CBL Q3 common-shareholder profit falls to $11.3M
A five-year refinancing removes West County Center’s cash management sweep; the board separately authorized up to $25.0 million in repurchases.
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.
CBL & Associates Properties, Inc. reported third-quarter 2026 net income attributable to common shareholders of $11.345 million, compared with $74.267 million a year earlier. Adjusted funds from operations (FFO) per diluted share rose 23% to $1.90 from $1.55. Same-center net operating income (NOI) increased 3.8%; portfolio occupancy was 91.5% as of September 30, up 130 basis points year over year, and trailing 12-month same-center sales per square foot were $463, up 3.6%.
CBL raised 2026 guidance to adjusted FFO of $7.34–$7.44 per share and same-center NOI growth of 0.75%–2.25%. It completed a $135.0 million, five-year West County Center refinancing at a fixed 7.4% rate, replacing a $136.4 million loan. The refinancing removed the cash management sweep, unlocking more than $7.0 million of annual free cash flow. CBL said it has no major maturities until 2028. The board authorized up to $25.0 million in common-stock repurchases and approved a $0.625 fourth-quarter dividend per share, payable December 31, 2026, to holders of record December 14, 2026.
How this balance works
Rhea-AI gives every point it takes from this document a weight. Minor counts 1, Moderate 3 and Major 9, so one Major point outweighs several Minor ones. The bar adds up the weights on each side, and when neither side holds more than 65% of the total the balance reads Mixed.
It reads the document as published, with the same rules for every company, and it does not look at what the market expected or at how the stock traded, so a point can be objectively good on a day the stock falls.
Rhea-AI Sentiment measures something else, the tone of the wording.
Hollow bars mark forward-looking points. How the balance works
Positive
- Major point. Forward-looking: it has not happened yet and may not happen.2026 adjusted FFO guidance increased to $7.34–$7.44 per share.
- Moderate pointAdjusted FFO per diluted share rose 23% to $1.90.
Negative
- Moderate pointCommon-shareholder net income: $11.345 million vs. $74.267 million in Q3 2025.
Filing Explained
The limit on certain tax deductions has ended; any more favorable dividend tax treatment in 2027 remains conditional on asset sales.
The release says six non-recourse loans, totaling about
CBL reports that its five-year tax-recognition period following the
CBL is under firm contract to sell Eastland Mall for
8-K Event Classification
Key Figures
Key Terms
Funds from Operations financial
same-center NOI financial
cash management sweep financial
non-recourse loan financial
straight-line rent financial
Earnings Snapshot
2026 adjusted FFO of $7.34–$7.44 per share and same-center NOI growth of 0.75%–2.25%
FAQ
AI-generated questions and answers. How Rhea-AI works. Not financial advice.
How much was CBL's adjusted FFO per share in Q3 2026?
What is CBL's 2026 FFO guidance?
When is CBL's fourth-quarter 2026 dividend payable?
What are the terms of CBL's West County Center refinancing?
How much stock did CBL authorize for repurchase?
AI-generated analysis. How Rhea-AI works. Not financial advice.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): |
(Exact name of Registrant as Specified in Its Charter)
(State or Other Jurisdiction |
(Commission File Number) |
(IRS Employer |
||
|
|
|
|
|
|
||||
|
||||
(Address of Principal Executive Offices) |
|
(Zip Code) |
||
Registrant’s Telephone Number, Including Area Code: |
|
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
|
|
Trading |
|
|
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On November 5, 2026, CBL & Associates Properties, Inc. (the "Company") reported its results for the third quarter ended September 30, 2026. The Company's earnings release and supplemental financial and operating information for the third quarter ended September 30, 2026 are attached as Exhibit 99.1.
The information in this Form 8-K and the Exhibits attached hereto shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
Exhibit Number |
|
Description |
99.1 |
|
Earnings Release dated November 5, 2026, and Supplemental Financial and Operating Information - For the Three and Nine Months Ended September 30, 2026. |
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
CBL & ASSOCIATES PROPERTIES, INC. |
|
|
|
|
Date: |
November 5, 2026 |
By: |
/s/ Benjamin W. Jaenicke |
|
|
|
Benjamin W. Jaenicke |
Exhibit 99.1

Earnings Release and
Supplemental Financial and Operating Information
For the Three and Nine Months Ended
September 30, 2026

Earnings Release and Supplemental Financial and Operating Information
Table of Contents
|
|
Page |
|
|
|
Earnings Release |
|
1 |
|
|
|
Consolidated Statements of Operations |
|
8 |
|
|
|
Reconciliations of Supplementary Non-GAAP Financial Measures: |
|
|
|
|
|
Funds from Operations (FFO) |
|
9 |
|
|
|
Same-center Net Operating Income (NOI) |
|
11 |
|
|
|
Share of Consolidated and Unconsolidated Debt |
|
13 |
|
|
|
Consolidated Balance Sheets |
|
14 |
|
|
|
Condensed Combined Financial Statements - Unconsolidated Affiliates |
|
15 |
|
|
|
Ratio of Adjusted EBITDAre to Interest Expense and Reconciliation of Adjusted EBITDAre to Operating Cash Flows |
|
16 |
|
|
|
Components of Rental Revenues |
|
17 |
|
|
|
Schedule of Mortgage and Other Indebtedness |
|
18 |
|
|
|
Schedule of Maturities |
|
20 |
|
|
|
Property List |
|
22 |
|
|
|
Operating Metrics by Collateral Pool |
|
25 |
|
|
|
Leasing Activity and Average Annual Base Rents |
|
27 |
|
|
|
Top 25 Tenants Based on Percentage of Total Annualized Revenues |
|
29 |
|
|
|
Capital Expenditures |
|
29 |
|
News Release
|
Contact: Katie Reinsmidt, Executive Vice President - Chief Operating Officer, 423.490.8301, Katie.Reinsmidt@cblproperties.com
CBL PROPERTIES REPORTS THIRD QUARTER 2026 RESULTS AND RAISES FULL-YEAR GUIDANCE
Same-Center NOI Up 3.8%; Portfolio Occupancy Up 130 bps to 91.5%; Comparable Lease Spreads of 6.8%; Trailing Twelve-Month Same-Center Sales per Square Foot Up 3.6% to $463
CHATTANOOGA, Tenn. (November 5, 2026) – CBL Properties (NYSE: CBL) today announced results for the third quarter ended September 30, 2026. Results of operations as reported in the consolidated financial statements for these periods are prepared in accordance with GAAP. A description of each supplemental non-GAAP financial measure and the related reconciliation to the comparable GAAP financial measure is located at the end of this news release.
|
|
Three Months Ended 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 |
|
KEY TAKEAWAYS:
1
"CBL delivered another quarter of excellent operating results, with third quarter same-center NOI growing by 3.8%,” said Stephen D. Lebovitz, Chief Executive Officer of CBL Properties. “As a result of our portfolio’s continued strong performance, we are raising both same-center NOI and FFO guidance for the second time this year. Growth was driven by embedded rent increases, rental increases in renewal leasing and higher occupancy. Same-center tenant sales per square foot rose 3.6% for the rolling twelve months to $463 as traffic continues to increase across our portfolio.
“Leasing demand remains high as our leasing team signed more than 930,000 square feet of new and renewal leases in the quarter, adding $4.6 million in net new annual rent. We are also seeing solid growth in rents as well with comparable lease spreads averaging an increase of 6.8%, including new leases coming in 34% above prior rents. Portfolio occupancy increased to 91.5%, up 130 basis points from a year ago and 110 basis points from the end of the second quarter.
“We are pleased to have closed on the $135.0 million refinancing of West County Center. The loan has a five-year term and removes the cash management sweep, unlocking more than $7.0 million of annual free cash flow. With nearly $1.0 billion in new financings completed year-to-date, we have no major maturities until 2028 and added over $45.0 million in annual free cash flow. We have also raised attractively priced capital, generating more than $101.3 million of gross proceeds at our share from asset sales year-to-date, including Hammock Landing, York Town Center and Old Hickory Mall, as well as the sale of land parcels at CoolSprings Galleria, Harford Mall and Friendly Center to multi-family developers for densification projects. While fourth quarter comparisons will reflect tax refunds and bad debt recoveries recognized in the prior-year period, our leasing momentum and disciplined approach to capital allocation position CBL to close the year well.
"Yesterday, our Board of Directors approved a new $25.0 million stock repurchase program, reflecting our view that the current share price does not reflect the value of our portfolio or the cash flow it is generating. Our priority is to allocate capital in the way that creates the most long-term value for shareholders. With a strengthened balance sheet and growing free cash flow, we have the flexibility to repurchase shares while continuing to pursue strategic investments."
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 |
|
Same-center NOI for the third quarter 2026 increased $3.5 million. Rental revenue growth of $6.4 million was driven by higher occupancy and a $0.4 million increase in percentage rent. Total operating expense during the third quarter increased $2.6 million. The net increase was a result of $1.5 million higher maintenance and repair expense, and $1.5 million higher real estate taxes, primarily resulting from tax refunds in the prior-year period, partially offset by $0.4 million lower property operating expense. The estimate for uncollectable revenues favorably impacted the quarter by approximately $1.9 million.
|
|
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 |
|
2
Same-center NOI for the nine months ended September 30, 2026, increased $7.4 million. A $1.4 million increase in percentage rents and higher rental revenue from occupancy improvements and contractual rent escalation contributed to the $9.5 million increase in rental revenues. Total operating expense increased $2.1 million during the current period. The increase reflected a $2.1 million increase in property operating expense and a $1.3 million increase in maintenance and repair expense, partially offset by $1.3 million lower real estate tax expense. The estimate for uncollectable revenues favorably impacted the current period by approximately $0.8 million.
PORTFOLIO OPERATIONAL RESULTS
Occupancy(1):
|
|
As of September 30, |
||
|
|
2026 |
|
2025 |
Total portfolio |
|
91.5% |
|
90.2% |
Malls, lifestyle centers and outlet centers: |
|
|
|
|
Total malls |
|
89.7% |
|
87.6% |
Total lifestyle centers |
|
94.1% |
|
93.3% |
Total outlet centers |
|
94.1% |
|
92.0% |
Total same-center malls, lifestyle centers and outlet centers |
|
90.6% |
|
90.4% |
Open-air centers |
|
94.3% |
|
95.3% |
All Other Properties |
|
96.1% |
|
91.0% |
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 |
|
6.8% |
|
7.3% |
Stabilized Malls, Lifestyle Centers and Outlet Centers |
|
5.3% |
|
6.5% |
New leases |
|
27.0% |
|
36.9% |
Renewal leases |
|
2.0% |
|
2.0% |
Open-air Centers |
|
19.4% |
|
18.0% |
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 |
|
|
3.6% |
DIVIDEND
On October 14, 2026, CBL announced a cash dividend of $0.625 per common share for the quarter ending December 31, 2026. The dividend equates to an annual dividend payment of $2.50 per common share. The dividend is payable on December 31, 2026, to shareholders of record as of December 14, 2026.
