XML 56 R38.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Debt, Net (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Debt Disclosure [Abstract] |
Schedule of Debt | Our debt consisted of the following (dollars in thousands):
|  | Carrying Value (1) as of December 31, |  | December 31, 2024
|  | 2024 |  | 2023 |  | Stated Interest Rates |  | Scheduled Maturity
Mortgage and Other Secured Debt: |  |  |  |  |  |  |  |
Fixed-rate mortgage debt |  | $ | 37,130 |  |  | $ | 66,314 |  |  | 3.82% |  | June 2026
Variable-rate secured debt |  | 32,471 |  |  | 32,894 |  |  | SOFR + 0.10% + 1.45% to 1.55% (2) |  | 2025-2026 (3)
Total mortgage and other secured debt |  | 69,601 |  |  | 99,208 |  |  |  |  |
Revolving Credit Facility (4) |  | 75,000 |  |  | 75,000 |  |  | SOFR + 0.10% + 0.725% to 1.400% (5) |  | October 2026 (4)
Term Loan Facility (4) |  | 124,633 |  |  | 124,291 |  |  | SOFR + 0.10% + 0.850% to 1.700% (6) |  | January 2026 (4)
Unsecured Senior Notes: (4) |  |  |  |  |  |  |  |
2.25%, $400,000 aggregate principal |  | 398,699 |  |  | 397,608 |  |  | 2.25% (7) |  | March 2026
5.25%, $345,000 aggregate principal |  | 337,588 |  |  | 335,802 |  |  | 5.25% (8) |  | September 2028
2.00%, $400,000 aggregate principal |  | 397,961 |  |  | 397,471 |  |  | 2.00% (9) |  | January 2029
2.75%, $600,000 aggregate principal |  | 592,330 |  |  | 591,212 |  |  | 2.75% (10) |  | April 2031
2.90%, $400,000 aggregate principal |  | 395,692 |  |  | 395,265 |  |  | 2.90% (11) |  | December 2033
Unsecured note payable |  | 251 |  |  | 430 |  |  | 0% (12) |  | May 2026
Total debt, net |  | $ | 2,391,755 |  |  | $ | 2,416,287 |  |  |  |  |
(1)The carrying values of our debt other than the Revolving Credit Facility reflect net deferred financing costs of $4.0 million as of December 31, 2024 and $5.3 million as of December 31, 2023. (2)Including the effect of interest rate swaps that hedge the risk of interest rate changes, the weighted average interest rate on our variable-rate secured debt as of December 31, 2024 was 2.44%; excluding the effect of these swaps, the weighted average interest rate on this debt as of December 31, 2024 was 6.16%. (3)Most of this debt matures in 2025, with the ability for us to extend such maturity by two 12-month periods at our option, provided that there is no default on the debt and we pay an extension fee of 0.10% of the debt balance for each extension period. (4)Refer to the paragraphs below for further disclosure. (5)The weighted average interest rate on the Revolving Credit Facility was 5.70% as of December 31, 2024, excluding the effect of interest rate swaps that hedge the risk of interest rate changes (see Note 9). (6)The interest rate on this loan was 5.95% as of December 31, 2024, excluding the effect of interest rate swaps that hedge the risk of interest rate changes (see Note 9). (7)The carrying value of these notes reflects unamortized discounts and commissions totaling $1.1 million as of December 31, 2024 and $1.9 million as of December 31, 2023. The effective interest rate under the notes, including amortization of such costs, was 2.48%. (8)The carrying value of these notes reflects unamortized commissions totaling $6.6 million as of December 31, 2024 and $8.1 million as of December 31, 2023. The effective interest rate under the notes, including amortization of such costs, was 5.83%. (9)The carrying value of these notes reflects unamortized discounts and commissions totaling $1.5 million as of December 31, 2024 and $1.8 million as of December 31, 2023. The effective interest rate under the notes, including amortization of such costs, was 2.09%. (10)The carrying value of these notes reflects unamortized discounts and commissions totaling $6.7 million as of December 31, 2024 and $7.6 million as of December 31, 2023. The effective interest rate under the notes, including amortization of such costs, was 2.94%. (11)The carrying value of these notes reflects unamortized discounts and commissions totaling $3.5 million as of December 31, 2024 and $3.9 million as of December 31, 2023. The effective interest rate under the notes, including amortization of such 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 $10,000 as of December 31, 2024 and $32,000 as of December 31, 2023.
Schedule of Debt Maturities | Our debt matures on the following schedule (in thousands):
Year Ending December 31, |  | December 31, 2024 |
2025 |  | $ | 23,717 |  |
2026 |  | 646,300 |  |
2027 |  | — |  |
2028 |  | 345,000 |  |
2029 |  | 400,000 |  |
Thereafter |  | 1,000,000 |  |
Total |  | $ | 2,415,017 |  | (1)
(1)Represents scheduled principal amortization and maturities only and therefore excludes net discounts and deferred financing costs of $23.3 million.
Schedule of the Fair Value of Debt | The following table sets forth information pertaining to the fair value of our debt (in thousands):
| December 31, 2024 |  | December 31, 2023
| Carrying Amount |  | Estimated Fair Value |  | Carrying Amount |  | Estimated Fair Value
Fixed-rate debt |  |  |  |  |  |  |
Unsecured Senior Notes | $ | 2,122,270 |  |  | $ | 1,946,905 |  |  | $ | 2,117,358 |  |  | $ | 1,876,611 |
Other fixed-rate debt | 37,381 |  |  | 35,841 |  |  | 66,744 |  |  | 63,692 |
Variable-rate debt | 232,104 |  |  | 232,768 |  |  | 232,185 |  |  | 232,270 |
| $ | 2,391,755 |  |  | $ | 2,215,514 |  |  | $ | 2,416,287 |  |  | $ | 2,172,573 |
Schedule of Interest Expense | the table below sets forth interest expense recognized on the notes (in thousands):
| For the Years Ended December 31,
| 2024 |  | 2023
Interest expense at stated interest rate | $ | 18,113 |  |  | $ | 5,484 |
Interest expense associated with amortization of debt discount and issuance costs | 1,560 |  |  | 500 |
Total | $ | 19,673 |  |  | $ | 5,984 |

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 interest income and expense, including, but not limited to, interest income and expense from investments, loans, and securities. + References No definition available. + Details
Name: | us-gaap_InterestIncomeAndInterestExpenseDisclosureTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
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 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -SubTopic 10 -Topic 470 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481544/470-10-50-1 + Details
Name: | us-gaap_ScheduleOfMaturitiesOfLongTermDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration