|
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
September 30,
2010
|
December 31,
2009
|
|||||||
ASSETS
|
||||||||
Real estate assets:
|
||||||||
Land
|
$ | 944,821 | $ | 946,750 | ||||
Buildings and improvements
|
7,568,635 | 7,569,015 | ||||||
8,513,456 | 8,515,765 | |||||||
Less accumulated depreciation
|
(1,665,563 | ) | (1,505,840 | ) | ||||
6,847,893 | 7,009,925 | |||||||
Held for sale
|
1,366 | - | ||||||
Developments in progress
|
121,299 | 85,110 | ||||||
Net investment in real estate assets
|
6,970,558 | 7,095,035 | ||||||
Cash and cash equivalents
|
56,668 | 48,062 | ||||||
Receivables:
|
||||||||
Tenant, net of allowance for doubtful accounts of
$3,193 in 2010 and $3,101 in 2009
|
73,942 | 73,170 | ||||||
Other
|
12,671 | 8,162 | ||||||
Mortgage and other notes receivable
|
37,866 | 38,208 | ||||||
Investments in unconsolidated affiliates
|
196,083 | 186,523 | ||||||
Intangible lease assets and other assets
|
267,692 | 279,950 | ||||||
$ | 7,615,480 | $ | 7,729,110 | |||||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
|
||||||||
Mortgage and other indebtedness
|
$ | 5,424,870 | $ | 5,616,139 | ||||
Accounts payable and accrued liabilities
|
306,929 | 248,333 | ||||||
Total liabilities
|
5,731,799 | 5,864,472 | ||||||
Commitments and contingencies
|
||||||||
Redeemable noncontrolling interests:
|
||||||||
Redeemable noncontrolling partnership interests
|
27,650 | 22,689 | ||||||
Redeemable noncontrolling preferred joint venture interest
|
423,834 | 421,570 | ||||||
Total redeemable noncontrolling interests
|
451,484 | 444,259 | ||||||
Shareholders' equity:
|
||||||||
Preferred Stock, $.01 par value, 15,000,000 shares authorized:
|
||||||||
7.75% Series C Cumulative Redeemable Preferred Stock,
460,000 shares outstanding
|
5 | 5 | ||||||
7.375% Series D Cumulative Redeemable Preferred Stock,
1,330,000 and 700,000 shares outstanding in 2010 and
2009, respectively
|
13 | 7 | ||||||
Common Stock, $.01 par value, 350,000,000 shares authorized,
138,075,818 and 137,888,408 issued and outstanding in 2010
and 2009, respectively
|
1,381 | 1,379 | ||||||
Additional paid-in capital
|
1,504,421 | 1,399,654 | ||||||
Accumulated other comprehensive income
|
5,398 | 491 | ||||||
Accumulated deficit
|
(353,208 | ) | (283,640 | ) | ||||
Total shareholders' equity
|
1,158,010 | 1,117,896 | ||||||
Noncontrolling interests
|
274,187 | 302,483 | ||||||
Total equity
|
1,432,197 | 1,420,379 | ||||||
$ | 7,615,480 | $ | 7,729,110 |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
REVENUES:
|
||||||||||||||||
Minimum rents
|
$ | 171,240 | $ | 168,577 | $ | 509,911 | $ | 510,586 | ||||||||
Percentage rents
|
2,602 | 2,849 | 8,743 | 9,257 | ||||||||||||
Other rents
|
4,259 | 3,377 | 13,417 | 11,788 | ||||||||||||
Tenant reimbursements
|
78,957 | 78,463 | 234,900 | 241,353 | ||||||||||||
Management, development and leasing fees
|
1,369 | 1,312 | 4,676 | 5,392 | ||||||||||||
Other
|
7,404 | 7,881 | 21,875 | 20,946 | ||||||||||||
Total revenues
|
265,831 | 262,459 | 793,522 | 799,322 | ||||||||||||
EXPENSES:
|
||||||||||||||||
Property operating
|
38,420 | 40,203 | 114,492 | 123,155 | ||||||||||||
Depreciation and amortization
|
73,333 | 71,161 | 215,953 | 225,069 | ||||||||||||
Real estate taxes
|
25,555 | 25,785 | 75,368 | 74,357 | ||||||||||||
Maintenance and repairs
|
