XML 38 R31.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Mortgage and Other Indebtedness, Net (Tables)
3 Months Ended
Mar. 31, 2024
Debt Disclosure [Abstract]  
Schedule of Pre-Emergence Net Mortgage Notes Payable

The Company’s mortgage and other indebtedness, net, consisted of the following:

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

Amount

 

 

Weighted-
Average
Interest
Rate
(1)

 

 

Amount

 

 

Weighted-
Average
Interest
Rate
(1)

 

Fixed-rate debt:

 

 

 

 

 

 

 

 

 

 

 

 

Open-air centers and outparcels loan (2)

 

$

179,180

 

 

 

6.95

%

 

$

179,180

 

 

 

6.95

%

Loans on operating properties

 

 

727,258

 

 

 

5.30

%

 

 

736,573

 

 

 

5.30

%

Total fixed-rate debt

 

 

906,438

 

 

 

5.63

%

 

 

915,753

 

 

 

5.63

%

Variable-rate debt:

 

 

 

 

 

 

 

 

 

 

 

 

Secured term loan

 

 

790,595

 

 

 

8.19

%

 

 

799,914

 

 

 

8.21

%

Open-air centers and outparcels loan (2)

 

 

179,180

 

 

 

9.43

%

 

 

179,180

 

 

 

9.44

%

Loans on operating properties

 

 

33,480

 

 

 

8.83

%

 

 

33,780

 

 

 

8.84

%

Recourse loan on an operating property

 

 

 

 

 

 

 

 

15,339

 

 

 

8.24

%

Total variable-rate debt

 

 

1,003,255

 

 

 

8.43

%

 

 

1,028,213

 

 

 

8.44

%

Total fixed-rate and variable-rate debt

 

 

1,909,693

 

 

 

7.10

%

 

 

1,943,966

 

 

 

7.12

%

Unamortized deferred financing costs

 

 

(12,086

)

 

 

 

 

 

(13,221

)

 

 

 

Debt discounts (3)

 

 

(37,313

)

 

 

 

 

 

(41,942

)

 

 

 

Total mortgage and other indebtedness, net

 

$

1,860,294

 

 

 

 

 

$

1,888,803

 

 

 

 

(1)
Weighted-average interest rate excludes amortization of deferred financing costs.
(2)
The Operating Partnership has an interest rate swap on a notional amount of $32,000 related to the variable portion of the loan to effectively fix the interest rate at 7.3975%.
(3)
In conjunction with fresh start accounting upon emergence from bankruptcy on November 1, 2021, the Company estimated the fair value of its mortgage notes with the assistance of a third-party valuation advisor. This resulted in recognizing debt discounts upon emerging from bankruptcy. The debt discounts are accreted over the term of the respective debt using the effective interest method. The remaining debt discounts at March 31, 2024 will be accreted over a weighted average period of 2.1 years.
Schedule of Pre-Emergence Principal Payments

As of March 31, 2024, the scheduled principal amortization and balloon payments of the Company’s consolidated debt, excluding extensions available at the Company’s option, on all mortgage and other indebtedness, are as follows:

2024 (1)

 

$

148,615

 

2025

 

 

933,068

 

2026

 

 

405,900

 

2027

 

 

359,255

 

2028

 

 

950

 

2029

 

 

1,007

 

Thereafter

 

 

60,898

 

Total mortgage and other indebtedness

 

$

1,909,693

 

(1)
Reflects scheduled principal amortization and balloon payments for the period April 1, 2024 through December 31, 2024.
Schedule of Effective Portion of Changes In The Fair Value of Derivatives Designated As, and That Qualify As, Cash Flow Hedges

The effective portion of changes in the fair value of derivatives designated as, and that qualify as, cash flow hedges is recorded in accumulated other comprehensive income (loss) and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. Such derivatives were used to hedge the variable cash flows associated with variable-rate debt.

Instrument Type

 

Location in the Condensed Consolidated Balance Sheet

 

Notional

 

 

Index

 

Fair Value at March 31, 2024

 

 

Maturity Date

Pay fixed/Receive variable swap

 

Intangible lease assets and other assets

 

$

32,000

 

 

1-month USD-SOFR CME

 

$

799

 

 

Jun-27

 

 

 

Gain Recognized in Other Comprehensive (Loss) Income

 

 

 

 

Gain Recognized in Earnings

 

 

 

Three Months Ended March 31,

 

 

 

 

Three Months Ended March 31,

 

Hedging Instrument

 

2024

 

 

2023

 

 

Location of Gain Reclassified from Accumulated Other Comprehensive Income (Loss) into Earnings

 

2024

 

 

2023

 

Interest rate swap

 

$

462

 

 

$

 

 

Interest Expense

 

$

163

 

 

$