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.
3
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 $1.0 billion of new financings, addressing its 2026 loan maturities. The Company has no major maturities until 2028, when loans secured by three high-performing properties come due. As a result, CBL has no near-term refinancing risk, and has a long runway to focus on operations, capital recycling, and shareholder returns.
In October, CBL closed a $135.0 million refinancing of the mortgage loan secured by West County Center, a dominant regional mall located in St. Louis, MO. The new non-recourse loan replaces an existing $136.4 million loan that was scheduled to mature in December 2026. The new loan carries a five-year term with a fixed interest rate of 7.4%. The refinancing also removes the cash management sweep, unlocking more than $7.0 million of annual free cash flow. After repayment of the maturing loan and the release of existing escrow balances, CBL received approximately $2.0 million in net proceeds from the new financing.
In August, CBL and its joint venture partner closed on the extension and modification of the $30.7 million loan (at 100%) secured by The Outlet Shoppes at Laredo in Laredo, TX. At closing, the loan balance was reduced by $850,000 and the maturity extended through the end of November 2026. CBL and its joint venture partner are currently evaluating a range of options for the loan, including a potential refinancing or conveyance or a sale of the property.
In May, CBL closed a $71.9 million non‑recourse loan secured by Hamilton Place in Chattanooga, TN. The five‑year loan bears a fixed interest rate of 6.8% and replaces the property’s existing $85.5 million loan, which was scheduled to mature in June.
In May, CBL also completed the refinancing of Fayette Mall, a dominant super-regional enclosed mall located in Lexington, KY. The financing replaces the existing $98.6 million loan with a new $97.5 million, five‑year non-recourse CMBS loan with a fixed interest rate of approximately 7.25%. The new loan’s more favorable amortization structure results in approximately $5.0 million in additional estimated annual cash flow to CBL.
In April, CBL closed on a $43.0 million non-recourse loan secured by Northwoods Mall in N. Charleston, SC. The new five-year loan bears a fixed interest rate of 9.1%. Proceeds from the loan, as well as approximately $7.5 million of existing escrows, were used to retire the existing $46.8 million loan secured by the property, which was scheduled to mature in April. Under the prior loan, cash flows have been swept by the lender since April 2021. The refinancing released over $3.0 million of previously restricted estimated annual cash flow.
Additionally in April, CBL and its joint venture partner closed on a $6.6 million ($3.3 million at CBL's share) non-recourse, five-year loan secured by Dick's Sporting Goods at Coastal Grand Mall.
In March, CBL refinanced its existing $634.0 million term loan through two transactions including a $425.0 million non-recourse financing secured by a pool of primarily mall properties and a $176.1 million floating-rate bank loan primarily secured by a pool of open-air lifestyle centers. The financing resulted in an increase in estimated annual free cash flow of more than $30.0 million.
Other Financing Activity
Six non-recourse loans aggregating approximately $266.7 million (at CBL's share) are in the process of being resolved through lender-directed sale, foreclosure or conveyance. Once completed, these transactions will eliminate the associated debt and simplify CBL’s portfolio and balance sheet.
In May, The Outlet Shoppes at Gettysburg in Gettysburg, PA, was placed into receivership. CBL is cooperating with the lender to facilitate a foreclosure of the asset, which is secured by a $9.7 million non-recourse loan (at CBL's share).
4
In February, Jefferson Mall in Louisville, KY, was placed into receivership and was deconsolidated due to the loss of control. CBL is cooperating with the lender to facilitate a foreclosure of the asset, which is secured by a $48.6 million non-recourse loan.
In July 2025, Southpark Mall in Colonial Heights, VA, was placed into receivership and was deconsolidated due to the loss of control. CBL is cooperating with the lender to facilitate a foreclosure of the asset, which is secured by a $48.3 million non-recourse loan.
CBL is in discussions with the lenders for Arbor Place Mall in Douglasville, GA ($81.6 million), Parkdale Mall and Crossing in Beaumont, TX ($46.8 million), and Volusia Mall in Daytona Beach, FL ($31.7 million), and intends to cooperate with the sale, foreclosure or conveyance of the properties in satisfaction of the debt. As part of these discussions, in October, CBL closed on a modification of the loan secured by Volusia Mall in Daytona Beach, FL, extending its maturity to January 2027.
TRANSACTION ACTIVITY
Year-to-date, CBL has generated gross sales proceeds at CBL’s share of more than $101.3 million, including the sale of Hammock Landing in May, the August sale of York Town Center in York, PA, and the sale of Old Hickory Mall in Jackson, TN, in early November. CBL has also completed the sale of ten land parcels and other outparcels. In addition, CBL is under firm contract to sell Eastland Mall in Bloomington, IL, for $11.3 million. The buyer’s deposit is non-refundable, and the sale is expected to close in November, subject to customary closing conditions.
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 $25.0 million of its common stock.
OUTLOOK AND GUIDANCE
CBL is increasing FFO, as adjusted, guidance for 2026 to the range of $7.34 - $7.44 per share. Management now anticipates same-center NOI for full-year 2026 in the range of 0.75% to 2.25%. Volusia Mall has been removed from the same-center pool, reflecting CBL's cooperation with the lender on a sale, foreclosure or conveyance of the property.
|
|
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 |
% |
5
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 100% of the cash flows from such properties restricted under the terms of the respective loan agreements as further described on page 19 of the Financial Supplement.
ABOUT CBL PROPERTIES
Headquartered in Chattanooga, TN, CBL Properties owns and manages a national portfolio of market-dominant properties located in dynamic and growing communities. CBL’s owned and managed portfolio is comprised of 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.
6
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 9 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.
7
CBL & Associates Properties, Inc.
Supplemental Financial and Operating Information
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 |
|
8
CBL & Associates Properties, Inc.
Supplemental Financial and Operating Information
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 |
|
9
CBL & Associates Properties, Inc.
Supplemental Financial and Operating Information
|
|
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 |
|
|
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 |
|
||
10
CBL & Associates Properties, Inc.
Supplemental Financial and Operating Information
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 |
% |
|
|
|
||
11
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 |
% |
|
|
|
||
12
CBL & Associates Properties, Inc.
Supplemental Financial and Operating Information
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 |
% |
|
|
|
|
|
|
|
|
|
|||
13
CBL & Associates Properties, Inc.
Supplemental Financial and Operating Information
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 $290,311 and $292,646 as of September 30, 2026 and December 31, 2025, respectively) |
|
|
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, $.001 par value, 200,000,000 shares authorized, 30,940,789 and 30,322,052 issued and outstanding as of September 30, 2026 and December 31, 2025, respectively (in each case, excluding 34 treasury shares) |
|
|
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 |
|
14
CBL & Associates Properties, Inc.
Supplemental Financial and Operating Information
Condensed Combined Financial Statements - Unconsolidated Affiliates
(Unaudited; in thousands)
|
|
September 30, |
|
|
December 31, |
|
||
ASSETS: |
|
|
|
|
|
|
||
Investment in real estate assets |
|
$ |
1,147,113 |
|
|
$ |
1,255,163 |
|
Accumulated depreciation |
|
|
(546,587 |
) |
|
|
(574,364 |
) |
|
|
|
600,526 |
|
|
|
680,799 |
|
Developments in progress |
|
|
1,213 |
|
|
|
1,315 |
|
Net investment in real estate assets |
|
|
601,739 |
|
|
|
682,114 |
|
Other assets |
|
|
116,693 |
|
|
|
135,138 |
|
Total assets |
|
$ |
718,432 |
|
|
$ |
817,252 |
|
LIABILITIES: |
|
|
|
|
|
|
||
Mortgage and other indebtedness, net |
|
$ |
697,999 |
|
|
$ |
715,013 |
|
Other liabilities |
|
|
35,953 |
|
|
|
23,468 |
|
Total liabilities |
|
|
733,952 |
|
|
|
738,481 |
|
OWNERS' EQUITY: |
|
|
|
|
|
|
||
The Company |
|
|
57,912 |
|
|
|
78,016 |
|
Other investors |
|
|
(73,432 |
) |
|
|
755 |
|
Total owners' equity |
|
|
(15,520 |
) |
|
|
78,771 |
|
Total liabilities and owners’ equity |
|
$ |
718,432 |
|
|
$ |
817,252 |
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
Total revenues |
|
$ |
46,920 |
|
|
$ |
45,121 |
|
|
$ |
139,621 |
|
|
$ |
133,959 |
|
Depreciation and amortization |
|
|
(10,284 |
) |
|
|
(11,149 |
) |
|
|
(31,606 |
) |
|
|
(33,140 |
) |
Operating expenses |
|
|
(16,113 |
) |
|
|
(13,479 |
) |
|
|
(45,817 |
) |
|
|
(40,052 |
) |
Interest and other income |
|
|
295 |
|
|
|
633 |
|
|
|
1,231 |
|
|
|
1,879 |
|
Interest expense |
|
|
(12,518 |
) |
|
|
(9,525 |
) |
|
|
(39,645 |
) |
|
|
(33,895 |
) |
Gain on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
32,494 |
|
Loss on impairment |
|
|
(182 |
) |
|
|
(1,363 |
) |
|
|
(182 |
) |
|
|
(1,363 |
) |
Gain on sales of real estate assets |
|
|
26,370 |
|
|
|
— |
|
|
|
50,907 |
|
|
|
2,902 |
|
Net income |
|
$ |
34,488 |
|
|
$ |
10,238 |
|
|
$ |
74,509 |
|
|
$ |
62,784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Company's Share for the Period |
|
|
Company's Share for the Period |
|
||||||||||
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
Total revenues |
|
$ |
23,794 |
|
|
$ |
25,230 |
|
|
$ |
72,364 |
|
|
$ |
75,276 |
|
Depreciation and amortization |
|
|
(4,911 |
) |
|
|
(5,766 |
) |
|
|
(15,050 |
) |
|
|
(17,904 |
) |
Operating expenses |
|
|
(7,148 |
) |
|
|
(7,371 |
) |
|
|
(21,778 |
) |
|
|
(21,675 |
) |
Interest and other income |
|
|
209 |
|
|
|
383 |
|
|
|
802 |
|
|
|
1,139 |
|
Interest expense |
|
|
(5,875 |
) |
|
|
(5,879 |
) |
|
|
(18,360 |
) |
|
|
(20,570 |
) |
Negative investment adjustment |
|
|
539 |
|
|
|
(4,219 |
) |
|
|
9,088 |
|
|
|
(2,405 |
) |
Loss on impairment |
|
|
(91 |
) |
|
|
(682 |
) |
|
|
(91 |
) |
|
|
(682 |
) |
Gain on sales of real estate assets |
|
|
10,729 |
|
|
|
— |
|
|
|
22,859 |
|
|
|
1,867 |
|
Net income |
|
$ |
17,246 |
|
|
$ |
1,696 |
|
|
$ |
49,834 |
|
|
$ |
15,046 |
|
15
CBL & Associates Properties, Inc.
