STOCK TITAN

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.

Available on EDGAR Accepted by SEC EDGAR Learn about SEC filing dates
(High)

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.

Form Type
8-K

Rhea-AI Filing Summary

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.

2 points · 1 major

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.

0 major · 1 point

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 $266.7 million at CBL’s share, are being resolved through lender-directed sales, foreclosures, or conveyances; the associated debt will be eliminated only if those transactions are completed.

CBL reports that its five-year tax-recognition period following the 2021 ownership change expired on November 1, 2026, removing that limit on recognition of certain tax deductions. More favorable return-of-capital tax treatment for dividends in 2027 depends on completing asset sales with significant tax losses and other factors, and is not guaranteed.

CBL is under firm contract to sell Eastland Mall for $11.3 million; the buyer’s deposit is nonrefundable, but closing is expected in November 2026, subject to customary conditions.

Item 2.02 Results of Operations and Financial Condition Financial
Disclosure of earnings results, typically an earnings press release or preliminary financials.
Item 9.01 Financial Statements and Exhibits Exhibits
Financial statements, pro forma financial information, or exhibit attachments filed with this report.
Net income attributable to common shareholders $11.345 million Three months ended September 30, 2026; $74.267 million in the prior-year period
Adjusted FFO per diluted share $1.90 Third quarter 2026; $1.55 in the prior-year period, a 23% increase
Same-center NOI growth 3.8% Third quarter 2026 compared with the prior-year period
Portfolio occupancy 91.5% As of September 30, 2026; 90.2% as of September 30, 2025
2026 adjusted FFO guidance per share $7.34–$7.44 Full-year 2026 guidance
West County Center refinancing $135.0 million Five-year loan at a fixed 7.4% interest rate
Fourth-quarter dividend $0.625 per common share Payable December 31, 2026
Stock repurchase authorization Up to $25.0 million Common stock repurchase program authorized November 4, 2026
Funds from Operations financial
"Funds from Operations ("FFO") is a widely used non-GAAP measure"
Funds from operations (FFO) measures the cash a real estate-focused company generates from its core property operations by adjusting net income to add back non-cash expenses like building depreciation and removing one-time gains or losses from property sales. Investors use FFO like a household’s monthly take-home pay—it's a clearer view of ongoing cash available to pay dividends, maintain properties and fund growth than raw accounting profit.
same-center NOI financial
"Same-center NOI for Q3 2026 and the nine months ended September 30, 2026"
Same-center NOI is the net operating income generated only from locations or assets that were open and owned throughout both the current and comparison periods, excluding any new openings, closures, or acquisitions. It matters to investors because it isolates organic operating performance—like comparing how the same shops did month-to-month—so you can see whether underlying operations are improving or weakening without the noise of portfolio changes.
cash management sweep financial
"The refinancing also removes the cash management sweep"
non-recourse loan financial
"The new non-recourse loan replaces an existing $136.4 million loan"
A non-recourse loan is debt where the lender’s only option for repayment is to seize the specific collateral pledged for the loan and cannot pursue the borrower’s other assets or income if the collateral’s sale doesn’t cover the debt. For investors, this matters because it limits the lender’s recovery in a default, which can increase the risk to equity holders and affect valuations—think of it like a loan secured only by a single item, similar to a mortgage that lets the lender take the house but not the borrower’s other belongings.
straight-line rent financial
"straight-line rent adjustments"
An accounting method that spreads the total rent cost or rental income evenly across the full lease period, so each reporting period shows the same amount even if actual cash payments vary (for example, due to free months or stepped increases). For investors, straight-line rent matters because it smooths earnings and can hide timing differences between cash flow and reported profit, affecting measures like operating income and the apparent stability of a landlord’s or tenant’s finances—think of turning a lumpy payment schedule into a steady monthly subscription on the books.
Net income attributable to common shareholders $11.345 million Compared with $74.267 million in the prior-year period
FFO, as adjusted, per diluted share $1.90 23% increase from $1.55 in the prior-year period
Same-center NOI $96.205 million 3.8% increase from $92.708 million in the prior-year period
Guidance

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?

CBL reported adjusted FFO of $1.90 per diluted share, up 23% from $1.55 in Q3 2025.

What is CBL's 2026 FFO guidance?

CBL raised 2026 adjusted FFO guidance to $7.34–$7.44 per share; full-year same-center NOI growth guidance is 0.75%–2.25%.

When is CBL's fourth-quarter 2026 dividend payable?

The $0.625 per-common-share dividend is payable December 31, 2026, to shareholders of record December 14, 2026.

What are the terms of CBL's West County Center refinancing?

CBL completed a $135.0 million, five-year fixed-rate loan at 7.4%, replacing a $136.4 million loan. The refinancing removed the cash management sweep, unlocking more than $7.0 million of annual free cash flow.

How much stock did CBL authorize for repurchase?

On November 4, 2026, CBL's board authorized a program allowing the company to repurchase up to $25.0 million of its common stock.

AI-generated analysis. How Rhea-AI works. Not financial advice.

See more from StockTitan in Google Search and AI answers. Adds StockTitan as a preferred source · opens Google
Add on Google
false000091061200009106122026-11-052026-11-05

 

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): November 05, 2026

 

 

CBL & ASSOCIATES PROPERTIES, INC.

(Exact name of Registrant as Specified in Its Charter)

 

 

Delaware

1-12494

62-1545718

(State or Other Jurisdiction
of Incorporation)

(Commission File Number)

(IRS Employer
Identification No.)

 

 

 

 

 

2030 Hamilton Place Blvd., Suite 500

 

Chattanooga, Tennessee

 

37421-6000

(Address of Principal Executive Offices)

 

(Zip Code)

 

Registrant’s Telephone Number, Including Area Code: 423 855-0001

 

 

(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:

☐Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 


Title of each class

 

Trading
Symbol(s)

 


Name of each exchange on which registered

Common Stock, $0.001 par value

 

CBL

 

New York Stock Exchange

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
Executive Vice President -
Chief Financial Officer and Treasurer

 


 

Exhibit 99.1

 

img7069528_0.jpg

 

 

 

Earnings Release and

Supplemental Financial and Operating Information

 

For the Three and Nine Months Ended

September 30, 2026


 

 

img7069528_1.jpg

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


 


 

 

img7069528_2.jpg

 

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

 

(1)
For a reconciliation of FFO to FFO, as adjusted, for the periods presented, please refer to the footnotes to the Company’s reconciliation of net income (loss) attributable to common shareholders to FFO allocable to Operating Partnership common unitholders on page 9 of this news release.

KEY TAKEAWAYS:

•
Same-center NOI for Q3 2026 and the nine months ended September 30, 2026, increased 3.8% and 2.6%, respectively, compared with the prior-year periods. FFO, as adjusted, per share for Q3 2026 was $1.90, compared with $1.55 per share for the prior-year period, an increase of 23%. FFO, as adjusted, per share for the nine months ended September 30, 2026, was $5.52 compared with $4.94 per share for the prior-year period, an increase of 12%. Results for the quarter contributed to an increase in full-year 2026 guidance (see Outlook and Guidance).
•
More than 930,000 square feet of leases were signed in Q3 2026, including approximately 460,000 square feet of comparable new and renewal leases signed at a 6.8% increase in average gross rents versus prior rents.
•
Same-center tenant sales per square foot for the third quarter 2026 increased approximately 3.0% as compared with the prior-year period. Same-center tenant sales per square foot for the rolling 12 months ended September 30, 2026, of $463, increased 3.6% as compared with the prior-year period.
•
Portfolio occupancy was 91.5% as of September 30, 2026, an increase of 130 bps from portfolio occupancy of 90.2% as of September 30, 2025 and 110 bps sequentially. Mall occupancy increased 210 basis points year over year despite bankruptcy-related store closures of approximately 68,000 square feet, which reduced mall occupancy by nearly 50 basis points.
•
As of September 30, 2026, the Company had $366.7 million of unrestricted cash and marketable securities, including CBL's share of joint venture cash of $15.8 million.
•
On October 14, 2026, CBL's Board of Directors approved a dividend of $0.625 per common share for the fourth quarter of 2026, representing an annual dividend of $2.50 per share.
•
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.

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

 

 

(1)
CBL’s definition of same-center NOI excludes the impact of lease termination fees and certain non-cash items such as straight-line rents and reimbursements, write-offs of landlord inducements and net amortization of above and below market leases.

