XML 39 R32.htm IDEA: XBRL DOCUMENT v3.25.1
Unconsolidated Affiliates and Noncontrolling Interests (Tables)
3 Months Ended
Mar. 31, 2025
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,
2025

 

 

December 31,
2024

 

ASSETS:

 

 

 

 

 

 

Investment in real estate assets

 

$

1,281,007

 

 

$

1,284,494

 

Accumulated depreciation

 

 

(583,296

)

 

 

(576,289

)

 

 

 

697,711

 

 

 

708,205

 

Developments in progress

 

 

34,431

 

 

 

32,114

 

Net investment in real estate assets

 

 

732,142

 

 

 

740,319

 

Other assets

 

 

140,292

 

 

 

156,363

 

Total assets

 

$

872,434

 

 

$

896,682

 

LIABILITIES:

 

 

 

 

 

 

Mortgage and other indebtedness, net

 

$

738,511

 

 

$

780,536

 

Other liabilities

 

 

22,888

 

 

 

36,253

 

Total liabilities

 

 

761,399

 

 

 

816,789

 

OWNERS' EQUITY:

 

 

 

 

 

 

The Company

 

 

76,153

 

 

 

76,607

 

Other investors

 

 

34,882

 

 

 

3,286

 

Total owners' equity

 

 

111,035

 

 

 

79,893

 

Total liabilities and owners’ equity

 

$

872,434

 

 

$

896,682

 

 

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

Total revenues

 

$

45,202

 

 

$

63,997

 

Net income (1)

 

$

42,990

 

 

$

6,264

 

 

(1)
The Company's pro rata share of net income was $6,913 and $4,594 for the three months ended March 31, 2025 and 2024, respectively.
Schedule of Variable Interest Entities

The table below lists the Company's unconsolidated VIEs as of March 31, 2025:

Unconsolidated VIEs:

 

Investment in
Real Estate
Joint
Ventures
and
Partnerships

 

 

Maximum
Risk of Loss

 

Ambassador Infrastructure, LLC (1)

 

$

 

 

$

2,798

 

Atlanta Outlet JV, LLC

 

 

 

 

 

 

BI Development, LLC

 

 

69

 

 

 

69

 

El Paso Outlet Center Holding, LLC

 

 

 

 

 

 

Fremaux Town Center JV, LLC

 

 

 

 

 

 

Louisville Outlet Shoppes, LLC

 

 

 

 

 

 

Mall of South Carolina L.P.

 

 

 

 

 

 

Port Orange I, LLC (1)

 

 

2,749

 

 

 

24,410

 

Vision - CBL Hamilton Place, LLC

 

 

3,609

 

 

 

3,609

 

Vision - CBL Mayfaire TC Hotel, LLC

 

 

6,174

 

 

 

6,174

 

 

$

12,601

 

 

$

37,060

 

(1)
The Operating Partnership has guaranteed all or a portion of the debt. See Note 12 for more information.