XML 38 R28.htm IDEA: XBRL DOCUMENT v3.23.1
Unconsolidated Affiliates and Noncontrolling Interests (Tables)
3 Months Ended
Mar. 31, 2023
Equity Method Investments And Joint Ventures [Abstract]  
Schedule of Condensed Combined Financial Statement Information - Unconsolidated Affiliates

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

 

 

March 31,
2023

 

 

December 31,
2022

 

ASSETS:

 

 

 

 

 

 

Investment in real estate assets

 

$

1,987,033

 

 

$

1,971,348

 

Accumulated depreciation

 

 

(846,305

)

 

 

(829,574

)

 

 

 

1,140,728

 

 

 

1,141,774

 

Developments in progress

 

 

10,870

 

 

 

10,914

 

Net investment in real estate assets

 

 

1,151,598

 

 

 

1,152,688

 

Other assets

 

 

187,818

 

 

 

170,756

 

Total assets

 

$

1,339,416

 

 

$

1,323,444

 

LIABILITIES:

 

 

 

 

 

 

Mortgage and other indebtedness, net

 

$

1,359,475

 

 

$

1,333,152

 

Other liabilities

 

 

37,938

 

 

 

33,419

 

Total liabilities

 

 

1,397,413

 

 

 

1,366,571

 

OWNERS' EQUITY (DEFICIT):

 

 

 

 

 

 

The Company

 

 

8,483

 

 

 

3,123

 

Other investors

 

 

(66,480

)

 

 

(46,250

)

Total owners' deficit

 

 

(57,997

)

 

 

(43,127

)

Total liabilities and owners’ deficit

 

$

1,339,416

 

 

$

1,323,444

 

 

 

 

Three Months Ended March 31,

 

 

 

2023

 

 

2022

 

Total revenues

 

$

60,533

 

 

$

63,737

 

Net income (1)

 

$

9,181

 

 

$

20,678

 

(1)
The Company's pro rata share of net income (loss) was $(1,256) and $8,566 for the three months ended March 31, 2023, and 2022, respectively.
Schedule of Variable Interest Entities

The table below lists the Company's unconsolidated VIEs as of March 31, 2023:

Unconsolidated VIEs:

 

Investment in
Real Estate
Joint
Ventures
and
Partnerships

 

 

Maximum
Risk of Loss

 

Alamance Crossing CMBS, LLC (1)

 

$

 

 

$

 

Ambassador Infrastructure, LLC (2)

 

 

 

 

 

5,749

 

Atlanta Outlet JV, LLC (2)

 

 

 

 

 

4,375

 

BI Development, LLC

 

 

129

 

 

 

129

 

BI Development II, LLC

 

 

36

 

 

 

36

 

CBL-T/C, LLC

 

 

 

 

 

 

El Paso Outlet Center Holding, LLC

 

 

 

 

 

 

Fremaux Town Center JV, LLC

 

 

 

 

 

 

Louisville Outlet Shoppes, LLC (2)

 

 

 

 

 

7,247

 

Mall of South Carolina L.P.

 

 

 

 

 

 

Vision - CBL Hamilton Place, LLC

 

 

2,164

 

 

 

2,164

 

Vision - CBL Mayfaire TC Hotel, LLC

 

 

1,800

 

 

 

1,800

 

 

$

4,129

 

 

$

21,500

 

(1)
During the three months ended March 31, 2023, the property was placed into receivership.
(2)
The Operating Partnership has guaranteed all or a portion of the debt of each of these VIEs. See Note 11 for more information.