Mortgage and Other Indebtedness, Net (Tables)

6 Months Ended

Jun. 30, 2022

Debt Disclosure [Abstract]

Schedule of Pre-Emergence Net Mortgage Notes Payable

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

	June 30, 2022						December 31, 2021
	Amount			Weighted- Average Interest Rate (1)			Amount			Weighted- Average Interest Rate (1)
Fixed-rate debt at fair value:
Secured Notes - at fair value (carrying amount of $395,000 as of December 31, 2021)	$	—			—		$	395,395			10.00	%
Fixed-rate debt:
Exchangeable senior secured notes		—			—			150,000			7.00	%
Non-recourse loans on operating properties		881,513			4.90	%		916,927			5.04	%
Total fixed-rate debt		881,513			4.90	%		1,066,927			5.32	%
Variable-rate debt:
Secured term loan		853,331			3.81	%		880,091			3.75	%
Open-air centers and outparcels loan		360,000			6.10	%		—			—
Non-recourse loans on operating properties		57,540			4.20	%		66,911			3.21	%
Total variable-rate debt		1,270,871			4.48	%		947,002			3.71	%
Total fixed-rate and variable-rate debt		2,152,384			4.65	%		2,013,929			4.56	%
Unamortized deferred financing costs		(16,028	)					(1,567	)
Debt discounts (2)		(100,967	)					(199,153	)
Total mortgage and other indebtedness, net	$	2,035,389					$	1,813,209

(1) Weighted-average interest rate excludes amortization of deferred financing costs.

(2) In conjunction with fresh start accounting, the Company estimated the fair value of its mortgage notes with the assistance of a third-party valuation advisor. This resulted in recognizing a debt discount on the Effective Date. The debt discount is accreted over the term of the respective debt using the effective interest method. The remaining debt discounts at June 30, 2022 will be accreted over a weighted average period of 3.2 years.

Schedule of Pre-Emergence Principal Payments

As of June 30, 2022, 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: 

2022 (1)	$	162,736
2023		220,033
2024		108,423
2025		790,796
2026		281,741
2027		360,896
Thereafter		62,855
Total		1,987,480
Principal balance of loans with maturity date prior to June 30, 2022 (2)		164,904
Total mortgage and other indebtedness	$	2,152,384

(1) Reflects scheduled principal amortization and balloon payments for the fiscal period July 1, 2022 through December 31, 2022.  

(2) Represents the aggregate principal balance as of June 30, 2022 of loans past their maturity date consisting of the loans secured by Parkdale Mall and Crossing, Alamance Crossing and Southpark Mall. The Company is in discussions with the lender regarding the loans secured by these properties. The loan secured by Parkdale Mall and Crossing matured in March 2021 and had a balance of $68,123 as of June 30, 2022. The loan secured by Alamance Crossing matured in July 2021 and had a balance of $41,981 as of June 30, 2022. The loan secured by Southpark Mall matured in June 2022 and had a balance of $54,800 as of June 30, 2022.