13,145 | 13,116 | 42,728 | 42,350 | ||||||||||||
General and administrative
|
10,495 | 8,808 | 31,890 | 31,180 | ||||||||||||
Loss on impairment of real estate
|
- | - | 25,435 | - | ||||||||||||
Other
|
6,351 | 7,714 | 19,467 | 18,785 | ||||||||||||
Total expenses
|
167,299 | 166,787 | 525,333 | 514,896 | ||||||||||||
Income from operations
|
98,532 | 95,672 | 268,189 | 284,426 | ||||||||||||
Interest and other income
|
832 | 1,246 | 2,831 | 4,189 | ||||||||||||
Interest expense
|
(72,053 | ) | (71,120 | ) | (218,854 | ) | (215,847 | ) | ||||||||
Loss on impairment of investments
|
- | (1,143 | ) | - | (8,849 | ) | ||||||||||
Gain on sales of real estate assets
|
591 | 1,535 | 2,606 | 1,468 | ||||||||||||
Equity in earnings (losses) of unconsolidated affiliates
|
(1,558 | ) | 271 | (610 | ) | 1,867 | ||||||||||
Income tax benefit
|
1,264 | 1,358 | 5,052 | 603 | ||||||||||||
Income from continuing operations
|
27,608 | 27,819 | 59,214 | 67,857 | ||||||||||||
Operating income (loss) of discontinued operations
|
69 | 15 | 183 | (67 | ) | |||||||||||
Gain (loss) on discontinued operations
|
- | 10 | - | (62 | ) | |||||||||||
Net income
|
27,677 | 27,844 | 59,397 | 67,728 | ||||||||||||
Net income attributable to noncontrolling interests in:
|
||||||||||||||||
Operating partnership
|
(3,605 | ) | (4,758 | ) | (4,992 | ) | (11,173 | ) | ||||||||
Other consolidated subsidiaries
|
(6,133 | ) | (6,497 | ) | (18,394 | ) | (19,208 | ) | ||||||||
Net income attributable to the Company
|
17,939 | 16,589 | 36,011 | 37,347 | ||||||||||||
Preferred dividends
|
(8,359 | ) | (5,455 | ) | (22,745 | ) | (16,364 | ) | ||||||||
Net income attributable to common shareholders
|
$ | 9,580 | $ | 11,134 | $ | 13,266 | $ | 20,983 |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Basic per share data:
|
||||||||||||||||
Income from continuing operations, net of preferred dividends
|
$ | 0.07 | $ | 0.08 | $ | 0.10 | $ | 0.22 | ||||||||
Discontinued operations
|
- | - | - | - | ||||||||||||
Net income attributable to common shareholders
|
$ | 0.07 | $ | 0.08 | $ | 0.10 | $ | 0.22 | ||||||||
Weighted average common shares outstanding
|
138,075 | 137,860 | 138,037 | 95,746 | ||||||||||||
Diluted per share data:
|
||||||||||||||||
Income from continuing operations, net of preferred dividends
|
$ | 0.07 | $ | 0.08 | $ | 0.10 | $ | 0.22 | ||||||||
Discontinued operations
|
- | - | - | - | ||||||||||||
Net income attributable to common shareholders
|
$ | 0.07 | $ | 0.08 | $ | 0.10 | $ | 0.22 | ||||||||
Weighted average common and potential dilutive common
shares outstanding
|
138,121 | 137,897 | 138,079 | 95,782 | ||||||||||||
Amounts attributable to common shareholders:
|
||||||||||||||||
Income from continuing operations, net of preferred dividends
|
$ | 9,500 | $ | 11,116 | $ | 13,133 | $ | 21,067 | ||||||||
Discontinued operations
|
80 | 18 | 133 | (84 | ) | |||||||||||
Net income attributable to common shareholders
|
$ | 9,580 | $ | 11,134 | $ | 13,266 | $ | 20,983 | ||||||||
Dividends declared per common share
|
$ | 0.20 | $ | 0.05 | $ | 0.60 | $ | 0.53 |
Equity
|
||||||||||||||||||||||||||||||||||||
Shareholders' Equity
|
||||||||||||||||||||||||||||||||||||
Redeemable Noncontrolling Partnership Interests
|
Preferred Stock
|
Common Stock
|
Additional Paid-in Capital
|
Accumulated Other Comprehensive Loss
|
Accumulated Deficit
|
