XML 50 R34.htm IDEA: XBRL DOCUMENT v3.25.1
Debt of the Operating Partnership (Tables)
3 Months Ended
Mar. 31, 2025
Debt of the Operating Partnership  
Summary of Outstanding Indebtedness of the Operating Partnership A summary of outstanding indebtedness is as follows (in thousands):

    

March 31, 2025

    

December 31, 2024

Weighted-

Weighted-

average

Amount

average

Amount

interest rate

Outstanding

interest rate

Outstanding

Global Revolving Credit Facilities

3.04

%

$

1,121,628

3.81

%

$

1,637,922

Unsecured term loans

3.23

%

405,600

3.23

%

388,275

Unsecured senior notes

2.28

%  

14,849,815

2.26

%  

14,059,415

Secured and other debt

8.70

%  

 

778,767

8.52

%  

 

761,263

Total

2.65

%  

$

17,155,810

  

2.72

%  

$

16,846,875

Schedule of Debt In Functional Currencies Included in the outstanding balances were borrowings denominated in the following currencies (in thousands, U.S. dollars):

March 31, 2025

December 31, 2024

Amount

Amount

Denomination of Draw

    

Outstanding

    

% of Total

Outstanding

    

% of Total

U.S. dollar ($)

$

2,915,593

  

17.0

%

$

2,852,102

  

16.9

%

British pound sterling (£)

 

1,162,620

  

6.8

%

1,627,080

9.7

%

Euro ()

10,919,928

63.7

%

10,327,404

61.3

%

Other

2,157,669

12.5

%

2,040,289

12.1

%

Total

$

17,155,810

  

$

16,846,875

  

Schedule of Debt Maturities and Principal Maturities

The table below summarizes debt maturities and principal payments as of March 31, 2025 (in thousands):

Global Revolving

Unsecured

Unsecured

Secured and

    

Credit Facilities (1)(2)

    

Term Loans(3)

    

Senior Notes(4)

    

Other Debt

    

Total Debt

2025

$

$

405,600

$

703,040

$

605

$

1,109,245

2026

1,473,694

117,746

1,591,440

2027

1,169,622

236,824

1,406,446

2028

 

 

 

2,090,800

 

365,079

 

2,455,879

2029

 

1,121,628

 

 

2,807,449

 

14,387

 

3,943,464

Thereafter

 

 

 

6,605,210

 

44,126

 

6,649,336

Subtotal

$

1,121,628

$

405,600

$

14,849,815

$

778,767

$

17,155,810

Unamortized net discounts

 

 

 

(33,220)

 

(3,762)

 

(36,982)

Unamortized deferred financing costs

(24,697)

(1,265)

(72,532)

(4,055)

(102,549)

Total

$

1,096,931

$

404,335

$

14,744,063

$

770,950

$

17,016,279

(1)Includes amounts outstanding for the Global Revolving Credit Facilities.
(2)The Global Revolving Credit Facilities are subject to two six-month extension options exercisable by us; provided that the Operating Partnership must pay a 0.0625% extension fee based on each lender’s revolving commitments then outstanding (whether funded or unfunded).
(3)The €375.0 million Euro Term Loan Facility is subject to two maturity extension options of one year each, provided that the Operating Partnership must pay a 0.125% extension fee based on the then-outstanding principal amount of such facility commitments then outstanding.
(4)The £400 million 4.250% unsecured senior notes were paid at maturity on January 17, 2025.
Schedule of Unsecured Senior Notes

The following table provides details of our unsecured senior notes (balances in thousands):

Aggregate Principal Amount at Issuance

Balance as of

Borrowing Currency

USD

Maturity Date

March 31, 2025

December 31, 2024

4.250% notes due 2025 (1)

£

400,000

$

634,480

Jan 17, 2025

$

500,640

0.625% notes due 2025

650,000

$

720,980

Jul 15, 2025

703,040

673,010

2.500% notes due 2026

1,075,000

$

1,224,640

Jan 16, 2026

1,162,720

1,113,055

0.200% notes due 2026

CHF

275,000

$

298,404

Dec 15, 2026

310,974

302,987

1.700% notes due 2027

CHF

150,000

$

162,465

Mar 30, 2027

169,622

165,265

3.700% notes due 2027 (2)

$

1,000,000

$

1,000,000

Aug 15, 2027

1,000,000

1,000,000

5.550% notes due 2028 (2)

$

900,000

$

900,000

Jan 15, 2028

900,000

900,000

1.125% notes due 2028

500,000

$

548,550

Apr 09, 2028

540,800

517,700

4.450% notes due 2028

$

650,000

$

650,000

Jul 15, 2028

650,000

650,000

0.550% notes due 2029

CHF

270,000

$

292,478

Apr 16, 2029

305,319

297,478

3.600% notes due 2029

$

900,000

$

900,000

Jul 01, 2029

900,000

900,000

3.300% notes due 2029

£

350,000

$

454,895

Jul 19, 2029

452,130

438,060

1.875% notes due 2029 (2)

$

1,150,000

$

1,150,000

Nov 15, 2029

1,150,000

1,150,000

1.500% notes due 2030

750,000

$

831,900

Mar 15, 2030

811,200

776,550

3.750% notes due 2030

£

550,000

$

719,825

Oct 17, 2030

710,490

688,380

1.250% notes due 2031

500,000

$

560,950

Feb 01, 2031

540,800

517,700

0.625% notes due 2031

1,000,000

$

1,220,700

Jul 15, 2031

1,081,600

1,035,400

1.000% notes due 2032

750,000

$

874,500

Jan 15, 2032

811,200

776,550

1.375% notes due 2032

750,000

$

849,375

Jul 18, 2032

811,200

776,550

3.875% notes due 2033

850,000

$

941,375

Sep 13, 2033

919,360

880,090

3.875% notes due 2035

850,000

876,180

Mar 15, 2035

919,360

$

14,849,815

$

14,059,415

Unamortized discounts, net of premiums

(33,220)

(27,476)

Deferred financing costs, net

(72,532)

(69,087)

Total unsecured senior notes, net of discount and deferred financing costs

$

14,744,063

$

13,962,852

(1)Paid at maturity on January 17, 2025.
(2)Subject to cross-currency swaps.