CBL Properties Reports Results for Fourth Quarter and Full-Year 2022
CBL Properties reported strong fourth quarter and full-year results for 2022, exceeding expectations. Net income attributable to common shareholders rose to $811,000, reversing a significant loss of $151.5 million in 2021. Funds from Operations (FFO) adjusted increased to $243.5 million for 2022, surpassing previous guidance. The company experienced a 170-basis-point increase in portfolio occupancy to 91.0% year-over-year. A 50% dividend increase to $0.375 per share was declared for Q1 2023, as CBL returned over $91 million in cash dividends in 2022. Guidance for 2023 includes FFO between $5.85 and $6.47 per share, despite anticipated challenges.
- Net income of $811,000 for Q4 2022 compared to a loss of $151.5 million in Q4 2021.
- FFO, as adjusted, reached $243.5 million for the year, above guidance.
- Portfolio occupancy improved to 91.0%, a significant increase from 89.3% in 2021.
- 50% increase in quarterly dividend to $0.375 per share, reflecting commitment to shareholders.
- FFO guidance for 2023 indicates potential declines due to lower percentage rents and store closures.
- Decrease in same-center tenant sales per square foot by 2.6% to $435, compared to $447 in 2021.
- New and renewal leases signed at 4.5% lower average rents compared to prior leases.
Positive Operational Trends Contribute to Fourth Quarter and Full-Year Financial Results Above Expectation
|
|
Successor |
|
|
|
Predecessor |
|
||||||
|
|
Three Months Ended |
|
|
For the Period |
|
|
|
For the Period |
|
|||
|
|
2022 |
|
|
2021 |
|
|
|
2021 |
|
|||
Net income (loss) attributable to common shareholders |
|
$ |
811 |
|
|
$ |
(151,545 |
) |
|
|
$ |
(393,262 |
) |
Funds from Operations ("FFO") |
|
$ |
63,214 |
|
|
$ |
(92,968 |
) |
|
|
$ |
(360,265 |
) |
FFO, as adjusted (1) |
|
$ |
67,173 |
|
|
$ |
63,178 |
|
|
|
$ |
43,163 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Successor |
|
|
|
Predecessor |
|
||||||
|
|
Year Ended |
|
|
For the Period |
|
|
|
For the Period |
|
|||
|
|
2022 |
|
|
2021 |
|
|
|
2021 |
|
|||
Net loss attributable to common shareholders |
|
$ |
(96,019 |
) |
|
$ |
(151,545 |
) |
|
|
$ |
(470,627 |
) |
Funds from Operations ("FFO") |
|
$ |
178,616 |
|
|
$ |
(92,968 |
) |
|
|
$ |
(144,738 |
) |
FFO, as adjusted (1) |
|
$ |
243,521 |
|
|
$ |
63,178 |
|
|
|
$ |
286,649 |
|
(1) |
For a reconciliation of FFO to FFO, as adjusted, for the periods presented, please refer to the footnotes to the Company’s reconciliation of net income (loss) attributable to common shareholders to FFO allocable to |
For the Predecessor periods, FFO, as adjusted, allocable to
KEY TAKEAWAYS:
-
Consistent strong occupancy increases, higher percentage and other rents contributed to improvement in 2022 same-center NOI to
. FFO, as adjusted for the year, for 2022 was$443.4 million , which was above previously issued guidance.$243.5 million -
CBL's Board of Directors declared a
50% increase in the regular quarterly dividend rate for the first quarter 2023 to per share. During 2022, CBL’s Board of Directors declared a total of$0.37 5 per share in dividends on its common stock, including$2.95 per share in regular quarterly dividends as well as a special all-cash dividend of$0.75 per share, demonstrating CBL's commitment to returning value to shareholders.$2.20 -
Portfolio occupancy as of
December 31, 2022 , was91.0% , representing a 170-basis-point increase from occupancy of89.3% as ofDecember 31, 2021 and an increase of 50-basis-points from occupancy of90.5% as ofSeptember 30, 2022 . Same-center occupancy for malls, lifestyle centers and outlet centers was89.6% as ofDecember 31, 2022 , a 170-basis-point increase from87.9% as ofDecember 31, 2021 . -
Fourth quarter new and renewal comparable space leases were signed at
4.5% lower average rents versus the prior leases. The decline was driven by 10 renewal leases with one tenant. Excluding these 10 renewal leases, average renewal and total lease spreads were flat. -
Same-center tenant sales per square foot for the 12-months ended
December 31, 2022 , declined2.6% to , compared with$435 for the prior period.$447 -
As of
December 31, 2022 , the Company had of unrestricted cash and marketable securities.$337.1 million -
CBL issues 2023 FFO, as adjusted, per share, guidance in the range of
-$5.85 and 2023 same-center NOI guidance in the range of$6.47 -$418 million . Guidance assumes that positive trends in occupancy and operations are offset by lower percentage rent, an unfavorable variance in the estimate for uncollectable revenues due to lower recoveries, and the net impact of lease spreads. FFO, as adjusted is also impacted by higher interest expense, primarily related to floating rate debt. More details outlined below.$440 million
“CBL enjoyed a strong and successful 2022 in all respects," said
"Our guidance for 2023 reflects our expectation for additional occupancy gains as new tenant demand remains at a high level. We are adding new restaurants, entertainment users and successful regional and local retailers. Additionally, expenses are expected to remain relatively in-line despite inflationary pressures. However, we expect a greater impact from bankruptcies and store closures in 2023 based on recent tenant announcements and reviews of tenant credit risk, and a lower contribution from percentage rents with the expectation that sales will moderate. Generally, new leasing demand remains healthy, and we have significant activity occurring across our portfolio that will contribute to our cash flows in 2023 and going forward.
"Our 2022 results and significant free cash flow has contributed to our strong cash balance, which funded the return of significant value to shareholders in 2022 through more than
Same-center Net Operating Income (“NOI”) (1): |
|||||||||||||
|
|
Successor |
|
Predecessor |
|
||||||||
|
|
Three months ended |
|
|
For the Period |
|
For the Period |
|
|||||
Total Revenues |
|
$ |
176,091 |
|
|
$ |
122,799 |
|
|
$ |
53,643 |
|
|
Total Expenses |
|
$ |
55,665 |
|
|
$ |
36,981 |
|
$ |
17,964 |
|
||
Total portfolio same-center NOI |
|
$ |
120,426 |
|
|
$ |
85,818 |
|
|
|
$ |
35,679 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Estimate for uncollectable revenues (recovery) |
|
$ |
(416 |
) |
|
$ |
(784 |
) |
|
|
$ |
(782 |
) |
(1) |
CBL’s definition of same-center NOI excludes the impact of lease termination fees and certain non-cash items such as straight-line rents and reimbursements, write-offs of landlord inducements and net amortization of acquired above and below market leases. |
Same-Center NOI growth in the fourth quarter benefited from new rent related to occupancy improvements and higher percentage rents, offset by the impact of negative renewal lease spreads and a lower recovery of uncollectable revenues.
|
|
Successor |
|
Predecessor |
|
||||||||
|
|
Year Ended |
|
|
For the Period |
|
For the Period |
|
|||||
Total Revenues |
|
$ |
661,091 |
|
|
$ |
122,799 |
|
|
|
$ |
525,059 |
|
Total Expenses |
|
$ |
217,732 |
|
|
$ |
36,981 |
|
|
|
$ |
172,019 |
|
Total portfolio same-center NOI |
|
$ |
443,359 |
|
|
$ |
85,818 |
|
|
|
$ |
353,040 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Estimate for uncollectable revenues (recovery) |
|
$ |
(4,339 |
) |
|
$ |
(784 |
) |
|
|
$ |
2,882 |
|
(1) |
CBL’s definition of same-center NOI excludes the impact of lease termination fees and certain non-cash items such as straight-line rents and reimbursements, write-offs of landlord inducements and net amortization of acquired above and below market leases. |
Same-Center NOI growth for the full-year 2022 benefited from new rent related to occupancy improvements, higher percentage rents and a positive variance due to the recovery of uncollectable revenues partially offset by the impact of negative renewal lease spreads and a moderate increase in operating expenses primarily related to inflationary pressure.
