Press Release

View all news

CBL & Associates Properties Reports Fourth Quarter and Full Year 2011 Results

02/08/2012

CHATTANOOGA, Tenn.--(BUSINESS WIRE)-- CBL & Associates Properties, Inc. (NYSE:CBL):

  • Reported FFO per diluted share of $0.60 for the fourth quarter 2011 and $2.22 for the year ended December 31, 2011.
  • Same-center net operating income improved 0.6% for the fourth quarter 2011 and 1.4% for the year ended December 31, 2011, over the prior-year periods, excluding lease termination fees.
  • Same-store sales per square foot increased 3.3% for mall tenants 10,000 square feet or less for stabilized malls for the year ended December 31, 2011.
  • Portfolio occupancy at December 31, 2011, increased 120 basis points from the prior-year period, to 93.6%.
  • Positive average leasing spread of 7.6% during the fourth quarter 2011.
  • Reduced total debt by $494 million during the fourth quarter 2011.

CBL & Associates Properties, Inc. (NYSE:CBL) announced results for the fourth quarter and year ended December 31, 2011. A description of each non-GAAP financial measure and the related reconciliation to the comparable GAAP measure is located at the end of this news release.

   

Three Months Ended

December 31,

   

Year Ended

December 31,

2011     2010 2011     2010
Funds from Operations (“FFO”) per diluted share $0.60     $ 0.62 $2.22     $ 2.08
 

CBL’s President and Chief Executive Officer Stephen Lebovitz commented, “We are pleased with our excellent results for the fourth quarter including a 120-basis-point increase in portfolio occupancy, positive leasing spreads and same-center NOI growth. We outperformed our previously increased FFO guidance. The capital provided during the quarter from closing the TIAA-CREF joint venture, community center disposition and financings significantly enhances our liquidity position and contributed to the nearly $500 million in debt reduction during the quarter.

“The strength of our portfolio of market-dominant malls and our capital structure provides a platform for growth in an improving operating, leasing and investment environment. Our team has worked hard and executed well to generate same-center NOI and FFO growth, as well as source attractive new opportunities. Operating from a position of strength, we are capitalizing on this position in 2012 with our mall renovation and redevelopment program, additional outlet center projects, including our recently announced development, The Outlet Shoppes at Atlanta and other opportunities that we see in the market.”

FFO allocable to common shareholders for the fourth quarter of 2011 was $89,035,000, or $0.60 per diluted share, compared with $86,329,000, or $0.62 per diluted share, for the fourth quarter of 2010.

FFO allocable to common shareholders for 2011 was $329,323,000, or $2.22 per diluted share, compared with $287,563,000, or $2.08 per diluted share, for 2010.

Net income attributable to common shareholders for the fourth quarter of 2011 was $72,373,000, or $0.49 per diluted share, compared with net income of $16,266,000, or $0.12 per diluted share for the fourth quarter of 2010.

Net income attributable to common shareholders for 2011 was $91,560,000, or $0.62 per diluted share, compared with net income of $29,532,000, or $0.21 per diluted share for 2010.

HIGHLIGHTS

  • Portfolio same-center net operating income (“NOI”), excluding lease termination fees, for the quarter ended December 31, 2011, increased 0.6% compared with a decline of 0.3% for the prior-year period. Same-center NOI, excluding lease terminations fees, for the year ended December 31, 2011, increased 1.4% compared with a decline of 1.3% for the prior year.
  • Average gross rent on leases signed during the fourth quarter 2011 for tenants 10,000 square feet or less increased 7.6% over the prior gross rent per square foot.
  • Same-store sales per square foot for mall tenants 10,000 square feet or less for stabilized malls for 2011 increased 3.3% to $336 per square foot.
  • Consolidated and unconsolidated variable rate debt of $905,445,000 represented 10.3% of the total market capitalization for the Company and 17.2% of the Company’s share of total consolidated and unconsolidated debt as of December 31, 2011. This compares favorably to variable rate debt in the prior-year period of 17.4% of total market capitalization and 29.3% of the Company’s share of total consolidated and unconsolidated debt as of December 31, 2010.

