CBL Properties Reports Third Quarter 2026 Results and Raises Full-Year Guidance
The share repurchase authorization follows refinancing activity that added over $45.0 million in annual free cash flow.
Sentiment and the balance of points
Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.
Same-Center NOI Up
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
Net income attributable to common shareholders |
|
$ |
0.37 |
|
|
$ |
2.38 |
|
|
$ |
3.31 |
|
|
$ |
2.78 |
|
Funds from Operations ("FFO") |
|
$ |
1.05 |
|
|
$ |
2.17 |
|
|
$ |
5.76 |
|
|
$ |
4.82 |
|
FFO, as adjusted (1) |
|
$ |
1.90 |
|
|
$ |
1.55 |
|
|
$ |
5.52 |
|
|
$ |
4.94 |
|
(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 Q3 2026 and the nine months ended September 30, 2026, increased
3.8% and2.6% , respectively, compared with the prior-year periods. FFO, as adjusted, per share for Q3 2026 was , compared with$1.90 per share for the prior-year period, an increase of$1.55 23% . FFO, as adjusted, per share for the nine months ended September 30, 2026, was compared with$5.52 per share for the prior-year period, an increase of$4.94 12% . Results for the quarter contributed to an increase in full-year 2026 guidance (see Outlook and Guidance). -
More than 930,000 square feet of leases were signed in Q3 2026, including approximately 460,000 square feet of comparable new and renewal leases signed at a
6.8% increase in average gross rents versus prior rents. -
Same-center tenant sales per square foot for the third quarter 2026 increased approximately
3.0% as compared with the prior-year period. Same-center tenant sales per square foot for the rolling 12 months ended September 30, 2026, of , increased$463 3.6% as compared with the prior-year period. -
Portfolio occupancy was
91.5% as of September 30, 2026, an increase of 130 bps from portfolio occupancy of90.2% as of September 30, 2025 and 110 bps sequentially. Mall occupancy increased 210 basis points year over year despite bankruptcy-related store closures of approximately 68,000 square feet, which reduced mall occupancy by nearly 50 basis points. -
As of September 30, 2026, the Company had
of unrestricted cash and marketable securities, including CBL's share of joint venture cash of$366.7 million .$15.8 million -
On October 14, 2026, CBL's Board of Directors approved a dividend of
per common share for the fourth quarter of 2026, representing an annual dividend of$0.625 per share.$2.50 -
On November 4, 2026, CBL's Board of Directors authorized a stock repurchase program under which the Company may repurchase up to
of its common stock.$25.0 million
"CBL delivered another quarter of excellent operating results, with third quarter same-center NOI growing by
“Leasing demand remains high as our leasing team signed more than 930,000 square feet of new and renewal leases in the quarter, adding
“We are pleased to have closed on the
"Yesterday, our Board of Directors approved a new
Same-center Net Operating Income (“NOI”) (1): |
||||||||
|
|
Three Months Ended September 30, |
|
|||||
|
|
2026 |
|
|
2025 |
|
||
Total Revenues |
|
$ |
144,000 |
|
|
$ |
137,913 |
|
Total Expenses |
|
$ |
(47,795 |
) |
|
$ |
(45,205 |
) |
Total portfolio same-center NOI |
|
$ |
96,205 |
|
|
$ |
92,708 |
|
Total same-center NOI percentage change |
|
|
3.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
||
Estimate for uncollectable revenues (recovery) |
|
$ |
12 |
|
|
$ |
1,891 |
|
(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 third quarter 2026 increased
|
|
Nine Months Ended September 30, |
|
|||||
|
|
2026 |
|
|
2025 |
|
||
Total Revenues |
|
$ |
426,231 |
|
|
$ |
416,780 |
|
Total Expenses |
|
$ |
(141,242 |
) |
|
$ |
(139,146 |
) |
Total portfolio same-center NOI |
|
$ |
284,989 |
|
|
$ |
277,634 |
|
Total same-center NOI percentage change |
|
|
2.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
||
Estimate for uncollectable revenues (recovery) |
|
$ |
2,255 |
|
|
$ |
3,103 |
|
Same-center NOI for the nine months ended September 30, 2026, increased
PORTFOLIO OPERATIONAL RESULTS |
||||
Occupancy(1): |
||||
|
|
As of September 30, |
||
|
|
2026 |
|
2025 |
Total portfolio |
|
|
|
|
Malls, lifestyle centers and outlet centers: |
|
|
|
|
Total malls |
|
|
|
|
Total lifestyle centers |
|
|
|
|
Total outlet centers |
|
|
|
|
Total same-center malls, lifestyle centers and outlet centers |
|
|
|
|
Open-air centers |
|
|
|
|
All Other Properties |
|
|
|
|
(1) |
Occupancy for malls, lifestyle centers and outlet centers represents 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
|
|
Nine Months Ended
|
|
|
2026 |
|
2026 |
All Property Types |
|
|
|
|
Stabilized Malls, Lifestyle Centers and Outlet Centers |
|
|
|
|
New leases |
|
|
|
|
Renewal leases |
|
|
|
|
Open-air Centers |
|
|
|
|
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 September 30, |
|
|
|
|||||
|
|
2026 |
|
|
2025 |
|
|
% Change |
||
Malls, lifestyle centers and outlet centers same-center sales per square foot |
|
$ |
463 |
|
|
$ |
447 |
|
|
|
DIVIDEND
On October 14, 2026, CBL announced a cash dividend of
DIVIDEND TAX ATTRIBUTES
As further described in the Equity section of CBL’s most recent Annual Report on Form 10-K, the five-year recognition period under Section 382 of the Internal Revenue Code that followed CBL’s emergence from bankruptcy expired on November 1, 2026. CBL’s ability to recognize certain tax deductions is no longer limited by the 2021 ownership change.
