Exhibit 99.1

 

 

 

 

Contact:

Katie Reinsmidt

Director of Investor Relations

(423) 490-8301

 

CBL & ASSOCIATES PROPERTIES REPORTS SECOND QUARTER RESULTS

 

FFO per share rose 7.0% to $0.76 in the second quarter.

 

Same-center NOI for the quarter and six-months ended June 30, 2006, rose 4.0% and 3.6%, respectively.

 

Same store sales improved by 3.8% year-to-date.

 

Portfolio occupancy was 91.4% as of June 30, 2006.

 

CHATTANOOGA, Tenn. (August 2, 2006) CBL & Associates Properties, Inc. (NYSE:CBL) announced results for the second quarter and six months ended June 30, 2006. 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.

 

Net income available to common shareholders for the second quarter ended June 30, 2006, was $20,928,000 compared with $20,783,000 for the prior-year period, representing an increase of 0.7%. Net income available to common shareholders per diluted share was $0.32 in the second quarter ended June 30, 2006, compared with $0.32 for the prior-year period.

 

Net income available to common shareholders for the six months ended June 30, 2006, was $41,541,000 compared with $46,154,000 for the six months ended June 30, 2005, representing a decline of 10.0%. On a diluted per share basis, net income available to common shareholders for the six months ended June 30, 2006, was $0.64 compared with $0.71 in the prior-year period, representing a decline of 9.9%. Net income available to common shareholders for the six months ended June 30, 2006, declined over the prior-year period due to increases in depreciation and interest expense for the properties acquired in prior years and gains recognized in 2005 from the sale of properties.

 

Funds from operations (FFO) increased 6.4% to $88,535,000 for the second quarter of 2006 from $83,203,000 for the second quarter of 2005. FFO per share on a diluted fully converted basis increased 7.0% to $0.76 for the second quarter of 2006 from $0.71 in the prior-year period. FFO increased 7.8% to $185,102,000 for the six months ended June 30, 2006 from $171,664,000 for the six months ended June 30, 2005. FFO per share increased 6.8% on a diluted, fully converted basis for the six months ended June 30, 2006, to $1.58 from $1.48 per share in the prior-year period.

 

HIGHLIGHTS

 

Total revenues increased 16.7% in the second quarter 2006 to $236,981,000 from $203,033,000 in the prior-year period. Total revenues increased 15.5% in the six months ended June 30, 2006 to $482,300,000 from $417,745,000 in the comparable period a year ago.

 

 

Same center net operating income for the portfolio improved for the quarter and six months ended June 30, 2006, by 4.0% and 3.6%, respectively, compared with a 2.5% and 5.9% increase, respectively, for the prior-year periods.

 


-MORE-

 

CBL Reports Second Quarter Results

Page 2

August 2, 2006

 

 

 

Same-store sales for mall tenants of 10,000 square feet or less for stabilized malls as of June 30, 2006, increased 3.8% to $335 per square foot for those tenants who have reported sales, compared with a 3.4% increase for the prior-year period.

 

 

The debt-to-total-market-capitalization ratio as of June 30, 2006, was 48.2% based on the common stock closing price of $38.93 and a fully converted common stock share count of 115,989,000 shares as of the same date. The debt-to-total-market-capitalization ratio as of June 30, 2005, was 40.3% based on the common stock closing price of $43.07 and a fully converted common stock share count of 115,162,000 shares as of the same date.

 

 

Variable rate debt of $1,146,063,000 represents 12.1% of the total market capitalization for the Company and 25.1% of the Company’s share of total consolidated and unconsolidated debt.

 

CBL’s Chairman and Chief Executive Officer, Charles B. Lebovitz, said, “The solid performance by our portfolio in the second quarter positions us to produce strong results throughout the remainder of this year. We were pleased that the healthy leasing environment continued as we saw at this year’s ICSC’s Spring Convention in Las Vegas and at our company’s Leasing Connection event held in June in Chattanooga. We are seeing strong retailer demand for both our new development projects as well as our existing portfolio and have been able to make significant progress in the re-leasing of spaces available within our mall properties.

