|
|
UNITED STATES |
|
SECURITIES AND EXCHANGE COMMISSION |
|
Washington, D.C. 20549 |
|
|
|
|
|
|
|
FORM 10-Q |
|
|
|
|
|
|
|
x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
|
FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2008 |
|
|
|
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. |
|
(Exact name of registrant as specified in its charter) |
|
|
|
|
|
|
DELAWARE |
62-1545718 |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification Number) |
2030 Hamilton Place Blvd., Suite 500, Chattanooga, TN 37421-6000
(Address of principal executive office, including zip code)
423.855.0001
(Registrant’s telephone number, including area code)
N/A
(Former name, former address and former fiscal year, if changed since last report)
|
|
|
Yes x |
|
No 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.
|
|
|
|
Large accelerated filer x |
Accelerated filer o |
|
||
|
Non-accelerated filer o(Do not check if smaller reporting company) |
Smaller Reporting Company o |
|
|
|
Yes o |
|
No x |
As of August 4, 2008, there were 66,331,607 shares of common stock, par value $0.01 per share, outstanding.
1
CBL & Associates Properties, Inc.
Table of Contents
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
3 |
||
|
|
|
|
|
|
|
|
3 |
|
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
5 |
|
|
|
|
|
|
|
|
Notes to Unaudited Condensed Consolidated Financial Statements |
|
7 |
|
|
|
|
|
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
22 |
|
|
|
|
|
|
|
|
42 |
||
|
|
|
|
|
|
|
43 |
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
43 |
||
|
|
|
|
|
|
|
43 |
||
|
|
|
|
|
|
|
54 |
||
|
|
|
|
|
|
|
54 |
||
|
|
|
|
|
|
|
54 |
||
|
|
|
|
|
|
|
55 |
||
|
|
|
|
|
|
|
56 |
||
|
|
|
|
|
|
|
|
57 |
2
PART I – FINANCIAL INFORMATION
CBL & Associates Properties, Inc.
Condensed Consolidated Balance Sheets
(In thousands, except share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
June 30, |
|
December 31, |
|
||
|
|
|
|
|
|
||
|
|||||||
ASSETS |
|
|
|
|
|
|
|
Real estate assets: |
|
|
|
|
|
|
|
Land |
|
$ |
861,234 |
|
$ |
917,578 |
|
Buildings and improvements |
|
|
7,229,632 |
|
|
7,263,907 |
|
|
|
|
|
|
|
|
|
|
|
|
8,090,866 |
|
|
8,181,485 |
|
Accumulated depreciation |
|
|
(1,213,790 |
) |
|
(1,102,767 |
) |
|
|
|
|
|
|
|
|
|
|
|
6,877,076 |
|
|
7,078,718 |
|
Held for sale |
|
|
137,936 |
|
|
— |
|
Developments in progress |
|
|
408,587 |
|
|
323,560 |
|
|
|
|
|
|
|
|
|
Net investment in real estate assets |
|
|
7,423,599 |
|
|
7,402,278 |
|
Cash and cash equivalents |
|
|
66,450 |
|
|
65,826 |
|
Cash held in escrow |
|
|
2,650 |
|
|
— |
|
Receivables: |
|
|
|
|
|
|
|
Tenant, net of allowance for doubtful accounts of $1,250 in 2008 and $1,126 in 2007 |
|
|
65,738 |
|
|
72,570 |
|
Other |
|
|
12,810 |
|
|
10,257 |
|
Mortgage and other notes receivable |
|
|
48,883 |
|
|
135,137 |
|
Investments in unconsolidated affiliates |
|
|
221,365 |
|
|
142,550 |
|
Intangible lease assets and other assets |
|
|
251,406 |
|
|
276,429 |
|
|
|
|
|
|
|
|
|
|
|
$ |
8,092,901 |
|
$ |
8,105,047 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
|
Mortgage and other notes payable |
|
$ |
5,998,158 |
|
$ |
5,869,318 |
|
Accounts payable and accrued liabilities |
|
|
353,744 |
|
|
394,884 |
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
6,351,902 |
|
|
6,264,202 |
|
|
|
|
|
|
|
|
|
Commitments and contingencies (Notes 3, 5 and 11) |
|
|
|
|
|
|
|
Minority interests |
|
|
875,211 |
|
|
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 in 2008 and 2007 |
|
|
5 |
|
|
5 |
|
7.375% Series D cumulative redeemable preferred stock, 700,000 shares outstanding in 2008 and 2007 |
|
|
7 |
|
|
7 |
|
Common stock, $.01 par value, 180,000,000 shares authorized, 66,325,420 and 66,179,747 shares issued and outstanding in 2008 and 2007, respectively |
|
|
663 |
|
|
662 |
|
Additional paid-in capital |
|
|
997,821 |
|
|
990,048 |
|
Accumulated other comprehensive loss |
|
|
(6,192 |
) |
|
(20 |
) |
Accumulated deficit |
|
|
(126,516 |
) |
|
(70,154 |
) |
|
|
|
|
|
|
|
|
Total shareholders’ equity |
|
|
865,788 |
|
|
920,548 |
|
|
|
|
|
|
|
|
|
|
|
$ |
8,092,901 |
|
$ |
8,105,047 |
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these balance sheets.
3
CBL & Associates Properties, Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
||||||||
|
|
|
|
|
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum rents |
|
$ |
175,390 |
|
$ |
154,871 |
|
$ |
347,268 |
|
$ |
309,120 |
|
Percentage rents |
|
|
1,607 |
|
|
1,852 |
|
|
6,597 |
|
|
8,334 |
|
Other rents |
|
|
4,204 |
|
|
3,947 |
|
|
9,215 |
|
|
8,362 |
|
Tenant reimbursements |
|
|
79,567 |
|
|
74,975 |
|
|
165,818 |
|
|
152,646 |
|
Management, development and leasing fees |
|
|
2,484 |
|
|
3,954 |
|
|
5,422 |
|
|
5,175 |
|
Other |
|
|
6,275 |
|
|
6,690 |
|
|
13,304 |
|
|
11,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
269,527 |
|
|
246,289 |
|
|
547,624 |
|
|
495,307 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Property operating |
|
|
43,794 |
|
|
38,764 |
|
|
91,815 |
|
|
81,829 |
|
Depreciation and amortization |
|
|
73,064 |
|
|
60,491 |
|
|
146,680 |
|
|
117,099 |
|
Real estate taxes |
|
|
23,749 |
|
|
19,862 |
|
|
47,604 |
|
|
40,508 |
|
Maintenance and repairs |
|
|
14,780 |
|
|
14,003 |
|
|
32,487 |
|
|
29,294 |
|
General and administrative |
|
|
11,114 |
|
|
10,570 |
|
|
23,645 |
|
|
20,767 |
|
Other |
|
|
6,541 |
|
|
4,802 |
|
|
13,540 |
|
|
8,441 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses |
|
|
173,042 |
|
|
148,492 |
|
|
355,771 |
|
|
297,938 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
96,485 |
|
|
97,797 |
|
|
191,853 |
|
|
197,369 |
|
Interest income |
|
|
2,182 |
|
|
2,883 |
|
|
4,909 |
|
|
5,628 |
|
Interest expense |
|
|
(76,455 |
) |
|
(68,814 |
) |
|
(156,679 |
) |
|
(134,941 |
) |
Loss on extinguishment of debt |
|
|
— |
|
|
— |
|
|
— |
|
|
(227 |
) |
Gain on sales of real estate assets |
|
|
4,273 |
|
|
2,698 |
|
|
7,349 |
|
|
6,228 |
|
Equity in earnings (losses) of unconsolidated affiliates |
|
|
(186 |
) |
|
1,084 |
|
|
793 |
|
|
1,682 |
|
Income tax provision |
|
|
(3,838 |
) |
|
(948 |
) |
|
(4,195 |
) |
|
(1,751 |
) |
Minority interest in earnings: |
|
|
|
|
|
|
|
|
— |
|
|
|
|
Operating partnership |
|
|
(7,385 |
) |
|
(9,035 |
) |
|
(12,127 |
) |
|
(22,598 |
) |
Shopping center properties |
|
|
(6,402 |
) |
|
(3,567 |
) |
|
(12,451 |
) |
|
(4,297 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
8,674 |
|
|
22,098 |
|
|
19,452 |
|
|
47,093 |
|
Operating income of discontinued operations |
|
|
3,335 |
|
|
590 |
|
|
4,183 |
|
|
693 |
|
Gain (loss) on discontinued operations |
|
|
3,112 |
|
|
— |
|
|
3,112 |
|
|
(55 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
15,121 |
|
|
22,688 |
|
|
26,747 |
|
|
47,731 |
|
Preferred dividends |
|
|
(5,454 |
) |
|
(11,223 |
) |
|
(10,909 |
) |
|
(18,865 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders |
|
$ |
9,667 |
|
$ |
11,465 |
|
$ |
15,838 |
|
$ |
28,866 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic per share data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations, net of preferred dividends |
|
$ |
0.05 |
|
$ |
0.17 |
|
$ |
0.13 |
|
$ |
0.43 |
|
Discontinued operations |
|
|
0.10 |
|
|
0.01 |
|
|
0.11 |
|
|
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders |
|
$ |
0.15 |
|
$ |
0.18 |
|
$ |
0.24 |
|
$ |
0.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
65,982 |
|
|
65,246 |
|
|
65,940 |
|
|
65,178 |
|
Diluted per share data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations, net of preferred dividends |
|
$ |
0.05 |
|
$ |
0.16 |
|
$ |
0.13 |
|
$ |
0.43 |
|
Discontinued operations |
|
|
0.10 |
|
|
0.01 |
|
|
0.11 |
|
|
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders |
|
$ |
0.15 |
|
$ |
0.17 |
|
$ |
0.24 |
|
$ |
0.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common and potential dilutive common shares outstanding |
|
|
66,206 |
|
|
65,992 |
|
|
66,146 |
|
|
65,905 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share |
|
$ |
0.5450 |
|
$ |
0.5050 |
|
$ |
1.0900 |
|
$ |
1.0100 |
|
The accompanying notes are an integral part of these statements.
