XML 49 R33.htm IDEA: XBRL DOCUMENT v3.21.2
Unconsolidated Affiliates and Noncontrolling Interests (Tables)
9 Months Ended
Sep. 30, 2021
Equity Method Investments And Joint Ventures [Abstract]  
Schedule of Condensed Combined Financial Statements of Unconsolidated Affiliates

Condensed combined financial statement information of the unconsolidated affiliates is as follows:

 

 

 

September 30,

2021

 

 

December 31,

2020

 

ASSETS:

 

 

 

 

 

 

 

 

Investment in real estate assets

 

$

2,463,912

 

 

$

2,346,124

 

Accumulated depreciation

 

 

(925,138

)

 

 

(862,435

)

 

 

 

1,538,774

 

 

 

1,483,689

 

Developments in progress

 

 

10,375

 

 

 

28,138

 

Net investment in real estate assets

 

 

1,549,149

 

 

 

1,511,827

 

Other assets

 

 

193,924

 

 

 

174,966

 

Total assets

 

$

1,743,073

 

 

$

1,686,793

 

LIABILITIES:

 

 

 

 

 

 

 

 

Mortgage and other indebtedness, net

 

$

1,575,873

 

 

$

1,439,454

 

Other liabilities

 

 

86,467

 

 

 

45,280

 

Total liabilities

 

 

1,662,340

 

 

 

1,484,734

 

OWNERS' EQUITY:

 

 

 

 

 

 

 

 

The Company

 

 

103,214

 

 

 

132,350

 

Other investors

 

 

(22,481

)

 

 

69,709

 

Total owners' equity

 

 

80,733

 

 

 

202,059

 

Total liabilities and owners’ equity

 

$

1,743,073

 

 

$

1,686,793

 

 

 

 

Three Months Ended September 30,

 

 

 

2021

 

 

2020

 

Total revenues

 

$

65,482

 

 

$

46,953

 

Net loss (1)

 

$

(3,206

)

 

$

(10,671

)

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

 

 

2021

 

 

2020

 

Total revenues

 

$

181,985

 

 

$

154,128

 

Net loss (1)

 

$

(16,225

)

 

$

(12,139

)

(1)

The Company's pro rata share of net loss is $(2,224) and $(7,389) for the three months ended September 30, 2021 and 2020, respectively; and, $(9,575) and $(12,450) for the nine months ended September 30, 2021 and 2020, respectively.

 

 

Schedule of Variable Interest Entities

The table below lists the Company's unconsolidated VIEs as of September 30, 2021:

 

Unconsolidated VIEs:

 

Investment in

Real Estate

Joint

Ventures

and

Partnerships

 

 

Maximum

Risk of Loss

 

Ambassador Infrastructure, LLC (1)

 

$

 

 

$

8,250

 

Asheville Mall CMBS, LLC

 

 

 

 

 

 

Atlanta Outlet JV, LLC (1)

 

 

23,437

 

 

 

27,941

 

CBL-T/C, LLC

 

 

60,283

 

 

 

60,283

 

CBL-TRS Joint Venture, LLC

 

 

18,619

 

 

 

18,619

 

Continental 425 Fund LLC

 

 

98

 

 

 

98

 

EastGate Storage, LLC (1)

 

 

463

 

 

 

3,693

 

El Paso Outlet Center Holding, LLC

 

 

7,888

 

 

 

7,888

 

Fremaux Town Center JV, LLC

 

 

5,747

 

 

 

5,747

 

Hamilton Place Self Storage (1)

 

 

892

 

 

 

4,393

 

Louisville Outlet Shoppes, LLC (1)

 

 

(11,364

)

 

 

8,512

 

Mall of South Carolina L.P.

 

 

(17,338

)

 

 

 

Mall of South Carolina Outparcel L.P.

 

 

(2,695

)

 

 

 

Park Plaza Mall CMBS, LLC

 

 

 

 

 

 

Parkdale Self Storage, LLC (1)

 

 

500

 

 

 

7,000

 

PHG-CBL Lexington, LLC

 

 

35

 

 

 

35

 

Self Storage at Mid Rivers, LLC (1)

 

 

515

 

 

 

3,486

 

Shoppes at Eagle Point, LLC (1)

 

 

18,195

 

 

 

30,935

 

Vision - CBL Hamilton Place, LLC

 

 

3,750

 

 

 

3,750

 

 

 

$

109,025

 

 

$

190,630

 

(1)

The Operating Partnership has guaranteed all or a portion of the debt of each of these VIEs. See Note 12 for more information.