Supplemental Financial and Operating Information
EBITDA for real estate ("EBITDAre") is a non-GAAP financial measure which NAREIT defines as net income (loss) (computed in accordance with GAAP), plus interest expense, income tax expense, depreciation and amortization, gains on the dispositions and deconsolidations of depreciable property, and adjustments to reflect the Company's share of EBITDAre from unconsolidated affiliates. The Company also calculates Adjusted EBITDAre to exclude the non-controlling interest in EBITDAre of consolidated entities, losses on extinguishment of debt and adjustments related to unconsolidated affiliates.
The Company presents the ratio of Adjusted EBITDAre to interest expense because the Company believes that the Adjusted EBITDAre 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. Adjusted EBITDAre excludes items that are not a normal result of operations which assists the Company and investors in distinguishing changes related to the growth or decline of operations at our properties. EBITDAre and Adjusted EBITDAre, as presented, may not be comparable to similar measures calculated by other companies. This non-GAAP measure should not be considered as an alternative to net income (loss), cash from operating activities or any other measure calculated in accordance with GAAP. Pro rata amounts listed below are calculated using the Company's effective ownership percentage in the respective joint venture and any other applicable terms.
Ratio of Adjusted EBITDAre to Interest Expense
(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 |
|
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 |
|
Interest expense |
|
|
66,127 |
|
|
|
44,779 |
|
|
|
148,742 |
|
|
|
132,963 |
|
Interest expense from unconsolidated affiliates |
|
|
5,875 |
|
|
|
5,879 |
|
|
|
18,360 |
|
|
|
20,570 |
|
Income taxes |
|
|
(1,076 |
) |
|
|
48 |
|
|
|
(1,664 |
) |
|
|
(54 |
) |
Loss on impairment, including our share of unconsolidated affiliates |
|
|
91 |
|
|
|
1,736 |
|
|
|
91 |
|
|
|
3,193 |
|
Gain on depreciable property |
|
|
(16,113 |
) |
|
|
(50,936 |
) |
|
|
(40,126 |
) |
|
|
(72,468 |
) |
Gain on deconsolidation |
|
|
107 |
|
|
|
(33,851 |
) |
|
|
(41,152 |
) |
|
|
(33,851 |
) |
EBITDAre (1) |
|
|
105,033 |
|
|
|
85,782 |
|
|
|
307,615 |
|
|
|
270,956 |
|
Loss on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
217 |
|
Abandoned projects expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
27 |
|
Adjustment for unconsolidated affiliates with negative investment |
|
|
1,279 |
|
|
|
6,817 |
|
|
|
(3,386 |
) |
|
|
10,453 |
|
Net (income) loss attributable to noncontrolling interests in other consolidated subsidiaries |
|
|
(44 |
) |
|
|
368 |
|
|
|
197 |
|
|
|
1,379 |
|
Noncontrolling interests' share of depreciation and amortization in other consolidated subsidiaries |
|
|
(273 |
) |
|
|
(385 |
) |
|
|
(948 |
) |
|
|
(1,190 |
) |
Noncontrolling interests' share of interest expense in other consolidated subsidiaries |
|
|
(459 |
) |
|
|
(994 |
) |
|
|
(1,927 |
) |
|
|
(3,106 |
) |
Company's share of Adjusted EBITDAre |
|
$ |
105,536 |
|
|
$ |
91,588 |
|
|
$ |
301,551 |
|
|
$ |
278,736 |
|
16
CBL & Associates Properties, Inc.
Supplemental Financial and Operating Information
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest Expense: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
$ |
66,127 |
|
|
$ |
44,779 |
|
|
$ |
148,742 |
|
|
$ |
132,963 |
|
Interest expense from unconsolidated affiliates |
|
|
5,875 |
|
|
|
5,879 |
|
|
|
18,360 |
|
|
|
20,570 |
|
Debt discount accretion, including our share of unconsolidated affiliates and net of noncontrolling interests' share |
|
|
(4,057 |
) |
|
|
(9,180 |
) |
|
|
(14,879 |
) |
|
|
(27,584 |
) |
Non-cash default interest expense |
|
|
(25,342 |
) |
|
|
1,326 |
|
|
|
(26,931 |
) |
|
|
446 |
|
Noncontrolling interests' share of interest expense in other consolidated subsidiaries, excluding noncontrolling interests' share of debt discount accretion |
|
|
(459 |
) |
|
|
(527 |
) |
|
|
(1,677 |
) |
|
|
(1,709 |
) |
Company's share of interest expense (1) |
|
$ |
42,144 |
|
|
$ |
42,277 |
|
|
$ |
123,615 |
|
|
$ |
124,686 |
|
Ratio of Adjusted EBITDAre to Interest Expense |
|
|
2.5 |
x |
|
|
2.2 |
x |
|
|
2.4 |
x |
|
|
2.2 |
x |
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
Company's share of Adjusted EBITDAre |
|
$ |
105,536 |
|
|
$ |
91,588 |
|
|
$ |
301,551 |
|
|
$ |
278,736 |
|
Interest expense |
|
|
(66,127 |
) |
|
|
(44,779 |
) |
|
|
(148,742 |
) |
|
|
(132,963 |
) |
Noncontrolling interests' share of interest expense in other consolidated subsidiaries |
|
|
459 |
|
|
|
994 |
|
|
|
1,927 |
|
|
|
3,106 |
|
Income taxes |
|
|
1,076 |
|
|
|
(48 |
) |
|
|
1,664 |
|
|
|
54 |
|
Net amortization of deferred financing costs, discounts on available-for-sale securities and debt discounts |
|
|
3,746 |
|
|
|
7,928 |
|
|
|
15,519 |
|
|
|
23,455 |
|
Net amortization of intangible lease assets and liabilities |
|
|
3,079 |
|
|
|
4,176 |
|
|
|
8,434 |
|
|
|
10,522 |
|
Depreciation and interest expense from unconsolidated affiliates |
|
|
(8,968 |
) |
|
|
(9,046 |
) |
|
|
(27,708 |
) |
|
|
(30,425 |
) |
Adjustment for unconsolidated affiliates with negative investment |
|
|
(1,279 |
) |
|
|
(6,817 |
) |
|
|
3,386 |
|
|
|
(10,453 |
) |
Loss on impairment, including our share of unconsolidated affiliates |
|
|
(91 |
) |
|
|
— |
|
|
|
(91 |
) |
|
|
— |
|
Noncontrolling interests' share of depreciation and amortization in other consolidated subsidiaries |
|
|
273 |
|
|
|
385 |
|
|
|
948 |
|
|
|
1,190 |
|
Net income (loss) attributable to noncontrolling interests in other consolidated subsidiaries |
|
|
44 |
|
|
|
(368 |
) |
|
|
(197 |
) |
|
|
(1,379 |
) |
Gain on depreciable property from unconsolidated affiliates |
|
|
10,712 |
|
|
|
— |
|
|
|
22,819 |
|
|
|
— |
|
Loss (gain) on outparcel sales |
|
|
7 |
|
|
|
(292 |
) |
|
|
(3,122 |
) |
|
|
(1,631 |
) |
(Gain) loss on insurance proceeds |
|
|
(528 |
) |
|
|
79 |
|
|
|
(612 |
) |
|
|
79 |
|
Equity in earnings of unconsolidated affiliates |
|
|
(17,246 |
) |
|
|
(1,696 |
) |
|
|
(49,834 |
) |
|
|
(15,046 |
) |
Distributions of earnings from unconsolidated affiliates |
|
|
22,566 |
|
|
|
4,656 |
|
|
|
44,097 |
|
|
|
13,547 |
|
Share-based compensation expense |
|
|
2,516 |
|
|
|
4,306 |
|
|
|
7,376 |
|
|
|
12,585 |
|
Change in estimate of uncollectable revenues |
|
|
(185 |
) |
|
|
2,465 |
|
|
|
2,516 |
|
|
|
3,507 |
|
Deferred income tax (benefit) provision |
|
|
(4,379 |
) |
|
|
(1,252 |
) |
|
|
(2,659 |
) |
|
|
275 |
|
Changes in operating assets and liabilities |
|
|
39,908 |
|
|
|
17,294 |
|
|
|
47,035 |
|
|
|
14,361 |
|
Cash flows provided by operating activities |
|
$ |
91,119 |
|
|
$ |
69,573 |
|
|
$ |
224,307 |
|
|
$ |
169,520 |
|
Components of Consolidated Rental Revenues
The Company believes the following summary is useful to users of its consolidated financial statements because it provides more detail regarding the components of rental revenues in the consolidated financial statements and trends in these components for the periods shown.
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
Minimum rents |
|
$ |
106,505 |
|
|
$ |
101,958 |
|
|
$ |
317,636 |
|
|
$ |
304,362 |
|
Percentage rents |
|
|
3,340 |
|
|
|
3,210 |
|
|
|
10,786 |
|
|
|
9,489 |
|
Other rents |
|
|
2,192 |
|
|
|
2,048 |
|
|
|
6,744 |
|
|
|
6,422 |
|
Tenant reimbursements |
|
|
31,983 |
|
|
|
29,763 |
|
|
|
94,540 |
|
|
|
91,451 |
|
Estimate of uncollectable amounts |
|
|
(155 |
) |
|
|
(2,193 |
) |
|
|
(2,454 |
) |
|
|
(3,125 |
) |
Total rental revenues |
|
$ |
143,865 |
|
|
$ |
134,786 |
|
|
$ |
427,252 |
|
|
$ |
408,599 |
|
17
CBL & Associates Properties, Inc.