PORTFOLIO OPERATIONAL RESULTS Occupancy(1): |
||||
|
|
As of |
||
|
|
2022 |
|
2021 |
Total portfolio |
|
|
|
|
Malls, Lifestyle Centers and Outlet Centers: |
|
|
|
|
Total malls |
|
|
|
|
Total lifestyle centers |
|
|
|
|
Total outlet centers |
|
|
|
|
Total same-center malls, lifestyle centers and outlet centers |
|
|
|
|
All Other: |
|
|
|
|
Total open-air centers |
|
|
|
|
Total other |
|
|
|
|
(1) |
Occupancy for malls, lifestyle centers and outlet centers represent percentage of in-line gross leasable area under 20,000 square feet occupied. Occupancy for open-air centers represents percentage of gross leasable area occupied. |
New and Renewal Leasing Activity of Same Small Shop Space Less Than 10,000 Square Feet: |
||||
% Change in Average Gross Rent Per Square Foot: |
|
|
|
|
|
|
Three Months Ended
|
|
Year Ended
|
|
|
2022 |
|
2022 |
Stabilized Malls, Lifestyle Centers and Outlet Centers |
|
(5.0)% |
|
(5.9)% |
New leases |
|
|
|
|
Renewal leases |
|
(5.8)% |
|
(8.0)% |
Same-Center Sales Per Square Foot for In-line Tenants 10,000 Square Feet or Less:
|
|
Sales Per Square Foot for the Trailing
|
|
|||||
|
|
2022 |
|
|
2021 |
|
||
Mall, Lifestyle Center and Outlet Center same-center sales per square foot |
|
$ |
435 |
|
|
$ |
447 |
|
Same-center tenant sales per square foot for the twelve months ended
DIVIDEND
On
FINANCING ACTIVITY
In 2022, CBL completed more than
In October, CBL finalized the modification of the loan secured by
Additionally in October, the modification of the
In October, the foreclosure of
In October, CBL completed a short-term extension to
DISPOSITIONS
During the fourth quarter 2022, CBL completed the sale of five land parcels generating
DEVELOPMENT AND REDEVELOPMENT ACTIVITY
In
Detailed project information is available in CBL’s Financial Supplement for Q4 2022, which can be found in the Invest – Financial Reports section of CBL’s website at cblproperties.com.
OUTLOOK AND GUIDANCE
CBL is providing the following guidance for FFO, as adjusted, and Same-Center NOI for full-year 2023: |
||||||||
|
|
Low |
|
|
High |
|
||
2023 FFO, as adjusted |
|
|
|
|
|
|
||
2023 FFO, as adjusted, per share |
|
$ |
5.85 |
|
|
$ |
6.47 |
|
Weighted Average Common Shares Outstanding |
|
32.1 million |
|
|
32.1 million |
|
||
2023 Same-Center NOI ("SC NOI") |
|
|
|
|
|
|
||
2023 Change in Same-Center NOI |
|
|
(5.6 |
)% |
|
|
(0.7 |
)% |
Assumptions driving the projected change in 2023 Same-Center NOI:
|
2023 SC NOI Low End
|
|
2023 SC NOI High End
|
|
Category Explanation |
||
2022 Same-Center NOI |
$ |
443.0 |
|
$ |
443.0 |
|
|
Rent from new leases and contractual rent increases |
$ |
22.0 |
|
$ |
25.0 |
|
New gross rent contribution from stores that opened in 2022 or expected to open in 2023 and net increases from existing tenants from contractual rent bumps. |
Percentage Rent |
$ |
(7.0 |
) |
$ |
(5.0 |
) |
Lower percentage rent resulting from an anticipated decline in full-year sales. |
|
$ |
(7.0 |
) |
$ |
(3.0 |
) |
Represents an assumption of lower temporary and specialty leasing rents and lower branding and advertising revenue. |
Store Closures/Non-Renewals |
$ |
(11.0 |
) |
$ |
(9.0 |
) |
Represents gross rent loss in 2023 related to stores that closed for a partial year in 2022 or are expected to close before year-end 2023. |
Lease Renewals/Modifications |
$ |
(7.0 |
) |
$ |
(5.0 |
) |
Impact of net gross rent spreads related to renewals or lease modifications completed in 2022 and budgeted for 2023. |
Operating Expense |
$ |
(5.0 |
) |
$ |
0.0 |
|
Low end represents potential increase in operating expenses driven by increases in wage expense and impact of inflation on materials. |
Credit Loss |
$ |
(3.0 |
) |
$ |
(1.0 |
) |
Unbudgeted reserve for tenants that may file for bankruptcy/close stores. |
Uncollectable Revenue Variance |
$ |
(7.0 |
) |
$ |
(5.0 |
) |
Represents the estimated impact of an unfavorable variance in the estimate for Uncollectable Revenues. 2022 NOI included a reversal of the estimate for Uncollectable Revenues related to collected revenues that were previously written off. |
Total Variance |
$ |
(25.0 |
) |
$ |
(3.0 |
) |
|
2023 SC NOI Guidance |
$ |
418.0 |
|
$ |
440.0 |
|
|
% Variance |
|
(5.6 |
)% |
|
(0.7 |
)% |
|
Reconciliation of GAAP Earnings Per Share to 2023 FFO, as Adjusted, Per Share:
|
|
Low |
|
|
High |
|
||
Expected diluted earnings per common share |
|
$ |
(3.20 |
) |
|
$ |
(2.58 |
) |
Depreciation and amortization |
|
|
7.16 |
|
|
|
7.16 |
|
Debt discount accretion, net of noncontrolling interests' share |
|
|
1.89 |
|
|
|
1.89 |
|
Expected FFO, as adjusted, per diluted, fully converted common share |
|
$ |
5.85 |
|
|
$ |
6.47 |
|
2023 Estimate of Capital Items:
|
|
Low |
High |
2023 Estimated deferred maintenance/tenant allowances |
|
|
|
2023 Estimated development/redevelopment expenditures |
|
|
|
2023 Estimated principal amortization (including est. term loan ECF) |
|
|
|
Total Estimate |
|
|
|
ABOUT CBL PROPERTIES
Headquartered in
NON-GAAP FINANCIAL MEASURES
Funds From Operations
FFO is a widely used non-GAAP measure of the operating performance of real estate companies that supplements net income (loss) determined in accordance with GAAP.