PORTFOLIO OCCUPANCY

        December 31,
2011       2010
Portfolio occupancy 93.6 % 92.4 %
Mall portfolio 94.1 % 92.9 %
Stabilized malls 94.2 % 93.2 %
Non-stabilized malls 92.1 % 77.3 %
Associated centers 93.4 % 91.3 %
Community centers 91.5 % 91.8 %
 

JOINT VENTURE ACTIVITY

During the quarter, CBL and TIAA-CREF closed their $1.09 billion real estate joint venture to invest in market-dominant shopping malls. TIAA-CREF received a 50% pari passu interest in three enclosed malls, including Oak Park Mall in Kansas City, KS; West County Center in St. Louis, MO; and CoolSprings Galleria in Nashville, TN, and a 12% interest in Pearland Town Center in Houston, TX. In total, CBL reduced outstanding debt balances by approximately $486 million through TIAA-CREF’s assumption of approximately $267 million of property-specific debt and cash proceeds of approximately $219 million. CBL continues to manage and lease the properties.

FINANCING ACTIVITY

In December 2011, CBL closed four separate loans totaling $383.0 million. After repayment of the existing loan balances, the new financing activity generated excess proceeds of more than $160.0 million. CBL closed a $140.0 million ten-year non-recourse loan secured by Cross Creek Mall in Fayetteville, NC, with a fixed interest rate of 4.54% and closed a $60.0 million ten-year non-recourse loan secured by The Outlet Shoppes at Oklahoma City in Oklahoma City, OK, bearing a fixed interest rate of 5.73%.

CBL closed a five-year extension and amendment of the existing non-recourse loan secured by St. Clair Square in Fairview Heights (St. Louis, MO), IL, increasing the loan amount to $125.0 million. The interest rate was reduced to LIBOR plus 300 basis points. CBL also closed a recourse loan secured by The Promenade in D’Iberville, MS, with a three-year initial term and two two-year extension options. The loan bears interest of 75% of LIBOR plus 175 basis points.

In total during 2011, CBL completed more than $2.3 billion in financing activity, including the extension and modification of three credit facilities totaling $1.15 billion and property-specific debt totaling $1.18 billion.

DISPOSITIONS

During the fourth quarter, CBL completed the sale of Westridge Square, a community center located in Greensboro, NC. Subsequent to the quarter end, CBL disposed of Oak Hollow Square, a community center located in High Point, NC. The aggregate sales price for the two properties was $40.3 million. Proceeds were used to reduce the outstanding balance of an unsecured term facility that was originally used to acquire the centers.

DEVELOPMENT

In January 2012, CBL announced that it formed a 75/25 joint venture with Horizon Group Properties, Inc. to develop The Outlet Shoppes at Atlanta in Atlanta (Woodstock), GA. Once complete, the 370,000-square-foot project will be a premier outlet destination for tourists and residents of this market. Construction is expected to begin in spring 2012, with the grand opening scheduled for late summer 2013. CBL and Horizon are co-developing the project with Horizon responsible for leasing and management.

OUTLOOK AND GUIDANCE

Based on today’s outlook, the Company is providing 2012 FFO guidance of $1.95 - $2.03 per share. The full year guidance assumes $3.0 million to $5.0 million of outparcel sales and same-center NOI growth in the range of 0.0% to 1.0%, excluding applicable lease termination fees. The guidance excludes the impact of any future unannounced acquisitions or dispositions. The Company expects to update its annual guidance after each quarter’s results.

    Low     High
Expected diluted earnings per common share $ 0.45 $ 0.53
Adjust to fully converted shares from common shares   (0.10 )   (0.12 )
Expected earnings per diluted, fully converted common share 0.35 0.41
Add: depreciation and amortization 1.50 1.50
Add: noncontrolling interest in earnings of Operating Partnership   0.10     0.12  
Expected FFO per diluted, fully converted common share $ 1.95   $ 2.03  
 

INVESTOR CONFERENCE CALL AND SIMULCAST

CBL & Associates Properties, Inc. will conduct a conference call at 11:00 a.m. ET on Thursday, February 9, 2012, to discuss its fourth quarter and year end results. The number to call for this interactive teleconference is (212) 231-2900. A seven-day replay of the conference call will be available by dialing (402) 977-9140 and entering the passcode 21562439. A transcript of the Company’s prepared remarks will be furnished on a Form 8-K following the conference call.

