Securities Exchange Act of 1934 -- Form 10-Q

      ===================================================================



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

       (Mark One)
  [X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
       SECURITIES EXCHANGE ACT OF 1934
       For the quarterly period ended   June 30, 1999
                                      -----------------------------
                                       OR

  [ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
       SECURITIES EXCHANGE ACT OF 1934
       For the quarterly period ended              to
                                      -------------   -------------
       Commission File Number   1-12494
                             -------------------------------------

                        CBL & Associates Properties, Inc.
       -----------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

                      Delaware                    62-1545718
           ------------------------------- -------------------------
           (State or other jurisdiction of      (IRS Employer
           incorporation or organization)       Identification No.)

             One Park Place, 6148 Lee Highway, Chattanooga, TN 37421
         --------------------------------------------------  ----------
              (Address of principal executive offices)       (Zip Code)

       (Registrant's telephone number, including area code)(423) 855-0001
                                                           --------------

       -----------------------------------------------------------------
                     (Former name, former address and former
                   fiscal year, if changed since last report)

     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes  X     No
                                             -----     -----


     The  number of shares  outstanding  of each of the  registrants  classes of
common  stock,  as of August 6, 1999 : Common  Stock,  par value $.01 per share,
24,710,702 Shares.

                                   -1-


                        CBL & Associates Properties, Inc.

                                      INDEX


PART I       FINANCIAL INFORMATION                                PAGE NUMBER
                                                                  -----------

             ITEM 1:       FINANCIAL INFORMATION                       3

             CONSOLIDATED BALANCE SHEETS - AS OF JUNE 30,              4
             1999 AND DECEMBER 31, 1998

             CONSOLIDATED STATEMENTS OF OPERATIONS - FOR               5
             THE THREE MONTHS ENDED JUNE 30, 1999 AND
             1998 AND FOR THE SIX MONTHS ENDED JUNE 30,
             1999 AND 1998

             CONSOLIDATED STATEMENTS OF CASH FLOWS FOR                 6
             THE SIX MONTHS ENDED JUNE 30, 1999 AND 1998

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                7

             ITEM 2:       MANAGEMENT'S DISCUSSION AND                10
                           ANALYSIS OF FINANCIAL CONDITION
                           AND RESULTS OF OPERATIONS

PART II      OTHER INFORMATION

             ITEM 1:       LEGAL PROCEEDINGS                          22

             ITEM 2:       CHANGES IN SECURITIES                      22

             ITEM 3:       DEFAULTS UPON SENIOR SECURITIES            22

             ITEM 4:       SUBMISSION OF MATTERS TO HAVE A            22
                           VOTE OF SECURITY HOLDERS

             ITEM 5:       OTHER INFORMATION                          22

             ITEM 6:       EXHIBITS AND REPORTS ON FORM 8-K           22

SIGNATURE                                                             23
                                   -2-



                      CBL & Associates Properties, Inc.
                         ITEM 1 - FINANCIAL INFORMATION




     The accompanying financial statements are unaudited; however, they have
been prepared in accordance with generally  accepted  accounting  principles for
interim financial  information and in conjunction with the rules and regulations
of the Securities and Exchange Commission.  Accordingly, they do not include all
of the  disclosures  required by generally  accepted  accounting  principles for
complete  financial  statements.  In the opinion of management,  all adjustments
(consisting   solely  of  normal  recurring   matters)   necessary  for  a  fair
presentation  of the financial  statements  for these interim  periods have been
included.  The  results  for the  interim  period  ended  June 30,  1999 are not
necessarily  indicative  of the results to be obtained for the full fiscal year.

     These  financial  statements  should be read in conjunction  with the CBL &
Associates Properties,  Inc. (the "Company") December 31, 1998 audited financial
statements and notes thereto included in the CBL & Associates  Properties,  Inc.
Form 10-K for the year ended December 31, 1998.
                                   -3-


                       CBL & Associates Properties, Inc.
                           Consolidated Balance Sheets
                             (Dollars in thousands)
                                   (UNAUDITED)


                                                                   June 30,       December 31,
                                                                     1999             1998
                                                                     ----             ----
                                                                                  
ASSETS
Real estate assets:
  Land                                                                 $ 266,693         $265,521
  Buildings and improvements                                           1,632,677        1,609,831
                                                                       ---------        ---------
                                                                       1,899,370        1,875,352
    Less: Accumulated depreciation                                     (201,786)        (177,055)
                                                                       ---------        ---------
                                                                       1,697,584        1,698,297
  Developments in progress                                               165,743          107,491
                                                                       ---------        ---------
    Net investment in real estate assets                               1,863,327        1,805,788
Cash and cash equivalents                                                  8,211            5,827
Receivables:
  Tenant                                                                  16,100           17,337
  Other                                                                    1,774            2,076
Mortgage notes receivable                                                  9,644            9,118
Other assets                                                              17,012           15,201
                                                                       ---------        ---------
                                                                      $1,916,068       $1,855,347
                                                                       =========        =========
LIABILITIES AND SHAREHOLDERS' EQUITY
Mortgage and other notes payable                                      $1,260,600       $1,208,204
Accounts payable and accrued liabilities                                  62,022           62,466
                                                                       ---------        ---------
  Total liabilities                                                    1,322,622        1,270,670
                                                                       ---------        ---------
Distributions and losses in excess of investment
 in unconsolidated affiliates                                              4,806              855
                                                                       ---------        ---------
Minority interest                                                        169,330          168,040
                                                                       ---------        ---------
Commitments and contingencies (Note 2)
Shareholders' Equity:
  Preferred stock, $.01 par value, 5,000,000 shares authorized,
    2,875,000 outstanding in 1999 and 1998                                    29               29
  Common stock, $.01 par value, 95,000,000 shares authorized,
    24,700,480 and 24,590,936 shares issued and outstanding
    in 1999 and 1998, respectively                                           247              246
  Additional paid - in capital                                           454,605          452,252
  Accumulated deficit                                                   (35,207)         (36,235)
  Deferred compensation                                                    (364)            (510)
                                                                       ---------        ---------
    Total shareholders' equity                                           419,310          415,782
                                                                       ---------        ---------
                                                                      $1,916,068       $1,855,347
                                                                       =========        =========

<FN>
      The accompanying notes are an integral part of these balance sheets.
</FN>

                                   -4-


                       CBL & Associates Properties, Inc.
                      Consolidated Statements Of Operations
                      (In thousands, except per share data)
                                   (Unaudited)



                                                           Three Months Ended            Six Months Ended
                                                                June 30,                     June 30,
                                                          ------------------------      -----------------------
                                                            1999            1998          1999           1998
                                                          --------        --------      --------       --------
                                                                                           
