XML 43 R32.htm IDEA: XBRL DOCUMENT v3.25.2
SECURED AND UNSECURED DEBT, NET (Tables)
6 Months Ended
Jun. 30, 2025
Secured and Unsecured Debt  
Schedule of debt instruments

The following is a summary of our secured and unsecured debt at June 30, 2025 and December 31, 2024 (dollars in thousands):

Principal Outstanding

As of June 30, 2025

Weighted

Weighted

Average

Average

Number of

June 30, 

December 31, 

Interest

Years to

Communities

    

2025

    

2024

    

Rate

    

Maturity

    

Encumbered

Secured Debt:

  

  

  

  

  

Fixed Rate Debt

 

  

 

  

 

  

 

  

 

  

Mortgage notes payable (a)

$

1,112,566

$

1,115,798

 

3.49

%  

3.5

 

19

Deferred financing costs and other non-cash adjustments (b)

 

(3,473)

 

(3,429)

 

  

 

  

 

  

Total fixed rate secured debt, net

 

1,109,093

 

1,112,369

 

3.50

%  

3.5

 

19

Variable Rate Debt

 

  

 

  

 

  

 

  

 

  

Tax-exempt secured notes payable (c)

 

27,000

 

27,000

 

3.02

%  

6.7

 

1

Deferred financing costs

 

(47)

 

(38)

 

  

 

  

 

  

Total variable rate secured debt, net

 

26,953

 

26,962

 

3.06

%  

6.7

 

1

Total Secured Debt, net

 

1,136,046

 

1,139,331

 

3.49

%  

3.6

 

20

Unsecured Debt:

 

  

 

  

 

  

 

  

 

  

Variable Rate Debt

 

  

 

  

 

  

 

  

 

  

Borrowings outstanding under unsecured credit facility due August 2028 (d) (m)

 

 

 

%  

3.2

 

  

Borrowings outstanding under unsecured commercial paper program due July 2025 (e) (m)

220,000

289,900

4.65

%  

0.1

Borrowings outstanding under unsecured working capital credit facility due January 2026 (f)

 

30,215

 

9,361

 

5.17

%  

0.5

 

  

Term Loan due January 2027 (d) (m)

 

175,000

 

175,000

 

5.23

%  

1.6

 

  

Fixed Rate Debt

 

 

  

 

  

 

  

 

  

Term Loan due January 2027 (d) (m)

175,000

 

175,000

 

1.43

%  

1.6

2.95% Medium-Term Notes due September 2026 (m)

 

300,000

 

300,000

 

2.95

%  

1.2

 

  

3.50% Medium-Term Notes due July 2027 (net of discounts of $141 and $176, respectively) (g) (m)

299,859

299,824

4.03

%  

2.0

3.50% Medium-Term Notes due January 2028 (net of discounts of $302 and $361, respectively) (m)

299,698

299,639

3.50

%  

2.5

4.40% Medium-Term Notes due January 2029 (net of discounts of $2 and $2, respectively) (h) (m)

299,998

299,998

4.27

%  

3.6

3.20% Medium-Term Notes due January 2030 (net of premiums of $6,235 and $6,921, respectively) (i) (m)

606,235

606,921

3.32

%  

4.5

3.00% Medium-Term Notes due August 2031 (net of premiums of $7,317 and $7,914, respectively) (j) (m)

607,317

607,914

3.01

%  

6.1

2.10% Medium-Term Notes due August 2032 (net of discounts of $250 and $267, respectively) (m)

399,750

399,733

2.10

%  

7.1

1.90% Medium-Term Notes due March 2033 (net of discounts of $929 and $989, respectively) (m)

349,071

349,011

1.90

%  

7.7

2.10% Medium-Term Notes due June 2033 (net of discounts of $792 and $842, respectively) (m)

299,208

299,158

2.10

%  

8.0

5.125% Medium-Term Notes due September 2034 (net of discounts of $2,801 and $2,954, respectively) (k) (m)

297,199

297,046

4.95

%  

9.2

3.10% Medium-Term Notes due November 2034 (net of discounts of $824 and $868, respectively) (l) (m)

