XML 42 R35.htm IDEA: XBRL DOCUMENT
v3.25.1

Debt (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2025
Debt Disclosure [Abstract] |
Summary of Consolidated Indebtedness | A summary of the Company’s consolidated indebtedness is as follows (dollars in thousands):
|  |  |  |  | Carrying Value as of
|  | Interest Rate as of | Maturity Date as of |  | March 31, |  | December 31,
|  | March 31, 2025 |  | March 31, 2025 |  | 2025 |  | 2024
Mortgages Payable |  |  |  |  |  |  |  |
Core |  | 3.99% - 6.05% |  | Nov 2026 - Apr 2035 |  | $281,761 |  | $180,212
Fund II (a) |  | SOFR+2.61% |  | Aug 2025 |  | 137,485 |  | 137,485
Fund III |  | SOFR+3.75% |  | Oct 2025 |  | 33,000 |  | 33,000
Fund IV (b) |  | SOFR+2.25% - SOFR+3.33% |  | May 2025 - Jun 2028 |  | 109,464 |  | 109,471
Fund V |  | SOFR+2.00% - SOFR+3.10% |  | Apr 2025 - Jun 2028 |  | 497,563 |  | 498,779
Net unamortized debt issuance costs |  |  |  |  |  | (5,363) |  | (5,459)
Unamortized premium |  |  |  |  |  | 1,922 |  | 212
Total Mortgages Payable |  |  |  |  |  | $1,055,832 |  | $953,700
Unsecured Notes Payable |  |  |  |  |  |  |  |
Core Term Loans (c) |  | SOFR+1.50% - SOFR+1.75% |  | Apr 2028 - Jul 2029 |  | $475,000 |  | $475,000
Core Senior Notes |  | 5.86% - 5.94% |  | Aug 2027 - Aug 2029 |  | 100,000 |  | 100,000
Net unamortized debt issuance costs |  |  |  |  |  | (5,049) |  | (5,434)
Total Unsecured Notes Payable |  |  |  |  |  | $569,951 |  | $569,566
Unsecured Line of Credit |  |  |  |  |  |  |  |
Revolving Credit Facility (c) |  | SOFR+1.35% |  | Apr 2028 |  | $— |  | $14,000
Total Debt (d)(e) |  |  |  |  |  | $1,634,273 |  | $1,547,947
Net unamortized debt issuance costs |  |  |  |  |  | (10,412) |  | (10,893)
Unamortized premium |  |  |  |  |  | 1,922 |  | 212
Total Indebtedness |  |  |  |  |  | $1,625,783 |  | $1,537,266
(a) The Company has a total borrowing capacity of $198.0 m illion on the Fund II property mortgage loan as of both March 31, 2025 and December 31, 2024. (b) Includes the outstanding balance on the Fund IV secured bridge facility of $36.2 million as of both March 31, 2025 and December 31, 2024. (c) The Company has entered into various swap agreements to effectively fix its interest costs on a portion of its Revolver and term loans as of March 31, 2025 and December 31, 2024 (Note 8). (d) Includes $939.3 million and $852.0 million, respectively, of variable-rate debt that has been fixed with interest rate swap agreements as of the periods presented. The effective fixed rates ranged from 1.98% to 4.54%. (e) Includes $111.2 million and $111.2 million, respectively, of variable-rate debt that is subject to interest cap agreements as of the periods presented. The effective fixed rates ranged from 5.00% to 6.00%.
Scheduled Principal Repayments | The scheduled principal repayments, without regard to available extension options (described further below), of the Company’s consolidated indebtedness, as of March 31, 2025 are as follows (in thousands):
Year Ending December 31, |  | Principal Repayments |
2025 |  | $ | 475,888 |
2026 |  |  | 185,698 |
2027 |  |  | 214,676 |
2028 |  |  | 581,804 |
2029 |  |  | 173,292 |
Thereafter |  |  | 2,915 |
|  |  | 1,634,273 |
Unamortized premium |  |  | 1,922 |
Net unamortized debt issuance costs |  |  | (10,412 | )
Total indebtedness |  | $ | 1,625,783 |

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 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