CBL now has flexibility to optimize its portfolio composition, monetize non-core assets, and return capital to shareholders more tax efficiently. In 2027, CBL may be able to use this flexibility by disposing of assets with large tax losses. Doing so could result in more favorable return of capital tax treatment for dividends, which defers taxation until a shareholder’s cost basis is recovered and offers tax advantages over ordinary REIT dividends that are typically taxed as ordinary income.
Future tax treatment and individual shareholder taxation are subject to changes in the Internal Revenue Code, the completion of asset sales with significant losses, and other factors that CBL cannot guarantee or predict with accuracy.
FINANCING ACTIVITY
Refinancing and Loan Modification Activity
Year-to-date, CBL has closed nearly
In October, CBL closed a
In August, CBL and its joint venture partner closed on the extension and modification of the
In May, CBL closed a
In May, CBL also completed the refinancing of Fayette Mall, a dominant super-regional enclosed mall located in
In April, CBL closed on a
Additionally in April, CBL and its joint venture partner closed on a
In March, CBL refinanced its existing
Other Financing Activity
Six non-recourse loans aggregating approximately
In May, The Outlet Shoppes at
In February, Jefferson Mall in
In July 2025, Southpark Mall in
CBL is in discussions with the lenders for Arbor Place Mall in
TRANSACTION ACTIVITY
Year-to-date, CBL has generated gross sales proceeds at CBL’s share of more than
Both Old Hickory Mall and Eastland Mall generate minimal NOI, and their sales, along with the sales of ten land parcels, are consistent with CBL’s ongoing strategy of unlocking value from land, open-air and other assets. By exiting non-core assets that contribute little to earnings, CBL is improving the overall quality of its portfolio and generating cash to redeploy into higher-yielding opportunities.
STOCK REPURCHASE PROGRAM
On November 4, 2026, CBL's Board of Directors authorized a stock repurchase program under which the Company may repurchase up to
OUTLOOK AND GUIDANCE
CBL is increasing FFO, as adjusted, guidance for 2026 to the range of
|
|
Low |
|
|
High |
|
||
2026 Net Income (in millions) |
|
$ |
112.1 |
|
|
$ |
115.2 |
|
2026 FFO, as adjusted (in millions) |
|
$ |
226.7 |
|
|
$ |
229.8 |
|
2026 WA Share Count |
|
|
30.9 |
|
|
|
30.9 |
|
2026 FFO, as adjusted, per share |
|
$ |
7.34 |
|
|
$ |
7.44 |
|
2026 Same-Center NOI ("SC NOI") (in millions) (1) |
|
$ |
386.3 |
|
|
$ |
392.1 |
|
2026 change in same-center NOI |
|
|
0.75 |
% |
|
|
2.25 |
% |
Reconciliation of GAAP Earnings Per Share to 2026 FFO, as Adjusted, Per Share: |
||||||||
|
|
Low |
|
|
High |
|
||
Expected diluted earnings per common share |
|
$ |
3.63 |
|
|
$ |
3.73 |
|
Incremental earnings allocable to unvested restricted stock for FFO |
|
|
(0.06 |
) |
|
|
(0.06 |
) |
Depreciation and amortization |
|
|
5.03 |
|
|
|
5.03 |
|
Gain on depreciable property |
|
|
(1.30 |
) |
|
|
(1.30 |
) |
Expected FFO, per diluted, fully converted common share |
|
|
7.30 |
|
|
|
7.40 |
|
Debt discount accretion, net of noncontrolling interests' share |
|
|
0.60 |
|
|
|
0.60 |
|
Adjustment for unconsolidated affiliates with negative investment |
|
|
0.05 |
|
|
|
0.05 |
|
Non-cash interest expense |
|
|
0.87 |
|
|
|
0.87 |
|
Excess proceeds from CID |
|
|
