XML 162 R38.htm IDEA: XBRL DOCUMENT v3.25.0.1

Debt Obligations, net (Tables)

12 Months Ended

Dec. 31, 2024

Debt Disclosure [Abstract]

Schedule of Debt Obligations

The Company’s outstanding debt obligations consist of the following ($ in thousands):

​	​	​	​	​	​	​	​	​	​	​
​	​	As of						Interest		Scheduled
​		December 31, 2024			December 31, 2023			Rate(1)		Maturity Date(2)
Secured credit financing:		​			​
Mortgages	​	$	1,498,113	​	$	1,498,113		3.99	%	April 2027 to November 2069
Total secured credit financing(3)	​		1,498,113	​		1,498,113
Unsecured financing:	​	​	​	​	​	​	​	​	​	​
2.80% senior notes	​	​	400,000	​	​	400,000	​	2.80	%	June 2031
2.85% senior notes	​	​	350,000	​	​	350,000	​	2.85	%	January 2032
6.10% senior notes	​	​	300,000	​	​	—	​	6.10	%	April 2034
5.65% senior notes	​	​	400,000	​	​	—	​	5.65	%	January 2035
3.98% senior notes	​	​	475,000	​	​	475,000	​	3.98	%	February 2052
5.15% senior notes	​	​	160,204	​	​	156,042	​	5.15	%	May 2052
2024 Unsecured Revolver	​	​	689,000	​	​	—	​	Adjusted SOFR plus 0.85	%	May 2029
2021 Unsecured Revolver	​	​	—	​	​	1,117,000	​	Adjusted SOFR plus 0.90	%	N/A
Trust preferred securities	​	​	100,000	​	​	100,000	​	Adjusted SOFR plus 1.50	%	October 2035
Total unsecured financing	​	​	2,874,204	​	​	2,598,042	​	​	​	​
Total debt obligations	​		4,372,317	​		4,096,155
Debt premium, discount and deferred financing costs, net	​		(54,878)	​		(41,790)
Total debt obligations, net	​	$	4,317,439	​	$	4,054,365

(1) For mortgages, represents the weighted average stated interest rate over the term of the debt from funding through maturity based on the contractual payments owed excluding the effect of debt premium, discount and deferred financing costs. As of December 31, 2024, the weighted average cash interest rate for the Company’s consolidated mortgage debt, based on interest rates in effect at that date, was 3.41%. The difference between the weighted average interest rate and the weighted average cash interest rate is recorded to interest payable within "Accounts payable, accrued expenses, and other liabilities" on the Company’s consolidated balance sheets. As of December 31, 2024, the Company’s combined weighted average stated interest rate and combined weighted average cash interest rate of the Company’s consolidated mortgage debt, the mortgage debt of the Company’s unconsolidated ventures (applying the Company’s percentage interest in the ventures - refer to Note 6), unsecured senior notes and trust preferred securities were 4.18% and 3.80%, respectively.

(2) Represents the extended maturity date for all debt obligations.

(3) As of December 31, 2024, $2.1 billion of real estate, at cost, net investment in sales-type leases and Ground Lease receivables served as collateral for the Company’s debt obligations.

Schedule of Maturities of Long-term Debt

As of December 31, 2024, future scheduled maturities of outstanding debt obligations, assuming all extensions that can be exercised at the Company’s option, are as follows ($ in thousands):

​

​	​	​	​	​	​	​	​	​	​
​	​	Secured(1)		​	Unsecured		​	Total
2025		$	—		$	—		$	—
2026	​	​	—	​	​	—		​	—
2027	​		237,000	​		—	​		237,000
2028	​		79,193	​		—	​		79,193
2029	​		—	​		689,000	​		689,000
Thereafter	​		1,181,920	​		2,185,204	​		3,367,124
Total principal maturities	​		1,498,113	​		2,874,204	​		4,372,317
Debt premium, discount and deferred financing costs, net	​		(26,231)	​		(28,647)	​		(54,878)
Total debt obligations, net	​	$	1,471,882	​	$	2,845,557	​	$	4,317,439

(1) As of December 31, 2024, the Company’s weighted average maturity for its secured mortgages was 26.5 years.

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 long-debt instruments or arrangements, including identification, terms, features, collateral requirements and other information necessary to a fair presentation. These are debt arrangements that originally required repayment more than twelve months after issuance or greater than the normal operating cycle of the entity, if longer.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section S99
-Paragraph 1
-Subparagraph (SX 210.5-02(22))
-SubTopic 10
-Topic 210
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1

Reference 2: http://www.xbrl.org/2003/role/exampleRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 55
-Paragraph 69B
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481568/470-20-55-69B

Reference 3: http://www.xbrl.org/2003/role/exampleRef
-Topic 470
-SubTopic 20
-Name Accounting Standards Codification
-Section 55
-Paragraph 69E
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481568/470-20-55-69E

Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 235
-SubTopic 10
-Name Accounting Standards Codification
-Section S99
-Paragraph 3
-Subparagraph (SX 210.12-04(a))
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480678/235-10-S99-3

Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef
-Topic 835
-SubTopic 30
-Name Accounting Standards Codification
-Section 45
-Paragraph 2
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147482925/835-30-45-2

Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 505
-SubTopic 10
-Section 50
-Paragraph 3
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481112/505-10-50-3

Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 942
-SubTopic 470
-Section 50
-Paragraph 3
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147477734/942-470-50-3

Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Topic 505
-SubTopic 10
-Section 50
-Paragraph 8
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481112/505-10-50-8

Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 505
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 6
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481112/505-10-50-6

Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 505
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 7
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147481112/505-10-50-7

+ Details

Name:	us-gaap_ScheduleOfDebtInstrumentsTextBlock
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