EX-9.3 4 exhibit993-periodendingmar.htm EXHIBIT 99.3 Exhibit 99.3 - Period Ending March 31, 2013


Exhibit 99.3

















Supplemental Financial and Operating Information

For the Three Months Ended
March 31, 2013




CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months Ended March 31, 2013

Consolidated Statement of Operations
(Unaudited; in thousands, except per share amounts)
 
 Three Months Ended
March 31,
 
2013
 
2012
REVENUES:
 
 
 
Minimum rents
$
170,478

 
$
157,510

Percentage rents
4,915

 
3,452

Other rents
5,297

 
5,286

Tenant reimbursements
74,359

 
69,692

Management, development and leasing fees
3,075

 
2,469

Other
7,853

 
8,060

Total revenues
265,977

 
246,469

 
 
 
 
OPERATING EXPENSES:
 
 
 
Property operating
41,078

 
36,865

Depreciation and amortization
71,555

 
62,258

Real estate taxes
23,042

 
22,329

Maintenance and repairs
14,691

 
12,757

General and administrative
13,424

 
13,800

Other
6,656

 
6,758

Total operating expenses
170,446

 
154,767

Income from operations
95,531

 
91,702

Interest and other income
727

 
1,075

Interest expense
(59,828
)
 
(59,831
)
Gain on sales of real estate assets
543

 
94

Equity in earnings of unconsolidated affiliates
2,619

 
1,266

Income tax (provision) benefit
174

 
228

Income from continuing operations
39,766

 
34,534

Operating income (loss) of discontinued operations
(662
)
 
1,106

Gain on discontinued operations
781

 
911

Net income
39,885

 
36,551

Net income attributable to noncontrolling interests in:
 
 
 
Operating partnership
(3,491
)
 
(4,362
)
Other consolidated subsidiaries
(6,081
)
 
(6,140
)
Net income attributable to the Company
30,313

 
26,049

Preferred dividends
(11,223
)
 
(10,594
)
Net income attributable to common shareholders
$
19,090

 
$
15,455

Basic per share data attributable to common shareholders:
 
 
 
Income from continuing operations, net of preferred dividends
$
0.12

 
$
0.09

Discontinued operations

 
0.01

Net income attributable to common shareholders
$
0.12

 
$
0.10

Weighted average common shares outstanding
161,540

 
148,495

 
 
 
 
Diluted earnings per share data attributable to common shareholders:
 
 
 
Income from continuing operations, net of preferred dividends
$
0.12

 
$
0.09

Discontinued operations

 
0.01

Net income attributable to common shareholders
$
0.12

 
$
0.10

Weighted average common and potential dilutive
      common shares outstanding
161,540

 
148,538

 
 
 
 
Amounts attributable to common shareholders:
 
 
 
Income from continuing operations, net of preferred dividends
$
18,989

 
$
13,880

Discontinued operations
101

 
1,575

Net income attributable to common shareholders
$
19,090

 
$
15,455


1



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months Ended March 31, 2013

The Company's calculation of FFO allocable to Company shareholders is as follows:
(in thousands, except per share data)
 
 Three Months Ended
March 31,
 
2013
 
2012
Net income attributable to common shareholders
$
19,090

 
$
15,455

Noncontrolling interest in income of operating partnership
3,491

 
4,362

Depreciation and amortization expense of:
 
 
 
 Consolidated properties
71,555

 
62,258

 Unconsolidated affiliates
9,948

 
11,111

 Discontinued operations
107

 
1,015

 Non-real estate assets
(474
)
 
(417
)
Noncontrolling interests' share of depreciation and amortization
(1,607
)
 
(446
)
Loss on impairment of real estate, net of tax benefit

 
196

Gain on depreciable property
(2
)
 
(493
)
Gain on discontinued operations, net of taxes
(485
)
 
(565
)
Funds from operations of the operating partnership
$
101,623

 
$
92,476

 
 
 
 
Funds from operations per diluted share
$
0.53

 
$
0.49

Weighted average common and potential dilutive common shares
     outstanding with operating partnership units fully converted
191,085

 
190,302

 
 
 
 
Reconciliation of FFO of the operating partnership
to FFO allocable to common shareholders:
 
 
 
Funds from operations of the operating partnership
$
101,623

 
$
92,476

Percentage allocable to common shareholders (1)
84.54
%
 
78.05
%
Funds from operations allocable to common shareholders
$
85,912

 
$
72,178


(1) 
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 4.
SUPPLEMENTAL FFO INFORMATION:
 
 
 
Lease termination fees
$
813

 
$
750

    Lease termination fees per share
$

 
$

 
 
 
 
Straight-line rental income
$
1,090

 
$
410

    Straight-line rental income per share
$
0.01

 
$

 
 
 
 
Gains on outparcel sales
$
543

 
$
99

    Gains on outparcel sales per share
$

 
$

 
 
 
 
Net amortization of acquired above- and below-market leases
$
586

 
$
142

    Net amortization of acquired above- and below-market leases per share
$

 
$

 
 
 
 
Net amortization of debt premiums (discounts)
$
376

 
$
452

    Net amortization of debt premiums (discounts) per share
$

 
$

 
 
 
 
 Income tax benefit
$
174

 
$
228

    Income tax benefit per share
$

 
$

 
 
 
 
Loss on impairment of real estate from discontinued operations
$

 
$
(293
)
    Loss on impairment of real estate from discontinued operations per share
$

 
$


2



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months Ended March 31, 2013

Same-Center Net Operating Income
(Dollars in thousands)
 
Three Months Ended
March 31,
 
2013
 
2012
 
 
 
 
Net income attributable to the Company
$
30,313

 
$
26,049

 
 
 
 
Adjustments:
 
 
 
Depreciation and amortization
71,555

 
62,258

Depreciation and amortization from unconsolidated affiliates
9,948

 
11,111

Depreciation and amortization from discontinued operations
107

 
1,015

Noncontrolling interests' share of depreciation and amortization in
     other consolidated subsidiaries
(1,607
)
 
(446
)
Interest expense
59,828

 
59,831

Interest expense from unconsolidated affiliates
10,072

 
11,203

Interest expense from discontinued operations

 
230

Noncontrolling interests' share of interest expense in
     other consolidated subsidiaries
(976
)
 
(460
)
Abandoned projects expense
2

 
(124
)
Gain on sales of real estate assets
(543
)
 
(94
)
Loss on sales of real estate assets of unconsolidated affiliates

 
5

Loss on impairment of real estate from discontinued operations

 
293

Income tax benefit
(174
)
 
(228
)
Net income attributable to noncontrolling interest
     in earnings of operating partnership
3,491

