XML 40 R28.htm IDEA: XBRL DOCUMENT v3.25.1
Indebtedness (Tables)
 3 Months Ended
Mar. 31, 2025
Debt Disclosure [Abstract]  
Schedule of Additional Outstanding Debt
At March 31, 2025 and December 31, 2024, our outstanding indebtedness consisted of the following:
Senior Unsecured Notes:
Principal Balance as of
   
Coupon RateMaturityMarch 31, 2025December 31, 2024
Senior unsecured notes (1)(2)
9.750%June 2025$380,000 $380,000 
Senior unsecured notes4.750%February 2028500,000 500,000 
Senior unsecured notes (1)
4.375%March 2031500,000 500,000 
Senior unsecured notes5.625%August 2042350,000 350,000 
Senior unsecured notes6.250%February 2046250,000 250,000 
Total1,980,000 1,980,000 
Unamortized discount(2,428)(2,639)
Unamortized debt issuance costs(19,225)(20,042)
Senior unsecured notes, net  $1,958,347 $1,957,319 
(1)These notes are fully and unconditionally guaranteed, on a joint, several and unsecured basis, by all of our subsidiaries except certain excluded subsidiaries. The notes and related guarantees are effectively subordinated to all of our and the subsidiary guarantors' secured indebtedness, respectively, to the extent of the value of the applicable collateral, and are structurally
subordinated to all indebtedness and other liabilities and any preferred equity of any of our subsidiaries that do not guarantee the notes.
(2)In April 2025, we used the net proceeds from the $140,000 floating rate mortgage loan executed in March 2025 and cash on hand to partially redeem $140,000 of these senior unsecured notes.
The table below represents our indebtedness repayments, excluding scheduled payments on amortizing debt, for the three months ended March 31, 2025:
DateDebt InstrumentSecured Property CountInterest RateOriginal Maturity DateOutstanding Principal BalanceRepayment AmountRemaining Principal BalanceLoss on Modification or Early Extinguishment of Debt
Repayments during the three months ended March 31, 2025:
March 2025 (1)
Senior secured notes73—%January 2026$940,534 $299,158 $641,376 $29,071 
(1)During the three months ended March 31, 2025, we sold 22 properties that secured our senior secured notes due 2026. We used aggregate net proceeds of $299,158 from the sales of these properties to partially redeem these senior secured notes.
Schedule of Secured and Other Debt
 Number of
Properties Securing
Principal Balance as of (1)
  Net Book Value of Collateral
as of
  
At March 31, 2025At December 31, 2024March 31, 2025December 31, 2024Interest
Rate		MaturityMarch 31, 2025December 31, 2024
Senior secured notes (2)(3)(4)
73 95 $641,376 $940,534 0.00 %January 2026$870,044 $1,064,171 
Mortgage note8 8 120,000 120,000 6.86 %June 2034188,869 191,186 
Mortgage note1 1 7,044 7,464 6.44 %July 204312,986 13,097 
Floating rate mortgage loan (5)
14 — 140,000 — 6.82 %March 2028145,396 — 
Finance Leases2 2 1,918 2,338 7.70 %April 202621,244 21,606 
Total98 106 910,338 1,070,336 $1,238,539 $1,290,060 
Unamortized discount (3)
(53,017)(101,035)
Unamortized debt issuance costs(15,275)(15,716)
Total secured and other debt, net$842,046 $953,585 
(1)The principal balances are the amounts stated in the contracts. In accordance with GAAP, our carrying values and recorded interest expense may be different because of market conditions at the time we assumed certain of these debts.
(2)These notes are fully and unconditionally guaranteed, on a joint, several and senior secured basis by certain of our subsidiaries that own 73 properties, or the Collateral Guarantors, and on a joint, several and unsecured basis, by all our subsidiaries other than the Collateral Guarantors and certain excluded subsidiaries. These notes and the guarantees provided by the Collateral Guarantors are secured by a first priority lien on and security interest in each of the collateral properties and 100% of the equity interests in each of the Collateral Guarantors. The guarantees provided by all our subsidiaries other than the Collateral Guarantors and certain excluded subsidiaries are effectively subordinated to all of the subsidiary guarantors' secured indebtedness to the extent of the value of the applicable collateral, and the notes and related guarantees are structurally subordinated to all indebtedness and other liabilities and any preferred equity of any of our subsidiaries that do not guarantee the notes.
(3)These notes require no cash interest to accrue prior to maturity and will accrete at a rate of 11.25% per annum compounded semiannually on January 15 and July 15 of each year, such that the accreted value will equal the principal amount at maturity. The unamortized discount is related to these notes.
(4)We have a one-time option to extend the maturity date of these senior secured notes by one year, to January 15, 2027, subject to satisfaction of certain conditions and payment of an extension fee. If we exercise this option, interest payments will be due semiannually during the extension period at an initial interest rate of 11.25% with increases of 50 basis points every 90 days these senior secured notes remain outstanding.
(5)We have two one-year extension options for the maturity date of this loan, subject to satisfaction of certain conditions and payment of an extension fee. This loan requires that interest be paid at an annual rate of SOFR plus a premium of 2.50%, with interest-only payments through March 2027, and we have two six-month extension options for the interest-only period, subject to satisfaction of certain conditions. In connection with this loan, we have purchased an interest rate cap for $47 through March 2026 with a SOFR strike rate equal to 4.50%.