4
CBL & Associates Properties, Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
||||
|
|
|
|
||||
|
|
2008 |
|
2007 |
|
||
|
|
|
|
|
|
||
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
Net income |
|
$ |
26,747 |
|
$ |
47,731 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
Depreciation |
|
|
89,193 |
|
|
76,554 |
|
Amortization |
|
|
64,255 |
|
|
45,323 |
|
Net amortization of debt premiums and discounts |
|
|
(3,936 |
) |
|
(3,830 |
) |
Net amortization of above- and below-market leases |
|
|
(5,108 |
) |
|
(5,692 |
) |
Gain on sales of real estate assets |
|
|
(7,349 |
) |
|
(6,228 |
) |
(Gain) loss on discontinued operations |
|
|
(3,112 |
) |
|
55 |
|
Write-off of development projects |
|
|
2,911 |
|
|
599 |
|
Share-based compensation expense |
|
|
2,727 |
|
|
3,210 |
|
Income tax benefit from share-based compensation |
|
|
3,736 |
|
|
1,139 |
|
Loss on extinguishment of debt |
|
|
— |
|
|
227 |
|
Equity in earnings of unconsolidated affiliates |
|
|
(793 |
) |
|
(1,682 |
) |
Distributions of earnings from unconsolidated affiliates |
|
|
6,943 |
|
|
3,019 |
|
Minority interest in earnings |
|
|
24,578 |
|
|
26,895 |
|
Changes in: |
|
|
|
|
|
|
|
Tenant and other receivables |
|
|
4,280 |
|
|
6,842 |
|
Other assets |
|
|
(430 |
) |
|
(784 |
) |
Accounts payable and accrued liabilities |
|
|
(14,149 |
) |
|
11,002 |
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
190,493 |
|
|
204,380 |
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
Additions to real estate assets |
|
|
(252,909 |
) |
|
(259,679 |
) |
Acquisitions of real estate assets and intangible lease assets |
|
|
— |
|
|
(11,506 |
) |
Cash placed in escrow |
|
|
(2,650 |
) |
|
— |
|
Proceeds from sales of real estate assets |
|
|
42,113 |
|
|
14,586 |
|
Purchases of available-for-sale securities |
|
|
— |
|
|
(24,325 |
) |
Additions to mortgage notes receivable |
|
|
(9,741 |
) |
|
(2,453 |
) |
Payments received on mortgage notes receivable |
|
|
103,964 |
|
|
1,711 |
|
Additional investments in and advances to unconsolidated affiliates |
|
|
(71,119 |
) |
|
(24,920 |
) |
Distributions in excess of equity in earnings of unconsolidated affiliates |
|
|
23,365 |
|
|
4,580 |
|
Purchase of minority interests in shopping center properties |
|
|
— |
|
|
(8,007 |
) |
Purchase of minority interests in the Operating Partnership |
|
|
— |
|
|
(9,422 |
) |
Changes in other assets |
|
|
(10,389 |
) |
|
(5,980 |
) |
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(177,366 |
) |
|
(325,415 |
) |
|
|
|
|
|
|
|
|
5
CBL & Associates Properties, Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
(Continued)
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
|||||
|
|
|
|
|||||
|
|
2008 |
|
2007 |
|
|||
|
|
|
|
|
|
|||
|
||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
Proceeds from mortgage and other notes payable |
|
$ |
764,387 |
|
$ |
1,047,530 |
|
|
Principal payments on mortgage and other notes payable |
|
|
(622,553 |
) |
|
(656,529 |
) |
|
Additions to deferred financing costs |
|
|
(2,870 |
) |
|
(3,532 |
) |
|
Proceeds from issuances of common stock |
|
|
171 |
|
|
163 |
|
|
Proceeds from exercises of stock options |
|
|
584 |
|
|
2,957 |
|
|
Income tax benefit from share-based compensation |
|
|
(3,736 |
) |
|
(1,139 |
) |
|
Redemption of preferred stock |
|
|
— |
|
|
(100,000 |
) |
|
Prepayment fees to extinguish debt |
|
|
— |
|
|
(233 |
) |
|
Contributions from minority partners |
|
|
2,567 |
|
|
— |
|
|
Distributions to minority interests |
|
|
(67,938 |
) |
|
(57,231 |
) |
|
Dividends paid to holders of preferred stock |
|
|
(10,909 |
) |
|
(15,236 |
) |
|
Dividends paid to common shareholders |
|
|
(72,206 |
) |
|
(66,170 |
) |
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
(12,503 |
) |
|
150,580 |
|
|
|
|
|
|
|
|
|
|
|
NET CHANGE IN CASH AND CASH EQUIVALENTS |
|
|
624 |
|
|
29,545 |
|
|
CASH AND CASH EQUIVALENTS, beginning of period |
|
|
65,826 |
|
|
28,700 |
|
|
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS, end of period |
|
$ |
66,450 |
|
$ |
58,245 |
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL INFORMATION: |
|
|
|
|
|
|
|
|
Cash paid for interest, net of amounts capitalized |
|
$ |
162,076 |
|
$ |
138,886 |
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these statements.
6
CBL & Associates Properties, Inc.
Notes to Unaudited Condensed Consolidated Financial Statements
(In thousands, except per share data)
Note 1 – Organization and Basis of Presentation
CBL & Associates Properties, Inc. (“CBL”), a Delaware corporation, is a self-managed, self-administered, fully integrated real estate investment trust (“REIT”) that is engaged in the ownership, development, acquisition, leasing, management and operation of regional shopping malls, open-air centers and community shopping centers. CBL’s shopping center properties are located in 27 states, but are primarily in the southeastern and midwestern United States.
CBL conducts substantially all of its business through CBL & Associates Limited Partnership (the “Operating Partnership”). At June 30, 2008, the Operating Partnership owned controlling interests in 75 regional malls/open-air centers, 28 associated centers (each adjacent to a regional mall), eight community centers and 13 office buildings, including CBL’s corporate office building. 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. At June 30, 2008, the Operating Partnership owned non-controlling interests in nine regional malls/open-air centers, four associated centers, three community centers and six office buildings. Because one or more of the other partners have substantive participating rights, the Operating Partnership does not control these partnerships and joint ventures and, accordingly, accounts for these investments using the equity method. The Operating Partnership had five mall expansions, two associated/lifestyle centers (one of which is owned in a joint venture), one mixed-use center and six community/open-air centers (five of which are owned in joint ventures) under construction at June 30, 2008. 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 June 30, 2008, CBL Holdings I, Inc., the sole general partner of the Operating Partnership, owned a 1.6% general partner interest in the Operating Partnership and CBL Holdings II, Inc. owned a 55.1% limited partner interest for a combined interest held by CBL of 56.7%.
The minority interest in the Operating Partnership is held primarily by CBL & Associates, Inc. and its affiliates (collectively “CBL’s Predecessor”) and by affiliates of The Richard E. Jacobs Group, Inc. (“Jacobs”). CBL’s Predecessor 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. Jacobs contributed their interests in certain real estate properties and joint ventures to the Operating Partnership in exchange for limited partner interests when the Operating Partnership acquired the majority of Jacobs’ interests in 23 properties in January 2001 and the balance of such interests in February 2002. At June 30, 2008, CBL’s Predecessor owned a 14.9% limited partner interest, Jacobs owned a 19.6% limited partner interest and third parties owned an 8.8% limited partner interest in the Operating Partnership. CBL’s Predecessor also owned 7.2 million shares of CBL’s common stock at June 30, 2008, for a total combined effective interest of 21.0% in the Operating Partnership.
The Operating Partnership conducts CBL’s 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 “Code”). The Operating Partnership owns 100% of both of the Management Company’s preferred stock and common stock.
CBL, the Operating Partnership and the Management Company are collectively referred to herein as “the Company”.
The accompanying condensed consolidated financial statements are unaudited; however, they have been prepared in accordance with accounting principles generally accepted in the United States of America
7
(“GAAP”) for interim financial information and in conjunction with the rules and regulations of the Securities and Exchange Commission. Accordingly, they do not include all of the disclosures required by GAAP for complete financial statements. In the opinion of management, all adjustments (consisting solely of normal recurring matters) necessary for a fair presentation of the financial statements for these interim periods have been included. Material intercompany transactions have been eliminated. The results for the interim period ended June 30, 2008, are not necessarily indicative of the results to be obtained for the full fiscal year.
Certain historical amounts have been reclassified to conform to the current year presentation. The financial results of certain properties are reported as discontinued operations in the condensed consolidated financial statements. Except where noted, the information presented in the Notes to Unaudited Condensed Consolidated Financial Statements excludes discontinued operations. See Note 6 for further discussion.
These condensed consolidated financial statements should be read in conjunction with CBL’s audited consolidated financial statements and notes thereto included in its Annual Report on Form 10-K for the year ended December 31, 2007.
Note 2 – Recent Accounting Pronouncements
In June 2008, the Financial Accounting Standards Board (“FASB”) issued FASB Staff Position (“FSP”) Emerging Issues Task Force (“EITF”) 03-6-1, Determining Whether Instruments Granted in Share-Based Payment Transactions Are Participating Securities. FSP EITF 03-6-1 requires that unvested share-based payment awards that contain nonforfeitable rights to dividends or their equivalent be treated as participating securities for purposes of inclusion in the computation of earnings per share (“EPS”) pursuant to the two-class method. FSP EITF 03-6-1 is effective for financial statements issued for fiscal years beginning after December 15, 2008, and interim periods within those years. All prior-period EPS data presented shall be adjusted retrospectively. The adoption of FSP EITF 03-6-1 is not expected to have a material impact on the Company’s consolidated financial statements.
In May 2008, the FASB issued Statement of Financial Accounting Standards (“SFAS”) No. 162, The Hierarchy of Generally Accepted Accounting Principles. SFAS No. 162 identifies the source of accounting principles and the order in which to select the principles to be used in the preparation of financial statements presented in accordance with GAAP in the United States. The FASB concluded that the GAAP hierarchy should reside in the accounting literature because reporting entities are responsible for selecting accounting principles for financial statements that are presented in conformity with GAAP. SFAS No. 162 is effective sixty days following the Securities and Exchange Commission’s approval of the Public Company Accounting Oversight Board Amendments to AU Section 411, The Meaning of Present Fairly in Conformity with Generally Accepted Accounting Principles. The adoption of SFAS No. 162 is not expected to have an impact on the Company’s consolidated financial statements.
In March 2008, the FASB issued SFAS No. 161, Disclosures about Derivative Instruments and Hedging Activities. SFAS No. 161 improves financial reporting about derivative instruments and hedging activities by requiring enhanced disclosures to enable investors to better understand their effects on an entity’s financial position, financial performance and cash flows. SFAS No. 161 requires disclosure of the fair values of derivative instruments and their gains and losses in a tabular format and provides more information about an entity’s liquidity by requiring disclosure of derivative features that are credit risk-related. It also requires cross-referencing within footnotes to enable financial statement users to locate important information about derivative instruments. SFAS No. 161 is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008. The adoption will not have an impact on the Company’s consolidated balance sheets and statements of operations.
In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated Financial Statements, an Amendment of ARB No. 51, which requires that a noncontrolling interest in a
8
consolidated subsidiary be displayed in the consolidated statement of financial position as a separate component of equity. After control is obtained, a change in ownership interests that does not result in a loss of control should be accounted for as an equity transaction. A change in ownership of a consolidated subsidiary that results in a loss of control and deconsolidation is a significant event that triggers gain or loss recognition, with the establishment of a new fair value basis in any remaining ownership interests. SFAS No. 160 is effective for fiscal years beginning on or after December 15, 2008. The Company is currently evaluating the impact of adopting SFAS No. 160 on its financial position and results of operations.
In December 2007, the FASB issued SFAS No. 141(R), Business Combinations, which changes certain aspects of current business combination accounting. SFAS No. 141(R) requires, among other things, that entities generally recognize 100 percent of the fair values of assets acquired, liabilities assumed and noncontrolling interests in acquisitions of less than a 100 percent controlling interest when the acquisition constitutes a change in control of the acquired entity. Shares issued as consideration for a business combination are to be measured at fair value on the acquisition date and contingent consideration arrangements are to be recognized at their fair values on the date of acquisition, with subsequent changes in fair value generally reflected in earnings. Pre-acquisition gain and loss contingencies generally are to be recognized at their fair values on the acquisition date and any acquisition-related transaction costs are to be expensed as incurred. SFAS No. 141(R) is effective for business combination transactions for which the acquisition date is in a fiscal year beginning on or after December 15, 2008. The adoption of SFAS No. 141(R) is not expected to have a material impact on the Company’s consolidated financial statements.
Note 3 – Fair Value Measurements
In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements. SFAS No. 157 defines fair value, establishes a framework for measuring fair value under generally accepted accounting principles, and expands disclosures about fair value measurements. SFAS No. 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. In February 2008, the FASB issued FSP 157-2 which delays the effective date of SFAS No. 157 for nonfinancial assets and liabilities, except for items that are recognized or disclosed at fair value in an entity’s financial statements on a recurring basis (at least annually), to fiscal years beginning after November 15, 2008. The Company adopted the provisions of SFAS No. 157 for financial assets and financial liabilities on January 1, 2008.