Total Shareholders' Equity
|
Noncontrolling Interests
|
Total Equity
|
||||||||||||||||||||||||||||
Balance, January 1, 2009
|
$ | 18,393 | $ | 12 | $ | 664 | $ | 993,941 | $ | (12,786 | ) | $ | (193,307 | ) | $ | 788,524 | $ | 380,472 | $ | 1,168,996 | ||||||||||||||||
Net income
|
5,210 | - | - | - | - | 37,347 | 37,347 | 9,658 | 47,005 | |||||||||||||||||||||||||||
Other comprehensive income:
|
||||||||||||||||||||||||||||||||||||
Net unrealized gain (loss) on available-for-sale securities
|
273 | - | - | - | 1,023 | - | 1,023 | (16 | ) | 1,007 | ||||||||||||||||||||||||||
Net unrealized gain on hedging instruments
|
574 | - | - | - | 5,459 | - | 5,459 | 2,402 | 7,861 | |||||||||||||||||||||||||||
Realized loss on foreign currency translation adjustment
|
3 | - | - | - | 44 | - | 44 | 28 | 72 | |||||||||||||||||||||||||||
Net unrealized gain on foreign currency translation
adjustment
|
480 | - | - | - | 3,874 | - | 3,874 | 1,677 | 5,551 | |||||||||||||||||||||||||||
Total other comprehensive income
|
1,330 | 10,400 | 4,091 | 14,491 | ||||||||||||||||||||||||||||||||
Dividends declared - common stock
|
- | - | - | - | - | (46,630 | ) | (46,630 | ) | - | (46,630 | ) | ||||||||||||||||||||||||
Dividends declared - preferred stock
|
- | - | - | - | - | (16,364 | ) | (16,364 | ) | - | (16,364 | ) | ||||||||||||||||||||||||
Issuance of common stock and restricted common stock
|
- | - | 1 | 562 | - | - | 563 | - | 563 | |||||||||||||||||||||||||||
Issuance of common stock for dividend
|
- | - | 48 | 14,691 | - | - | 14,739 | - | 14,739 | |||||||||||||||||||||||||||
Issuance of common stock in equity offering
|
- | - | 666 | 381,157 | - | - | 381,823 | - | 381,823 | |||||||||||||||||||||||||||
Cancellation of restricted common stock
|
- | - | - | (117 | ) | - | - | (117 | ) | - | (117 | ) | ||||||||||||||||||||||||
Accrual under deferred compensation arrangements
|
- | - | - | 46 | - | - | 46 | - | 46 | |||||||||||||||||||||||||||
Amortization of deferred compensation
|
- | - | - | 1,877 | - | - | 1,877 | - | 1,877 | |||||||||||||||||||||||||||
Additions to deferred financing costs
|
- | - | - | - | - | - | - | 35 | 35 | |||||||||||||||||||||||||||
Transfer from noncontrolling interests to redeemable
noncontrolling interests
|
82,970 | - | - | - | - | - | - | (82,970 | ) | (82,970 | ) | |||||||||||||||||||||||||
Issuance of noncontrolling interests for distribution
|
- | - | - | - | - | - | - | 4,140 | 4,140 | |||||||||||||||||||||||||||
Distributions to noncontrolling interests
|
(11,271 | ) | - | - | - | - | - | - | (38,363 | ) | (38,363 | ) | ||||||||||||||||||||||||
Purchase of noncontrolling interest in other consolidated
subsidiaries
|
- | - | - | 217 | - | - | 217 | (717 | ) | (500 | ) | |||||||||||||||||||||||||
Adjustment for noncontrolling interests
|
(4,521 | ) | - | - | 21,215 | - | - | 21,215 | (16,694 | ) | 4,521 | |||||||||||||||||||||||||
Adjustment to record redeemable noncontrolling interests
at redemption value
|
4,009 | - | - | (4,009 | ) | - | - | (4,009 | ) | - | (4,009 | ) | ||||||||||||||||||||||||
Balance, September 30, 2009
|
$ | 96,120 | $ | 12 | $ | 1,379 | $ | 1,409,580 | $ | (2,386 | ) | $ | (218,954 | ) | $ | 1,189,631 | $ | 259,652 | $ | 1,449,283 |
Equity
|
||||||||||||||||||||||||||||||||||||
Shareholders' Equity
|
||||||||||||||||||||||||||||||||||||
Redeemable Noncontrolling Partnership Interests