 
4,362

Gain on discontinued operations
(781
)
 
(911
)
Operating partnership's share of total NOI
181,235

 
174,094

General and administrative expenses
13,424

 
13,800

Management fees and non-property level revenues
(7,444
)
 
(7,105
)
Operating partnership's share of property NOI
187,215

 
180,789

Non-comparable NOI
(7,992
)
 
(3,422
)
Total same-center NOI
$
179,223

 
$
177,367

Total same-center NOI percentage change
1.0
%
 
 
 
 
 
 
Total same-center NOI
$
179,223

 
$
177,367

Less lease termination fees
(813
)
 
(756
)
Total same-center NOI, excluding lease termination fees
$
178,410

 
$
176,611

 
 
 
 
Malls
$
160,726

 
$
159,711

Associated centers
8,330

 
8,064

Community centers
4,695

 
4,324

Offices and other
4,659

 
4,512

Total same-center NOI, excluding lease termination fees
$
178,410

 
$
176,611

 
 
 
 
Percentage Change:
 
 
 
Malls
0.6
%
 
 
Associated centers
3.3
%
 
 
Community centers
8.6
%
 
 
Offices and other
3.3
%
 
 
Total same-center NOI, excluding lease termination fees
1.0
%
 
 

3



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
As of March 31, 2013

Company's Share of Consolidated and Unconsolidated Debt
(Dollars in thousands)
 
As of March 31, 2013
 
Fixed Rate
 
Variable Rate
 
Total
Consolidated debt
$
3,712,645

 
$
967,876

 
$
4,680,521

Noncontrolling interests' share of consolidated debt
(89,079
)
 

 
(89,079
)
Company's share of unconsolidated affiliates' debt
658,942

 
129,784

 
788,726

Company's share of consolidated and unconsolidated debt
$
4,282,508

 
$
1,097,660

 
$
5,380,168

Weighted average interest rate
5.40
%
 
2.39
%
 
4.79
%
 
 
 
 
 
 
 
As of March 31, 2012
 
Fixed Rate
 
Variable Rate
 
Total
Consolidated debt
$
3,393,241

 
$
1,066,007

 
$
4,459,248

Noncontrolling interests' share of consolidated debt
(29,256
)
 
(726
)
 
(29,982
)
Company's share of unconsolidated affiliates' debt
675,356

 
127,019

 
802,375

Company's share of consolidated and unconsolidated debt
$
4,039,341

 
$
1,192,300

 
$
5,231,641

Weighted average interest rate
5.48
%
 
2.67
%
 
4.84
%

Debt-To-Total-Market Capitalization Ratio as of March 31, 2013
(In thousands, except stock price)
 
Shares
Outstanding
 
Stock Price (1)
 
Value
Common stock and operating partnership units
192,933

 
$
23.60

 
$
4,553,219

7.375% Series D Cumulative Redeemable Preferred Stock
1,815

 
250.00

 
453,750

6.625% Series E Cumulative Redeemable Preferred Stock
690

 
250.00

 
172,500

Total market equity
 
 
 
 
5,179,469

Company's share of total debt
 
 
 
5,380,168

Total market capitalization
 
 
 
$
10,559,637

Debt-to-total-market capitalization ratio
 
 
51.0
%

(1) 
Stock price for common stock and operating partnership units equals the closing price of the common stock on March 28, 2013. 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 Ended
March 31,
2013:
Basic
 
Diluted
Weighted average shares - EPS
161,540

 
161,540

Weighted average operating partnership units
29,545

 
29,545

Weighted average shares- FFO
191,085

 
191,085

 
 
 
 
2012:
 
 
 
Weighted average shares - EPS
148,495

 
148,538

Weighted average operating partnership units
41,764

 
41,764

Weighted average shares- FFO
190,259

 
190,302

 
 
 
 
 
 
 
 
Dividend Payout Ratio
 
 
 Three Months Ended
March 31,
 
2013
 
2012
Weighted average cash dividend per share
$
0.23864

 
$
0.21913

FFO per diluted, fully converted share
$
0.53

 
$
0.49

Dividend payout ratio
45.0
%
 
44.7
%

4



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
As of March 31, 2013

Consolidated Balance Sheets
(Unaudited; in thousands, except share data)
 
March 31,
2013

 
December 31,
2012
 ASSETS
 
 
 
 Real estate assets:
 
 
 
 Land
$
905,310

 
$
905,339

 Buildings and improvements
7,215,147

 
7,228,293

 
8,120,457

 
8,133,632

 Accumulated depreciation
(2,026,560
)
 
(1,972,031
)
 
6,093,897

 
6,161,601

 Held for sale

 
29,425

 Developments in progress
164,948

 
137,956

 Net investment in real estate assets
6,258,845

 
6,328,982

 Cash and cash equivalents
66,580

 
78,248

 Receivables:
 
 
 
 Tenant, net of allowance for doubtful accounts of $2,054
     and $1,977 in 2013 and 2012, respectively
76,331

 
78,963

 Other, net of allowance for doubtful accounts of $1,283
     and $1,270 in 2013 and 2012, respectively
15,571

 
8,467

 Mortgage and other notes receivable
22,337

 
25,967

 Investments in unconsolidated affiliates
275,349

 
259,810

 Intangible lease assets and other assets
275,064

 
309,299

 
$
6,990,077

 
$
7,089,736

 
 
 
 
 LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
 
 
 Mortgage and other indebtedness
$
4,680,521

 
$
4,745,683

 Accounts payable and accrued liabilities
302,946

 
358,874

 Total liabilities
4,983,467

 
5,104,557

 Commitments and contingencies
 
 
 
 Redeemable noncontrolling interests:
 
 
 
 Redeemable noncontrolling partnership interests
43,615

 
40,248

 Redeemable noncontrolling preferred joint venture interest
423,719

 
423,834

 Total redeemable noncontrolling interests
467,334

 
464,082

 Shareholders' equity:
 
 
 
Preferred stock, $.01 par value, 15,000,000 shares authorized:
 
 
 
       7.375% Series D Cumulative Redeemable Preferred Stock,
          1,815,000 shares outstanding
18

 
18

 6.625% Series E Cumulative Redeemable Preferred
     Stock, 690,000 shares outstanding
7

 
7

       Common stock, $.01 par value, 350,000,000 shares authorized,
           163,387,752 and 161,309,652 issued and outstanding in 2013
           and 2012, respectively
1,634

 
1,613

       Additional paid-in capital
1,804,108

 
1,773,630

       Accumulated other comprehensive income
7,850

 
6,986

       Dividends in excess of cumulative earnings
(472,184
)
 