In accordance with SFAS No. 157, the Company has categorized its financial assets and financial liabilities that are recorded at fair value into a hierarchy based on whether the inputs to valuation techniques are observable or unobservable. The fair value hierarchy, as defined by SFAS No. 157, 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.
9
The following table sets forth information regarding the Company’s financial instruments that are measured at fair value in the Condensed Consolidated Balance Sheet as of June 30, 2008:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using |
|
|||||||
|
|
|
|
|
|
|
|||||||
|
|
Fair Value at |
|
Quoted Prices in |
|
Significant |
|
Significant |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|||||||||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale securities |
|
$ |
16,717 |
|
$ |
16,717 |
|
$ |
— |
|
$ |
— |
|
Privately held debt and equity securities |
|
|
4,875 |
|
|
— |
|
|
— |
|
|
4,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps |
|
$ |
3,098 |
|
$ |
— |
|
$ |
3,098 |
|
$ |
— |
|
Other assets in the condensed consolidated balance sheets include marketable securities consisting of corporate equity securities 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 accumulated other comprehensive loss in shareholders’ equity. During the three and six months ended June 30, 2008, the Company did not recognize any realized gains and losses or write-downs related to sales or disposals of marketable securities or other-than-temporary impairments. The fair value of the Company’s available-for-sale securities is based on quoted market prices and, thus, is classified under Level 1.
The Company holds a convertible note receivable from, and a warrant to acquire shares of, Jinsheng Group, in which the Company also holds a cost-method investment. See Note 4 for additional information. The convertible note receivable is non-interest bearing and is secured by shares of the private entity. Since the convertible note receivable is non-interest bearing and there is no active market for the entity’s debt, the Company performed an analysis on the note considering credit risk and discounting factors to determine the fair value. The warrant was valued using estimated share price and volatility variables in a Black Scholes model. Due to the significant estimates and assumptions used in the valuation of the note and warrant, the Company has classified these under Level 3. During the three and six months ended June 30, 2008, there were no changes in the fair values of the note and warrant.
The Company uses interest rate swaps to mitigate the effect of interest rate movements on its variable-rate debt. The interest rate swaps are accounted for in accordance with SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, and related amendments. The Company currently has two interest rate swap agreements included in Accounts Payable and Accrued Liabilities that qualify as hedging instruments and are designated as cash flow hedges. The swaps have met the effectiveness test criteria since inception and changes in the fair values of the swaps are, thus, reported in other comprehensive income (loss) and will be reclassified into earnings in the same period or periods during which the hedged item affects earnings. The Company has engaged a third party firm to calculate the valuations for its interest rate swaps. The fair values of the Company’s interest rate swaps, classified under Level 2, are determined using a proprietary model which is based on prevailing market data for contracts with matching durations, current and anticipated London Interbank Offered Rate (“LIBOR”) information, consideration of the Company’s credit standing, credit risk of the counterparties and reasonable estimates about relevant future market conditions.
SFAS No. 157 requires separate disclosure of assets and liabilities measured at fair value on a recurring basis from those measured at fair value on a nonrecurring basis. As of June 30, 2008, no assets or liabilities were measured at fair value on a nonrecurring basis.
10
In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities. SFAS No. 159 permits entities to choose to measure many financial instruments and certain other items at fair value that are not currently required to be measured at fair value. SFAS No. 159 is effective for fiscal years beginning after November 15, 2007. The Company adopted SFAS No. 159 on January 1, 2008, and has elected not to apply the fair value option.
Note 4 – Joint Ventures
Equity Method Investments
At June 30, 2008, the Company had investments in the following 21 entities, which are accounted for using the equity method of accounting:
|
|
|
|
|
|
Joint Venture |
|
Property Name |
|
Company’s |
|
|
|
|
|
|
|
CBL Brazil |
|
Plaza Macaé |
|
60.0 |
% |
CBL-TRS Joint Venture, LLC |
|
Friendly Center, The Shops at Friendly Center, Renaissance Center and a |
|
|
|
|
|
portfolio of six office buildings |
|
50.0 |
% |
Governor’s Square IB |
|
Governor’s Plaza |
|
50.0 |
% |
Governor’s Square Company |
|
Governor’s Square |
|
47.5 |
% |
West Melbourne I, LLC |
|
Hammock Landing Phase I |
|
|
|
West Melbourne II, LLC |
|
Hammock Landing Phase II |
|
50.0 |
% |
High Pointe Commons, LP |
|
High Pointe Commons |
|
50.0 |
% |
Imperial Valley Mall L.P. |
|
Imperial Valley Mall |
|
60.0 |
% |
Imperial Valley Peripheral L.P. |
|
Imperial Valley Mall (vacant land) |
|
60.0 |
% |
JG Gulf Coast Town Center |
|
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 (vacant land) |
|
50.0 |
% |
Mall Shopping Center Company |
|
Plaza del Sol |
|
50.6 |
% |
Parkway Place L.P. |
|
Parkway Place |
|
45.0 |
% |
Port Orange I, LLC |
|
The Pavilion at Port Orange |
|
50.0 |
% |
Port Orange II, LLC |
|
The Landing |
|
50.0 |
% |
TENCO-CBL Servicos Imobiliarios S.A. (1) |
|
N/A |
|
50.0 |
% |
Triangle Town Member LLC |
|
Triangle Town Center, Triangle Town Commons and Triangle Town Place |
|
50.0 |
% |
Village at Orchard Hills, LLC |
|
The Village at Orchard Hills |
|
50.0 |
% |
York Town Center, LP |
|
York Town Center |
|
50.0 |
% |
(1) Joint venture to provide property management services.
Condensed combined financial statement information for the unconsolidated affiliates is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total for the Three Months |
|
Company’s Share for the |
|
||||||||
|
|
|
|
|
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|||||||||||||
Revenues |
|
$ |
39,633 |
|
$ |
23,607 |
|
$ |
20,575 |
|
$ |
11,909 |
|
Depreciation and amortization of real estate assets |
|
|
(13,003 |
) |
|
(7,136 |
) |
|
(6,694 |
) |
|
(3,621 |
) |
Interest expense |
|
|
(14,273 |
) |
|
(8,346 |
) |
|
(7,208 |
) |
|
(4,206 |
) |
Other operating expenses |
|
|
(13,223 |
) |
|
(7,169 |
) |
|
(6,859 |
) |
|
(3,652 |
) |
Gain (loss) on sales of real estate assets |
|
|
(6 |
) |
|
1,253 |
|
|
— |
|
|
654 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
(872 |
) |
$ |
2,209 |
|
$ |
(186 |
) |
$ |
1,084 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total for the Six Months |
|
Company’s Share for the |
|
||||||||
|
|
|
|
|
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
77,919 |
|
$ |
47,169 |
|
$ |
40,374 |
|
$ |
23,807 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization of real estate assets |
|
|
(26,003 |
) |
|
(14,032 |
) |
|
(13,371 |
) |
|
(7,125 |
) |
Interest expense |
|
|
(27,279 |
) |
|
(16,663 |
) |
|
(13,834 |
) |
|
(8,398 |
) |
Other operating expenses |
|
|
(24,566 |
) |
|
(14,825 |
) |
|
(12,805 |
) |
|
(7,512 |
) |
Gain on sales of real estate assets |
|
|
466 |
|
|
1,791 |
|
|
429 |
|
|
910 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
537 |
|
$ |
3,440 |
|
$ |
793 |
|
$ |
1,682 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In May 2007, the Company entered into a joint venture agreement with certain third parties to develop and operate The Village at Orchard Hills, a lifestyle center in Grand Rapids Township, MI. The Company holds a 50% ownership interest in the joint venture. The Company determined that its investment represented a variable interest entity and that the Company was the primary beneficiary. As a result, the joint venture was accounted for on a consolidated basis, with the interests of the third parties reflected as minority interest. During the second quarter of 2008, the Company reconsidered whether this entity was a variable interest entity and determined that it was not. As a result, the Company ceased consolidating the entity and began accounting for it as an unconsolidated affliliate using the equity method of accounting during the second quarter of 2008.
In April 2008, the Company entered into a 50/50 joint venture, TENCO-CBL Servicos Imobiliarios S.A., with TENCO Realty S.A. to form a property management services organization in Brazil. The Company obtained its 50% interest in the joint venture by contributing cash of $1,500, agreeing to contribute an additional $500 by September 30, 2008, and agreeing to contribute future dividends up to $1,000. TENCO Realty S.A. will be responsible for managing the joint venture. Net cash flow and income (loss) will be allocated 50/50 to TENCO Realty S.A. and the Company. The Company records its investment in this joint venture using the equity method of accounting.
Effective January 30, 2008, the Company entered into two 50/50 joint ventures, West Melbourne I, LLC and West Melbourne II, LLC, with certain affiliates of Benchmark Development (“Benchmark”) to develop Hammock Landing, an open-air shopping center in West Melbourne, Florida that will be developed in two phases. The Company obtained its 50% interests in the joint ventures by contributing cash of $9,685. The Company will develop and manage Hammock Landing. Under the terms of the joint venture agreement, any additional capital contributions are to be funded according to ownership interest. Likewise, the joint venture’s net cash flows and income (loss) will be allocated 50/50 to Benchmark and the Company. The Company records its investments in these joint ventures using the equity method of accounting.
Effective January 30, 2008, the Company entered into two 50/50 joint ventures, Port Orange I, LLC and Port Orange II, LLC, with Benchmark to develop the Pavilion at Port Orange (the “Pavilion”), an open-air shopping center in Port Orange, Florida that will be developed in two phases. The Company obtained its 50% interests in the joint ventures by contributing cash of $13,812. The Company will develop and manage the Pavilion. Under the terms of the joint venture agreement, any additional capital contributions are to be funded according to ownership interest. Likewise, the joint ventures’ net cash flows and income (loss) will be allocated 50/50 to Benchmark and the Company. The Company records its investments in these joint ventures using the equity method of accounting.
During the first quarter of 2008, CBL-TRS Joint Venture, a joint venture that the Company accounts for using the equity method of accounting, completed its acquisition of properties from the Starmount Company when it acquired Renaissance Center, located in Durham, NC, for $89,639 and an anchor parcel at Friendly Center, located in Greensboro, NC, for $5,000. The aggregate purchase price consisted of $58,121 in cash and the assumption of $36,518 of non-recourse debt that bears interest at a
12
fixed rate of 5.61% and matures in July 2016.
Cost Method Investments
In February 2007, the Company acquired a 6.2% minority interest in subsidiaries of Jinsheng Group (“Jinsheng”), an established mall operating and real estate development company located in Nanjing, China, for $10,125. As of June 30, 2008, Jinsheng owns controlling interests in four home decoration shopping centers, two general retail shopping centers and four development sites.
Jinsheng also issued to the Company a secured convertible promissory note in exchange for cash of $4,875. The note is secured by 16,565,534 Series 2 Ordinary Shares of Jinsheng. The secured note is non-interest bearing and matures upon the earlier to occur of (i) January 22, 2012, (ii) the closing of the sale, transfer or other disposition of substantially all of Jinsheng’s assets, (iii) the closing of a merger or consolidation of Jinsheng or (iv) an event of default, as defined in the secured note. In lieu of the Company’s right to demand payment on the maturity date, at any time commencing upon the earlier to occur of January 22, 2010 or the occurrence of a Final Trigger Event, as defined in the secured note, the Company may, at its sole option, convert the outstanding amount of the secured note into 16,565,534 Series A-2 Preferred Shares of Jinsheng (which equates to a 2.275% ownership interest).