 

We have taken steps to align our development and leasing efforts to facilitate a greater concentration on our accelerating development and redevelopment program. We are continuing to focus on proactively enhancing our existing properties through the addition of lifestyle elements, non-traditional anchors, junior anchors, and full-service restaurants. These additions successfully increase demand by both retailers and consumers at our regional malls and lifestyle centers.

 

The record of strong performance by our portfolio of market dominant shopping centers has greatly contributed to the notable growth of our development program. With a number of exciting new developments slated to come on-line in the coming months, we believe we are well-positioned to continue our history of impressive growth. We remain committed to providing quality returns to our shareholders.”

 

PORTFOLIO OCCUPANCY

                    June 30,                    

 

 

        2006      

        2005      

 

Portfolio occupancy

91.4%

91.9%

 

 

Mall portfolio

91.4%

91.9%

 

 

Stabilized malls

91.4%

92.2%

 

 

Non-stabilized malls

89.3%

84.1%

 

 

Associated centers

91.8%

93.8%

 

 

Community centers

88.5%

81.1%

 

 

DISPOSITIONS

In May, the Company completed the previously announced sale of Wilkes – Barre Township Marketplace in Wilkes – Barre Township, PA; Springdale Center in Mobile, AL; Fashion Square in Orange Park, FL; Chicopee Marketplace in Chicopee, MA; and Cobblestone Village at Royal Palm in West Palm Beach, FL to Galileo America, LLC for $106.5 million.

 

OTHER SIGNIFICANT EVENTS

Subsequent to the quarter-end, CBL announced that it had completed $317.0 million in four separate new financings, secured by Hamilton Place Mall in Chattanooga, TN; Greenbrier Mall in Chesapeake, VA; Midland Mall in Midland, MI; and Chapel Hill Mall in Akron, OH. The fixed-rate loans replaced $249.7 million in existing financing. Excess proceeds were used to reduce outstanding balances on the Company’s lines of credit. As a result of the early extinguishment of one of the loans, CBL will incur a one-time charge of

 

-MORE-

 

CBL Reports Second Quarter Results

Page 3

August 2, 2006

 

 

approximately $630,000 for prepayment fees and the write-off of unamortized deferred financing costs, which will be included in net income and FFO in the third quarter of 2006.

 

OUTLOOK AND GUIDANCE

Based on today’s outlook and the Company’s second quarter results, the Company is providing guidance for 2006 FFO in the range of $3.31 to $3.36 per share. The full year guidance assumes NOI growth in the range of 2.5% to 3.5% and excludes the impact of any future unannounced acquisitions, gains on sales of outparcels, future lease termination fees and gains on sales of non-operating properties. The Company expects to update its annual guidance after each quarter’s results.

 

 

  Low      

          High      

 

Expected diluted earnings per common share

$

1.41

$

1.46

 

 

Adjust to fully converted shares from common shares

        (0.63)

        (0.66)

 

 

Expected earnings per diluted, fully converted common share

0.78

0.80

 

 

Add: depreciation and amortization

1.99

1.99

 

 

Add: gain on sales of interest in Galileo

(0.08)

(0.08)

 

 

Add: minority interest in earnings of Operating Partnership

          0.62

        0.65

 

 

Expected FFO per diluted, fully converted common share

$

3.31

$

3.36

 

 

INVESTOR CONFERENCE CALL AND SIMULCAST

CBL & Associates Properties, Inc. will conduct a conference call at 10:00 a.m. EDT on August 3, 2006, to discuss the second quarter results. The number to call for this interactive teleconference is 913-981-5519. A seven-day replay of the conference call will be available by dialing 719-457-0820 and entering the passcode 4049863. 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., second quarter earnings release and supplemental information please visit our website at cblproperties.com or contact Investor Relations at 423-490-8292.