The Company believes that FFO provides an additional indicator of the operating performance of its properties without giving effect to real estate depreciation and amortization, which assumes the value of real estate assets declines predictably over time. Since values of well-maintained real estate assets have historically risen with market conditions, the Company believes that FFO enhances investors’ understanding of its operating performance. The use of FFO as an indicator of financial performance is influenced not only by the operations of the Company’s properties and interest rates, but also by its capital structure.
The Company believes FFO allocable to
In the reconciliation of net income (loss) attributable to the Company’s common shareholders to FFO allocable to
FFO does not represent cash flows from operations as defined by GAAP, is not necessarily indicative of cash available to fund all cash flow needs and should not be considered as an alternative to net income (loss) for purposes of evaluating the Company’s operating performance or to cash flow as a measure of liquidity.
The Company believes that it is important to identify the impact of certain significant items on its FFO measures for a reader to have a complete understanding of the Company’s results of operations. Therefore, the Company has also presented adjusted FFO measures excluding these items from the applicable periods. Please refer to the reconciliation of net income (loss) attributable to common shareholders to FFO allocable to
Same-center Net Operating Income
NOI is a supplemental non-GAAP measure of the operating performance of the Company’s shopping centers and other properties. The Company defines NOI as property operating revenues (rental revenues, tenant reimbursements and other income) less property operating expenses (property operating, real estate taxes and maintenance and repairs).
The Company computes NOI based on the Operating Partnership’s pro rata share of both consolidated and unconsolidated properties. The Company believes that presenting NOI and same-center NOI (described below) based on its Operating Partnership’s pro rata share of both consolidated and unconsolidated properties is useful since the Company conducts substantially all of its business through its
Since NOI includes only those revenues and expenses related to the operations of the Company’s shopping center properties, the Company believes that same-center NOI provides a measure that reflects trends in occupancy rates, rental rates, sales at the malls and operating costs and the impact of those trends on the Company’s results of operations. The Company’s calculation of same-center NOI excludes lease termination income, straight-line rent adjustments, amortization of above and below market lease intangibles and write-off of landlord inducement assets in order to enhance the comparability of results from one period to another. A reconciliation of same-center NOI to net income (loss) is located at the end of this earnings release.
Pro Rata Share of Debt
The Company presents debt based on the carrying value of its pro rata ownership share (including the carrying value of the Company’s pro rata share of unconsolidated affiliates and excluding noncontrolling interests’ share of consolidated properties) because it believes this provides investors a clearer understanding of the Company’s total debt obligations which affect the Company’s liquidity. A reconciliation of the Company’s pro rata share of debt to the amount of debt on the Company’s condensed consolidated balance sheet is located at the end of this earnings release.
Information included herein contains “forward-looking statements” within the meaning of the federal securities laws. Such statements are inherently subject to risks and uncertainties, many of which cannot be predicted with accuracy and some of which might not even be anticipated. Future events and actual events, financial and otherwise, may differ materially from the events and results discussed in the forward-looking statements. The reader is directed to the Company’s various filings with the
Consolidated Statements of Operations (Unaudited; in thousands, except per share amounts) |
|||||||||||||
|
|
Successor |
|
|
|
Predecessor |
|
||||||
|
|
Three Months Ended |
|
|
Period from |
|
|
|
Period from |
|
|||
|
|
2022 |
|
|
2021 |
|
|
|
2021 |
|
|||
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|||
Rental revenues |
|
$ |
143,441 |
|
|
$ |
103,252 |
|
|
|
$ |
45,892 |
|
Management, development and leasing fees |
|
|
1,820 |
|
|
|
1,500 |
|
|
|
|
755 |
|
Other |
|
|
4,350 |
|
|
|
4,094 |
|
|
|
|
1,263 |
|
Total revenues |
|
|
149,611 |
|
|
|
108,846 |
|
|
|
|
47,910 |
|
EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|||
Property operating |
|
|
(23,080 |
) |
|
|
(15,258 |
) |
|
|
|
(7,492 |
) |
Depreciation and amortization |
|
|
(61,841 |
) |
|
|
(49,504 |
) |
|
|
|
(16,483 |
) |
Real estate taxes |
|
|
(14,550 |
) |
|
|
(9,598 |
) |
|
|
|
(5,169 |
) |
Maintenance and repairs |
|
|
(11,417 |
) |
|
|
(7,581 |
) |
|
|
|
(3,440 |
) |
General and administrative |
|
|
(16,066 |
) |
|
|
(9,175 |
) |
|
|
|
(5,779 |
) |
Loss on impairment |
|
|
— |
|
|
|
— |
|
|
|
|
(26,439 |
) |
Litigation settlement |
|
|
122 |
|
|
|
118 |
|
|
|
|
43 |
|
Other |
|
|
— |
|
|
|
(3 |
) |
|
|
|
(354 |
) |
Total expenses |
|
|
(126,832 |
) |
|
|
(91,001 |
) |
|
|
|
(65,113 |
) |
OTHER INCOME (EXPENSES): |
|
|
|
|
|
|
|
|
|
|
|||
Interest and other income |
|
|
3,722 |
|
|
|
510 |
|
|
|
|
16 |
|
Interest expense |
|
|
(33,914 |
) |
|
|
(195,488 |
) |
|
|
|
(6,947 |