Jinsheng also granted the Company a warrant to acquire 5,461,165 Series A-3 Preferred Shares for $1,875. The warrant expires upon the earlier of January 22, 2010 or the date that Jinsheng distributes, as a dividend, shares of Jinsheng’s successor should Jinsheng complete an initial public offering.
The Company accounts for its minority 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 Company recorded the secured note at its estimated fair value of $4,513, which reflects a discount of $362 due to the fact that it is non-interest bearing. The discount is amortized and recognized as interest income over the term of the secured note using the effective interest method. The minority interest and the secured note are reflected as investment in unconsolidated affiliates in the accompanying condensed consolidated balance sheets. The Company recorded the warrant at its estimated fair value of $362, which is included in other assets in the accompanying condensed consolidated balance sheets. There have been no significant changes to the fair values of the secured note and warrant.
During the first quarter of 2008, the Company became aware that a lender to Jinsheng had declared an event of default under its loan, claiming that the loan proceeds had been improperly advanced to a related party entity owned by Jinsheng’s founder. As a result, the lender sought to exercise its rights to register ownership of 100% of the shares of Jinsheng that were pledged as collateral for the loan. The loan was repaid in full, including interest, penalty and other charges, during the second quarter of 2008 and the pledged shares were released by the lender. The Company and its fellow investor are currently working with Jinsheng’s founder to develop a restructuring plan that includes, among other things, provisions for the future settlement of the related party receivable. Based on information to date, the Company believes the goals of the restructuring plan will be fully achieved.
Variable Interest Entities
In October 2006, the Company entered into a loan agreement with a third party under which the Company would loan the third party up to $18,000 to fund land acquisition costs and certain predevelopment expenses for the purpose of developing a shopping center. The Company determined that its loan to the third party represented a variable interest in a variable interest entity and that the Company was the primary beneficiary. As a result, the Company consolidated this entity.
13
During the first quarter of 2008, the Company agreed to receive title to the underlying land as full payment of the $18,000 loan. The transaction had no impact on the Company’s condensed consolidated financial statements.
Note 5 – Mortgage and Other Notes Payable
Mortgage and other notes payable consisted of the following at June 30, 2008 and December 31, 2007, respectively:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
June 30, 2008 |
|
December 31, 2007 |
|
||||||||||
|
|
|
|
|
|
||||||||||
|
|
Amount |
|
Weighted |
|
Amount |
|
Weighted |
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||
Fixed-rate debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-recourse loans on operating properties |
|
$ |
4,253,373 |
|
|
5.93 |
% |
|
$ |
4,293,515 |
|
|
5.93 |
% |
|
Credit facility (2) |
|
|
400,000 |
|
|
4.45 |
% |
|
|
250,000 |
|
|
4.51 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fixed-rate debt |
|
|
4,653,373 |
|
|
5.80 |
% |
|
|
4,543,515 |
|
|
5.85 |
% |
|
Variable-rate debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recourse term loans on operating properties |
|
|
123,099 |
|
|
3.65 |
% |
|
|
81,767 |
|
|
6.15 |
% |
|
Credit facilities |
|
|
1,104,646 |
|
|
3.56 |
% |
|
|
1,165,032 |
|
|
6.28 |
% |
|
Construction loans |
|
|
117,040 |
|
|
3.60 |
% |
|
|
79,004 |
|
|
6.20 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total variable-rate debt |
|
|
1,344,785 |
|
|
3.57 |
% |
|
|
1,325,803 |
|
|
6.13 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
5,998,158 |
|
|
5.30 |
% |
|
$ |
5,869,318 |
|
|
5.92 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Weighted-average interest rate including the effect of debt premiums (discounts), but excluding amortization of deferred financing costs. |
|
|
|
|
(2) |
The Company has entered into interest rate swaps on notional amounts totaling $400,000 related to its largest secured credit facility to effectively fix the interest rate on that portion of the credit facility. Therefore, this amount is currently reflected in fixed-rate debt. |
Unsecured Line of Credit
The Company has an unsecured credit facility with total availability of $560,000 that bears interest at LIBOR plus a margin of 0.75% to 1.20% based on the Company’s leverage ratio, as defined in the agreement to the facility. Additionally, the Company pays an annual fee of 0.1% of the amount of total availability under the unsecured credit facility. The credit facility matures in August 2008 and has three one-year extension options, which are at the Company’s election. At June 30, 2008, the outstanding borrowings of $407,000 under the unsecured credit facility had a weighted average interest rate of 3.38%.
Unsecured Term Facilities
In April 2008, the Company entered into a new unsecured term facility with total availability of $228,000 that bears interest at LIBOR plus a margin of 1.50% to 1.80% based on the Company’s leverage ratio, as defined in the agreement to the facility. The agreement to the facility contains default provisions customary for transactions of this nature and also contains cross-default provisions for defaults of the Company’s $560,000 unsecured credit facility, $525,000 secured credit facility and the unsecured term facility used for the acquisition of certain properties from the Starmount Company or its affiliates. The facility matures in April 2011 and has two one-year extension options, which are at the Company’s election. The facility was used to pay down outstanding balances on the Company’s largest unsecured line of credit. At June 30, 2008, the outstanding borrowings of $228,000 under the unsecured term facility had a weighted average interest rate of 4.09%.
The Company has an unsecured term facility that was obtained for the exclusive purpose of acquiring certain properties from the Starmount Company or its affiliates. The Company completed its acquisition of these properties in February 2008 and, as a result, no further draws can be made against the facility. The unsecured term facility bears interest at LIBOR plus a margin of 0.95% to 1.40% based on the Company’s leverage ratio, as defined in the agreement to the facility. Net proceeds from a sale, or the Company’s share of excess proceeds from any refinancings, of any of the properties originally purchased with borrowings from this unsecured term facility must be used to pay down any remaining outstanding balance. The agreement to the facility contains default provisions customary for transactions of this
14
nature and also contains cross-default provisions for defaults of the Company’s $560,000 unsecured credit facility, $525,000 secured credit facility and $228,000 unsecured term facility. The facility matures in November 2010 and has two one-year extension options, which are at the Company’s election. At June 30, 2008, the outstanding borrowings of $239,946 under this facility had a weighted average interest rate of 3.59%.
Secured Lines of Credit
The Company has four secured lines of credit that are used for construction, acquisition and working capital purposes, as well as issuances of letters of credit. Each of these lines is secured by mortgages on certain of the Company’s operating properties. Borrowings under the secured lines of credit bear interest at LIBOR plus a margin ranging from 0.80% to 0.90% and had a weighted average interest rate of 3.32% at June 30, 2008. The Company also pays a fee based on the amount of unused availability under its largest secured credit facility at a rate of 0.125% of unused availability. The following summarizes certain information about the secured lines of credit as of June 30, 2008:
|
|
|
|
|
|
|
|
|
Total |
|
Total |
|
Maturity Date |
|
|||
|
|
|
|
|
|
|||
$ |
525,000 |
|
$ |
525,000 |
|
|
February 2009 |
|
|
105,000 |
|
|
67,500 |
|
|
June 2010 |
|
|
20,000 |
|
|
20,000 |
|
|
March 2010 |
|
|
17,200 |
|
|
17,200 |
|
|
April 2010 |
|
|
|
|
|
|
|
|
|
|
$ |
667,200 |
|
$ |
629,700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Swaps
On January 2, 2008, the Company entered into a $150,000 pay fixed/receive variable interest rate swap agreement to hedge the interest rate risk exposure on an amount of borrowings on the Company’s largest secured credit facility equal to the swap notional amount. This interest rate swap hedges the risk of changes in cash flows on the Company’s designated forecasted interest payments attributable to changes in 1-month LIBOR, the designated benchmark interest rate being hedged, thereby reducing exposure to variability in cash flows relating to interest payments on the variable-rate debt. The interest rate swap effectively fixes the interest payments on the portion of debt principal corresponding to the swap notional amount at 4.353%. The swap was valued at $(979) as of June 30, 2008 and matures on December 30, 2009.
On December 31, 2007, the Company entered into a $250,000 pay fixed/receive variable interest rate swap agreement to hedge the interest rate risk exposure on an amount of borrowings on the Company’s largest secured credit facility equal to the swap notional amount. The interest rate swap effectively fixes the interest payments on the portion of debt principal corresponding to the swap notional amount at 4.505%. The swap was valued at $(2,119) as of June 30, 2008 and matures on December 30, 2009.
The above swaps have met the effectiveness test criteria since inception and changes in the fair values of the swaps are, thus, reported in other comprehensive income (loss) and will be reclassified into earnings in the same period or periods during which the hedged item affects earnings. The swaps’ total fair value of $(3,098) as of June 30, 2008 is included in Accounts Payable and Accrued Liabilities in the accompanying condensed consolidated balance sheet.
Letters of Credit
At June 30, 2008, the Company had additional secured and unsecured lines of credit with a total commitment of $38,515 that can only be used for issuing letters of credit. The letters of credit outstanding under these lines of credit totaled $20,129 at June 30, 2008.
15
Covenants and Restrictions
Thirty-nine malls/open-air centers, nine associated centers, three community centers and the corporate office building are owned by special purpose entities 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, each of which is encumbered by a commercial-mortgage-backed-securities loan. 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.
Maturities
The weighted average remaining term of the Company’s total consolidated debt was 3.9 years at June 30, 2008 and 4.4 years at December 31, 2007. The weighted average remaining term of the Company’s consolidated fixed-rate debt was 4.5 years and 5.1 years at June 30, 2008 and December 31, 2007, respectively. The Company has thirteen loans and two lines of credit totaling $1,571,622 that are scheduled to mature before June 30, 2009. Of the total amount scheduled to mature within the next twelve months, the two lines of credit account for $932,000. The lines of credit represent the Company’s largest secured and unsecured facilities, as discussed above. The secured facility has a one-year extension option and the unsecured facility has three one-year extension options. Of the thirteen loans scheduled to mature within the next twelve months, three loans totaling $76,739 have extension options. The Company expects to extend, retire or refinance the loans.
Note 6 – Discontinued Operations
In June 2008, the Company sold Chicopee Marketplace III in Chicopee, MA to a third party for a sales price of $7,523 and recognized a gain on the sale of $1,560. The results of operations of this property have been reclassified to discontinued operations for the three and six months ended June 30, 2008 and 2007.
As of March 31, 2008, the Company determined that 19 of the community center and office properties originally acquired during the fourth quarter of 2007 from the Starmount Company met the criteria to be classified as held-for-sale. In conjunction with their classification as held-for-sale, the results of operations from the properties have been reclassified to discontinued operations for the three and six months ended June 30, 2008.
In April 2008, the Company completed the sale of five of the community centers located in Greensboro, NC to three separate buyers for an aggregate sales price of $24,325. In June 2008, the Company completed the sale of one of the office properties for $1,200. The Company recorded a net gain of $1,566 during the three and six months ended June 30, 2008, attributable to these sales. The proceeds were used to retire a portion of the outstanding balance on the unsecured term facility that was originally used to purchase the properties.
In August 2007, the Company sold Twin Peaks Mall in Longmont, CO. During December 2007, the Company sold The Shops at Pineda Ridge in Melbourne, FL. The results of operations of these properties are included in discontinued operations for the three and six months ended June 30, 2007.
Total revenues for the properties included in discontinued operations in the accompanying condensed consolidated statements of operations were $4,490 and $9,228 for the three and six months ended June 30, 2008, respectively, and $1,821 and $3,359 for the three and six months ended June 30, 2007, respectively.
16
Note 7 – 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. Information on the Company’s reportable segments is presented as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2008 |
|
Malls |
|
Associated |
|
Community |
|
All Other (2) |
|
Total |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenues |
|
$ |
245,836 |
|
$ |
10,775 |
|
$ |
3,373 |
|
$ |
9,543 |
|
$ |
269,527 |
|
Property operating expenses (1) |
|
|
(86,228 |
) |
|
(2,845 |
) |
|
(1,190 |
) |
|
7,940 |
|
|
(82,323 |
) |
Interest expense |
|
|
(62,768 |
) |
|
(2,301 |
) |
|
(1,040 |
) |
|
(10,346 |
) |
|
(76,455 |
) |
Other expense |
|
|
— |
|
|
— |
|
|
— |
|
|
(6,541 |
) |
|
(6,541 |
) |
Gain (loss) on sales of real estate assets |
|
|
2,250 |
|
|
29 |
|
|
(46 |
) |
|
2,040 |
|
|
4,273 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment profit |
|
$ |
99,090 |
|
$ |
5,658 |
|
$ |
1,097 |
|
$ |
2,636 |
|
|
108,481 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(73,064 |
) |
General and administrative expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,114 |
) |
Interest and other income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,182 |
|
Equity in losses of unconsolidated affiliates |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(186 |
) |
Income tax provision |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,838 |
) |
Minority interest in earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13,787 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuning operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
8,674 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures (3) |
|
$ |
58,867 |
|
$ |
1,645 |
|
$ |
311 |
|
$ |
52,185 |
|
$ |
113,008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2007 |
|
Malls |
|
Associated |
|
Community |
|
All Other (2) |
|
Total |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenues |
|
$ |
224,346 |
|
$ |
10,056 |
|
$ |
2,002 |
|
$ |
9,885 |
|
$ |
246,289 |
|
Property operating expenses (1) |
|
|
(77,051 |
) |
|
(1,795 |
) |
|
(504 |
) |
|
6,721 |
|
|
(72,629 |
) |
Interest expense |
|
|
(58,756 |
) |
|
(2,273 |
) |
|
(997 |
) |
|
(6,788 |
) |
|
(68,814 |
) |
Other expense |
|
|
— |
|
|
— |
|
|
— |
|
|
(4,802 |
) |
|
(4,802 |
) |
Gain (loss) on sales of real estate assets |
|
|
(79 |
) |
|
— |
|
|
(2 |
) |
|
2,779 |
|
|
2,698 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment profit and loss |
|
$ |
88,460 |
|
$ |
5,988 |
|
$ |
499 |
|
$ |
7,795 |
|
|
102,742 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(60,491 |
) |
General and administrative expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10,570 |
) |
Interest and other income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,883 |
|
Equity in earnings of unconsolidated affiliates |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,084 |
|
Income tax provision |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(948 |
) |
Minority interest in earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(12,602 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
22,098 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures (3) |
|
$ |
81,154 |
|
$ |
5,674 |
|
$ |
1,770 |
|
$ |
73,159 |
|
$ |
161,757 |
|
17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2008 |
|
Malls |
|
Associated |
|
Community |
|
All Other (2) |
|
Total |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenues |
|
$ |
499,488 |
|
$ |
21,725 |
|
$ |
6,529 |
|
$ |
19,882 |
|
$ |
547,624 |
|
Property operating expenses (1) |
|
|
(178,484 |
) |
|
(5,490 |
) |
|
(2,382 |
) |
|
14,450 |
|
|
(171,906 |
) |
Interest expense |
|
|
(125,837 |
) |
|
(4,607 |
) |
|
(2,175 |
) |
|
(24,060 |
) |
|
(156,679 |
) |
Other expense |
|
|
— |
|
|
— |
|
|
— |
|
|
(13,540 |
) |
|
(13,540 |
) |
Gain (loss) on sales of real estate assets |
|
|
3,648 |
|
|
29 |
|
|
(44 |
) |
|
3,716 |
|
|
7,349 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment profit |
|
$ |
198,815 |
|
$ |
11,657 |
|
$ |
1,928 |
|
$ |
448 |
|
|
212,848 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(146,680 |
) |
General and administrative expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(23,645 |
) |
Interest and other income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,909 |
|
Equity in earnings of unconsolidated affiliates |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
793 |
|
Income tax provision |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,195 |
) |
Minority interest in earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(24,578 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
19,452 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
6,857,666 |
|
$ |
346,367 |
|
$ |
209,214 |
|
$ |
679,654 |
|
$ |
8,092,901 |
|
Capital expenditures (3) |
|
$ |
111,348 |
|
$ |
1,912 |
|
$ |
22,744 |
|
$ |
153,368 |
|
$ |
289,372 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2007 |
|
Malls |
|
Associated |
|
Community |
|
All Other (2) |
|
Total |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Revenues |
|
$ |
454,964 |
|
$ |
20,613 |
|
$ |
3,980 |
|
$ |
15,750 |
|
$ |
495,307 |
|
Property operating expenses (1) |
|
|
(159,557 |
) |
|
(4,401 |
) |
|
(1,288 |
) |
|
13,615 |
|
|
(151,631 |
) |
Interest expense |
|
|
(112,863 |
) |
|
(4,129 |
) |
|
(1,990 |
) |
|
(15,959 |
) |
|
(134,941 |
) |
Other expense |
|
|
— |
|
|
— |
|
|
— |
|
|
(8,441 |
) |
|
(8,441 |
) |
Gain (loss) on sales of real estate assets |
|
|
(172 |
) |
|
(10 |
) |
|
(11 |
) |
|
6,421 |
|
|
6,228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment profit |
|
$ |
182,372 |
|
$ |
12,073 |
|
$ |
691 |
|
$ |
11,386 |
|
|
206,522 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(117,099 |
) |
General and administrative expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(20,767 |
) |
Loss on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(227 |
) |
Interest and other income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,628 |
|
Equity in earnings of unconsolidated affiliates |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,682 |
|
Income tax provision |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,751 |
) |
Minority interest in earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(26,895 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
47,093 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
5,858,664 |
|
$ |
347,185 |
|
$ |
85,058 |
|
$ |
436,836 |
|
$ |
6,727,743 |
|
Capital expenditures (3) |
|
$ |
143,685 |
|
$ |
15,666 |
|
$ |
9,755 |
|
$ |
107,138 |
|
$ |
276,244 |
|
|
|
(1) |
Property operating expenses include property operating expenses, real estate taxes and maintenance and repairs. |
|
|
(2) |
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. |
|
|
(3) |
Amounts include acquisitions of real estate assets and investments in unconsolidated affiliates. Developments in progress are included in the All Other category. |
Note 8 – Postretirement Benefits
Effective March 1, 2008, the Company adopted an unfunded plan to provide medical insurance coverage for up to two years to any retirees with thirty or more years of service and no eligibility for any other group health plan coverage or Medicare. The Company accounts for the plan pursuant to SFAS No. 106, Employers’ Accounting for Postretirement Benefits Other Than Pensions. The Company elected to account for the obligation using the transition methodology. During the six months ended June 30, 2008, the Company incurred a total charge of $172 related to the plan. There was no expense related to the plan during the three months ended June 30, 2008. Election of the transition methodology resulted in an unrecognized transition cost of $416 as of June 30, 2008.
18
On March 3, 2008, the Company’s Senior Vice President and Director of Corporate Leasing announced his retirement effective March 31, 2008. In conjunction with his retirement, the Company agreed to the payment of certain compensation and to the acceleration of the vesting of any outstanding restricted stock awards, among other items. The Company incurred a total charge of $1,216 during the six months ended June 30, 2008 related to the officer’s retirement benefits, consisting of $1,000 of base compensation, $75 of pro rata bonus compensation, $31 of health benefits and $110 of restricted stock accelerated vesting.
Note 9 – Earnings Per Share
Basic earnings per share (“EPS”) is computed by dividing net income available to common shareholders by the weighted-average number of unrestricted 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 minority interest in the Operating Partnership into shares of common stock are not dilutive. The following summarizes the impact of potential dilutive common shares on the denominator used to compute earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
||||||||
|
|
|
|
|
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Weighted average shares outstanding |
|
|
66,326 |
|
|
65,648 |
|
|
66,214 |
|
|
65,607 |
|
Effect of nonvested stock awards |
|
|
(344 |
) |
|
(402 |
) |
|
(274 |
) |
|
(429 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator – basic earnings per share |
|
|
65,982 |
|
|
65,246 |
|
|
65,940 |
|
|
65,178 |
|
Dilutive effect of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options |
|
|
145 |
|
|
525 |
|
|
140 |
|
|
553 |
|
Nonvested stock awards |
|
|
48 |
|
|
113 |
|
|
36 |
|
|
136 |
|
Deemed shares related to deferred compensation arrangements |
|
|
31 |
|
|
38 |
|
|
30 |
|
|
38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator – diluted earnings per share |
|
|
66,206 |
|
|
65,922 |
|
|
66,146 |
|
|
65,905 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 10 – Comprehensive Income
The computation of comprehensive income for the three and six months ended June 30, 2008 and 2007 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total for the Three Months Ended |
|
Total for the Six Months Ended |
|
||||||||
|
|
|
|
|
|
||||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
15,121 |
|
$ |
22,688 |
|
$ |
26,747 |
|
$ |
47,731 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized loss on interest rate hedge agreements |
|
|
5,925 |
|
|
— |
|
|
(3,098 |
) |
|
— |
|
Change in unrealized loss on available-for-sale securities |
|
|
(1,165 |
) |
|
(3,003 |
) |
|
(4,651 |
) |
|
(2,472 |
) |
Change in foreign currency translation adjustments |
|
|
1,377 |
|
|
— |
|
|
1,577 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other comprehensive income (loss) |
|
|
6,137 |
|
|
(3,003 |
) |
|
(6,172 |
) |
|
(2,472 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
$ |
21,258 |
|
$ |
19,685 |
|
$ |
20,575 |
|
$ |
45,259 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 11 – Contingencies
The Company is currently involved in certain litigation that arises in the ordinary course of business. It is management’s opinion that the pending litigation will not materially affect the financial position or results of operations of the Company.
The Company has guaranteed 50% of the debt of Parkway Place L.P., an unconsolidated affiliate in which the Company owns a 45% interest, which owns Parkway Place in Huntsville, AL. The total amount outstanding at June 30, 2008, was $53,200 of which the Company has guaranteed $26,600. The guaranty will expire when the related debt matures in June 2009. The Company has not recorded an
19
obligation for this guaranty because it has determined that the fair value of the guaranty is not material.
The Company has guaranteed the performance of York Town Center, LP (“YTC”), an unconsolidated affiliate in which the Company owns a 50% interest, under the terms of an agreement with a third party that owns property adjacent to the shopping center property YTC is currently operating. 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 maximum guaranteed obligation was $20,400 as of June 30, 2008. The Company has 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 the Company is obligated to fund under the guaranty. The Company has not recorded an obligation for this guaranty because it has determined that the fair value of the guaranty is not material.
The Company owns a parcel of land that it is ground leasing to a third party developer for the purpose of developing a shopping center. The Company has guaranteed 27% of the third party’s construction loan and bond line of credit (the “loans”) of which the maximum guaranteed amount is $31,554. The total amount outstanding at June 30, 2008 on the loans was $27,827 of which the Company has guaranteed $7,513. The Company has recorded an obligation of $315 in the accompanying condensed consolidated balance sheets as of June 30, 2008 and December 31, 2007 to reflect the estimated fair value of the guaranty.