 

The Company will also provide an online Web simulcast and rebroadcast of its 2006 second quarter earnings release conference call. The live broadcast of CBL’s quarterly conference call will be available online at the Company’s Web site at cblproperties.com, as well as www.streetevents.com and www.earnings.com, on August 3, 2006, beginning at 10:00 a.m. EDT. The online replay will follow shortly after the call and continue through August 17, 2006.

 

About CBL

CBL is one of the largest and most experienced owners and developers of malls and shopping centers in the country. CBL owns, holds interests in or manages 126 properties, including 79 regional malls/open-air centers. The properties are located in 26 states and total 72.7 million square feet including 1.6 million square feet of non-owned shopping centers managed for third parties. CBL currently has ten projects under construction totaling 2.7 million square feet including Phase II of Gulf Coast Town Center in Ft. Myers, FL; two open-air shopping centers; two community centers, four associated/lifestyle centers and a mall expansion. Headquartered in Chattanooga, TN, CBL has regional offices in Boston (Waltham), MA, and Dallas, TX. 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 determined in accordance with generally accepted accounting principles (“GAAP”). The National Association of Real Estate Investment Trusts defines FFO as net income (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. The Company believes that FFO provides an additional

 

-MORE-

 

CBL Reports Second Quarter Results

Page 4

August 2, 2006

 

 

indicator of the operating performance of the Company’s properties without giving effect to real estate depreciation and amortization, which assumes the value of real estate assets decline predictably over time. Since values of well-maintained real estate assets have historically risen or fallen with market conditions, the Company believes that FFO enhances investors’ understanding of the Company’s operating performance.

 

FFO does not represent cash flow 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 for purposes of evaluating the Company’s operating performance or to cash flow as a measure of liquidity.

 

Same-Center Net Operating Income

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 continuing 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.

 

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 minority investors’ 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.

 

Reclassification

Certain prior period amounts in the consolidated statements of operations have been reclassified to present marketing fund revenues and expenses on a gross basis in accordance with Emerging Issues Task Force Issue No. 99-19, Reporting Revenue Gross as a Principal versus Net as an Agent. As a result, the following amounts in the consolidated statements of operations have changed from the previously reported amounts for the three months and the six months ended June 30, 2006: tenant reimbursements have increased by $5,010,000 and $9,775,000, respectively; other revenues have decreased by $823,000 and $1,613,000, respectively; and property operating expenses have increased by $4,187,000 and $8,162,000, respectively. This reclassification did not change previously reported amounts of net income available to common shareholders.

 

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” incorporated by reference therein, for a discussion of such risks and uncertainties.

 

 

-MORE-

 

CBL Reports Second Quarter Results

Page 5

August 2, 2006

 

 

CBL & Associates Properties, Inc.

Consolidated Statements of Operations

(Unaudited; in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

  Three Months Ended
June 30,

 

  Six Months Ended
June 30,

 

2006

2005

 

2006

2005

REVENUES:

 

 

 

 

 

Minimum rents

$ 149,458

$ 127,250

 

$ 301,610

$ 257,546

 

Percentage rents

1,950

1,758

 

8,303

9,848

 

Other rents

3,573

2,795

 

7,453

5,920

 

Tenant reimbursements

74,749

63,303

 

150,740

128,830

 

Management, development and leasing fees

1,687

3,773

 

2,764

6,818

 

Other

                   5,564

                   4,154

 

                 11,430

                   8,783

 

Total revenues

               236,981

               203,033

 

               482,300

               417,745

 

 

 

 

 

 

 

 

EXPENSES:

 

 

 

 

 

 

Property operating

36,987

32,527

 

77,724

68,167

 

Depreciation and amortization

54,471

43,321

 

109,237

84,595

 

Real estate taxes

20,528

15,891

 

39,793

31,312

 

Maintenance and repairs

13,573

11,915

 

26,266

24,234

 