(453,561
)
 Total shareholders' equity
1,341,433

 
1,328,693

 Noncontrolling interests
197,843

 
192,404

       Total equity
1,539,276

 
1,521,097

 
$
6,990,077

 
$
7,089,736


5



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
As of March 31, 2013

Condensed combined financial statement information of the unconsolidated affiliates is presented as follows:
(Unaudited; in thousands)
 
 As of
 
March 31,
2013

 
December 31,
2012
 ASSETS
 
 
 
 Investment in real estate assets
$
2,144,269

 
$
2,143,187

 Accumulated depreciation
(509,082
)
 
(492,864
)
 
1,635,187

 
1,650,323

 Developments in progress
48,495

 
21,809

 Net investment in real estate assets
1,683,682

 
1,672,132

 Other assets
164,980

 
175,540

 Total assets
$
1,848,662

 
$
1,847,672

 
 
 
 
LIABILITIES
 
 
 
 Mortgage and other indebtedness
$
1,454,672

 
$
1,456,622

 Other liabilities
38,776

 
48,538

 Total liabilities
1,493,448

 
1,505,160

 
 
 
 
OWNERS' EQUITY
 
 
 
 The Company
210,439

 
196,694

 Other investors
144,775

 
145,818

 Total owners' equity
355,214

 
342,512

 Total liabilities and owners’ equity
$
1,848,662

 
$
1,847,672

 
 
 
 
 
 
 
 
 
 
 
 
 
 Three Months Ended
March 31,
 
2013
 
2012
 
 
 
 
 Total revenues
$
60,719

 
$
62,294

 Depreciation and amortization
(19,148
)
 
(20,766
)
 Other operating expenses
(18,413
)
 
(18,947
)
 Income from operations
23,158

 
22,581

 Interest expense
(19,668
)
 
(21,111
)
 Net income
$
3,490

 
$
1,470

 
 
 
 
 
 
 
 
 
Company's Share for the
Three Months Ended March 31,
 
2013
 
2012
 
 
 
 
 Total revenues
$
31,670

 
$
33,411

 Depreciation and amortization
(9,948
)
 
(11,111
)
 Other operating expenses
(9,031
)
 
(9,831
)
 Income from operations
12,691

 
12,469

 Interest expense
(10,072
)
 
(11,203
)
 Net income
$
2,619

 
$
1,266


6



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months Ended March 31, 2013

The Company presents the ratio of earnings before interest, taxes, depreciation and amortization (EBITDA) to interest because the Company believes that the EBITDA to interest coverage ratio, along with cash flows from operating activities, investing activities and financing activities, provides investors an additional indicator of the Company's ability to incur and service debt.

Ratio of EBITDA to Interest Expense
(Dollars in thousands)
 
 Three Months Ended
March 31,
 
2013
 
2012
EBITDA:
 
 
 
Net income attributable to the Company
$
30,313

 
$
26,049

Adjustments:
 
 
 
Depreciation and amortization
71,555

 
62,258

Depreciation and amortization from unconsolidated affiliates
9,948

 
11,111

Depreciation and amortization from discontinued operations
107

 
1,015

Noncontrolling interests' share of depreciation and amortization in other consolidated subsidiaries
(1,607
)
 
(446
)
Interest expense
59,828

 
59,831

Interest expense from unconsolidated affiliates
10,072

 
11,203

Interest expense from discontinued operations

 
230

Noncontrolling interests' share of interest expense in other consolidated subsidiaries
(976
)
 
(460
)
Income and other taxes
(7
)
 
(86
)
Loss on impairment of real estate from discontinued operations

 
293

Abandoned projects
2

 
(124
)
Net income attributable to noncontrolling interest in earnings of operating partnership
3,491

 
4,362

Gain on depreciable property
(2
)
 
(493
)
Gain on discontinued operations
(779
)
 
(911
)
Company's share of total EBITDA
$
181,945

 
$
173,832

Interest Expense:
 
 
 
Interest expense
$
59,828

 
$
59,831

Interest expense from unconsolidated affiliates
10,072

 
11,203

Interest expense from discontinued operations

 
230

Noncontrolling interests' share of interest expense in other consolidated subsidiaries
(976
)
 
(460
)
Company's share of total interest expense
$
68,924

 
$
70,804

 
 
 
 
Ratio of EBITDA to Interest Expense
2.64

 
2.46


Reconciliation of EBITDA to Cash Flows Provided By Operating Activities
(In thousands)
 
Three Months Ended
March 31,
 
2013
 
2012
Company's share of total EBITDA
$
181,945

 
$
173,832

Interest expense
(59,828
)
 
(59,831
)
Interest expense from discontinued operations

 
(230
)
Noncontrolling interests' share of interest expense in other consolidated subsidiaries
976

 
460

Income and other taxes
7

 
86

Net amortization of deferred financing costs and debt premiums (discounts)
1,586

 
2,037

Net amortization of deferred financing costs and debt premiums (discounts) from discontinued operations

 
34

Net amortization of intangible lease assets and liabilities
(314
)
 
272

Depreciation and interest expense from unconsolidated affiliates
(20,020
)
 
(22,314
)
Noncontrolling interests' share of depreciation and amortization in other consolidated subsidiaries
1,607

 
446

Noncontrolling interests in earnings of other consolidated subsidiaries
6,081

 
6,140

Gain on outparcel sales
(543
)
 
(94
)
Equity in earnings of unconsolidated affiliates
(2,619
)
 
(1,266
)
Distributions of earnings from unconsolidated affiliates
4,465

 
3,167

Share-based compensation expense
1,464

 
1,275

Provision for doubtful accounts
698

 
668

Change in deferred tax assets
2,661

 
2,823

Changes in operating assets and liabilities
(50,661
)
 
(15,683
)
Cash flows provided by operating activities
$
67,505

 
$
91,822


7



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
As of March 31, 2013


Schedule of Mortgage and Other Indebtedness
(Dollars in thousands)


Location
Property
Original
Maturity Date
Optional
 Extended
Maturity Date
Interest
 Rate
Balance
 
Balance
 
Fixed
Variable
 
 
 
 
 
 
 
 
 
Operating Properties:
 
 
 
 
 
 
 
Madison, MS
The Forum at Grandview
Sep-13
Sep-14
3.20%
$
10,200

 
$

$
10,200

Columbia, SC
Columbia Place
Sep-13
 
5.45%
27,266

 
27,266


St. Louis, MO
South County Center
Oct-13
 
4.96%
71,740

 
71,740


Burlington, NC
Alamance Crossing West
Dec-13
Dec-15
3.20%
16,000

 

16,000

Joplin, MO
Northpark Mall
Mar-14
 
5.75%
33,501

 
33,501


D'lberville, MS
The Promenade
Dec-14
Dec-18
1.90%
53,780

 

