XML 32 R20.htm IDEA: XBRL DOCUMENT v3.23.2
Financing Activity (Tables)
6 Months Ended
Jun. 30, 2023
Debt Disclosure [Abstract]  
Schedule Of Credit Facility Interest Expense and Deferred Financing Fee Amortization

Interest expense and deferred financing fee amortization related to the Credit Agreements for the three and six months ended June 30, 2023 and 2022 were as follows:

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

(in thousands of dollars)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Revolving Facilities:

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense (1)

 

$

579

 

 

$

551

 

 

$

1,040

 

 

$

1,092

 

Deferred financing amortization

 

 

57

 

 

 

298

 

 

 

114

 

 

 

597

 

Term Loans:

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense (2)

 

 

29,251

 

 

 

21,070

 

 

$

56,800

 

 

$

41,518

 

Deferred financing amortization

 

 

425

 

 

 

1,784

 

 

 

849

 

 

 

3,568

 

(1)
All of the expense applied to the First Lien Revolving Facility.
(2)
All of the expense applied to the Term Loans, of which $22.2 million and $42.7 million, for the three and six months ended June 30, 2023 and $13.4 million and $25.9 million for the three and six months ended June 30, 2022, respectively, was for the Second Lien Term Loan Facility and was not paid in cash, but capitalized to the principal balance of the loan.
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 June 30, 2023 and December 31, 2022 were as follows:

 

 

June 30, 2023

 

 

December 31, 2022

 

(in millions of dollars)

 

Carrying Value

 

 

Fair Value

 

 

Carrying Value

 

 

Fair Value

 

Mortgage loans(1)

 

$

726.8

 

 

$

709.1

 

 

$

751.5

 

 

$

733.7

 

(1) The carrying value of mortgage loans excludes unamortized debt issuance costs of $0.9 million and $2.1 million as of June 30, 2023 and December 31, 2022, respectively.

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 June 30, 2023:

(in thousands of dollars)

 

Principal
Amortization

 

 

Balloon
Payments

 

 

Total

 

July 1 through December 31, 2023 (1) (2)

 

$

5,198

 

 

$

381,467

 

 

$

386,665

 

2024

 

 

6,405

 

 

 

118,074

 

 

 

124,479

 

2025

 

 

4,406

 

 

 

211,346

 

 

 

215,752

 

2026

 

 

 

 

 

 

 

 

 

2027 and thereafter

 

 

 

 

 

 

 

 

 

Total principal payments

 

$

16,009

 

 

$

710,887

 

 

 

726,896

 

Less: Unamortized debt issuance costs

 

 

 

 

 

 

 

 

949

 

Carrying value of mortgage notes payable

 

 

 

 

 

 

 

$

725,947

 

(1) Includes Cherry Hill Mall mortgage for which the maturity was extended through December 1, 2023.

(2) Includes Woodland Mall mortgage for which the maturity was extended through October 5, 2023.