XML 85 R35.htm IDEA: XBRL DOCUMENT v3.24.3
Secured and unsecured senior debt (Tables)
9 Months Ended
Sep. 30, 2024
Debt Disclosure [Abstract]  
Schedule of maturities of secured and unsecured debt The following table summarizes our outstanding indebtedness and respective principal payments remaining as of September 30, 2024 (dollars in thousands):
Stated 
Rate
Interest
Rate(1)
Maturity
Date(2)
Principal Payments Remaining for the Periods Ending December 31,
Unamortized
(Deferred
Financing
Cost),
(Discount)/
Premium
Debt
2024
2025
2026
2027
2028
Thereafter
Principal
Total
Secured notes payable
Greater Boston(3)
SOFR+2.70%
8.40%
11/19/26
$
$
$144,527
$
$
$
$144,527
$(114)
$144,413
San Francisco Bay Area
6.50%
6.50
7/1/36
34
36
38
41
438
587
587
Secured debt weighted-average interest rate/
subtotal
8.39
34
144,563
38
41
438
145,114
(114)
145,000
Unsecured senior line of credit and commercial
paper program(4)
(4)
5.05
(4)
1/22/30
(4)
455,000
455,000
(411)
454,589
Unsecured senior notes payable
3.45%
3.62
4/30/25
600,000
600,000
(518)
599,482
Unsecured senior notes payable
4.30%
4.50
1/15/26
300,000
300,000
(655)
299,345
Unsecured senior notes payable
3.80%
3.96
4/15/26
350,000
350,000
(776)
349,224
Unsecured senior notes payable
3.95%
4.13
1/15/27
350,000
350,000
(1,194)
348,806
Unsecured senior notes payable
3.95%
4.07
1/15/28
425,000
425,000
(1,418)
423,582
Unsecured senior notes payable
4.50%
4.60
7/30/29
300,000
300,000
(1,082)
298,918
Unsecured senior notes payable
2.75%
2.87
12/15/29
400,000
400,000
(2,167)
397,833
Unsecured senior notes payable
4.70%
4.81
7/1/30
450,000
450,000
(2,149)
447,851
Unsecured senior notes payable
4.90%
5.05
12/15/30
700,000
700,000
(4,926)
695,074
Unsecured senior notes payable
3.375%
3.48
8/15/31
750,000
750,000
(4,509)
745,491
Unsecured senior notes payable
2.00%
2.12
5/18/32
900,000
900,000
(7,198)
892,802
Unsecured senior notes payable
1.875%
1.97
2/1/33
1,000,000
1,000,000
(7,326)
992,674
Unsecured senior notes payable
2.95%
3.07
3/15/34
800,000
800,000
(7,425)
792,575
Unsecured senior notes payable
4.75%
4.88
4/15/35
500,000
500,000
(5,071)
494,929
Unsecured senior notes payable
5.25%
5.38
5/15/36
400,000
400,000
(4,195)
395,805
Unsecured senior notes payable
4.85%
4.93
4/15/49
300,000
300,000
(2,900)
297,100
Unsecured senior notes payable
4.00%
3.91
2/1/50
700,000
700,000
10,017
710,017
Unsecured senior notes payable
3.00%
3.08
5/18/51
850,000
850,000
(11,322)
838,678
Unsecured senior notes payable
3.55%
3.63
3/15/52
1,000,000
1,000,000
(13,782)
986,218
Unsecured senior notes payable
5.15%
5.26
4/15/53
500,000
500,000
(7,647)
492,353
Unsecured senior notes payable
5.625%
5.71
5/15/54
600,000
600,000
(6,745)
593,255
Unsecured debt weighted-average interest rate/
subtotal
3.85
600,000
650,000
350,000
425,000
10,605,000
12,630,000
(83,399)
12,546,601
Weighted-average interest rate/total
3.91%
$
$600,034
$794,563
$350,038
$425,041
$10,605,438
$12,775,114
$(83,513)
$12,691,601
(1)Represents the weighted-average interest rate as of the end of the applicable period, including amortization of loan fees, amortization of debt premiums (discounts), and other bank fees.
(2)Reflects any extension options that we control.
(3)Represents a secured construction loan held by our consolidated real estate joint venture for 99 Coolidge Avenue, of which we own a 75.0% interest. As of September 30, 2024, this joint venture has $50.8 million available under existing
lender commitments. The interest rate shall be reduced from SOFR+2.70% to SOFR+2.10% over time upon the completion of certain leasing, construction, and financial covenant milestones.
(4)Refer to $5.0 billion unsecured senior line of credit” and “$2.5 billion commercial paper program on the following page. In September 2024, we amended and restated our unsecured senior line of credit to, among other changes, extend
the maturity date from January 22, 2028 to January 22, 2030, including extension options that we control.
Summary of secured and unsecured debt The following table summarizes our secured and unsecured senior debt and amounts outstanding under our unsecured senior
line of credit and commercial paper program as of September 30, 2024 (dollars in thousands):
Fixed-Rate
Debt
Variable-Rate
Debt
Weighted-Average
Interest
Remaining
Term
(in years)
Total
Percentage
Rate(1)
Secured notes payable
$587
$144,413
$145,000
1.1%
8.39%
2.2
Unsecured senior notes payable
12,092,012
12,092,012
95.3
3.81
13.0
Unsecured senior line of credit
and commercial paper program
454,589
454,589
(2)
3.6
5.05
(2)
5.3
(3)
Total/weighted average
$12,092,599
$599,002
$12,691,601
100.0%
3.91%
12.6
(3)
Percentage of total debt
95.3%
4.7%
100%
(1)Represents the weighted-average interest rate as of the end of the applicable period, including expense/income related to the amortization of loan fees, amortization of
debt premiums (discounts), and other bank fees.
(2)As of September 30, 2024, we had no outstanding balance on our unsecured senior line of credit and $454.6 million of commercial paper notes outstanding with a
weighted-average interest rate of 5.05%.
(3)We calculate the weighted-average remaining term of our commercial paper notes by using the maturity date of our unsecured senior line of credit. Using the maturity
date of our outstanding commercial paper notes, the consolidated weighted-average maturity of our debt is 12.5 years. The commercial paper notes sold during the nine
months ended September 30, 2024 were issued at a weighted-average yield to maturity of 5.55% and had a weighted-average maturity term of 17 days.
Schedule of Interest Incurred The following table summarizes interest expense for the three and nine months ended September 30, 2024 and 2023 (in
thousands):
Three Months Ended September 30,
Nine Months Ended September 30,
2024
2023
2024
2023
Interest incurred
$130,046
$107,530
$379,554
$317,100
Capitalized interest
(86,496)
(96,119)
(249,375)
(274,863)
Interest expense
$43,550
$11,411
$130,179
$42,237