XML 36 R25.htm IDEA: XBRL DOCUMENT v3.24.3
Debt (Tables)
 9 Months Ended
Sep. 30, 2024
Debt Disclosure [Abstract]  
Schedule of Debt
The Company's debt consisted of the following as of September 30, 2024 and December 31, 2023 (dollars in thousands):
   Balance Outstanding as of
 
Interest Rate at September 30, 2024
Maturity DateSeptember 30, 2024December 31, 2023
Revolving credit facilities
Senior unsecured credit facility—
(1)(2)
October 2026$— $— 
PHL unsecured credit facility—
(1)
October 2026— — 
Total revolving credit facilities$— $— 
Unsecured term loans
Term Loan 20247.05%
(1)(4)
October 202443,348 460,000 
Term Loan 20254.40%
(1)
October 2025410,000 460,000 
Term Loan 20275.23%
(1)
October 2027460,000 460,000 
Term Loan 20287.05%
(1)
January 2028356,652 — 
Term loan principal$1,270,000 $1,380,000 
Convertible senior notes principal1.75%December 2026$750,000 $750,000 
Senior unsecured notes principal4.93%December 2025$2,400 $2,400 
Mortgage loans
Margaritaville Hollywood Beach Resort7.04%
(3)
September 2026140,000 140,000 
Estancia La Jolla Hotel & Spa5.07%September 202856,120 57,497 
Mortgage loans principal$196,120 $197,497 
Total debt principal$2,218,520 $2,329,897 
Unamortized debt premiums, discount and deferred financing costs, net(10,806)(10,096)
Debt, net$2,207,714 $2,319,801 
______________________
(1)    Borrowings bear interest at floating rates. Interest rate at September 30, 2024 gives effect to interest rate hedges.
(2)    The Company has the option to extend the maturity date for up to two six-month periods, pursuant to certain terms and conditions and payment of an extension fee.
(3)    This loan bears interest at a floating rate equal to daily SOFR plus a spread of 3.75%. The interest rate at September 30, 2024 gives effect to an interest rate swap. The Company has the option to extend the maturity date for up to two one-year periods, pursuant to certain terms and conditions and payment of an extension fee.
(4)    Term Loan 2024 was repaid in October 2024 from proceeds of the senior notes offering.
Schedule of Components of Interest Expense
The components of the Company's interest expense consisted of the following for the three and nine months ended September 30, 2024 and 2023 (in thousands):
For the three months ended September 30,For the nine months ended September 30,
2024202320242023
Unsecured revolving credit facilities$504 $504 $1,499 $1,570 
Unsecured term loan facilities18,239 18,777 56,366 53,750 
Convertible senior notes3,281 3,281 9,844 9,844 
Senior unsecured notes30 589 89 1,767 
Mortgage debt3,247 4,094 9,690 11,437 
Amortization of deferred financing fees, (premiums) and discounts1,541 2,755 6,149 6,486 
Other1,083 1,022 (1,352)3,142 
Total interest expense$27,925 $31,022 $82,285 $87,996 
Schedule of Interest Rate Swaps
The Company's interest rate swaps at September 30, 2024 and December 31, 2023 consisted of the following, by maturity date (dollars in thousands):
Aggregate Notional Value as of
Hedge TypeInterest Rate Range (SOFR)MaturitySeptember 30, 2024December 31, 2023
Swap-cash flow
2.47% - 2.50%
January 2024$— $300,000 
Swap-cash flow
3.22% - 3.25%
October 2025200,000 200,000 
Swap-cash flow
1.33% - 1.36%
February 2026290,000 290,000 
Swap-cash flow
3.02% - 3.03%
October 2026200,000 200,000 
Swap-cash flow
3.29%
October 2027165,000 165,000 
Total$855,000 $1,155,000