XML 110 R95.htm IDEA: XBRL DOCUMENT v3.22.1
Mortgage and Other Indebtedness, Net - Debt of Operating Partnership (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Nov. 01, 2021
Oct. 31, 2021
Dec. 31, 2020
Debt Instrument [Line Items]        
New senior secured notes $ 395,395 $ 455,000 $ 395,000  
Mortgage notes payable 1,066,927     $ 1,120,203
Mortgage and other indebtedness, variable-rate debt 947,002     68,061
Total fixed-rate and variable-rate debt 2,013,929     1,188,264
Unamortized deferred financing costs (1,567)     (3,433)
Debt discounts (199,153)      
Total mortgage and other indebtedness, net $ 1,813,209   $ 1,678,619 $ 1,184,831
10% senior secured notes - at fair value (carrying amount of $395,000 as of December 31, 2021) 10.00%      
Weighted average interest rate (as a percent) 4.56%     5.10%
Interest rate percentage 10.00%      
Fair value carrying amount $ 2,092,298 $ 133,000    
Weighted average interest rate subject to compromise (as a percent)       7.25%
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
Senior Secured Facility        
Debt Instrument [Line Items]        
Debt Instrument, Interest Rate, Effective Percentage 5.00%      
Five Mortgage Notes Payable        
Debt Instrument [Line Items]        
Debt discounts $ (131,086)      
Remaining debt discount amortization period 2 years 4 months 24 days      
Fixed Rate Interest        
Debt Instrument [Line Items]        
Weighted average interest rate (as a percent) 5.32%     5.12%
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) 3.71%     4.69%
Weighted average interest rate subject to compromise (as a percent)       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 $ 916,927     $ 1,120,203
Non-Recourse Loans on Operating Properties | Fixed Rate Interest        
Debt Instrument [Line Items]        
Weighted average interest rate (as a percent) 5.04%     5.12%
Exchangeable Senior Secured Notes        
Debt Instrument [Line Items]        
Mortgage notes payable $ 150,000      
Exchangeable Senior Secured Notes | Fixed Rate Interest        
Debt Instrument [Line Items]        
Weighted average interest rate (as a percent) 7.00%      
Recourse loans on operating Properties        
Debt Instrument [Line Items]        
Mortgage and other indebtedness, variable-rate debt $ 66,911     $ 68,061
Recourse loans on operating Properties | Variable Rate Interest        
Debt Instrument [Line Items]        
Weighted average interest rate (as a percent) 3.21%     4.69%
Secured Term Loan        
Debt Instrument [Line Items]        
Mortgage and other indebtedness, variable-rate debt $ 880,091      
Mortgage and other indebtedness, variable-rate debt, subject to compromise       $ 438,750
Secured Term Loan | Variable Rate Interest        
Debt Instrument [Line Items]        
Weighted average interest rate (as a percent) 3.75%      
Weighted average interest rate subject to compromise (as a percent)       9.50%
10% Senior Secured Notes Due 2029        
Debt Instrument [Line Items]        
Fair value carrying amount $ 395,000      
Senior Unsecured Notes Due 2023        
Debt Instrument [Line Items]        
Mortgage notes payable subject to compromise       $ 450,000
Senior Unsecured Notes Due 2023 | Fixed Rate Interest        
Debt Instrument [Line Items]        
Weighted average interest rate subject to compromise (as a percent)       5.25%
Senior Unsecured Notes Due 2024        
Debt Instrument [Line Items]        
Mortgage notes payable subject to compromise       $ 300,000
Senior Unsecured Notes Due 2024 | Fixed Rate Interest        
Debt Instrument [Line Items]        
Weighted average interest rate subject to compromise (as a percent)       4.60%
Senior Unsecured Notes Due 2026        
Debt Instrument [Line Items]        
Mortgage notes payable subject to compromise       $ 625,000
Senior Unsecured Notes Due 2026 | Fixed Rate Interest        
Debt Instrument [Line Items]        
Weighted average interest rate subject to compromise (as a percent)       5.95%
Secured Lineof Credit        
Debt Instrument [Line Items]        
Mortgage and other indebtedness, variable-rate debt, subject to compromise       $ 675,926
Secured Lineof Credit | Variable Rate Interest        
Debt Instrument [Line Items]        
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