XML 37 R25.htm IDEA: XBRL DOCUMENT v3.22.0.1
Financing Activity (Tables)
12 Months Ended
Dec. 31, 2021
Real Estate Properties [Line Items]  
Schedule Of Credit Facility Interest Expense and Deferred Financing Fee Amortization

Interest expense and deferred financing fee amortization related to the Credit Agreements, 2018 Credit Agreement, 7-Year Term Loan and the Bridge Credit Agreement for the years ended December 31, 2021 and 2020 were as follows:

 

 

 

For the Year Ended December 31,

(in thousands of dollars)

 

2021

 

2020

Revolving Facilities:

 

 

 

 

Interest expense (1)

 

$2,222

 

$10,713

Deferred financing amortization (2)

 

1,194

 

1,112

Term Loans:

 

 

 

 

Interest expense (3)

 

84,594

 

32,167

Deferred financing amortization (4)

 

7,130

 

1,907

Carrying and Fair Values of Mortgage Loans

The estimated fair values of our consolidated mortgage loans based on year-end interest rates and market conditions at December 31, 2021 and 2020 are as follows:

 

 

 

2021

 

 

2020

 

(in millions of dollars)

 

Carrying Value

 

 

Fair Value

 

 

Carrying Value

 

 

Fair Value

 

Consolidated mortgage loans (1)

 

$

852.5

 

 

$

846.6

 

 

$

885.5

 

 

$

873.2

 

 

(1) The carrying value of consolidated mortgage loans has been reduced by unamortized debt issuance costs of $1.2 million and $1.0 million as of December 31, 2021 and 2020, respectively.

Consolidated Properties  
Real Estate Properties [Line Items]  
Timing of Principal Payments and Terms of Mortgage Loans

The following table outlines the timing of principal payments and balloon payments pursuant to the terms of our consolidated mortgage loans of our consolidated properties as of December 31, 2021:

 

(in thousands of dollars)
For the Year Ending December 31,

 

Principal
Amortization

 

 

Balloon
Payments

 

 

Total

 

2022

 

$

12,474

 

 

$

430,290

 

(1) (2)

$

442,764

 

2023

 

 

6,587

 

 

 

53,299

 

 

 

59,886

 

2024

 

 

6,405

 

 

 

127,685

 

 

 

134,090

 

2025

 

 

4,376

 

 

 

211,346

 

 

 

215,722

 

2026 and thereafter

 

 

 

 

 

 

 

 

 

Total principal payments

 

$

29,842

 

 

$

822,620

 

 

 

852,462

 

Less: Unamortized debt issuance costs

 

 

 

 

 

 

 

 

1,209

 

Carrying value of mortgage notes payable

 

 

 

 

 

 

 

$

851,253

 

 

(1)
Our mortgage secured by Valley View Mall was in default as of December 31, 2021. The property conveyance process is not complete as of December 31, 2021. The $27.2 million mortgage balance is included in our 2022 balloon payments.
(2)
On December 10, 2021, we entered into an amendment to extend the maturity of our mortgage secured by Woodland Mall to December 2022. The $113.8 million mortgage balance is included in our 2022 balloon payments.
(3)
We expect to refinance on similar terms or extend maturities for secured mortgage loans with balloon payments other than the Valley View Mall debt.