General and administrative

9,062

9,234

 

18,649

18,421

 

Loss on impairment of real estate assets

274

-

 

274

262

 

Other

                   4,519

                   3,057

 

                   8,688

                   6,486

 

Total expenses

               139,414

               115,945

 

               280,631

               233,477

 

Income from operations

97,567

87,088

 

201,669

184,268

 

Interest income

1,946

2,594

 

3,678

4,277

 

Interest expense

(63,661)

(50,255)

 

(127,590)

(99,176)

 

Loss on extinguishment of debt

-

-

 

-

(884)

 

Gain on sales of real estate assets

2,030

4,382

 

2,930

7,096

 

Equity in earnings of unconsolidated affiliates

1,118

2,683

 

3,186

5,774

 

Minority interest in earnings:

 

 

 

 

 

 

Operating partnership

(17,726)

(16,895)

 

(35,855)

(37,721)

 

Shopping center properties

                    (673)

                 (1,178)

 

                 (1,261)

                 (2,575)

 

Income before discontinued operations

20,601

28,419

 

46,757

61,059

 

Operating income of discontinued operations

754

60

 

2,853

465

 

Gain (loss) on discontinued operations

                   7,215

                      (54)

 

                   7,215

                      (86)

 

Net income

28,570

28,425

 

56,825

61,438

 

Preferred dividends

                 (7,642)

                 (7,642)

 

               (15,284)

               (15,284)

 

Net income available to common shareholders

$ 20,928

$ 20,783

 

$ 41,541

$ 46,154

 

Basic per share data:

 

 

 

 

 

Income before discontinued operations, net of preferred dividends

$ 0.20

$ 0.33

 

$ 0.50

$ 0.73

 

Discontinued operations

                     0.13

                        -

 

                     0.16

                     0.01

 

Net income available to common shareholders

$ 0.33

$ 0.33

 

$ 0.66

$ 0.74

 

Weighted average common shares outstanding

64,003

62,685

 

63,333

62,567

 

 

 

 

 

 

 

 

Diluted per share data:

 

 

 

 

 

 

Income before discontinued operations, net of preferred dividends

$ 0.20

$ 0.32

 

$ 0.49

$ 0.71

 

Discontinued operations

                     0.12

                        -

 

                     0.15

                        -

 

Net income available to common shareholders

$ 0.32

$ 0.32

 

$ 0.64

$ 0.71

 

Weighted average common and potential dilutive

 

 

 

 

 

 

common shares outstanding

65,385

65,004

 

64,857

64,895

 

 

 

 

 

 

 

 

 

 

 

 

-MORE-

 

CBL Reports Second Quarter Results

Page 6

August 2, 2006

 

 

The Company's calculation of FFO is as follows (in thousands, except per share data):

 

 

 

 

 

 

 

 

 

 

 

  Three Months Ended
June 30,

 

  Six Months Ended
June 30,

 

2006

2005

 

2006

2005

 

 

 

 

 

 

Net income available to common shareholders

$ 20,928

$ 20,783

 

$ 41,541

$ 46,154

Add:

 

 

 

 

 

Depreciation and amortization from consolidated properties

54,471

43,321

 

109,237

84,595

Depreciation and amortization from unconsolidated affiliates

3,365

2,210

 

6,643

3,920

Depreciation and amortization from discontinued operations

-

18

 

515

30

Minority interest in earnings of operating partnership

17,726

16,895

 

35,855

37,721

Less:

 

 

 

 

 

Loss on sales of operating real estate assets

38

397

 

38

174

Minority investors' share of depreciation and amortization

(568)

(289)

 

(1,107)

(651)

(Gain) loss on discontinued operations

(7,215)

54

 

(7,215)

86

Depreciation and amortization of non-real estate assets

                    (210)

                    (186)

 

                    (405)

                    (365)

Funds from operations

$ 88,535

$ 83,203

 

$ 185,102

$ 171,664

 

 

