XML 97 R83.htm IDEA: XBRL DOCUMENT v3.24.0.1
Notes and Bonds Payable - Future Maturities (Details)
$ in Thousands
Dec. 31, 2023
USD ($)
mortage_note_payable
Dec. 31, 2022
USD ($)
Long Term Debt Maturities [Line Items]    
Number of outstanding mortgage notes | mortage_note_payable 4  
Excluded debt issuance costs $ 3,900  
Future contractual maturities of the Company's notes and bonds payable    
Debt issuance costs (3,867) $ (5,977)
NOTES AND BONDS PAYABLE 4,994,859 $ 5,351,827
2024    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES 575,473  
Net Accretion/Amortization (41,050)  
Debt issuance costs (2,438)  
NOTES AND BONDS PAYABLE $ 531,985  
% 10.70%  
2025    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES $ 566,375  
Net Accretion/Amortization (43,163)  
Debt issuance costs (1,916)  
NOTES AND BONDS PAYABLE $ 521,296  
% 10.40%  
2026    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES $ 778,904  
Net Accretion/Amortization (41,837)  
Debt issuance costs (1,650)  
NOTES AND BONDS PAYABLE $ 735,417  
% 14.70%  
2027    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES $ 700,000  
Net Accretion/Amortization (36,192)  
Debt issuance costs (1,519)  
NOTES AND BONDS PAYABLE $ 662,289  
% 13.30%  
2028    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES $ 600,000  
Net Accretion/Amortization (35,179)  
Debt issuance costs (707)  
NOTES AND BONDS PAYABLE $ 564,114  
% 11.30%  
2029 and thereafter    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES $ 2,049,285  
Net Accretion/Amortization (68,382)  
Debt issuance costs (1,145)  
NOTES AND BONDS PAYABLE $ 1,979,758  
% 39.60%  
Net of Unsecured Credit Facility    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES $ 5,270,037  
Net Accretion/Amortization (265,803)  
Debt issuance costs (9,375)  
NOTES AND BONDS PAYABLE $ 4,994,859  
% 100.00%