The Company has issued various bonds that it would have to satisfy in the event of non-performance. At June 30, 2008, the total amount outstanding on these bonds was $44,708.
Note 12 – Share-Based Compensation
The compensation cost that was charged against income was $871 and $935 for the three months ended June 30, 2008 and 2007, respectively, and $2,171 and $2,198 for the six months ended June 30, 2008 and 2007, respectively. Compensation cost capitalized as part of real estate assets was $245 and $204 for the three months ended June 30, 2008 and 2007, respectively, and $522 and $391 for the six months ended June 30, 2008 and 2007, respectively.
The Company’s stock option activity for the six months ended June 30, 2008 is summarized as follows:
|
|
|
|
|
|
|
|
|
|
Shares |
|
Weighted |
|
||
|
|
|
|
|
|
||
Outstanding at January 1, 2008 |
|
|
652,030 |
|
$ |
15.71 |
|
Exercised |
|
|
(44,015 |
) |
|
13.26 |
|
Outstanding at June 30, 2008 |
|
|
608,015 |
|
|
15.89 |
|
|
|
|
|
|
|
|
|
Vested and exercisable at June 30, 2008 |
|
|
608,015 |
|
|
15.89 |
|
|
|
|
|
|
|
|
|
20
A summary of the status of the Company’s stock awards as of June 30, 2008, and changes during the six months ended June 30, 2008, is presented below:
|
|
|
|
|
|
|
|
|
|
Shares |
|
Weighted |
|
||
|
|
|
|
|
|
||
Nonvested at January 1, 2008 |
|
|
298,330 |
|
$ |
36.73 |
|
Granted |
|
|
120,691 |
|
|
24.24 |
|
Vested |
|
|
(126,671 |
) |
|
32.12 |
|
Forfeited |
|
|
(8,250 |
) |
|
33.85 |
|
|
|
|
|
|
|
|
|
Nonvested at June 30, 2008 |
|
|
284,100 |
|
|
33.58 |
|
|
|
|
|
|
|
|
|
As of June 30, 2008, there was $8,321 of total unrecognized compensation cost related to the nonvested stock awards granted under the plan, which is expected to be recognized over a weighted average period of 2.8 years.
Note 13 – Noncash Investing and Financing Activities
The Company’s noncash investing and financing activities were as follows for the six months ended June 30, 2008 and 2007:
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
||||
|
|
|
|
||||
|
|
2008 |
|
2007 |
|
||
|
|
|
|
|
|
||
Accrued dividends and distributions |
|
$ |
64,379 |
|
$ |
59,305 |
|
|
|
|
|
|
|
|
|
Additions to real estate assets accrued but not yet paid |
|
|
33,182 |
|
|
37,471 |
|
|
|
|
|
|
|
|
|
Reclassification of developments in progress to mortgage and other notes receivable |
|
|
6,596 |
|
|
6,528 |
|
|
|
|
|
|
|
|
|
Note receivable received for real estate assets |
|
|
2,924 |
|
|
3,735 |
|
|
|
|
|
|
|
|
|
Minority interest issued in acquisition of real estate assets |
|
|
— |
|
|
330 |
|
|
|
|
|
|
|
|
|
Note 14 – Income Taxes
The Company has 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 resulting from changes in circumstances that may affect the realizability of the related deferred tax asset is included in income.
The Company recorded an income tax provision of $3,838 and $948 for the three months ended June 30, 2008 and 2007, respectively. The income tax provision in 2008 consisted of a current and deferred income tax provision of $2,235 and $1,603, respectively. The income tax provision in 2007 consisted of a current income tax benefit of $244 and a deferred income tax provision of $1,192.
The Company recorded an income tax provision of $4,195 and $1,751 for the six months ended June 30, 2008 and 2007, respectively. The income tax provision in 2008 consisted of a current and deferred income tax provision of $3,736 and $459, respectively. The income tax provision in 2007 consisted of a current and deferred income tax provision of $895 and $856, respectively.
The Company had a net deferred tax asset of $3,873 at June 30, 2008 and $4,332 at December 31, 2007. The net deferred tax asset at June 30, 2008 and December 31, 2007 consisted primarily of operating expense accruals and differences between book and tax depreciation.
21
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 consolidated statement of operations. In addition, any interest incurred on tax assessments is reported as interest expense. The Company reported nominal interest and penalty amounts for the three and six months ended June 30, 2008 and 2007, respectively.
Note 15 – Subsequent Events
Subsequent to June 30, 2008, the Company entered into a contract for the sale of New Garden Center, a community center located in Greensboro, NC for $19.5 million. This center is reported in the real estate held for sale classification on the Company’s consolidated balance sheet as of June 30, 2008 and is included in discontinued operations in the Company’s consolidated statements of operations for the three and six months ended June 30, 2008. The sale is expected to close during August 2008.
ITEM 2: Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of financial condition and results of operations should be read in conjunction with the consolidated financial statements and accompanying notes that are included in this Form 10-Q. In this discussion, the terms “we”, “us”, “our”, and the “Company” refer to CBL & Associates Properties, Inc. and its subsidiaries.
Certain statements made in this section or elsewhere in this report may be deemed “forward looking statements” within the meaning of the federal securities laws. Although we believe the expectations reflected in any forward-looking statements are based on reasonable assumptions, we can give no assurance that these expectations will be attained, and it is possible that actual results may differ materially from those indicated by these forward-looking statements due to a variety of risks and uncertainties. In addition to the risk factors described in Part II, Item 1A. of this report, such risks and uncertainties include, without limitation, general industry, economic and business conditions, interest rate fluctuations, costs of capital and capital requirements, availability of real estate properties, inability to consummate acquisition opportunities, competition from other companies and retail formats, changes in retail rental rates in the Company’s 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, 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 business. 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.
EXECUTIVE OVERVIEW
We are a self-managed, self-administered, fully integrated real estate investment trust (“REIT”) that is engaged in the ownership, development, acquisition, leasing, management and operation of regional malls and open-air and community shopping centers. Our shopping center properties are located in 27 states, but primarily in the southeastern and midwestern United States. We have elected to be taxed as a REIT for federal income tax purposes.
As of June 30, 2008, we owned controlling interests in 75 regional malls/open-air centers, 28 associated centers (each adjacent to a regional shopping mall), eight community centers and 13 office buildings, including our corporate office building. We consolidate the financial statements of all entities in which we have a controlling financial interest or where we are the primary beneficiary of a variable interest entity. As of June 30, 2008, we owned noncontrolling interests in nine regional malls/open-air centers, four associated centers, three community centers and six office buildings. Because one or more of the other partners have substantive participating rights, we do not control these partnerships and joint ventures and, accordingly, account for these investments using the equity method. We had five mall
22
expansions, two associated/lifestyle centers (one of which is owned in a joint venture), one mixed-use center and six community/open-air centers (five of which are owned in joint ventures) under construction at June 30, 2008.
The majority of our revenues is derived from leases with retail tenants and generally includes base minimum rents, percentage rents based on tenants’ sales volumes and reimbursements from tenants for expenditures, including property operating expenses, real estate taxes and maintenance and repairs, as well as certain capital expenditures. We also generate revenues from sales of outparcel land at the properties and from sales of operating real estate assets when it is determined that we can realize the maximum value of the assets. Proceeds from such sales are generally used to pay off related construction loans or reduce borrowings on our credit facilities.
We were pleased with the positive growth in Funds From Operations (“FFO”) for the three and six months ended June 30, 2008 compared with the respective prior year periods, especially in light of the current retail climate. FFO was positively impacted by the properties acquired in 2007, decreased interest expense on our variable rate debt and higher lease termination fees and outparcel sales. Partially offsetting these increases were higher income tax expense, bad debt expense and abandoned project costs. FFO is a key performance measure for real estate companies. Please see the more detailed discussion of this measure on page 41.
Despite the tight credit markets, in April 2008, we successfully closed on a new, unsecured term facility of $228.0 million. In addition, we have several new developments, redevelopments and expansions in process for which the equity has been funded and construction financing for the balance of each project’s cost is already in place.
Store closures and bankruptcies have significantly increased in 2008. During July 2008, Steve & Barry’s announced that it had filed for bankruptcy. This tenant represents our largest outstanding bankruptcy exposure. However, overall store closures and tenant bankruptcies through June 30, 2008 have represented less than one percent of total revenues. We have a group dedicated to exploring strategies designed to limit the impact from store closures, including temporary tenants, options for space redevelopment, signing junior anchor replacements, and other alternative uses.
Aside from concerns surrounding the economy and credit markets, our 2008 results are beginning to reflect the benefits from the expansions and enhancements that we made to our existing portfolio in 2007, as well as the properties that we acquired in the latter part of that year. Our new development projects that are scheduled to open in 2008 should serve to maintain the positive momentum. We saw this first-hand at the grand opening of Pearland Town Center in July 2008. This project represents our first mixed-use development combining retail, hotel, office and residential components. The center opened 85% leased and committed and 70% occupied.
RESULTS OF OPERATIONS
We have acquired or opened five malls/open-air centers, one associated center, 13 community centers and 19 office buildings since January 1, 2007 (collectively referred to as the “New Properties”). These transactions impact the comparison of the results of operations for the three and six months ended June 30, 2008 to the results of operations for the comparable periods ended June 30, 2007. Properties that were in operation as of January 1, 2007 and June 30, 2008 are referred to as the “Comparable Properties.” We do not consider a property to be one of the Comparable Properties until it has been owned or open for one complete calendar year. Any reference to the New Properties in this section excludes those properties that are accounted for using the equity method of accounting or that are included in Discontinued Operations. The New Properties are as follows:
23
|
|
|
|
|
|
|
|
|
Date Acquired / |
Property |
|
Location |
|
Opened |
|
|
|
|
|
Acquisitions: |
|
|
|
|
Chesterfield Mall |
|
St. Louis, MO |
|
Oct-07 |
Mid Rivers Mall |
|
St. Peters, MO |
|
Oct-07 |
South County Center |
|
St. Louis, MO |
|
Oct-07 |
West County Center |
|
St. Louis, MO |
|
Oct-07 |
Friendly Center and The Shops at Friendly (50/50 joint venture) (1) |
|
Greensboro, NC |
|
Nov-07 |
Brassfield Square (2) (3) |
|
Greensboro, NC |
|
Nov-07 |
Caldwell Court (2) (3) |
|
Greensboro, NC |
|
Nov-07 |
Garden Square (2) (3) |
|
Greensboro, NC |
|
Nov-07 |
Hunt Village (2) (3) |
|
Greensboro, NC |
|
Nov-07 |
New Garden Center (2) |
|
Greensboro, NC |
|
Nov-07 |
Northwest Centre (2) (3) |
|
Greensboro, NC |
|
Nov-07 |
Oak Hollow Square (2) |
|
High Point, NC |
|
Nov-07 |
Westridge Square (2) |
|
Greensboro, NC |
|
Nov-07 |
1500 Sunday Drive Office Building (2) |
|
Raleigh, NC |
|
Nov-07 |
Portfolio of Five Office Buildings (2) (4) |
|
Greensboro, NC |
|
Nov-07 |
Portfolio of Two Office Buildings (2) |
|
Chesapeake, VA |
|
Nov-07 |
Portfolio of Four Office Buildings (2) |
|
Newport News, VA |
|
Nov-07 |
Portfolio of Six Office Buildings (50/50 joint venture) (1) |
|
Greensboro, NC |
|
Nov-07 |
CBL Center II |
|
Chattanooga, TN |
|
Jan-08 |
Renaissance Center (50/50 joint venture) (1) |
|
Durham, NC |
|
Feb-08 |
|
|
|
|
|
New Developments: |
|
|
|
|
The Shoppes at St. Clair Square |
|
Fairview Heights, IL |
|
Mar-07 |
Alamance Crossing East |
|
Burlington, NC |
|
Aug-07 |
York Town Center (50/50 joint venture) (1) |
|
York, PA |
|
Sep-07 |
Cobblestone Village at Palm Coast |
|
Palm Coast, FL |
|
Oct-07 |
Milford Marketplace |
|
Milford, CT |
|
Oct-07 |
|
|
(1) |
These properties are held in entities that are accounted for using the equity method of accounting. Therefore, the results of operations for these properties are included in Equity in Earnings of Unconsolidated Affiliates in the accompanying condense consolidated statements of operations. |
|
|
(2) |
These properties are included in Discontinued Operations for the three and six months ended June 30, 2008. |
|
|
(3) |
These properties were sold in April 2008. |
|
|
(4) |
One office building was sold in June 2008. |
Comparison of the Three Months Ended June 30, 2008 to the Three Months Ended June 30, 2007
Revenues
The $23.2 million increase in rental revenues and tenant reimbursements was attributable to an increase of $23.0 million from the New Properties and an increase of $0.2 million from the Comparable Properties. The increase in revenues of the Comparable Properties was driven by higher lease termination fees of $1.4 million and base rents of $1.0 million, partially offset by decreases in percentage rents and tenant reimbursements of $0.5 million and $0.5 million, respectively, and a decrease in below-market lease amortization of $1.1 million. The lease termination fees were primarily attributable to a tenant who recently closed their remaining nine locations with us. We have already executed leases on six of these nine locations. Base rents have increased for new and renewal leases. As of June 30, 2008 base rents increased to $29.17 per square foot for stabilized malls, compared to $28.00 per square foot as of June 30, 2007. Percentage rents decreased during the current quarter due to lower sales. Below-market lease amortization decreased due to a higher amount of write-offs in the prior year quarter combined with an increasing number of tenant leases becoming fully amortized in the piror year.
