XML 47 R33.htm IDEA: XBRL DOCUMENT
v3.25.1

Debt, Net (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2025
Debt Disclosure [Abstract] |
Schedule of Debt | Our debt consisted of the following (dollars in thousands):
|  |  | Carrying Value (1) as of |  | March 31, 2025
|  |  | March 31, 2025 |  | December 31, 2024 |
|  |  |  | Stated Interest Rates |  | Scheduled Maturity
Mortgage and Other Secured Debt |  |  |  |  |  |  |  |  |
Fixed-rate mortgage debt |  |  | $ | 36,863 |  |  | $ | 37,130 |  |  | 3.82% |  | June 2026
Variable-rate secured debt |  |  | 32,360 |  |  | 32,471 |  |  | SOFR + 0.10% + 1.45% to 1.55% (2) |  | 2026 (3)
Total mortgage and other secured debt |  |  | 69,223 |  |  | 69,601 |  |  |  |  |
Revolving Credit Facility |  |  | 95,000 |  |  | 75,000 |  |  | SOFR + 0.10% + 0.725% to 1.400% (4) |  | October 2026 (5)
Term Loan Facility |  |  | 124,719 |  |  | 124,633 |  |  | SOFR + 0.10% + 0.850% to 1.700% (6) |  | January 2026 (7)
Unsecured Senior Notes |  |  |  |  |  |  |  |  |
2.25%, $400,000 aggregate principal |  |  | 398,975 |  |  | 398,699 |  |  | 2.25% (8) |  | March 2026
5.25%, $345,000 aggregate principal (9) |  |  | 338,049 |  |  | 337,588 |  |  | 5.25% (10) |  | September 2028
2.00%, $400,000 aggregate principal |  |  | 398,085 |  |  | 397,961 |  |  | 2.00% (11) |  | January 2029
2.75%, $600,000 aggregate principal |  |  | 592,613 |  |  | 592,330 |  |  | 2.75% (12) |  | April 2031
2.90%, $400,000 aggregate principal |  |  | 395,801 |  |  | 395,692 |  |  | 2.90% (13) |  | December 2033
Unsecured note payable |  |  | 205 |  |  | 251 |  |  | 0% (14) |  | May 2026
Total debt, net |  |  | $ | 2,412,670 |  |  | $ | 2,391,755 |  |  |  |  |
(1)The carrying values of our debt other than the Revolving Credit Facility reflect net deferred financing costs of $3.6 million as of March 31, 2025 and $4.0 million as of December 31, 2024. (2)Including the effect of an interest rate swap that hedges the risk of interest rate changes, the weighted average interest rate on our variable-rate secured debt as of March 31, 2025 was 5.07%; excluding the effect of this swap, the weighted average interest rate on this debt as of March 31, 2025 was 5.95%. (3)Most of this debt may be extended by a 12-month period 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. (4)The weighted average interest rate on the Revolving Credit Facility was 5.47% as of March 31, 2025, excluding the effect of interest rate swaps that hedge the risk of interest rate changes (see Note 9). (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 5.72% as of March 31, 2025, excluding the effect of interest rate swaps that hedge the risk of interest rate changes (see Note 9). (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 unamortized discounts and commissions totaling $835,000 as of March 31, 2025 and $1.1 million as of December 31, 2024. The effective interest rate under the notes, including amortization of such costs, was 2.48%. (9)These notes have an exchange settlement feature under which the notes may, under certain circumstances, be exchangeable at the option of the holders. Upon exchange, the principal amount of notes is payable in cash, with the remainder of the exchange obligation, if any, as determined based on the exchange price per common share at the time of settlement, payable in cash, common shares or a combination thereof at our election. As of March 31, 2025, the exchange rate of the notes equaled 33.4486 of our common shares per $1,000 principal amount of notes (equivalent to an exchange price of approximately $29.90 per common share). (10)The carrying value of these notes reflects unamortized commissions totaling $6.2 million as of March 31, 2025 and $6.6 million as of December 31, 2024. The effective interest rate under the notes, including amortization of such costs, was 5.83%. (11)The carrying value of these notes reflects unamortized discounts and commissions totaling $1.4 million as of March 31, 2025 and $1.5 million as of December 31, 2024. The effective interest rate under the notes, including amortization of such costs, was 2.09%. (12)The carrying value of these notes reflects unamortized discounts and commissions totaling $6.4 million as of March 31, 2025 and $6.7 million as of December 31, 2024. The effective interest rate under the notes, including amortization of such costs, was 2.94%. (13)The carrying value of these notes reflects unamortized discounts and commissions totaling $3.5 million as of March 31, 2025 and December 31, 2024. The effective interest rate under the notes, including amortization of such costs, was 3.01%. (14)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 $7,000 as of March 31, 2025 and $10,000 as of December 31, 2024.
Schedule of Interest Expense | The table below sets forth interest expense recognized on the 5.25% Exchangeable Senior Notes due 2028 (the “5.25% Notes”) (in thousands):
| For the Three Months Ended March 31, |  |
| 2025 |  | 2024 |  |  |  |
Interest expense at stated interest rate | $ | 4,528 |  |  | $ | 4,528 |  |  |  |  |
Interest expense associated with amortization of debt discount and issuance costs | 405 |  |  | 382 |  |  |  |  |
Total | $ | 4,933 |  |  | $ | 4,910 |  |  |  |  |
Schedule of Debt Maturities | Our debt matures on the following schedule (in thousands):
Year Ending December 31, |  | March 31, 2025 |
2025 (1) |  | $ | 1,381 |  |
2026 |  | 688,175 |  |
2027 |  | — |  |
2028 |  | 345,000 |  |
2029 |  | 400,000 |  |
Thereafter |  | 1,000,000 |  |
Total |  | $ | 2,434,556 |  | (2)
(1)Represents the nine months ending December 31, 2025. (2)Represents scheduled principal amortization and maturities only and therefore excludes net discounts and deferred financing costs of $21.9 million.
Schedule of Fair Value of Debt | The following table sets forth information pertaining to the fair value of our debt (in thousands):
| March 31, 2025 |  | December 31, 2024
| Carrying Amount |  | Estimated Fair Value |  | Carrying Amount |  | Estimated Fair Value
Fixed-rate debt |  |  |  |  |  |  |
Unsecured Senior Notes | $ | 2,123,523 |  |  | $ | 1,964,861 |  |  | $ | 2,122,270 |  |  | $ | 1,946,905 |
Other fixed-rate debt | 37,068 |  |  | 35,654 |  |  | 37,381 |  |  | 35,841 |
Variable-rate debt | 252,079 |  |  | 251,764 |  |  | 232,104 |  |  | 232,768 |
| $ | 2,412,670 |  |  | $ | 2,252,279 |  |  | $ | 2,391,755 |  |  | $ | 2,215,514 |

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