Supplemental Financial and Operating Information
Schedule of Mortgage and Other Indebtedness
(Dollars in thousands)
Property |
|
Location |
|
Original |
|
Optional |
|
Interest |
|
|
Balance as of September 30, 2026 (1) |
|
|
Balance |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed |
|
|
Variable |
|
||||
Operating Properties: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Parkdale Mall & Crossing (2) |
|
Beaumont, TX |
|
Mar-26 |
|
|
|
|
5.85 |
% |
|
$ |
46,803 |
|
|
$ |
46,803 |
|
|
$ |
— |
|
Arbor Place (2) |
|
Atlanta (Douglasville), GA |
|
May-26 |
|
|
|
|
5.10 |
% |
|
|
81,615 |
|
|
|
81,615 |
|
|
|
— |
|
Volusia Mall (3) |
|
Daytona Beach, FL |
|
Oct-26 |
|
|
|
|
4.56 |
% |
|
|
31,679 |
|
|
|
31,679 |
|
|
|
— |
|
The Outlet Shoppes at Laredo |
|
Laredo, TX |
|
Nov-26 |
|
|
|
|
7.68 |
% |
|
|
29,305 |
|
|
|
— |
|
|
|
29,305 |
|
West County Center (4) |
|
Des Peres, MO |
|
Dec-26 |
|
|
|
|
3.40 |
% |
|
|
136,366 |
|
|
|
136,366 |
|
|
|
— |
|
CoolSprings Galleria |
|
Nashville, TN |
|
May-28 |
|
|
|
|
4.84 |
% |
|
|
131,427 |
|
|
|
131,427 |
|
|
|
— |
|
Cross Creek Mall |
|
Fayetteville, NC |
|
Aug-30 |
|
|
|
|
6.86 |
% |
|
|
76,675 |
|
|
|
76,675 |
|
|
|
— |
|
Oak Park Mall |
|
Overland Park, KS |
|
Oct-30 |
|
|
|
|
5.00 |
% |
|
|
241,615 |
|
|
|
241,615 |
|
|
|
— |
|
2032 non-recourse bank loan (5) |
|
|
|
Oct-30 |
|
Oct-32 |
|
|
7.72 |
% |
|
|
440,151 |
|
|
|
367,956 |
|
|
|
72,195 |
|
Secured lifestyle centers loan due 2032 |
|
|
|
Oct-30 |
|
Oct-31/Oct-32 |
|
|
7.78 |
% |
|
|
176,080 |
|
|
|
— |
|
|
|
176,080 |
|
Gateway Mall |
|
Lincoln, NE |
|
Mar-31 |
|
|
|
|
6.46 |
% |
|
|
20,828 |
|
|
|
20,828 |
|
|
|
— |
|
Northwoods Mall |
|
North Charleston, SC |
|
Apr-31 |
|
|
|
|
9.12 |
% |
|
|
42,842 |
|
|
|
42,842 |
|
|
|
— |
|
Secured mall loan due 2031 |
|
|
|
Apr-31 |
|
|
|
|
7.40 |
% |
|
|
422,148 |
|
|
|
422,148 |
|
|
|
— |
|
Fayette Mall |
|
Lexington, KY |
|
May-31 |
|
|
|
|
7.25 |
% |
|
|
97,093 |
|
|
|
97,093 |
|
|
|
— |
|
Hamilton Place |
|
Chattanooga, TN |
|
Jun-31 |
|
|
|
|
6.85 |
% |
|
|
71,744 |
|
|
|
71,744 |
|
|
|
— |
|
Hamilton Place open-air centers loan |
|
Chattanooga, TN |
|
Jun-32 |
|
|
|
|
5.85 |
% |
|
|
63,966 |
|
|
|
63,966 |
|
|
|
— |
|
Total Consolidated Debt |
|
|
|
|
|
|
|
|
|
|
$ |
2,110,337 |
|
|
$ |
1,832,757 |
|
|
$ |
277,580 |
|
|
Weighted-average interest rate |
|
|
|
|
|
|
|
|
|
|
|
6.58 |
% |
|
|
6.40 |
% |
|
|
7.77 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Plus CBL's Share Of Unconsolidated Affiliates' Debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Ambassador Town Center Infrastructure Improvements |
|
Lafayette, LA |
|
Mar-27 |
|
|
|
|
7.26 |
% |
|
$ |
1,012 |
|
|
$ |
1,012 |
|
|
$ |
— |
|
Mayfaire Town Center Element by Westin |
|
Wilmington, NC |
|
Jan-28 |
|
|
|
|
6.00 |
% |
|
|
9,148 |
|
|
|
— |
|
|
|
9,148 |
|
Friendly Center |
|
Greensboro, NC |
|
May-28 |
|
|
|
|
6.44 |
% |
|
|
70,385 |
|
|
|
70,385 |
|
|
|
— |
|
Coastal Grand Mall (6) |
|
Myrtle Beach, SC |
|
Aug-28 |
|
|
|
|
5.09 |
% |
|
|
36,568 |
|
|
|
36,568 |
|
|
|
— |
|
Coastal Grand Crossing (6) |
|
Myrtle Beach, SC |
|
Aug-28 |
|
|
|
|
5.09 |
% |
|
|
1,765 |
|
|
|
1,765 |
|
|
|
— |
|
The Outlet Shoppes at El Paso |
|
El Paso, TX |
|
Oct-28 |
|
|
|
|
5.10 |
% |
|
|
32,339 |
|
|
|
32,339 |
|
|
|
— |
|
Ambassador Town Center |
|
Lafayette, LA |
|
Jun-29 |
|
|
|
|
4.35 |
% |
|
|
24,790 |
|
|
|
24,790 |
|
|
|
— |
|
Hamilton Place Aloft Hotel |
|
Chattanooga, TN |
|
Jun-29 |
|
|
|
|
7.20 |
% |
|
|
6,941 |
|
|
|
6,941 |
|
|
|
— |
|
Friendly Center Medical Office |
|
Greensboro, NC |
|
Jun-30 |
|
|
|
|
6.11 |
% |
|
|
1,665 |
|
|
|
1,665 |
|
|
|
— |
|
The Pavilion at Port Orange |
|
Port Orange, FL |
|
Oct-30 |
|
|
|
|
5.93 |
% |
|
|
21,500 |
|
|
|
21,500 |
|
|
|
— |
|
Coastal Grand Mall - Dick's Sporting Goods |
|
Myrtle Beach, SC |
|
Apr-31 |
|
|
|
|
6.17 |
% |
|
|
3,275 |
|
|
|
3,275 |
|
|
|
— |
|
The Shoppes at Eagle Point |
|
Cookeville, TN |
|
May-32 |
|
|
|
|
5.40 |
% |
|
|
18,696 |
|
|
|
18,696 |
|
|
|
— |
|
The Outlet Shoppes at Atlanta |
|
Woodstock, GA |
|
Oct-33 |
|
|
|
|
7.85 |
% |
|
|
39,665 |
|
|
|
39,665 |
|
|
|
— |
|
The Outlet Shoppes of the Bluegrass |
|
Simpsonville, KY |
|
Nov-34 |
|
|
|
|
6.84 |
% |
|
|
42,128 |
|
|
|
42,128 |
|
|
|
— |
|
Total Unconsolidated Debt |
|
|
|
|
|
|
|
|
|
|
|
309,877 |
|
|
|
300,729 |
|
|
|
9,148 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Plus Other Debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
The Outlet Shoppes at Gettysburg (7) |
|
Gettysburg, PA |
|
Oct-25 |
|
|
|
|
4.80 |
% |
|
|
9,719 |
|
|
|
9,719 |
|
|
|
— |
|
Jefferson Mall (8) |
|
Louisville, KY |
|
Jun-26 |
|
|
|
|
4.75 |
% |
|
|
48,647 |
|
|
|
48,647 |
|
|
|
— |
|
Southpark Mall (9) |
|
Colonial Heights, VA |
|
Jun-26 |
|
|
|
|
4.85 |
% |
|
|
48,270 |
|
|
|
48,270 |
|
|
|
— |
|
Total Other Debt |
|
|
|
|
|
|
|
|
|
|
|
106,636 |
|
|
|
106,636 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Less Noncontrolling Interests' Share Of Consolidated Debt: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
The Outlet Shoppes at Laredo (35%) |
|
Laredo, TX |
|
Nov-26 |
|
|
|
|
7.68 |
% |
|
|
(10,257 |
) |
|
|
— |
|
|
|
(10,257 |
) |
Hamilton Place (10%) |
|
Chattanooga, TN |
|
Jun-31 |
|
|
|
|
6.85 |
% |
|
|
(7,174 |
) |
|
|
(7,174 |
) |
|
|
— |
|
Hamilton Place open-air centers loan (8% - 10%) |
|
Chattanooga, TN |
|
Jun-32 |
|
|
|
|
5.85 |
% |
|
|
(5,445 |
) |
|
|
(5,445 |
) |
|
|
— |
|
18
Property |
|
Location |
|
Original |
|
Optional |
|
Interest |
|
|
Balance as of September 30, 2026 (1) |
|
|
Balance |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed |
|
|
Variable |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
(22,876 |
) |
|
|
(12,619 |
) |
|
|
(10,257 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Company's Share Of Consolidated, Unconsolidated and Other Debt (10) |
|
|
|
|
|
|
|
|
|
|
$ |
2,503,974 |
|
|
$ |
2,227,503 |
|
|
$ |
276,471 |
|
|
Weighted-average interest rate |
|
|
|
|
|
|
|
|
|
|
|
6.44 |
% |
|
|
6.28 |
% |
|
|
7.72 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total Debt of Unconsolidated Affiliates: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Ambassador Town Center Infrastructure Improvements |
|
Lafayette, LA |
|
Mar-27 |
|
|
|
|
7.26 |
% |
|
$ |
1,012 |
|
|
$ |
1,012 |
|
|
$ |
— |
|
Mayfaire Town Center Element by Westin |
|
Wilmington, NC |
|
Jan-28 |
|
|
|
|
6.00 |
% |
|
|
18,669 |
|
|
|
— |
|
|
|
18,669 |
|
Friendly Center |
|
Greensboro, NC |
|
May-28 |
|
|
|
|
6.44 |
% |
|
|
140,770 |
|
|
|
140,770 |
|
|
|
— |
|
Coastal Grand Mall (6) |
|
Myrtle Beach, SC |
|
Aug-28 |
|
|
|
|
5.09 |
% |
|
|
73,137 |
|
|
|
73,137 |
|
|
|
— |
|
Coastal Grand Crossing (6) |
|
Myrtle Beach, SC |
|
Aug-28 |
|
|
|
|
5.09 |
% |
|
|
3,529 |
|
|
|
3,529 |
|
|
|
— |
|
The Outlet Shoppes at El Paso |
|
El Paso, TX |
|
Oct-28 |
|
|
|
|
5.10 |
% |
|
|
64,677 |
|
|
|
64,677 |
|
|
|
— |
|
Ambassador Town Center |
|
Lafayette, LA |
|
Jun-29 |
|
|
|
|
4.35 |
% |
|
|
38,138 |
|
|
|
38,138 |
|
|
|
— |
|
Hamilton Place Aloft Hotel |
|
Chattanooga, TN |
|
Jun-29 |
|
|
|
|
7.20 |
% |
|
|
13,883 |
|
|
|
13,883 |
|
|
|
— |
|
Friendly Center Medical Office |
|
Greensboro, NC |
|
Jun-30 |
|
|
|
|
6.11 |
% |
|
|
6,658 |
|
|
|
6,658 |
|
|
|
— |
|
The Pavilion at Port Orange |
|
Port Orange, FL |
|
Oct-30 |
|
|
|
|
5.93 |
% |
|
|
43,000 |
|
|
|
43,000 |
|
|
|
— |
|
Coastal Grand Mall - Dick's Sporting Goods |
|
Myrtle Beach, SC |
|
Apr-31 |
|
|
|
|
6.17 |
% |
|
|
6,551 |
|
|
|
6,551 |
|
|
|
— |
|
The Shoppes at Eagle Point |
|
Cookeville, TN |
|
May-32 |
|
|
|
|
5.40 |
% |
|
|
37,393 |
|
|
|
37,393 |
|
|
|
— |
|
The Outlet Shoppes at Atlanta |
|
Woodstock, GA |
|
Oct-33 |
|
|
|
|
7.85 |
% |
|
|
79,330 |
|
|
|
79,330 |
|
|
|
— |
|
The Outlet Shoppes of the Bluegrass |
|
Simpsonville, KY |
|
Nov-34 |
|
|
|
|
6.84 |
% |
|
|
64,813 |
|
|
|
64,813 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
591,560 |
|
|
$ |
572,891 |
|
|
$ |
18,669 |
|
|
Weighted-average interest rate |
|
|
|
|
|
|
|
|
|
|
|
6.11 |
% |
|
|
6.12 |
% |
|
|
6.00 |
% |
|
19
CBL & Associates Properties, Inc.
