XML 88 R75.htm IDEA: XBRL DOCUMENT v3.25.0.1
Mortgage and Other Indebtedness, Net - Narrative (Details) - USD ($)
$ in Thousands
1 Months Ended 12 Months Ended
Feb. 28, 2023
Aug. 31, 2024
Nov. 30, 2023
Jun. 30, 2023
May 31, 2023
Jan. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Nov. 30, 2024
Debt Instrument [Line Items]                    
Non-recourse loan amount             $ 2,212,680 $ 1,888,803    
Debt instrument, maturity date         Jun. 07, 2027          
Interest rate percentage 4.25%       7.3975%   7.3975%     5.86%
Escrow Deposit             $ 65,456 35,708 $ 39,049  
Notional amount of the swap         $ 32,000   $ 32,000      
Loan, collaterals             9 associated outparcels      
Debt instrument extented maturity date May 31, 2024                  
Senior secured notes             $ 533,377      
(Loss) gain on extinguishment of debt   $ (819)         (819) $ 3,270 $ 7,344  
Other Comprehensive Income (Loss), Cash Flow Hedge, Gain (Loss), Reclassification, before Tax           $ 250        
Fair value net liability             0      
2025             1,004,911      
Interest Rate Swap                    
Debt Instrument [Line Items]                    
Cash collateral             1,920      
Volusia Mall                    
Debt Instrument [Line Items]                    
Debt instrument, maturity date     May 31, 2026              
Interest rate percentage     4.56%              
Escrow Deposit     $ 1,682              
Loan agreement term     2 years              
Cross Creek Mall                    
Debt Instrument [Line Items]                    
Debt instrument, maturity date       Jun. 30, 2025            
Interest rate percentage       8.19%            
Operating Property Loan                    
Debt Instrument [Line Items]                    
2025             $ 248,856      
Senior Secured Term Loan | Credit Agreement                    
Debt Instrument [Line Items]                    
Debt Instrument, covenant description             The credit agreement requires HoldCo I to comply with certain financial ratios in the aggregate for the collateral properties, including a covenant that it not permit the (i) interest coverage ratio (as defined in the credit agreement) commencing with the fiscal quarter ending December 31, 2021, to be less than 1.50 to 1.00, (ii) minimum debt yield ratio (as defined in the credit agreement) commencing with the fiscal quarter ending March 31, 2023 as of the last day of any fiscal quarter ending prior to the maturity date, to be less than eleven and a half percent (11.50%) and (iii) the occupancy rate (as defined in the credit agreement) commencing with the fiscal quarter ending March 31, 2023, as of the last day of any fiscal quarter ending prior to the maturity date, to be less than seventy five percent (75%). The Operating Partnership provided a limited guaranty up to a maximum of $175,000 (the “principal liability cap”). In November 2023, the limited guaranty was eliminated pursuant to the terms of the credit agreement and the loan became fully non-recourse. The Company believes that it was in compliance with all financial covenants and restrictions at December 31, 2024.      
Debt instrument, maturity date, description             secured term loan that matures November 1, 2025. Upon satisfaction of certain conditions, the maturity date will automatically extend to November 1, 2026 and upon further satisfaction of certain conditions the maturity date will automatically extend to November 1, 2027.      
Fair value carrying amount             $ 883,700      
Debt instrument, maturity date             Nov. 01, 2025      
Interest coverage ratio             1.50%      
Maximum debt yield ratio             11.50%      
Occupancy rate           75.00%        
Limited guaranty amount             $ 175,000      
Senior Secured Term Loan | Credit Agreement | SOFR                    
Debt Instrument [Line Items]                    
Debt instrument, description of variable rate basis             The secured term loan bore interest at a rate per annum equal to LIBOR for the applicable period plus 275 basis points, subject to a LIBOR floor of 1.0%. In March 2023, the secured term loan was amended to replace LIBOR with the secured overnight financing rate ("SOFR") for purposes of calculating interest. The transition to SOFR was effective as of June 30, 2023.      
Senior Secured Term Loan | Credit Agreement | LIBOR                    
Debt Instrument [Line Items]                    
Interest rate percentage             1.00%      
Secured Term Loan [Member]                    
Debt Instrument [Line Items]                    
Loan amount paid             $ 46,000      
Loan amount   $ 18,297                
2025             725,495      
Brookfield Square Anchor Redevelopment loan | U.S Treasury Securities                    
Debt Instrument [Line Items]                    
Loan amount paid             15,190      
CoolSprings Galleria                    
Debt Instrument [Line Items]                    
Senior secured notes             $ 137,193      
Joint venture interests acquired             50.00%      
Oak Park Mall                    
Debt Instrument [Line Items]                    
Senior secured notes             $ 251,448      
West County Center                    
Debt Instrument [Line Items]                    
Senior secured notes             $ 144,736