

2,831

 

 

3,502

 

Income tax provision

 

 

(738

)

 

(4,030

)

 

(13,495

)

 

(8,390

)

Minority interest in (earnings) losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating partnership

 

 

7,700

 

 

(10,360

)

 

(7,495

)

 

(46,246

)

Shopping center properties

 

 

(6,010

)

 

(5,797

)

 

(23,959

)

 

(12,215

)

 

 



 



 



 



 

Income (loss) from continuing operations

 

 

(4,957

)

 

16,643

 

 

25,980

 

 

81,470

 

Operating income of discontinued operations

 

 

347

 

 

76

 

 

1,809

 

 

1,621

 

Gain on discontinued operations

 

 

10

 

 

2,154

 

 

3,798

 

 

6,056

 

 

 



 



 



 



 

Net income (loss)

 

 

(4,600

)

 

18,873

 

 

31,587

 

 

89,147

 

Preferred dividends

 

 

(5,455

)

 

(5,455

)

 

(21,819

)

 

(29,775

)

 

 



 



 



 



 

Net income (loss) available to common shareholders

 

$

(10,055

)

$

13,418

 

$

9,768

 

$

59,372

 

 

 



 



 



 



 

Basic per share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations, net of preferred dividends

 

$

(0.16

)

$

0.17

 

$

0.06

 

$

0.79

 

Discontinued operations

 

 

0.01

 

 

0.03

 

 

0.09

 

 

0.12

 

 

 



 



 



 



 

Net income (loss) available to common shareholders

 

$

(0.15

)

$

0.20

 

$

0.15

 

$

0.91

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

66,085

 

 

65,590

 

 

66,005

 

 

65,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted per share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations, net of preferred dividends

 

$

(0.16

)

$

0.17

 

$

0.06

 

$

0.78

 

Discontinued operations

 

 

0.01

 

 

0.03

 

 

0.09

 

 

0.12

 

 

 



 



 



 



 

Net income (loss) available to common shareholders

 

$

(0.15

)

$

0.20

 

$

0.15

 

$

0.90

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common and potential dilutive common shares outstanding

 

 

66,085

 

 

65,952

 

 

66,148

 

 

65,913

 



-MORE-


CBL Reports Fourth Quarter Results
Page 7
February 4, 2009

The Company’s calculation of FFO allocable to Company shareholders is as follows:
(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 


 


 

 

 

2008

 

2007

 

2008

 

2007

 

 

 


 


 


 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) available to common shareholders

 

$

(10,055

)

$

13,418

 

$

9,768

 

$

59,372

 

Minority interest in earnings (losses) of operating partnership

 

 

(7,700

)

 

10,360

 

 

7,495

 

 

46,246

 

Depreciation and amortization expense of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated properties

 

 

102,369

 

 

67,576

 

 

332,475

 

 

243,522

 

Unconsolidated affiliates

 

 

8,875

 

 

6,776

 

 

29,987

 

 

17,326

 

Discontinued operations

 

 

 

 

317

 

 

892

 

 

1,297

 

Non-real estate assets

 

 

(257

)

 

(229

)

 

(1,027

)

 

(919

)

Minority investors’ share of depreciation and amortization

 

 

(15

)

 

(322

)

 

(958

)

 

(132

)

Gain on discontinued operations

 

 

(10

)

 

(2,154

)

 

(3,798

)

 

(6,056

)

Income tax provision on disposal of discontinued operations

 

 

 

 

872

 

 

1,439

 

 

872

 

 

 



 



 



 



 

Funds from operations of the operating partnership

 

$

93,207

 

$

96,614

 

$

376,273

 

$

361,528

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds from operations per diluted share

 

$

0.80

 

$

0.83

 

$

3.22

 

$

3.10

 

 

 



 



 



 



 

Weighted average common and potential dilutive common shares outstanding with operating partnership units fully converted

 

 

116,806

 

 

116,585

 

 

116,781

 

 

116,584

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of FFO of the operating partnership to FFO allocable to Company shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds from operations of the operating partnership

 

$

93,207

 

$

96,614

 

$

376,273

 

$

361,528

 

Percentage allocable to Company shareholders (1)

 

 

56.62

%

 

56.43

%

 

56.59

%

 

56.32

%

 

 



 



 



 



 

Funds from operations allocable to Company shareholders

 

$

52,774

 

$

54,519

 

$

212,933

 

$

203,613

 

 

 



 



 



 



 


 

 

(1)

Represents the weighted average number of common shares outstanding for the period divided by the sum of the weighted average number of common shares and the weighted average number of operating partnership units outstanding during the period. See the reconciliation of shares and operating partnership units on page 9.


