CBL & Associates Properties
Date de l'analyse:27/03/2017 Cours: 9,45 $ Nb d'actions: 170 792 645 Preferred stocks D (7,375%): 1 815 000 shares at liquidation preference of 250 $ ( can be redeemed any time ), market value: 238,9 $ Preferred stocks E (6,625%): 690 000 shares at liquidation preference of 250 $ ( as from 12 October 2017, may be redeemed ), market value: 231 $ Market cap: 1 613 990 495 $ Net debt: 4 950 000 000 $ (includes non consolidated debt) Net debt + preferred = 4 950 000 000 + 626 250 000 = 5 576 250 000$ EV: 1 613 990 495 + 626 250 000 (total preferred ) + 4 900 000 000 = 7 140 240 495$ Sources for analysis: 10K 2016, presentation March 2017 and Q4 2016 conf call. For the rest of the analysis, I will consider the preferred stocks as debt. Business CBL &Associates properties is a REIT of class B malls in US. Class B malls usually refers to malls with sales below $500/sqf. The company divides its properties into Tiers:...