XML 40 R24.htm IDEA: XBRL DOCUMENT v2.4.0.6
Unconsolidated Affiliates, Noncontrolling Interests and Cost Method Investments (Tables)
9 Months Ended
Sep. 30, 2012
Equity Method Investments and Joint Ventures [Abstract]  
Investments Accounted for using the Equity method of Accounting
At September 30, 2012, the Company had investments in the following 18 entities, which are accounted for using the equity method of accounting:
Joint Venture
Property Name
Company's
Interest
CBL/T-C, LLC
CoolSprings Galleria, Oak Park Mall, West County Center
   and Pearland Town Center
60.3%
CBL-TRS Joint Venture, LLC
Friendly Center, The Shops at Friendly Center and a portfolio
   of six office buildings
50.0%
CBL-TRS Joint Venture II, LLC
Renaissance Center
50.0%
El Paso Outlet Outparcels, LLC
The Outlet Shoppes at El Paso (vacant land)
50.0%
Governor’s Square IB
Governor’s Plaza
50.0%
Governor’s Square Company
Governor’s Square
47.5%
High Pointe Commons, LP
High Pointe Commons
50.0%
High Pointe Commons II-HAP, LP
High Pointe Commons - Christmas Tree Shop
50.0%
Imperial Valley Mall L.P.
Imperial Valley Mall
60.0%
Imperial Valley Peripheral L.P.
Imperial Valley Mall (vacant land)
60.0%
JG Gulf Coast Town Center LLC
Gulf Coast Town Center
50.0%
Kentucky Oaks Mall Company
Kentucky Oaks Mall
50.0%
Mall of South Carolina L.P.
Coastal Grand—Myrtle Beach
50.0%
Mall of South Carolina Outparcel L.P.
Coastal Grand—Myrtle Beach (Coastal Grand Crossing
   and vacant land)
50.0%
Port Orange I, LLC
The Pavilion at Port Orange Phase I
50.0%
Triangle Town Member LLC
Triangle Town Center, Triangle Town Commons
   and Triangle Town Place
50.0%
West Melbourne I, LLC
Hammock Landing Phases I and II
50.0%
York Town Center, LP
York Town Center
50.0%
Condensed combined financial statement information - unconsolidated affiliates
Condensed combined financial statement information of these unconsolidated affiliates is as follows:
 
As of
ASSETS
September 30,
2012
 
December 31,
2011
Investment in real estate assets
$
2,226,364

 
$
2,239,160

Accumulated depreciation
(498,938
)
 
(447,121
)
 
1,727,426

 
1,792,039

Developments in progress
23,499

 
19,640

Net investment in real estate assets
1,750,925

 
1,811,679

Other assets
180,600

 
190,465

    Total assets
$
1,931,525

 
$
2,002,144

 
 
 
 
LIABILITIES
 
 
 
Mortgage and other indebtedness
$
1,467,038

 
$
1,478,601

Other liabilities
47,818

 
51,818

    Total liabilities
1,514,856

 
1,530,419

 
 
 
 
OWNERS' EQUITY
 
 
 
The Company
252,048

 
267,136

Other investors
164,621

 
204,589

Total owners' equity
416,669

 
471,725

    Total liabilities and owners' equity
$
1,931,525

 
$
2,002,144


 
Total for the Three Months
Ended September 30,
 
Company's Share for the Three
Months Ended September 30,
 
2012
 
2011
 
2012
 
2011
Revenues
$
61,821

 
$
37,290

 
$
32,803

 
$
20,683

Depreciation and amortization expense
(20,423
)
 
(12,481
)
 
(10,828
)
 
(7,020
)
Interest expense
(21,002
)
 
(12,903
)
 
(11,022
)
 
(7,195
)
Other operating expenses
(18,742
)
 
(10,842
)
 
(9,527
)
 
(5,599
)
Gain on sales of real estate assets
1,271

 
79

 
636

 
120

Net income
$
2,925

 
$
1,143

 
$
2,062

 
$
989


 
Total for the Nine Months
Ended September 30,
 
Company's Share for the Nine
Months Ended September 30,
 
2012
 
2011
 
2012
 
2011
Revenues
$
186,320

 
$
114,237

 
$
99,190

 
$
63,667

Depreciation and amortization expense
(61,907
)
 
(37,581
)
 
(32,877
)
 
(21,132
)
Interest expense
(63,199
)
 
(39,140
)
 
(33,289
)
 
(21,655
)
Other operating expenses
(55,765
)
 
(33,647
)
 
(28,474
)
 
(18,024
)
Gain on sales of real estate assets
1,701

 
1,744

 
851

 
1,366

Net income
$
7,150

 
$
5,613

 
$
5,401

 
$
4,222

    
In July 2012, JG Gulf Coast Town Center LLC ("Gulf Coast") closed on a three-year $7,000 loan with an institutional lender, secured by the third phase expansion of Gulf Coast Town Center, a shopping center located in Ft. Myers, FL. Interest on the loan is at LIBOR plus a margin of 2.5%. The Company has guaranteed 100.0% of this loan. Proceeds from the loan were distributed to the Company in accordance with the terms of the joint venture agreement and the Company used these funds to reduce the balance on its secured credit facilities.
    
In the second quarter of 2012, the Company acquired a 50.0% interest in a joint venture, El Paso Outlet Outparcels, LLC, simultaneously with the acquisition of a 75.0% interest in The Outlet Shoppes at El Paso (see Note 4). The Company's investment was $3,864. The remaining 50.0% interest is owned by affiliates of Horizon Group Properties. El Paso Outlet Outparcels, LLC owns land adjacent to The Outlet Shoppes at El Paso. The terms of the joint venture agreement provide that voting rights, capital contributions and distributions of cash flows will be on a pari passu basis in accordance with the ownership percentages.
Redeemable non-controlling preferred joint venture interest
 Activity related to the redeemable noncontrolling preferred joint venture interest represented by the PJV units is as follows:
 
Nine Months Ended
September 30,
 
2012
 
2011
Beginning Balance
$
423,834

 
$
423,834

Net income attributable to redeemable noncontrolling
     preferred joint venture interest
15,486

 
15,436

Distributions to redeemable noncontrolling
     preferred joint venture interest
(15,486
)
 
(15,436
)
Ending Balance
$
423,834

 
$
423,834