 

 

 

 

Funds from operations applicable to Company shareholders

$ 49,140

$ 45,646

 

$ 101,732

$ 94,228

Basic per share data:

 

 

 

 

 

Funds from operations

$ 0.77

$ 0.73

 

$ 1.61

$ 1.51

Weighted average common shares outstanding with operating
partnership units fully converted

115,426

114,134

 

115,288

113,923

Diluted per share data:

 

 

 

 

 

Funds from operations

$ 0.76

$ 0.71

 

$ 1.58

$ 1.48

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

116,808

116,452

 

116,811

116,251

 

 

 

 

 

 

SUPPLEMENTAL FFO INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

Lease termination fees

$ 2,426

$ 178

 

$ 8,294

$ 2,426

Lease termination fees per share

$ 0.02

$ -

 

$ 0.07

$ 0.02

 

 

 

 

 

 

Straight-line rental income

$ 1,336

$ 1,327

 

$ 2,226

$ 2,852

Straight-line rental income per share

$ 0.01

$ 0.01

 

$ 0.02

$ 0.02

 

 

 

 

 

 

Gains on outparcel sales

$ 2,873

$ 6,023

 

$ 4,508

$ 8,633

Gains on outparcel sales per share

$ 0.02

$ 0.05

 

$ 0.04

$ 0.07

 

 

 

 

 

 

Amortization of acquired above- and below-market leases

$ 2,322

$ 1,279

 

$ 4,915

$ 2,812

Amortization of acquired above- and below-market leases per share

$ 0.02

$ 0.01

 

$ 0.04

$ 0.02

 

 

 

 

 

 

Amortization of debt premiums

$ 1,868

$ 1,948

 

$ 3,710

$ 3,661

Amortization of debt premiums per share

$ 0.02

$ 0.02

 

$ 0.03

$ 0.03

 

 

 

 

 

 

Gain on sales of non operating properties

$ -

$ 406

 

$ -

$ 1,221

Gain on sales of non operating properties per share

$ -

$ -

 

$ -

$ 0.01

 

 

 

 

 

 

Loss on impairment of real estate assets

$ (274)

$ -

 

$ (274)

$ (262)

Loss on impairment of real estate assets per share

$ -

$ -

 

$ -

$ -

 

 

-MORE-

 

CBL Reports Second Quarter Results

Page 7

August 2, 2006

 

 

Same-Center Net Operating Income

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended
June 30,

 

2006

2005

 

2006

2005

 

 

 

 

 

 

Net income

$ 28,570

$ 28,425

 

$ 56,825

$ 61,438

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

Depreciation and amortization

54,471

43,321

 

109,237

84,595

Depreciation and amortization from unconsolidated affiliates

3,365

2,210

 

6,643

3,920

Depreciation and amortization from discontinued operations

-

18

 

515

30

Minority investors' share of depreciation and amortization in

 

 

 

 

 

shopping center properties

(568)

(289)

 

(1,107)

(651)

Interest expense

63,661

50,255

 

127,590

99,176

Interest expense from unconsolidated affiliates

4,275

3,538

 

8,669

6,060

Minority investors' share of interest expense in

 

 

 

 

 

shopping center properties

(1,189)

(392)

 

(2,351)

(770)

Loss on extinguishment of debt

-

-

 

-

884

Abandoned projects expense (income)

(60)

17

 

(65)

138

Gain on sales of real estate assets

(2,030)

(4,382)

 

(2,930)

(7,096)

Loss on impairment of real estate assets

274

-

 

274

262

Gain on sales of real estate assets of unconsolidated affiliates

(804)

(1,689)

 

(1,537)

(2,623)

Minority interest in earnings of operating partnership

17,726

16,895

 

35,855

37,721

(Gain) loss on discontinued operations

            (7,215)

               54

 

          (7,215)

               86

Operating partnership's share of total NOI

160,476

137,981

 