|
Preferred Stock
|
Common Stock
|
Additional Paid-in Capital
|
Accumulated Other Comprehensive Income
|
Accumulated Deficit
|
Total Shareholders' Equity
|
Noncontrolling Interests
|
Total Equity
|
||||||||||||||||||||||||||||
Balance, January 1, 2010
|
$ | 22,689 | $ | 12 | $ | 1,379 | $ | 1,399,654 | $ | 491 | $ | (283,640 | ) | $ | 1,117,896 | $ | 302,483 | $ | 1,420,379 | |||||||||||||||||
Net income
|
2,997 | - | - | - | - | 36,011 | 36,011 | 4,935 | 40,946 | |||||||||||||||||||||||||||
Other comprehensive income (loss):
|
||||||||||||||||||||||||||||||||||||
Net unrealized gain on available-for-sale securities
|
44 | - | - | - | 3,879 | - | 3,879 | 1,431 | 5,310 | |||||||||||||||||||||||||||
Net unrealized gain on hedging instruments
|
21 | - | - | - | 1,867 | - | 1,867 | 681 | 2,548 | |||||||||||||||||||||||||||
Realized loss on foreign currency translation adjustment
|
1 | - | - | - | 123 | - | 123 | 45 | 168 | |||||||||||||||||||||||||||
Net unrealized gain (loss) on foreign currency translation
adjustment
|
(397 | ) | - | - | - | (962 | ) | - | (962 | ) | 1,203 | 241 | ||||||||||||||||||||||||
Total other comprehensive income (loss)
|
(331 | ) | 4,907 | 3,360 | 8,267 | |||||||||||||||||||||||||||||||
Dividends declared - common stock
|
- | - | - | - | - | (82,834 | ) | (82,834 | ) | - | (82,834 | ) | ||||||||||||||||||||||||
Dividends declared - preferred stock
|
- | - | - | - | - | (22,745 | ) | (22,745 | ) | - | (22,745 | ) | ||||||||||||||||||||||||
Issuance of Series D preferred stock
|
- | 6 | - | 121,262 | - | - | 121,268 | - | 121,268 | |||||||||||||||||||||||||||
Issuance of common stock and restricted common stock
|
- | - | 1 | 164 | - | - | 165 | - | 165 | |||||||||||||||||||||||||||
Cancellation of restricted common stock
|
- | - | - | (175 | ) | - | - | (175 | ) | - | (175 | ) | ||||||||||||||||||||||||
Exercise of stock options
|
- | - | 1 | 941 | - | - | 942 | - | 942 | |||||||||||||||||||||||||||
Accrual under deferred compensation arrangements
|
- | - | - | 30 | - | - | 30 | - | 30 | |||||||||||||||||||||||||||
Amortization of deferred compensation
|
- | - | - | 1,844 | - | - | 1,844 | - | 1,844 | |||||||||||||||||||||||||||
Income tax effect of share-based compensation
|
(10 | ) | - | - | (1,468 | ) | - | - | (1,468 | ) | (337 | ) | (1,805 | ) | ||||||||||||||||||||||
Distributions to noncontrolling interests
|
(7,787 | ) | - | - | - | - | - | - | (43,993 | ) | (43,993 | ) | ||||||||||||||||||||||||
Adjustment for noncontrolling interests
|
2,311 | - | - | (10,050 | ) | - | - | (10,050 | ) | 7,739 | (2,311 | ) | ||||||||||||||||||||||||
Adjustment to record redeemable noncontrolling interests
at redemption value
|
7,781 | - | - | (7,781 | ) | - | - | (7,781 | ) | - | (7,781 | ) | ||||||||||||||||||||||||
Balance, September 30, 2010
|
$ | 27,650 | $ | 18 | $ | 1,381 | $ | 1,504,421 | $ | 5,398 | $ | (353,208 | ) | $ | 1,158,010 | $ | 274,187 | $ | 1,432,197 |
Nine Months Ended
September 30,
|
||||||||
2010
|
2009
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net income
|
$ | 59,397 | $ | 67,728 | ||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation
|
147,013 | 145,389 | ||||||
Amortization
|
69,003 | 79,976 | ||||||
Amortization of deferred finance costs and debt premiums (discounts)
|
5,219 | (767 | ) | |||||