(0.15 |
) |
|
|
(0.15 |
) |
Gain on deconsolidation |
|
|
(1.33 |
) |
|
|
(1.33 |
) |
Expected FFO, as adjusted, per diluted, fully converted common share |
|
$ |
7.34 |
|
|
$ |
7.44 |
|
Reconciliation of Net Income to SC NOI (in millions): |
||||||||
|
|
Low |
|
|
High |
|
||
Net income (loss) |
|
$ |
112.1 |
|
|
$ |
115.2 |
|
Adjustments (1): |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
155.7 |
|
|
|
155.7 |
|
Gain on sales of depreciable property |
|
|
(40.1 |
) |
|
|
(40.1 |
) |
Adjustments for unconsolidated affiliates(2) |
|
|
7.9 |
|
|
|
7.9 |
|
Non-comparable property NOI |
|
|
(63.0 |
) |
|
|
(63.0 |
) |
Other (income) expenses, net(3) |
|
|
158.9 |
|
|
|
158.9 |
|
Non-property (income) expenses, net(4) |
|
|
51.5 |
|
|
|
54.2 |
|
Earnings allocable to unvested restricted stock in net income (loss) |
|
|
3.3 |
|
|
|
3.3 |
|
Total Same-Center NOI |
|
$ |
386.3 |
|
|
$ |
392.1 |
|
(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) |
|
$ |
55.0 |
|
$ |
65.0 |
|
2026 Estimated development/redevelopment expenditures |
|
|
5.0 |
|
|
7.0 |
|
2026 Estimated principal amortization (including est. term loan ECF) |
|
|
58.0 |
|
|
63.0 |
|
Total Estimate |
|
$ |
118.0 |
|
$ |
135.0 |
|
(1) Excludes amounts related to properties which have |
|||||||
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 85 properties totaling 54.8 million square feet across 23 states, including 54 high-quality enclosed malls, outlet centers and lifestyle retail centers as well as more than 20 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 September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Rental revenues |
|
$ |
143,865 |
|
|
$ |
134,786 |
|
|
$ |
427,252 |
|
|
$ |
408,599 |
|
Management, development and leasing fees |
|
|
1,599 |
|
|
|
1,226 |
|
|
|
4,367 |
|
|
|
3,900 |
|
Other |
|
|
3,233 |
|
|
|
3,268 |
|
|
|
9,525 |
|
|
|
9,454 |
|
Total revenues |
|
|
148,697 |
|
|
|
139,280 |
|
|
|
441,144 |
|
|
|
421,953 |
|
EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Property operating |
|
|
(27,341 |
) |
|
|
(27,383 |
) |
|
|
(81,371 |
) |
|
|
(76,844 |
) |
Depreciation and amortization |
|
|
(35,084 |
) |
|
|
(39,900 |
) |
|
|
(109,465 |
) |
|
|
(125,143 |
) |
Real estate taxes |
|
|
(14,730 |
) |
|
|
(12,970 |
) |
|
|
(42,851 |
) |
|
|
(43,728 |
) |
Maintenance and repairs |
|
|
(11,375 |
) |
|
|
(9,594 |
) |
|
|
(34,549 |
) |
|
|
(33,432 |
) |
General and administrative |
|
|
(14,204 |
) |
|
|
(17,787 |
) |
|
|
(47,573 |
) |
|
|
(53,682 |
) |
Loss on impairment |
|
|
— |
|
|
|
(1,736 |
) |
|
|
— |
|
|
|
(3,193 |
) |
Other |
|
|
— |
|
|
|
(45 |
) |
|
|
30 |
|
|
|
(75 |
) |
Total expenses |
|
|
(102,734 |
) |
|
|
(109,415 |
) |
|
|
(315,779 |
) |
|
|
(336,097 |
) |
OTHER INCOME (EXPENSES): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest and other income |
|
|
8,400 |
|
|
|
3,247 |
|
|
|
14,849 |
|
|
|
9,879 |
|
Interest expense |
|
|
(66,127 |
) |
|
|
(44,779 |
) |
|
|
(148,742 |
) |
|
|
(132,963 |
) |
Loss on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(217 |
) |
(Loss) gain on deconsolidation |
|
|
(107 |
) |
|
|
33,851 |
|
|
|
41,152 |
|
|
|
33,851 |
|
Gain on sales of real estate assets |
|
|
5,394 |
|
|
|
51,228 |
|
|
|
20,429 |
|
|
|
74,099 |
|
Income tax benefit (provision) |
|
|
1,076 |
|
|
|
(48 |
) |
|
|
1,664 |
|
|
|
54 |
|
Equity in earnings of unconsolidated affiliates |
|
|
17,246 |
