Press Release

View all news

CBL Properties Reports Outstanding Results for Fourth Quarter and Full-Year 2025

02/13/2026

2025 FFO and NOI Results Near High-End of Guidance Range

CBL Properties (NYSE: CBL) announced results for the fourth quarter and year ended December 31, 2025. Results of operations as reported in the consolidated financial statements for these periods are prepared in accordance with GAAP. A description of each supplemental non-GAAP financial measure and the related reconciliation to the comparable GAAP financial measure is located at the end of this news release.

Three Months Ended December 31,

Year Ended December 31,

2025

2024

2025

2024

Net income attributable to common shareholders

$

1.56

$

1.22

$

4.34

$

1.87

Funds from Operations ("FFO")

$

1.91

$

2.42

$

6.74

$

6.40

FFO, as adjusted(1)

$

2.25

$

1.92

$

7.21

$

6.69

(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 Operating Partnership common unitholders on page 8 of this news release.

KEY TAKEAWAYS:

  • Same-center NOI for Q4 2025 increased 3.3% compared with the prior-year period. FFO, as adjusted, per share for Q4 2025 was $2.25, compared with $1.92 per share for the prior-year period. For the year ended December 31, 2025, same-center NOI grew 0.5% compared with the prior-year period. FFO, as adjusted, per share was $7.21 for the year ended December 31, 2025, compared with $6.69 for the year ended December 31, 2024. Full-year results were near the high-end of the guidance range.
  • Same-center occupancy for malls, lifestyle centers and outlet centers was 88.6%, flat from the prior year-end. Portfolio occupancy declined 30 basis points to 90.0% as of December 31, 2025, compared with portfolio occupancy of 90.3% as of December 31, 2024. Bankruptcy related store closures, including the closures of Forever21, JoAnn, Claire's and Party City locations, representing approximately 107,000 square feet, negatively impacted mall occupancy by nearly 75 basis points compared with the prior-year period.
  • For the full year, more than 4.0 million square feet of leases were executed, including 2.4 million square feet of comparable new and renewal leases signed at a 2.6% increase in average rents versus the prior rents. In the fourth quarter 2025, 1.3 million square feet of leases were executed, including comparable new and renewal leases of approximately 759,000 square feet signed at a 2.9% decline in average rents versus the prior rents. The decline was driven by comparable mall renewal spreads of (5.3)%, partially offset by a nearly 15% increase in spreads on new mall leases compared to the expiring rents. Renewal spreads were impacted by the renewal of several maturing leases with higher occupancy costs.
  • Same-center tenant sales per square foot for the fourth quarter 2025 increased approximately 3.7% as compared with the prior-year period. Same-center tenant sales per square foot for 2025, of $437, increased 2.8% as compared with the prior-year period.
  • As of December 31, 2025, the Company had $335.4 million of unrestricted cash and marketable securities.
  • In 2025, CBL closed on dispositions generating approximately $240.7 million of gross proceeds including the October sale of Fremaux Town Center in Slidell, LA.

“2025 was an exceptional year for CBL, with strong operating performance and meaningful progress on our key strategic priorities,” said Stephen D. Lebovitz, Chief Executive Officer of CBL Properties. “We were particularly proud of the more than 34% total return to shareholders for the year including $2.50 per share in total dividends. Operationally, our portfolio performed strongly, highlighted by fourth-quarter same-center NOI growth of 3.3% and full year growth of 50 bps, at the high-end of our guidance range. While bankruptcy-related store closures offset occupancy gains, leasing momentum remained solid with nearly 1.3 million square feet signed in the fourth quarter and strong demand from tenants such as Barnes & Noble, Carhartt, and Total Wine. The positive holiday sales season contributed to full-year tenant sales growth of approximately 3%.

"We also made major progress improving our balance sheet and positioning our company for solid cash flow generation and long-term growth. We generated approximately $240 million of disposition proceeds at attractive valuations in 2025. In addition to reducing leverage, we redeployed this capital into the acquisition of four dominant enclosed malls at mid-teens cap rates, further strengthening our position as the preeminent owner and operator of successful enclosed malls in dynamic middle markets. We financed this transaction by expanding our existing loan with Beal Bank, improving the terms and extending the maturity. Our balance sheet also benefited from a number of notable loan transactions in 2025, including the extension of our term loan maturity, the closing of a new $78 million non-recourse loan secured by Cross Creek Mall in Fayetteville, NC, improving the rate by more than 130 bps, and the closing of a new $43.0 million loan secured by The Pavilion at Port Orange in Port Orange, FL, which generated a more than 160-bps improvement in the rate.