24
Our cost recovery ratio declined to 96.7% for the three months ended June 30, 2008 from 102.8% for the prior year quarter. We are in the process of converting tenants to a fixed common area maintenance ("CAM") charge as compared to a pro rata charge that was applicable to more tenants in the prior year quarter. Approximately 75% of our leases have been converted to fixed CAM. Due to the conversion, the recovery ratio will fluctuate during the year as seasonal items impact the ratio. The decline in the current quarter is primarily the result of increased bad debt expense.
The decrease in management, development and leasing fees of $1.5 million was mainly attributable to a decrease of $0.5 million in each of development fees, leasing fees and financing fees primarily related to our joint ventures. We received one-time fees during the prior year quarter from Triangle Town Center and Gulf Coast Town Center.
Operating Expenses
Property operating expenses, including real estate taxes and maintenance and repairs, increased $9.7 million as a result of $8.1 million of expenses attributable to the New Properties and $1.6 million related to the Comparable Properties. The increase in property operating expenses of the Comparable Properties is primarily attributable to increases in bad debt expense and real estate tax expense.
The increase in depreciation and amortization expense of $12.6 million resulted from an increase of $13.3 million from the New Properties and a decrease of $0.7 million from the Comparable Properties. The decrease attributable to the Comparable Properties is due to a reduction in amortization expense related to tenant allowances.
General and administrative expenses increased $0.5 million primarily as a result of increases in state taxes. As a percentage of revenues, general and administrative expenses decreased to 4.1% for the second quarter of 2008 compared with 4.3% for the prior year quarter.
Other expenses increased $1.7 million primarily due to increased expenses of $1.1 million related to our subsidiary that provides security and maintenance services to third parties and due to an increase of $0.6 million in abandoned projects expense.
Other Income and Expenses
Interest expense increased $7.6 million primarily due to the debt on the New Properties, the refinancings that were completed in the prior year on the Comparable Properties and borrowings outstanding that were used to redeem our 8.75% Series B Cumulative Redeemable Preferred Stock (the “Series B Preferred Stock”) in June 2007. While we experienced a decrease in the weighted average fixed and variable interest rates as compared to the second quarter of 2007, the total outstanding principal amounts have increased.
During the second quarter of 2008, we recognized gain on sales of real estate assets of $4.3 million related to the sale of five parcels of land during the quarter and one parcel of land for which the gain had previously been deferred. The gain of $2.7 million in the second quarter of 2007 related to the recognition of gain on one parcel of land for which the gain had previously been deferred.
Equity in earnings of unconsolidated affiliates decreased by $1.3 million during the second quarter of 2008 compared to the prior year quarter, primarily due to higher interest expense on debt, the write-off of an above-market lease intangible and higher depreciation expense from the acquisition of new properties by CBL-TRS Joint Venture, LLC.
25
The income tax provision of $3.8 million for the three months ended June 30, 2008 relates to the earnings of our taxable REIT subsidiary. The income tax provision increased by $2.9 million primarily due to the significantly larger amount of gains in the current year period related to sales of outparcels and discontinued operations. The provision consists of current and deferred income taxes of $2.2 million and $1.6 million, respectively. During the three months ended June 30, 2007, we recorded an income tax provision of $1.0 million, consisting of a provision for deferred income taxes of $1.2 million, partially offset by a current tax benefit of $0.2 million. We have cumulative share-based compensation deductions that can be used to offset the current income tax payable; therefore, the payable for current income taxes has been reduced to zero by recognizing a portion of the benefit of the cumulative share-based compensation deductions.
We recognized income from discontinued operations of $3.3 million during the second quarter of 2008, compared to $0.6 million during the second quarter of 2007. Discontinued operations for the three months ended June 30, 2008 reflect the operating results of 19 retail and office properties that meet the criteria for held-for-sale classification. These properties were originally acquired in the fourth quarter of 2007. Discontinued operations for the 2008 quarter also include the results of Chicopee Marketplace III, a community center located in Chicopee, MA. Discontinued operations for the three months ended June 30, 2007 reflect the results of operations of Twin Peaks Mall and The Shops at Pineda Ridge, plus the true up of estimated expenses to actual amounts for properties sold during previous years.
We recognized a gain on the sale of discontinued operations of $3.1 million during the three months ended June 30, 2008. During this time, we sold five community centers and an office property, all located in Greensboro, NC, for an aggregate sales price of $25.5 million and recognized a gain of $1.6 million. We also sold Chicopee Marketplace III for an aggregate sales price of $7.5 million and recognized a gain of $1.5 million.
Preferred dividends decreased $5.8 million during the three months ended June 30, 2008 due to the redemption of 2,000,000 shares of Series B Preferred Stock in June 2007. In connection with the 2007 redemption, we incurred a charge of $3.6 million to write off direct issuance costs that were recorded as a reduction of additional paid-in-capital when the preferred stock was issued. This charge was recorded as additional preferred dividends.
Comparison of the Six Months Ended June 30, 2008 to the Six Months Ended June 30, 2007
Revenues
The $50.4 million increase in rental revenues and tenant reimbursements was attributable to an increase of $51.4 million from the New Properties, partially offset by a decrease of $1.0 million from the Comparable Properties. The decrease in revenues of the Comparable Properties was driven by a decline in percentage rents of $2.2 million, partially offset by an increase in tenant reimbursements of $1.1 million. Percentage rents declined due to reduced sales. The current period tenant reimbursements reflect increases in reimbursements for real estate taxes and central utilities expenses which had increased in the latter part of the previous fiscal year.
Our cost recovery ratio declined to 96.4% for the six months ended June 30, 2008 from 100.7% for the prior-year period. The decline in the current period results primarily from increases of $3.2 million in bad debt expense and $1.0 million in snow removal expense.
Other revenues increased by $1.6 million primarily due to increased income related to our subsidiary that provides security and maintenance services to third parties.
26
Operating Expenses
Property operating expenses, including real estate taxes and maintenance and repairs, increased $20.3 million as a result of $15.8 million of expenses attributable to the New Properties and $4.5 million related to the Comparable Properties. The increase in property operating expenses of the Comparable Properties is attributable to increases in annual compensation for property management personnel, bad debt expense and real estate tax expense.
The increase in depreciation and amortization expense of $29.6 million resulted from increases of $25.3 million from the New Properties and $4.3 million from the Comparable Properties. The increase attributable to the Comparable Properties is due to ongoing capital expenditures for renovations, expansions, tenant allowances and deferred maintenance and for the write-off of certain tenant allowances related to early lease terminations.
General and administrative expenses increased $2.9 million primarily as a result of increases in payroll and due to certain benefits related to the retirement of our Senior Vice President and Director of Corporate Leasing during the first quarter of 2008. As a percentage of revenues, general and administrative expenses increased to 4.3% for the six months ended June 30, 2008 compared with 4.2% for the prior year period.
Other expenses increased $5.1 million primarily due to increased expenses of $2.8 million related to our subsidiary that provides security and maintenance services to third parties and due to an increase of $2.3 million in abandoned projects expense.
Other Income and Expenses
Interest expense increased $21.7 million primarily due to the debt on the New Properties, the refinancings that were completed in the prior year on the Comparable Properties and borrowings outstanding that were used to redeem our Series B preferred stock in June 2007. While we experienced a decrease in the weighted average fixed and variable interest rates as compared to the comparable period of 2007, the total outstanding principal amounts have increased.
During the six months ended June 30, 2008, we recognized gain on sales of real estate assets of $7.3 million related to the sale of nine parcels of land during the period and one parcel of land for which the gain had previously been deferred. The gain of $6.2 million in the six months ended June 30, 2007 related to the sale of seven land parcels and two parcels of land for which the gains had previously been deferred.
Equity in earnings of unconsolidated affiliates decreased by $0.9 million during the six months ended June 30, 2008, primarily due to higher interest expense on debt, the write-off of an above-market lease intangible and higher depreciation expense from the acquisition of new properties by CBL-TRS Joint Venture, LLC. In addition, Gulf Coast Town Center has experienced losses due to interest and depreciation expense. These are partially offset by improvements at various of our other joint venture properties.
The income tax provision of $4.2 million for the six months ended June 30, 2008 relates to the earnings of our taxable REIT subsidiary. The income tax provision increased by $2.4 million primarily due to the significantly larger amount of gains in the current year period related to sales of outparcels and discontinued operations. The provision consists of current and deferred income taxes of $3.7 million and $0.5 million, respectively. During the six months ended June 30, 2007, we recorded an income tax provision of $1.8 million, consisting of a provision for current and deferred income taxes of $0.8 million and $0.8 million, respectively. We have cumulative share-based
27
compensation deductions that can be used to offset the current income tax payable; therefore, the payable for current income taxes has been reduced to zero by recognizing a portion of the benefit of the cumulative share-based compensation deductions.
We recognized income from discontinued operations of $4.2 million during the six months ended June 30, 2008, compared to $0.7 million during the six months ended June 30, 2007. Discontinued operations for the six months ended June 30, 2008 reflect the operating results of 19 retail and office properties that meet the criteria for held-for-sale classification. These properties were originally acquired in the fourth quarter of 2007. Discontinued operations for 2008 also include the results of Chicopee Marketplace III, a community center located in Chicopee, MA. Discontinued operations for the three months ended June 30, 2007 reflect the results of operations of Twin Peaks Mall and The Shops at Pineda Ridge, plus the true up of estimated expenses to actual amounts for properties sold during previous years.
