XML 72 R57.htm IDEA: XBRL DOCUMENT v3.21.1
Mortgage and Other Indebtedness, Net - Debt of Operating Partnership (Details) - USD ($)
$ in Thousands
Mar. 31, 2021
Dec. 31, 2020
Debt Instrument [Line Items]    
Mortgage notes payable $ 972,553 $ 1,120,203
Mortgage and other indebtedness, variable-rate debt 67,611 68,061
Total fixed-rate and variable-rate debt 1,040,164 1,188,264
Unamortized deferred financing costs (3,194) (3,433)
Total mortgage and other indebtedness, net $ 1,036,970 $ 1,184,831
Weighted average interest rate (as a percent) 5.04% 5.10%
Mortgage notes payable subject to compromise $ 1,375,000 $ 1,375,000
Mortgage and other indebtedness, variable-rate debt, subject to compromise 1,114,676 1,114,676
Total fixed-rate and variable-rate debt 2,489,676 2,489,676
Unpaid accrued interest 57,644 57,644
Total liabilities subject to compromise $ 2,551,354 $ 2,551,490
Weighted average interest rate subject to compromise (as a percent) 7.25% 7.25%
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) 5.07% 5.12%
Weighted average interest rate subject to compromise (as a percent) 5.43% 5.43%
Variable Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 4.65% 4.69%
Weighted average interest rate subject to compromise (as a percent) 9.50% 9.50%
Post-Default Rate | Senior Secured Facility    
Debt Instrument [Line Items]    
Debt Instrument, Interest Rate, Effective Percentage 9.50% 9.50%
Non-Recourse Loans on Operating Properties    
Debt Instrument [Line Items]    
Mortgage notes payable $ 972,553 $ 1,120,203
Non-Recourse Loans on Operating Properties | Fixed Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 5.07% 5.12%
Recourse loans on operating Properties    
Debt Instrument [Line Items]    
Mortgage and other indebtedness, variable-rate debt $ 67,611 $ 68,061
Recourse loans on operating Properties | Variable Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 4.65% 4.69%
Senior Unsecured Notes Due 2023    
Debt Instrument [Line Items]    
Mortgage notes payable subject to compromise $ 450,000 $ 450,000
Senior Unsecured Notes Due 2023 | Fixed Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 5.25%  
Weighted average interest rate subject to compromise (as a percent) 5.25% 5.25%
Senior Unsecured Notes Due 2024    
Debt Instrument [Line Items]    
Mortgage notes payable subject to compromise $ 300,000 $ 300,000
Senior Unsecured Notes Due 2024 | Fixed Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 4.60%  
Weighted average interest rate subject to compromise (as a percent) 4.60% 4.60%
Senior Unsecured Notes Due 2026    
Debt Instrument [Line Items]    
Mortgage notes payable subject to compromise $ 625,000 $ 625,000
Senior Unsecured Notes Due 2026 | Fixed Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 5.95%  
Weighted average interest rate subject to compromise (as a percent) 5.95% 5.95%
Secured Line of Credit    
Debt Instrument [Line Items]    
Mortgage and other indebtedness, variable-rate debt $ 675,926  
Mortgage and other indebtedness, variable-rate debt, subject to compromise 675,926 $ 675,926
Total liabilities subject to compromise $ 675,926 $ 675,926
Secured Line of Credit | Variable Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate subject to compromise (as a percent) 9.50% 9.50%
Secured Term Loan    
Debt Instrument [Line Items]    
Mortgage and other indebtedness, variable-rate debt, subject to compromise $ 438,750 $ 438,750
Total liabilities subject to compromise $ 438,750 $ 438,750
Secured Term Loan | Variable Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate subject to compromise (as a percent) 9.50% 9.50%
Prepetition Unsecured Or Under Secured Liabilities    
Debt Instrument [Line Items]    
Total liabilities subject to compromise $ 4,034 $ 4,170
Certain Property-level, Non-recourse Mortgage Loans    
Debt Instrument [Line Items]    
Unamortized deferred financing costs 2,841  
Recourse and Nonrecourse Term Loans    
Debt Instrument [Line Items]    
Secured non-recourse and recourse term loans $ 2,085,230