 

 

 

 

 

 

 

 

 

 

 

 

 

 

SUPPLEMENTAL FFO INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease termination fees

 

$

1,994

 

$

612

 

$

11,250

 

$

6,407

 

Lease termination fees per share

 

$

0.02

 

$

0.01

 

$

0.10

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rental income

 

$

2,056

 

$

2,143

 

$

6,137

 

$

5,876

 

Straight-line rental income per share

 

$

0.02

 

$

0.02

 

$

0.05

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gains on outparcel sales

 

$

1,720

 

$

5,600

 

$

15,963

 

$

16,651

 

Gains on outparcel sales per share

 

$

0.01

 

$

0.05

 

$

0.14

 

$

0.14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquired above- and below-market leases

 

$

3,850

 

$

2,299

 

$

10,735

 

$

10,579

 

Amortization of acquired above- and below-market leases per share

 

$

0.03

 

$

0.02

 

$

0.09

 

$

0.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt premiums

 

$

1,991

 

$

1,935

 

$

7,909

 

$

7,714

 

Amortization of debt premiums per share

 

$

0.02

 

$

0.02

 

$

0.07

 

$

0.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

$

(738

)

$

(3,158

)

$

(12,056

)

$

(7,518

)

Income tax provision per share

 

$

(0.01

)

$

(0.03

)

$

(0.10

)

$

(0.06

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment of marketable securities

 

$

(11,403

)

$

(18,456

)

$

(17,181

)

$

(18,456

)

Impairment of marketable securities per share

 

$

(0.10

)

$

(0.16

)

$

(0.15

)

$

(0.16

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Abandoned projects

 

$

(9,407

)

$

(1,261

)

$

(12,351

)

$

(2,216

)

Abandoned projects per share

 

$

(0.08

)

$

(0.01

)

$

(0.11

)

$

(0.02

)



-MORE-


 

CBL Reports Fourth Quarter Results

Page 8

February 4, 2009

 

Same-Center Net Operating Income

(Dollars in thousands)


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 


 


 

 

 

2008

 

2007

 

2008

 

2007

 

 

 


 


 


 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(4,600

)

$

18,873

 

$

31,587

 

$

89,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

102,369

 

 

67,576

 

 

332,475

 

 

243,522

 

Depreciation and amortization from unconsolidated affiliates

 

 

8,875

 

 

6,776

 

 

29,987

 

 

17,326

 

Depreciation and amortization from discontinued operations

 

 

 

 

317

 

 

892

 

 

1,297

 

Minority investors’ share of depreciation and amortization in shopping center properties

 

 

(15

)

 

(322

)

 

(958

)

 

(132

)

Interest expense

 

 

79,473

 

 

80,154

 

 

313,209

 

 

287,884

 

Interest expense from unconsolidated affiliates

 

 

7,653

 

 

7,904

 

 

28,525

 

 

20,480

 

Minority investors’ share of interest expense in shopping center properties

 

 

(135

)

 

(466

)

 

(1,492

)

 

(831

)

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

227

 

Abandoned projects expense

 

 

9,407

 

 

1,261

 

 

12,351

 

 

2,216

 

Gain on sales of real estate assets

 

 

(279

)

 

(5,005

)

 

(12,401

)

 

(15,570

)

Gain on sales of real estate assets of unconsolidated affiliates

 

 

(832

)

 

(473

)

 

(3,548

)

 

(1,706

)

Impairment of marketable securities

 

 

11,403

 

 

18,456

 

 

17,181

 

 

18,456

 

Minority investors’ share of gain on sales of shopping center real estate assets

 

 

 

 

 

 

 

 

621

 

Income tax provision

 

 

738

 

 

4,030

 

 

13,495

 

 

8,390

 

Minority interest in earnings (losses) of operating partnership

 

 

(7,700

)

 

10,360

 

 

7,495

 

 

46,246

 

Gain on discontinued operations

 

 

(10

)

 

(2,154

)

 

(3,798

)

 

(6,056

)

 

 



 



 



 



 

Operating partnership’s share of total NOI

 

 

206,347

 

 

207,287

 

 

765,000

 

 

711,517

 

General and administrative expenses

 

 

11,973

 

 

8,780

 

 

45,241

 

 

37,852

 

Management fees and non-property level revenues

 

 

(8,025

)

 

(10,020

)

 

(36,607

)

 

(35,756

)

 

 



 



 



 



 

Operating partnership’s share of property NOI

 

 

210,295

 

 

206,047

 

 

773,634

 

 

713,613

 

NOI of non-comparable centers

 

 

(25,317

)

 

(13,379

)

 

(89,121

)

 

(18,934

)

 

 



 



 



 



 

Total same-center NOI

 

$

184,978

 

$

192,668

 

$

684,513

 

$

694,679

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls

 

$

171,871

 

$

178,979

 

