XML 67 R56.htm IDEA: XBRL DOCUMENT v3.25.2
SECURED AND UNSECURED DEBT, NET - Narrative (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 6 Months Ended
Jul. 31, 2025
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Jul. 31, 2022
Secured Debt              
Percentage of secured debt which encumbers real estate owned based upon book value   13.00%   13.00%      
Percentage of secured debt of real estate owned which is unencumbered   87.00%   87.00%      
Payments on secured debt       $ 3,231 $ 41,596    
Total Debt, net   $ 5,775,583   5,775,583   $ 5,826,965  
Outstanding balances   5,789,781   5,789,781      
All-in weighted average interest rate             1.43%
3.00% Medium-Term Notes due August 2031              
Secured Debt              
Outstanding balances   600,000   600,000      
Interest rate risk   $ 250,000   $ 250,000      
All-in weighted average interest rate   3.01%   3.01%      
5.125% Medium-Term Note due September 2034              
Secured Debt              
All-in weighted average interest rate   4.95%   4.95%      
Unsecured Debt              
Secured Debt              
Total Debt, net   $ 4,639,537   $ 4,639,537   4,687,634  
Outstanding balances   4,650,215   4,650,215      
Secured Debt              
Secured Debt              
Total Debt, net   1,136,046   1,136,046   1,139,331  
Outstanding balances   $ 1,139,566   $ 1,139,566      
Fixed Rate Debt | Mortgages loans | Minimum              
Secured Debt              
Notes payable maximum interest rates range   2.62%   2.62%      
Fixed Rate Debt | Mortgages loans | Maximum              
Secured Debt              
Notes payable maximum interest rates range   4.39%   4.39%      
Fixed Rate Debt | Mortgages loans | Subsequent Event              
Secured Debt              
Payments on secured debt $ 44,300            
Fixed Rate Debt | Unsecured Debt | 2.95% Medium-Term Note due September 2026              
Secured Debt              
Outstanding balances   $ 300,000   $ 300,000   $ 300,000  
Stated interest rate   2.95%   2.95%   2.95%  
Fixed Rate Debt | Unsecured Debt | 3.50 Medium-Term Note due July 2027              
Secured Debt              
Total Debt, net   $ 299,859   $ 299,859   $ 299,824  
Stated interest rate   3.50%   3.50%   3.50%  
Portion of medium term note subject to interest rate swaps   $ 200,000   $ 200,000      
All-in weighted average interest rate   4.03%   4.03%      
Unamortized discount   $ (141)   $ (141)   $ (176)  
Fixed Rate Debt | Unsecured Debt | 4.40% Medium-Term Notes due January 2029              
Secured Debt              
Principal outstanding   300,000   300,000      
Total Debt, net   $ 299,998   $ 299,998   $ 299,998  
Stated interest rate   4.40%   4.40%   4.40%  
Portion of medium term note subject to interest rate swaps   $ 150,000   $ 150,000      
All-in weighted average interest rate   4.27%   4.27%      
Unamortized discount   $ (2)   $ (2)   $ (2)  
Fixed Rate Debt | Unsecured Debt | 3.20% Medium-Term Notes due January 2030              
Secured Debt              
Total Debt, net   $ 606,235   $ 606,235   $ 606,921  
Stated interest rate   3.20%   3.20%   3.20%  
All-in weighted average interest rate   3.32%   3.32%      
Unamortized net premium   $ 6,235   $ 6,235   $ 6,921  
Fixed Rate Debt | Unsecured Debt | 3.00% Medium-Term Notes due August 2031              
Secured Debt              
Total Debt, net   $ 607,317   $ 607,317   $ 607,914  
Stated interest rate   3.00%   3.00%   3.00%  
Unamortized net premium   $ 7,317   $ 7,317   $ 7,914  
Fixed Rate Debt | Unsecured Debt | 3.10% senior unsecured notes due 2034              
Secured Debt              
All-in weighted average interest rate   3.13%   3.13%      
Fixed Rate Debt | Secured Debt              
Secured Debt              
Total Debt, net   $ 1,109,093   $ 1,109,093   1,112,369  
Fixed Rate Debt | Secured Debt | Mortgages loans              
Secured Debt              
Outstanding balances   1,112,566   1,112,566   1,115,798  
Fixed Rate Debt | Secured Debt | 5.125% Medium-Term Note due September 2034              
Secured Debt              
Total Debt, net   $ 297,199   $ 297,199   $ 297,046  
Stated interest rate   5.125%   5.125%   5.125%  
Unamortized discount   $ (2,801)   $ (2,801)   $ (2,954)  
Fixed Rate Debt | Debt Assumed As Part of Acquisition | Mortgages loans              
Secured Debt              
Amortization of debt discount (Premium)   300 $ 400 500 $ 800    
Unamortized net premium           200  
Fixed Rate Debt | Debt Assumed As Part of Acquisition | Mortgages loans | Maximum              
Secured Debt              
Unamortized discount   (300)   (300)      
Variable Rate Debt | Secured Debt              
Secured Debt              
Total Debt, net   26,953   26,953   26,962  
Variable Rate Debt | Secured Debt | Tax-exempt secured notes payable              
Secured Debt              
Outstanding balances   27,000   27,000   $ 27,000  
Variable Rate Debt | Tax-exempt secured notes payable | Mortgages loans              
Secured Debt              
Principal outstanding   $ 27,000   $ 27,000      
Variable Rate Debt | Tax-exempt secured notes payable | Mortgages loans              
Secured Debt              
Notes payable maximum interest rates range   3.02%   3.02%