Net amortization of intangible lease assets and liabilities
|
(1,481 | ) | (2,061 | ) | ||||
Gain on sales of real estate assets
|
(2,606 | ) | (1,468 | ) | ||||
Realized foreign currency loss
|
169 | 76 | ||||||
Loss on discontinued operations
|
- | 62 | ||||||
Write-off of development projects
|
420 | 1,346 | ||||||
Share-based compensation expense
|
1,932 | 2,363 | ||||||
Income tax effect of share-based compensation
|
(1,815 | ) | - | |||||
Loss on impairment of investments
|
- | 8,849 | ||||||
Loss on impairment of real estate
|
25,435 | - | ||||||
Equity in (earnings) losses of unconsolidated affiliates
|
610 | (1,867 | ) | |||||
Distributions of earnings from unconsolidated affiliates
|
3,554 | 8,175 | ||||||
Provision for doubtful accounts
|
2,950 | 4,487 | ||||||
Change in deferred tax accounts
|
2,245 | 386 | ||||||
Changes in:
|
||||||||
Tenant and other receivables
|
(8,623 | ) | (2,868 | ) | ||||
Other assets
|
(5,918 | ) | (6,028 | ) | ||||
Accounts payable and accrued liabilities
|
(7,666 | ) | (5,931 | ) | ||||
Net cash provided by operating activities
|
289,838 | 297,847 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Additions to real estate assets
|
(80,689 | ) | (174,163 | ) | ||||
Distributions from restricted cash
|
16,837 | 2,700 | ||||||
Proceeds from sales of real estate assets
|
5,485 | 7,183 | ||||||
Additions to mortgage notes receivable
|
- | (3,851 | ) | |||||
Payments received on mortgage notes receivable
|
1,485 | 14,297 | ||||||
Purchases of available-for-sale securities
|
(9,975 | ) | - | |||||
Additional investments in and advances to unconsolidated affiliates
|
(22,019 | ) | (56,895 | ) | ||||
Distributions in excess of equity in earnings of unconsolidated affiliates
|
28,548 | 60,614 | ||||||
Changes in other assets
|
(4,089 | ) | 27,424 | |||||
Net cash used in investing activities
|
(64,417 | ) | (122,691 | ) |
Nine Months Ended
September 30,
|
||||||||
2010
|
2009
|
|||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds from mortgage and other indebtedness
|
$ | 637,113 | $ | 456,362 | ||||
Principal payments on mortgage and other indebtedness
|
(824,371 | ) | (868,120 | ) | ||||
Additions to deferred financing costs
|
(4,418 | ) | (13,422 | ) | ||||
Proceeds from issuances of common stock
|
104 | 381,928 | ||||||
Proceeds from issuances of preferred stock
|
121,268 | - | ||||||
Proceeds from exercises of stock options
|
942 | - | ||||||
Income tax benefit from share-based compensation
|
1,815 | - | ||||||
Purchase of noncontrolling interest in other consolidated subsidiaries
|
- | (500 | ) | |||||
Distributions to noncontrolling interests
|
(64,409 | ) | (54,530 | ) | ||||
Dividends paid to holders of preferred stock
|
(22,745 | ) | (16,364 | ) | ||||
Dividends paid to common shareholders
|
(62,114 | ) | (49,564 | ) | ||||
Net cash used in financing activities
|
(216,815 | ) | (164,210 | ) | ||||
EFFECT OF FOREIGN EXCHANGE RATE CHANGES ON CASH
|
- | 1,329 | ||||||
NET CHANGE IN CASH AND CASH EQUIVALENTS
|
8,606 | 12,275 | ||||||
CASH AND CASH EQUIVALENTS, beginning of period
|
48,062 | 51,227 | ||||||
CASH AND CASH EQUIVALENTS, end of period
|
$ | 56,668 | $ | 63,502 | ||||
SUPPLEMENTAL INFORMATION:
|
||||||||
Cash paid for interest, net of amounts capitalized
|
$ | 212,343 | $ | 218,911 |
Fair Value Measurements at Reporting Date Using
|
||||||||||||||||
Fair Value at