Same-center NOI for the third quarter 2026 increased $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%

 

(1)
Occupancy for malls, lifestyle centers and outlet centers represents percentage of in-line gross leasable area under 20,000 square feet occupied. Occupancy for open-air centers represents percentage of gross leasable area occupied.

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

% Change in Average Gross Rent Per Square Foot:

 

 

 

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

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

 

(1)
In conjunction with the acquisition of the Company's partners' 50% joint venture interests in CoolSprings Galleria, Oak Park Mall and West County Center and the implementation of fresh start accounting upon emergence from bankruptcy, the Company recognized debt discounts equal to the difference between the outstanding balance of mortgage notes payable and the estimated fair value of such mortgage notes payable. The debt discounts are accreted as additional interest expense over the terms of the respective mortgage notes payable using the effective interest method.
(2)
Represents the Company’s share of the earnings (losses) before depreciation and amortization expense of unconsolidated affiliates where the Company is recognizing equity in earnings (losses) on a cash basis because its investment in the unconsolidated affiliate is below zero.
(3)
During the three and nine months ended September 30, 2026, the Company received excess proceeds at one of our properties related to bonds issued by the community improvement district ("CID") where the property is located.
(4)
The three and nine months ended September 30, 2026 include non-cash default interest on loans past their maturity date, including one loan for which non-cash default interest expense was retroactive to November 1, 2020. The three and nine months ended September 30, 2025 include non-cash default interest on a loan past its maturity date and the reversal of previously accrued non-cash default interest. The accrued non-cash default interest is expected to be resolved when the respective property is either sold or conveyed to the lender in satisfaction of the debt.
(5)
During the nine months ended September 30, 2026, the Company deconsolidated The Outlet Shoppes at Gettysburg and Jefferson Mall due to a loss of control when these properties were placed into receivership in connection with the foreclosure process. During the three and nine months ended September 30, 2025, the Company deconsolidated Southpark Mall due to a loss of control when the property was placed into receivership in connection with the foreclosure process.
(6)
During the nine months ended September 30, 2025, the Company made a partial paydown on the 2032 non-recourse bank loan and recognized loss on extinguishment of debt related to a prepayment fee.

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
   consolidated properties, unconsolidated affiliates, non-real estate
   assets and excluding amounts allocated to noncontrolling
   interests

 

 

1.22

 

 

 

1.35

 

 

 

3.80

 

 

 

4.31

 

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

 

 

—

 

 

 

0.06

 

 

 

—

 

 

 

0.11

 

Gain on depreciable property, including our share of unconsolidated affiliates, net of taxes

 

 

(0.52

)

 

 

(1.63

)

 

 

(1.30

)

 

 

(2.35

)

FFO per diluted share

 

$

1.05

 

 

$

2.17

 

 

$

5.76

 

 

$

4.82

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

SUPPLEMENTAL FFO INFORMATION:

 

 

 

 

 

 

 

 

 

 

 

 

Lease termination fees (1)

 

$

59

 

 

$

394

 

 

$

533

 

 

$

1,795

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rental income adjustment (1)

 

$

1,092

 

 

$

(290

)

 

$

2,082

 

 

$

141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on outparcel sales, net of taxes

 

$

6

 

 

$

293

 

 

$

3,152

 

 

$

3,013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net amortization of acquired above- and below-market leases (1)

 

$

(3,240

)

 

$

(4,210

)

 

$

(8,865

)

 

$

(10,746

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit (provision)

 

$

1,076

 

 

$

(48

)

 

$

1,664

 

 

$

54

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Abandoned projects expense

 

$

—

 

 

$

—

 

 

$

—

 

 

$

(27

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest capitalized

 

$

95

 

 

$

142

 

 

$

328

 

 

$

392

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimate of uncollectable revenues

 

$

(31

)

 

$

(3,142

)

 

$

(2,616

)

 

$

(4,695

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30,

 

 

 

 

 

 

 

 

 

2026

 

 

2025

 

Straight-line rent receivable

 

 

 

 

 

 

 

$

26,887

 

 

$

23,822

 

 

(1)
The current-year presentation is based on effective ownership percentages in certain unconsolidated joint ventures while the prior-year period was based on stated ownership percentages. The difference between the effective ownership and stated ownership percentages is due to differences in capital contributions between joint venture partners and related preferred returns.

