| Schedule of Condensed Combined Financial Statement Information - Unconsolidated Affiliates |
Condensed combined financial statement information of the unconsolidated affiliates is as follows:
|
|
|
|
|
|
|
|
|
|
|
September 30, 2025 |
|
|
December 31, 2024 |
|
ASSETS: |
|
|
|
|
|
|
Investment in real estate assets |
|
$ |
1,336,444 |
|
|
$ |
1,284,494 |
|
Accumulated depreciation |
|
|
(604,249 |
) |
|
|
(576,289 |
) |
|
|
|
732,195 |
|
|
|
708,205 |
|
Developments in progress |
|
|
5,419 |
|
|
|
32,114 |
|
Net investment in real estate assets |
|
|
737,614 |
|
|
|
740,319 |
|
Other assets |
|
|
146,865 |
|
|
|
156,363 |
|
Total assets |
|
$ |
884,479 |
|
|
$ |
896,682 |
|
LIABILITIES: |
|
|
|
|
|
|
Mortgage and other indebtedness, net |
|
$ |
774,359 |
|
|
$ |
780,536 |
|
Other liabilities |
|
|
30,240 |
|
|
|
36,253 |
|
Total liabilities |
|
|
804,599 |
|
|
|
816,789 |
|
OWNERS' EQUITY: |
|
|
|
|
|
|
The Company |
|
|
79,362 |
|
|
|
76,607 |
|
Other investors |
|
|
518 |
|
|
|
3,286 |
|
Total owners' equity |
|
|
79,880 |
|
|
|
79,893 |
|
Total liabilities and owners’ equity |
|
$ |
884,479 |
|
|
$ |
896,682 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
Total revenues |
|
$ |
45,121 |
|
|
$ |
63,450 |
|
|
$ |
133,959 |
|
|
$ |
191,322 |
|
Net income (1) |
|
$ |
10,238 |
|
|
$ |
7,578 |
|
|
$ |
62,784 |
|
|
$ |
42,170 |
|
(1)The Company's pro rata share of net income was $1,696 and $7,084 for the three months ended September 30, 2025 and 2024, respectively. The Company's pro rata share of net income was $15,046 and $18,826 for the nine months ended September 30, 2025 and 2024, respectively.
|
| Schedule of Variable Interest Entities |
The table below lists the Company's unconsolidated VIEs as of September 30, 2025:
|
|
|
|
|
|
|
|
|
Unconsolidated VIEs: |
|
Investment in Real Estate Joint Ventures and Partnerships |
|
|
Maximum Risk of Loss |
|
Ambassador Infrastructure, LLC (1) |
|
$ |
— |
|
|
$ |
2,797 |
|
Atlanta Outlet JV, LLC |
|
|
— |
|
|
|
— |
|
BI Development, LLC |
|
|
81 |
|
|
|
81 |
|
El Paso Outlet Center Holding, LLC |
|
|
— |
|
|
|
— |
|
Fremaux Town Center JV, LLC (2) |
|
|
— |
|
|
|
— |
|
Louisville Outlet Shoppes, LLC |
|
|
— |
|
|
|
— |
|
Mall of South Carolina L.P. |
|
|
— |
|
|
|
— |
|
Southpark Mall CMBS, LLC |
|
|
— |
|
|
|
— |
|
Vision - CBL Hamilton Place, LLC |
|
|
3,702 |
|
|
|
3,702 |
|
Vision - CBL Mayfaire TC Hotel, LLC |
|
|
6,117 |
|
|
|
6,117 |
|
|
|
$ |
9,900 |
|
|
$ |
12,697 |
|
(1)The Operating Partnership has guaranteed all or a portion of the debt. See Note 12 for more information. (2)Subsequent to September 2025, the Company sold its interest in the property to its joint venture partner. See Note 15 for more information.
|