“As we look ahead to 2026, we are focused on building on the progress achieved in 2025 by further strengthening our balance sheet, pursuing our portfolio optimization strategy to enhance the quality and growth profile of our assets, and sustaining operational momentum to drive improvements in occupancy and rent. We have made incredible progress in recent years in positioning CBL to take advantage of opportunities in our industry and to continue creating significant return of capital and value for our shareholders."

Same-center Net Operating Income (“NOI”)(1):

Three Months Ended December 31,

2025

2024

Total Revenues

$

166,613

$

163,390

Total Expenses

$

(50,007

)

$

(50,540

)

Total portfolio same-center NOI

$

116,606

$

112,850

Total same-center NOI percentage change

3.3

%

Estimate for uncollectable revenues (recovery)

$

50

$

866

(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 above and below market leases.

Same-center NOI for the fourth quarter 2025 increased $3.8 million. Total operating expense during the fourth quarter declined $0.5 million, substantially driven by real estate tax refunds received in the current period. The estimate for uncollectable revenues favorably impacted the quarter by approximately $0.8 million.

Year Ended December 31,

2025

2024

Total Revenues

$

627,181

$

619,237

Total Expenses

$

(206,710

)

$

(200,772

)

Total portfolio same-center NOI

$

420,471

$

418,465

Total same-center NOI percentage change

0.5

%

Estimate for uncollectable revenues (recovery)

$

3,050

$

3,032

Same-center NOI for the year ended December 31, 2025 increased $2.0 million. Total operating expense increased $6.0 million, primarily driven by one-time real estate and franchise tax refunds received in the prior-year period as well as higher utility, and maintenance and repair expenses. Results were also impacted by a $1.3 million decline in percentage rents.

PORTFOLIO OPERATIONAL RESULTS

Occupancy(1):

As of December 31,

2025

2024

Total portfolio

90.0%

90.3%

Malls, lifestyle centers and outlet centers:

Total malls

87.9%

87.8%

Total lifestyle centers

92.5%

92.2%

Total outlet centers

90.9%

92.3%

Total same-center malls, lifestyle centers and outlet centers

88.6%

88.6%

Open-air centers

95.0%

95.6%

All Other Properties

90.9%

89.5%

(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
December 31,

Year Ended
December 31,

2025

2025

All Property Types

(2.9)%

2.6%

Stabilized Malls, Lifestyle Centers and Outlet Centers

(4.0)%

1.9%

New leases

14.8%

35.2%

Renewal leases

(5.3)%

(1.5)%

Open-air Centers

26.7%

25.3%

Same-Center Sales Per Square Foot for In-line Tenants 10,000 Square Feet or Less:

Sales Per Square Foot for the Trailing
Twelve Months Ended December 31,

2025

2024

% Change

Malls, lifestyle centers and outlet centers same-center sales per square foot

$

437

$

426

2.8%

DIVIDEND

On February 11, 2026, CBL announced a cash dividend of $0.45 per common share for the quarter ending March 31, 2026. The dividend, which equates to an annual dividend payment of $1.80 per common share, is payable on March 31, 2026, to shareholders of record as of March 17, 2026.

FINANCING ACTIVITY

On November 1, 2025, CBL exercised the one-year extension option for its non-recourse term loan, extending its maturity to November 2026. CBL also anticipates meeting the second extension test, which requires a principal balance of $615 million, in November 2026 through natural amortization, enabling another one-year extension to November 2027.

In October, CBL and its joint venture partner closed on a new $43.0 million loan secured by The Pavilion at Port Orange in Port Orange, FL. The five-year non-recourse loan has a fixed interest rate of 5.9%, interest-only, representing a more than 160-bps improvement versus the existing interest rate of 7.57%. Net proceeds were used to retire the existing $40.9 million loan, which was set to mature in February 2026.