September 30, 2010
|
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||||||||||
Assets:
|
||||||||||||||||
Available-for-sale securities
|
$ | 19,369 | $ | 19,369 | $ | - | $ | - | ||||||||
Privately held debt and equity securities
|
2,475 | - | - | 2,475 | ||||||||||||
Interest rate caps
|
3 | - | 3 | - | ||||||||||||
Liabilities:
|
||||||||||||||||
Interest rate swaps
|
$ | 144 | $ | - | $ | 144 | $ | - |
Fair Value Measurements at Reporting Date Using
|
||||||||||||||||
Fair Value at
December 31, 2009
|
Quoted Prices
in Active Markets for Identical Assets
(Level 1)
|
Significant
Other
Observable Inputs
(Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
|||||||||||||
Assets:
|
||||||||||||||||
Available-for-sale securities
|
$ | 4,039 | $ | 4,039 | $ | - | $ | - | ||||||||
Privately held debt and equity securities
|
2,475 | - | - | 2,475 | ||||||||||||
Interest rate cap
|
2 | - | 2 | - | ||||||||||||
Liabilities:
|
||||||||||||||||
Interest rate swaps
|
$ | 2,907 | $ | - | $ | 2,907 | $ | - |
Gross Unrealized
|
||||||||||||||||
Adjusted Cost
|
Gains
|
Losses
|
Fair Value
|
|||||||||||||
September 30, 2010
|
$ | 14,182 | $ | 5,191 | $ | 4 | $ | 19,369 | ||||||||
December 31, 2009
|
$ | 4,207 | $ | - | $ | 168 | $ | 4,039 |
Joint Venture
|
Property Name
|
Company's Interest
|
|||||
CBL-TRS Joint Venture, LLC
|
Friendly Center, The Shops at Friendly Center and a portfolio of six office buildings
|
50.0 | % | ||||
CBL-TRS Joint Venture II, LLC
|
Renaissance Center
|
50.0 | % | ||||
Governor’s Square IB
|
Governor’s Plaza
|
50.0 | % | ||||
Governor’s Square Company
|
Governor’s Square
|
47.5 | % | ||||
High Pointe Commons, LP
|
High Pointe Commons
|
50.0 | % | ||||
High Pointe Commons II-HAP, LP
|
High Pointe Commons - Christmas Tree Shop
|
50.0 | % | ||||
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 LLC
|
Gulf Coast Town Center
|
50.0 | % | ||||
Kentucky Oaks Mall Company
|
Kentucky Oaks Mall
|
50.0 | % | ||||
Mall of South Carolina L.P.
|
Coastal Grand—Myrtle Beach
|
50.0 | % | ||||
Mall of South Carolina Outparcel L.P.
|
Coastal Grand—Myrtle Beach (Coastal Grand Crossing and vacant land)
|
50.0 | % | ||||
Parkway Place L.P.
|
Parkway Place (1)
|
50.0 | % | ||||
Port Orange I, LLC
|
The Pavilion at Port Orange Phase I
|
50.0 | % | ||||
Triangle Town Member LLC
|
Triangle Town Center, Triangle Town Commons and Triangle Town Place
|
50.0 | % | ||||
West Melbourne I, LLC
|
Hammock Landing Phase I and II
|
50.0 | % | ||||
York Town Center, LP
|
York Town Center
|
50.0 | % |
(1) | The Company acquired its joint venture partner's 50.0% interest in Parkway Place in October 2010. |
·
|
the pro forma for the development and construction of the project and any material deviations or modifications thereto;
|
·
|
the site plan and any material deviations or modifications thereto;
|
·
|
the conceptual design of the project and the initial plans and specifications for the project and any material deviations or modifications thereto;
|
·
|
any acquisition/construction loans or any permanent financings/refinancings;
|
·
|
the annual operating budgets and any material deviations or modifications thereto;
|
·
|
the initial leasing plan and leasing parameters and any material deviations or modifications thereto; and
|
·
|
any material acquisitions or dispositions with respect to the project.