REVENUES:
   Rentals:
      Minimum                                             $ 48,690        $ 37,967      $ 96,552       $ 74,020
      Percentage                                             1,670           1,154         4,902          2,829
      Other                                                    594             387         1,408            820
   Tenant reimbursements                                    20,981          16,552        41,655         32,003
   Management, development  and leasing fees                   969             723         2,009          1,419
   Interest and other                                        1,287             616         2,213          1,364
                                                          --------        --------      --------       --------
     Total revenues                                         74,191          57,399       148,739        112,455
                                                          --------        --------      --------       --------
   EXPENSES:
   Property operating                                       11,682           9,480        23,165         18,324
   Depreciation and amortization                            12,890           9,720        25,566         18,875
   Real estate taxes                                         6,332           5,290        13,287         10,252
   Maintenance and repairs                                   4,208           3,295         8,270          6,295
   General and administrative                                3,531           2,730         7,357          5,731
   Interest                                                 19,665          15,042        39,436         28,817
   Other                                                       146               3           888              9
                                                          --------        --------      --------       --------
     Total expenses                                         58,454          45,560       117,969         88,303
                                                          --------        --------      --------       --------
   Income from operations                                   15,737          11,839        30,770         24,152
   Gain on sales of real estate assets                       3,767             581         8,568          2,512
   Equity in earnings of unconsolidated affiliates             806             431         1,741          1,168
   Minority interest in earnings:
     Operating partnership                                 (5,457)         (3,604)      (12,115)        (7,777)
     Shopping center properties                              (297)            (99)         (662)          (308)
                                                          --------        --------      --------       --------
   Net income                                               14,556           9,148        28,302         19,747
   Preferred dividends                                     (1,617)              --       (3,234)             --
                                                          --------        --------      --------       --------
   Net income available to common shareholders            $ 12,939        $  9,148      $ 25,068         19,747
                                                          ========        ========      ========       ========
   Basic per share data:
       NET INCOME                                          $  0.53        $   0.38      $   1.02       $   0.82
                                                          ========        ========      ========       ========
   Weighted average common shares                           24,629          24,079        24,602         24,075
      outstanding                                         ========        ========      ========       ========
   Diluted per share data:
       NET INCOME                                           $ 0.52        $   0.38      $   1.01       $   0.81
                                                          ========        ========      ========       ========
   Weighted average common shares and                       24,871          24,311        24,835         24,308
      potential dilutive common shares                    ========        ========      ========       ========
      outstanding
<FN>
        The accompanying notes are an integral part of these statements.
</FN>

                                   -5-



                       CBL & Associates Properties, Inc.
                      Consolidated Statements of Cash Flows
                             (Dollars in thousands)
                                   (UNAUDITED)


                                                                           Six Months
                                                                          Ended June 30,
                                                                     -----------------------
                                                                       1999           1998
                                                                     --------       --------
                                                                               
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income                                                            $28,302        $19,747
Adjustments to reconcile net income to net cash
   provided by operating activities:
  Minority interest in earnings                                        12,777          8,085
  Depreciation                                                         21,203         15,985
  Amortization                                                          4,997          3,452
  Gain on sales of real estate assets                                 (8,568)        (2,512)
  Equity in earnings of unconsolidated affiliates                     (1,741)        (1,168)
  Distributions from unconsolidated affiliates                          8,595          2,182
  Issuance of stock under incentive plan                                   36            265
  Amortization of deferred compensation                                   249            222
  Write-off of development projects                                       888              9
  Distributions to minority investors                                (11,276)        (8,754)
Changes in assets and liabilities -
  Tenant and other receivables                                          1,539        (1,900)
  Other assets                                                        (2,641)        (2,127)
  Accounts payable and accrued liabilities                            (1,606)            624
                                                                     --------       --------
          Net cash provided by operating activities                    52,754         34,110
                                                                     --------       --------
CASH FLOWS FROM INVESTING ACTIVITIES:
    Construction of real estate assets and land acquisition          (76,717)       (55,044)
    Acquisition of real estate assets                                      --      (184,661)
    Capitalized interest                                              (3,083)        (2,467)
    Other capital expenditures                                        (8,610)        (8,485)
    Deposits in escrow                                                     --         66,108
    Proceeds from sales of real estate assets                          14,249          6,316
    Additions to mortgage notes receivable                            (1,360)        (1,478)
    Payments received on mortgage notes receivable                        834          1,234
    Advances and investments in unconsolidated affiliates             (2,846)          (643)
                                                                     --------       --------
          Net cash used in investing activities                      (77,533)      (179,120)
                                                                     --------       --------

CASH FLOWS FROM FINANCING ACTIVITIES:
    Proceeds from mortgage and other notes payable                    126,463        189,663
    Principal payments on mortgage and other notes payable           (74,067)       (89,147)
    Additions to deferred financing costs                               (779)          (700)
    Proceeds from issuance of preferred stock                              --         70,175
    Proceeds from issuance of common stock                                769            155
    Proceeds from exercise of stock options                             1,446             --
    Dividends paid                                                   (26,669)       (21,843)
                                                                     --------       --------
          Net cash provided by financing activities                    27,163        148,303
                                                                     --------       --------

NET CHANGE IN CASH AND CASH EQUIVALENTS                                 2,384          3,293

CASH AND CASH EQUIVALENTS, beginning of period                          5,827          3,124
                                                                     --------       --------
CASH AND CASH EQUIVALENTS, end of period                               $8,211         $6,417
                                                                     ========       ========
Cash paid for interest, net of amounts capitalized                    $39,117        $27,751
                                                                     ========       ========
<FN>
        The accompanying notes are an integral part of these statements.

</FN>

                                   -6-


                       CBL & Associates Properties, Inc.
                   Notes to Consolidated Financial Statements




Note 1 - Unconsolidated Affiliates

     At June 30, 1999, the Company had investments in five  partnerships  all of
which are reflected  using the equity method of accounting.  Condensed  combined
results of operations for the unconsolidated affiliates are presented as follows
(dollars in thousands):


                                                            Company's Share
                                    Total For The                For The
                                  Six Months Ended           Six Months Ended
                                      June 30,                    June 30,
                                  ------------------      -------------------
                                    1999      1998         1999         1998
                                  -------    -------      ------      -------
                                                          
Revenues                          $13,638    $11,251      $6,718      $5,526
                                  -------    -------      ------      ------
Depreciation and amortization       1,587        674         779         332
Interest expense                    4,213      4,041       2,074       1,984
Other operating expenses            4,293      4,145       2,124       2,042
                                    -----      -----       -----       -----
Net income                         $3,545     $2,391       $1,741      $1,168
                                   ======     ======       ======      ======



Note 2 - Contingencies

     The  Company is  currently  involved in certain  litigation  arising in the
ordinary  course  of  business.  In  the  opinion  of  management,  the  pending
litigation will not materially  affect the financial  statements of the Company.
Additionally,  based  on  environmental  studies  completed  to date on the real
estate  properties,  management  believes any exposure  related to environmental
cleanup  will not be  significant  to the  financial  position  and  results  of
operations of the Company.
                                   -7-


Note 3 - Credit Agreements

     The Company has credit facilities of $230 million of which $68.7 million is
available at June 30, 1999. Outstanding amounts under the credit facilities bear
interest at a weighted  average  interest  rate of 6.25% at June 30,  1999.  The
Company's  variable  rate  debt as of June  30,  1999 was  $499  million  with a
weighted  average  interest  rate of 6.40% as  compared  to 6.73% as of June 30,
1998.  Through the execution of interest rate swap  agreements,  the Company has
fixed the  interest  rates on $314  million of variable  rate debt on  operating
properties  at a weighted  average  interest  rate of 6.55%.  There were no fees
charged  to the  Company  related  to these swap  agreements.  Of the  Company's
remaining variable rate debt of $185 million, interest rate caps are in place on
$100  million  leaving  $85  million of debt  subject  to  variable  rates.  The
Company's variable rate debt is limited to construction  properties with no debt
subject to variable rates on operating properties. The Company's swap agreements
in place at June 30, 1999 are as follows:


  Swap Amount
 (in millions)       Fixed LIBOR Component     Effective Date    Expiration Date
 -------------       ---------------------     --------------    ---------------
                                                          
     $65                     5.72%                01/07/98         01/07/2000
      81                     5.54%                02/04/98         02/04/2000
      50                     5.70%                06/15/98         06/15/2001
      38                     5.73%                06/26/98         06/30/2001
      80                     5.49%                09/01/98         09/01/2001


     At June 30,  1999,  the Company  had an  interest  rate cap of 7.5% on $100
million of LIBOR-based variable rate debt.