CBL and its joint venture partner closed on an agreement with the existing lender for the non-recourse loan secured by Coastal Grand and Crossing in Myrtle Beach, SC, in October. Under the agreement, the principal balance was reduced by $5.0 million to $88.0 million with an initial effective fixed interest rate of 5.09%, and the maturity was extended to August 2028. In addition, in October, the Company exercised the extension option on the loan secured by Coastal Grand Mall - Dick's Sporting Goods.

In October, CBL and its joint venture partner also entered into a 9-month extension for the $28.5 million non-recourse loan secured by York Town Center in York, PA. The extended loan bears a fixed interest rate of 6.0% and matures in June 2026.

In July, CBL closed on a $78.0 million non-recourse loan secured by Cross Creek Mall in Fayetteville, NC. The new five-year loan bears a fixed interest rate of 6.856%. Proceeds from the loan were used to retire the existing $81.9 million loan secured by the property, which bore an interest rate of 8.19% and was scheduled to mature in August 2025.

In July, Southpark Mall in Colonial Heights, VA, was placed into receivership and was deconsolidated due to the loss of control. CBL is cooperating with the lender to facilitate a foreclosure of the asset, which is secured by a $48.3 million non-recourse loan.

In May 2025, CBL exercised the one-year extension option on the loan secured by Fayette Mall in Lexington, KY.

In March, the conveyance of Alamance Crossing East, in Burlington, NC, was completed in satisfaction of the outstanding $41.1 million non-recourse loan.

CBL is in discussions with the lenders on Jefferson Mall in Louisville, KY, ($48.99 million), Arbor Place Mall in Douglasville, GA ($85.5 million) and The Outlet Shoppes at Gettysburg in Gettysburg, PA ($19.4 million), and intends to cooperate with the foreclosure or conveyance of the properties in satisfaction of the debt.

TRANSACTION ACTIVITY

In 2025, CBL closed on dispositions generating approximately $240.7 million of gross proceeds.

In October, CBL completed the sale of its interest in Fremaux Town Center in Slidell, LA, generating cash proceeds to CBL of $30.77 million in addition to the elimination of $35.0 million of debt related to the property. In July, CBL closed on the sale of The Promenade in D'Iberville, MS, for $83.1 million. CBL completed the sale of Monroeville Mall and Annex in Monroeville, PA, for $34.0 million in January and the $38.1 million sale of Imperial Valley Mall in El Centro, CA, in February. CBL also completed the sale of an office building in Greensboro, NC, for $3.5 million in June and has sold six outparcels year-to-date generating gross proceeds of $15.6 million.

In July, CBL closed on the acquisition of four dominant enclosed regional malls for $178.9 million from Washington Prime Group. The malls include Ashland Town Center in Ashland, KY; Mesa Mall in Grand Junction, CO; Paddock Mall in Ocala, FL; and Southgate Mall in Missoula, MT. This acquisition reinforces CBL’s position as the preeminent owner and manager of successful enclosed malls in dynamic and growing middle markets.

Concurrently with the transaction close, CBL completed a modification and extension of its existing $333.0 million non-recourse outparcel and open-air center loan with Beal Bank USA, which was scheduled to initially mature in June 2027, with one, two-year extension option. The loan was modified to include the acquisition properties, increasing the principal balance by $110.0 million to $443.0 million and extending the initial maturity through October 2030, with one, two-year extension option for a final maturity in October 2032. For the initial five-year term, the new interest-only loan will bear a fixed interest rate of 7.70% on a principal balance of approximately $368.0 million and a floating interest rate of SOFR plus 410 basis points on the remaining balance of approximately $75.0 million. The full principal balance will convert to the floating rate after the initial term. CBL utilized proceeds from the $83.1 million sale of The Promenade, an open-air center in D'Iberville, MS, to fund the balance of the transaction.

STOCK REPURCHASE PROGRAM

On May 1, 2025, CBL announced that its Board of Directors authorized a stock repurchase program for the Company to buy up to $25 million of its common stock. On November 5, 2025, CBL's Board of Directors authorized a new stock repurchase program for the Company to buy up to $25 million of its common stock. The new stock repurchase program replaced the existing program authorized on May 1, 2025. In 2025, CBL acquired 573,998 shares of CBL stock for $18.0 million.