53,780

Laredo, TX
Mall del Norte
Dec-14
 
5.04%
113,400

 
113,400


El Centro, CA
Imperial Valley Mall
Sep-15
 
4.99%
52,235

 
52,235


Rockford, IL
CherryVale Mall
Oct-15
 
5.00%
81,861

 
81,861


Brookfield, IL
Brookfield Square
Nov-15
 
5.08%
91,768

 
91,768


Madison, WI
East Towne Mall
Nov-15
 
5.00%
69,807

 
69,807


Madison, WI
West Towne Mall
Nov-15
 
5.00%
98,603

 
98,603


Bloomington, IL
Eastland Mall
Dec-15
 
5.85%
59,400

 
59,400


Decatur, IL
Hickory Point Mall
Dec-15
 
5.85%
29,481

 
29,481


Gettysburg, PA
The Outlet Shoppes at Gettysburg
Feb-16
 
5.87%
39,983

 
39,983


Nashville, TN
CoolSprings Crossing
Apr-16
 
2.14%
12,769

 (a)
12,769


Chattanooga, TN
Gunbarrel Pointe
Apr-16
 
2.24%
11,368

 (b)
11,368


Janesville, WI
Janesville Mall
Apr-16
 
8.38%
5,032

 
5,032


Stroud, PA
Stroud Mall
Apr-16
 
2.19%
34,155

 (c)
34,155


York, PA
York Galleria
Apr-16
 
2.15%
54,554

 (d)
54,554


Akron, OH
Chapel Hill Mall
Aug-16
 
6.10%
69,712

 
69,712


Chesapeake, VA
Greenbrier Mall
Aug-16
 
5.91%
76,708

 
76,708


Chattanooga, TN
Hamilton Place
Aug-16
 
5.86%
105,501

 
105,501


Midland, MI
Midland Mall
Aug-16
 
6.10%
34,403

 
34,403


St. Louis, MO
Chesterfield Mall
Sep-16
 
5.74%
140,000

 
140,000


Minot, ND
Dakota Square Mall
Nov-16
 
6.23%
58,294

 
58,294


Fairview Heights, IL
St. Clair Square
Dec-16
 
3.28%
123,500

 

123,500

Southaven, MS
Southaven Towne Center
Jan-17
 
5.50%
41,576

 
41,576


Cary, NC
Cary Towne Center
Mar-17
 
8.50%
55,370

 
55,370


Charleston, SC
Citadel Mall
Apr-17
 
5.68%
68,505

 
68,505


Chattanooga, TN
Hamilton Corner
Apr-17
 
5.67%
15,520

 
15,520


Layton, UT
Layton Hills Mall
Apr-17
 
5.66%
97,895

 
97,895


Lafayette, LA
Acadiana Mall
Apr-17
 
5.67%
136,977

 
136,977


Lexington, KY
The Plaza at Fayette Mall
Apr-17
 
5.67%
40,438

 
40,438


Fairview Heights, IL
The Shoppes at St. Clair Square
Apr-17
 
5.67%
20,494

 
20,494


Cincinnati, OH
EastGate Crossing
May-17
 
5.66%
15,251

 
15,251


El Paso, TX
The Outlet Shoppes at El Paso
Dec-17
 
7.06%
66,131

 
66,131


Bismarck, ND
Kirkwood Mall
Apr-18
 
5.75%
40,226

 
40,226


Winston-Salem, NC
Hanes Mall
Oct-18
 
6.99%
155,665

 
155,665


Terre Haute, IN
Honey Creek Mall
Jul-19
 
8.00%
30,694

 
30,694


Daytona Beach, FL
Volusia Mall
Jul-19
 
8.00%
52,802

 
52,802


Chattanooga, TN
The Terrace
Jun-20
 
7.25%
14,161

 
14,161


Burnsville, MN
Burnsville Center
Jul-20
 
6.00%
78,855

 
78,855


Huntsville, AL
Parkway Place
Jul-20
 
6.50%
40,046

 
40,046


Roanoke, VA
Valley View Mall
Jul-20
 
6.50%
61,976

 
61,976


Beaumont, TX
Parkdale Mall & Crossing
Mar-21
 
5.85%
91,438

 
91,438


Cincinnati, OH
EastGate Mall
Apr-21
 
5.83%
41,992

 
41,992


Chattanooga, TN
Hamilton Crossing & Expansion
Apr-21
 
5.99%
10,232

 
10,232


Little Rock, AR
Park Plaza Mall
Apr-21
 
5.28%
95,532

 
95,532


Wausau, WI
Wausau Center
Apr-21
 
5.85%
19,090

 
19,090



8



Location
Property
Original
Maturity Date
Optional
 Extended
Maturity Date
Interest
 Rate
Balance
 
Balance
 
Fixed
Variable
Lexington, KY
Fayette Mall
May-21
 
5.42%
178,270

 
178,270


St. Louis, MO
Mid Rivers Mall
May-21
 
5.88%
88,865

 
88,865


Burlington, NC
Alamance Crossing - East
Jul-21
 
5.83%
49,832

 
49,832


Asheville, NC
Asheville Mall
Sep-21
 
5.80%
75,914

 
75,914


Fayetteville, NC
Cross Creek Mall
Jan-22
 
4.54%
136,389

 
136,389


Oklahoma City, OK
The Outlet Shoppes at Oklahoma City
Jan-22
 
5.73%
58,600

 
58,600


North Charleston, SC
Northwoods Mall
Apr-22
 
5.08%
72,070

 
72,070


Douglasville, GA
Arbor Place
May-22
 
5.10%
120,604

 
120,604


Chattanooga, TN
CBL Center
Jun-22
 
5.00%
21,580

 
21,580


Saginaw, MI
Fashion Square
Jun-22
 
4.95%
41,350

 
41,350


Louisville, KY
Jefferson Mall
Jun-22
 
4.75%
70,400

 
70,400


Colonial Heights, VA
Southpark Mall
Jun-22
 
4.85%
66,270

 
66,270


Spartanburg, SC
WestGate Mall
Jul-22
 
4.99%
39,454

 
39,454


 
SUBTOTAL
 
 
 
$
3,885,485

 
$
3,682,005

$
203,480

Weighted average interest rate
 
 
 
5.30
%
 
5.43
%
2.91
%
 
 
 
 
 
 
 
 
 
Debt Premiums (Discounts): (e)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
St. Louis, MO
South County Center
Oct-13
 
5.50%
$
(203
)
 