) |
Gain on extinguishment of debt |
|
|
7,344 |
|
|
|
— |
|
|
|
|
— |
|
Gain on deconsolidation |
|
|
— |
|
|
|
19,126 |
|
|
|
|
— |
|
Gain (loss) on sales of real estate assets |
|
|
1,798 |
|
|
|
(3 |
) |
|
|
|
3,695 |
|
Reorganization items, net |
|
|
36 |
|
|
|
(1,403 |
) |
|
|
|
(383,148 |
) |
Income tax (provision) benefit |
|
|
(328 |
) |
|
|
5,885 |
|
|
|
|
(856 |
) |
Equity in earnings (losses) of unconsolidated affiliates |
|
|
3,488 |
|
|
|
797 |
|
|
|
|
(1,248 |
) |
Total other expenses |
|
|
(17,854 |
) |
|
|
(170,576 |
) |
|
|
|
(388,488 |
) |
Net income (loss) |
|
|
4,925 |
|
|
|
(152,731 |
) |
|
|
|
(405,691 |
) |
Net (income) loss attributable to noncontrolling interests in: |
|
|
|
|
|
|
|
|
|
|
|||
Operating Partnership |
|
|
— |
|
|
|
— |
|
|
|
|
460 |
|
Other consolidated subsidiaries |
|
|
(2,003 |
) |
|
|
1,186 |
|
|
|
|
11,969 |
|
Net income (loss) attributable to the Company |
|
|
2,922 |
|
|
|
(151,545 |
) |
|
|
|
(393,262 |
) |
Dividends allocable to unvested restricted stock |
|
|
(2,111 |
) |
|
|
— |
|
|
|
|
— |
|
Net income (loss) attributable to common shareholders |
|
$ |
811 |
|
|
$ |
(151,545 |
) |
|
|
$ |
(393,262 |
) |
Basic and diluted per share data attributable to common shareholders: |
|
|
|
|
|
|
|
|
|
|
|||
Net income (loss) attributable to common shareholders |
|
$ |
0.03 |
|
|
$ |
(7.50 |
) |
|
|
$ |
(1.99 |
) |
Weighted-average common and potential dilutive common shares outstanding |
|
|
30,999 |
|
|
|
20,208 |
|
|
|
|
197,625 |
|
Consolidated Statements of Operations (Unaudited; in thousands, except per share amounts) |
|||||||||||||
|
|
Successor |
|
|
|
Predecessor |
|
||||||
|
|
Year Ended |
|
|
Period from |
|
|
|
Period from |
|
|||
|
|
2022 |
|
|
2021 |
|
|
|
2021 |
|
|||
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|||
Rental revenues |
|
$ |
542,247 |
|
|
$ |
103,252 |
|
|
|
$ |
450,922 |
|
Management, development and leasing fees |
|
|
7,158 |
|
|
|
1,500 |
|
|
|
|
5,642 |
|
Other |
|
|
13,606 |
|
|
|
4,094 |
|
|
|
|
11,465 |
|
Total revenues |
|
|
563,011 |
|
|
|
108,846 |
|
|
|
|
468,029 |
|
EXPENSES: |
|
|
|
|
|
— |
|
|
|
|
|
||
Property operating |
|
|
(92,126 |
) |
|
|
(15,258 |
) |
|
|
|
(72,735 |
) |
Depreciation and amortization |
|
|
(256,310 |
) |
|
|
(49,504 |
) |
|
|
|
(158,574 |
) |
Real estate taxes |
|
|
(57,119 |
) |
|
|
(9,598 |
) |
|
|
|
(50,787 |
) |
Maintenance and repairs |
|
|
(42,485 |
) |
|
|
(7,581 |
) |
|
|
|
(32,487 |
) |
General and administrative |
|
|
(67,215 |
) |
|
|
(9,175 |
) |
|
|
|
(43,160 |
) |
Loss on impairment |
|
|
(252 |
) |
|
|
— |
|
|
|
|
(146,781 |
) |
Litigation settlement |
|
|
304 |
|
|
|
118 |
|
|
|
|
932 |
|
Other |
|
|
(834 |
) |
|
|
(3 |
) |
|
|
|
(745 |
) |
Total expenses |
|
|
(516,037 |
) |
|
|
(91,001 |
) |
|
|
|
(504,337 |
) |
OTHER INCOME (EXPENSES): |
|
|
|
|
|
— |
|
|
|
|
|
||
Interest and other income |
|
|
4,938 |
|
|
|
510 |
|
|
|
|
2,055 |
|
Interest expense |
|
|
(217,342 |
) |
|
|
(195,488 |
) |
|
|
|
(72,415 |
) |
Gain on extinguishment of debt |
|
|
7,344 |
|
|
|
— |
|
|
|
|
— |
|
Gain on deconsolidation |
|
|
36,250 |
|
|
|
19,126 |
|
|
|
|
55,131 |
|
Loss on available-for-sale securities |
|
|
(39 |
) |
|
|
— |
|
|
|
|
— |
|
Gain (loss) on sales of real estate assets |
|
|
5,345 |
|
|
|
(3 |
) |
|
|
|
12,187 |
|
Reorganization items, net |
|
|
298 |
|
|
|
(1,403 |
) |
|
|
|
(435,162 |
) |
Income tax (provision) benefit |
|
|
(3,079 |
) |
|
|
5,885 |
|
|
|
|
(1,078 |
) |
Equity in earnings (losses) of unconsolidated affiliates |
|
|
19,796 |
|
|
|
797 |
|
|
|
|
(10,823 |
) |
Total other expenses |
|
|
(146,489 |
) |
|
|
(170,576 |
) |
|
|
|
(450,105 |
) |
Net loss |
|
|
(99,515 |
) |
|
|
(152,731 |
) |
|
|
|
(486,413 |
) |
Net loss attributable to noncontrolling interests in: |
|
|
|
|
|
|
|
|
|
|
|||
Operating Partnership |
|
|
34 |
|
|
|
— |
|
|
|
|
2,473 |
|
Other consolidated subsidiaries |
|
|
5,999 |
|
|
|
1,186 |
|
|
|
|
13,313 |
|
Net loss attributable to the Company |
|
|
(93,482 |
) |
|
|
(151,545 |
) |
|
|
|
(470,627 |
) |
Dividends allocable to unvested restricted stock |
|
|
(2,537 |
) |
|
|
— |
|
|
|
|
— |
|
Net loss attributable to common shareholders |
|
$ |
(96,019 |
) |
|
$ |
(151,545 |
) |
|
|
$ |
(470,627 |
) |
Basic and diluted per share data attributable to common shareholders: |
|
|
|
|
|
|
|
|
|
|
|||
Net loss attributable to common shareholders |
|
$ |
(3.20 |
) |
|
$ |
(7.50 |
) |
|
|
$ |
(2.39 |
) |
Weighted-average common and potential dilutive common shares outstanding |
|
|
30,046 |
|
|
|
20,208 |
|
|
|
|
196,591 |
|
The Company's reconciliation of net income (loss) attributable to common shareholders to FFO allocable to (in thousands, except per share data) |
|||||||||||||
|
|
Successor |
|
|
|
Predecessor |
|
||||||
|
|
Three Months Ended |
|
|
Period from |
|
|
|
Period from |
|
|||
|
|
2022 |
|
|
2021 |
|
|
|
2021 |
|
|||
Net income (loss) attributable to common shareholders |
|
$ |
811 |
|
|
$ |
(151,545 |
) |
|
|
$ |
(393,262 |
) |
Noncontrolling interest in loss of |
|
|
— |
|
|
|
— |
|
|
|
|
(460 |
) |
Dividends allocable to unvested restricted stock |
|
|
2,111 |
|
|
|
— |
|
|
|
|
— |
|
Depreciation and amortization expense of: |
|
|
|
|
|
|
|
|
|
|
|||
Consolidated properties |
|
|
61,841 |
|
|
|
49,504 |
|
|
|
|
16,483 |
|
Unconsolidated affiliates |
|
|
(191 |
) |
|
|
9,847 |
|
|
|
|
4,660 |
|
Non-real estate assets |
|
|
(526 |
) |
|
|
(132 |
) |
|
|
|
(145 |
) |
Noncontrolling interests' share of depreciation and amortization in other consolidated subsidiaries |
|
|
(832 |
) |
|
|
(622 |
) |
|
|
|
(191 |
) |
Loss on impairment, net of noncontrolling interests' share |