Supplemental Financial and Operating Information
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 |
|
|
CBL's Share of |
|
|
Other Debt (1) |
|
|
Noncontrolling |
|
|
CBL's Share of |
|
|
% of Total |
|
|
Weighted |
|
|||||||
2025 |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
9,719 |
|
|
$ |
— |
|
|
$ |
9,719 |
|
|
|
0.39 |
% |
|
|
4.80 |
% |
2026 |
|
|
325,768 |
|
|
|
— |
|
|
|
96,917 |
|
|
|
(10,257 |
) |
|
|
412,428 |
|
|
|
16.47 |
% |
|
|
4.63 |
% |
2027 |
|
|
— |
|
|
|
1,012 |
|
|
|
— |
|
|
|
— |
|
|
|
1,012 |
|
|
|
0.04 |
% |
|
|
7.26 |
% |
2028 |
|
|
131,427 |
|
|
|
150,205 |
|
|
|
— |
|
|
|
— |
|
|
|
281,632 |
|
|
|
11.25 |
% |
|
|
5.34 |
% |
2029 |
|
|
— |
|
|
|
31,731 |
|
|
|
— |
|
|
|
— |
|
|
|
31,731 |
|
|
|
1.27 |
% |
|
|
4.97 |
% |
2030 |
|
|
318,290 |
|
|
|
23,165 |
|
|
|
— |
|
|
|
— |
|
|
|
341,455 |
|
|
|
13.64 |
% |
|
|
5.48 |
% |
2031 |
|
|
654,655 |
|
|
|
3,275 |
|
|
|
— |
|
|
|
(7,174 |
) |
|
|
650,756 |
|
|
|
25.99 |
% |
|
|
7.40 |
% |
2032 |
|
|
680,197 |
|
|
|
18,696 |
|
|
|
— |
|
|
|
(5,445 |
) |
|
|
693,448 |
|
|
|
27.69 |
% |
|
|
7.51 |
% |
2033 |
|
|
— |
|
|
|
39,665 |
|
|
|
— |
|
|
|
— |
|
|
|
39,665 |
|
|
|
1.58 |
% |
|
|
7.85 |
% |
2034 |
|
|
— |
|
|
|
42,128 |
|
|
|
— |
|
|
|
— |
|
|
|
42,128 |
|
|
|
1.68 |
% |
|
|
6.84 |
% |
Total |
|
$ |
2,110,337 |
|
|
$ |
309,877 |
|
|
$ |
106,636 |
|
|
$ |
(22,876 |
) |
|
$ |
2,503,974 |
|
|
|
100.00 |
% |
|
|
6.44 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Based on Original Maturity Dates: |
|
|||||||||||||||||||||||||||
Year |
|
Consolidated |
|
|
CBL's Share of |
|
|
Other Debt (1) |
|
|
Noncontrolling |
|
|
CBL's Share of |
|
|
% of Total |
|
|
Weighted |
|
|||||||
2025 |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
9,719 |
|
|
$ |
— |
|
|
$ |
9,719 |
|
|
|
0.39 |
% |
|
|
4.80 |
% |
2026 |
|
|
325,768 |
|
|
|
— |
|
|
|
96,917 |
|
|
|
(10,257 |
) |
|
|
412,428 |
|
|
|
16.47 |
% |
|
|
4.63 |
% |
2027 |
|
|
— |
|
|
|
1,012 |
|
|
|
— |
|
|
|
— |
|
|
|
1,012 |
|
|
|
0.04 |
% |
|
|
7.26 |
% |
2028 |
|
|
131,427 |
|
|
|
150,205 |
|
|
|
— |
|
|
|
— |
|
|
|
281,632 |
|
|
|
11.24 |
% |
|
|
5.34 |
% |
2029 |
|
|
— |
|
|
|
31,731 |
|
|
|
— |
|
|
|
— |
|
|
|
31,731 |
|
|
|
1.27 |
% |
|
|
4.97 |
% |
2030 |
|
|
934,521 |
|
|
|
23,165 |
|
|
|
— |
|
|
|
— |
|
|
|
957,686 |
|
|
|
38.26 |
% |
|
|
6.93 |
% |
2031 |
|
|
654,655 |
|
|
|
3,275 |
|
|
|
— |
|
|
|
(7,174 |
) |
|
|
650,756 |
|
|
|
25.99 |
% |
|
|
7.40 |
% |
2032 |
|
|
63,966 |
|
|
|
18,696 |
|
|
|
— |
|
|
|
(5,445 |
) |
|
|
77,217 |
|
|
|
3.08 |
% |
|
|
5.74 |
% |
2033 |
|
|
— |
|
|
|
39,665 |
|
|
|
— |
|
|
|
— |
|
|
|
39,665 |
|
|
|
1.58 |
% |
|
|
7.85 |
% |
2034 |
|
|
— |
|
|
|
42,128 |
|
|
|
— |
|
|
|
— |
|
|
|
42,128 |
|
|
|
1.68 |
% |
|
|
6.84 |
% |
Total |
|
$ |
2,110,337 |
|
|
$ |
309,877 |
|
|
$ |
106,636 |
|
|
$ |
(22,876 |
) |
|
$ |
2,503,974 |
|
|
|
100.00 |
% |
|
|
6.44 |
% |
20
CBL & Associates Properties, Inc.
Supplemental Financial and Operating Information
Operating Metrics by Collateral Pool
Basis of Presentation
The tables below provide certain property level financial information by property type and by categories based on the debt supported. The property types include Malls, Lifestyle Centers, Outlet Centers, Open-Air Centers, Outparcels and Other, each as defined below:
Malls: The Malls are enclosed large regional shopping centers, generally anchored by two or more anchors or junior anchors, a wide variety of in-line retail stores, restaurants and non-retail tenants.
Lifestyle Centers: The Lifestyle Centers are large open-air centers, generally anchored by one or more anchors, which can include traditional department store anchors, grocers, or other non-traditional anchors and/or junior anchors, a wide variety of in-line and retail stores, restaurants, and/or non-retail tenants.
Outlet Centers: The Outlet Centers are open-air centers, generally anchored by one or more discount or off-price junior anchors and a wide variety of brand name off-price or discount in-line stores.
Open-Air Centers: The Open-Air Centers are designed to attract local and regional customers. They are typically anchored by a combination of supermarkets, value-priced stores, big-box retailers or may also feature traditional department stores. Open-Air Centers also feature a selection of shops that may include traditional retail stores, services or convenience offerings. Open-Air Centers may be located adjacent to CBL’s existing Malls or Lifestyle Centers.
Outparcels: The outparcels are subdivided improved parcels of land located at or adjacent to our Malls, Lifestyle Centers, Outlet Centers or Open-Air Centers. The outparcels are generally single-tenant or multi-tenant buildings that are either structured on a ground lease or building lease.
Other: Other includes other non-retail property types such as office, hotels or vacant land.
The information provided in the tables below, including historic operational and financial information, is for properties owned as of September 30, 2026, as listed on the Property List table. Information is provided on a “same-center” basis and any properties or interests in properties acquired or disposed of prior to September 30, 2026, were assumed to have been acquired or disposed for all periods presented. Properties excluded from the same-center pool that would otherwise meet these criteria are categorized as excluded properties. We exclude properties which are under major redevelopment or are being considered for repositioning, and where we are working or intend to work with the lender on a restructure of the terms of the loan secured by the property or convey the secured property to the lender (“Excluded Properties”).
Net Operating Income (NOI) and other financial information included in the presentation is reflected based on CBL’s share of ownership.
NOI is a supplemental non-GAAP measure of the operating performance of our shopping centers and other properties. We define NOI as property operating revenues (rental revenues and other income) less property operating expenses (property operating, real estate taxes and maintenance and repairs). NOI excludes straight-line rents, above/below market lease rates, landlord inducement write-offs, lease buyouts and management fees.
Due to the exclusions noted above, NOI should only be used as a supplemental measure of our performance and not as an alternative to GAAP operating income (loss) or net income (loss).
Interest is calculated on a GAAP basis including amortization of deferred financing costs and accretion of debt discounts.
21
CBL & Associates Properties, Inc.