|
|
|
1,696 |
|
|
|
49,834 |
|
|
|
15,046 |
|
Total other income (expenses), net |
|
|
(34,118 |
) |
|
|
45,195 |
|
|
|
(20,814 |
) |
|
|
(251 |
) |
Net income |
|
|
11,845 |
|
|
|
75,060 |
|
|
|
104,551 |
|
|
|
85,605 |
|
Net (income) loss attributable to noncontrolling interests in: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating Partnership |
|
|
(8 |
) |
|
|
— |
|
|
|
(24 |
) |
|
|
(8 |
) |
Other consolidated subsidiaries |
|
|
(44 |
) |
|
|
368 |
|
|
|
197 |
|
|
|
1,379 |
|
Net income attributable to the Company |
|
|
11,793 |
|
|
|
75,428 |
|
|
|
104,724 |
|
|
|
86,976 |
|
Earnings allocable to unvested restricted stock |
|
|
(448 |
) |
|
|
(1,161 |
) |
|
|
(2,441 |
) |
|
|
(1,345 |
) |
Net income attributable to common shareholders |
|
$ |
11,345 |
|
|
$ |
74,267 |
|
|
$ |
102,283 |
|
|
$ |
85,631 |
|
Basic and diluted per share data attributable to common shareholders: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic earnings per share |
|
$ |
0.38 |
|
|
$ |
2.44 |
|
|
$ |
3.39 |
|
|
$ |
2.81 |
|
Diluted earnings per share |
|
|
0.37 |
|
|
|
2.38 |
|
|
|
3.31 |
|
|
|
2.78 |
|
Weighted-average basic shares |
|
|
30,222 |
|
|
|
30,406 |
|
|
|
30,209 |
|
|
|
30,427 |
|
Weighted-average diluted shares |
|
|
30,998 |
|
|
|
31,313 |
|
|
|
30,870 |
|
|
|
30,851 |
|
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 September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
Net income attributable to common shareholders |
|
$ |
11,345 |
|
|
$ |
74,267 |
|
|
$ |
102,283 |
|
|
$ |
85,631 |
|
Noncontrolling interest in income of Operating Partnership |
|
|
8 |
|
|
|
— |
|
|
|
24 |
|
|
|
8 |
|
Earnings allocable to unvested restricted stock |
|
|
(327 |
) |
|
|
318 |
|
|
|
(1,757 |
) |
|
|
(984 |
) |
Depreciation and amortization expense of: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Consolidated properties |
|
|
35,084 |
|
|
|
39,900 |
|
|
|
109,465 |
|
|
|
125,143 |
|
Unconsolidated affiliates |
|
|
3,093 |
|
|
|
3,167 |
|
|
|
9,348 |
|
|
|
9,855 |
|
Non-real estate assets |
|
|
(217 |
) |
|
|
(248 |
) |
|
|
(657 |
) |
|
|
(742 |
) |
Noncontrolling interests' share of depreciation and amortization in other consolidated subsidiaries |
|
|
(273 |
) |
|
|
(385 |
) |
|
|
(948 |
) |
|
|
(1,190 |
) |
Loss on impairment, including our share of unconsolidated affiliates, net of taxes |
|
|
91 |
|
|
|
1,736 |
|
|
|
91 |
|
|
|
3,496 |
|
Gain on depreciable property, including our share of unconsolidated affiliates, net of taxes |
|
|
(16,113 |
) |
|
|
(50,936 |
) |
|
|
(40,126 |
) |
|
|
(72,642 |
) |
FFO allocable to Operating Partnership common unitholders |
|
|
32,691 |
|
|
|
67,819 |
|
|
|
177,723 |
|
|
|
148,575 |
|
Debt discount accretion, including our share of unconsolidated affiliates and net of noncontrolling interests' share (1) |
|
|
4,057 |
|
|
|
9,180 |
|
|
|
14,879 |
|
|
|
27,584 |
|
Adjustment for unconsolidated affiliates with negative investment (2) |
|
|
1,279 |
|
|
|
6,817 |
|
|
|
(3,386 |
) |
|
|
10,453 |
|
Excess proceeds from CID (3) |
|
|
(4,631 |
) |
|
|
— |
|
|
|
(4,631 |
) |
|
|
— |
|
Non-cash default interest expense (4) |
|
|
25,342 |
|
|
|
(1,326 |
) |
|
|
26,931 |
|
|
|
(446 |
) |
Loss (gain) on deconsolidation (5) |
|
|
107 |
|
|
|
(33,851 |
) |
|
|
(41,152 |
) |
|
|
(33,851 |
) |
Loss on extinguishment of debt (6) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
217 |
|