 

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

%

 

 

 

(1)
The Company has reclassified amounts from management fees and non-property level revenues to the identified line items to conform to the current-year presentation. The current-year presentation is based on effective ownership percentages in certain unconsolidated joint ventures while the prior-year period was based on stated ownership percentages. The difference between the effective ownership and stated ownership percentages is due to differences in capital contributions between joint venture partners and related preferred returns.
(2)
CBL defines NOI as property operating revenues (rental revenues, tenant reimbursements and other income), less property operating expenses (property operating, real estate taxes and maintenance and repairs). NOI excludes lease termination income, straight-line rent adjustments, amortization of above and below market lease intangibles and write-offs of landlord inducement assets. We include a property in our same-center pool when we own all or a portion of the property as of September 30, 2026, and we owned it and it was in operation for both the entire preceding calendar year and the current year-to-date reporting period ending September 30, 2026. New properties are excluded from same-center NOI, until they meet these criteria. Properties excluded from the same-center pool that would otherwise meet these criteria are properties which are under major redevelopment or being considered for repositioning, where we intend to renegotiate the terms of the debt secured by the related property or return the property to the lender. The Company calculates same-center NOI based on stated ownership percentages.

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
Rate

 

 

Total Debt

 

 

Unamortized
Deferred
Financing
Costs

 

 

Unamortized
Debt
Discounts
(1)

 

 

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
Rate

 

 

Total Debt

 

 

Unamortized
Deferred
Financing
Costs

 

 

Unamortized
Debt
Discounts
(1)

 

 

Total, net

 

Consolidated debt

 

$

1,512,637

 

 

$

761,084

 

 

$

2,273,721

 

 

$

(10,008

)

 

$

(82,852

)

 

$

2,180,861

 

Noncontrolling interests' share of consolidated debt

 

 

(23,964

)

 

 

(11,053

)

 

 

(35,017

)

 

 

99

 

 

 

405

 

 

 

(34,513

)

Company's share of unconsolidated affiliates' debt

 

 

383,190

 

 

 

9,212

 

 

 

392,402

 

 

 

(3,273

)

 

 

—

 

 

 

389,129

 

Other debt (2)

 

 

48,271

 

 

 

—

 

 

 

48,271

 

 

 

—

 

 

 

—

 

 

 

48,271

 

Company's share of consolidated, unconsolidated and other debt

 

$

1,920,134

 

 

$

759,243

 

 

$

2,679,377

 

 

$

(13,182

)

 

$

(82,447

)

 

$

2,583,748

 

Weighted-average interest rate

 

 

5.47

%

 

 

7.29

%

 

 

5.99

%

 

 

 

 

 

 

 

 

 

(1)
In conjunction with the acquisition of the Company's partners' 50% joint venture interests in CoolSprings Galleria, Oak Park Mall and West County Center and the implementation of fresh start accounting upon emergence from bankruptcy, the Company recognized debt discounts equal to the difference between the outstanding balance of mortgage notes payable and the estimated fair value of such mortgage notes payable. The debt discounts are accreted as additional interest expense over the terms of the respective mortgage notes payable using the effective interest method. The Company recognized the debt discounts associated with the acquisition of its partner's 50% joint venture interests in CoolSprings Galleria, Oak Park Mall and West County Center in December 2024.
(2)
Includes the outstanding loan balances of three deconsolidated properties, Jefferson Mall, The Outlet Shoppes at Gettysburg and Southpark Mall, due to a loss of control when the properties were placed into receivership in connection with the foreclosure processes.

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,
2026

 

 

December 31,
2025

 

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

 

(1)
Includes $10 and $292 for the three months ended September 30, 2026 and 2025, respectively, related to sales of non-depreciable real estate assets. Includes $3,162 and $3,498 for the nine months ended September 30, 2026 and 2025, respectively, related to sales of non-depreciable real estate assets.

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

(1)
The prior period has been adjusted to exclude default interest so that it conforms with the current period presentation.