DEVELOPMENT AND REDEVELOPMENT ACTIVITY

Detailed project information is available in CBL’s Financial Supplement for Q4 2025, which can be found in the Invest – Financial Reports section of CBL’s website at cblproperties.com

OUTLOOK AND GUIDANCE

CBL is initiating FFO, as adjusted, guidance for 2026 in the range of $6.74 - 7.06 per share. Management anticipates same-center NOI for full-year 2026 in the range of (1.2)% to 1.1%.

Low

High

2026 Net Income

$

23.6

$

33.6

2026 FFO, as adjusted (in millions)

$

210.2

$

220.2

2026 WA Share Count

31.2

31.2

2026 FFO, as adjusted, per share

$

6.74

$

7.06

2026 Same-Center NOI ("SC NOI") (in millions)(1)

$

396.3

$

405.6

2026 change in same-center NOI

(1.2

)%

1.1

%

2026 SC NOI
Low End

2026 SC NOI
High End

Category Explanation

2025 same-center NOI

$

401.3

$

401.3

Non-core/Lender assets excluded from same center pool: Arbor Place Mall, Brookfield Square, Eastland Mall, Harford Mall, Jefferson Mall, Laurel Park Mall, Old Hickory Mall, Southpark Mall, The Outlets of Gettysburg, and York Galleria.

Net impact from new and renewal leasing activity

4.0

8.5

Net impact of new leases, renewal leases and contractual rent bumps for permanent and specialty leasing.

Percentage rent

(1.5

)

-

Represents impact of flat to moderate sales growth in 2026 offset by higher breakpoints upon lease renewal and conversion of percentage rent to base rent on renewal.

Operating expense

(3.5

)

(1.5

)

Represents potential increase in operating expenses.

Credit loss

(1.0

)

(0.8

)

Unbudgeted reserve for tenants that may file for bankruptcy/close stores.

Uncollectable revenue variance

(3.0

)

(2.0

)

Represents the estimated impact of a variance in the estimate for uncollectable revenues.

2026 SC NOI Guidance

$

396.3

$

405.6

% change

(1.2

)%

1.1

%

Reconciliation of GAAP Earnings Per Share to 2026 FFO, as Adjusted, Per Share:

Low

High

Expected diluted earnings per common share

$

0.60

$

0.92

Depreciation and amortization

4.85

4.85

Expected FFO, per diluted, fully converted common share

5.45

5.77

Debt discount accretion, net of noncontrolling interests' share

0.70

0.70

Adjustment for unconsolidated affiliates with negative investment

0.59

0.59

Expected FFO, as adjusted, per diluted, fully converted common share

$

6.74

$

7.06

Reconciliation of Net Income to SC NOI (in millions):

Low

High

Net income (loss)

$

23.6

$

33.6

Adjustments(1):

Depreciation and amortization

151.0

151.0

Adjustments for unconsolidated affiliates(2)

24.1

24.1

Non-comparable property NOI

(44.7

)

(44.7

)

Other (income) expenses, net(3)

185.5

185.5

Non-property (income) expenses, net(4)

56.8

56.1

Total Same-Center NOI

$

396.3

$

405.6

(1)

Adjustments are based on our Operating Partnership’s pro rata ownership share, including our share of unconsolidated affiliates and excluding noncontrolling interests’ share of consolidated properties

(2)

GAAP adjustments for unconsolidated affiliates, including those with negative investment.

(3)

Property-level (income) expenses, net, that are not included in NOI, including but not limited to, interest expense, gains on sales of non-depreciable real estate assets, straight-line rent and above- and below-market lease amortization.

(4)

Non-property (income) expenses, net, that are not included in NOI, including but not limited to, fee income and general and administrative expenses.

2026 Estimate of Capital Items (in millions):

Low

High

2026 Estimated maintenance capital/tenant allowances(1)

$

50.0

$

55.0

2026 Estimated development/redevelopment expenditures

15.0

20.0

2026 Estimated principal amortization (including est. term loan ECF)

90.0

95.0

Total Estimate

$

155.0

$

170.0

(1)

Excludes amounts related to properties which have 100% of the cash flows from such properties restricted under the terms of the respective loan agreements as further described on page 12 of the Financial Supplement.