|
Total for the Three
Months Ended September 30,
|
Company's Share for the Three
Months Ended September 30,
|
|||||||||||||||
2010
|
2009 | 2010 | 2009 | |||||||||||||
Revenues
|
$ | 38,814 | $ | 41,087 | $ | 17,884 | $ | 22,873 | ||||||||
Depreciation and amortization expense
|
(13,712 | ) | (12,883 | ) | (5,681 | ) | (7,343 | ) | ||||||||
Interest expense
|
(14,228 | ) | 3,140 | (5,658 | ) | (7,330 | ) | |||||||||
Other operating expenses (1)
|
(12,535 | ) | (14,098 | ) | (8,047 | ) | (8,164 | ) | ||||||||
Gain (loss) on sales of real estate assets
|
(1 | ) | (2 | ) | (47 | ) | 231 | |||||||||
Operating income (loss) of discontinued operations
|
(19 | ) | 8 | (9 | ) | 4 | ||||||||||
Net income (loss)
|
$ | (1,681 | ) | $ | 17,252 | $ | (1,558 | ) | $ | 271 |
Total for the Nine
Months Ended September 30,
|
Company's Share for the Nine
Months Ended September 30,
|
|||||||||||||||
2010 | 2009 | 2010 |
2009
|
|||||||||||||
Revenues
|
$ | 116,187 | $ | 122,182 | $ | 60,195 | $ | 70,216 | ||||||||
Depreciation and amortization expense
|
(40,957 | ) | (38,422 | ) | (20,885 | ) | (22,237 | ) | ||||||||
Interest expense
|
(41,929 | ) | (38,374 | ) | (21,269 | ) | (22,548 | ) | ||||||||
Other operating expenses
|
(36,162 | ) | (41,142 | ) | (18,800 | ) | (24,468 | ) | ||||||||
Gain on sales of real estate assets
|
1,289 | 1,687 | 73 | 877 | ||||||||||||
Operating income of discontinued operations
|
151 | 54 | 76 | 27 | ||||||||||||
Net income (loss)
|
$ | (1,421 | ) | $ | 5,985 | $ | (610 | ) | $ | 1,867 |
(1) | The Company's share of other operating expenses for the three months ended September 30, 2010 includes an adjustment of $2,119 to true up the earnings allocated to it based on the terms of certain joint venture agreements. There is no effect of this adjustment on any other period presented. |
Nine Months Ended
September 30, |
||||||||
2010
|
2009
|
|||||||
Beginning Balance
|
$ | 421,570 | $ | 421,279 | ||||
Net income attributable to redeemable noncontrolling
preferred joint venture interest
|
15,454 | 15,513 | ||||||
Distributions to redeemable noncontrolling preferred
joint venture interest
|
(15,336 | ) | (15,278 | ) | ||||
Issuance of preferred joint venture units
|
2,146 | - | ||||||
Ending Balance
|
$ | 423,834 | $ | 421,514 |
September 30, 2010
|
December 31, 2009
|
||||||||||||||||
Amount
|
Weighted
Average
Interest Rate (1)
|
Amount
|
Weighted
Average
Interest Rate (1)
|
||||||||||||||
Fixed-rate debt:
|
|||||||||||||||||
Non-recourse loans on operating properties (2)
|
$ | 3,723,900 | 5.82 | % | $ | 3,932,572 | 6.02 | % | |||||||||
Recourse loans on operating properties (2)
|
71,204 | 4.55 | % | 117,146 | 4.64 | % | |||||||||||
Total fixed-rate debt
|
3,795,104 | 5.79 | % | 4,049,718 | 5.99 | % | |||||||||||
Variable-rate debt:
|
|||||||||||||||||
Non-recourse term loans on operating properties
|
43,750 | 2.51 | % | - | 0.00 | % | |||||||||||
Recourse term loans on operating properties
|
399,154 | 2.51 | % | 242,763 | 1.68 | % | |||||||||||
Secured lines of credit
|
744,044 | 3.75 | % | 759,206 | 4.19 | % | |||||||||||
Unsecured term facilities
|
437,494 | 1.64 | % | 437,494 | 1.73 | % | |||||||||||
Construction loans
|
5,324 | 3.43 | % | 126,958 | 2.48 | % | |||||||||||
Total variable-rate debt
|
1,629,766 | 2.84 | % | 1,566,421 | 2.97 | % | |||||||||||
Total
|
$ | 5,424,870 | 4.91 | % | $ | 5,616,139 | 5.15 | % |
(1)
|
Weighted-average interest rate includes the effect of debt premiums (discounts), but excludes amortization of deferred financing costs.