We recognized a gain on the sale of discontinued operations of $3.1 million during the six months ended June 30, 2008, compared to a $0.1 million loss during the six months ended June 30, 2007. During the six months ended June 30, 2008, we sold five community centers and an office property, all located in Greensboro, NC, for an aggregate sales price of $25.5 million and recognized a gain of $1.6 million. We also sold Chicopee Marketplace III for an aggregate sales price of $7.5 million and recognized a gain of $1.5 million.
Preferred dividends decreased $8.0 million during the six months ended June 30, 2008 due to the redemption of 2,000,000 shares of Series B Preferred Stock in June 2007. In connection with the 2007 redemption, we incurred a charge of $3.6 million to write off direct issuance costs that were recorded as a reduction of additional paid-in-capital when the preferred stock was issued. This charge was recorded as additional preferred dividends.
Operational Review
The shopping center business is, to some extent, seasonal in nature with tenants achieving the highest levels of sales during the fourth quarter because of 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 the fiscal year.
We classify our regional malls into two categories – malls that have completed their initial lease-up are referred to as stabilized malls and malls that are in their initial lease-up phase and have not been open for three calendar years are referred to as non-stabilized malls. The non-stabilized malls currently include Imperial Valley Mall in El Centro, CA, which opened in March 2005; Southaven Towne Center in Southaven, MS, which opened in October 2005; Gulf Coast Town Center in Ft. Myers, FL, which opened in November 2005; and Alamance Crossing East in Burlington, NC which opened in August 2007.
We derive a significant amount of our revenues from the mall properties. The sources of our revenues by property type were as follows:
28
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
|
||||
|
|
2008 |
|
2007 |
|
||
|
|
|
|
|
|
||
Malls |
|
|
91.2 |
% |
|
91.8 |
% |
Associated centers |
|
|
4.0 |
% |
|
4.2 |
% |
Community centers |
|
|
1.2 |
% |
|
0.8 |
% |
Mortgages, office building and other |
|
|
3.6 |
% |
|
3.2 |
% |
Mall store sales for the trailing twelve months ended June 30, 2008 on a comparable per square foot basis were $341 per square foot compared with $349 per square foot in the prior year period, a decline of 2.3%. Current year sales numbers have been impacted by the general weakness in the economy and a reduction in our mall occupancy.
Our portfolio occupancy, including centers acquired in 2007, is summarized in the following table:
|
|
|
|
|
|
|
|
|
|
At June 30, |
|
||||
|
|
|
|
||||
|
|
2008 |
|
2007 |
|
||
|
|
|
|
|
|
||
Total portfolio occupancy |
|
|
91.4 |
% |
|
91.6 |
% |
Total mall portfolio |
|
|
90.9 |
% |
|
91.7 |
% |
Stabilized malls |
|
|
91.0 |
% |
|
92.2 |
% |
Non-stabilized malls |
|
|
89.5 |
% |
|
82.1 |
% |
Associated centers |
|
|
94.1 |
% |
|
92.3 |
% |
Community centers |
|
|
92.4 |
% |
|
82.7 |
% |
Excluding the centers acquired in 2007, our total portfolio occupancy at June 30, 2008 was equal to the prior year at 91.6%
While bankruptcies and store closures have certainly increased, store closures through the second quarter of 2008 represent less than one percent of total annual revenues. Steve & Barry’s, Linens n’ Things, Goody’s, The Disney Store, Whitehall and Friedman’s are the major retailers that have declared bankruptcy recently. We are working diligently to minimize any resulting available occupancies and are pleased with our progress to date.
Our largest outstanding bankruptcy exposure is Steve & Barry’s. We have 21 Steve & Barry’s locations in our portfolio totaling 813,000 square feet and representing $7.3 million of annual gross rents. At this time, we have not received any substantial information on the future status of these locations. We have written off accounts receivable of approximately $0.6 million related to this tenant as of June 30, 2008.
Linens n’ Things currently leases 13 locations from us representing approximately $4.8 million of annual gross rents and 359,000 square feet. We have been advised that four of these locations will close, representing annual gross rents totaling approximately $1.4 million and 108,000 square feet.
We have nine Goody’s locations representing 315,000 square feet and approximately $3.1 million in annual gross rents. We have been notified that Goody’s will close five locations representing approximately $1.9 million in annual gross rents. We currently have a replacement tenant for one of the locations.
We have 16 The Disney Stores representing 71,000 square feet and approximately $2.9 million in annual gross rents. Eight of these stores are expected to remain open and we have replacement tenants for two of the eight closed stores representing 44,000 square feet and approximately $1.8 million in annual gross rents.
29
Whitehall currently leases 24 locations from us representing 27,000 square feet and approximately $2.6 million in annual gross rents. We have not been notified of any store closures at this time.
We have 23 Friedman’s stores representing 34,000 square feet and $2.3 million in annual gross rents. Whitehall assumed six locations prior to their bankruptcy filing. We are in the process of leasing the remaining locations.
Leasing
During the second quarter of 2008 we signed a total of approximately 1.4 million square feet of leases including approximately 0.5 million square feet of development leases and approximately 0.9 million square feet of leases in our operating portfolio. The 0.9 million square feet in our operating portfolio was comprised of approximately 0.4 million square feet of new leases and approximately 0.5 million square feet of renewal leases. This compares with a total approximately 1.2 million square feet of leases signed in the second quarter of 2007, including approximately 0.3 million square feet of development leases and approximately 0.9 million square feet of leases in our operating portfolio. The 0.9 million square feet in our operating portfolio was comprised of approximately 0.4 million square feet of new leases and approximately 0.5 million square feet of renewal leases. To date, we have completed approximately 81% of our 2008 renewals.
Average annual base rents per square foot were as follows for each property type:
|
|
|
|
|
|
|
|
|
|
|
|
At June 30, |
|
||||
|
|
|
|
|
||||
|
|
|
2008 |
|
2007 |
|
||
|
|
|
|
|
|
|
||
|
Stabilized malls |
|
$ |
29.17 |
|
$ |
28.00 |
|
|
Non-stabilized malls |
|
|
24.84 |
|
|
28.29 |
|
|
Associated centers |
|
|
11.60 |
|
|
12.09 |
|
|
Community centers |
|
|
14.05 |
|
|
15.09 |
|
|
Office |
|
|
17.52 |
|
|
19.53 |
|
30
Results from new and renewal leasing of comparable small shop space during the three and six months ended June 30, 2008 for spaces that were previously occupied are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Square Feet |
|
Prior Gross |
|
New Initial |
|
% Change |
|
New Average |
|
% Change |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Quarter: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All Property Types (1) |
|
642,400 |
|
$ |
36.22 |
|
$ |
38.33 |
|
|
5.8 |
% |
$ |
39.61 |
|
9.4 |
% |
Stabilized malls |
|
555,570 |
|
|
38.99 |
|
|
41.44 |
|
|
6.3 |
% |
|
42.89 |
|
10.0 |
% |
New leases |
|
207,535 |
|
|
40.23 |
|
|
44.89 |
|
|
11.6 |
% |
|
47.45 |
|
17.9 |
% |
Renewal leases |
|
348,035 |
|
|
38.26 |
|
|
39.39 |
|
|
3.0 |
% |
|
40.17 |
|
5.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year to Date: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All Property Types (1) |
|
1,515,351 |
|
|
35.84 |
|
|
38.84 |
|
|
8.4 |
% |
|
39.88 |
|
11.3 |
% |
Stabilized malls |
|
1,375,961 |
|
|
37.60 |
|
|
40.86 |
|
|
8.7 |
% |
|
41.98 |
|
11.6 |
% |
New leases |
|
376,297 |
|
|
42.17 |
|
|
49.05 |
|
|
16.3 |
% |
|
51.47 |
|
22.1 |
% |
Renewal leases |
|
999,664 |
|
|
35.88 |
|
|
37.78 |
|
|
5.3 |
% |
|
38.41 |
|
7.1 |
% |
|
|
(1) |
Includes stabilized malls, associated centers, community centers and other. |
|
|
(2) |
Average Gross Rent does not incorporate allowable future increases for recoverable common area expenses. |
LIQUIDITY AND CAPITAL RESOURCES
There was $69.1 million of cash and cash equivalents as of June 30, 2008, an increase of $3.3 million from December 31, 2007. Cash flows from operations are used to fund short-term liquidity and capital needs such as tenant construction allowances, capital expenditures and payments of dividends and distributions. For longer-term liquidity needs such as acquisitions, new developments, renovations and expansions, we typically rely on property specific mortgages (which are generally non-recourse), construction and term loans, revolving lines of credit, common stock, preferred stock, joint venture investments and a minority interest in the Operating Partnership.
Cash provided by operating activities during the six months ended June 30, 2008, decreased $13.9 million to $190.5 million from $204.4 million during the six months ended June 30, 2007. The decrease was primarily attributable to higher interest expense incurred in the current year period, partially offset by operations of the New Properties.
Debt
The following tables summarize debt based on our pro rata ownership share, including our pro rata share of unconsolidated affiliates and excluding minority 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):
31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
Minority |
|
Unconsolidated |
|
Total |
|
Weighted |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
June 30, 2008: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-rate debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-recourse loans on operating properties |
|
$ |
4,253,373 |
|
$ |
(23,909 |
) |
$ |
409,702 |
|
$ |
4,639,166 |
|
5.89 |
% |
Credit facility (2) |
|
|
400,000 |
|
|
— |
|
|
— |
|
|
400,000 |
|
4.45 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fixed-rate debt |
|
|
4,653,373 |
|
|
(23,909 |
) |
|
409,702 |
|
|
5,039,166 |
|
5.78 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable-rate debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recourse term loans on operating properties |
|
|
123,099 |
|
|
(910 |
) |
|
54,117 |
|
|
176,306 |
|
3.58 |
% |
Construction loans |
|
|
117,040 |
|
|
— |
|
|
10,648 |
|
|
127,688 |
|
4.87 |
% |
Land Loans |
— |
— |
9,380 |
9,380 |
4.39 |
% |
|||||||||
Credit facilities |
|
|
1,104,646 |
|
|
— |
|
|
— |
|
|
1,104,646 |
|
3.56 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total variable-rate debt |
|
|
1,344,785 |
|
|
(910 |
) |
|
74,145 |
|
|
1,418,020 |
|
3.59 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
5,598,158 |
|
$ |
(24,819 |
) |
$ |
483,847 |
|
$ |
6,457,186 |
|
5.30 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
Minority |
|
Unconsolidated |
|
Total |
|
Weighted |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
December 31, 2007: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-rate debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-recourse loans on operating properties |
|
$ |
4,293,515 |
|
$ |
(24,236 |
) |
$ |
335,903 |
|
$ |
4,605,182 |
|
5.85 |
% |
Credit facility (2) |
|
|
250,000 |
|
|
— |
|
|
— |
|
|
250,000 |
|
4.51 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fixed-rate debt |
|
|
4,543,515 |
|
|
(24,236 |
) |
|
335,903 |
|
|
4,855,182 |
|
5.79 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable-rate debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recourse term loans on operating properties |
|
|
81,767 |
|
|
— |
|
|
44,104 |
|
|
125,871 |
|
6.19 |
% |
Construction loans |
|
|
79,004 |
|
|
(2,517 |
) |
|
5,371 |
|
|
81,858 |
|
6.28 |
% |
Credit facilities |
|
|
1,165,032 |
|
|
— |
|
|
— |
|
|
1,165,032 |
|
6.12 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total variable-rate debt |
|
|
1,325,803 |
|