ABOUT CBL PROPERTIES

Headquartered in Chattanooga, TN, CBL Properties owns and manages a national portfolio of market-dominant properties located in dynamic and growing communities. CBL’s owned and managed portfolio is comprised of 88 properties totaling 53.9 million square feet across 22 states, including 55 high-quality enclosed malls, outlet centers and lifestyle retail centers as well as more than 25 open-air centers and other assets. CBL seeks to continuously strengthen its company and portfolio through active management, aggressive leasing and profitable reinvestment in its properties. For more information visit cblproperties.com.

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 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 depreciable operating properties and impairment losses of depreciable 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. We define FFO as defined above by NAREIT. The Company’s method of calculating FFO 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 believes FFO allocable to Operating Partnership common unitholders 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.

In the reconciliation of net income (loss) attributable to the Company’s common shareholders to FFO allocable to Operating Partnership common unitholders, 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 the Operating Partnership common unitholders.

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 Operating Partnership common unitholders on page 8 of this news release for a description of these adjustments.

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 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's definition of NOI may be different than that used by other companies and, accordingly, the Company's calculation of NOI may not be comparable to that of other companies.

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 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.

Consolidated Statements of Operations

(Unaudited; in thousands, except per share amounts)

Three Months Ended
December 31,

Year Ended
December 31,

2025

2024

2025

2024

REVENUES:

Rental revenues

$

150,386

$

125,786

$

558,985

$

493,876

Management, development and leasing fees

1,214

1,897

5,114

7,609

Other

4,820

4,007

14,274

14,076

Total revenues

156,420

131,690

578,373

515,561

EXPENSES:

Property operating

(25,097

)

(22,149

)

(101,941

)

(90,052

)

Depreciation and amortization

(40,013

)

(31,561

)

(165,156

)

(140,591

)

Real estate taxes

(13,730

)

(11,797

)

(57,458

)

(47,365

)

Maintenance and repairs

(11,522

)

(9,725

)

(44,954

)

(37,732

)

General and administrative

(15,358

)

(16,607

)

(69,040

)

(67,254

)

Loss on impairment

(625

)

(3,193

)

(1,461

)

Litigation settlement

400

553

Other

18

(88

)

(57

)

(230

)

Total expenses

(105,702

)

(92,152

)

(441,799

)

(384,132

)

OTHER INCOME (EXPENSES):

Interest and other income

3,371

3,604

13,250

15,713

Interest expense

(42,999

)

(36,418

)

(175,962

)

(154,486

)

Loss on extinguishment of debt

(217

)

(819

)

Gain on deconsolidation

33,851

Gain on consolidation

26,727

26,727

Gain on sales of real estate assets

130

189

74,229

16,676

Income tax provision

(529

)

(199

)

(475

)

(1,055

)

Equity in earnings of unconsolidated affiliates

38,230

4,106

53,276

22,932

Total other income (expenses), net

(1,797

)

(1,991

)

(2,048

)

(74,312

)

Net income

48,921

37,547

134,526

57,117

Net (income) loss attributable to noncontrolling interests in:

Operating Partnership

(13

)

(3

)

(21

)

(4

)

Other consolidated subsidiaries

83

434

1,462

1,857

Net income attributable to the Company

48,991

37,978

135,967

58,970

Earnings allocable to unvested restricted stock

(729

)

(770

)

(2,089

)

(1,206

)

Net income attributable to common shareholders

$

48,262

$

37,208

$

133,878

$

57,764

Basic and diluted per share data attributable to common shareholders:

Basic earnings per share

$

1.60

$

1.23

$

4.41

$

1.87

Diluted earnings per share

1.56

1.22

4.34

1.87

Weighted-average basic shares

30,094

30,178

30,343

30,905

Weighted-average diluted shares

31,093

30,400

30,841

30,962

The Company's reconciliation of net income attributable to common shareholders to FFO allocable to Operating Partnership common unitholders is as follows:

(in thousands, except per share data)

Three Months Ended
December 31,

Year Ended
December 31,

2025

2024

2025

2024

Net income attributable to common shareholders

$

48,262

$

37,208

$

133,878

$

57,764

Noncontrolling interest in income of Operating Partnership

13

3

21

4

Earnings allocable to unvested restricted stock

37

770

26

1,206

Depreciation and amortization expense of:

