XML 72 R57.htm IDEA: XBRL DOCUMENT v3.21.2
Mortgage and Other Indebtedness, Net - Debt of Operating Partnership (Details) - USD ($)
$ in Thousands
Jun. 30, 2021
Dec. 31, 2020
Debt Instrument [Line Items]    
Mortgage notes payable $ 963,118 $ 1,120,203
Mortgage and other indebtedness, variable-rate debt 27,461 68,061
Total fixed-rate and variable-rate debt 990,579 1,188,264
Unamortized deferred financing costs (2,987) (3,433)
Total mortgage and other indebtedness, net $ 987,592 $ 1,184,831
Weighted average interest rate (as a percent) 5.01% 5.10%
Mortgage notes payable subject to compromise $ 1,375,000 $ 1,375,000
Mortgage and other indebtedness, variable-rate debt, subject to compromise 1,154,138 1,114,676
Total fixed-rate and variable-rate debt 2,529,138 2,489,676
Unpaid accrued interest 58,370 57,644
Total liabilities subject to compromise $ 2,591,706 $ 2,551,490
Weighted average interest rate subject to compromise (as a percent) 7.23% 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) 2.99% 4.69%
Weighted average interest rate subject to compromise (as a percent) 9.37% 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 $ 963,118 $ 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 $ 27,461 $ 68,061
Recourse Loans on Operating Properties | Variable Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 2.99% 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, 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%
Recourse Loan on Operating Property    
Debt Instrument [Line Items]    
Mortgage and other indebtedness, variable-rate debt, subject to compromise $ 39,462  
Recourse Loan on Operating Property | Variable Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate subject to compromise (as a percent) 5.76%  
Prepetition Unsecured Or Under Secured Liabilities    
Debt Instrument [Line Items]    
Total liabilities subject to compromise $ 4,198 $ 4,170
Certain Property-level, Non-recourse Mortgage Loans    
Debt Instrument [Line Items]    
Unamortized deferred financing costs 2,624  
Recourse and Nonrecourse Term Loans    
Debt Instrument [Line Items]    
Secured non-recourse and recourse term loans $ 2,154,326