XML 43 R32.htm IDEA: XBRL DOCUMENT v3.23.1

Debt, Net (Tables)

3 Months Ended

Mar. 31, 2023

Debt Disclosure [Abstract]

Schedule of debt

Our debt consisted of the following (dollars in thousands):

									Carrying Value (1) as of												March 31, 2023
									March 31, 2023						December 31, 2022
																		Stated Interest Rates						Scheduled Maturity
Mortgage and Other Secured Debt:
Fixed rate mortgage debt									$	67,954					$	84,433					3.82% to 4.62% (2)						2024-2026
Variable rate secured debt									33,212						33,318						SOFR + 0.10% + 1.45% to 1.55% (3)						2025-2026
Total mortgage and other secured debt									101,166						117,751
Revolving Credit Facility									118,000						211,000						SOFR + 0.10% + 0.725% to 1.400% (4)						October 2026 (5)
Term Loan Facility									124,034						123,948						SOFR + 0.10% + 0.850% to 1.700% (6)						January 2026 (7)
Unsecured Senior Notes
2.25%, $400,000 aggregate principal									396,805						396,539						2.25% (8)						March 2026
2.00%, $400,000 aggregate principal									397,108						396,988						2.00% (9)						January 2029
2.75%, $600,000 aggregate principal									590,392						590,123						2.75% (10)						April 2031
2.90%, $400,000 aggregate principal									394,951						394,848						2.90% (11)						December 2033
Unsecured note payable									556						597						0% (12)						May 2026
Total debt, net									$	2,123,012					$	2,231,794

(1)The carrying values of our debt other than the Revolving Credit Facility reflect net deferred financing costs of $5.1 million as of March 31, 2023 and $5.4 million as of December 31, 2022.

(2)The weighted average interest rate on our fixed rate mortgage debt was 4.10% as of March 31, 2023.

(3)The weighted average interest rate on our variable rate secured debt as of March 31, 2023 was 6.20%, or 2.45% including the effect of interest rate swaps that hedge the risk of interest rate changes on this debt.

(4)The weighted average interest rate on the Revolving Credit Facility was 5.84% as of March 31, 2023.

(5)The facility matures in October 2026, with the ability for us to 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 0.0625% of the total availability under the facility for each extension period.

(6)The interest rate on this loan was 6.07% as of March 31, 2023.

(7)This facility matures in January 2026, with the ability for us to extend such maturity by two 12-month periods at our option, provided that there is no default under the facility and we pay an extension fee of 0.125% of the outstanding loan balance for each extension period.

(8)The carrying value of these notes reflects an unamortized discount totaling $2.6 million as of March 31, 2023 and $2.8 million as of December 31, 2022. 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 $2.1 million as of March 31, 2023 and December 31, 2022. 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 $8.3 million as of March 31, 2023 and $8.5 million as of December 31, 2022. 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 $4.1 million as of March 31, 2023 and $4.2 million as of December 31, 2022. 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 $55,000 as of March 31, 2023 and $65,000 as of December 31, 2022.

Schedule of debt maturities

Our debt matures on the following schedule (in thousands):

Year Ending December 31,						March 31, 2023
2023 (1)						$	2,262
2024						29,983
2025						23,717
2026						689,300
2027						—
Thereafter						1,400,000
Total						$	2,145,262		(2)

(1)Represents the nine months ending December 31, 2023.

(2)Represents scheduled principal amortization and maturities only and therefore excludes net discounts and deferred financing costs of $22.3 million.

Schedule of the fair value of debt

The following table sets forth information pertaining to the fair value of our debt (in thousands): 

			March 31, 2023												December 31, 2022
			Carrying Amount						Estimated Fair Value						Carrying Amount						Estimated Fair Value
Fixed-rate debt
Unsecured Senior Notes			$	1,779,256					$	1,436,838					$	1,778,498					$	1,433,561
Other fixed-rate debt			68,510						64,120						85,030						80,330
Variable-rate debt			275,246						274,551						368,266						367,896
			$	2,123,012					$	1,775,509					$	2,231,794					$	1,881,787

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