$

630,616

 

$

639,439

 

Associated centers

 

 

7,445

 

 

8,068

 

 

31,340

 

 

32,592

 

Community centers

 

 

1,815

 

 

1,903

 

 

7,682

 

 

6,922

 

Other

 

 

3,847

 

 

3,718

 

 

14,875

 

 

15,726

 

 

 



 



 



 



 

Total same-center NOI

 

 

184,978

 

 

192,668

 

 

684,513

 

 

694,679

 

Less lease termination fees

 

 

(601

)

 

(600

)

 

(8,425

)

 

(6,397

)

 

 



 



 



 



 

Total same-center NOI, excluding lease termination fees

 

$

184,377

 

$

192,068

 

$

676,088

 

$

688,282

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage Change:

 

 

 

 

 

 

 

 

 

 

 

 

 

Malls

 

 

-4.0

%

 

 

 

 

-1.4

%

 

 

 

Associated centers

 

 

-7.7

%

 

 

 

 

-3.8

%

 

 

 

Community centers

 

 

-4.6

%

 

 

 

 

11.0

%

 

 

 

Other

 

 

3.5

%

 

 

 

 

-5.4

%

 

 

 

 

 



 

 

 

 



 

 

 

 

Total same-center NOI

 

 

-4.0

%

 

 

 

 

-1.5

%

 

 

 

 

 



 

 

 

 



 

 

 

 

Total same-center NOI, excluding lease termination fees

 

 

-4.0

%

 

 

 

 

-1.8

%

 

 

 

 

 



 

 

 

 



 

 

 

 



-MORE-


 

CBL Reports Fourth Quarter Results

Page 9

February 4, 2009

 

Company’s Share of Consolidated and Unconsolidated Debt

(Dollars in thousands)


 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2008

 

 

 


 

 

 

Fixed Rate

 

Variable Rate

 

Total

 

 

 


 


 


 

Consolidated debt

 

$

4,608,347

 

$

1,487,329

 

$

6,095,676

 

Minority investors’ share of consolidated debt

 

 

(23,648

)

 

(928

)

 

(24,576

)

Company’s share of unconsolidated affiliates’ debt

 

 

418,761

 

 

143,468

 

 

562,229

 

 

 



 



 



 

Company’s share of consolidated and unconsolidated debt

 

$

5,003,460

 

$

1,629,869

 

$

6,633,329

 

 

 



 



 



 

Weighted average interest rate

 

 

5.96

%

 

2.02

%

 

4.99

%

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2007

 

 

 


 

 

 

Fixed Rate

 

Variable Rate

 

Total

 

 

 


 


 


 

Consolidated debt

 

$

4,543,515

 

$

1,325,803

 

$

5,869,318

 

Minority investors’ share of consolidated debt

 

 

(24,236

)

 

(2,517

)

 

(26,753

)

Company’s share of unconsolidated affiliates’ debt

 

 

335,903

 

 

49,475

 

 

385,378

 

 

 



 



 



 

Company’s share of consolidated and unconsolidated debt

 

$

4,855,182

 

$

1,372,761

 

$

6,227,943

 

 

 



 



 



 

Weighted average interest rate

 

 

5.79

%

 

6.14

%

 

5.87

%

 

 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt-To-Total-Market Capitalization Ratio as of December 31, 2008

 

 

 

 

 

 

(In thousands, except stock price)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares
Outstanding

 

Stock Price (1)

 

Value

 

 

 


 


 


 

Common stock and operating partnership units

 

 

117,010

 

$

6.50

 

$

760,565

 

7.75% Series C Cumulative Redeemable Preferred Stock

 

 

460

 

 

250.00

 

 

115,000

 

7.375% Series D Cumulative Redeemable Preferred Stock

 

 

700

 

 

250.00

 

 

175,000

 

 

 

 

 

 

 

 

 



 

Total market equity

 

 

 

 

 

 

 

 

1,050,565

 

Company’s share of total debt

 

 

 

 

 

 

 

 

6,633,329

 

 

 

 

 

 

 

 

 



 

Total market capitalization

 

 

 

 

 

 

 

$

7,683,894

 

 

 

 

 

 

 

 

 



 

Debt-to-total-market capitalization ratio

 

 

 

 

 

 

 

 

86.3

%

 

 

 

 

 

 

 

 



 

(1) Stock price for common stock and operating partnership units equals the closing price of the common stock on December 31, 2008. The stock price for the preferred stock represents the liquidation preference of each respective series of preferred stock.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Shares and Operating Partnership Units Outstanding

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 


 


 

 

 

Basic

 

Diluted

 

Basic

 

Diluted

 

 

 


 


 


 


 

2008:

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares - EPS

 

 

66,085

 

 

66,085

 

 

66,005

 