Note 4 - Segment Information

     Management of the Company  measures  performance  and  allocates  resources
according to property type,  which are determined  based on differences  such as
nature of tenants,  capital  requirements,  economic  risks and  leasing  terms.
Rental income and tenant  reimbursements from tenant leases provide the majority
of revenues from all segments.  Information on management's  reportable segments
is presented as follows (in thousands):


                                                         Associated      Community
     Three Months Ended June 30, 1999     Malls           Centers         Centers      All Other       Total
- -------------------------------------     -----           -------         -------      ---------       -----
                                                                                       
Revenues                                   $ 54,403         $3,009         $14,594      $ 2,185       $ 74,191
Property operating expenses (1)             (19,305)          (484)         (2,558)         125        (22,222)
Interest expense                            (14,970)          (647)         (3,032)      (1,016)       (19,665)
Gain on sales of real estate assets              -               -              -         3,767          3,767
                                           --------        -------         -------      -------       --------
Segment profit and loss                      20,128          1,878           9,004        5,061         36,071
                                           ========        =======         =======      =======
Depreciation and amortization                                                                         (12,890)
General and administrative and other                                                                   (3,677)
Equity in earnings and minority
interest adjustment                                                                                    (4,948)
                                                                                                      --------
Net income                                                                                             $14,556
                                                                                                      ========
Capital expenditures (2)                    $ 7,875         $  535          $6,568      $34,541        $49,519

                                   -8-




                                                         Associated      Community
     Three Months Ended June 30, 1998     Malls           Centers         Centers      All Other       Total
- -------------------------------------     -----           -------         -------      ---------       -----
                                                                                       
Revenues                                   $ 40,596         $2,215         $13,096      $ 1,492       $ 57,399
Property operating expenses (1)             (15,015)          (804)         (5,230)       2,984        (18,065)
Interest expense                            (10,539)          (330)         (3,054)      (1,119)       (15,042)
Gain on sales of real estate assets             216              -               -          365            581
                                           --------        -------         -------      -------       --------
Segment profit and loss                      15,258          1,081           4,812        3,722         24,873
                                           ========        =======         =======      =======
Depreciation and amortization                                                                           (9,720)
General and administrative and other                                                                    (2,733)
Equity in earnings and minority
interest adjustment                                                                                     (3,272)
                                                                                                      --------
Net income                                                                                             $ 9,148
                                                                                                      ========
Capital expenditures (2)                    $49,358         $3,948         $10,173      $13,870        $77,349




                                                         Associated      Community
       Six Months Ended June 30, 1999     Malls           Centers         Centers      All Other       Total
- -------------------------------------     -----           -------         -------      ---------       -----
                                                                                       
Revenues                                   $110,015         $5,914         $28,631       $4,179       $148,739
Property operating expenses (1)             (38,587)          (963)         (3,046)      (2,126)       (44,722)
Interest expense                            (29,548)        (1,274)         (5,813)      (2,801)       (39,436)
Gain on sales of real estate assets             381              -             404        7,783          8,568
                                           --------        -------         -------      -------       --------
Segment profit and loss                      42,261          3,677          20,176        7,035         73,149
                                           ========        =======         =======      =======
Depreciation and amortization                                                                          (25,566)
General and administrative and other                                                                    (8,245)
Equity in earnings and minority
interest adjustment                                                                                    (11,036)
                                                                                                      --------
Net income                                                                                             $28,302
                                                                                                      ========
Total assets (2)                         $1,241,259        $82,462        $427,554     $164,793     $1,916,068
Capital expenditures (2)                    $11,357         $2,209          $8,753      $59,951        $82,270





                                                         Associated      Community
       Six Months Ended June 30, 1998     Malls           Centers         Centers      All Other       Total
- -------------------------------------     -----           -------         -------      ---------       -----
                                                                                       
Revenues                                    $79,174         $4,391         $26,192       $2,698       $112,455
Property operating expenses (1)             (28,131)          (804)         (5,230)        (706)       (34,871)
Interest expense                            (20,238)          (689)         (5,990)      (1,900)       (28,817)
Gain on sales of real estate assets             216              -               -        2,296          2,512
                                           --------        -------         -------      -------       --------
Segment profit and loss                      31,021          2,898          14,972        2,388         51,279
                                           ========        =======         =======      =======
Depreciation and amortization                                                                          (18,875)
General and administrative and other                                                                    (5,740)
Equity in earnings and minority
interest adjustment                                                                                     (6,917)
                                                                                                      --------
Net income                                                                                             $19,747
                                                                                                      ========
Total assets (2)                           $871,671        $66,627        $397,429      $77,332     $1,413,059
Capital expenditures (2)                   $201,725         $6,045         $15,358      $21,706       $244,834
<FN>
(1)  Property operating expenses includes property operating expenses,
     real estate taxes, and maintenance and repairs.

(2)  Developments in progress are included in the "All Other" category.
</FN>

                                   -9-

                        CBL & Associates Properties, Inc.
                 Item 2: Management's Discussion And Analysis Of
                  Financial Condition And Results Of Operations



     The  following  discussion  and  analysis of the  financial  condition  and
results  of  operations  should  be read in  conjunction  with CBL &  Associates
Properties, Inc. Consolidated Financial Statements and Notes thereto.

     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 results,  financial and otherwise,  may differ materially from the events
and results discussed in the  forward-looking  statements.  We direct you to the
Company's other 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" incorporated by reference  therein,  for a discussion of such risks
and uncertainties.

                               GENERAL BACKGROUND

     CBL & Associates  Properties,  Inc. (the "Company")  Consolidated Financial
Statements and Notes thereto reflect the consolidated financial results of CBL &
Associates Limited  Partnership (the "Operating  Partnership") which includes at
June 30,  1999,  the  operations  of a portfolio  of  properties  consisting  of
twenty-four  regional malls,  thirteen associated centers,  eighty-two community
centers,  an office building,  joint venture  investments in four regional malls
and one associated center, and income from six mortgages (the "Properties"). The
Operating  Partnership also has one mall, one associated center, three community
centers and two expansions  currently under  construction and options to acquire
certain shopping center development sites. The consolidated financial statements
also include the accounts of CBL & Associates Management,  Inc. (the "Management
Company").

     The Company classifies its regional malls into two categories - malls which
have completed their initial lease-up  ("Stabilized  Malls") and malls which are
in  their  initial  lease-up  phase  ("New  Malls").  The New Mall  category  is
presently  comprised  of a  redevelopment  project  Springdale  Mall in  Mobile,
Alabama,  the recently  opened  Bonita Lakes Mall in Meridian,  Mississippi  and
Parkway  Place Mall in  Huntsville,  Alabama which was acquired in December 1998
and is being redeveloped in a joint venture with a third party.