330,403

283,170

General and administrative expenses

9,062

9,234

 

18,649

18,421

Management fees and non-property level revenues

            (6,204)

         (7,284)

 

        (10,865)

       (12,816)

Operating partnership's share of property NOI

163,334

139,931

 

338,187

288,775

NOI of non-comparable centers

          (21,070)

         (3,122)

 

        (44,351)

         (5,176)

Total same center NOI

$ 142,264

$ 136,809

 

$ 293,836

$ 283,599

 

 

 

 

 

 

Malls

$ 130,912

$ 126,523

 

$ 271,107

$ 262,759

Associated centers

6,836

6,492

 

13,554

12,764

Community centers

1,096

1,053

 

2,122

2,371

Other

              3,420

          2,741

 

            7,053

          5,705

Total same center NOI

$ 142,264

$ 136,809

 

$ 293,836

$ 283,599

 

 

 

 

 

 

Percentage Change:

 

 

 

 

 

Malls

3.5%

 

 

3.2%

 

Associated centers

5.3%

 

 

6.2%

 

Community centers

4.1%

 

 

-10.5%

 

Other

24.8%

 

 

23.6%

 

Total same center NOI

4.0%

 

 

3.6%

 

 

 

 

 

 

 

 

 

-MORE-

 

CBL Reports Second Quarter Results

Page 8

August 2, 2006

 

 

Company's Share of Consolidated and Unconsolidated Debt

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2006

 

 

 

 

 

 

 

Fixed Rate

 

Variable Rate

 

Total

Consolidated debt

 

 

 

 

 

$ 3,247,156

 

$ 1,119,463

 

$ 4,366,619

Minority investors' share of consolidated debt

 

 

 

(51,436)

 

-

 

(51,436)

Company's share of unconsolidated affiliates' debt

 

 

 

225,447

 

26,600

 

252,047

Company's share of consolidated and unconsolidated debt

 

 

$ 3,421,167

 

$ 1,146,063

 

$ 4,567,230

Weighted average interest rate

 

 

 

 

5.99%

 

6.21%

 

6.04%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2005

 

 

 

 

 

 

 

Fixed Rate

 

Variable Rate

 

Total

Consolidated debt

 

 

 

 

 

$ 2,778,311

 

$ 680,530

 

$ 3,458,841

Minority investors' share of consolidated debt

 

 

 

(52,436)

 

-

 

(52,436)

Company's share of unconsolidated affiliates' debt

 

 

 

121,715

 

87,167

 

208,882

Company's share of consolidated and unconsolidated debt

 

 

$ 2,847,590

 

$ 767,697

 

$ 3,615,287

Weighted average interest rate

 

 

 

 

6.36%

 

4.26%

 

5.91%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt-To-Total-Market Capitalization Ratio as of June 30, 2006

 

 

 

 

 

 

(In thousands, except stock price)

 

 

 

 

Shares

 

 

 

 

 

 

 

 

 

 

 

Outstanding

 

Stock Price (1)

 

Value

Common stock and operating partnership units

 

 

 

115,989

 

$ 38.93

 

$ 4,515,452

8.75% Series B Cumulative Redeemable Preferred Stock

 

 

2,000

 

50.00

 

100,000

7.75% Series C Cumulative Redeemable Preferred Stock

 

 

460

 

250.00

 

115,000

7.375% Series D Cumulative Redeemable Preferred Stock

 

 

700

 

250.00

 

175,000

Total market equity

 

 

 

 

 

 

 

 

 

4,905,452

Company's share of total debt

 

 

 

 

 

 

 

 

4,567,230

Total market capitalization

 

 

 

 

 

 

 

 

 

$ 9,472,682

Debt-to-total-market capitalization ratio

 

 

 

 

 

 

 

 

48.2%

 

 

 

 

 

 

 

 

 

 

 

 

(1) Stock price for common stock and operating partnership units equals the closing price of the common stock on June 30, 2006. The stock price for the preferred stock represents the liquidation preference of each respective series of preferred stock.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Shares and Operating Partnership Units Outstanding