$
(203
)
$

Joplin, MO
Northpark Mall
Mar-14
 
5.50%
68

 
68


El Centro, CA
Imperial Valley Mall
Sep-15
 
3.75%
1,624

 
1,624


St. Louis, MO
Chesterfield Mall
Sep-16
 
5.96%
(947
)
 
(947
)

Minot, ND
Dakota Square Mall
Nov-16
 
5.03%
2,514

 
2,514


El Paso, TX
The Outlet Shoppes at El Paso
Dec-17
 
4.75%
6,436

 
6,436


Bismarck, ND
Kirkwood Mall
Apr-18
 
4.25%
2,884

 
2,884


 
SUBTOTAL
 
 
 
$
12,376

 
$
12,376

$

Weighted average interest rate
 
 
 
4.46
%
 
4.46
%
 
 
 
 
 
 
 
 
 
 
Total Loans On Operating Properties And Debt Premiums (Discounts)
 
$
3,897,861

 
$
3,694,381

$
203,480

Weighted average interest rate
 
 
 
5.30
%
 
5.43
%
2.91
%
 
 
 
 
 
 
 
 
 
Construction Loans:
 
 
 
 
 
 
 
Woodstock, GA
The Outlet Shoppes at Atlanta
Aug-15
Aug-17
2.95%
$
28,114

 
$

$
28,114

 
SUBTOTAL
 
 
 
$
28,114

 
$

$
28,114

 
 
 
 
 
 
 
 
 
Credit Facilities:
 
 
 
 
 
 
 
Unsecured term facilities:
 
 
 
 
 
 
 
   General term loan
Apr-13
 
1.81%
$
228,000

 
$

$
228,000

   $600,000 capacity
Nov-15
Nov-16
2.06%
300,297

 

300,297

   $100,000 capacity
Feb-16
 
2.05%
10,179

 

10,179

   $600,000 capacity
Nov-16
Nov-17
2.06%
147,806

 

147,806

   $50,000 term loan
Feb-18
 
2.10%
50,000

 

50,000

 
SUBTOTAL
 
 
1.99%
$
736,282

 
$

$
736,282

 
 
 
 
 
 
 
 
 
Other
Pearland Town Center
 
 
 
$
18,264

(f)
$
18,264

$

 
 
 
 
 
 
 
 
 
Total Consolidated Debt
 
 
 
$
4,680,521

 
$
3,712,645

$
967,876

Weighted average interest rate
 
 
 
4.77
%
 
5.44
%
2.21
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

9



Location
Property
Original
Maturity Date
Optional
 Extended
Maturity Date
Interest
 Rate
Balance
 
Balance
 
Fixed
Variable
 
 
 
 
 
 
 
 
 
Plus CBL's Share Of Unconsolidated Affiliates' Debt:
 
 
 
 
 
 
Lee's Summit, MO
Summit Fair
Apr-13
 
5.00%
$
13,323

(g)
$

$
13,323

West Melbourne, FL
Hammock Landing Phase I
Nov-13
Nov-14
3.70%
41,236

 

41,236

West Melbourne, FL
Hammock Landing Phase II
Nov-13
 
3.70%
2,839

 

2,839

Port Orange, FL
The Pavilion at Port Orange
Mar-14
Mar-15
3.70%
63,030

 

63,030

Myrtle Beach, SC
Coastal Grand-Myrtle Beach
Oct-14
 
5.09%
39,582

(h)
39,582


Ft. Myers, FL
Gulf Coast Town Center Phase III
Jul-15
 
2.75%
6,658

 

6,658

Overland Park, KS
Oak Park Mall
Dec-15
 
5.85%
137,850

 
137,850


Raleigh, NC
Triangle Town Center
Dec-15
 
5.74%
91,162

 
91,162


Slidell, LA
Fremaux Town Center
Mar-16
Mar-18
2.33%
2,698

 

2,698

Greensboro, NC
Renaissance Center Phase I
Jul-16
 
5.61%
16,812

 
16,812


Clarksville, TN
Governor's Square Mall
Sep-16
 
8.23%
9,957

 
9,957


Paducah, KY
Kentucky Oaks Mall
Jan-17
 
5.27%
11,987

 
11,987


Greensboro, NC
The Shops at Friendly Center
Jan-17
 
5.90%
20,468

 
20,468


Harrisburg, PA
High Pointe Commons
May-17
 
5.74%
6,908

 
6,908


Ft. Myers, FL
Gulf Coast Town Center Phase I
Jul-17
 
5.60%
95,400

 
95,400


Harrisburg, PA
High Pointe Commons Phase II
Jul-17
 
6.10%
2,752

 
2,752


Nashville, TN
CoolSprings Galleria
Jun-18
 
6.98%
54,457

 
54,457


York, PA
York Town Center
Feb-22
 
4.90%
18,607

 
18,607


St. Louis, MO
West County Center
Dec-22
 
3.40%
95,000

 
95,000


Greensboro, NC
Friendly Shopping Center
Apr-23
 
3.48%
50,000

 
50,000


Greensboro, NC
Renaissance Center Phase II
Apr-23
 
3.49%
8,000

 
8,000


 
SUBTOTAL
 
 
 
$
788,726

 
$
658,942

$
129,784

 
 
 
 
 
 
 
 
 
Less Noncontrolling Interests' Share Of Consolidated Debt:
Noncontrolling Interest %
 
 
 
 
 
 
Gettysburg, PA
The Outlet Shoppes at Gettysburg
50%
 
5.87%
$
(19,991
)
 
$
(19,991
)
$

Chattanooga, TN
Hamilton Place
10%
 
5.86%
(10,550
)
 
(10,550
)

Chattanooga, TN
Hamilton Corner
10%
 
5.67%
(1,552
)
 
(1,552
)

El Paso, TX
The Outlet Shoppes at El Paso
25%
 
7.06%
(16,533
)
 
(16,533
)

Bismarck, ND
Kirkwood Mall
51%
 
5.75%
(20,515
)
 
(20,515
)

Chattanooga, TN
The Terrace
8%
 
7.25%
(1,133
)
 
(1,133
)

Chattanooga, TN
Hamilton Crossing & Expansion
8%
 
5.99%
(819
)
 
(819
)

Oklahoma City, OK
The Outlet Shoppes at Oklahoma City
25%
 
5.73%
(14,650
)
 
(14,650
)

Chattanooga, TN
CBL Center
8%
 
5.00%
(1,727
)
 
(1,727
)

 
SUBTOTAL
 
 
 
$
(87,470
)
 
$
(87,470
)
$

 
 
 
 
 
 
 
 
 
Less Noncontrolling Interests' Share Of Debt Premium:
 
 
 
 
 
El Paso, TX
The Outlet Shoppes at El Paso
25%
 
4.75%
$
(1,609
)
 