     In July 1999, the Company acquired York Galleria in York, Pennsylvania. The
purchase price of $68.5 million was funded from a mortgage loan in the amount of
$51.1 million and $30 million in proceeds from the Company's  disposition of two
department stores, and two free-standing  community centers.  The balance of the
proceeds  from the  dispositions  of  $12.6  million  were  used to pay down the
Company's credit lines.

     The State of Tennessee has recently  enacted  legislation that would extend
franchise and excise taxes to limited partnerships for tax years ending in 2000.
The  Company's  has not  determined  the  impact of the new  legislation  on its
operations in Tennessee.

                                   -10-

                        CBL & Associates Properties, Inc.
                 Item 2: Management's Discussion And Analysis Of
                  Financial Condition And Results Of Operations
RESULTS OF OPERATIONS

     Operational  highlights  for the three  monthsand six months ended June 30,
1999 as compared to June 30, 1998 are as follows:

SALES

     Mall shop sales,  for those tenants who have reported,  in the  twenty-five
Stabilized  Malls in the Company's  portfolio  increased by 5.0% on a comparable
per square foot basis.



                                       Six Months Ended June 30,
                                       -------------------------
                                      1999                      1998
                                      ----                      ----
                                                       
   Sales per square foot            $120.91                  $115.15


     Total sales volume in the mall  portfolio,  including New Malls,  increased
6.2% to $670.7  million  for the six  months  ended  June 30,  1999 from  $631.6
million for the six months ended June 30, 1998.

     Occupancy  costs as a percentage of sales for the six months ended June 30,
1999 and 1998 for the  Stabilized  Malls  were  13.2% and  12.9%,  respectively.
Occupancy  costs were 11.2%,  11.2% and 11.5% for the years ended  December  31,
1998, 1997, and 1996, respectively. Occupancy costs as a percentage of sales are
generally  higher in the first  three  quarters  of the year as  compared to the
fourth quarter due to the seasonality of retail sales.


OCCUPANCY
         Occupancy for the Company's overall portfolio was as follows:


                                              At June 30,
                                        -----------------------
                                        1999               1998
                                        ----               ----
                                                           
    Stabilized malls                   92.0%                     91.9%
    New malls                          82.8                      90.5
    Associated centers                 91.7                      88.8
    Community centers                  96.6                      97.6
                                       -----                     -----
    Total Portfolio                    93.5%                     94.2%
                                       -----                     -----


     Occupancy in the new mall  category has been  affected by the  inclusion of
two properties that are being redeveloped Parkway Place in Huntsville, Alabama
and Springdale Mall in Mobile, Alabama.  Excluding Parkway Place and Springdale,
new mall  occupancy  at the end of the  quarter  would have been 98.8% and total
portfolio occupancy would have been 94.1%.
                                   -11-

                        CBL & Associates Properties, Inc.
                 Item 2: Management's Discussion And Analysis Of
                  Financial Condition And Results Of Operations

AVERAGE BASE RENT

    Average base rents for the Company's  three  portfolio  categories  were as
follows:


                                              At June 30,
                                        -----------------------
                                        1999               1998
                                        ----               ----

                                                    
     Malls                              $19.95            $19.01
     Associated centers                   9.61              9.62
     Community centers                    8.10              8.00


LEASE ROLLOVERS

     On spaces previously  occupied,  the Company achieved the following results
from  rollover  leasing for the six months  ended June 30, 1999  compared to the
base and percentage rent previously paid:


                         Per Square           Per Square
                          Foot Rent             Foot Rent         Percentage
                       Prior Lease (1)        New Lease (2)       Increase
                       ---------------        -------------       ----------
                                                            
Malls                     $22.51                 $26.25              16.6%
Associated centers          7.75                   8.76              13.0%
Community centers           7.87                   8.15               3.6%
<FN>
(1)  -   Rental achieved for spaces previously occupied at the end of the lease
         including percentage rent.
(2)  -   Average base rent over the term of the lease.
</FN>


     For the six months ended June 30, 1999,  malls  represented  76.1% of total
revenues from all properties; revenues from associated centers represented 3.9%;
revenues from community centers  represented  17.9%; and revenues from mortgages
and the office building represented 2.1%.  Accordingly,  revenues and results of
operations are disproportionately impacted by the malls' achievements.

     The  shopping  center  business is somewhat  seasonal in nature with tenant
sales  achieving  the highest  levels during the fourth  quarter  because of the
holiday  season.  The malls earn most of their  "temporary"  rents  (rents  from
short-term  tenants)  during the  holiday  period.  Thus,  occupancy  levels and
revenue production are generally the highest in the fourth quarter of each year.
Results of  operations  realized in any one quarter may not be indicative of the
results likely to be experienced over the course of the fiscal year.

COMPARISON OF RESULTS OF OPERATIONS  FOR THE THREE MONTHS ENDED JUNE 30, 1999 TO
THE RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 1998

     Total  revenues for the three months ended June 30, 1999 increased by $16.8
million,  or 29.3%,  to $74.2  million  as  compared  to $57.4  million in 1998.
Minimum rents increased by $10.7 million, or 28.2%, to $48.7 million as compared
to $38.0 million in 1998, and tenant  reimbursements  increased by $4.4 million,
or  26.8%,  to $21.0  million  in 1999 as  compared  to $16.6  million  in 1998.
Percentage  rents  increased  by $0.5  million,  or 44.7%,  to $1.7  million  as
compared to $1.2 million in 1998.
                                   -12-

                        CBL & Associates Properties, Inc.
                 Item 2: Management's Discussion And Analysis Of
                  Financial Condition And Results Of Operations

     Management,  leasing and  development  fees  increased by $0.2 million,  or
34.0%,  to $1.0  million as compared to $0.7 million in 1998.  This  increase is
primarily  due to  increases  in fees earned in the  co-development  program and
increases in management fees.

     Approximately  $13.8  million of the  increase  in revenues  resulted  from
operations at the eleven new centers opened or acquired during the past eighteen
months. These centers consist of:




                                                                                                     Opening/
Project Name                    Location                          Total GLA  Type of Addition        Acquisition Date
- ------------                    --------                          ---------  ----------------        ----------------
                                                                                         
Sterling Creek Commons          Portsmouth, Virginia                 65,000  New Development         June 1998
Stroud Mall                     Stroudsburg, Pennsylvania           427,000  Acquisition             April 1998
Hickory Hollow Mall             Nashville, Tennessee              1,096,000  Acquisition             July 1998
Courtyard at Hickory Hollow     Nashville, Tennessee                 77,000  Acquisition             July 1998
Rivergate Mall                  Nashville, Tennessee              1,074,000  Acquisition             July 1998
Village at Rivergate            Nashville, Tennessee                166,000  Acquisition             July 1998
Lions Head Village              Nashville, Tennessee                 93,000  Acquisition             July 1998
Janesville Mall                 Janesville, Wisconsin               609,000  Acquisition             August 1998
Meridian Mall                   Lansing, Michigan                   767,000  Acquisition             August 1998
Fiddler's Run                   Morganton, North Carolina           203,000  New Development         March 1999
Sand Lake Corners               Orlando, Florida                    559,000  New Development         June/July 1999



     Approximately  $3.0  million of the  increase  in  revenues  resulted  from
improved  operations and  occupancies in the existing  centers.  The majority of
these increases were generated at Cortlandt Towne Center in Cortlandt,  New York
and St. Clair Square in Fairview Heights, Illinois.