Supplemental Financial and Operating Information
Property List:
Property |
|
Location |
|
Sales Per Square Foot for the Trailing Twelve Months Ended (1) |
|
|
In-Line Occupancy (2) |
|
||||||||||
|
|
|
|
September 30, 2026 |
|
|
September 30, 2025 |
|
|
September 30, 2026 |
|
|
September 30, 2025 |
|
||||
CONSOLIDATED UNENCUMBERED |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Malls: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Dakota Square Mall |
|
Minot, ND |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Meridian Mall |
|
Lansing, MI |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Mid Rivers Mall |
|
St. Peters, MO |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Northgate Mall |
|
Chattanooga, TN |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Northpark Mall |
|
Joplin, MO |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Parkway Place |
|
Huntsville, AL |
|
|
|
|
|
|
|
|
|
|
|
|
||||
South County Center |
|
St. Louis, MO |
|
|
|
|
|
|
|
|
|
|
|
|
||||
St. Clair Square |
|
Fairview Heights, IL |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Stroud Mall |
|
Stroudsburg, PA |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total Malls |
|
|
|
$ |
343 |
|
|
$ |
334 |
|
|
|
81.7 |
% |
|
|
84.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Outparcels and Other |
|
|
|
N/A |
|
|
N/A |
|
|
|
95.3 |
% |
|
|
91.8 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total Consolidated Unencumbered |
|
|
|
$ |
343 |
|
|
$ |
334 |
|
|
|
83.0 |
% |
|
|
85.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
JOINT VENTURE ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Malls: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Coastal Grand Mall |
|
Myrtle Beach, SC |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Governor's Square |
|
Clarksville, TN |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Kentucky Oaks Mall |
|
Paducah, KY |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total Malls |
|
|
|
$ |
390 |
|
|
$ |
386 |
|
|
|
90.2 |
% |
|
|
90.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Outlet Centers: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
The Outlet Shoppes at Atlanta |
|
Woodstock, GA |
|
|
|
|
|
|
|
|
|
|
|
|
||||
The Outlet Shoppes at El Paso |
|
El Paso, TX |
|
|
|
|
|
|
|
|
|
|
|
|
||||
The Outlet Shoppes of the Bluegrass |
|
Simpsonville, KY |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total Outlet Centers |
|
|
|
$ |
489 |
|
|
$ |
473 |
|
|
|
95.6 |
% |
|
|
94.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Lifestyle Centers: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Friendly Center and The Shops at Friendly |
|
Greensboro, NC |
|
$ |
679 |
|
|
$ |
626 |
|
|
|
96.2 |
% |
|
|
95.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Open-Air Centers: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Ambassador Town Center |
|
Lafayette, LA |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Coastal Grand Crossing |
|
Myrtle Beach, SC |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Governor's Square Plaza |
|
Clarksville, TN |
|
|
|
|
|
|
|
|
|
|
|
|
||||
The Pavilion at Port Orange |
|
Port Orange, FL |
|
|
|
|
|
|
|
|
|
|
|
|
||||
The Shoppes at Eagle Point |
|
Cookeville, TN |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total Open-Air Centers |
|
|
|
N/A |
|
|
N/A |
|
|
|
96.7 |
% |
|
|
92.6 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total Joint Venture Assets |
|
|
|
$ |
501 |
|
|
$ |
480 |
|
|
|
94.7 |
% |
|
|
93.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
CONSOLIDATED ENCUMBERED ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Malls: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
CherryVale Mall |
|
Rockford, IL |
|
|
|
|
|
|
|
|
|
|
|
|
||||
CoolSprings Galleria |
|
Nashville, TN |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cross Creek Mall |
|
Fayetteville, NC |
|
|
|
|
|
|
|
|
|
|
|
|
||||
East Towne Mall |
|
Madison, WI |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Fayette Mall |
|
Lexington, KY |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Frontier Mall |
|
Cheyenne, WY |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Hamilton Place |
|
Chattanooga, TN |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Hanes Mall |
|
Winston-Salem, NC |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Kirkwood Mall |
|
Bismarck, ND |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Mall del Norte |
|
Laredo, TX |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Northwoods Mall |
|
North Charleston, SC |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Oak Park Mall |
|
Overland Park, KS |
|
|
|
|
|
|
|
|
|
|
|
|
||||
22
Property |
|
Location |
|
Sales Per Square Foot for the Trailing Twelve Months Ended (1) |
|
|
In-Line Occupancy (2) |
|
||||||||||
|
|
|
|
September 30, 2026 |
|
|
September 30, 2025 |
|
|
September 30, 2026 |
|
|
September 30, 2025 |
|
||||
Post Oak Mall |
|
College Station, TX |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Richland Mall |
|
Waco, TX |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Sunrise Mall |
|
Brownsville, TX |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Turtle Creek Mall |
|
Hattiesburg, MS |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Valley View Mall |
|
Roanoke, VA |
|
|
|
|
|
|
|
|
|
|
|
|
||||
West County Center |
|
Des Peres, MO |
|
|
|
|
|
|
|
|
|
|
|
|
||||
West Towne Mall |
|
Madison, WI |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Westmoreland Mall |
|
Greensburg, PA |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total Malls |
|
|
|
$ |
481 |
|
|
$ |
467 |
|
|
|
91.9 |
% |
|
|
91.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Outlet Centers: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
The Outlet Shoppes at Laredo |
|
Laredo, TX |
|
$ |
352 |
|
|
$ |
334 |
|
|
|
88.1 |
% |
|
|
85.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Lifestyle Centers: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Mayfaire Town Center |
|
Wilmington, NC |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Pearland Town Center |
|
Pearland, TX |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Southaven Towne Center |
|
Southaven, MS |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total Lifestyle Centers |
|
|
|
$ |
436 |
|
|
$ |
419 |
|
|
|
92.5 |
% |
|
|
91.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Open-Air Centers: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Alamance Crossing West |
|
Burlington, NC |
|
|
|
|
|
|
|
|
|
|
|
|
||||
CoolSprings Crossing |
|
Nashville, TN |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Courtyard at Hickory Hollow |
|
Nashville, TN |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Frontier Square |
|
Cheyenne, WY |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gunbarrel Pointe |
|
Chattanooga, TN |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Hamilton Corner |
|
Chattanooga, TN |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Hamilton Crossing |
|
Chattanooga, TN |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Harford Annex |
|
Bel Air, MD |
|
|
|
|
|
|
|
|
|
|
|
|
||||
The Landing at Arbor Place |
|
Atlanta (Douglasville), GA |
|
|
|
|
|
|
|
|
|
|
|
|
||||
The Plaza at Fayette |
|
Lexington, KY |
|
|
|
|
|
|
|
|
|
|
|
|
||||
The Shoppes at Hamilton Place |
|
Chattanooga, TN |
|
|
|
|
|
|
|
|
|
|
|
|
||||
The Shoppes at St. Clair Square |
|
Fairview Heights, IL |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Sunrise Commons |
|
Brownsville, TX |
|
|
|
|
|
|
|
|
|
|
|
|
||||
The Terrace |
|
Chattanooga, TN |
|
|
|
|
|
|
|
|
|
|
|
|
||||
West Towne Crossing |
|
Madison, WI |
|
|
|
|
|
|
|
|
|
|
|
|
||||
WestGate Crossing |
|
Spartanburg, SC |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Westmoreland Crossing |
|
Greensburg, PA |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total Open-Air Centers |
|
|
|
N/A |
|
|
N/A |
|
|
|
92.8 |
% |
|
|
95.2 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Outparcels |
|
|
|
N/A |
|
|
N/A |
|
|
|
99.2 |
% |
|
|
96.1 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total Consolidated Encumbered Assets |
|
|
|
$ |
471 |
|
|
$ |
457 |
|
|
|
92.3 |
% |
|
|
92.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total Same-Center Portfolio |
|
|
|
$ |
463 |
|
|
$ |
447 |
|
|
|
91.5 |
% |
|
|
91.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
ACQUIRED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Ashland Town Center (3) |
|
Ashland, KY |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gateway Mall (4) |
|
Lincoln, NE |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Mesa Mall (3) |
|
Grand Junction, CO |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Paddock Mall (3) |
|
Ocala, FL |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Southgate Mall (3) |
|
Missoula, MT |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total Acquired Properties |
|
|
|
$ |
422 |
|
|
$ |
417 |
|
|
|
91.7 |
% |
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total Portfolio |
|
|
|
$ |
460 |
|
|
$ |
445 |
|
|
|
91.5 |
% |
|
|
90.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
EXCLUDED PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Arbor Place |
|
Atlanta (Douglasville), GA |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Brookfield Square |
|
Brookfield, WI |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Eastland Mall |
|
Bloomington, IL |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Harford Mall |
|
Bel Air, MD |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Jefferson Mall |
|
Louisville, KY |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Laurel Park Place |
|
Livonia, MI |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Old Hickory Mall |
|
Jackson, TN |
|
|
|
|
|
|
|
|
|
|
|
|
||||
The Outlet Shoppes at Gettysburg |
|
Gettysburg, PA |
|
|
|
|
|
|
|
|
|
|
|
|
||||
23
Property |
|
Location |
|
Sales Per Square Foot for the Trailing Twelve Months Ended (1) |
|
|
In-Line Occupancy (2) |
|
||||||
|
|
|
|
September 30, 2026 |
|
|
September 30, 2025 |
|
|
September 30, 2026 |
|
|
September 30, 2025 |
|
Parkdale Crossing |
|
Beaumont, TX |
|
|
|
|
|
|
|
|
|
|
|
|
Parkdale Mall |
|
Beaumont, TX |
|
|
|
|
|
|
|
|
|
|
|
|
Southpark Mall |
|
Colonial Heights, VA |
|
|
|
|
|
|
|
|
|
|
|
|
Volusia Mall |
|
Daytona Beach, FL |
|
|
|
|
|
|
|
|
|
|
|
|
York Galleria |
|
York, PA |
|
|
|
|
|
|
|
|
|
|
|
|
Total Excluded Properties |
|
|
|
N/A |
|
|
N/A |
|
|
N/A |
|
|
N/A |
|
24
CBL & Associates Properties, Inc.
