XML 48 R33.htm IDEA: XBRL DOCUMENT v3.21.1
Unconsolidated Affiliates and Noncontrolling Interests (Tables)
3 Months Ended
Mar. 31, 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:

 

 

 

March 31,

2021

 

 

December 31, 2020

 

ASSETS:

 

 

 

 

 

 

 

 

Investment in real estate assets

 

$

2,433,766

 

 

$

2,346,124

 

Accumulated depreciation

 

 

(885,045

)

 

 

(862,435

)

 

 

 

1,548,721

 

 

 

1,483,689

 

Developments in progress

 

 

32,780

 

 

 

28,138

 

Net investment in real estate assets

 

 

1,581,501

 

 

 

1,511,827

 

Other assets

 

 

187,993

 

 

 

174,966

 

Total assets

 

$

1,769,494

 

 

$

1,686,793

 

LIABILITIES:

 

 

 

 

 

 

 

 

Mortgage and other indebtedness, net

 

$

1,574,879

 

 

$

1,439,454

 

Other liabilities

 

 

60,101

 

 

 

45,280

 

Total liabilities

 

 

1,634,980

 

 

 

1,484,734

 

OWNERS' EQUITY:

 

 

 

 

 

 

 

 

The Company

 

 

126,301

 

 

 

132,350

 

Other investors

 

 

8,213

 

 

 

69,709

 

Total owners' equity

 

 

134,514

 

 

 

202,059

 

Total liabilities and owners’ equity

 

$

1,769,494

 

 

$

1,686,793

 

 

 

 

Three Months Ended March 31,

 

 

 

2021

 

 

2020

 

Total revenues

 

$

58,756

 

 

$

60,514

 

Net income (loss) (1)

 

$

(3,321

)

 

$

5,043

 

(1)

The Company's pro rata share of net income (loss) is $(3,076) and $1,018 for the three months ended March 31, 2021 and 2020, respectively.

 

 

Schedule of Variable Interest Entities

The table below lists the Company's unconsolidated VIEs as of March 31, 2021:

 

Unconsolidated VIEs:

 

Investment in

Real Estate

Joint

Ventures

and

Partnerships

 

 

Maximum

Risk of Loss

 

Ambassador Infrastructure, LLC (1)

 

$

 

 

$

8,250

 

Asheville Mall CBMS, LLC

 

 

 

 

 

 

Atlanta Outlet JV, LLC (1)

 

 

25,567

 

 

 

30,135

 

CBL-T/C, LLC

 

 

69,478

 

 

 

69,478

 

CBL-TRS Joint Venture, LLC

 

 

19,667

 

 

 

19,667

 

Continental 425 Fund LLC

 

 

4,878

 

 

 

4,878

 

EastGate Storage, LLC (1)

 

 

507

 

 

 

3,757

 

El Paso Outlet Center Holding, LLC

 

 

10,315

 

 

 

10,315

 

Fremaux Town Center JV, LLC

 

 

7,180

 

 

 

7,180

 

Hamilton Place Self Storage (1)

 

 

1,092

 

 

 

4,593

 

Louisville Outlet Shoppes, LLC (1)

 

 

(10,891

)

 

 

8,752

 

Mall of South Carolina L.P.

 

 

(13,827

)

 

 

 

Mall of South Carolina Outparcel L.P.

 

 

(2,222

)

 

 

 

Park Plaza Mall CBMS, LLC

 

 

 

 

 

 

Parkdale Self Storage, LLC (1)

 

 

711

 

 

 

7,211

 

PHG-CBL Lexington, LLC

 

 

35

 

 

 

35

 

Self Storage at Mid Rivers, LLC (1)

 

 

524

 

 

 

3,518

 

Shoppes at Eagle Point, LLC (1)

 

 

17,605

 

 

 

30,345

 

Vision - CBL Hamilton Place, LLC

 

 

3,800

 

 

 

3,800

 

 

 

$

134,419

 

 

$

211,914

 

(1)

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