 

 

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
Maturity
Date

 

Optional
Extended
Maturity
Date

 

Interest
Rate

 

 

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
Maturity
Date

 

Optional
Extended
Maturity
Date

 

Interest
Rate

 

 

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

%

(1)
See page 13 for debt discounts and unamortized deferred financing costs.
(2)
The loan is in maturity default. The Company intends to cooperate with the foreclosure or conveyance of the property in satisfaction of the debt.
(3)
Subsequent to September 30, 2026, the loan was modified, which extends the maturity through January 2027.
(4)
Subsequent to September 30, 2026, the Company closed on a new $135,000 non-recourse, five-year loan secured by West County Center. The loan bears a fixed interest rate of 7.398%. The previous loan had the cash flows of the property restricted under the terms of the previous loan agreement.
(5)
The interest rate is a fixed 7.70% for $367,956 of the outstanding loan balance through July 2030, with the remaining loan balance bearing a variable interest rate based on the 30-day SOFR plus 4.10%. The full principal balance will convert to a variable rate after July 2030. The Operating Partnership has an interest rate swap on a notional amount of $32,000 related to the variable portion of the loan to effectively fix the interest rate at 7.3975%.
(6)
In September 2025, the Company entered into a forbearance agreement that waived the previous default interest and extended the maturity date through August 2028. The forbearance agreement provides for default interest on the outstanding loan balance of 1%, 2% and 3% for each respective year of the forbearance agreement.
(7)
In October 2025, the loan entered default. In May 2026, the property was placed into receivership. The Company anticipates returning the property to the lender.
(8)
In January 2026, the Company was notified by the lender that the loan was in default. In February 2026, the property was placed into receivership in connection with the foreclosure process. The Company anticipates returning the property to the lender.
(9)
In July 2025, the loan entered default and the property was placed into receivership. The Company anticipates returning the property to the lender.
(10)
Subsequent to September 30, 2026 and after the closing of the new loan secured by West County Center, CBL owns interests in 10 assets (7 malls, 2 outlet centers and an open-air center) with a pro rata share debt balance of $565,729 which have 100% of the cash flows from such properties restricted under the terms of the respective loan agreements. Of this amount, $535,197 of pro rata debt relates to malls, $28,767 relates to outlet centers and $1,765 relates to an open-air center. These loans are non-recourse to CBL. The restricted cash can only be used to pay the respective property’s real estate and insurance costs, debt service, operating expenses, and fund escrow accounts for capital expenditures and tenant allowances. Additionally, CBL receives management fees from the property cash flows. For the nine months ended September 30, 2026, CBL’s pro rata share of same-center NOI was $284,989, of which same-center NOI from cash trapped properties made up $37,117, with $34,635 relating to malls, $2,142 relating to outlet centers and $340 relating to an open-air center. For the nine months ended September 30, 2025, CBL’s pro rata share of same-center NOI was $277,634, of which same-center NOI from cash trapped properties made up $42,983, with $40,203 relating to malls, $2,449 relating to outlet centers and $331 relating to an open-air center.

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
Debt

 

 

CBL's Share of
Unconsolidated
Affiliates' Debt

 

 

Other Debt (1)

 

 

Noncontrolling
Interests' Share
of Consolidated
Debt

 

 

CBL's Share of
Consolidated, Unconsolidated and Other
Debt

 

 

% of Total

 

 

Weighted
Average
Interest
Rate

 

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
Debt

 

 

CBL's Share of
Unconsolidated
Affiliates' Debt

 

 

Other Debt (1)

 

 

Noncontrolling
Interests' Share
of Consolidated
Debt

 

 

CBL's Share of
Consolidated, Unconsolidated and Other
Debt

 

 

% of Total

 

 

Weighted
Average
Interest
Rate

 

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

%

 

(1)
During the year ended December 31, 2025, the Company deconsolidated Southpark Mall due to a loss of control when the property was placed into receivership in connection with the foreclosure process. In January 2026, the Company was notified by the lender that the loan secured by Jefferson Mall was in default. In February 2026, the Company deconsolidated Jefferson Mall when it was placed into receivership in connection with the foreclosure process. In October 2025, The Outlet Shoppes at Gettysburg entered into maturity default. In May 2026, the Company deconsolidated The Outlet Shoppes at Gettysburg when it was placed into receivership in connection with the foreclosure process.

 

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

 

(1)
Represents same-center sales per square foot for tenants 10,000 square feet or less for malls, outlet centers and lifestyle centers. Sales are reported on a whole property basis. Sales for unencumbered portions or outparcels of a property with reporting tenants under 10,000 square feet are reflected with the sales of the main property.
(2)
Includes occupancy metrics for stores with gross leasable area under 20,000 square feet for unencumbered portions or outparcels of a property.
(3)
The property is encumbered by the 2032 non-recourse bank loan (consolidated encumbered assets - malls), but has not yet met the same-center criteria. Sales information is included for the prior-year period, but prior-year occupancy information was unavailable.
(4)
The property is encumbered (consolidated encumbered assets - malls), but has not yet met the same-center criteria. Sales information is included for the prior-year period, but prior-year occupancy information was unavailable.