|
(2)
|
The Company has an interest rate swap on a notional amount of $40,000 as of September 30, 2010 and two interest rate swaps on notional amounts totaling $127,500 as of December 31, 2009 related to its variable-rate loans on operating properties to effectively fix the interest rates on the respective loans. Therefore, these amounts are reflected in fixed-rate debt in each applicable period.
|
Total
Capacity
|
Total
Outstanding
|
Maturity Date
|
Extended
Maturity
Date
|
|||||||||
$ | 560,000 | $ | 518,920 |
August 2011
|
April 2014
|
|||||||
525,000 | 220,124 | (1) |
February 2012
|
February 2013
|
||||||||
105,000 | 5,000 |
June 2012
|
N/A | |||||||||
$ | 1,190,000 | $ | 744,044 |
(1)
|
There was an additional $7,291 outstanding on this secured line of credit as of September 30, 2010 for letters of credit. Up to $50,000 of the capacity on this line can be used for letters of credit.
|
2010
|
$ | 317,460 | ||
2011
|
1,471,366 | |||
2012
|
835,510 | |||
2013
|
456,434 | |||
2014
|
190,377 | |||
Thereafter
|
2,149,895 | |||
5,421,042 | ||||
Net unamortized premiums
|
3,828 | |||
$ | 5,424,870 |
Interest Rate
Derivative
|
Number of Instruments
|
Notional
Amount
|
||||||
Interest Rate Swaps
|
1 | $ | 40,000 | |||||
Interest Rate Caps
|
2 | $ | 152,000 |
Instrument Type
|
Location in
Consolidated
Balance Sheet
|
Notional
Amount
|
Designated
Benchmark
Interest Rate
|
Strike Rate
|
Fair
Value at
9/30/10
|
Fair
Value at
12/31/09
|
Maturity
Date
|
||||||||||||
Cap |
Intangible lease
assets and other assets
|
$ |
72,000 (amortizing
to $69,375)
|
3-month LIBOR | 3.000 | % | $ | 3 | $ | - | Jan-12 | ||||||||
Cap
|
Intangible lease assets and other assets
|
80,000 |
USD-SIFMA Municipal
Swap Index
|
4.000 | % | - | 2 |
Dec-10
|
|||||||||||
Pay fixed/ Receive
variable Swap
|
Accounts payable
and accrued liabilities
|
40,000 |
1-month LIBOR
|
2.175 | % | (144 | ) | (636 | ) |
Nov-10
|
|
Gain Recognized
in OCI
(Effective Portion)
|
Location of
Losses
Reclassified
from
AOCI into
Earnings
|
Loss Recognized
in Earnings
(Effective Portion)
|
Location of
Gain
Recognized
in Earnings
|
Gain Recognized
in Earnings
(Ineffective Portion)
|
|||||||||||||||||||||
Hedging
Instrument
|
Three Months Ended
September 30,
|
(Effective
Portion)
|
Three Months Ended
September 30,
|
(Ineffective
Portion)
|
Three Months Ended
September 30,
|
|||||||||||||||||||||
2010
|
2009
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||||||||||
Interest rate
hedges
|
$ | 1,054 | $ | 3,312 |
Interest
Expense
|
$ | (889 | ) | $ | (4,322 | ) |
Interest
Expense
|
$ | 7 | $ | 7 |
Gain Recognized
in OCI
(Effective Portion)
|
Location of
Losses
Reclassified
from
AOCI into
Earnings
|
Loss Recognized
in Earnings
(Effective Portion)
|
Location of
Gain
Recognized
in Earnings
|
Gain Recognized
in Earnings
(Ineffective Portion)
|
||||||||||||||||||||||
Hedging
Instrument
|
Nine Months Ended
September 30,
|
(Effective
Portion)
|
Nine Months Ended
September 30,
|
(Ineffective
Portion)
|
Nine Months Ended
September 30,
|
|||||||||||||||||||||
2010
|
2009
|
2010
|
2009
|
2010
|
2009
|
|||||||||||||||||||||
Interest rate
hedges
|
$ | 2,569 | $ | 8,435 |