FFO allocable to Operating Partnership common unitholders, as adjusted |
|
$ |
58,845 |
|
|
$ |
48,639 |
|
|
$ |
170,364 |
|
|
$ |
152,532 |
|
FFO per diluted share |
|
$ |
1.05 |
|
|
$ |
2.17 |
|
|
$ |
5.76 |
|
|
$ |
4.82 |
|
FFO, as adjusted, per diluted share |
|
$ |
1.90 |
|
|
$ |
1.55 |
|
|
$ |
5.52 |
|
|
$ |
4.94 |
|
Weighted-average common and potential dilutive common units outstanding |
|
|
31,003 |
|
|
|
31,319 |
|
|
|
30,876 |
|
|
|
30,856 |
|
(1) |
In conjunction with the acquisition of the Company's partners' |
(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) |
During the three and nine months ended September 30, 2026, the Company received excess proceeds at one of our properties related to bonds issued by the community improvement district ("CID") where the property is located. |
(4) |
The three and nine months ended September 30, 2026 include non-cash default interest on loans past their maturity date, including one loan for which non-cash default interest expense was retroactive to November 1, 2020. The three and nine months ended September 30, 2025 include non-cash default interest on a loan past its maturity date and the reversal of previously accrued non-cash default interest. The accrued non-cash default interest is expected to be resolved when the respective property is either sold or conveyed to the lender in satisfaction of the debt. |
(5) |
During the nine months ended September 30, 2026, the Company deconsolidated The Outlet Shoppes at |
(6) |
During the nine months ended September 30, 2025, the Company made a partial paydown on the 2032 non-recourse bank loan and recognized loss on extinguishment of debt related to a prepayment fee. |
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
Diluted EPS attributable to common shareholders |
|
$ |
0.37 |
|
|
$ |
2.38 |
|
|
$ |
3.31 |
|
|
$ |
2.78 |
|
Add amounts per share included in FFO: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Earnings allocable to unvested restricted stock |
|
|
(0.02 |
) |
|
|
0.01 |
|
|
|
(0.05 |
) |
|
|
(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 |
|
|
1.22 |
|
|
|
1.35 |
|
|
|
3.80 |
|
|
|
4.31 |
|
Loss on impairment, including our share of unconsolidated affiliates, net of taxes |
|
|
— |
|
|
|
0.06 |
|
|
|
— |
|
|
|
0.11 |
|
Gain on depreciable property, including our share of unconsolidated affiliates, net of taxes |
|
|
(0.52 |
) |
|
|
(1.63 |
) |
|
|
(1.30 |
) |
|
|
(2.35 |
) |
FFO per diluted share |
|
$ |
1.05 |
|
|
$ |
2.17 |
|
|
$ |
5.76 |
|
|
$ |
4.82 |
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
SUPPLEMENTAL FFO INFORMATION: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Lease termination fees (1) |
|
$ |
59 |
|
|
$ |
394 |
|
|
$ |
533 |
|
|
$ |
1,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Straight-line rental income adjustment (1) |
|
$ |
1,092 |
|
|
$ |
(290 |
) |
|
$ |
2,082 |
|
|
$ |
141 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gain on outparcel sales, net of taxes |
|
$ |
6 |
|
|
$ |
293 |
|
|
$ |
3,152 |
|
|
$ |
3,013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net amortization of acquired above- and below-market leases (1) |
|
$ |
(3,240 |
) |
|
$ |
(4,210 |
) |
|
$ |
(8,865 |
) |
|
$ |
(10,746 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income tax benefit (provision) |
|
$ |
1,076 |
|
|
$ |
(48 |
) |
|
$ |
1,664 |
|
|
$ |
