Attached files
file | filename |
---|---|
EX-99.4 - EX-99.4 - CBL & ASSOCIATES PROPERTIES INC | cbl-ex994_7.htm |
EX-99.3 - EX-99.3 - CBL & ASSOCIATES PROPERTIES INC | cbl-ex993_6.htm |
EX-99.1 - EX-99.1 - CBL & ASSOCIATES PROPERTIES INC | cbl-ex991_11.htm |
EX-10.2 - EX-10.2 - CBL & ASSOCIATES PROPERTIES INC | cbl-ex102_9.htm |
EX-10.1 - EX-10.1 - CBL & ASSOCIATES PROPERTIES INC | cbl-ex101_10.htm |
8-K - 8-K - CBL & ASSOCIATES PROPERTIES INC | cbl-8k_20201029.htm |
Exhibit 99.2
Privileged & Confidential Draft
Attorney-Client Work Product / Subject to FRE 408 & Similar Provisions
Subject to Provisions in the Pre-Negotiation Agreement dated April 22, 2020
Preliminary Analysis – Subject to Material Revision
Not for Further Distribution
September 3, 2020
CBL & Associates Properties, Inc.
Term Sheet
FIDENTIAL 1
© 2020, Ducera Partners LLC / CON
Privileged & Confidential Draft
Attorney-Client Work Product / Subject to FRE 408 & Similar Provisions
Subject to Provisions in the Pre-Negotiation Agreement dated April 22, 2020
Preliminary Analysis – Subject to Material Revision
Not for Further Distribution
Restructuring Term Sheet
|
|
9/3/20 Term Sheet |
|
Treatment of Equity Treatment of Notes Treatment of Credit Facility |
Principal Amount |
|
~$1.123 billion (combined currently outstanding revolver and term loan amount); to be partially paid down at close of transaction as noted below |
Term |
|
Five-year term, structured as a three-year term with two one-year extension options |
|
Commitment Fee |
|
50bps at close, additional 25bps upon each extension |
|
Rate |
|
L+375bps coupon, 25bps LIBOR floor |
|
Amortization |
|
$75 million per annum for years one to three, $85 million per annum for years four and five, as applicable |
|
Collateral Support |
|
First priority liens on existing borrowing base properties and additional properties totaling ~$166 million in projected 2021 NOI; properties outlined on the following page Pledges of or guarantees from any properties with first priority liens / pledges / guarantees granted to the New Notes; properties to consist of unencumbered assets not listed on the following page Pari passu guarantees on all other properties with guarantees granted to the New Notes up to an amount equal to the face value of the existing Credit Facility; properties include all other JV and mortgage entity properties |
|
Covenants |
|
Minimum debt yield of 10% from September 30, 2020 to September 30, 2021; 12% thereafter Minimum capex/TI/redevelopment spend at the borrowing base properties; to be determined based on either a percentage of annual spend or a fixed dollar amount Other non-financial covenants similar to current Credit Facility Covenant holiday TBD following close of the transaction |
|
ECF Sweep |
|
100% of all excess cash flow (to be defined) to pay down the Credit Facility balance |
|
Restricted Payments |
|
Dividends and other payments to be restricted to the minimum amount required to maintain REIT status with dividends payable in stock where allowed |
|
Cash Consideration |
|
Borrower shall make a principal payment at closing in the amount of $24 million applied to the Credit Facility |
|
Waiver of Base Rate Interest and Default Interest |
|
If Borrower complies with the closing conditions, the Lenders shall waive the ~$17 million in retroactive Base Rate interest having accrued from July 1, 2019 plus any and all Default Interest having accrued |
|
Principal Amount |
|
$500 million |
|
Term |
|
Eight-year term (June 2028 maturity) |
|
Rate |
|
8.00% coupon |
|
Collateral Support |
|
First priority liens on, pledges of, or guarantees from properties totaling ~$76 million in projected 2021 NOI consisting of consisting of ~$47 million of first priority liens against certain unencumbered properties, ~$5 million of priority guarantees from certain unencumbered properties, ~$15 million of priority guarantee / equity pledges from certain unencumbered properties, and ~$9 million of first priority liens against certain unencumbered properties that may be released by the Board of Directors Guarantees from any properties with first priority liens granted to the Credit Facility; properties outlined on the following page Pari passu guarantees on all other properties with guarantees granted to the Credit Facility up to an amount equal to the face value of the New Notes; properties include all other JV and mortgage entity properties |
|
Cash Consideration |
|
Up to $50 million cash payment made to creditors at close of the transaction |
|
Equity Consideration |
|
90.0% of reorganized equity |
|
Equity Consideration |
|
10.0% of reorganized equity Three series of warrants exercisable for 20.0% of reorganized equity |
2
© 2020, Ducera Partners LLC / CONFIDENTIAL
Privileged & Confidential Draft
Attorney-Client Work Product / Subject to FRE 408 & Similar Provisions
Subject to Provisions in the Pre-Negotiation Agreement dated April 22, 2020
Preliminary Analysis – Subject to Material Revision
Not for Further Distribution
New Credit Facility Borrowing Base Properties
The properties below would support the Credit Facility through a first priority lien
Attributable
Property List NOI
Borrowing Base Collateral
Existing Borrowing Base $122.8
Existing Borrowing Base Properties $122.8
Additional Collateral
Alamance Crossing – West
Brookfield Square
Coolsprings Crossing
Frontier Square
Gunbarrel Point
Parkway Place
Pearland Town Center - HCA Office
Pearland Town Center – Residences
Shoppes @ St. Clair
Southaven Towne Center
Southaven Towne Center - Self Development
St. Clair Square
Sunrise Commons
Valley View Mall
WestGate Crossing
West Towne Crossing
Total Additional Collateral $43.7
Total NOI $166.4
3
© 2020, Ducera Partners LLC / CONFIDENTIAL
Privileged & Confidential Draft
Attorney-Client Work Product / Subject to FRE 408 & Similar Provisions
Subject to Provisions in the Pre-Negotiation Agreement dated April 22, 2020
Preliminary Analysis – Subject to Material Revision
Not for Further Distribution
Disclaimer
The information herein has been prepared exclusively for Recipients by Ducera Partners LLC ("Ducera"). The information contained herein is based on publicly available sources and materials provided by counsel and Ducera has not assumed any responsibility for independently verifying such information. No representation or warranty, express or implied, is or will be made, and no responsibility or liability is or will be accepted, by Ducera or by any of its officers, directors or agents as to or in relation to the accuracy or completeness of any information contained herein. In furnishing this information, Ducera undertakes no obligation to provide Recipients with access to additional information, to update any information contained herein, or to correct any inaccuracies herein. These materials and the information contained herein are confidential and may not be disclosed publicly or made available to third parties without the prior written consent of Ducera.
4
© 2020, Ducera Partners LLC / CONFIDENTIAL