CBL & ASSOCIATES LIMITED PARTNERSHIP
CIK:0000915140|SEC Filings
Condensed Consolidated Statements of Cash Flows - USD ($) $ in Thousands |
9 Months Ended | |||||
|---|---|---|---|---|---|---|
Sep. 30, 2021 |
Sep. 30, 2020 |
|||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||
| Net loss | $ (80,722) | $ (256,511) | ||||
| Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||
| Depreciation and amortization | 142,090 | 162,042 | ||||
| Net amortization of deferred financing costs, premiums on available-for-sale securities and debt premiums and discounts | 1,771 | 7,228 | ||||
| Net amortization of intangible lease assets and liabilities | 573 | (719) | ||||
| Gain on sales of real estate assets | (8,492) | (2,708) | ||||
| Gain on insurance proceeds | (1,644) | |||||
| Gain on deconsolidation | (55,131) | |||||
| Write-off of development projects | 391 | 400 | ||||
| Share-based compensation expense | 1,077 | 5,090 | ||||
| Loss on impairment | 120,342 | 146,964 | ||||
| Gain on extinguishment of debt | (15,407) | |||||
| Equity in losses of unconsolidated affiliates | 9,575 | 12,450 | ||||
| Distributions of earnings from unconsolidated affiliates | 14,482 | 6,130 | ||||
| Change in estimate of uncollectable revenues | 8,362 | 55,369 | ||||
| Change in deferred tax accounts | 15,596 | |||||
| Changes in: | ||||||
| Tenant and other receivables | 21,127 | (83,805) | ||||
| Other assets | (1,577) | (8,259) | ||||
| Accounts payable and accrued liabilities | 28,302 | 16,976 | ||||
| Net cash provided by operating activities | 202,170 | 59,192 | ||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||
| Additions to real estate assets | (22,108) | (47,838) | ||||
| Proceeds from sales of real estate assets | 21,014 | 3,593 | ||||
| Purchases of available-for-sale securities | (553,810) | (153,193) | ||||
| Redemptions of available-for-sale securities | 685,809 | |||||
| Proceeds from insurance | 904 | 988 | ||||
| Payments received on mortgage and other notes receivable | 641 | 898 | ||||
| Additional investments in and advances to unconsolidated affiliates | 272 | (11,170) | ||||
| Distributions in excess of equity in earnings of unconsolidated affiliates | 10,662 | 6,250 | ||||
| Changes in other assets | (4,204) | (1,032) | ||||
| Net cash provided by (used in) investing activities | 139,180 | (201,504) | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||
| Proceeds from mortgage and other indebtedness | 365,246 | |||||
| Principal payments on mortgage and other indebtedness | (31,609) | (139,829) | ||||
| Additions to deferred financing costs | (493) | (705) | ||||
| Proceeds from issuances of common stock | 5 | |||||
| Contributions from noncontrolling interests | 298 | 693 | ||||
| Payment of tax withholdings for restricted stock awards | (11) | (87) | ||||
| Distributions to noncontrolling interests | (353) | (837) | ||||
| Net cash provided by (used in) financing activities | (32,168) | 224,486 | ||||
| NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH | 309,182 | 82,174 | ||||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period | 121,722 | 59,058 | ||||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period | 430,904 | 141,232 | ||||
| Reconciliation from condensed consolidated statements of cash flows to condensed consolidated balance sheets: | ||||||
| Cash and cash equivalents | 267,982 | 106,807 | ||||
| Restricted cash (1): | ||||||
| Restricted cash | [1] | 127,565 | 10,198 | |||
| Mortgage escrows | [1] | 35,279 | 24,227 | |||
| Cash included in assets held for sale | [1] | 78 | ||||
| SUPPLEMENTAL INFORMATION: | ||||||
| Cash paid for interest, net of amounts capitalized | 39,514 | 108,617 | ||||
| Cash paid for reorganization items | 51,488 | |||||
| CBL & Associates Limited Partnership | ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||
| Net loss | (80,722) | (256,511) | ||||
| Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||
| Depreciation and amortization | 142,090 | 162,042 | ||||
| Net amortization of deferred financing costs, premiums on available-for-sale securities and debt premiums and discounts | 1,771 | 7,228 | ||||