54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Abandoned projects expense |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(27 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest capitalized |
|
$ |
95 |
|
|
$ |
142 |
|
|
$ |
328 |
|
|
$ |
392 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Estimate of uncollectable revenues |
|
$ |
(31 |
) |
|
$ |
(3,142 |
) |
|
$ |
(2,616 |
) |
|
$ |
(4,695 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
As of September 30, |
|
|||||||
|
|
|
|
|
|
|
|
2026 |
|
|
2025 |
|
||||
Straight-line rent receivable |
|
|
|
|
|
|
|
$ |
26,887 |
|
|
$ |
23,822 |
|
||
(1) |
The current-year presentation is based on effective ownership percentages in certain unconsolidated joint ventures while the prior-year period was based on stated ownership percentages. The difference between the effective ownership and stated ownership percentages is due to differences in capital contributions between joint venture partners and related preferred returns. |
Same-center Net Operating Income |
||||||||||||||||
(Dollars in thousands) |
||||||||||||||||
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
Net income |
|
$ |
11,845 |
|
|
$ |
75,060 |
|
|
$ |
104,551 |
|
|
$ |
85,605 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization |
|
|
35,084 |
|
|
|
39,900 |
|
|
|
109,465 |
|
|
|
125,143 |
|
Depreciation and amortization from unconsolidated affiliates |
|
|
3,093 |
|
|
|
3,167 |
|
|
|
9,348 |
|
|
|
9,855 |
|
Noncontrolling interests' share of depreciation and amortization in other consolidated subsidiaries |
|
|
(273 |
) |
|
|
(385 |
) |
|
|
(948 |
) |
|
|
(1,190 |
) |
Interest expense |
|
|
66,127 |
|
|
|
44,779 |
|
|
|
148,742 |
|
|
|
132,963 |
|
Interest expense from unconsolidated affiliates |
|
|
5,875 |
|
|
|
5,879 |
|
|
|
18,360 |
|
|
|
20,570 |
|
Noncontrolling interests' share of interest expense in other consolidated subsidiaries |
|
|
(459 |
) |
|
|
(994 |
) |
|
|
(1,927 |
) |
|
|
(3,106 |
) |
Abandoned projects expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
27 |
|
Gain on sales of real estate assets |
|
|
(5,394 |
) |
|
|
(51,228 |
) |
|
|
(20,429 |
) |
|
|
(74,099 |
) |
Gain on sales of real estate assets of unconsolidated affiliates |
|
|
(10,729 |
) |
|
|
— |
|
|
|
(22,859 |
) |
|
|
(1,867 |
) |
Adjustment for unconsolidated affiliates with negative investment |
|
|
1,279 |
|
|
|
6,817 |
|
|
|
(3,386 |
) |
|
|
10,453 |
|
Loss on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
217 |
|
Loss (gain) on deconsolidation |
|
|
107 |
|
|
|
(33,851 |
) |
|
|
(41,152 |
) |
|
|
(33,851 |
) |
Loss on impairment, including our share of unconsolidated affiliates |
|
|
91 |
|
|
|
1,736 |
|
|
|
91 |
|
|
|
3,875 |
|
Income tax (benefit) provision |
|
|
(1,076 |
) |
|
|
48 |
|
|
|
(1,664 |
) |
|
|
(54 |
) |
Lease termination fees (1) |
|
|
(59 |
) |
|
|
(394 |
) |
|
|
(533 |
) |
|
|
(1,795 |
) |
Straight-line rent and above- and below-market lease amortization (1) |
|
|
2,148 |
|
|
|
4,500 |
|
|
|
6,783 |
|
|
|
10,605 |
|
Net (income) loss attributable to noncontrolling interests in other consolidated subsidiaries |
|
|
(44 |
) |
|
|
368 |
|
|
|
197 |
|
|
|
1,379 |
|
General and administrative expenses |
|
|
14,204 |
|
|
|
17,787 |
|
|
|
47,573 |
|
|
|
53,682 |
|
Management fees and non-property level revenues (1) |
|
|
(9,256 |
) |
|
|
(2,905 |
) |
|
|
(16,769 |
) |
|
|