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

The Company will also provide an online web simulcast and rebroadcast of its 2011 fourth quarter and year-end earnings release conference call. The live broadcast of the quarterly conference call will be available online at cblproperties.com on Thursday, February 9, 2012, beginning at 11:00 a.m. ET. The online replay will follow shortly after the call and continue through February 16, 2012.

CBL is one of the largest and most active owners and developers of malls and shopping centers in the United States. CBL owns, holds interests in or manages 157 properties, including 87 regional malls/open-air centers. The properties are located in 26 states and total 85.9 million square feet including 3.4 million square feet of non-owned shopping centers managed for third parties. Headquartered in Chattanooga, TN, CBL has regional offices in Boston (Waltham), MA, Dallas (Irving), Texas, and St. Louis, MO. Additional information can be found at cblproperties.com.

NON-GAAP FINANCIAL MEASURES

Funds From Operations

FFO is a widely used measure of the operating performance of real estate companies that supplements net income (loss) determined in accordance with GAAP. The National Association of Real Estate Investment Trusts (“NAREIT”) defines FFO as net income (loss) (computed in accordance with GAAP) excluding gains or losses on sales of operating properties, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures and noncontrolling interests. Adjustments for unconsolidated partnerships and joint ventures and noncontrolling interests are calculated on the same basis. In October 2011, NAREIT clarified that FFO should exclude the impact of losses on impairment of depreciable properties. The Company has calculated FFO for all periods presented in accordance with this clarification. The Company defines FFO allocable to its common shareholders as defined above by NAREIT less dividends on preferred stock. The Company’s method of calculating FFO allocable to its common shareholders may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.

The Company believes that FFO provides an additional indicator of the operating performance of its properties without giving effect to real estate depreciation and amortization, which assumes the value of real estate assets declines predictably over time. Since values of well-maintained real estate assets have historically risen with market conditions, the Company believes that FFO enhances investors’ understanding of its operating performance. The use of FFO as an indicator of financial performance is influenced not only by the operations of the Company’s properties and interest rates, but also by its capital structure. The Company presents both FFO of its operating partnership and FFO allocable to its common shareholders, as it believes that both are useful performance measures. The Company believes FFO of its operating partnership is a useful performance measure since it conducts substantially all of its business through its operating partnership and, therefore, it reflects the performance of the properties in absolute terms regardless of the ratio of ownership interests of the Company’s common shareholders and the noncontrolling interest in the operating partnership. The Company believes FFO allocable to its common shareholders is a useful performance measure because it is the performance measure that is most directly comparable to net income (loss) attributable to its common shareholders.

In the reconciliation of net income attributable to the Company’s common shareholders to FFO allocable to its common shareholders, located in this earnings release, the Company makes an adjustment to add back noncontrolling interest in income (loss) of its operating partnership in order to arrive at FFO of its operating partnership. The Company then applies a percentage to FFO of its operating partnership to arrive at FFO allocable to its common shareholders. The percentage is computed by taking the weighted average number of common shares outstanding for the period and dividing it by the sum of the weighted average number of common shares and the weighted average number of operating partnership units outstanding during the period.

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

During 2011, the Company recorded a gain on extinguishment of debt from discontinued operations. Considering the significance and nature of this item, the Company believes that it is important to identify the impact of the change 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 its FFO measures excluding this item.

Same-Center Net Operating Income

NOI is a supplemental measure of the operating performance of the Company’s shopping centers. The Company defines NOI as operating revenues (rental revenues, tenant reimbursements and other income) less property operating expenses (property operating, real estate taxes and maintenance and repairs).

