XML 58 R46.htm IDEA: XBRL DOCUMENT v3.25.1
Indebtedness - Schedule of Secured and Other Debt (Details)
$ in Thousands
 1 Months Ended 3 Months Ended
Mar. 31, 2025
USD ($)
property
option
Mar. 31, 2025
USD ($)
property
option
Dec. 31, 2024
USD ($)
property
Indebtedness      
Aggregate net book value $ 4,255,087 $ 4,255,087 $ 4,340,475
Secured Debts      
Indebtedness      
Number of properties securing | property 98 98 106
Principal balance $ 910,338 $ 910,338 $ 1,070,336
Aggregate net book value 1,238,539 1,238,539 1,290,060
Unamortized discount (53,017) (53,017) (101,035)
Unamortized debt issuance costs (15,275) (15,275) (15,716)
Total $ 842,046 $ 842,046 $ 953,585
Senior Secured Note due 2026 | Secured Debts      
Indebtedness      
Number of properties securing | property 73 73 95
Principal balance $ 641,376 $ 641,376 $ 940,534
Interest rate (as a percent) 0.00% 0.00%  
Aggregate net book value $ 870,044 $ 870,044 $ 1,064,171
Total $ 641,376 $ 641,376  
Equity interest in each collateral guarantee   100.00%  
Accreted value increase rate 11.25% 11.25%  
Debt extension term   1 year  
Initial extension period interest rate 11.25% 11.25%  
Increase in interest rate 0.50% 0.50%  
Mortgage Notes 6.86 Percent Due June 2034 | Secured Debts      
Indebtedness      
Number of properties securing | property 8 8 8
Principal balance $ 120,000 $ 120,000 $ 120,000
Interest rate (as a percent) 6.86% 6.86%  
Aggregate net book value $ 188,869 $ 188,869 $ 191,186
Mortgage Notes 6.44 Percent Due July 2043 | Secured Debts      
Indebtedness      
Number of properties securing | property 1 1 1
Principal balance $ 7,044 $ 7,044 $ 7,464
Interest rate (as a percent) 6.44% 6.44%  
Aggregate net book value $ 12,986 $ 12,986 $ 13,097
Floating Rate Mortgage Notes 6.83% Due March 2028 | Secured Debts      
Indebtedness      
Number of properties securing | property 14 14 0
Principal balance $ 140,000 $ 140,000 $ 0
Interest rate (as a percent) 6.82% 6.82%  
Aggregate net book value $ 145,396 $ 145,396 $ 0
Basis points per annum (as a percent) 2.50%    
Number of extension options | option 2 2  
Extension term 6 months    
Floating Rate Mortgage Notes 6.83% Due March 2028 | Secured Debts | Option One      
Indebtedness      
Basis points per annum (as a percent)   2.50%  
Number of extension options | option 2 2  
Extension term   1 year  
Floating Rate Mortgage Notes 6.83% Due March 2028 | Secured Debts | Option Two      
Indebtedness      
Number of extension options | option 2 2  
Extension term   6 months  
Floating Rate Mortgage Notes 6.83% Due March 2028 | Secured Debts | Interest Rate Cap      
Indebtedness      
Derivative, notional amount $ 47 $ 47  
Basis spread on variable rate (in percent) 4.50% 4.50%  
Financial Leases 7.70 Percent Due April 2026 | Secured Debts      
Indebtedness      
Number of properties securing | property 2 2 2
Principal balance $ 1,918 $ 1,918 $ 2,338
Interest rate (as a percent) 7.70% 7.70%  
Aggregate net book value $ 21,244 $ 21,244 $ 21,606