|
|
— |
|
|
|
— |
|
|
|
|
15,704 |
|
Gain on depreciable property, net of taxes |
|
|
— |
|
|
|
(20 |
) |
|
|
|
(3,054 |
) |
FFO allocable to |
|
|
63,214 |
|
|
|
(92,968 |
) |
|
|
|
(360,265 |
) |
Debt discount accretion, net of noncontrolling interests' share (1) |
|
|
22,131 |
|
|
|
184,637 |
|
|
|
|
— |
|
Adjustment for unconsolidated affiliates with negative investment (2) |
|
|
(1,522 |
) |
|
|
(4,574 |
) |
|
|
|
— |
|
Senior secured notes fair value adjustment (3) |
|
|
— |
|
|
|
395 |
|
|
|
|
— |
|
Litigation settlement (4) |
|
|
(122 |
) |
|
|
(118 |
) |
|
|
|
(43 |
) |
Non-cash default interest expense (5) |
|
|
(9,148 |
) |
|
|
(6,471 |
) |
|
|
|
3,107 |
|
Gain on deconsolidation (6) |
|
|
— |
|
|
|
(19,126 |
) |
|
|
|
— |
|
Reorganization items, net of noncontrolling interests' share (7) |
|
|
(36 |
) |
|
|
1,403 |
|
|
|
|
400,364 |
|
Gain on extinguishment of debt (8) |
|
|
(7,344 |
) |
|
|
— |
|
|
|
|
— |
|
FFO allocable to |
|
$ |
67,173 |
|
|
$ |
63,178 |
|
|
|
$ |
43,163 |
|
FFO per diluted share |
|
$ |
1.99 |
|
|
$ |
(4.60 |
) |
|
|
|
|
|
FFO, as adjusted, per diluted share |
|
$ |
2.11 |
|
|
$ |
3.12 |
|
|
|
|
|
|
Weighted-average common and potential dilutive common shares outstanding with |
|
|
31,840 |
|
|
|
20,219 |
|
|
|
|
|
(1) |
In conjunction with fresh start accounting upon emergence from bankruptcy, the Company recognized debt discounts equal to the difference between the outstanding balance of mortgage notes payable and the estimated fair value of such mortgage notes payable. The debt discounts are accreted as additional interest expense over the terms of the respective mortgage notes payable using the effective interest method. |
(2) |
Represents the Company’s share of the earnings (losses) before depreciation and amortization expense of unconsolidated affiliates where the Company is not recognizing equity in earnings (losses) because its investment in the unconsolidated affiliate is below zero. |
(3) |
Represents the fair value adjustment recorded on the senior secured notes as interest expense. |
(4) |
Represents a credit to litigation settlement expense in each Successor and Predecessor period related to claim amounts that were released pursuant to the terms of the settlement agreement related to the settlement of a class action lawsuit. |
(5) |
The three month Successor period ended |
(6) |
During the Successor period from |
(7) |
For the three month Successor period ended |
(8) |
The three month Successor period ended |
The Company's reconciliation of net loss attributable to common shareholders to FFO allocable to (in thousands, except per share data) |
|||||||||||||
|
|
Successor |
|
|
|
Predecessor |
|
||||||
|
|
Year Ended |
|
|
Period from |
|
|
|
Period from |
|
|||
|
|
2022 |
|
|
2021 |
|
|
|
2021 |
|
|||
Net loss attributable to common shareholders |
|
$ |
(96,019 |
) |
|
$ |
(151,545 |
) |
|
|
$ |
(470,627 |
) |
Noncontrolling interest in loss of |
|
|
(34 |
) |
|
|
— |
|
|
|
|
(2,473 |
) |
Dividends allocable to unvested restricted stock |
|
|
2,537 |
|
|
|
— |
|
|
|
|
— |
|
Depreciation and amortization expense of: |
|
|
|
|
|
|
|
|
|
|
|||
Consolidated properties |
|
|
256,310 |
|
|
|
49,504 |
|
|
|
|
158,574 |
|
Unconsolidated affiliates |
|
|
20,813 |
|
|
|
9,847 |
|
|
|
|
45,126 |
|
Non-real estate assets |
|
|
(1,050 |
) |
|
|
(132 |
) |
|
|
|
(1,593 |
) |
Noncontrolling interests' share of depreciation and amortization in other consolidated subsidiaries |
|
|
(3,498 |
) |
|
|
(622 |
) |
|
|
|
(1,901 |
) |
Loss on impairment, net of taxes and noncontrolling interests' share |
|
|
186 |
|
|
|
— |
|
|
|
|
136,046 |
|
Gain on depreciable property, net of taxes |
|
|
(629 |
) |
|
|
(20 |
) |
|
|
|
(7,890 |
) |
FFO allocable to |
|
|
178,616 |
|
|
|
(92,968 |
) |
|
|
|
(144,738 |
) |
Debt discount accretion, net of noncontrolling interests' share (1) |
|
|
176,055 |
|
|
|
184,637 |
|
|
|
|
— |
|
Adjustment for unconsolidated affiliates with negative investment (2) |
|
|
(37,645 |
) |
|
|
(4,574 |
) |
|
|
|
— |
|
Senior secured notes fair value adjustment (3) |
|
|
(395 |
) |
|
|
395 |
|
|
|
|
— |
|
Litigation settlement (4) |
|
|
(304 |
) |
|
|
(118 |
) |
|
|
|
(932 |
) |
Non-cash default interest expense (5) |
|
|
(28,953 |
) |
|
|
(6,471 |
) |
|
|
|
35,072 |
|
Gain on deconsolidation (6) |
|
|
(36,250 |
) |
|
|
(19,126 |
) |
|
|
|
(55,131 |
) |
Loss on available-for-sale securities |
|
|
39 |
|
|
|
— |
|
|
|
|
— |
|
Reorganization items, net of noncontrolling interests' share (7) |
|
|
(298 |
) |
|
|
1,403 |
|
|
|
|
452,378 |
|
Gain on extinguishment of debt (8) |
|
|
(7,344 |
) |
|
|
— |
|
|
|
|
— |
|
FFO allocable to |
|
$ |
243,521 |
|
|
$ |
63,178 |
|
|
|
$ |
286,649 |
|
FFO per diluted share |
|
$ |
5.78 |
|
|
$ |
(4.60 |
) |
|
|
|
|
|
FFO, as adjusted, per diluted share |
|
$ |
7.88 |
|
|
$ |
3.12 |
|
|
|
|
|
|
Weighted-average common and potential dilutive common shares outstanding with |
|
|
30,888 |
|
|
|
20,219 |
|
|
|
|
|
(1) |
In conjunction with fresh start accounting upon emergence from bankruptcy, the Company recognized debt discounts equal to the difference between the outstanding balance of mortgage notes payable and the estimated fair value of such mortgage notes payable. The debt discounts are accreted as additional interest expense over the terms of the respective mortgage notes payable using the effective interest method. |
(2) |
Represents the Company’s share of the earnings (losses) before depreciation and amortization expense of unconsolidated affiliates where the Company is not recognizing equity in earnings (losses) because its investment in the unconsolidated affiliate is below zero. |
