XML 48 R33.htm IDEA: XBRL DOCUMENT v3.21.2
Unconsolidated Affiliates and Noncontrolling Interests (Tables)
6 Months Ended
Jun. 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:

 

 

 

June 30,

2021

 

 

December 31,

2020

 

ASSETS:

 

 

 

 

 

 

 

 

Investment in real estate assets

 

$

2,457,025

 

 

$

2,346,124

 

Accumulated depreciation

 

 

(905,055

)

 

 

(862,435

)

 

 

 

1,551,970

 

 

 

1,483,689

 

Developments in progress

 

 

15,222

 

 

 

28,138

 

Net investment in real estate assets

 

 

1,567,192

 

 

 

1,511,827

 

Other assets

 

 

190,859

 

 

 

174,966

 

Total assets

 

$

1,758,051

 

 

$

1,686,793

 

LIABILITIES:

 

 

 

 

 

 

 

 

Mortgage and other indebtedness, net

 

$

1,573,118

 

 

$

1,439,454

 

Other liabilities

 

 

73,164

 

 

 

45,280

 

Total liabilities

 

 

1,646,282

 

 

 

1,484,734

 

OWNERS' EQUITY:

 

 

 

 

 

 

 

 

The Company

 

 

117,267

 

 

 

132,350

 

Other investors

 

 

(5,498

)

 

 

69,709

 

Total owners' equity

 

 

111,769

 

 

 

202,059

 

Total liabilities and owners’ equity

 

$

1,758,051

 

 

$

1,686,793

 

 

 

 

Three Months Ended June 30,

 

 

 

2021

 

 

2020

 

Total revenues

 

$

57,747

 

 

$

46,661

 

Net loss (1)

 

$

(9,698

)

 

$

(6,511

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30,

 

 

 

2021

 

 

2020

 

Total revenues

 

$

116,503

 

 

$

107,175

 

Net loss (1)

 

$

(13,019

)

 

$

(1,468

)

(1)

The Company's pro rata share of net loss is $(4,275) and $(6,079) for the three months ended June 30, 2021 and 2020, respectively; and, $(7,351) and $(5,061) for the six months ended June 30, 2021 and 2020, respectively.

 

Schedule of Variable Interest Entities

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

 

Unconsolidated VIEs:

 

Investment in

Real Estate

Joint

Ventures

and

Partnerships

 

 

Maximum

Risk of Loss

 

Ambassador Infrastructure, LLC (1)

 

$

(11

)

 

$

8,250

 

Asheville Mall CBMS, LLC

 

 

 

 

 

 

Atlanta Outlet JV, LLC (1)

 

 

24,537

 

 

 

29,073

 

CBL-T/C, LLC

 

 

64,342

 

 

 

64,342

 

CBL-TRS Joint Venture, LLC

 

 

18,938

 

 

 

18,938

 

Continental 425 Fund LLC

 

 

4,681

 

 

 

4,681

 

EastGate Storage, LLC (1)

 

 

476

 

 

 

3,721

 

El Paso Outlet Center Holding, LLC

 

 

9,126

 

 

 

9,126

 

Fremaux Town Center JV, LLC

 

 

6,306

 

 

 

6,306

 

Hamilton Place Self Storage (1)

 

 

994

 

 

 

4,495

 

Louisville Outlet Shoppes, LLC (1)

 

 

(11,103

)

 

 

8,632

 

Mall of South Carolina L.P.

 

 

(13,863

)

 

 

 

Mall of South Carolina Outparcel L.P.

 

 

(2,143

)

 

 

 

Park Plaza Mall CBMS, LLC

 

 

 

 

 

 

Parkdale Self Storage, LLC (1)

 

 

604

 

 

 

7,104

 

PHG-CBL Lexington, LLC

 

 

35

 

 

 

35

 

Self Storage at Mid Rivers, LLC (1)

 

 

510

 

 

 

3,504

 

Shoppes at Eagle Point, LLC (1)

 

 

17,887

 

 

 

30,627

 

Vision - CBL Hamilton Place, LLC

 

 

3,804

 

 

 

3,804

 

 

 

$

125,120

 

 

$

202,638

 

(1)

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