 

66,148

 

Weighted average dilutive shares for FFO (1)

 

 

 

 

93

 

 

 

 

 

Weighted average operating partnership units

 

 

50,628

 

 

50,628

 

 

50,633

 

 

50,633

 

 

 



 



 



 



 

Weighted average shares- FFO

 

 

116,713

 

 

116,806

 

 

116,638

 

 

116,781

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2007:

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares - EPS

 

 

65,590

 

 

65,952

 

 

65,323

 

 

65,913

 

Weighted average operating partnership units

 

 

50,637

 

 

50,633

 

 

50,671

 

 

50,671

 

 

 



 



 



 



 

Weighted average shares- FFO

 

 

116,227

 

 

116,585

 

 

115,994

 

 

116,584

 

 

 



 



 



 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividend Payout Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 


 


 

 

 

2008

 

2007

 

2008

 

2007

 

 

 


 


 


 


 

Weighted average dividend per share

 

$

0.37255

 

$

0.55047

 

$

2.02396

 

$

2.08260

 

FFO per diluted, fully converted share

 

$

0.80

 

$

0.83

 

$

3.22

 

$

3.10

 

 

 



 



 



 



 

Dividend payout ratio

 

 

46.6

%

 

66.3

%

 

62.9

%

 

67.2

%

 

 



 



 



 



 


 

 

(1)

Because the Company incurred a net loss during the three months ended December 31, 2008, there are no potentially dilutive shares recognized in the number of diluted weighted average shares for EPS purposes for that period due to their anti-dilutive nature. However, because FFO was positive during the fourth quarter of 2008, the dilutive shares are recognized in the number of diluted weighted average shares for purposes of calculating FFO per share.



-MORE-


 

CBL Reports Fourth Quarter Results

Page 10

February 4, 2009

 

Consolidated Balance Sheets

(Unaudited, in thousands except share data)


 

 

 

 

 

 

 

 

 

 

December 31,
2008

 

December 31,
2007

 

 

 


 


 

ASSETS

 

 

 

 

 

 

 

Real estate assets:

 

 

 

 

 

 

 

Land

 

$

902,504

 

$

917,578

 

Buildings and improvements

 

 

7,503,334

 

 

7,263,907

 

 

 



 



 

 

 

 

8,405,838

 

 

8,181,485

 

Accumulated depreciation

 

 

(1,310,173

)

 

(1,102,767

)

 

 



 



 

 

 

 

7,095,665

 

 

7,078,718

 

Developments in progress

 

 

225,815

 

 

323,560

 

 

 



 



 

Net investment in real estate assets

 

 

7,321,480

 

 

7,402,278

 

Cash and cash equivalents

 

 

51,227

 

 

65,826

 

Cash in escrow

 

 

2,700

 

 

 

Receivables:

 

 

 

 

 

 

 

Tenant, net of allowance

 

 

74,402

 

 

72,570

 

Other

 

 

12,145

 

 

10,257

 

Mortgage and other notes receivable

 

 

58,961

 

 

135,137

 

Investments in unconsolidated affiliates

 

 

207,618

 

 

142,550

 

Intangible lease assets and other assets

 

 

305,802

 

 

276,429

 

 

 



 



 

 

 

$

8,034,335

 

$

8,105,047

 

 

 



 



 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Mortgage and other notes payable

 

$

6,095,676

 

$

5,869,318

 

Accounts payable and accrued liabilities

 

 

329,991

 

 

394,884

 

 

 



 



 

Total liabilities

 

 

6,425,667

 

 

6,264,202

 

 

 



 



 

Commitments and contingencies

 

 

 

 

 

 

 

Minority interests

 

 

815,010

 

 

920,297

 

 

 



 



 

Shareholders’ equity:

 

 

 

 

 

 

 

Preferred Stock, $.01 par value, 15,000,000 shares authorized:

 

 

 

 

 

 

 

7.75% Series C Cumulative Redeemable Preferred Stock, 460,000 shares outstanding

 

 

5

 

 

5

 

7.375% Series D Cumulative Redeemable Preferred Stock, 700,000 shares outstanding

 

 

7

 

 

7

 

Common Stock, $.01 par value, 180,000,000 shares authorized, 66,394,844 and 66,179,747 issued and outstanding in 2008 and 2007, respectively

 

 

664

 

 

662

 

Additional paid-in capital

 

 

1,008,883

 

 

990,048

 

Accumulated other comprehensive loss

 

 

(22,594

)

 

(20

)

Accumulated deficit

 

 

(193,307

)

 

(70,154

)

 

 



 



 

Total shareholders’ equity

 

 

793,658

 

 

920,548

 

 

 



 



 

 

 

$

8,034,335

 

$

8,105,047

 

 

 



 



 



-END-