(3) |
Represents the fair value adjustment recorded on the senior secured notes as interest expense. |
(4) |
Represents a credit to litigation settlement expense in each Successor and Predecessor period related to claim amounts that were released pursuant to the terms of the settlement agreement related to the settlement of a class action lawsuit. |
(5) |
The Successor year ended |
(6) |
For the Successor year ended |
(7) |
For the Successor year ended |
(8) |
The Successor year ended |
|
|
Successor |
|
|||||
|
|
Three Months Ended |
|
|
For the Period |
|
||
|
|
2022 |
|
|
2021 |
|
||
Diluted EPS attributable to common shareholders |
|
$ |
0.03 |
|
|
$ |
(7.50 |
) |
Add amounts per share included in FFO: |
|
|
|
|
|
|
||
Unvested restricted stock |
|
|
0.08 |
|
|
|
— |
|
Eliminate amounts per share excluded from FFO: |
|
|
|
|
|
|
||
Depreciation and amortization expense, including amounts from
|
|
|
1.88 |
|
|
|
2.90 |
|
FFO per diluted share |
|
$ |
1.99 |
|
|
$ |
(4.60 |
) |
|
|
Successor |
|
|||||
|
|
Year Ended |
|
|
For the Period |
|
||
|
|
2022 |
|
|
2021 |
|
||
Diluted EPS attributable to common shareholders |
|
$ |
(3.20 |
) |
|
$ |
(7.50 |
) |
Add amounts per share included in FFO: |
|
|
|
|
|
|
||
Unvested restricted stock |
|
|
0.16 |
|
|
|
— |
|
Eliminate amounts per share excluded from FFO: |
|
|
|
|
|
|
||
Depreciation and amortization expense, including amounts from
|
|
|
8.83 |
|
|
|
2.90 |
|
Loss on impairment, net of taxes |
|
|
0.01 |
|
|
|
— |
|
Gain on depreciable property, net of taxes |
|
|
(0.02 |
) |
|
|
— |
|
FFO per diluted share |
|
$ |
5.78 |
|
|
$ |
(4.60 |
) |
|
|
Successor |
|
|
|
Predecessor |
|
||||||
|
|
Three Months Ended |
|
|
For the Period |
|
|
|
For the Period |
|
|||
|
|
2022 |
|
|
2021 |
|
|
|
2021 |
|
|||
SUPPLEMENTAL FFO INFORMATION: |
|
|
|
|
|
|
|
|
|
|
|||
Lease termination fees |
|
$ |
1,095 |
|
|
$ |
3,597 |
|
|
|
$ |
1,518 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Straight-line rental income adjustment |
|
$ |
3,140 |
|
|
$ |
1,361 |
|
|
|
$ |
(901 |
) |
|
|
|
|
|
|
|
|
|
|
|
|||
Gain (loss) on outparcel sales |
|
$ |
2,132 |
|
|
$ |
(23 |
) |
|
|
$ |
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|||
Net amortization of acquired above- and below-market leases |
|
$ |
(4,286 |
) |
|
$ |
(3,291 |
) |
|
|
$ |
40 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Income tax (provision) benefit |
|
$ |
(328 |
) |
|
$ |
5,885 |
|
|
|
$ |
(856 |
) |
|
|
|
|
|
|
|
|
|
|
|
|||
Abandoned projects expense |
|
$ |
— |
|
|
$ |
(3 |
) |
|
|
$ |
(354 |
) |
|
|
|
|
|
|
|
|
|
|
|
|||
Interest capitalized |
|
$ |
87 |
|
|
$ |
221 |
|
|
|
$ |
101 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Estimate of uncollectable revenues |
|
$ |
866 |
|
|
$ |
(782 |
) |
|
|
$ |
(2,007 |
) |
|
|
Successor |
|
|
|
Predecessor |
|
||||||
|
|
Year Ended |
|
|
For the Period |
|
|
|
For the Period |
|
|||
|
|
2022 |
|
|
2021 |
|
|
|
2021 |
|
|||
SUPPLEMENTAL FFO INFORMATION: |
|
|
|
|
|
|
|
|
|
|
|||
Lease termination fees |
|
$ |
5,115 |
|
|
$ |
3,597 |
|
|
|
$ |
4,843 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Straight-line rental income adjustment |
|
$ |
12,540 |
|
|
$ |
1,361 |
|
|
|
$ |
(2,051 |
) |
|
|
|
|
|
|
|
|
|
|
|
|||
Gain (loss) on outparcel sales, net of taxes |
|
$ |
5,712 |
|
|
$ |
(23 |
) |
|
|
$ |
3,584 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Net amortization of acquired above- and below-market leases |
|
$ |
(20,773 |
) |
|
$ |
(3,291 |
) |
|
|
$ |
225 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Income tax (provision) benefit |
|
$ |
(3,079 |
) |
|
$ |
5,885 |
|
|
|
$ |
(1,078 |
) |
|
|
|
|
|
|
|
|
|
|
|
|||
Abandoned projects expense |
|
$ |
(834 |
) |
|
$ |
(3 |
) |
|
|
$ |
(745 |
) |
|
|
|
|
|
|
|
|
|
|
|
|||
Interest capitalized |
|
$ |
618 |
|
|
$ |
221 |
|
|
|
$ |
133 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Estimate of uncollectable revenues |
|
$ |
4,920 |
|
|
$ |
(782 |
) |
|
|
$ |
(6,046 |
) |
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
Successor |
|
|
|
|
|
||||||
|
|
Year Ended |
|
|
Year Ended |
|
|
|
|
|
|||
|
|
2022 |
|
|
2021 |
|
|
|
|
|
|||
Straight-line rent receivable |
|
$ |
15,600 |
|
|
$ |
2,452 |
|
|
|
|
|
Same-center Net Operating Income (Dollars in thousands) |
|||||||||||||
|
|
Successor |
|
|
|
Predecessor |
|
||||||
|
|
Three Months Ended |
|
|
For the Period |
|
|
|
For the Period |
|
|||
|
|
2022 |
|
|
2021 |
|
|
|
2021 |
|
|||
Net income (loss) |
|
$ |
4,925 |
|
|
$ |
(152,731 |
) |
|
|
$ |
(405,691 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|||
Depreciation and amortization |
|
|
61,841 |
|
|
|
49,504 |
|
|
|
|
16,483 |
|
Depreciation and amortization from unconsolidated affiliates |
|
|
(191 |
) |
|
|
9,847 |
|
|
|
|
4,660 |
|
Noncontrolling interests' share of depreciation and amortization in other consolidated subsidiaries |
|
|
(832 |
) |
|
|
(622 |
) |
|
|
|
(191 |
) |
Interest expense |
|
|
33,914 |
|
|
|
195,488 |
|
|
|
|
6,947 |
|
Interest expense from unconsolidated affiliates |
|
|
22,877 |
|
|
|
11,425 |
|
|
|
|
3,507 |
|
Noncontrolling interests' share of interest expense in other consolidated subsidiaries |
|
|
(177 |
) |
|
|
(1,464 |
) |
|
|
|
(282 |
) |
Abandoned projects expense |
|
|
— |
|
|
|
3 |
|
|
|
|
354 |
|
(Gain) loss on sales of real estate assets |
|
|
(1,798 |
) |
|
|
3 |
|
|
|
|
(3,695 |
) |
Gain on sales of real estate assets of unconsolidated affiliates |
|
|
(374 |
) |
|
|
— |
|
|
|
|
— |
|
Adjustment for unconsolidated affiliates with negative investment |