     Property  operating  expenses,  including real estate taxes and maintenance
and repairs  increased in the second quarter of 1999 by $4.2 million or 23.0% to
$22.2 million as compared to $18.1 million in the second  quarter of 1998.  This
increase  is  primarily  the result of the  addition  of the eleven new  centers
referred to above.

     Depreciation  and  amortization  increased in the second quarter of 1999 by
$3.2 million or 32.6% to $12.9 million as compared to $9.7 million in the second
quarter of 1998.  This  increase is primarily  due to the addition of the eleven
new centers referred to above.

     Interest  expense  increased in the second quarter of 1999 by $4.6 million,
or 30.7% to $19.7 million as compared to $15.0 million in 1998. This increase is
primarily due to the additional  interest on the eleven centers added during the
last eighteen months referred to above.

     The gain on sales of real estate assets  increased in the second quarter of
1999 by $3.2 million,  to $3.8 million as compared to $0.5 million in 1998.  The
majority  of gain on sales in the second  quarter  of 1999 were from  anchor pad
sales at the development project Chesterfield Crossing in Richmond, Virginia and
outparcel sales at The Landing at Arbor Place in Douglasville, Georgia.

     Equity in earnings of  unconsolidated  affiliates  increased  in the second
quarter of 1999 by $0.4  million to $0.8 million from $0.4 million in the second
quarter of 1998  primarily due to the  acquisition  of a 50% interest in Parkway
Place in Huntsville, Alabama.
                                   -13-

                        CBL & Associates Properties, Inc.
                 Item 2: Management's Discussion And Analysis Of
                  Financial Condition And Results Of Operations

COMPARISON  OF RESULTS OF  OPERATIONS  FOR THE SIX MONTHS ENDED JUNE 30, 1999 TO
THE RESULTS OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 1998

     Total  revenues for the six months  ended June 30, 1999  increased by $36.3
million,  or 32.3%,  to $148.7 million as compared to $112.5 million in 1998. Of
this  increase,  minimum rents  increased by $22.5 million,  or 30.4%,  to $96.6
million  as  compared  to $74.0  million  in  1998,  and  tenant  reimbursements
increased by $9.7  million,  or 30.2%,  to $41.7  million in 1999 as compared to
$32.0 million in 1998.

     Improved  occupancies  and operations and increased  rents in the Company's
operating portfolio  generated $6.5 million of increased revenues.  The majority
of these  increases were generated at Cortlandt  Towne Center in Cortlandt,  New
York and St. Clair Square in Fairview Heights,  Illinois.  New revenues of $29.8
resulted from operations at the twelve new centers opened or acquired during the
past eighteen months. These centers are as follows:



                                                                                                    Opening/
Project Name                    Location                          Total GLA  Type of Addition        Acquisition Date
- ------------                    --------                          ---------  ----------------        ----------------
                                                                                         
Sterling Creek Commons          Portsmouth, Virginia                  65,000  New Development        June 1998
Burnsville Center               Minneapolis (Burnsville),          1,070,000  Acquisition            February 1998
                                Minnesota
Stroud Mall                     Stroudsburg, Pennsylvania            427,000  Acquisition            April 1998
Hickory Hollow Mall             Nashville, Tennessee               1,096,000  Acquisition            July 1998
Courtyard at Hickory Hollow     Nashville, Tennessee                  77,000  Acquisition            July 1998
Rivergate Mall                  Nashville, Tennessee               1,074,000  Acquisition            July 1998
Village at Rivergate            Nashville, Tennessee                 166,000  Acquisition            July 1998
Lions Head Village              Nashville, Tennessee                  93,000  Acquisition            July 1998
Janesville Mall                 Janesville, Wisconsin                609,000  Acquisition            August 1998
Meridian Mall                   Lansing, Michigan                    767,000  Acquisition            August 1998
Fiddler's Run                   Morganton, North Carolina            203,000  New Development        March 1999
Sand Lake Corners               Orlando, Florida                     559,000  New Development        June/July 1999


    Management,  leasing and development fees increased by $0.6 million to $2.0
million in the first six  months of 1999 as  compared  to $1.4  million in 1998.
This increase was  primarily due to fees earned in the Company's  co-development
program and increases in management fees on managed properties.

     Property  operating  expenses,  including real estate taxes and maintenance
and  repairs,  increased  in the first six  months of 1999 by $9.9  million,  or
28.2%,  to $44.7 million as compared to $34.9 million in 1998.  This increase is
primarily  the result of the  addition  of the twelve new  centers  referred  to
above.

     Depreciation and amortization  increased in the first six months of 1999 by
$6.7 million,  or 35.4%,  to $25.6 million as compared to $18.9 million in 1998.
This  increase is primarily the result of the addition of the twelve new centers
referred to above.
                                   -14-

                        CBL & Associates Properties, Inc.
                 Item 2: Management's Discussion And Analysis Of
                  Financial Condition And Results Of Operations

     Interest  expense  increased  in the  first  six  months  of 1999 by  $10.6
million,  or 36.8%,  to $39.4 million as compared to $28.8 million in 1998. This
increase is primarily  the result of interest on debt related to the addition of
the twelve  new  centers  referred  to above.  The gain on sales of real  estate
assets  increased for the six months ended June 30, 1999 by $6.1 million to $8.6
million as  compared  to $2.5  million  in 1998.  Gain on sales in the first six
months  of  1999  was in  connection  with  outparcel  sales  at  the  Company's
development  in Sand Lake  Corners in Orlando,  Florida and The Landing at Arbor
Place in Douglasville,  Georgia and anchor pad sales at Chesterfield Crossing in
Richmond,  Virginia  which is now under  construction.  The gain on sales in the
first six months of 1998 were for outparcel sales at the Company's  developments
in Springhurst  Towne Center in Louisville,  Kentucky and Sterling Creek Commons
in Portsmouth, Virginia.

     Equity in earnings of unconsolidated  affiliates increased in the first six
months of 1999 by $0.6  million to $1.7  million  from $1.2 million in the first
six months of 1998 primarily due to the acquisition of a 50% interest in Parkway
Place in Huntsville, Alabama and improved operations at existing equity centers.


LIQUIDITY AND CAPITAL RESOURCES

     The principal  uses of the Company's  liquidity and capital  resources have
historically been for property  development,  expansion and renovation programs,
acquisitions and debt repayment.  To maintain its qualification as a real estate
investment  trust under the Internal  Revenue  Code,  the Company is required to
distribute to its shareholders at least 95% of its "Real Estate Investment Trust
Taxable Income" as defined in the Internal Revenue Code of 1986, as amended (the
"Code").