$
(1,609
)
$

 
 
 
 
 
 
 
 
 
Company's Share Of Consolidated And Unconsolidated Debt
 
$
5,380,168

 
$
4,282,508

$
1,097,660

Weighted average interest rate
 
 
 
4.79
%
 
5.40
%
2.39
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

10



Location
Property
Original
Maturity Date
Optional
 Extended
Maturity Date
Interest
 Rate
Balance
 
Balance
 
Fixed
Variable
Total Debt of Unconsolidated Affiliates:
 
 
 
 
 
 
 
Lee's Summit, MO
Summit Fair
Apr-13
 
5.00%
$
49,345

(g)
$

$
49,345

West Melbourne, FL
Hammock Landing Phase I
Nov-13
Nov-14
3.70%
41,236

 

41,236

West Melbourne, FL
Hammock Landing Phase II
Nov-13
 
3.70%
2,839

 

2,839

Port Orange, FL
The Pavilion at Port Orange
Mar-14
Mar-15
3.70%
63,030

 

63,030

Myrtle Beach, SC
Coastal Grand-Myrtle Beach
Oct-14
 
5.09%
79,165

(h)
79,165


Ft. Myers, FL
Gulf Coast Town Center Phase III
Jul-15
 
2.75%
6,658

 

6,658

Overland Park, KS
Oak Park Mall
Dec-15
 
5.85%
275,700

 
275,700


Raleigh, NC
Triangle Town Center
Dec-15
 
5.74%
182,323

 
182,323


Slidell, LA
Fremaux Town Center
Mar-16
Mar-18
2.33%
2,698

 

2,698

Greensboro, NC
Renaissance Center Phase I
Jul-16
 
5.61%
33,624

 
33,624


Clarksville, TN
Governor's Square Mall
Sep-16
 
8.23%
20,962

 
20,962


Paducah, KY
Kentucky Oaks Mall
Jan-17
 
5.27%
23,974

 
23,974


Greensboro, NC
The Shops at Friendly Center
Jan-17
 
5.90%
40,936

 
40,936


Harrisburg, PA
High Pointe Commons
May-17
 
5.74%
13,817

 
13,817


Ft. Myers, FL
Gulf Coast Town Center Phase I
Jul-17
 
5.60%
190,800

 
190,800


Harrisburg, PA
High Pointe Commons Phase II
Jul-17
 
6.10%
5,504

 
5,504


Nashville, TN
CoolSprings Galleria
Jun-18
 
6.98%
108,914

 
108,914


York, PA
York Town Center
Feb-22
 
4.90%
37,213

 
37,213


St. Louis, MO
West County Center
Dec-22
 
3.40%
190,000

 
190,000


Greensboro, NC
Friendly Shopping Center
Apr-23
 
3.48%
100,000

 
100,000


Greensboro, NC
Renaissance Center Phase II
Apr-23
 
3.49%
16,000

 
16,000


 
 
 
 
 
$
1,484,738

 
$
1,318,932

$
165,806

Weighted average interest rate
 
 
 
5.14
%
 
5.28
%
4.03
%
(a)
The Company has an interest rate swap on a notional amount of $12,769, amortizing to $11,313 over the term of the swap, related to CoolSprings Crossing to effectively fix the interest rate on that variable-rate loan. Therefore, this amount is currently reflected as having a fixed rate. The swap terminates in April 2016.
(b)
The Company has an interest rate swap on a notional amount of $11,368, amortizing to $10,083 over the term of the swap, related to Gunbarrel Point to effectively fix the interest rate on that variable-rate loan. Therefore, this amount is currently reflected as having a fixed rate. The swap terminates in April 2016.
(c)
The Company has an interest rate swap on a notional amount of $34,155, amortizing to $30,276 over the term of the swap, related to Stroud Mall to effectively fix the interest rate on that variable-rate loan. Therefore, this amount is currently reflected as having a fixed rate. The swap terminates in April 2016.
(d)
The Company has an interest rate swap on a notional amount of $54,554, amortizing to $48,337 over the term of the swap, related to York Galleria to effectively fix the interest rate on that variable-rate loan. Therefore, this amount is currently reflected as having a fixed rate. The swap terminates in April 2016.
(e)
The weighted average interest rates used for debt premiums (discounts) reflect the market interest rate in effect as of the assumption of the related debt.
(f)
Pearland Town Center is owned 88% by the Company and 12% by a noncontrolling partner. This amount represents the noncontrolling partner's equity contribution that is accounted for as a financing due to certain terms of the joint venture agreement.
(g)
Represents the 27% share of the outstanding balance of the construction financing that the Company has guaranteed. The maximum amount that the Company has guaranteed is approximately $13,323.
(h)
Represents a first mortgage securing the property. In addition to the first mortgage, there is also $18,000 of B-notes that are payable to the Company and its joint venture partner, each of which hold $9,000.



11



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
As of March 31, 2013

Schedule of Maturities of Mortgage and Other Indebtedness
(Dollars in thousands)

Based on Maturity Dates As Though All Extension Options Available Have Been Exercised:
Year
 
Consolidated Debt
 
CBL's Share of Unconsolidated Affiliates' Debt
 
Noncontrolling Interests' Share of Consolidated Debt
 
CBL's Share of Consolidated and Unconsolidated Debt
 
% of Total
 
 
 
 
 
 
 
 
 
 
 
2013
 
$
327,006

 
$
16,162

 
$

 
$
343,168

 
6.38
%
2014
 
175,365

 
80,818

 

 
256,183

 
4.76
%
2015
 
499,155

 
298,700

 

 
797,855

 
14.83
%
2016
 
1,076,455

 
26,769

 
(30,541
)
 
1,072,683

 
19.94
%
2017
 
734,077

 
137,515

 
(18,085
)
 
853,507

 
15.86
%
2018
 
299,671

 
57,155

 
(20,515
)
 
336,311

 
6.25
%
2019
 
83,496

 

 

 
83,496

 
1.55
%
2020
 
195,038

 

 
(1,133
)
 
193,905

 
3.60
%
2021
 
651,165

 

 
(819
)
 
650,346

 
12.09
%
2022
 
626,717

 
113,607

 
(16,377
)
 
723,947

 
13.46
%
2023
 

 
58,000

 

 
58,000

 
1.08
%
Face Amount of Debt
 
4,668,145

 
788,726

 
(87,470
)
 
5,369,401

 
99.80
%
Net Premiums on Debt
 
12,376

 

 
(1,609
)
 
10,767

 
0.20
%
Total
 
$
4,680,521

 
$
788,726

 
$
(89,079
)
 
$
5,380,168

 
100.00
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Based on Original Maturity Dates:
Year
 