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

 

 

June 30,

 

June 30,

2006:

 

 

 

 

Basic

 

Diluted

 

Basic

 

Diluted

Weighted average shares - EPS

 

 

64,003

 

65,385

 

63,333

 

64,857

Weighted average operating partnership units

 

51,423

 

51,423

 

51,955

 

51,954

Weighted average shares- FFO

 

 

115,426

 

116,808

 

115,288

 

116,811

 

 

 

 

 

 

 

 

 

 

 

 

2005:

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares - EPS

 

 

62,685

 

65,004

 

62,567

 

64,895

Weighted average operating partnership units

 

51,449

 

51,448

 

51,356

 

51,356

Weighted average shares- FFO

 

 

114,134

 

116,452

 

113,923

 

116,251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividend Payout Ratio

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

 

 

June 30,

 

June 30,

 

 

 

 

 

2006

 

2005

 

2006

 

2005

Weighted average dividend per share

 

 

$ 0.46388

 

$ 0.40941

 

$ 0.92777

 

$ 0.81802

FFO per diluted, fully converted share

 

 

$ 0.76

 

$ 0.71

 

$ 1.58

 

$ 1.48

Dividend payout ratio

 

 

 

61.0%

 

57.7%

 

58.7%

 

55.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-MORE-

 

CBL Reports Second Quarter Results

Page 9

August 2, 2006

 

 

 

Consolidated Balance Sheets

 

 

 

 

(Preliminary and unaudited, in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,
2006

 

December 31,
2005

 

ASSETS

 

 

 

 

Real estate assets:

 

 

 

 

Land

$ 770,288

 

$ 776,989

 

Buildings and improvements

5,734,393

 

5,698,669

 

 

6,504,681

 

6,475,658

 

Less: accumulated depreciation

(820,581)

 

(727,907)

 

 

5,684,100

 

5,747,751

 

Real estate assets held for sale

-

 

63,168

 

Developments in progress

228,473

 

133,509

 

Net investment in real estate assets

5,912,573

 

5,944,428

 

Cash and cash equivalents

40,068

 

28,838

 

Receivables:

 

 

 

 

Tenant, net of allowance

55,819

 

55,056

 

Other

8,267

 

6,235

 

Mortgage notes receivable

18,320

 

18,117

 

Investments in unconsolidated affiliates

83,292

 

84,138

 

Other assets

211,866

 

215,510

 

 

$ 6,330,205

 

$ 6,352,322

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

Mortgage and other notes payable

$ 4,366,619

 

$ 4,341,055

 

Accounts payable and accrued liabilities

299,637

 

320,270

 

Total liabilities

4,666,256

 

4,661,325

 

Commitments and contingencies

 

 

 

 

Minority interests

576,407

 

609,475

 

Shareholders' equity:

 

 

 

 

Preferred Stock, $.01 par value, 15,000,000 shares authorized:

 

 

 

 

8.75% Series B Cumulative Redeemable Preferred Stock,
2,000,000 shares outstanding

20

 

20

 

7.75% Series C Cumulative Redeemable Preferred Stock,
460,000 shares outstanding

5

 

5

 

7.375% Series D Cumulative Redeemable Preferred Stock,
700,000 shares outstanding

7

 

7

 

Common Stock, $.01 par value, 180,000,000 shares authorized,
64,612,220 and 62,512,816 issued and outstanding in 2006 and
2005, respectively

646

 

625

 

Additional paid-in capital

1,052,206

 

1,037,764

 

Deferred Compensation

-

 

(8,895)

 

Accumulated other comprehensive income

451

 

288

 

Retained earnings

34,207

 

51,708

 

Total shareholders' equity

1,087,542

 

1,081,522

 

 

$ 6,330,205

 

$ 6,352,322

 

 

 

 

 

 

 

 

 

-END-