     As of August 1, 1999,  the Company had $55.0 million  available in unfunded
construction  and  redevelopment   loans  to  be  used  for  completion  of  the
construction  and  redevelopment  projects and  replenishment of working capital
previously  used for  construction.  Additionally,  as of  August 1,  1999,  the
Company had  obtained  revolving  credit  lines and term loans  totaling  $230.0
million of which $51.2 million was available.  As a publicly traded company, the
Company has access to capital  through both the public  equity and debt markets.
The Company has filed a Shelf  Registration  authorizing shares of the Company's
preferred  stock  and  common  stock  and  warrants  to  purchase  shares of the
Company's  common stock with an aggregate  public  offering  price of up to $350
million with $278 million remaining after the Company's preferred stock offering
on June 30, 1998. The Company  anticipates that the combination of these sources
will, for the foreseeable  future,  provide  adequate  liquidity to enable it to
continue  its  capital   programs   substantially   as  in  the  past  and  make
distributions  to its  shareholders in accordance  with the Code's  requirements
applicable to real estate investment trusts.

     Management  expects to refinance the majority of the mortgage notes payable
maturing over the next five years with replacement loans.
                                   -15-

                        CBL & Associates Properties, Inc.
                 Item 2: Management's Discussion And Analysis Of
                  Financial Condition And Results Of Operations

     The  Company's  policy is to maintain a  conservative  debt to total market
capitalization  ratio in order to enhance  its access to the  broadest  range of
capital  markets,  both  public  and  private.  The  Company's  current  capital
structure   includes   property   specific   mortgages,   which  are   generally
non-recourse,  revolving  lines of credit,  common stock,  preferred stock and a
minority  interest in the Operating  Partnership.  The minority  interest in the
Operating  Partnership  represents the 25.7% ownership interest in the Operating
Partnership  held by the Company's  executive and senior  officers  which may be
exchanged for  approximately  9.4 million shares of common stock.  Additionally,
Company executive officers and directors own approximately 1.7 million shares of
the  outstanding  common stock of the Company,  for a combined total interest in
the Operating Partnership of approximately 30.4%.  Ownership interests issued to
fund  acquisitions in 1998 may be exchanged for approximately 2.4 million shares
of common stock which  represents a 6.5% interest in the Operating  Partnership.
Assuming the  exchange of all limited  partnership  interests  in the  Operating
Partnership  for common stock,  there would be  outstanding  approximately  36.6
million  shares of common  stock  with a market  value of  approximately  $965.4
million at June 30,  1999  (based on the  closing  price of $26.375 per share on
June 30,  1999).  The  Company's  total market  equity is $1.036  billion  which
includes 2.9 million  shares of preferred  stock at the closing price of $24.625
per share on June 30, 1999.  Company  executive and senior  officers'  ownership
interests had a market value of approximately $258.6 million at June 30, 1999.

     Mortgage debt consists of debt on certain  consolidated  properties as well
as on three properties in which the Company owns a non-controlling  interest and
is accounted for under the equity method of  accounting.  At June 30, 1999,  the
Company's share of funded mortgage debt on its consolidated  properties adjusted
for minority investors'  interests in nine properties was $1.239 billion and its
pro rata share of mortgage  debt on  unconsolidated  properties  (accounted  for
under the equity method) was $45.9 million for total debt  obligations of $1.285
billion with a weighted average interest rate of 7.02%.

     The Company's  total  conventional  fixed rate debt as of June 30, 1999 was
$785.5  million with a weighted  average  interest  rate of 7.41% as compared to
8.07% as of June 30, 1998.

     The  Company's  variable  rate debt as of June 30, 1999 was $499.0  million
with a weighted  average  interest rate of 6.39% as compared to 6.73% as of June
30, 1998.  Through the execution of swap  agreements,  the Company has fixed the
interest  rates on $314  million of debt on operating  properties  at a weighted
average interest rate of 6.55%. Of the Company's remaining variable rate debt of
$185.0  million,  an interest  rate cap in place of $100.0  million  leaves only
$85.0 million of debt subject to variable rates.  Interest on this $85.0 million
of variable rate debt is capitalized to projects  currently  under  construction
leaving no variable  rate debt  exposure on operating  properties as of June 30,
1999.  There were no fees charged to the Company related to its swap agreements.
The Company's swap and cap agreements in place at June 30, 1999 are as follows:



  Swap /Cap Amount
    (in millions)   Fixed LIBOR Component    Effective Date     Expiration Date
    -------------   ---------------------    --------------     ---------------
                                                          

         $65               5.72%                01/07/98           01/07/2000
          81               5.54%                02/04/98           02/04/2000
          50               5.70%                06/15/98           06/15/2001
          38               5.73%                06/26/98           06/26/2001
          80               5.49%                09/01/98           09/01/2001
         100               7.50%                01/01/99           01/05/2000



     Based on the debt (including construction projects) and the market value of
equity described above, the Company's debt to total market  capitalization (debt
plus market value equity) ratio was 55.4% at June 30, 1999.
                                   -16-

                        CBL & Associates Properties, Inc.
                 Item 2: Management's Discussion And Analysis Of
                  Financial Condition And Results Of Operations

DEVELOPMENT, EXPANSIONS AND ACQUISITIONS

     Development  projects under  construction and scheduled to open during 1999
are:  Arbor  Place  Mall in  Douglasville,  Georgia,  a suburb  of  Atlanta,  is
scheduled to open in October  1999.  This  1,035,000-square-foot  regional  mall
includes  Dillard's,  Parisian and Sears and big-box  retailers such as Border's
Books,  Bed Bath & Beyond and Old Navy.  The  Company  developed  and has sold a
Regal  Cinema  in  Jacksonville,  Florida,  a  83,000-square-foot  free-standing
building, which will open in November 1999.

     The Company also has under construction  Chesterfield Crossing in Richmond,
Virginia, a  441,000-square-foot  community center,  Coastal Way in Spring Hill,
Florida  a   233,000-square-foot   community  center  and  a  28,000-square-foot
expansion of Sutton Plaza in Mt. Olive,  New Jersey.  The Company  currently has
under development The Mall of South Carolina in Myrtle Beach, South Carolina,  a
1,095,000-square-foot regional mall and Parkway Place in Huntsville,  Alabama, a
822,000-square-foot  redevelopment  that was acquired in December 1998.  Both of
these mall  projects  depend on the  Company's  ability to obtain tax  increment
financing and other governmental approvals.

     In March  1999,  the  Company  opened  Fiddler's  Run in  Morganton,  North
Carolina, a 203,000-square-foot  community center. The center opened 100% leased
and committed.  In July 1999, the Company  opened a new Sears  department  store
addition at Lakeshore Mall in Sebring, Florida and in August 1999 the balance of
phase  I of  Sand  Lake  Corners  in  Orlando,  Florida,  a  594,000-square-foot
community  center. A  38,000-square-foot  second phase of Sand Lake Corners will
open in February  2000.  In August 1999 the Company  opened The Landing at Arbor
Place in Douglasville,  Georgia a 165,000-square-foot associated center adjacent
to Arbor Place Mall.

     The Company has entered into standby  purchase  agreements with third-party
developers (the  "Developers") for the  construction,  development and potential
ownership  of  community  centers  in  Georgia  and Texas  (the  "Co-Development
Projects").  The Developers have utilized these standby  purchase  agreements to
assist in obtaining  financing to fund the  construction  of the  Co-Development
Projects.  The  standby  purchase  agreements,  which  expire  in 1999 and 2000,
provide for certain  requirements or  contingencies  to occur before the Company
becomes obligated to fund its equity contribution or purchase the Co-Development
Project.   These  requirements  or  contingencies   include  certain  completion
requirements,  rental levels, the inability of the Developers to obtain adequate
permanent  financing and the inability to sell the  Co-Development  Project.  In
return for its  commitment to purchase a  Co-Development  Project  pursuant to a
standby  purchase   agreement,   the  Company  receives  a  fee  as  well  as  a
participation  interest  in  either  the cash  flow or gains  from  sale on each
Co-Development  Project.  The outstanding amount on standby purchase  agreements
was $116.4  million at June 30,  1999.  Subsequent  to the end of the quarter in
August 1999 the Company was released  from a commitment  of $43.1  million.  The
Company received a fee for this release.