299,176

299,132

3.13

%  

9.3

Deferred financing costs

 

(18,189)

 

(20,003)

 

  

 

  

 

  

Total Unsecured Debt, net

 

4,639,537

 

4,687,634

 

3.32

%  

5.0

 

  

Total Debt, net

$

5,775,583

$

5,826,965

 

3.35

%  

4.7

 

  

Schedule of aggregate maturities, including amortizing principal payments of secured and unsecured debt

The aggregate maturities, including amortizing principal payments on secured and unsecured debt, of total debt for the next ten calendar years subsequent to June 30, 2025 are as follows (dollars in thousands):

    

Total 

    

Total 

    

Total 

Year

Secured Debt

Unsecured Debt

Debt

2025

$

175,091

$

220,000

$

395,091

2026

 

56,672

 

330,215

 

386,887

2027

 

6,939

 

650,000

 

656,939

2028

 

166,526

 

300,000

 

466,526

2029

 

315,811

 

300,000

 

615,811

2030

 

230,597

 

600,000

 

830,597

2031

 

160,930

 

600,000

 

760,930

2032

 

27,000

 

400,000

 

427,000

2033

 

 

650,000

 

650,000

2034

 

 

600,000

 

600,000

Thereafter

 

 

 

Subtotal

 

1,139,566

 

4,650,215

 

5,789,781

Non-cash (a)

 

(3,520)

 

(10,678)

 

(14,198)

Total

$

1,136,046

$

4,639,537

$

5,775,583

(a)Includes the unamortized balance of fair market value adjustments, premiums/discounts and deferred financing costs. The Company amortized $1.2 million and $1.3 million during the three months ended June 30, 2025 and 2024, respectively, and $2.5 million and $2.5 million during the six months ended June 30, 2025 and 2024, respectively, of deferred financing costs into Interest expense.
Commercial Paper [Member]  
Secured and Unsecured Debt  
Schedule of short-term bank borrowings

The following is a summary of short-term bank borrowings under the unsecured commercial paper program at June 30, 2025 and December 31, 2024 (dollars in thousands):

    

June 30, 

    

December 31, 

 

2025

2024

 

Total unsecured commercial paper program

 

$

700,000

$

700,000

Borrowings outstanding at end of period

 

220,000

 

289,900

Weighted average daily borrowings during the period ended

 

240,023

 

390,237

Maximum daily borrowings during the period ended

 

390,000

 

645,000

Weighted average interest rate during the period ended

 

4.7

%  

 

5.4

%

Interest rate at end of the period

 

4.7

%  

 

4.7

%

Revolving Credit Facility  
Secured and Unsecured Debt  
Schedule of short-term bank borrowings

The following is a summary of short-term bank borrowings under the Revolving Credit Facility at June 30, 2025 and December 31, 2024 (dollars in thousands):

    

June 30, 

    

December 31, 

 

2025

 

2024

Total revolving credit facility

$

1,300,000

$

1,300,000

Borrowings outstanding at end of period (1)

 

 

Weighted average daily borrowings during the period ended

 

 

Maximum daily borrowings during the period ended

 

 

Weighted average interest rate during the period ended

 

%  

 

%

Interest rate at end of the period

 

%  

 

%

(1)Excludes $4.3 million and $3.4 million of letters of credit at June 30, 2025 and December 31, 2024, respectively.
Working capital credit facility  
Secured and Unsecured Debt  
Schedule of short-term bank borrowings

The following is a summary of short-term bank borrowings under the Working Capital Credit Facility at June 30, 2025 and December 31, 2024 (dollars in thousands):

    

June 30, 

    

December 31, 

 

2025

2024

 

Total working capital credit facility

$

75,000

$

75,000

Borrowings outstanding at end of period

 

30,215

 

9,361

Weighted average daily borrowings during the period ended

 

15,900

 

15,102

Maximum daily borrowings during the period ended

 

52,913

 

62,077

Weighted average interest rate during the period ended

 

5.2

%  

 

6.0

%

Interest rate at end of the period

 

5.2

%  

 

5.2

%