Similar to FFO, the Company computes NOI based on its pro rata share of both consolidated and unconsolidated properties. The Company’s definition of NOI may be different than that used by other companies and, accordingly, the Company’s NOI may not be comparable to that of other companies. A reconciliation of same-center NOI to net income is located at the end of this earnings release.

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

Pro Rata Share of Debt

The Company presents debt based on its pro rata ownership share (including the Company’s pro rata share of unconsolidated affiliates and excluding 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 consolidated balance sheet is located at the end of this earnings release.

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

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

December 31,

Year Ended

December 31,

2011201020112010
REVENUES:
Minimum rents $167,450 $ 180,092 $680,801 $ 677,809
Percentage rents 8,407 8,812 17,209 17,436
Other rents 8,783 9,350 22,576 22,671
Tenant reimbursements 73,850 78,781 304,956 309,592
Management, development and leasing fees 2,121 1,740 6,935 6,416
Other   8,491     7,436     34,863     29,258  
Total revenues   269,102     286,211     1,067,340     1,063,182  
 
OPERATING EXPENSES:
Property operating 38,451 37,530 154,047 149,021
Depreciation and amortization 64,583 73,983 275,261 284,072
Real estate taxes 20,737 23,173 93,857 96,621
Maintenance and repairs 13,168 15,088 57,098 56,469
General and administrative 11,618 11,493 44,751 43,383
Loss on impairment of real estate - 14,805 55,761 14,805
Other   6,103     6,056     28,898     25,523  
Total operating expenses   154,660     182,128     709,673     669,894  
Income from operations114,442 104,083 357,667 393,288
Interest and other income 834 1,042 2,589 3,873
Interest expense (61,563) (69,567 ) (271,334) (285,619 )
Gain on investments - 888 - 888
Gain on extinguishment of debt 448 - 1,029 -
Gain on sales of real estate assets 55,793 310 59,396 2,887
Equity in earnings (losses) of unconsolidated affiliates 1,916 422 6,138 (188 )
Income tax (provision) benefit   (1,501)   1,365     269     6,417  
Income from continuing operations110,369 38,543 155,754 121,546
Operating income (loss) of discontinued operations (373) (119 ) 29,241 (23,755 )
Gain (loss) on discontinued operations   (122)   349     (1)   379  
Net income109,874 38,773 184,994 98,170
Net income attributable to noncontrolling interests in:
Operating partnership (20,398) (6,026 ) (25,841) (11,018 )
Other consolidated subsidiaries   (6,509)   (6,607 )   (25,217)   (25,001 )
Net income attributable to the Company82,967 26,140 133,936 62,151
Preferred dividends   (10,594)   (9,874 )   (42,376)   (32,619 )
Net income attributable to common shareholders$72,373   $ 16,266   $91,560   $ 29,532  
 
 
Basic per share data attributable to common shareholders:
Income from continuing operations, net of preferred dividends $0.49 $ 0.12 $0.46 $ 0.34
Discontinued operations   -     -     0.16     (0.13 )
Net income attributable to common shareholders $0.49   $ 0.12   $0.62   $ 0.21  
Weighted average common shares outstanding 148,364 139,376 148,289 138,375
 
Diluted earnings per share data attributable to common shareholders:
Income from continuing operations, net of preferred dividends $0.49 $ 0.12 $0.46 $ 0.34
Discontinued operations   -     -     0.16     (0.13 )
Net income attributable to common shareholders $0.49   $ 0.12   $0.62   $ 0.21  

Weighted average common and potential dilutive common shares outstanding

148,407 139,432 148,335 138,416
 
Amounts attributable to common shareholders:
Income from continuing operations, net of preferred dividends $72,759 $ 16,098 $68,780 $ 46,557
Discontinued operations   (386)   168     22,780     (17,025 )
Net income attributable to common shareholders $72,373   $ 16,266   $91,560   $ 29,532  
 
 
 
 
 
 
 
The Company's calculation of FFO allocable to its shareholders is as follows:
(in thousands, except per share data)        
Three Months Ended