     The  Company  has  entered  into a  number  of  option  agreements  for the
development  of future  regional malls and community  centers.  Except for these
projects and as further  described  below,  the Company  currently  has no other
material capital commitments.

     It is  management's  expectation  that the  Company  will  continue to have
access to the capital  resources  necessary to expand and develop its  business.
Future development and acquisition  activities will be undertaken by the Company
as  suitable  opportunities  arise.  Such  activities  are  not  expected  to be
undertaken unless adequate sources of financing are available and a satisfactory
budget with targeted  returns on investment has been  internally  approved.  The
Company will fund its major  development,  expansion and acquisition  activities
with its  traditional  sources of  construction  and permanent debt financing as
well as from other debt and equity financings,  including public financings, and
its credit  facilities in a manner consistent with its intention to operate with
a conservative debt to total market capitalization ratio.
                                   -17-

                        CBL & Associates Properties, Inc.
                 Item 2: Management's Discussion And Analysis Of
                  Financial Condition And Results Of Operations

OTHER CAPITAL EXPENDITURES

     Management  prepares an annual capital expenditure budget for each property
which is intended  to provide  for all  necessary  recurring  and  non-recurring
capital improvements.  Management believes that its annual operating reserve for
maintenance and recurring capital  improvements and reimbursements  from tenants
will provide the necessary funding for such requirements. The Company intends to
distribute  approximately  60% - 90% of  its  funds  from  operations  with  the
remaining  10% - 40% to be  held  as a  reserve  for  capital  expenditures  and
continued growth  opportunities.  The Company believes that this reserve will be
sufficient  to cover (I) tenant  finish  costs  associated  with the  renewal or
replacement  of current  tenant  leases as their leases  expire and (II) capital
expenditures which will not be reimbursed by tenants.

     Major  tenant  finish costs for  currently  vacant space are expected to be
funded with working  capital,  operating  reserves,  or the  revolving  lines of
credit, and a return on the funds so invested is expected to be earned.

     For the first six months of 1999, revenue  generating capital  expenditures
or  tenant  allowances  for  improvements  were  $5.9  million.   These  capital
expenditures  generate increased rents from these tenants over the term of their
leases.  Revenue  neutral  capital  expenditures,  which are recovered  from the
tenants,  were $2.5 million for the first six months of 1999.  Revenue enhancing
capital expenditures,  or remodeling and renovation costs, were $4.6 million for
the six months ended June 30, 1999.

     The Company  believes that the Properties are in compliance in all material
respects with all federal,  state and local ordinances and regulations regarding
the handling, discharge and emission of hazardous or toxic substances.  However,
certain  environmental  conditions  are  being  evaluated  at  Parkway  Place in
Huntsville,   Alabama.  There  appears  to  be  a  high  potential  for  adverse
environmental  conditions,  specifically  Total Petroleum  Hydrocarbons,  in the
vicinity of an auto service  center which had  underground  storage  tanks.  The
Company ordered additional  engineering studies and as part of the redevelopment
will correct the environmental  conditions at the site. The Company has not been
notified by any  governmental  authority,  and is not  otherwise  aware,  of any
material  noncompliance,  liability  or claim  relating  to  hazardous  or toxic
substances  in  connection  with any of its  present or former  properties.  The
Company has not recorded in its financial  statements any material  liability in
connection with environmental matters.


CASH FLOWS

     Cash flows  provided by  operating  activities  for the first six months of
1999,  increased by $18.0 million, or 52.7%, to $52.1 million from $34.1 million
in 1998.  This  increase  was  primarily  due to the  twelve  centers  opened or
acquired over the last eighteen  months and improved  operations in the existing
centers.  Cash flows used in  investing  activities  for the first six months of
                                   -18-

                        CBL & Associates Properties, Inc.
                 Item 2: Management's Discussion And Analysis Of
                  Financial Condition And Results Of Operations

1999 decreased by $102.3 million, to $76.9 million compared to $179.1 million in
1998.  This decrease was due primarily to a decrease in acquisitions as compared
to the $184.7 million of  acquisitions in 1998. Cash flows provided by financing
activities  for the first six months of 1999  decreased  by $121.1  million,  to
$27.2  million  compared to $148.3  million in 1998  primarily  due to decreased
borrowings related to the development and acquisition program.


IMPACT OF INFLATION

     In the last three years,  inflation has not had a significant impact on the
Company because of the relatively low inflation rate.  Substantially  all tenant
leases do, however,  contain provisions designed to protect the Company from the
impact of inflation.  Such provisions  include  clauses  enabling the Company to
receive  percentage  rentals  based on tenant's  gross  sales,  which  generally
increase as prices rise, and/or  escalation  clauses,  which generally  increase
rental rates during the terms of the leases. In addition, many of the leases are
for  terms of less than ten  years  which may  enable  the  Company  to  replace
existing  leases  with new leases at higher base  and/or  percentage  rentals if
rents of the existing  leases are below the then- existing  market rate. Most of
the  leases  require  the  tenants  to pay their  share of  operating  expenses,
including  common area  maintenance,  real estate taxes and  insurance,  thereby
reducing the  Company's  exposure to increases in costs and  operating  expenses
resulting from inflation.


YEAR 2000

     The Year 2000 problem results from the use of a two digit year date instead
of a four  digit  date  in the  programs  that  operate  computers,  information
processing  technology  and  systems  and other  devices  (i.e.  non-information
processing systems such as elevators, utility monitoring systems and time clocks
that use computer  chips).  Systems with a Year 2000 problem have  programs that
were  written  to  assume  that the first  two  digits  for any date used in the
program would always be "19".  Unless  corrected,  this assumption may result in
computer programs  misinterpreting  the date January 1, 2000 as January 1, 1900.
This  could  cause  systems  to  incorrectly   process  critical  financial  and
operational information, generate erroneous information or fail altogether.

     THE COMPANY'S  STATE OF READINESS FOR YEAR 2000 - The Company has completed
a program  to  identify  both its  information  and  non-information  processing
applications   that  are  not  year  2000   compliant.   As  a  result  of  this
identification   program,   the  Company   believes  that  its  core  accounting
applications  and the majority of  non-information  processing  applications are
Year 2000  compliant.  Certain  of its  other  information  and  non-information
processing applications were not yet Year 2000 compliant.  The Company corrected
or replaced  all  non-compliant  systems  and  applications  including  embedded
systems,  by the end of 1998. The Company has completed  communications with its
significant  suppliers  and tenants to determine the extent to which the Company
is  vulnerable  to the  failure  of such  parties  to  correct  their  Year 2000
compliance  issues.  In addition,  the Company has formed a Year 2000 Compliance
Team that includes  senior  personnel from the financial,  leasing,  accounting,
management  information  systems  and  operations  management  divisions  of the
Company.  These  individuals are charged with the duty of determining the extent
of the Company's ongoing exposure and taking the appropriate  action to minimize
any impact of the Year 2000 problem on the Company's operations.