Consolidated properties

40,013

31,561

165,156

140,591

Unconsolidated affiliates

3,137

4,141

12,992

16,137

Non-real estate assets

(263

)

(418

)

(1,005

)

(1,187

)

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

(361

)

(446

)

(1,551

)

(1,916

)

Loss on impairment, including our share of unconsolidated affiliates, net of taxes

625

3,496

1,244

Gain on depreciable property, net of taxes

(31,404

)

(104,046

)

(15,651

)

FFO allocable to Operating Partnership common unitholders

59,434

73,444

208,967

198,192

Debt discount accretion, including our share of unconsolidated affiliates and net of noncontrolling interests' share(1)

8,166

10,327

35,750

44,929

Adjustment for unconsolidated affiliates with negative investment(2)

2,358

1,494

12,811

(9,974

)

Litigation settlement(3)

(400

)

(553

)

Non-cash default interest expense(4)

118

374

(328

)

606

Gain on deconsolidation(5)

(33,851

)

Gain on consolidation(6)

(26,727

)

(26,727

)

Loss on extinguishment of debt(7)

217

819

FFO allocable to Operating Partnership common unitholders, as adjusted

$

70,076

$

58,512

$

223,566

$

207,292

FFO per diluted share

$

1.91

$

2.42

$

6.74

$

6.40

FFO, as adjusted, per diluted share

$

2.25

$

1.92

$

7.21

$

6.69

Weighted-average common and potential dilutive common units outstanding

31,098

30,406

31,025

30,967

(1)

In conjunction with the acquisition of the Company's partners' 50% joint venture interests in CoolSprings Galleria, Oak Park Mall and West County Center and the implementation of 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. The Company began recognizing the debt discount accretion associated with the consolidation of CoolSprings Galleria, Oak Park Mall and West County Center during the year ended December 31, 2025.

(2)

Represents the Company’s share of the earnings (losses) before depreciation and amortization expense of unconsolidated affiliates where the Company is recognizing equity in earnings (losses) on a cash basis because its investment in the unconsolidated affiliate is below zero.

(3)

Represents a credit to litigation settlement expense related to claim amounts that were released pursuant to the terms of the settlement agreement related to the settlement of a class action lawsuit.

(4)

The three months and year ended December 31, 2025 include default interest on a loan past its maturity date and the reversal of previously accrued default interest. The three months and year ended December 31, 2024 include default interest on loans past their maturity dates.

(5)

For the year ended December 31, 2025, the Company deconsolidated Southpark Mall due to a loss of control when the property was placed into receivership in connection with the foreclosure process.

(6)

For the year ended December 31, 2024, the Company closed on the acquisition of its partners' 50% joint venture interests in CoolSprings Galleria, Oak Park Mall and West County Center and recognized gain on consolidation.

(7)

During the years ended December 31, 2025 and 2024, the Company made a partial paydown on the 2032 non-recourse bank loan (previously referred to as the "open-air centers and outparcels loan") and recognized loss on extinguishment of debt related to prepayment fees.

Three Months Ended December 31,

Year Ended December 31,

2025

2024

2025

2024

Diluted EPS attributable to common shareholders

$

1.56

$

1.22

$

4.34

$

1.87

Add amounts per share included in FFO:

Earnings allocable to unvested restricted stock

0.03

(0.02

)

0.03

Eliminate amounts per share excluded from FFO:

Depreciation and amortization expense, including amounts from
consolidated properties, unconsolidated affiliates, non-real estate
assets and excluding amounts allocated to noncontrolling
interests

1.35

1.15

5.66

4.96

Loss on impairment, net of taxes

0.02

0.11

0.04

Gain on depreciable property, net of taxes

(1.00

)

(3.35

)

(0.50

)

FFO per diluted share

$

1.91

$

2.42

$

6.74

$

6.40

Three Months Ended December 31,

Year Ended December 31,

2025

2024

2025

2024

SUPPLEMENTAL FFO INFORMATION:

Lease termination fees

$

300

$

144

$

2,088

$

2,357

Straight-line rental income adjustment

$

701

$

804

$

370

$

974

Gain on outparcel sales, net of taxes

$

135

$

257

$

3,148

$

951

Net amortization of acquired above- and below-market leases

$

(4,151

)