Supplemental Financial and Operating Information
Operating Metrics - Nine Months Ended September 30, 2026 at CBL Share |
|
||||||||||||||||||||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
NOI |
|
|
Capital |
|
|
Redevelopment |
|
|
Unleveraged |
|
|
Interest Expense |
|
|
Non-Cash |
|
|
Amortization |
|
|
Cash Flow |
|
||||||||
CONSOLIDATED UNENCUMBERED |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Malls |
$ |
27,065 |
|
|
$ |
(3,263 |
) |
|
$ |
- |
|
|
$ |
23,802 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
23,802 |
|
Outlet Centers |
|
(24 |
) |
|
|
- |
|
|
|
- |
|
|
|
(24 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(24 |
) |
Outparcels |
|
537 |
|
|
|
- |
|
|
|
- |
|
|
|
537 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
537 |
|
Other |
|
1,771 |
|
|
|
(851 |
) |
|
|
- |
|
|
|
920 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
920 |
|
Term Loan Debt Service (2) |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(159 |
) |
|
|
2 |
|
|
|
(242 |
) |
|
|
(399 |
) |
Total Consolidated Unencumbered |
|
29,349 |
|
|
|
(4,114 |
) |
|
|
- |
|
|
|
25,235 |
|
|
|
(159 |
) |
|
|
2 |
|
|
|
(242 |
) |
|
|
24,836 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
JOINT VENTURE ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Malls |
|
12,309 |
|
|
|
(3,943 |
) |
|
|
- |
|
|
|
8,366 |
|
|
|
(1,804 |
) |
|
|
136 |
|
|
|
(3,224 |
) |
|
|
3,474 |
|
Outlet Centers |
|
14,080 |
|
|
|
(2,913 |
) |
|
|
- |
|
|
|
11,167 |
|
|
|
(6,083 |
) |
|
|
282 |
|
|
|
(908 |
) |
|
|
4,458 |
|
Lifestyle Centers |
|
10,263 |
|
|
|
(1,136 |
) |
|
|
- |
|
|
|
9,127 |
|
|
|
(3,586 |
) |
|
|
124 |
|
|
|
(879 |
) |
|
|
4,786 |
|
Open-Air Centers |
|
7,399 |
|
|
|
(306 |
) |
|
|
- |
|
|
|
7,093 |
|
|
|
(2,727 |
) |
|
|
99 |
|
|
|
(941 |
) |
|
|
3,524 |
|
Outparcels |
|
217 |
|
|
|
- |
|
|
|
- |
|
|
|
217 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
217 |
|
Other |
|
410 |
|
|
|
(35 |
) |
|
|
- |
|
|
|
375 |
|
|
|
(434 |
) |
|
|
4 |
|
|
|
(1,890 |
) |
|
|
(1,945 |
) |
Total Joint Venture Assets |
|
44,678 |
|
|
|
(8,333 |
) |
|
|
- |
|
|
|
36,345 |
|
|
|
(14,634 |
) |
|
|
645 |
|
|
|
(7,842 |
) |
|
|
14,514 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
CONSOLIDATED ENCUMBERED ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Malls |
|
155,146 |
|
|
|
(31,820 |
) |
|
|
- |
|
|
|
123,326 |
|
|
|
(67,645 |
) |
|
|
16,623 |
|
|
|
(19,880 |
) |
|
|
52,424 |
|
Outlet Centers |
|
1,830 |
|
|
|
(338 |
) |
|
|
- |
|
|
|
1,492 |
|
|
|
(1,277 |
) |
|
|
106 |
|
|
|
(1,349 |
) |
|
|
(1,028 |
) |
Lifestyle Centers |
|
18,465 |
|
|
|
(2,438 |
) |
|
|
- |
|
|
|
16,027 |
|
|
|
(7,246 |
) |
|
|
561 |
|
|
|
- |
|
|
|
9,342 |
|
Open-Air Centers |
|
21,427 |
|
|
|
(1,851 |
) |
|
|
- |
|
|
|
19,576 |
|
|
|
(11,728 |
) |
|
|
335 |
|
|
|
(1,868 |
) |
|
|
6,315 |
|
Outparcels |
|
12,962 |
|
|
|
(128 |
) |
|
|
- |
|
|
|
12,834 |
|
|
|
(9,026 |
) |
|
|
272 |
|
|
|
(1,284 |
) |
|
|
2,796 |
|
Other |
|
1,132 |
|
|
|
- |
|
|
|
- |
|
|
|
1,132 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,132 |
|
Term Loan Debt Service (2) |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(8,189 |
) |
|
|
82 |
|
|
|
(12,471 |
) |
|
|
(20,578 |
) |
Total Consolidated Encumbered Assets |
|
210,962 |
|
|
|
(36,575 |
) |
|
|
- |
|
|
|
174,387 |
|
|
|
(105,111 |
) |
|
|
17,979 |
|
|
|
(36,852 |
) |
|
|
50,403 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total Same-Center |
|
284,989 |
|
|
|
(49,022 |
) |
|
|
- |
|
|
|
235,967 |
|
|
|
(119,904 |
) |
|
|
18,626 |
|
|
|
(44,936 |
) |
|
|
89,753 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Not same-center |
|
50,454 |
|
|
|
(3,719 |
) |
|
|
- |
|
|
|
46,735 |
|
|
|
(45,271 |
) |
|
|
28,031 |
|
|
|
(9,017 |
) |
|
|
20,478 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total Portfolio |
$ |
335,443 |
|
|
$ |
(52,741 |
) |
|
$ |
- |
|
|
$ |
282,702 |
|
|
$ |
(165,175 |
) |
|
$ |
46,657 |
|
|
$ |
(53,953 |
) |
|
$ |
110,231 |
|
25
CBL & Associates Properties, Inc.
Supplemental Financial and Operating Information
Operating Metrics - Nine Months Ended September 30, 2025 at CBL Share |
|
||||||||||||||||||||||||||||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
NOI |
|
|
Capital |
|
|
Redevelopment |
|
|
Unleveraged |
|
|
Interest Expense |
|
|
Non-Cash |
|
|
Amortization |
|
|
Cash Flow |
|
||||||||
CONSOLIDATED UNENCUMBERED |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Malls |
$ |
29,895 |
|
|
$ |
(4,994 |
) |
|
$ |
- |
|
|
$ |
24,901 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
24,901 |
|
Outlet Centers |
|
(21 |
) |
|
|
- |
|
|
|
- |
|
|
|
(21 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(21 |
) |
Outparcels |
|
578 |
|
|
|
- |
|
|
|
- |
|
|
|
578 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
578 |
|
Other |
|
1,791 |
|
|
|
(199 |
) |
|
|
- |
|
|
|
1,592 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,592 |
|
Term Loan Debt Service (2) |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(701 |
) |
|
|
6 |
|
|
|
(564 |
) |
|
|
(1,259 |
) |
Total Consolidated Unencumbered |
|
32,243 |
|
|
|
(5,193 |
) |
|
|
- |
|
|
|
27,050 |
|
|
|
(701 |
) |
|
|
6 |
|
|
|
(564 |
) |
|
|
25,791 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
JOINT VENTURE ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Malls |
|
11,373 |
|
|
|
(3,505 |
) |
|
|
- |
|
|
|
7,868 |
|
|
|
(1,140 |
) |
|
|
(554 |
) |
|
|
(5,170 |
) |
|
|
1,004 |
|
Outlet Centers |
|
13,449 |
|
|
|
(409 |
) |
|
|
- |
|
|
|
13,040 |
|
|
|
(6,147 |
) |
|
|
287 |
|
|
|
(857 |
) |
|
|
6,323 |
|
Lifestyle Centers |
|
9,414 |
|
|
|
(1,550 |
) |
|
|
(2,151 |
) |
|
|
5,713 |
|
|
|
(3,641 |
) |
|
|
124 |
|
|
|
(825 |
) |
|
|
1,371 |
|
Open-Air Centers |
|
7,331 |
|
|
|
(601 |
) |
|
|
- |
|
|
|
6,730 |
|
|
|
(2,955 |
) |
|
|
40 |
|
|
|
(2,798 |
) |
|
|
1,017 |
|
Outparcels |
|
308 |
|
|
|
- |
|
|
|
- |
|
|
|
308 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
308 |
|
Other |
|
601 |
|
|
|
(13 |
) |
|
|
- |
|
|
|
588 |
|
|
|
(396 |
) |
|
|
4 |
|
|
|
(1,661 |
) |
|
|
(1,465 |
) |
Total Joint Venture Assets |
|
42,476 |
|
|
|
(6,078 |
) |
|
|
(2,151 |
) |
|
|
34,247 |
|
|
|
(14,279 |
) |
|
|
(99 |
) |
|
|
(11,311 |
) |
|
|
8,558 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
CONSOLIDATED ENCUMBERED ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Malls |
|
149,490 |
|
|
|
(17,764 |
) |
|
|
- |
|
|
|
131,726 |
|
|
|
(49,336 |
) |
|
|
18,978 |
|
|
|
(24,919 |
) |
|
|
76,449 |
|
Outlet Centers |
|
1,748 |
|
|
|
(56 |
) |
|
|
- |
|
|
|
1,692 |
|
|
|
(1,397 |
) |
|
|
72 |
|
|
|
(650 |
) |
|
|
(283 |
) |
Lifestyle Centers |
|
17,674 |
|
|
|
(5,112 |
) |
|
|
- |
|
|
|
12,562 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
12,562 |
|
Open-Air Centers |
|
20,614 |
|
|
|
(2,891 |
) |
|
|
- |
|
|
|
17,723 |
|
|
|
(11,970 |
) |
|
|
689 |
|
|
|
(184 |
) |
|
|
6,258 |
|
Outparcels |
|
12,732 |
|
|
|
(223 |
) |
|
|
- |
|
|
|
12,509 |
|
|
|
(9,226 |
) |
|
|
611 |
|
|
|
- |
|
|
|
3,894 |
|
Other |
|
657 |
|
|
|
- |
|
|
|
- |
|
|
|
657 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
657 |
|
Term Loan Debt Service (2) |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(36,135 |
) |
|
|
292 |
|
|
|
(29,073 |
) |
|
|
(64,916 |
) |
Total Consolidated Encumbered Assets |
|
202,915 |
|
|
|
(26,046 |
) |
|
|
- |
|
|
|
176,869 |
|
|
|
(108,064 |
) |
|
|
20,642 |
|
|
|
(54,826 |
) |
|
|
34,621 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total Same-Center |
|
277,634 |
|
|
|
(37,317 |
) |
|
|
(2,151 |
) |
|
|
238,166 |
|
|
|
(123,044 |
) |
|
|
20,549 |
|
|
|
(66,701 |
) |
|
|
68,970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Not same-center |
|
49,054 |
|
|
|
(3,795 |
) |
|
|
(4,090 |
) |
|
|
41,169 |
|
|
|
(27,115 |
) |
|
|
10,156 |
|
|
|
(15,220 |
) |
|
|
8,990 |
|
Term Loan Debt Service (2) |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(268 |
) |
|
|
2 |
|
|
|
(238 |
) |
|
|
(504 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total Portfolio |
$ |
326,688 |
|
|
$ |
(41,112 |
) |
|
$ |
(6,241 |
) |
|
$ |
279,335 |
|
|
$ |
(150,427 |
) |
|
$ |
30,707 |
|
|
$ |
(82,159 |
) |
|
$ |
77,456 |
|
26
CBL & Associates Properties, Inc.