     COSTS TO  ADDRESS  THE  COMPANY'S  YEAR 2000 ISSUE - The  Company  does not
expect to incur any significant  costs to ensure the Year 2000 compliance of all
information processing systems and non-information  processing systems including
embedded systems.
                                   -19-

                        CBL & Associates Properties, Inc.
                 Item 2: Management's Discussion And Analysis Of
                  Financial Condition And Results Of Operations

     RISKS RELATING TO THE YEAR 2000 ISSUE AND CONTINGENCY  PLANS - Although the
Company is not currently  aware of any specific  significant  Year 2000 problems
involving third party vendors or suppliers,  the Company  believes that its most
significant  potential risk relating to the Year 2000 issue is in regard to such
third parties.  For example,  the Company believes there could be failure in the
information  systems of certain  service  providers that the Company relies upon
for  electrical,  telephone  and data  transmission  and banking  services.  The
Company believes that any service disruption with respect to these providers due
to a Year 2000 issue would be of a short-term  nature.  The Company has existing
back-up systems and procedures,  developed primarily for natural disasters, that
could be utilized on a short-term basis to address any service interruptions. In
addition,  with respect to tenants, a failure of their information systems could
delay the payment of rents or even impair their ability to operate. These tenant
problems are likely to be isolated and would likely not impact the operations of
any  particular  shopping  center  or the  Company  as a whole.  While it is not
possible at this time to determine the likely  impact of any of these  potential
problems,  the  Company  will  continue  to  evaluate  these  areas and  develop
additional  contingency plans, as appropriate.  Therefore,  although the Company
believes  that its Year  2000  issues  have  been  addressed  and that  suitable
remediation and/or contingency procedures will be in place by December 31, 1999,
there can be no assurance that Year 2000 issues will not have a material adverse
effect on the Company's results of operations or financial condition.


FUNDS FROM OPERATIONS

     Management   believes  that  Funds  from  Operations  ("FFO")  provides  an
additional  indicator of the financial  performance  of the  Properties.  FFO is
defined by the Company as net income (loss) before  depreciation  of real estate
assets,  other non-cash items  (including the write-off of development  projects
not being  pursued)  gains or losses on sales of real estate and gains or losses
on investments in marketable  securities.  FFO also includes the Company's share
of FFO in unconsolidated  properties and excludes  minority  interests' share of
FFO in consolidated properties.  The Company computes FFO in accordance with the
National Association of Real Estate Investments Trusts ("NAREIT") recommendation
concerning  finance costs and non-real estate  depreciation.  Beginning with the
first  quarter  of 1998  the  Company  included  straight  line  rent in its FFO
calculation.  The Company  excludes  gains or losses on  outparcel  sales,  even
though NAREIT permits their inclusion when  calculating  FFO. Gains or losses on
outparcel  sales would have added $3.8 million in the second  quarter of 1999 as
compared to $0.6 million in 1998 and in the six months ended June 30, 1999 would
have added $8.6 million compared to $2.5 million in 1998.

     The use of FFO as an indicator of financial  performance  is influenced not
only by the operations of the Properties,  but also by the capital  structure of
the Operating Partnership and the Company. Accordingly,  management expects that
FFO will be one of the significant  factors considered by the Board of Directors
in determining the amount of cash  distributions the Operating  Partnership will
make to its partners (including the REIT). FFO does not represent cash flow from
operations  as  defined  by  GAAP  and 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.
                                   -20-

                        CBL & Associates Properties, Inc.
                 Item 2: Management's Discussion And Analysis Of
                  Financial Condition And Results Of Operations


     For the three months ended June 30, 1999, FFO increased by $5.7 million, or
26.2%,  to $27.6  million as  compared  to $21.9  million for the same period in
1998. For the six months ended June 30, 1999, FFO increased by $11.0 million, or
25.1%,  to $54.9  million as  compared  to $43.9  million for the same period in
1998.  The increases in FFO for both periods was primarily  attributable  to the
new  developments  opened  during 1998 and in the first six months of 1999,  the
acquisitions during 1998 and improved operations in the existing portfolio.

     The Company's calculation of FFO is as follows: (in thousands)




                                                         Three Months Ended         Six Months Ended
                                                               June 30,                  June 30,
                                                        -------------------       --------------------
                                                        1999          1998         1999            1998
                                                        ----          ----         ----            ----

                                                                                     
Income from operations                                  $15,737     $11,839         $30,770      $24,152
ADD:
Depreciation & amortization from  consolidated
properties                                               12,890       9,720          25,566       18,875
Income from operations of
 unconsolidated affiliates                                  806         431           1,741        1,168
Depreciation & amortization from
 unconsolidated affiliates                                  430         354             820          700
Write-off of development costs
 charged to net income                                      146           3             888            9

SUBTRACT:
Preferred dividend                                      (1,617)          --         (3,234)           --
Minority investors' share of
  income from operations in
 nine properties                                          (297)        (99)           (662)        (308)
Minority investors share of
  depreciation and amortization
  in nine properties                                      (226)       (227)           (458)        (433)
Depreciation and amortization of
   non-real estate assets and finance  costs              (265)       (149)           (517)        (278)
                                                          ----        ----            ----         ----
TOTAL FUNDS FROM OPERATIONS                             $27,604     $21,872         $54,914      $43,885
                                                        =======     =======         =======      =======



                                   -21-








                           PART II - OTHER INFORMATION

ITEM 1:  Legal Proceedings

             None

ITEM 2:  Changes in Securities

             None

ITEM 3:  Defaults Upon Senior Securities

             None

ITEM 4:  Submission of Matter to a Vote of Security Holders

             None

ITEM 5:  Other Information

             None

ITEM 6:  Exhibits and Reports on Form 8-K

             A.   Exhibits

                  25.2     Promissory Note with Wells Fargo Bank National
                           Associates and Parham Road Limited Partnership
                           (York Galleria) Dated July 1, 1999

                  25.3     Agreement of Purchase and Sale By and Beween YGL
                           Partners and CBL & Associates Limited Partnership
                           assigned to Parham Road Limited Partnership (York
                           Galleria) Dated February 2, 1999
 .
                  27       Financial Data Schedule

             B.   Reports on Form 8-K

                  The following items were reported:

                  The outline from the Company's July  29, 1999 conference
                  call with analysts and investors regarding earnings (Item
                  5) was filed on July  29, 1999.


                                   -22-





                                    SIGNATURE





     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 thereunto duly authorized.

                                  CBL & ASSOCIATES PROPERTIES, INC.

                                           /s/ John N. Foy
                                      ---------------------------
                                             John N. Foy
                       Vice Chairman of the Board, Chief Financial Officer and
                                              Treasurer
                               (Authorized Officer of the Registrant,
                                   Principal Financial Officer and
                                    Principal Accounting Officer)


Date: August 13, 1999







                                  EXHIBIT INDEX



  Exhibit
    No.
  -------

    25.2     Promissory Note with Wells Fargo Bank National Associates and
             Parham Road Limited Partnership (York Galleria) Dated July 1, 1999

    25.3     Agreement of Purchase and Sale By and Between YGL Partners and
             CBL & Associates Limited Partnership assigned to Parham Road
             Limited Partnership (York Galleria) Dated February 2, 1999


    27       Financial Data Schedule