$

(5,134

)

$

(14,759

)

$

(15,616

)

Income tax provision

$

(529

)

$

(199

)

$

(475

)

$

(1,055

)

Abandoned projects expense

$

$

(88

)

$

(27

)

$

(230

)

Interest capitalized

$

126

$

134

$

518

$

562

Estimate of uncollectable revenues

$

(1,277

)

$

(870

)

$

(4,995

)

$

(5,085

)

As of December 31,

2025

2024

Straight-line rent receivable

$

25,036

$

23,789

Same-center Net Operating Income

(Dollars in thousands)

Three Months Ended December 31,

Year Ended December 31,

2025

2024

2025

2024

Net income

$

48,921

$

37,547

$

134,526

$

57,117

Adjustments:

Depreciation and amortization

40,013

31,561

165,156

140,591

Depreciation and amortization from unconsolidated affiliates

3,137

4,141

12,992

16,137

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

(361

)

(446

)

(1,551

)

(1,916

)

Interest expense

42,999

36,418

175,962

154,486

Interest expense from unconsolidated affiliates

7,112

16,070

27,682

67,108

Noncontrolling interests' share of interest expense in other consolidated subsidiaries

(803

)

(1,044

)

(3,909

)

(4,240

)

Abandoned projects expense

88

27

230

Gain on sales of real estate assets

(130

)

(189

)

(74,229

)

(16,676

)

Gain on sales of real estate assets of unconsolidated affiliates

(31,700

)

(68

)

(33,567

)

(68

)

Adjustment for unconsolidated affiliates with negative investment

2,358

1,494

12,811

(9,974

)

Loss on extinguishment of debt

217

819

Gain on deconsolidation

(33,851

)

Gain on consolidation

(26,727

)

(26,727

)

Loss on impairment, including our share of unconsolidated affiliates

625

3,875

1,461

Litigation settlement

(400

)

(553

)

Income tax provision

529

199

475

1,055

Lease termination fees

(300

)

(144

)

(2,088

)

(2,357

)

Straight-line rent and above- and below-market lease amortization

3,450

4,330

14,389

14,642

Net loss attributable to noncontrolling interests in other consolidated subsidiaries

83

434

1,462

1,857

General and administrative expenses

15,358

16,607

69,040

67,254

Management fees and non-property level revenues

(6,200

)

(5,979

)

(22,121

)

(25,049

)

Operating Partnership's share of property NOI

124,466

114,517

447,298

435,197

Non-comparable NOI

(7,860

)

(1,667

)

(26,827

)

(16,732

)

Total same-center NOI(1)(2)

$

116,606

$

112,850

$

420,471

$

418,465

Total same-center NOI percentage change

3.3

%

0.5

%

(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 December 31, 2025, and we owned it and it was in operation for both the entire preceding calendar year and the current year-to-date reporting period ending December 31, 2025. New properties are excluded from same-center NOI, until they meet these criteria. Properties excluded from the same-center pool that would otherwise meet these criteria are properties which are under major redevelopment or being considered for repositioning, where we intend to renegotiate the terms of the debt secured by the related property or return the property to the lender.

(2)

Due to the purchase of the Company's joint venture partner's 50% interest in CoolSprings Galleria, Oak Park Mall and West County Center during December 2024, same-center NOI is reflected at 100% for those properties for all periods.

Same-center Net Operating Income

(Dollars in thousands)

Three Months Ended December 31,

Year Ended December 31,

2025

2024

2025

2024

Malls

$

83,420

$

81,617

$

294,287

$

295,680

Outlet centers

5,915

5,933

21,793

22,225

Lifestyle centers

10,115

8,698

37,203

34,099

Open-air centers

11,344

11,115

44,755

44,822

Outparcels and other

5,812

5,487

22,433

21,639

Total same-center NOI

$

116,606

$

112,850

$

420,471

$

418,465

Percentage Change:

Malls

2.2

%

(0.5

)%

Outlet centers

(0.3

)%

(1.9

)%

Lifestyle centers

16.3

%

9.1

%

Open-air centers

2.1

%

(0.1

)%

Outparcels and other

5.9

%

3.7

%

Total same-center NOI

3.3

%

0.5

%

Company's Share of Consolidated and Unconsolidated Debt

(Dollars in thousands)