|
|
(1,522 |
) |
|
|
(4,574 |
) |
|
|
|
— |
|
Gain on deconsolidation |
|
|
— |
|
|
|
(19,126 |
) |
|
|
|
— |
|
Loss on impairment, net of noncontrolling interests' share |
|
|
— |
|
|
|
— |
|
|
|
|
15,704 |
|
Litigation settlement |
|
|
(122 |
) |
|
|
(118 |
) |
|
|
|
(43 |
) |
Reorganization items, net of noncontrolling interests' share |
|
|
(36 |
) |
|
|
1,403 |
|
|
|
|
400,364 |
|
Income tax provision (benefit) |
|
|
328 |
|
|
|
(5,885 |
) |
|
|
|
856 |
|
Lease termination fees |
|
|
(1,095 |
) |
|
|
(3,597 |
) |
|
|
|
(1,518 |
) |
Straight-line rent and above- and below-market lease amortization |
|
|
1,146 |
|
|
|
1,930 |
|
|
|
|
861 |
|
Net (income) loss attributable to noncontrolling interests in other consolidated subsidiaries |
|
|
(2,003 |
) |
|
|
1,186 |
|
|
|
|
11,969 |
|
General and administrative expenses |
|
|
16,066 |
|
|
|
9,175 |
|
|
|
|
5,779 |
|
Management fees and non-property level revenues |
|
|
(9,979 |
) |
|
|
(2,801 |
) |
|
|
|
(19,462 |
) |
Operating Partnership's share of property NOI |
|
|
122,968 |
|
|
|
89,046 |
|
|
|
|
36,602 |
|
Non-comparable NOI |
|
|
(2,542 |
) |
|
|
(3,228 |
) |
|
|
|
(923 |
) |
Total same-center NOI (1) |
|
$ |
120,426 |
|
|
$ |
85,818 |
|
|
|
$ |
35,679 |
|
(1) |
CBL defines NOI as property operating revenues (rental revenues, tenant reimbursements and other income), less property operating expenses (property operating, real estate taxes and maintenance and repairs). NOI excludes lease termination income, straight-line rent adjustments, amortization of above and below market lease intangibles and write-offs of landlord inducement assets. We include a property in our same-center pool when we own all or a portion of the property as of |
Same-center Net Operating Income (Dollars in thousands) |
|||||||||||||
|
|
Successor |
|
|
|
Predecessor |
|
||||||
|
|
Year Ended |
|
|
For the Period |
|
|
|
For the Period |
|
|||
|
|
2022 |
|
|
2021 |
|
|
|
2021 |
|
|||
Net loss |
|
$ |
(99,515 |
) |
|
$ |
(152,731 |
) |
|
|
$ |
(486,413 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|||
Depreciation and amortization |
|
|
256,310 |
|
|
|
49,504 |
|
|
|
|
158,574 |
|
Depreciation and amortization from unconsolidated affiliates |
|
|
20,813 |
|
|
|
9,847 |
|
|
|
|
45,126 |
|
Noncontrolling interests' share of depreciation and amortization in other consolidated subsidiaries |
|
|
(3,498 |
) |
|
|
(622 |
) |
|
|
|
(1,901 |
) |
Interest expense |
|
|
217,342 |
|
|
|
195,488 |
|
|
|
|
72,415 |
|
Interest expense from unconsolidated affiliates |
|
|
88,331 |
|
|
|
11,425 |
|
|
|
|
34,514 |
|
Noncontrolling interests' share of interest expense in other consolidated subsidiaries |
|
|
(7,960 |
) |
|
|
(1,464 |
) |
|
|
|
(2,790 |
) |
Abandoned projects expense |
|
|
834 |
|
|
|
3 |
|
|
|
|
745 |
|
(Gain) loss on sales of real estate assets |
|
|
(5,345 |
) |
|
|
3 |
|
|
|
|
(12,187 |
) |
Gain on sales of real estate assets of unconsolidated affiliates |
|
|
(1,036 |
) |
|
|
— |
|
|
|
|
(70 |
) |
Adjustment for unconsolidated affiliates with negative investment |
|
|
(37,645 |
) |
|
|
(4,574 |
) |
|
|
|
— |
|
Gain on deconsolidation |
|
|
(36,250 |
) |
|
|
(19,126 |
) |
|
|
|
(55,131 |
) |
Loss on available-for-sale securities |
|
|
39 |
|
|
|
— |
|
|
|
|
— |
|
Loss on impairment, net of noncontrolling interests' share |
|
|
252 |
|
|
|
— |
|
|
|
|
136,046 |
|
Litigation settlement |
|
|
(304 |
) |
|
|
(118 |
) |
|
|
|
(932 |
) |
Reorganization items, net of noncontrolling interests' share |
|
|
(298 |
) |
|
|
1,403 |
|
|
|
|
452,378 |
|
Income tax provision (benefit) |
|
|
3,079 |
|
|
|
(5,885 |
) |
|
|
|
1,078 |
|
Lease termination fees |
|
|
(5,115 |
) |
|
|
(3,597 |
) |
|
|
|
(4,843 |
) |
Straight-line rent and above- and below-market lease amortization |
|
|
8,233 |
|
|
|
1,930 |
|
|
|
|
1,826 |
|
Net loss attributable to noncontrolling interests in other consolidated subsidiaries |
|
|
5,999 |
|
|
|
1,186 |
|
|
|
|
13,313 |
|
General and administrative expenses |
|
|
67,215 |
|
|
|
9,175 |
|
|
|
|
43,160 |
|
Management fees and non-property level revenues |
|
|
(11,777 |
) |
|
|
(2,801 |
) |
|
|
|
(26,604 |
) |
Operating Partnership's share of property NOI |
|
|
459,704 |
|
|
|
89,046 |
|
|
|
|
368,304 |
|
Non-comparable NOI |
|
|
(16,345 |
) |
|
|
(3,228 |
) |
|
|
|
(15,264 |
) |
Total same-center NOI (1) |
|
$ |
443,359 |
|
|
$ |
85,818 |
|
|
|
$ |
353,040 |
|
(1) |
CBL defines NOI as property operating revenues (rental revenues, tenant reimbursements and other income), less property operating expenses (property operating, real estate taxes and maintenance and repairs). NOI excludes lease termination income, straight-line rent adjustments, amortization of above and below market lease intangibles and write-offs of landlord inducement assets. We include a property in our same-center pool when we own all or a portion of the property as of |
Same-center Net Operating Income (Continued) |
|||||||||||||
|
|
Successor |
|
|
|
Predecessor |
|
||||||
|
|
Three Months Ended |
|
|
For the Period |
|
|
|
For the Period |
|
|||
|
|
2022 |
|
|
2021 |
|
|
|
2021 |
|
|||
Malls |
|
$ |
86,129 |
|
|
$ |
62,824 |
|
|
|
$ |
25,180 |
|
Outlet centers |
|
|
5,030 |
|
|
|
3,120 |
|
|
|
|
1,433 |
|
Lifestyle centers |
|
|
10,161 |
|
|
|
7,053 |
|
|
|
|
3,091 |
|
Open-air centers |
|
|
13,423 |
|
|
|
8,868 |
|
|
|
|
4,236 |
|
Outparcels and other |
|
|
5,683 |
|
|
|
3,953 |
|
|
|
|
1,739 |
|
Total same-center NOI (1) |
|
$ |
120,426 |
|
|
$ |
85,818 |
|
|
|
$ |
35,679 |
|
|
|
Successor |
|
|
|
Predecessor |
|
||||||
|
|
Year Ended |
|
|
For the Period |
|
|
|
For the Period |
|
|||
|
|
2022 |