December 31,

Year Ended

December 31,

2011201020112010
 
Net income attributable to common shareholders $72,373 $ 16,266 $91,560 $ 29,532
Noncontrolling interest in income of operating partnership 20,398 6,026 25,841 11,018
Depreciation and amortization expense of:
Consolidated properties 64,583 73,983 275,261 284,072
Unconsolidated affiliates 11,406 6,393 32,538 27,445
Discontinued operations 205 1,774 1,109 7,700
Non-real estate assets (529) (1,281 ) (2,488) (4,182 )
Noncontrolling interests' share of depreciation and amortization (403) 94 (919) (605 )
Loss on impairment of real estate, net of tax benefit 452 14,805 56,557 40,240
Gain on depreciable property (54,357) - (56,763) -
(Gain) loss on discontinued operations   122     (349 )   1     (379 )
Funds from operations of the operating partnership114,250 117,711 422,697 394,841
Gain on extinguishment of debt from discontinued operations   -     -     (31,434)   -  
Funds from operations of the operating partnership, as adjusted$114,250   $ 117,711   $391,263   $ 394,841  
 
Funds from operations per diluted share$0.60 $ 0.62 $2.22 $ 2.08

Gain on extinguishment of debt from discontinued operations (1)

  -     -     (0.17)   -  
Funds from operations, as adjusted, per diluted share$0.60   $ 0.62   $2.05   $ 2.08  

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

190,424 190,101 190,381 190,043
 

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

Funds from operations of the operating partnership$114,250 $ 117,711 $422,697 $ 394,841
Percentage allocable to common shareholders (2)   77.93%   73.34 %   77.91%   72.83 %
Funds from operations allocable to Company shareholders$89,035   $ 86,329   $329,323   $ 287,563  
 
Funds from operations of the operating partnership, as adjusted$114,250 $ 117,711 $391,263 $ 394,841
Percentage allocable to common shareholders (2)   77.93%   73.34 %   77.91%   72.83 %
Funds from operations allocable to Company shareholders, as adjusted$89,035   $ 86,329   $304,833   $ 287,563  
 
 
(1) Diluted per share amounts presented for reconciliation purposes may differ from actual diluted per share amounts due to rounding.

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

 
 
SUPPLEMENTAL FFO INFORMATION:
Lease termination fees $570 $ 238 $3,272 $ 2,815
Lease termination fees per share $- $ - $0.02 $ 0.01
 
Straight-line rental income $1,650 $ 738 $5,387 $ 5,278
Straight-line rental income per share $0.01 $ - $0.03 $ 0.03
 
Gains on outparcel sales $1,966 $ 410 $3,989 $ 3,015
Gains on outparcel sales per share $0.01 $ - $0.02 $ 0.02
 
Net amortization of acquired above- and below-market leases $24 $ 178 $2,107 $ 2,386
Net amortization of acquired above- and below-market leases per share $- $ - $0.01 $ 0.01
 
Net amortization of debt premiums (discounts) $871 $ 925 $2,831 $ 5,134
Net amortization of debt premiums (discounts) per share $- $ - $0.01 $ 0.03
 
Income tax (provision) benefit $(1,501) $ 1,365 $269 $ 6,417
Income tax (provision) benefit per share $(0.01) $ 0.01 $- $ 0.03
 
Loss on impairment of real estate from continuing operations $- $ (14,805 ) $(55,761) $ (14,805 )
Loss on impairment of real estate from continuing operations per share $- $ (0.08 ) $(0.29) $ (0.08 )
 
Loss on impairment of real estate from discontinued operations $(729) $ - $(2,968) $ (25,435 )
Loss on impairment of real estate from discontinued operations per share $- $ - $(0.02) $ (0.13 )
 
Gain on extinguishment of debt from discontinued operations $- $ - $31,434 $ -
Gain on extinguishment of debt from discontinued operations per share $- $ - $0.17 $ -
 
 
 
 
 
 
 
Same-Center Net Operating Income
(Dollars in thousands)
       
Three Months Ended

December 31,

Year Ended

December 31,

2011201020112010
 
Net income attributable to the Company $82,967 $ 26,140 $133,936 $ 62,151
 
Adjustments:
Depreciation and amortization 64,583 73,983 275,261 284,072
Depreciation and amortization from unconsolidated affiliates 11,406 6,393 32,538 27,445
Depreciation and amortization from discontinued operations 205 1,774 1,109 7,700

