XML 47 R35.htm IDEA: XBRL DOCUMENT
v3.22.2.2

Debt, Net (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2022
Debt Disclosure [Abstract] |
Schedule of debt | Our debt consisted of the following (dollars in thousands):
|  |  | Carrying Value (1) as of |  |  |  |
|  |  | September 30, 2022 |  | December 31, 2021 |  | September 30, 2022
|  |  |  | Stated Interest Rates |  | Scheduled Maturity
Mortgage and Other Secured Debt: |  |  |  |  |  |  |  |  |
Fixed rate mortgage debt |  |  | $ | 85,077 |  |  | $ | 86,960 |  |  | 3.82% - 4.62% (2) |  | 2023-2026
Variable rate secured debt |  |  | 33,424 |  |  | 33,667 |  |  | LIBOR + 1.45% to 1.55% (3) |  | 2025-2026
Total mortgage and other secured debt |  |  | 118,501 |  |  | 120,627 |  |  |  |  |
Revolving Credit Facility (4) |  |  | 273,000 |  |  | 76,000 |  |  | LIBOR + 0.775% to 1.45% (5) |  | March 2023 (4)
Term Loan Facility (6) |  |  | 99,953 |  |  | 299,420 |  |  | LIBOR + 1.00% to 1.65% (7) |  | December 2022
Unsecured Senior Notes |  |  |  |  |  |  |  |  |
2.25%, $400,000 aggregate principal |  |  | 396,275 |  |  | 395,491 |  |  | 2.25% (8) |  | March 2026
2.00%, $400,000 aggregate principal |  |  | 396,869 |  |  | 396,512 |  |  | 2.00% (9) |  | January 2029
2.75%, $600,000 aggregate principal |  |  | 589,854 |  |  | 589,060 |  |  | 2.75% (10) |  | April 2031
2.90%, $400,000 aggregate principal |  |  | 394,745 |  |  | 394,441 |  |  | 2.90% (11) |  | December 2033
Unsecured note payable |  |  | 637 |  |  | 753 |  |  | 0% (12) |  | May 2026
Total debt, net |  |  | $ | 2,269,834 |  |  | $ | 2,272,304 |  |  |  |  |
(1)The carrying values of our debt other than the Revolving Credit Facility reflect net deferred financing costs of $4.6 million as of September 30, 2022 and $5.8 million as of December 31, 2021. (2)The weighted average interest rate on our fixed rate mortgage debt was 4.07% as of September 30, 2022. (3)The weighted average interest rate on our variable rate secured debt as of September 30, 2022 was 4.08%, or 2.45% including the effect of interest rate swaps that hedge the risk of interest rate changes on this debt. (4)The facility matures in March 2023, with the ability for us to further extend such maturity by two six-month periods at our option, provided that there is no default under the facility and we pay an extension fee of 0.075% of the total availability under the facility for each extension period. Refer to subsequent events disclosure pertaining to the facility in Note 19. (5)The weighted average interest rate on the Revolving Credit Facility was 3.94% as of September 30, 2022. (6)We repaid $200.0 million of this loan during the nine months ended September 30, 2022. Refer to subsequent events disclosure pertaining to this loan in Note 19. (7)The interest rate on this loan was 3.81% as of September 30, 2022. (8)The carrying value of these notes reflects an unamortized discount totaling $3.0 million as of September 30, 2022 and $3.6 million as of December 31, 2021. The effective interest rate under the notes, including amortization of the issuance costs, was 2.48%. (9)The carrying value of these notes reflects an unamortized discount totaling $2.2 million as of September 30, 2022 and $2.5 million as of December 31, 2021. The effective interest rate under the notes, including amortization of the issuance costs, was 2.09%. (10)The carrying value of these notes reflects an unamortized discount totaling $8.8 million as of September 30, 2022 and $9.5 million as of December 31, 2021. The effective interest rate under the notes, including amortization of the issuance costs, was 2.94%. (11)The carrying value of these notes reflects an unamortized discount totaling $4.3 million as of September 30, 2022 and $4.5 million as of December 31, 2021. The effective interest rate under the notes, including amortization of the issuance costs, was 3.01%. (12)This note carries an interest rate that, upon assumption, was below market rates and it therefore was recorded at its fair value based on applicable effective interest rates. The carrying value of this note reflects an unamortized discount totaling $74,000 as of September 30, 2022 and $108,000 as of December 31, 2021.
Schedule of Debt Maturities | Our scheduled debt maturities as of September 30, 2022 were as follows (in thousands):
Year Ending December 31, |  | September 30, 2022 |
2022 (1) |  | $ | 100,864 |  |
2023 |  | 291,954 |  |
2024 |  | 29,983 |  |
2025 |  | 23,717 |  |
2026 |  | 446,300 |  |
Thereafter |  | 1,400,000 |  |
Total |  | $ | 2,292,818 |  | (2)
(1)Represents the three months ending December 31, 2022. (2)Represents scheduled principal amortization and maturities only and therefore excludes net discounts and deferred financing costs of $23.0 million. We capitalized interest costs of $2.0 million in the three months ended September 30, 2022, $1.8 million in the three months ended September 30, 2021, $4.9 million in the nine months ended September 30, 2022 and $5.3 million in the nine months ended September 30, 2021.
Schedule of the fair value of debt | The following table sets forth information pertaining to the fair value of our debt (in thousands):
| September 30, 2022 |  | December 31, 2021
| Carrying Amount |  | Estimated Fair Value |  | Carrying Amount |  | Estimated Fair Value
Fixed-rate debt |  |  |  |  |  |  |
Unsecured Senior Notes | $ | 1,777,743 |  |  | $ | 1,711,298 |  |  | $ | 1,775,504 |  |  | $ | 1,809,950 |
Other fixed-rate debt | 85,714 |  |  | 80,197 |  |  | 87,713 |  |  | 87,339 |
Variable-rate debt | 406,377 |  |  | 404,871 |  |  | 409,087 |  |  | 409,639 |
| $ | 2,269,834 |  |  | $ | 2,196,366 |  |  | $ | 2,272,304 |  |  | $ | 2,306,928 |

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to carrying amount and estimated fair value of short-term and long-term debt instruments or arrangements, including but not limited to, identification of terms, features, and collateral requirements. + References No definition available. + Details
Name: | us-gaap_ScheduleOfCarryingValuesAndEstimatedFairValuesOfDebtInstrumentsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to short-term and long-debt instruments or arrangements, including but not limited to identification of terms, features, collateral requirements and other information necessary to a fair presentation. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of maturity and sinking fund requirement for long-term debt. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 10 -Section 50 -Paragraph 1 -URI https://asc.fasb.org/extlink&oid=123465755&loc=d3e1835-112601 + Details
Name: | us-gaap_ScheduleOfMaturitiesOfLongTermDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration