XML 62 R43.htm IDEA: XBRL DOCUMENT v3.5.0.2
Unconsolidated Affiliates, Redeemable Interests, Noncontrolling Interests and Cost Method Investments (Unconsolidated Affiliates) (Details)
$ in Thousands
1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2016
USD ($)
extension_option
entity
May 31, 2016
USD ($)
Feb. 29, 2016
USD ($)
Jan. 31, 2016
Jun. 30, 2016
USD ($)
extension_option
entity
Jun. 30, 2015
USD ($)
Jun. 30, 2016
USD ($)
extension_option
entity
Jun. 30, 2015
USD ($)
Dec. 31, 2015
USD ($)
Mar. 31, 2016
Schedule of Equity Method Investments [Line Items]                    
Number of entities - equity method of accounting | entity 19       19   19      
ASSETS                    
Investment in real estate assets $ 2,184,268       $ 2,184,268   $ 2,184,268   $ 2,357,902  
Accumulated depreciation (549,935)       (549,935)   (549,935)   (677,448)  
Real estate investment net, before development in process 1,634,333       1,634,333   1,634,333   1,680,454  
Developments in progress 17,709       17,709   17,709   59,592  
Net investment in real estate assets 1,652,042       1,652,042   1,652,042   1,740,046  
Other assets 241,951       241,951   241,951   168,540  
Total assets 1,893,993       1,893,993   1,893,993   1,908,586  
LIABILITIES                    
Mortgage and other indebtedness 1,333,293       1,333,293   1,333,293   1,546,272  
Other liabilities 56,261       56,261   56,261   51,357  
Total liabilities 1,389,554       1,389,554   1,389,554   1,597,629  
OWNERS' EQUITY                    
The Company 236,005       236,005   236,005   184,868  
Other investors 268,434       268,434   268,434   126,089  
Total owners' equity 504,439       504,439   504,439   310,957  
Total liabilities and owners' equity 1,893,993       1,893,993   1,893,993   1,908,586  
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Total revenues         62,854 $ 63,111 127,058 $ 125,583    
Depreciation and amortization         (22,248) (19,641) (42,858) (39,122)    
Interest income         332 335 668 667    
Interest expense         (14,181) (18,589) (27,670) (37,383)    
Operating expenses         (18,333) (17,468) (38,405) (36,774)    
Gain on extinguishment of debt         63,294 0 63,294 0    
Income from continuing operations before gain on sales of real estate assets         71,718 7,748 82,087 12,971    
Gain on sales of real estate assets         60,377 619 141,336 1,434    
Net income         132,095 8,367 223,423 14,405    
Long-term debt $ 4,540,479       $ 4,540,479   $ 4,540,479   4,710,628  
Debt instrument, option extension term (in years)             24 months      
Number of extension options available | extension_option 1       1   1      
Interest Rate Swap                    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Derivative, Notional Amount                 101,151  
Ambassador Infrastructure, LLC                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 65.00%       65.00%   65.00%      
Ambassador Town Center JV, LLC                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 65.00%       65.00%   65.00%      
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Amount Financed or Extended             $ 47,660      
Ambassador Town Center JV, LLC | LIBOR                    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Stated Interest Rate (as a percentage) 3.22%       3.22%   3.22%      
Ambassador Town Center JV, LLC | Interest Rate Swap                    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Derivative, Notional Amount $ 47,660       $ 47,660   $ 47,660      
Derivative, amount after amortization 38,866       38,866   38,866      
Ambassador Town Center JV, LLC | Construction Loans                    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Long-term debt $ 41,900       $ 41,900   $ 41,900      
CBL/T-C, LLC                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 50.00%       50.00%   50.00%      
CBL-TRS Joint Venture, LLC                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 50.00%       50.00%   50.00%      
El Paso Outlet Outparcels, LLC                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 50.00%       50.00%   50.00%      
Fremaux Town Center JV, LLC                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 65.00%       65.00%   65.00%      
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Amount Financed or Extended             $ 73,000      
Fremaux Town Center JV, LLC | LIBOR                    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Stated Interest Rate (as a percentage) 3.699%       3.699%   3.699%      
Fremaux Town Center JV, LLC | Interest Rate Swap                    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Derivative, Notional Amount $ 73,000       $ 73,000   $ 73,000      
Derivative, amount after amortization 52,130       52,130   52,130      
Fremaux Town Center JV, LLC | Construction Loans                    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Long-term debt $ 71,125       $ 71,125   $ 71,125      
G&I VIII CBL Triangle LLC                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 10.00%       10.00%   10.00%      
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Debt instrument, option extension term (in years)             1 year      
Number of extension options available | extension_option 2       2   2      
Governor’s Square IB                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 50.00%       50.00%   50.00%      
Governor’s Square Company                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 47.50%       47.50%   47.50%      
High Pointe Commons, LP                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 50.00%       50.00%   50.00%      
High Pointe Commons II-HAP, LP                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 50.00%       50.00%   50.00%      
JG Gulf Coast Town Center LLC                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 50.00%       50.00%   50.00%      
Kentucky Oaks Mall Company                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 50.00%       50.00%   50.00%      