Noncontrolling interests' share of depreciation and amortization in other consolidated subsidiaries

(403) 94 (919) (605 )
Interest expense 61,563 69,567 271,334 285,619
Interest expense from unconsolidated affiliates 11,236 6,472 32,891 27,861
Interest expense from discontinued operations - 963 179 3,765

Noncontrolling interests' share of interest expense in other consolidated subsidiaries

(529) (41 ) (1,329) (967 )
Abandoned projects expense 43 (28 ) 94 392
Gain on sales of real estate assets (55,793) (310 ) (59,396) (2,887 )
Gain on sales of real estate assets of unconsolidated affiliates (118) (129 ) (1,445) (128 )
Gain on investments - (888 ) - (888 )
Gain on extinguishment of debt (448) - (1,029) -
Gain on extinguishment of debt from discontinued operations - - (31,434) -
Writedown of mortgage notes receivable - - 1,900 -
Loss on impairment of real estate - 14,805 55,761 14,805
Loss on impairment of real estate from discontinued operations 729 - 2,968 25,435
Income tax provision (benefit) 1,501 (1,365 ) (269) (6,417 )

Net income attributable to noncontrolling interest in earnings of operating partnership

20,398 6,026 25,841 11,018
(Gain) loss on discontinued operations   122     (349 )   1     (379 )
Operating partnership's share of total NOI 197,462 203,107 737,992 737,992
General and administrative expenses 11,618 11,493 44,751 43,383
Management fees and non-property level revenues   (5,793)   (5,965 )   (22,036)   (21,530 )
Operating partnership's share of property NOI 203,287 208,635 760,707 759,845
Non-comparable NOI   (7,329)   (14,167 )   (18,052)   (27,886 )
Total same-center NOI $195,958   $ 194,468   $742,655   $ 731,959  
Total same-center NOI percentage change   0.8%   1.5%
 
Total same-center NOI $195,958 $ 194,468

 

$742,655 $ 731,959
Less lease termination fees   (521)   (207 )   (2,910)   (2,633 )
Total same-center NOI, excluding lease termination fees $195,437   $ 194,261   $739,745   $ 729,326  
 
Malls $176,047 $ 175,637 $666,572 $ 658,006
Associated centers 8,183 8,192 32,333 31,899
Community centers 4,422 4,246 17,559 15,967
Offices and other   6,785     6,186     23,281     23,454  
Total same-center NOI, excluding lease termination fees $195,437   $ 194,261   $739,745   $ 729,326  
 
Percentage Change:
Malls 0.2%1.3%
Associated centers -0.1%1.4%
Community centers 4.1%10.0%
Office and other   9.7%   -0.7%
Total same-center NOI, excluding lease termination fees   0.6%   1.4%
 
 
 
 
 
 
 
Company's Share of Consolidated and Unconsolidated Debt
(Dollars in thousands)
  As of December 31, 2011
Fixed Rate   Variable Rate   Total
Consolidated debt $3,733,355$756,000$4,489,355
Noncontrolling interests' share of consolidated debt (30,416)(726)(31,142)
Company's share of unconsolidated affiliates' debt   658,470     150,171     808,641  
Company's share of consolidated and unconsolidated debt $4,361,409   $905,445   $5,266,854  
Weighted average interest rate   5.58%   2.47%   5.04%
 
As of December 31, 2010
Fixed RateVariable RateTotal
Consolidated debt $ 3,694,742 $ 1,515,005 $ 5,209,747
Noncontrolling interests' share of consolidated debt (24,708 ) (928 ) (25,636 )
Company's share of unconsolidated affiliates' debt   398,154     168,290     566,444  
Company's share of consolidated and unconsolidated debt $ 4,068,188   $ 1,682,367   $ 5,750,555  
Weighted average interest rate   5.83 %   2.77 %   4.94 %
 
 
Debt-To-Total-Market Capitalization Ratio as of December 31, 2011
(In thousands, except stock price) Shares
Outstanding