(11,724 |
) |
Operating Partnership's share of property NOI (1) |
|
|
112,563 |
|
|
|
110,284 |
|
|
|
335,443 |
|
|
|
326,688 |
|
Non-comparable NOI (1) |
|
|
(16,358 |
) |
|
|
(17,576 |
) |
|
|
(50,454 |
) |
|
|
(49,054 |
) |
Total same-center NOI (2) |
|
$ |
96,205 |
|
|
$ |
92,708 |
|
|
$ |
284,989 |
|
|
$ |
277,634 |
|
Total same-center NOI percentage change |
|
|
3.8 |
% |
|
|
|
|
|
2.6 |
% |
|
|
|
||
(1) |
The Company has reclassified amounts from management fees and non-property level revenues to the identified line items to conform to the current-year presentation. The current-year presentation is based on effective ownership percentages in certain unconsolidated joint ventures while the prior-year period was based on stated ownership percentages. The difference between the effective ownership and stated ownership percentages is due to differences in capital contributions between joint venture partners and related preferred returns. |
(2) |
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 September 30, 2026, 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 September 30, 2026. 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. The Company calculates same-center NOI based on stated ownership percentages. |
Same-center Net Operating Income |
||||||||||||||||
(Dollars in thousands) |
||||||||||||||||
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
Malls |
|
$ |
65,625 |
|
|
$ |
63,449 |
|
|
$ |
194,520 |
|
|
$ |
190,758 |
|
Outlet centers |
|
|
5,548 |
|
|
|
5,129 |
|
|
|
15,886 |
|
|
|
15,176 |
|
Lifestyle centers |
|
|
9,609 |
|
|
|
9,365 |
|
|
|
28,728 |
|
|
|
27,088 |
|
Open-air centers |
|
|
9,596 |
|
|
|
9,149 |
|
|
|
28,826 |
|
|
|
27,945 |
|
Outparcels and other |
|
|
5,827 |
|
|
|
5,616 |
|
|
|
17,029 |
|
|
|
16,667 |
|
Total same-center NOI |
|
$ |
96,205 |
|
|
$ |
92,708 |
|
|
$ |
284,989 |
|
|
$ |
277,634 |
|
Percentage Change: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Malls |
|
|
3.4 |
% |
|
|
|
|
|
2.0 |
% |
|
|
|
||
Outlet centers |
|
|
8.2 |
% |
|
|
|
|
|
4.7 |
% |
|
|
|
||
Lifestyle centers |
|
|
2.6 |
% |
|
|
|
|
|
6.1 |
% |
|
|
|
||
Open-air centers |
|
|
4.9 |
% |
|
|
|
|
|
3.2 |
% |
|
|
|
||
Outparcels and other |
|
|
3.8 |
% |
|
|
|
|
|
2.2 |
% |
|
|
|
||
Total same-center NOI |
|
|
3.8 |
% |
|
|
|
|
|
2.6 |
% |
|
|
|
||
Company's Share of Consolidated and Unconsolidated Debt |
||||||||||||||||||||||||
(Dollars in thousands) |
||||||||||||||||||||||||
|
|
As of September 30, 2026 |
|
|||||||||||||||||||||
|
|
Fixed Rate |
|
|
Variable
|
|
|
Total Debt |
|
|
Unamortized
|
|
|
Unamortized
|
|
|
Total, net |
|
||||||
Consolidated debt |
|
$ |
1,832,757 |
|
|
$ |
277,580 |
|
|
$ |
2,110,337 |
|
|
$ |
(28,191 |
) |
|
$ |
(56,696 |
) |
|
$ |
2,025,450 |
|
Noncontrolling interests' share of consolidated debt |
|
|
(12,619 |
) |
|
|
(10,257 |
) |
|
|
(22,876 |
) |
|
|
193 |
|
|
|
— |
|
|
|
(22,683 |
) |
Company's share of unconsolidated affiliates' debt |
|
|
300,729 |
|
|
|
9,148 |
|
|
|
309,877 |
|
|
|
(2,195 |
) |
|
|
— |
|
|
|
307,682 |
|
Other debt (2) |
|
|
106,636 |
|
|
|
— |
|
|
|
106,636 |
|
|
|
— |
|
|
|
— |
|
|
|
106,636 |
|
Company's share of consolidated, unconsolidated and other debt |
|
$ |
2,227,503 |
|
|
$ |
276,471 |
|
|
$ |
2,503,974 |
|
|
$ |
(30,193 |
) |
|
$ |
(56,696 |
) |
|
$ |
2,417,085 |
|
Weighted-average interest rate |
|
|
6.28 |
% |
|
|
7.72 |
% |
|
|