Consolidated Debt
 
CBL's Share of Unconsolidated Affiliates' Debt
 
Noncontrolling Interests' Share of Consolidated Debt
 
CBL's Share of Consolidated and Unconsolidated Debt
 
% of Total
 
 
 
 
 
 
 
 
 
 
 
2013
 
$
353,206

 
$
57,398

 
$

 
$
410,604

 
7.63
%
2014
 
218,945

 
102,612

 

 
321,557

 
5.98
%
2015
 
811,566

 
235,670

 

 
1,047,236

 
19.47
%
2016
 
923,964

 
29,467

 
(30,541
)
 
922,890

 
17.15
%
2017
 
558,157

 
137,515

 
(18,085
)
 
677,587

 
12.59
%
2018
 
245,891

 
54,457

 
(20,515
)
 
279,833

 
5.20
%
2019
 
83,496

 

 

 
83,496

 
1.55
%
2020
 
195,038

 

 
(1,133
)
 
193,905

 
3.60
%
2021
 
651,165

 

 
(819
)
 
650,346

 
12.09
%
2022
 
626,717

 
113,607

 
(16,377
)
 
723,947

 
13.46
%
2023
 

 
58,000

 

 
58,000

 
1.08
%
Face Amount of Debt
 
4,668,145

 
788,726

 
(87,470
)
 
5,369,401

 
99.80
%
Net Premiums on Debt
 
12,376

 

 
(1,609
)
 
10,767

 
0.20
%
Total
 
$
4,680,521

 
$
788,726

 
$
(89,079
)
 
$
5,380,168

 
100.00
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unsecured Debt Covenant Compliance Ratios For the Three Months Ended March 31, 2013
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Covenant
 
 
 
 
 
 
 
Required
 
Actual
Debt to total asset value
 
 
 
 
 
 
 
<60%
 
51.7%
Ratio of unencumbered asset value to unsecured indebtedness
 
 
 
 
 
 >1.60x
 
3.52x
Ratio of unencumbered NOI to unsecured interest expense
 
 
 
 
 
 >1.75x
 
7.72x
Ratio of EBITDA to fixed charges (debt service)
 
 
 
 
 
 >1.50x
 
2.05x

12



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months Ended March 31, 2013


New and Renewal Leasing Activity of Same Small Shop Space Less Than 10,000 Square Feet

Property Type
 
Square
Feet
 
Prior Gross
Rent PSF
 
New
Initial Gross
Rent PSF
 
% Change
Initial
 
New
Average Gross
Rent PSF (2)
 
% Change
Average
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
All Property Types (1)
 
573,939

 
$
38.41

 
$
40.90

 
6.5
%
 
$
42.51

 
10.7
%
 
Stabilized malls
 
538,405

 
39.57

 
42.17

 
6.6
%
 
43.83

 
10.8
%
 
  New leases
 
118,449

 
44.73

 
56.13

 
25.5
%
 
59.43

 
32.9
%
 
  Renewal leases
 
419,956

 
38.12

 
38.23

 
0.3
%
 
39.43

 
3.4
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Leasing Activity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Square
Feet
 
 
 
 
 
 
 
 
 
 
 
Quarter:
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating portfolio:
 
 
 
 
 
 
 
 
 
 
 
 
 
New leases
 
334,910

 
 
 
 
 
 
 
 
 
 
 
Renewal leases
 
1,002,139

 
 
 
 
 
 
 
 
 
 
 
Development portfolio
 
86,790

 
 
 
 
 
 
 
 
 
 
 
Total leased
 
1,423,839

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average Annual Base Rents Per Square Foot (3) By Property Type For Small Shop Space Less Than 10,000 Square Feet
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of March 31,
 
 
 
 
 
 
 
 
 
 
 
2013
 
2012
 
 
 
 
 
 
 
 
 
Stabilized malls
 
$
29.42

 
$
29.42

 
 
 
 
 
 
 
 
 
Non-stabilized malls
 
23.02

 
22.64

 
 
 
 
 
 
 
 
 
Associated centers
 
11.91

 
11.77

 
 
 
 
 
 
 
 
 
Community centers
 
15.67

 
15.48

 
 
 
 
 
 
 
 
 
Office buildings
 
19.31

 
18.09

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Includes stabilized malls, associated centers, community centers and other. 
 
 
 
 
 
 
 
 
 
(2)  Average Gross Rent does not incorporate allowable future increases for recoverable common area expenses. 
 
 
 
(3)  Average annual base rents per square foot are based on contractual rents in effect as of March 31, 2013, including the impact of any rent concessions. 
 
 



13



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
As of March 31, 2013


Top 25 Tenants Based On Percentage Of Total Annual Revenues
 
Tenant
 
Number of
 Stores
 
Square Feet
 
Percentage of Total Annualized Revenues
1
Limited Brands, LLC (1)
 
165

 
 
838,729

 
3.20%
2
Foot Locker, Inc.
 
163

 
 
638,796

 
2.37%
3
AE Outfitters Retail Company
 
89

 
 
526,869

 
2.09%
4
The Gap, Inc.
 
72

 
 
823,985

 
1.70%
5
Signet Jewelers Limited (2)
 
109

 
 
198,948

 
1.68%
6
Genesco Inc. (3)
 
197

 
 
297,138

 
1.57%
7
JC Penney Company, Inc. (4)
 
75

 
 
8,663,559

 
1.52%
8
Abercrombie & Fitch, Co.
 
67

 
 
455,731

 
1.50%
9
Dick's Sporting Goods, Inc. (5)
 
23

 
 
1,287,809

 
1.47%
10
Dress Barn, Inc. (6)
 
135

 
 
643,943

 
1.35%
11
Luxottica Group, S.P.A. (7)
 
128

 
 
284,046

 
1.33%
12
Aeropostale, Inc.
 
89

 
 
324,595

 
1.28%
13
Express Fashions
 
49

 
 
409,730

 
1.28%
14
Zale Corporation
 
123

 
 
132,603

 
1.22%
15
Finish Line, Inc.
 
69

 
 
365,663

 
1.19%
16
Best Buy Co., Inc. (8)
 
67

 
 
554,025

 
1.02%
17
New York & Company, Inc.
 
48

 
 
335,403

 
1.02%
18
Forever 21 Retail, Inc.
 
23

 
 
421,545

 
0.98%
19
Charlotte Russe Holding, Inc.
 
51

 
 
349,615

 
0.98%
20
The Buckle, Inc.
 
51

 
 
256,656

 
0.92%
21
Sun Capital Partners, Inc. (9)
 
45

 
 
635,496

 
0.87%
22
The Children's Place Retail Stores, Inc.
 
