| Schedule of Condensed Combined Financial Statement Information - Unconsolidated Affiliates |
Condensed combined financial statement information of the unconsolidated affiliates is as follows:
|
|
|
|
|
|
|
|
|
|
|
June 30, 2026 |
|
|
December 31, 2025 |
|
ASSETS: |
|
|
|
|
|
|
Investment in real estate assets |
|
$ |
1,190,238 |
|
|
$ |
1,255,163 |
|
Accumulated depreciation |
|
|
(558,942 |
) |
|
|
(574,364 |
) |
|
|
|
631,296 |
|
|
|
680,799 |
|
Developments in progress |
|
|
3,643 |
|
|
|
1,315 |
|
Net investment in real estate assets |
|
|
634,939 |
|
|
|
682,114 |
|
Other assets |
|
|
124,244 |
|
|
|
135,138 |
|
Total assets |
|
$ |
759,183 |
|
|
$ |
817,252 |
|
LIABILITIES: |
|
|
|
|
|
|
Mortgage and other indebtedness, net |
|
$ |
730,242 |
|
|
$ |
715,013 |
|
Other liabilities |
|
|
31,994 |
|
|
|
23,468 |
|
Total liabilities |
|
|
762,236 |
|
|
|
738,481 |
|
OWNERS' EQUITY: |
|
|
|
|
|
|
The Company |
|
|
63,836 |
|
|
|
78,016 |
|
Other investors |
|
|
(66,889 |
) |
|
|
755 |
|
Total owners' equity |
|
|
(3,053 |
) |
|
|
78,771 |
|
Total liabilities and owners’ equity |
|
$ |
759,183 |
|
|
$ |
817,252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
Total revenues |
|
$ |
47,008 |
|
|
$ |
43,636 |
|
|
$ |
92,701 |
|
|
$ |
88,838 |
|
Net income (1) |
|
$ |
32,261 |
|
|
$ |
9,556 |
|
|
$ |
40,021 |
|
|
$ |
52,546 |
|
(1)The Company's pro rata share of net income was $22,311 and $6,437 for the three months ended June 30, 2026 and 2025, respectively. For the six months ended June 30, 2026 and 2025, the Company's pro rata share of net income was $32,588 and $13,350, respectively.
|
| Schedule of Variable Interest Entities |
The table below lists the Company's unconsolidated VIEs as of June 30, 2026:
|
|
|
|
|
|
|
|
|
Unconsolidated VIEs: |
|
Investment in Real Estate Joint Ventures and Partnerships |
|
|
Maximum Risk of Loss |
|
Ambassador Infrastructure, LLC (1) |
|
$ |
— |
|
|
$ |
1,012 |
|
Atlanta Outlet JV, LLC |
|
|
— |
|
|
|
— |
|
El Paso Outlet Center Holding, LLC |
|
|
— |
|
|
|
— |
|
Gettysburg Outlet Center Holding, LLC (2) |
|
|
— |
|
|
|
— |
|
Jefferson Mall CMBS, LLC (3) |
|
|
— |
|
|
|
— |
|
Louisville Outlet Shoppes, LLC |
|
|
— |
|
|
|
— |
|
Mall of South Carolina L.P. |
|
|
— |
|
|
|
— |
|
Southpark Mall CMBS, LLC (4) |
|
|
— |
|
|
|
— |
|
Vision - CBL Hamilton Place, LLC |
|
|
3,532 |
|
|
|
3,532 |
|
Vision - CBL Mayfaire TC Hotel, LLC |
|
|
5,641 |
|
|
|
5,641 |
|
|
|
$ |
9,173 |
|
|
$ |
10,185 |
|
(1)The Operating Partnership has guaranteed all of the debt. (2)During the three and six months ended June 30, 2026, the property was placed into receivership. (3)During the six months ended June 30, 2026, the property was placed into receivership. (4)During the year ended December 31, 2025, the property was placed into receivership.
|