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
Expenditures

 

 

Redevelopment

 

 

Unleveraged
Cash Flow

 

 

Interest Expense

 

 

Non-Cash
Interest Expense
(1)

 

 

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

 

(1)
Non-cash interest expense consists of the accretion of debt discounts, amortization of deferred financing costs and default interest.
(2)
Properties that were previously encumbered by the secured term loan are now primarily encumbered by the secured mall loan due 2031 and the secured lifestyle centers loan due 2032, but one property is now unencumbered.

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
Expenditures

 

 

Redevelopment

 

 

Unleveraged
Cash Flow

 

 

Interest Expense

 

 

Non-Cash
Interest Expense
(1)

 

 

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

 

(1)
Non-cash interest expense consists of the accretion of debt discounts, amortization of deferred financing costs and default interest.
(2)
Properties that were previously encumbered by the secured term loan are now primarily encumbered by the secured mall loan due 2031 and the secured lifestyle centers loan due 2032, but one property was sold and one property is now unencumbered.

 

 

 

 

 

 

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
Feet

 

 

Prior Gross
Rent PSF

 

 

New Initial
Gross Rent
PSF

 

 

% Change
Initial

 

 

New Average
Gross Rent
PSF

 

 

% Change
Average

 

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

%

(1)
Includes malls, lifestyle centers, outlet centers, open-air centers and other.
(2)
The change is primarily driven by malls.

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)
Average annual base rents per square foot are based on contractual rents in effect as of September 30, 2026, including the impact of any rent concessions. Average base rents for open-air centers and office buildings include all leased space, regardless of size.

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
of
Leases

 

 

Square
Feet

 

 

Term
(in
years)

 

 

Initial
Rent
PSF

 

 

Average
Rent
PSF

 

 

Expiring
Rent
PSF

 

 

Initial Rent
Spread

 

 

Average Rent
Spread

 

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
Stores

 

 

Square
Feet

 

 

Percentage
of Total
Revenues
(1)

 

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

%

(1)
Includes the Company's proportionate share of total revenues from consolidated and unconsolidated affiliates based on the ownership percentage in the respective joint venture and any other applicable terms.
(2)
Signet Group, PLC. operates Banter by Piercing Pagoda, Jared The Galleria of Jewelry, Jared Vault, Kay Jewelers and Zales Jewelers.
(3)
Dick's Sporting Goods, Inc. operates Dick's Sporting Goods and Dick's House of Sports.
(4)
Pentland Group operates Finish Line, City Gear, Hibbett Sports, JD Sports and Sports Additions.
(5)
Genesco Inc. operates Johnston & Murphy, Journeys, Journeys Kidz and Underground by Journeys.
(6)
Knitwell Group operates Talbots, LOFT, Chico's, Ann Taylor, White House Black Market, Lane Bryant and Soma.
(7)
Luxottica Group S.P.A. operates LensCrafters, Oakley, Oakley Vault, Pearle Vision and Sunglass Hut.
(8)
Catalyst Brands operates Aeropostale, Brooks Brothers, Nautica, Lucky Brand and JCPenney.
(9)
Sycamore Partners operates Hot Topic, Torrid and Box Lunch.
(10)
The TJX Companies, Inc. operates T.J. Maxx, Marshalls and HomeGoods.
(11)
GoTo Foods operates Cinnabon, Auntie Anne's, Moe's Southwest Grill, McAlister's Deli, Schlotzsky's and Jamba.
(12)
Ames Watson, LLC operates Lids, Lid's Locker Room and Claire's.
(13)
Deichmann Schuhe operates Rack Room Shoes.

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

 

(1)
Tenant allowances, sometimes made to third-generation tenants, are recovered through minimum rents from the tenants over the term of the lease.
(2)
The capital expenditures incurred for maintenance such as parking lot repairs, parking lot lighting and roofs are classified as maintenance capital expenditures.

29


Filing Exhibits & Attachments

2 documents

Keep reading