59

 
 
260,951

 
0.85%
23
Claire's Stores, Inc.
 
120

 
 
143,785

 
0.80%
24
Sears, Roebuck and Co. (10)
 
68

 
 
9,163,816

 
0.76%
25
Barnes & Noble Inc.
 
19

 
 
579,099

 
0.76%
 
 
 
2,104

 
 
28,592,535

 
33.71%
 
 
 
 
 
 
 
 
 
(1)
Limited Brands, LLC operates Victoria's Secret and Bath & Body Works.
(2)
Signet Group plc operates Kay Jewelers, Marks & Morgan, JB Robinson, Shaw's Jewelers, Osterman's Jewelers, LeRoy's Jewelers, Jared Jewelers, Belden Jewelers and Rogers Jewelers.
(3)
Genesco Inc. operates Journey's, Jarman, Underground Station, Hat World, Lids, Hat Zone, and Cap Factory stores.
(4)
JC Penney Company, Inc. owns 36 of these stores.
(5)
Dick's Sporting Goods, Inc. operates Dick's Sporting Goods and Golf Galaxy stores.
(6)
Dress Barn, Inc. operates Justice, dressbarn and maurices.
(7)
Luxottica Group, S.P.A. operates Lenscrafters, Sunglass Hut, and Pearle Vision.
(8)
Best Buy Co., Inc. operates Best Buy and Best Buy Mobile.
(9)
Sun Capital Partners, Inc. operates Gordmans, Limited Stores, Fazoli's Restaurants, Smokey Bones and Bar Louie Restaurants. SunCapital no longer operates Life Uniforms.
(10)
Sears, Roebuck and Co. owns 49 of these stores.

14



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
For the Three Months Ended March 31, 2013

Capital Expenditures
(In thousands)
 
Three Months Ended
March 31,
 
2013
 
2012
 
 
 
 
Tenant allowances
$
8,498

 
$
10,319

 
 
 
 
Renovations
2,386

 
796

 
 
 
 
Deferred maintenance:
 
 
 
Parking lot and parking lot lighting
190

 
90

Roof repairs and replacements
465

 
1,489

Other capital expenditures
1,322

 
2,291

Total deferred maintenance expenditures
1,977

 
3,870

 
 
 
 
Total capital expenditures
$
12,861

 
$
14,985


The capital expenditures incurred for maintenance such as parking lot repairs, parking lot lighting and roofs are classified as deferred maintenance expenditures. These expenditures are billed to tenants as common area maintenance expense and the majority is recovered over a five to fifteen year period. Renovation capital expenditures are for remodelings and upgrades to enhance our competitive position in the market area. A portion of these expenditures covering items such as new floor coverings, painting, lighting and new seating areas are also recovered through tenant billings. The costs of other items such as new entrances, new ceilings and skylights are not recovered from tenants. We estimate that 30% of our renovation expenditures are recoverable from our tenants over a ten to fifteen year period. The third category of capital expenditures is tenant allowances, sometimes made to third-generation tenants. Tenant allowances are recovered through minimum rents from the tenants over the term of the lease.


Deferred Leasing Costs Capitalized
(In thousands)
 
2013
 
2012
Quarter ended:
 
 
 
March 31,
$
461

 
$
533

June 30,
 
 
950

September 30,
 
 
934

December 31,
 
 
768

 
$
461

 
$
3,185


15



CBL & Associates Properties, Inc.
Supplemental Financial And Operating Information
As of March 31, 2013


Properties Under Development at March 31, 2013
(Dollars in thousands)

Property
 
Location
 
Total Project Square Feet
 
Total
Cost (a)
 
Cost to
Date (b)
 
Expected
Opening Date
 
Initial
Unleveraged
Yield
Outlet Center:
 
 
 
 
 
 
 
 
 
 
 
 
The Outlet Shoppes at Atlanta (c)
 
Woodstock, GA
 
370,456

 
$
80,490

 
$
42,965

 
July-13
 
11.7
%
 
 
 
 
 
 
 
 
 
 
 
 
 
Community Centers:
 
 
 
 
 
 
 
 
 
 
 
 
Fremaux Town Center - Phase I (d)
 
Slidell, LA
 
641,992

 
$
52,396

 
$
24,219

 
Summer-14
 
8.5
%
The Crossings at Marshalls Creek
 
Middle Smithfield, PA
 
104,525

 
18,983

 
12,879

 
June-13
 
9.8
%
 
 
 
 
746,517

 
$
71,379

 
$
37,098

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mall Expansions:
 
 
 
 
 
 
 
 
 
 
 
 
Cross Creek Mall - Shops
 
Fayetteville, NC
 
45,620

 
$
15,831

 
$
2,856

 
November-13
 
9.8
%
Volusia Mall - Restaurant District
 
Daytona Beach, FL
 
27,500

 
7,114

 
4,907

 
Fall-13
 
10.4
%
The Shoppes at Southaven Towne Center - Phase II
 
Southaven, MS
 
22,925

 
3,968

 
346

 
November-13
 
12.2
%
West Towne Mall
 
Madison, WI
 
22,500

 
5,454

 
311

 
October-13
 
11.8
%
 
 
 
 
118,545

 
$
32,367

 
$
8,420

 
 
 
 
Mall Redevelopments:
 
 
 
 
 
 
 
 
 
 
 
 
Monroeville Mall - JC Penney/Cinemark (e)
 
Pittsburgh, PA
 
78,223

 
26,178

 
12,582

 
October-12/Winter-13
 
7.6
%
Southpark Mall - Dick's Sporting Goods
 
Colonial Heights, VA
 
85,322

 
9,379

 
1,527

 
October-13
 
6.5
%
 
 
 
 
163,545

 
35,557

 
14,109

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Associated Center Redevelopment:
 
 
 
 
 
 
 
 
 
 
 
 
The Shops at Northgate
 
Chattanooga, TN
 
75,018

 
$
6,105

 
$
1,771

 
October-13
 
9.2
%
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Properties Under Development
 
 
 
1,474,081

 
$
225,898

 
$
104,363

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(a) Total Cost is presented net of reimbursements to be received.
 
 
 
 
 
 
 
 
 
 
(b) Cost to Date does not reflect reimbursements until they are received.
 
 
 
 
 
 
 
 
 
 
(c) This property is a 75/25 joint venture. Total cost and cost to date are reflected at 100%
 
 
 
 
 
 
 
 
(d) This property is a 65/35 joint venture. Total cost and cost to date are reflected at 100%
 
 
 
 
 
 
 
 
(e) JC Penney opened October 2012. Cinemark to open Winter 2013.
 
 
 
 
 
 
 
 
 
 


16