|
|
2021 |
|
|
|
2021 |
|
|||
Malls |
|
$ |
313,098 |
|
|
$ |
62,824 |
|
|
|
$ |
250,983 |
|
Outlet centers |
|
|
18,480 |
|
|
|
3,120 |
|
|
|
|
13,613 |
|
Lifestyle centers |
|
|
36,685 |
|
|
|
7,053 |
|
|
|
|
28,350 |
|
Open-air centers |
|
|
53,215 |
|
|
|
8,868 |
|
|
|
|
42,166 |
|
Outparcels and other |
|
|
21,881 |
|
|
|
3,953 |
|
|
|
|
17,928 |
|
Total same-center NOI (1) |
|
$ |
443,359 |
|
|
$ |
85,818 |
|
|
|
$ |
353,040 |
|
(1) |
CBL defines NOI as property operating revenues (rental revenues, tenant reimbursements and other income), less property operating expenses (property operating, real estate taxes and maintenance and repairs). NOI excludes lease termination income, straight-line rent adjustments, amortization of above and below market lease intangibles and write-offs of landlord inducement assets. We include a property in our same-center pool when we own all or a portion of the property as of |
Company's Share of Consolidated and Unconsolidated Debt (Dollars in thousands) |
||||||||||||||||||||||||
|
|
As of |
|
|||||||||||||||||||||
|
|
Fixed Rate |
|
|
Variable
|
|
|
Total per
|
|
|
Unamortized
|
|
|
Unamortized
|
|
|
Total |
|
||||||
Consolidated debt |
|
$ |
1,023,634 |
|
|
$ |
1,065,942 |
|
|
$ |
2,089,576 |
|
|
$ |
(17,101 |
) |
|
$ |
(72,289 |
) |
|
$ |
2,000,186 |
|
Noncontrolling interests' share of consolidated debt |
|
|
(25,420 |
) |
|
|
(13,387 |
) |
|
|
(38,807 |
) |
|
|
317 |
|
|
|
7,448 |
|
|
|
(31,042 |
) |
Company's share of unconsolidated affiliates' debt |
|
|
621,642 |
|
|
|
71,584 |
|
|
|
693,226 |
|
|
|
(2,142 |
) |
|
|
— |
|
|
|
691,084 |
|
Company's share of consolidated and unconsolidated debt |
|
$ |
1,619,856 |
|
|
$ |
1,124,139 |
|
|
$ |
2,743,995 |
|
|
$ |
(18,926 |
) |
|
$ |
(64,841 |
) |
|
$ |
2,660,228 |
|
Weighted-average interest rate |
|
|
4.83 |
% |
|
|
7.10 |
% |
|
|
5.76 |
% |
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
As of |
|
|||||||||||||||||||||
|
|
Fixed Rate |
|
|
Variable
|
|
|
Total per
|
|
|
Unamortized
|
|
|
Unamortized
|
|
|
Total |
|
||||||
Consolidated debt |
|
$ |
1,461,927 |
|
|
$ |
947,002 |
|
|
$ |
2,408,929 |
|
|
$ |
(1,567 |
) |
|
$ |
(199,153 |
) |
|
$ |
2,208,209 |
|
Noncontrolling interests' share of consolidated debt |
|
|
(29,381 |
) |
|
|
— |
|
|
|
(29,381 |
) |
|
|
— |
|
|
|
13,519 |
|
|
|
(15,862 |
) |
Company's share of unconsolidated affiliates' debt |
|
|
612,322 |
|
|
|
90,691 |
|
|
|
703,013 |
|
|
|
(1,971 |
) |
|
|
— |
|
|
|
701,042 |
|
Other debt (2) |
|
|
92,072 |
|
|
|
— |
|
|
|
92,072 |
|
|
|
— |
|
|
|
— |
|
|
|
92,072 |
|
Company's share of consolidated, unconsolidated and other debt |
|
$ |
2,136,940 |
|
|
$ |
1,037,693 |
|
|
$ |
3,174,633 |
|
|
$ |
(3,538 |
) |
|
$ |
(185,634 |
) |
|
$ |
2,985,461 |
|
Weighted-average interest rate |
|
|
5.84 |
% |
|
|
3.63 |
% |
|
|
5.12 |
% |
|
|
|
|
|
|
|
|
|
(1) |
In conjunction with fresh start accounting, the Company estimated the fair value of its mortgage notes with the assistance of a third-party valuation advisor. This resulted in recognizing debt discounts upon emergence from bankruptcy. The debt discounts are accreted over the term of the respective debt using the effective interest method. |
(2) |
Represents the outstanding loan balance for properties that were deconsolidated due to a loss of control when the properties were placed into receivership in connection with the foreclosure process. |
Consolidated Balance Sheets (Unaudited; in thousands, except share data) |
||||||||
|
|
|
|
|||||
|
|
2022 |
|
|
2021 |
|
||
ASSETS |
|
|
|
|
|
|
||
Real estate assets: |
|
|
|
|
|
|
||
Land |
|
$ |
596,715 |
|
|
$ |
599,283 |
|
Buildings and improvements |
|
|
1,198,597 |
|
|
|
1,173,106 |
|
|
|
|
1,795,312 |
|
|
|
1,772,389 |
|
Accumulated depreciation |
|
|
(136,901 |
) |
|
|
(19,939 |
) |
|
|
|
1,658,411 |
|
|
|
1,752,450 |
|
Developments in progress |
|
|
5,576 |
|
|
|
16,665 |
|
Net investment in real estate assets |
|
|
1,663,987 |
|
|
|
1,769,115 |
|
Cash and cash equivalents |
|
|
44,718 |
|
|
|
169,554 |
|
Available-for-sale securities - at fair value (amortized cost of |
|
|
292,422 |
|
|
|
149,996 |
|
Receivables: |
|
|
|
|
|
|
||
Tenant |
|
|
40,620 |
|
|
|
25,190 |
|
Other |
|
|
3,876 |
|
|
|
4,793 |
|
Investments in unconsolidated affiliates |
|
|
77,295 |
|
|
|
103,655 |
|
In-place leases, net |
|
|
247,497 |
|
|
|
384,705 |
|
Above market leases, net |
|
|
171,265 |
|
|
|
234,286 |
|
Intangible lease assets and other assets |
|
|
136,563 |
|
|
|
104,685 |
|
|
|
$ |
2,678,243 |
|
|
$ |
2,945,979 |
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
||
Mortgage and other indebtedness, net |
|
$ |
2,000,186 |
|
|
$ |
1,813,209 |
|
|
|
|
— |
|
|
|
395,395 |
|
Below market leases, net |
|
|
110,616 |
|
|
|
151,871 |
|
Accounts payable and accrued liabilities |
|
|
200,312 |
|
|
|
184,404 |
|
Total liabilities |
|
|
2,311,114 |
|
|
|
2,544,879 |
|
Shareholders' equity: |
|
|
|
|
|
|
||
Common stock, |
|
|
32 |
|
|
|
21 |
|
Additional paid-in capital |
|
|
710,497 |
|
|
|
547,726 |
|
Accumulated other comprehensive loss |
|
|
(1,054 |
) |
|
|
(3 |
) |
Accumulated deficit |
|
|
(338,934 |
) |
|
|
(151,545 |
) |
Total shareholders' equity |
|
|
370,541 |
|
|
|
396,199 |
|
Noncontrolling interests |
|
|
(3,412 |
) |
|
|
4,901 |
|
Total equity |
|
|
367,129 |
|
|
|
401,100 |
|
|
|
$ |
2,678,243 |
|
|
$ |
2,945,979 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20230221005337/en/
Source:
FAQ
What were CBL Properties' net income results for Q4 2022?
How much was CBL's adjusted FFO for 2022?
What is the occupancy rate for CBL Properties as of December 31, 2022?