Supplemental Financial and Operating Information
New and Renewal Leasing Activity of Same Small Shop Space Less Than 10,000 Square Feet
Property Type |
|
Square |
|
|
Prior Gross |
|
|
New Initial |
|
|
% Change |
|
|
New Average |
|
|
% Change |
|
||||||
Three Months Ended September 30, 2026: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
All Property Types (1) |
|
|
460,268 |
|
|
$ |
40.12 |
|
|
$ |
41.54 |
|
|
|
3.5 |
% |
|
$ |
42.83 |
|
|
|
6.8 |
% |
Malls, Lifestyle Centers & Outlet Centers (2) |
|
|
434,062 |
|
|
|
40.87 |
|
|
|
41.78 |
|
|
|
2.2 |
% |
|
|
43.02 |
|
|
|
5.3 |
% |
New leases (2) |
|
|
49,215 |
|
|
|
46.78 |
|
|
|
53.54 |
|
|
|
14.5 |
% |
|
|
59.43 |
|
|
|
27.0 |
% |
Renewal leases (2) |
|
|
384,847 |
|
|
|
40.11 |
|
|
|
40.27 |
|
|
|
0.4 |
% |
|
|
40.92 |
|
|
|
2.0 |
% |
Open-air Centers |
|
|
17,598 |
|
|
|
29.48 |
|
|
|
33.38 |
|
|
|
13.2 |
% |
|
|
35.20 |
|
|
|
19.4 |
% |
Nine Months Ended September 30, 2026: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
All Property Types (1) |
|
|
1,417,004 |
|
|
$ |
40.79 |
|
|
$ |
42.29 |
|
|
|
3.7 |
% |
|
$ |
43.77 |
|
|
|
7.3 |
% |
Malls, Lifestyle Centers & Outlet Centers (2) |
|
|
1,329,728 |
|
|
|
41.30 |
|
|
|
42.49 |
|
|
|
2.9 |
% |
|
|
43.97 |
|
|
|
6.5 |
% |
New leases (2) |
|
|
180,394 |
|
|
|
39.28 |
|
|
|
49.26 |
|
|
|
25.4 |
% |
|
|
53.77 |
|
|
|
36.9 |
% |
Renewal leases (2) |
|
|
1,149,334 |
|
|
|
41.61 |
|
|
|
41.43 |
|
|
|
(0.4 |
)% |
|
|
42.43 |
|
|
|
2.0 |
% |
Open-air Centers |
|
|
65,839 |
|
|
|
34.27 |
|
|
|
39.08 |
|
|
|
14.0 |
% |
|
|
40.44 |
|
|
|
18.0 |
% |
Total Leasing Activity: |
|
|
|
|
Average Annual Base Rents Per Square Foot (1) By Property Type For Small Shop Space Less Than 10,000 Square Feet: |
|
||||||||
|
|
Square Feet |
|
|
||||||||||
Three Months Ended September 30, 2026: |
|
|
|
|
|
|
|
|
|
|
|
|||
Operating portfolio: |
|
|
|
|
|
|
As of September 30, |
|
|
As of September 30, |
|
|||
New leases |
|
|
169,248 |
|
|
|
|
2026 |
|
|
2025 |
|
||
Renewal leases |
|
|
764,535 |
|
|
Same-center Malls, Lifestyle & Outlet Centers |
|
$ |
32.26 |
|
|
$ |
32.33 |
|
Total leased |
|
|
933,783 |
|
|
Total Malls |
|
|
32.02 |
|
|
|
31.63 |
|
|
|
|
|
|
Total Lifestyle Centers |
|
|
33.05 |
|
|
|
32.92 |
|
|
Nine Months Ended September 30, 2026: |
|
|
|
|
Total Outlet Centers |
|
|
32.50 |
|
|
|
30.40 |
|
|
Operating portfolio: |
|
|
|
|
Total Malls, Lifestyle & Outlet Centers |
|
|
32.21 |
|
|
|
31.62 |
|
|
New leases |
|
|
578,482 |
|
|
Open-Air Centers |
|
|
16.08 |
|
|
|
16.11 |
|
Renewal leases |
|
|
2,194,411 |
|
|
Other |
|
|
22.18 |
|
|
|
21.96 |
|
Total leased |
|
|
2,772,893 |
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
27
CBL & Associates Properties, Inc.
Supplemental Financial and Operating Information
New and Renewal Leasing Activity of Same Small Shop Space Less Than 10,000 Square Feet
For the Nine Months Ended September 30, 2026 Based on Commencement Date
|
|
Number |
|
|
Square |
|
|
Term |
|
|
Initial |
|
|
Average |
|
|
Expiring |
|
|
Initial Rent |
|
|
Average Rent |
|
||||||||||||||||
Commencement 2026: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
New |
|
|
86 |
|
|
|
227,068 |
|
|
|
7.39 |
|
|
$ |
47.30 |
|
|
$ |
51.59 |
|
|
$ |
36.66 |
|
|
$ |
10.64 |
|
|
|
29.0 |
% |
|
$ |
14.93 |
|
|
|
40.7 |
% |
Renewal |
|
|
517 |
|
|
|
1,554,554 |
|
|
|
3.06 |
|
|
|
42.60 |
|
|
|
43.78 |
|
|
|
42.66 |
|
|
|
(0.06 |
) |
|
|
(0.1 |
)% |
|
|
1.12 |
|
|
|
2.6 |
% |
Commencement 2026 Total |
|
|
603 |
|
|
|
1,781,622 |
|
|
|
3.68 |
|
|
|
43.20 |
|
|
|
44.77 |
|
|
|
41.89 |
|
|
|
1.31 |
|
|
|
3.1 |
% |
|
|
2.88 |
|
|
|
6.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commencement 2027: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
New |
|
|
21 |
|
|
|
60,307 |
|
|
|
8.77 |
|
|
|
51.93 |
|
|
|
56.77 |
|
|
|
40.60 |
|
|
|
11.33 |
|
|
|
27.9 |
% |
|
|
16.17 |
|
|
|
39.8 |
% |
Renewal |
|
|
136 |
|
|
|
401,881 |
|
|
|
2.98 |
|
|
|
39.00 |
|
|
|
39.87 |
|
|
|
37.82 |
|
|
|
1.18 |
|
|
|
3.1 |
% |
|
|
2.05 |
|
|
|
5.4 |
% |
Commencement 2027 Total |
|
|
157 |
|
|
|
462,188 |
|
|
|
3.76 |
|
|
|
40.69 |
|
|
|
42.08 |
|
|
|
38.19 |
|
|
|
2.50 |
|
|
|
6.5 |
% |
|
|
3.89 |
|
|
|
10.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total 2026/2027 |
|
|
760 |
|
|
|
2,243,810 |
|
|
|
3.69 |
|
|
$ |
42.68 |
|
|
$ |
44.22 |
|
|
$ |
41.13 |
|
|
$ |
1.55 |
|
|
|
3.8 |
% |
|
$ |
3.09 |
|
|
|
7.5 |
% |
28
CBL & Associates Properties, Inc.
Supplemental Financial and Operating Information
Top 25 Tenants Based On Percentage Of Total Annualized Revenues
|
|
Tenant |
|
Number of |
|
|
Square |
|
|
Percentage |
|
|||
1 |
|
Signet Group, PLC (2) |
|
|
102 |
|
|
|
147,968 |
|
|
|
2.58 |
% |
2 |
|
Victoria's Secret & Co. |
|
|
45 |
|
|
|
371,601 |
|
|
|
2.56 |
% |
3 |
|
American Eagle Outfitters, Inc. |
|
|
59 |
|
|
|
359,142 |
|
|
|
2.54 |
% |
4 |
|
Dick's Sporting Goods, Inc. (3) |
|
|
21 |
|
|
|
1,382,702 |
|
|
|
2.15 |
% |
5 |
|
Pentland Group (4) |
|
|
58 |
|
|
|
362,356 |
|
|
|
2.12 |
% |
6 |
|
Foot Locker, Inc. |
|
|
55 |
|
|
|
290,267 |
|
|
|
1.97 |
% |
7 |
|
Bath & Body Works, Inc. |
|
|
51 |
|
|
|
218,322 |
|
|
|
1.75 |
% |
8 |
|
Genesco Inc. (5) |
|
|
68 |
|
|
|
139,156 |
|
|
|
1.45 |
% |
9 |
|
Knitwell Group (6) |
|
|
74 |
|
|
|
333,806 |
|
|
|
1.41 |
% |
10 |
|
The Buckle, Inc. |
|
|
33 |
|
|
|
173,161 |
|
|
|
1.25 |
% |
11 |
|
Luxottica Group S.P.A. (7) |
|
|
67 |
|
|
|
141,328 |
|
|
|
1.13 |
% |
12 |
|
Catalyst Brands (8) |
|
|
60 |
|
|
|
3,076,123 |
|
|
|
1.13 |
% |
13 |
|
The Gap Inc. |
|
|
38 |
|
|
|
461,877 |
|
|
|
1.11 |
% |
14 |
|
Sycamore Partners (9) |
|
|
88 |
|
|
|
207,841 |
|
|
|
1.03 |
% |
15 |
|
Abercombie & Fitch, Co. |
|
|
28 |
|
|
|
190,727 |
|
|
|
0.99 |
% |
16 |
|
Barnes & Noble Booksellers, Inc. |
|
|
18 |
|
|
|
472,075 |
|
|
|
0.98 |
% |
17 |
|
The TJX Companies, Inc. (10) |
|
|
16 |
|
|
|
462,987 |
|
|
|
0.89 |
% |
18 |
|
Cinemark Corp. |
|
|
7 |
|
|
|
354,786 |
|
|
|
0.88 |
% |
19 |
|
H & M Hennes & Mauritz AB |
|
|
33 |
|
|
|
698,112 |
|
|
|
0.81 |
% |
20 |
|
Spencer Spirit Holdings, Inc. |
|
|
41 |
|
|
|
95,616 |
|
|
|
0.79 |
% |
21 |
|
Shoe Show, Inc. |
|
|
25 |
|
|
|
317,408 |
|
|
|
0.75 |
% |
22 |
|
GoTo Foods (11) |
|
|
59 |
|
|
|
39,492 |
|
|
|
0.75 |
% |
23 |
|
Ulta Salon, Cosmetics & Fragrance, Inc. |
|
|
21 |
|
|
|
215,059 |
|
|
|
0.73 |
% |
24 |
|
Ames Watson, LLC (12) |
|
|
92 |
|
|
|
118,823 |
|
|
|
0.68 |
% |
25 |
|
Deichmann Schuhe (13) |
|
|
19 |
|
|
|
120,711 |
|
|
|
0.62 |
% |
|
|
|
|
|
1,178 |
|
|
|
10,751,446 |
|
|
|
33.05 |
% |
Capital Expenditures
(In thousands)
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
Tenant allowances (1) |
|
$ |
11,865 |
|
|
$ |
5,653 |
|
|
$ |
20,900 |
|
|
$ |
15,523 |
|
Renovations |
|
|
104 |
|
|
|
— |
|
|
|
133 |
|
|
|
— |
|
Maintenance capital expenditures: (2) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Parking lot and parking lot lighting |
|
|
3,438 |
|
|
|
2,836 |
|
|
|
6,808 |
|
|
|
5,892 |
|
Roof replacements |
|
|
3,725 |
|
|
|
772 |
|
|
|
4,811 |
|
|
|
3,652 |
|
Other capital expenditures |
|
|
6,022 |
|
|
|
7,070 |
|
|
|
20,089 |
|
|
|
16,045 |
|
Total maintenance capital expenditures |
|
|
13,185 |
|
|
|
10,678 |
|
|
|
31,708 |
|
|
|
25,589 |
|
Total capital expenditures |
|
$ |
25,154 |
|
|
$ |
16,331 |
|
|
$ |
52,741 |
|
|
$ |
41,112 |
|
29
