XML 103 R83.htm IDEA: XBRL DOCUMENT v3.21.1
MORTGAGE AND OTHER INDEBTEDNESS, NET - Debt of Operating Partnership (Details) - USD ($)
$ in Thousands
Dec. 31, 2020
Aug. 06, 2020
Dec. 31, 2019
Debt Instrument [Line Items]      
Mortgage notes payable $ 1,120,203   $ 2,695,888
Mortgage and other indebtedness, variable-rate debt 68,061   847,275
Total fixed-rate and variable-rate debt 1,188,264   3,543,163
Unamortized deferred financing costs (3,433)   (16,148)
Total mortgage and other indebtedness, net $ 1,184,831   $ 3,527,015
Weighted average interest rate (as a percent) 5.10%   5.02%
Mortgage notes payable subject to compromise $ 1,375,000    
Mortgage and other indebtedness, variable-rate debt, subject to compromise 1,114,676    
Total fixed-rate and variable-rate debt 2,489,676    
Unpaid accrued interest 57,644    
Total liabilities subject to compromise $ 2,551,490    
Weighted average interest rate subject to compromise (as a percent) 7.25%    
Debt Instrument, Interest Rate, Effective Percentage   5.00%  
Senior Secured Facility      
Debt Instrument [Line Items]      
Debt Instrument, Interest Rate, Effective Percentage 5.00%    
Mortgage and Other Indebtedness, Net      
Debt Instrument [Line Items]      
Unamortized deferred financing costs $ (3,433)   $ (16,148)
Intangible Lease Assets And Other Assets      
Debt Instrument [Line Items]      
Unamortized deferred financing costs     $ (9,062)
Fixed Rate Interest      
Debt Instrument [Line Items]      
Weighted average interest rate (as a percent) 5.12%   5.35%
Weighted average interest rate subject to compromise (as a percent) 5.43%    
Variable Rate Interest      
Debt Instrument [Line Items]      
Weighted average interest rate (as a percent) 4.69%   3.98%
Weighted average interest rate subject to compromise (as a percent) 9.50%    
Post-Default Rate      
Debt Instrument [Line Items]      
Debt Instrument, Interest Rate, Effective Percentage 9.50%    
Post-Default Rate | Senior Secured Facility      
Debt Instrument [Line Items]      
Debt Instrument, Interest Rate, Effective Percentage 9.50%    
Non-Recourse Loans on Operating Properties      
Debt Instrument [Line Items]      
Mortgage notes payable $ 1,120,203   $ 1,330,561
Non-Recourse Loans on Operating Properties | Fixed Rate Interest      
Debt Instrument [Line Items]      
Weighted average interest rate (as a percent) 5.12%   5.27%
Senior Unsecured Notes Due 2023      
Debt Instrument [Line Items]      
Mortgage notes payable     $ 447,894
Mortgage notes payable subject to compromise $ 450,000    
Debt instrument, unamortized discount     $ 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%
Weighted average interest rate subject to compromise (as a percent) 5.25%    
Senior Unsecured Notes Due 2024      
Debt Instrument [Line Items]      
Mortgage notes payable     $ 299,960
Mortgage notes payable subject to compromise $ 300,000    
Debt instrument, unamortized discount     $ 40
Senior Unsecured Notes Due 2024 | Fixed Rate Interest      
Debt Instrument [Line Items]      
Weighted average interest rate (as a percent) 4.60%   4.60%
Weighted average interest rate subject to compromise (as a percent) 4.60%    
Senior Unsecured Notes Due 2026      
Debt Instrument [Line Items]      
Mortgage notes payable     $ 617,473
Mortgage notes payable subject to compromise $ 625,000    
Debt instrument, unamortized discount     $ 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%
Weighted average interest rate subject to compromise (as a percent) 5.95%    
Recourse loans on operating Properties      
Debt Instrument [Line Items]      
Mortgage and other indebtedness, variable-rate debt $ 68,061   $ 41,950
Recourse loans on operating Properties | Variable Rate Interest      
Debt Instrument [Line Items]      
Weighted average interest rate (as a percent) 4.69%   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 $ 675,926   $ 310,925
Mortgage and other indebtedness, variable-rate debt, subject to compromise 675,926    
Total liabilities subject to compromise 675,926    
Secured Line of Credit | Intangible Lease Assets And Other Assets      
Debt Instrument [Line Items]      
Unamortized deferred financing costs $ 6,965    
Secured Line of Credit | Variable Rate Interest      
Debt Instrument [Line Items]      
Weighted average interest rate (as a percent)     3.94%
Weighted average interest rate subject to compromise (as a percent) 9.50%    
Secured Term Loan      
Debt Instrument [Line Items]      
Mortgage and other indebtedness, variable-rate debt     $ 465,000
Mortgage and other indebtedness, variable-rate debt, subject to compromise $ 438,750    
Total liabilities subject to compromise 438,750    
Secured Term Loan | Mortgage and Other Indebtedness, Net      
Debt Instrument [Line Items]      
Unamortized deferred financing costs $ 4,098    
Secured Term Loan | Variable Rate Interest      
Debt Instrument [Line Items]      
Weighted average interest rate (as a percent)     3.94%
Weighted average interest rate subject to compromise (as a percent) 9.50%    
Prepetition Unsecured Or Under Secured Liabilities      
Debt Instrument [Line Items]      
Total liabilities subject to compromise $ 4,170    
Certain Property-level, Non-recourse Mortgage Loans      
Debt Instrument [Line Items]      
Unamortized deferred financing costs 3,106    
Senior Unsecured Notes | Mortgage and Other Indebtedness, Net      
Debt Instrument [Line Items]      
Unamortized deferred financing costs 14,231    
Debt instrument, unamortized debt discounts 14,231    
Recourse and Nonrecourse Term Loans      
Debt Instrument [Line Items]      
Secured non-recourse and recourse term loans $ 2,197,979