XML 64 R52.htm IDEA: XBRL DOCUMENT v3.22.2.2
SECURED AND UNSECURED DEBT, NET - Unsecured Maturities (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Dec. 31, 2021
Aggregate maturities of unsecured debt          
2022 $ 425,290   $ 425,290    
2023 1,242   1,242    
2024 153,572   153,572    
2025 174,793   174,793    
2026 352,744   352,744    
2027 652,860   652,860    
2028 462,310   462,310    
2029 491,986   491,986    
2030 762,010   762,010    
2031 760,930   760,930    
Thereafter 1,377,000   1,377,000    
Subtotal 5,614,737   5,614,737    
Non-cash 11,625   11,625    
Total 5,626,362   5,626,362   $ 5,412,787
Interest expense          
Aggregate maturities of unsecured debt          
Amortization of financing costs 1,000 $ 1,200 2,900 $ 3,600  
Secured Debt          
Aggregate maturities of unsecured debt          
2022 290   290    
2023 1,242   1,242    
2024 96,747   96,747    
2025 174,793   174,793    
2026 52,744   52,744    
2027 2,860   2,860    
2028 162,310   162,310    
2029 191,986   191,986    
2030 162,010   162,010    
2031 160,930   160,930    
Thereafter 27,000   27,000    
Subtotal 1,032,912   1,032,912    
Non-cash 20,648   20,648    
Total 1,053,560   1,053,560   1,057,380
Secured Debt | Fixed Rate Debt          
Aggregate maturities of unsecured debt          
2022 290   290    
2023 1,242   1,242    
2024 96,747   96,747    
2025 174,793   174,793    
2026 52,744   52,744    
2027 2,860   2,860    
2028 162,310   162,310    
2029 191,986   191,986    
2030 162,010   162,010    
2031 160,930   160,930    
Subtotal 1,005,912   1,005,912    
Non-cash 20,703   20,703    
Total 1,026,615   1,026,615    
Secured Debt | Variable Rate Debt          
Aggregate maturities of unsecured debt          
Thereafter 27,000   27,000    
Subtotal 27,000   27,000    
Non-cash (55)   (55)    
Total 26,945   26,945    
Unsecured Debt          
Aggregate maturities of unsecured debt          
2022 425,000   425,000    
2023 0   0    
2024 56,825   56,825    
2025 0   0    
2026 300,000   300,000    
2027 650,000   650,000    
2028 300,000   300,000    
2029 300,000   300,000    
2030 600,000   600,000    
2031 600,000   600,000    
Thereafter 1,350,000   1,350,000    
Subtotal 4,581,825   4,581,825    
Non-cash (9,023)   (9,023)    
Total $ 4,572,802   $ 4,572,802   $ 4,355,407