As of December 31, 2025

Fixed Rate

Variable
Rate

Total Debt

Unamortized
Deferred
Financing
Costs

Unamortized
Debt
Discounts(1)

Total, net

Consolidated debt

$

1,501,918

$

753,102

$

2,255,020

$

(9,276

)

$

(74,959

)

$

2,170,785

Noncontrolling interests' share of consolidated debt

(23,881

)

(10,983

)

(34,864

)

83

251

(34,530

)

Company's share of unconsolidated affiliates' debt

344,878

9,261

354,139

(3,006

)

351,133

Other debt(2)

48,271

48,271

48,271

Company's share of consolidated, unconsolidated and other debt

$

1,871,186

$

751,380

$

2,622,566

$

(12,199

)

$

(74,708

)

$

2,535,659

Weighted-average interest rate

5.51

%

6.89

%

5.91

%

As of December 31, 2024

Fixed Rate

Variable
Rate

Total Debt

Unamortized
Deferred
Financing
Costs

Unamortized
Debt
Discounts(1)

Total, net

Consolidated debt

$

1,403,798

$

928,106

$

2,331,904

$

(8,688

)

$

(110,536

)

$

2,212,680

Noncontrolling interests' share of consolidated debt

(24,392

)

(11,403

)

(35,795

)

168

1,803

(33,824

)

Company's share of unconsolidated affiliates' debt

372,939

26,989

399,928

(2,613

)

397,315

Other debt(2)

41,122

41,122

41,122

Company's share of consolidated, unconsolidated and other debt

$

1,793,467

$

943,692

$

2,737,159

$

(11,133

)

$

(108,733

)

$

2,617,293

Weighted-average interest rate

5.18

%

7.66

%

6.03

%

(1)

In conjunction with the acquisition of the Company's partners' 50% joint venture interests in CoolSprings Galleria, Oak Park Mall and West County Center and the implementation of 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. The Company recognized the debt discounts associated with the acquisition of its partner's 50% joint venture interests in CoolSprings Galleria, Oak Park Mall and West County Center in December 2024.

(2)

Represents the outstanding loan balances of deconsolidated properties 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)

December 31,

December 31,

2025

2024

ASSETS

Real estate assets:

Land

$

601,553

$

588,153

Buildings and improvements

1,619,988

1,505,232

2,221,541

2,093,385

Accumulated depreciation

(355,900

)

(283,785

)

1,865,641

1,809,600

Held-for-sale

56,075

Developments in progress

10,533

5,817

Net investment in real estate assets

1,876,174

1,871,492

Cash and cash equivalents

42,287

40,791

Restricted cash

110,665

112,938

Available-for-sale securities - at fair value (amortized cost of $292,646 and $242,881 as of December 31, 2025 and December 31, 2024, respectively)

293,087

243,148

Receivables:

Tenant

46,489

45,594

Other

1,562

2,356

Investments in unconsolidated affiliates

85,941

83,465

In-place leases, net

144,046

186,561

Intangible lease assets and other assets

128,848

160,846

$

2,729,099

$

2,747,191

LIABILITIES AND EQUITY

Mortgage and other indebtedness, net

$

2,170,785

$

2,212,680

Accounts payable and accrued liabilities

193,640

221,647

Total liabilities

2,364,425

2,434,327

Shareholders' equity:

Common stock, $.001 par value, 200,000,000 shares authorized, 30,322,052 and 30,711,227 issued and outstanding as of December 31, 2025 and December 31, 2024, respectively (in each case, excluding 34 treasury shares)

30

31

Additional paid-in capital

687,424

694,566

Accumulated other comprehensive income

443

782

Accumulated deficit

(312,961

)

(371,833

)

Total shareholders' equity

374,936

323,546

Noncontrolling interests

(10,262

)

(10,682

)

Total equity

364,674

312,864

$

2,729,099

$

2,747,191

Katie Reinsmidt, Executive Vice President - Chief Operating Officer, 423.490.8301, katie.reinsmidt@cblproperties.com

Source: CBL Properties

Multimedia Files:

Categories: Press Releases
View all news