XML 78 R63.htm IDEA: XBRL DOCUMENT v3.20.2
Mortgage and Other Indebtedness, Net - Debt of Operating Partnership (Details) - USD ($)
$ in Thousands
Sep. 30, 2020
Dec. 31, 2019
Debt Instrument [Line Items]    
Mortgage notes payable $ 2,560,364 $ 2,695,888
Mortgage and other indebtedness, variable-rate debt 1,183,186 847,275
Total fixed-rate and variable-rate debt 3,743,550 3,543,163
Unamortized deferred financing costs (13,864) (16,148)
Total mortgage and other indebtedness, net $ 3,729,686 $ 3,527,015
Weighted average interest rate (as a percent) 6.51% 5.02%
Senior Secured Facility    
Debt Instrument [Line Items]    
Debt Instrument, Interest Rate, Effective Percentage 5.00%  
Fixed Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 5.31% 5.35%
Variable Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 9.12% 3.98%
Post-Default Rate | Senior Secured Facility    
Debt Instrument [Line Items]    
Debt Instrument, Interest Rate, Effective Percentage 9.50%  
LIBOR Market Index Rate | Senior Secured Facility    
Debt Instrument [Line Items]    
Debt instrument variable interest rate 2.41%  
Non-Recourse Loans on Operating Properties    
Debt Instrument [Line Items]    
Mortgage notes payable $ 1,193,997 $ 1,330,561
Non-Recourse Loans on Operating Properties | Fixed Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 5.17% 5.27%
Senior Unsecured Notes Due 2024    
Debt Instrument [Line Items]    
Mortgage notes payable $ 299,966 $ 299,960
Debt Instrument Unamortized Discount $ 34 $ 40
Senior Unsecured Notes Due 2024 | Fixed Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 4.60% 4.60%
Senior Unsecured Notes Due 2026    
Debt Instrument [Line Items]    
Mortgage notes payable $ 618,136 $ 617,473
Debt Instrument Unamortized Discount $ 6,864 $ 7,527
Senior Unsecured Notes Due 2026 | Fixed Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 5.95% 5.95%
Recourse loans on operating Properties    
Debt Instrument [Line Items]    
Mortgage and other indebtedness, variable-rate debt $ 68,511 $ 41,950
Recourse loans on operating Properties | Variable Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 2.91% 4.34%
Construction loan    
Debt Instrument [Line Items]    
Mortgage and other indebtedness, variable-rate debt   $ 29,400
Construction loan | Variable Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent)   4.60%
Secured Line of Credit    
Debt Instrument [Line Items]    
Mortgage and other indebtedness, variable-rate debt $ 675,925 $ 310,925
Weighted average interest rate (as a percent) 9.50% 3.94%
Secured Line of Credit | Intangible Lease Assets And Other Assets    
Debt Instrument [Line Items]    
Unamortized deferred financing costs $ (7,180)  
Secured Term Loan    
Debt Instrument [Line Items]    
Mortgage and other indebtedness, variable-rate debt $ 438,750 $ 465,000
Weighted average interest rate (as a percent) 9.50% 3.94%
Senior Unsecured Notes Due 2023    
Debt Instrument [Line Items]    
Mortgage notes payable $ 448,265 $ 447,894
Debt Instrument Unamortized Discount $ 1,736 $ 2,106
Senior Unsecured Notes Due 2023 | Fixed Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 5.25% 5.25%
Secured Term Loan, Senior Unsecured Notes and Certain Property-level, Non-recourse Mortgage Loans    
Debt Instrument [Line Items]    
Unamortized deferred financing costs $ (10,524)  
Recourse and Nonrecourse Term Loans    
Debt Instrument [Line Items]    
Secured non-recourse and recourse term loans $ 2,334,160