Mall of South Carolina L.P.                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 50.00%       50.00%   50.00%      
Mall of South Carolina Outparcel L.P.                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 50.00%       50.00%   50.00%      
Port Orange I, LLC                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 50.00%       50.00%   50.00%      
River Ridge Mall JV, LLC                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 25.00%       25.00%   25.00%     25.00%
West Melbourne I, LLC                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 50.00%       50.00%   50.00%      
York Town Center, LP                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 50.00%       50.00%   50.00%      
Port Orange                    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Amount Financed or Extended             $ 58,628      
Port Orange | LIBOR                    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Stated Interest Rate (as a percentage) 2.00%       2.00%   2.00%      
Hammock Landing Phase I                    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Amount Financed or Extended             $ 43,347   $ 39,475  
Hammock Landing Phase I | LIBOR                    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Stated Interest Rate (as a percentage) 2.00%       2.00%   2.00%      
Hammock Landing Phase II                    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Amount Financed or Extended             $ 16,757      
Hammock Landing Phase II | LIBOR                    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Stated Interest Rate (as a percentage) 2.00%       2.00%   2.00%      
Triangle Town Center, Triangle Town Commons and Triangle Town Place                    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Amount Financed or Extended             $ 171,092      
Triangle Town Center, Triangle Town Commons and Triangle Town Place | LIBOR                    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Stated Interest Rate (as a percentage) 4.00%       4.00%   4.00%   5.74%  
Port Orange and Hammock Landing - Phase I and II                    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Percentage Guaranteed by the Operating Partnership     20.00% 25.00%            
Debt instrument, option extension term (in years)             1 year      
The Outlet Shoppes of Laredo, once development is complete and certain debt and operational metrics are met | LIBOR                    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Stated Interest Rate (as a percentage) 2.25%       2.25%   2.25%      
Laredo Outlet Shoppes, LLC                    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Amount Financed or Extended             $ 91,300      
Percentage Guaranteed by the Operating Partnership             100.00%      
Laredo Outlet Shoppes, LLC | LIBOR                    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Stated Interest Rate (as a percentage) 2.50%       2.50%   2.50%      
The Company/Partners' Capital                    
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Total revenues         $ 29,836 32,958 $ 60,100 65,793    
Depreciation and amortization         (9,156) (10,303) (18,334) (20,620)    
Interest income         256 257 512 512    
Interest expense         (7,093) (9,587) (13,678) (19,272)    
Operating expenses         (8,421) (9,045) (17,183) (18,873)    
Gain on extinguishment of debt         0 0 0 0    
Income from continuing operations before gain on sales of real estate assets         5,422 4,280 11,417 7,540    
Gain on sales of real estate assets         58,927 601 85,322 1,164    
Net income         $ 64,349 $ 4,881 $ 96,739 $ 8,704    
Corporate Joint Venture | G&I VIII CBL Triangle LLC                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property     90.00%              
ASSETS                    
Land     $ 14,421              
Buildings and improvements     132,230              
Tenant improvements     1,206              
Above-market leases     11,599              
In-place leases     22,538              
Below-market leases     (7,994)              
Net assets acquired     174,000              
Total assets     $ 181,994              
Corporate Joint Venture | River Ridge Mall JV, LLC                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property                   75.00%
Corporate Joint Venture | Triangle Town Center, Triangle Town Commons and Triangle Town Place                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property     50.00%              
Corporate Joint Venture | Laredo Outlet Shoppes, LLC                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 35.00% 35.00%     35.00%   35.00%      
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Cash contributed by third party   $ 10,686                
Parent Company | G&I VIII CBL Triangle LLC                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property     10.00%              
Parent Company | River Ridge Mall JV, LLC                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property                   25.00%
Parent Company | Triangle Town Center, Triangle Town Commons and Triangle Town Place                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property     50.00%              
Parent Company | Laredo Outlet Shoppes, LLC                    
Schedule of Equity Method Investments [Line Items]                    
Percentage of equity interest in real estate property 65.00% 65.00%     65.00%   65.00%      
Equity Method Investment, Summarized Financial Information, Income Statement [Abstract]                    
Contribution amount $ 15,493 $ 7,714                
Cash contributed   2,434                
Interest in note receivable contributed   $ 5,280                
Capital contribution, percentage until pro rata basis is reached 100.00%       100.00%   100.00%      
Amount remaining to be funded by company to reach pro rate contribution level $ 4,353       $ 4,353   $ 4,353