XML 47 R32.htm IDEA: XBRL DOCUMENT v3.25.3
SECURED AND UNSECURED DEBT, NET (Tables)
9 Months Ended
Sep. 30, 2025
Secured and Unsecured Debt  
Schedule of debt instruments

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

Principal Outstanding

As of September 30, 2025

Weighted

Weighted

Average

Average

Number of

September 30, 

December 31, 

Interest

Years to

Communities

    

2025

    

2024

    

Rate

    

Maturity

    

Encumbered

Secured Debt:

  

  

  

  

  

Fixed Rate Debt

 

  

 

  

 

  

 

  

 

  

Mortgage notes payable (a)

$

1,066,710

$

1,115,798

 

3.48

%  

3.4

 

18

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

 

(3,360)

 

(3,429)

 

  

 

  

 

  

Total fixed rate secured debt, net

 

1,063,350

 

1,112,369

 

3.54

%  

3.4

 

18

Variable Rate Debt

 

  

 

  

 

  

 

  

 

  

Tax-exempt secured notes payable (c)

 

27,000

 

27,000

 

3.26

%  

6.5

 

1

Deferred financing costs

 

(45)

 

(38)

 

  

 

  

 

  

Total variable rate secured debt, net

 

26,955

 

26,962

 

3.29

%  

6.5

 

1

Total Secured Debt, net

 

1,090,305

 

1,139,331

 

3.53

%  

3.5

 

19

Unsecured Debt:

 

  

 

  

 

  

 

  

 

  

Variable Rate Debt

 

  

 

  

 

  

 

  

 

  

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

 

 

 

%  

2.9

 

  

Borrowings outstanding under unsecured commercial paper program due October 2025 (e) (l)

340,000

289,900

4.32

%  

0.1

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

 

15,686

 

9,361

 

5.00

%  

0.3

 

  

Term Loan due January 2029 (d) (l)

 

175,000

 

175,000

 

5.26

%  

3.3

 

  

Fixed Rate Debt

 

 

  

 

  

 

  

 

  

Term Loan due January 2029 (d) (l)

175,000

 

175,000

 

4.04

%  

3.3

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

 

300,000

 

300,000

 

2.95

%  

0.9

 

  

3.50% Medium-Term Notes due July 2027 (net of discounts of $123 and $176, respectively) (l)

299,877

299,824

3.50

%  

1.8

3.50% Medium-Term Notes due January 2028 (net of discounts of $272 and $361, respectively) (l)

299,728

299,639

3.50

%  

2.3

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

299,998

299,998

4.27

%  

3.3

3.20% Medium-Term Notes due January 2030 (net of premiums of $5,892 and $6,921, respectively) (h) (l)

605,892

606,921

3.32

%  

4.3

3.00% Medium-Term Notes due August 2031 (net of premiums of $7,018 and $7,914, respectively) (i) (l)

607,018

607,914

3.01

%  

5.9

2.10% Medium-Term Notes due August 2032 (net of discounts of $241 and $267, respectively) (l)

399,759

399,733

2.10

%  

6.8

1.90% Medium-Term Notes due March 2033 (net of discounts of $898 and $989, respectively) (l)

349,102

349,011

1.90

%  

7.5

2.10% Medium-Term Notes due June 2033 (net of discounts of $767 and $842, respectively) (l)

299,233

299,158

2.10

%  

7.7

5.125% Medium-Term Notes due September 2034 (net of discounts of $2,725 and $2,954, respectively) (j) (l)

297,275

297,046

4.95

%  

8.9

3.10% Medium-Term Notes due November 2034 (net of discounts of $802 and $868, respectively) (k) (l)

299,198

299,132

3.13

%  

9.1

Deferred financing costs

 

(18,902)

 

(20,003)

 

  

 

  

 

  

Total Unsecured Debt, net

 

4,743,864

 

4,687,634

 

3.39

%  

4.8

 

  

Total Debt, net

$

5,834,169

$

5,826,965

 

3.42

%  

4.6

 

  

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 September 30, 2025 are as follows (dollars in thousands):

    

Total 

    

Total 

    

Total 

Year

Secured Debt

Unsecured Debt

Debt

2025

$

129,235

$

340,000

$

469,235

2026

 

56,672

 

315,686

 

372,358

2027

 

6,939

 

300,000

 

306,939

2028

 

166,526

 

300,000

 

466,526

2029

 

315,811

 

650,000

 

965,811

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

 

1,093,710

 

4,755,686

 

5,849,396

Non-cash (a)

 

(3,405)

 

(11,822)

 

(15,227)

Total

$

1,090,305

$

4,743,864

$

5,834,169

(a)Includes the unamortized balance of fair market value adjustments, premiums/discounts and deferred financing costs. The Company amortized $1.3 million and $1.2 million during the three months ended September 30, 2025 and 2024, respectively, and $3.8 million and $3.7 million during the nine months ended September 30, 2025 and 2024, respectively, of deferred financing costs into Interest expense.
Commercial paper  
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 September 30, 2025 and December 31, 2024 (dollars in thousands):

    

September 30, 

    

December 31, 

 

2025

2024

 

Total unsecured commercial paper program

 

$

700,000

$

700,000

Borrowings outstanding at end of period

 

340,000

 

289,900

Weighted average daily borrowings during the period ended

 

268,202

 

390,237

Maximum daily borrowings during the period ended

 

405,000

 

645,000

Weighted average interest rate during the period ended

 

4.6

%  

 

5.4

%

Interest rate at end of the period

 

4.3

%  

 

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 September 30, 2025 and December 31, 2024 (dollars in thousands):

    

September 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 September 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 September 30, 2025 and December 31, 2024 (dollars in thousands):

    

September 30, 

    

December 31, 

 

2025

2024

 

Total working capital credit facility

$

75,000

$

75,000

Borrowings outstanding at end of period

 

15,686

 

9,361

Weighted average daily borrowings during the period ended

 

16,736

 

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

 

5.0

%  

 

5.2

%