6.44 |
% |
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
As of September 30, 2025 |
|
|||||||||||||||||||||
|
|
Fixed Rate |
|
|
Variable
|
|
|
Total Debt |
|
|
Unamortized
|
|
|
Unamortized
|
|
|
Total, net |
|
||||||
Consolidated debt |
|
$ |
1,512,637 |
|
|
$ |
761,084 |
|
|
$ |
2,273,721 |
|
|
$ |
(10,008 |
) |
|
$ |
(82,852 |
) |
|
$ |
2,180,861 |
|
Noncontrolling interests' share of consolidated debt |
|
|
(23,964 |
) |
|
|
(11,053 |
) |
|
|
(35,017 |
) |
|
|
99 |
|
|
|
405 |
|
|
|
(34,513 |
) |
Company's share of unconsolidated affiliates' debt |
|
|
383,190 |
|
|
|
9,212 |
|
|
|
392,402 |
|
|
|
(3,273 |
) |
|
|
— |
|
|
|
389,129 |
|
Other debt (2) |
|
|
48,271 |
|
|
|
— |
|
|
|
48,271 |
|
|
|
— |
|
|
|
— |
|
|
|
48,271 |
|
Company's share of consolidated, unconsolidated and other debt |
|
$ |
1,920,134 |
|
|
$ |
759,243 |
|
|
$ |
2,679,377 |
|
|
$ |
(13,182 |
) |
|
$ |
(82,447 |
) |
|
$ |
2,583,748 |
|
Weighted-average interest rate |
|
|
5.47 |
% |
|
|
7.29 |
% |
|
|
5.99 |
% |
|
|
|
|
|
|
|
|
|
|||
(1) |
In conjunction with the acquisition of the Company's partners' |
(2) |
Includes the outstanding loan balances of three deconsolidated properties, Jefferson Mall, The Outlet Shoppes at |
Consolidated Balance Sheets |
||||||||
(Unaudited; in thousands, except share data) |
||||||||
|
|
September 30, |
|
|
December 31, |
|
||
|
|
2026 |
|
|
2025 |
|
||
ASSETS |
|
|
|
|
|
|
||
Real estate assets: |
|
|
|
|
|
|
||
Land |
|
$ |
597,736 |
|
|
$ |
601,553 |
|
Buildings and improvements |
|
|
1,659,865 |
|
|
|
1,619,988 |
|
|
|
|
2,257,601 |
|
|
|
2,221,541 |
|
Accumulated depreciation |
|
|
(408,254 |
) |
|
|
(355,900 |
) |
|
|
|
1,849,347 |
|
|
|
1,865,641 |
|
Held-for-sale |
|
|
7,451 |
|
|
|
— |
|
Developments in progress |
|
|
10,324 |
|
|
|
10,533 |
|
Net investment in real estate assets |
|
|
1,867,122 |
|
|
|
1,876,174 |
|
Cash and cash equivalents |
|
|
60,955 |
|
|
|
42,287 |
|
Restricted cash |
|
|
102,750 |
|
|
|
110,665 |
|
Available-for-sale securities - at fair value (amortized cost of |
|
|
289,937 |
|
|
|
293,087 |
|
Receivables: |
|
|
|
|
|
|
||
Tenant |
|
|
43,288 |
|
|
|
46,489 |
|
Other |
|
|
1,565 |
|
|
|
1,562 |
|
Investments in unconsolidated affiliates |
|
|
74,629 |
|
|
|
85,941 |
|
In-place leases, net |
|
|
111,586 |
|
|
|
144,046 |
|
Intangible lease assets and other assets |
|
|
108,986 |
|
|
|
128,848 |
|
|
|
$ |
2,660,818 |
|
|
$ |
2,729,099 |
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
||
Mortgage and other indebtedness, net |
|
$ |
2,025,450 |
|
|
$ |
2,170,785 |
|
Accounts payable and accrued liabilities |
|
|
217,579 |
|
|
|
193,640 |
|
Total liabilities |
|
|
2,243,029 |
|
|
|
2,364,425 |
|
Shareholders' equity: |
|
|
|
|
|
|
||
Common stock, |
|
|
31 |
|
|
|
30 |
|
Additional paid-in capital |
|
|
688,572 |
|
|
|
687,424 |
|
Accumulated other comprehensive (loss) income |
|
|
(161 |
) |
|
|
443 |
|
Accumulated deficit |
|
|
(266,256 |
) |
|
|
(312,961 |
) |
Total shareholders' equity |
|
|
422,186 |
|
|
|
374,936 |
|
Noncontrolling interests |
|
|
(4,397 |
) |
|
|
(10,262 |
) |
Total equity |
|
|
417,789 |
|
|
|
364,674 |
|
|
|
$ |
2,660,818 |
|
|
$ |
2,729,099 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20261105319975/en/
Katie Reinsmidt, Executive Vice President - Chief Operating Officer, 423.490.8301, katie.reinsmidt@cblproperties.com
Source: CBL Properties