| Net amortization of intangible lease assets and liabilities | 573 | (719) | ||||
| Gain on sales of real estate assets | (8,492) | (2,708) | ||||
| Gain on insurance proceeds | (1,644) | |||||
| Gain on deconsolidation | (55,131) | |||||
| Write-off of development projects | 391 | 400 | ||||
| Share-based compensation expense | 1,077 | 5,090 | ||||
| Loss on impairment | 120,342 | 146,964 | ||||
| Gain on extinguishment of debt | (15,407) | |||||
| Equity in losses of unconsolidated affiliates | 9,575 | 12,450 | ||||
| Distributions of earnings from unconsolidated affiliates | 14,482 | 6,130 | ||||
| Change in estimate of uncollectable revenues | 8,362 | 55,369 | ||||
| Change in deferred tax accounts | 15,596 | |||||
| Changes in: | ||||||
| Tenant and other receivables | 21,127 | (83,805) | ||||
| Other assets | (1,577) | (8,259) | ||||
| Accounts payable and accrued liabilities | 28,303 | 16,972 | ||||
| Net cash provided by operating activities | 202,171 | 59,188 | ||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||
| Additions to real estate assets | (22,108) | (47,838) | ||||
| Proceeds from sales of real estate assets | 21,014 | 3,593 | ||||
| Purchases of available-for-sale securities | (553,810) | (153,193) | ||||
| Redemptions of available-for-sale securities | 685,809 | |||||
| Proceeds from insurance | 904 | 988 | ||||
| Payments received on mortgage and other notes receivable | 641 | 898 | ||||
| Additional investments in and advances to unconsolidated affiliates | 272 | (11,170) | ||||
| Distributions in excess of equity in earnings of unconsolidated affiliates | 10,662 | 6,250 | ||||
| Changes in other assets | (4,204) | (1,032) | ||||
| Net cash provided by (used in) investing activities | 139,180 | (201,504) | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||
| Proceeds from mortgage and other indebtedness | 365,246 | |||||
| Principal payments on mortgage and other indebtedness | (31,609) | (139,829) | ||||
| Additions to deferred financing costs | (493) | (705) | ||||
| Proceeds from issuances of common stock | 5 | |||||
| Contributions from noncontrolling interests | 298 | 693 | ||||
| Payment of tax withholdings for restricted stock awards | (11) | (87) | ||||
| Distributions to noncontrolling interests | (353) | (837) | ||||
| Net cash provided by (used in) financing activities | (32,168) | 224,486 | ||||
| NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH | 309,183 | 82,170 | ||||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period | 121,713 | 59,054 | ||||
| CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period | 430,896 | 141,224 | ||||
| Reconciliation from condensed consolidated statements of cash flows to condensed consolidated balance sheets: | ||||||
| Cash and cash equivalents | 267,974 | 106,799 | ||||
| Restricted cash (1): | ||||||
| Restricted cash | [2] | 127,565 | 10,198 | |||
| Mortgage escrows | [2] | 35,279 | 24,227 | |||
| Cash included in assets held for sale | [2] | 78 | ||||
| SUPPLEMENTAL INFORMATION: | ||||||
| Cash paid for interest, net of amounts capitalized | 39,514 | $ 108,617 | ||||
| Cash paid for reorganization items | $ 51,488 | |||||
| ||||||
Condensed Consolidated Balance Sheets - USD ($) $ in Thousands |
Sep. 30, 2021 |
Dec. 31, 2020 |
||||
|---|---|---|---|---|---|---|
| Real estate assets: | ||||||
| Land | $ 643,331 | $ 695,711 | ||||
| Buildings and improvements | 4,867,017 | 5,135,074 | ||||
| Real estate assets | 5,510,348 | 5,830,785 | ||||
| Accumulated depreciation | (2,251,613) | (2,241,421) | ||||
| Real estate investment property, net, before developments in progress | 3,258,735 | 3,589,364 | ||||
| Developments in progress | 15,065 | 28,327 | ||||
| Held for sale | 6,239 | |||||
| Net investment in real estate assets | 3,280,039 | 3,617,691 | ||||
| Cash and cash equivalents | 267,982 | 61,781 | ||||
| Available-for-sale securities - at fair value (amortized cost of $99,991 and $233,053 as of September 30, 2021 and December 31, 2020, respectively) | 99,998 | 233,071 | ||||