Stock Price (1)

Value
Common stock and operating partnership units 190,380 $ 15.70 $ 2,988,966
7.75% Series C Cumulative Redeemable Preferred Stock 460 250.00 115,000
7.375% Series D Cumulative Redeemable Preferred Stock 1,815 250.00   453,750  
Total market equity 3,557,716
Company's share of total debt   5,266,854  
Total market capitalization $ 8,824,570  
Debt-to-total-market capitalization ratio   59.7 %
 

(1) Stock price for common stock and operating partnership units equals the closing price of the common stock on December 30, 2011. The stock prices for the preferred stocks represent the liquidation preference of each respective series.

 
 
 
Reconciliation of Shares and Operating Partnership Units Outstanding
(In thousands)
  Three Months EndedYear Ended
December 31,December 31,
2011:BasicDilutedBasicDiluted
Weighted average shares - EPS 148,364148,407148,289148,335
Weighted average operating partnership units   42,017     42,017     42,046     42,046  
Weighted average shares- FFO   190,381     190,424     190,335     190,381  
 
2010:
Weighted average shares - EPS 139,376 139,432 138,375 138,416
Weighted average operating partnership units   50,670     50,669     51,626     51,627  
Weighted average shares- FFO   190,046     190,101     190,001     190,043  
 
 
Dividend Payout RatioThree Months EndedYear Ended
December 31,December 31,
2011201020112010
Weighted average cash dividend per share $0.21913 $ 0.22010 $0.88773 $ 0.90496
FFO per diluted, fully converted share $0.60   $ 0.62   $2.22   $ 2.08  
Dividend payout ratio   36.5%   35.5 %   40.0%   43.5 %
 
 
 
 
 
 
 
Consolidated Balance Sheets
(Unaudited; in thousands, except share data)
   
 
As of
December 31,

2011

December 31,

2010

ASSETS
Real estate assets:
Land $ 851,303$ 928,025
Buildings and improvements 6,777,7767,543,326
7,629,079 8,471,351
Accumulated depreciation (1,762,149)(1,721,194)
5,866,930 6,750,157
Held for sale 14,033 -
Developments in progress 124,707139,980
Net investment in real estate assets 6,005,670 6,890,137
Cash and cash equivalents 56,092 50,896
Receivables:

Tenant, net of allowance for doubtful accounts of $1,760 and $3,167 in 2011 and 2010, respectively

74,160 77,989

Other, net of allowance for doubtful accounts of $1,397 in 2011

11,592 11,996
Mortgage and other notes receivable 34,239 30,519
Investments in unconsolidated affiliates 304,710 179,410
Intangible lease assets and other assets 232,965265,607
$ 6,719,428$ 7,506,554
 
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
Mortgage and other indebtedness $ 4,489,355$ 5,209,747
Accounts payable and accrued liabilities 303,577314,651
Total liabilities 4,792,9325,524,398
Commitments and contingencies
Redeemable noncontrolling interests:
Redeemable noncontrolling partnership interests 31,447 34,379
Redeemable noncontrolling preferred joint venture interest 423,834423,834
Total redeemable noncontrolling interests 455,281458,213
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, 1,815,000 shares outstanding

18 18

Common stock, $.01 par value, 350,000,000 shares authorized, 148,364,037 and 147,923,707 issued and outstanding in 2011 and 2010, respectively

1,484 1,479
Additional paid-in capital 1,659,889 1,657,507
Accumulated other comprehensive income 3,425 7,855
Dividends in excess of cumulative earnings (399,581)(366,526)
Total shareholders' equity 1,265,240 1,300,338
Noncontrolling interests 205,975223,605
Total equity 1,471,2151,523,943
$ 6,719,428$ 7,506,554
 
 
 

 

CBL & Associates Properties, Inc.
Katie Reinsmidt, 423-490-8301
Vice President - Corporate Communications and Investor Relations
katie_reinsmidt@cblproperties.com

Source: CBL & Associates Properties, Inc.

Multimedia Files:

Categories: Press Releases
View all news