| Receivables: | ||||||
| Tenant | 72,574 | 103,655 | ||||
| Other | 4,050 | 5,958 | ||||
| Mortgage and other notes receivable | 1,696 | 2,337 | ||||
| Investments in unconsolidated affiliates | 249,313 | 279,355 | ||||
| Intangible lease assets and other assets | 252,495 | 139,892 | ||||
| Total assets | 4,228,147 | 4,443,740 | ||||
| LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY | ||||||
| Mortgage and other indebtedness, net | 1,019,084 | 1,184,831 | ||||
| Accounts payable and accrued liabilities | 203,069 | 173,387 | ||||
| Total liabilities not subject to compromise | [1] | 1,222,153 | 1,358,218 | |||
| Liabilities subject to compromise | 2,551,686 | 2,551,490 | ||||
| Commitments and contingencies (Note 9 and Note 12) | ||||||
| Redeemable noncontrolling interests | (871) | (265) | ||||
| Preferred Stock, $.01 par value, 15,000,000 shares authorized: | ||||||
| Common stock, $.01 par value, 350,000,000 shares authorized, 197,630,693 and 196,569,917 issued and outstanding in 2021 and 2020, respectively | 1,976 | 1,966 | ||||
| Additional paid-in capital | 1,986,911 | 1,986,269 | ||||
| Accumulated other comprehensive income | 7 | 18 | ||||
| Dividends in excess of cumulative earnings | (1,533,800) | (1,456,435) | ||||
| Total shareholders' equity | 455,119 | 531,843 | ||||
| Noncontrolling interests | 60 | 2,454 | ||||
| Total equity | 455,179 | 534,297 | ||||
| Common units | ||||||
| Accumulated other comprehensive income | 7 | 18 | ||||
| Total liabilities, redeemable noncontrolling interests and equity | 4,228,147 | 4,443,740 | ||||
| CBL & Associates Limited Partnership | ||||||
| Real estate assets: | ||||||
| Land | 643,331 | 695,711 | ||||
| Buildings and improvements | 4,867,017 | 5,135,074 | ||||
| Real estate assets | 5,510,348 | 5,830,785 | ||||
| Accumulated depreciation | (2,251,613) | (2,241,421) | ||||
| Real estate investment property, net, before developments in progress | 3,258,735 | 3,589,364 | ||||
| Developments in progress | 15,065 | 28,327 | ||||
| Held for sale | 6,239 | |||||
| Net investment in real estate assets | 3,280,039 | 3,617,691 | ||||
| Cash and cash equivalents | 267,974 | 61,772 | ||||
| Available-for-sale securities - at fair value (amortized cost of $99,991 and $233,053 as of September 30, 2021 and December 31, 2020, respectively) | 99,998 | 233,071 | ||||
| Receivables: | ||||||
| Tenant | 72,574 | 103,655 | ||||
| Other | 4,001 | 5,910 | ||||
| Mortgage and other notes receivable | 1,696 | 2,337 | ||||
| Investments in unconsolidated affiliates | 249,838 | 279,884 | ||||
| Intangible lease assets and other assets | 252,376 | 139,772 | ||||
| Total assets | 4,228,496 | 4,444,092 | ||||
| LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY | ||||||
| Mortgage and other indebtedness, net | 1,019,084 | 1,184,831 | ||||
| Accounts payable and accrued liabilities | 203,138 | 173,458 | ||||
| Total liabilities not subject to compromise | [2] | 1,222,222 | 1,358,289 | |||
| Liabilities subject to compromise | 2,551,686 | 2,551,490 | ||||
| Commitments and contingencies (Note 9 and Note 12) | ||||||
| Redeemable noncontrolling interests | (871) | (265) | ||||
| Preferred Stock, $.01 par value, 15,000,000 shares authorized: | ||||||
| Accumulated other comprehensive income | 7 | 18 | ||||
| Partners' capital | ||||||
| Preferred units | 565,212 | 565,212 | ||||
| Common units | ||||||
| General partner | (1,121) | (339) | ||||
| Limited partners | (110,297) | (33,371) | ||||
| Total partners' capital | 453,801 | 531,520 | ||||
| Accumulated other comprehensive income | 7 | 18 | ||||
| Noncontrolling interests | 1,658 | 3,058 | ||||
| Total capital | 455,459 | 534,578 | ||||
| Total liabilities, redeemable noncontrolling interests and equity | 4,228,496 | 4,444,092 | ||||
| Series D Preferred Stock | ||||||
| Preferred Stock, $.01 par value, 15,000,000 shares authorized: | ||||||
| Preferred stock outstanding | 18 | 18 | ||||
| Series E Preferred Stock | ||||||
| Preferred Stock, $.01 par value, 15,000,000 shares authorized: | ||||||
| Preferred stock outstanding | $ 7 | $ 7 | ||||
| ||||||