XML 56 R45.htm IDEA: XBRL DOCUMENT v3.25.3
Indebtedness - Schedule of Secured and Other Debt (Details)
$ in Thousands
 1 Months Ended 9 Months Ended
Jun. 30, 2025
option
Mar. 31, 2025
USD ($)
Sep. 30, 2025
USD ($)
property
option
May 31, 2025
Apr. 30, 2025
Dec. 31, 2024
USD ($)
property
Indebtedness            
Aggregate net book value     $ 3,882,363     $ 4,340,475
Secured Debts            
Indebtedness            
Number of Properties Securing at | property     146     106
Principal balance     $ 1,179,601     $ 1,070,336
Aggregate net book value     2,035,282     1,290,060
Unamortized discount     (10,398)     (101,035)
Unamortized debt issuance costs     (25,865)     (15,716)
Senior unsecured notes, net     $ 1,143,338     $ 953,585
Secured Revolving Credit Facility Due 2029 | Secured Debts            
Indebtedness            
Number of Properties Securing at | property     14     0
Principal balance     $ 0     $ 0
Interest rate (as a percent)     6.84%      
Aggregate net book value     $ 327,475     $ 0
Basis points per annum (as a percent)     2.50%      
Number of extension options | option 2          
Extension term 6 months          
Senior Secured Note Due 2026 | Secured Debts            
Indebtedness            
Number of Properties Securing at | property     58     95
Principal balance     $ 334,370     $ 940,534
Interest rate (as a percent)   0.00% 0.00%      
Aggregate net book value     $ 617,410     $ 1,064,171
Senior unsecured notes, net   $ 641,376 $ 334,370      
Equity interest in each collateral guarantee     100.00%      
Debt extension term     1 year      
Initial extension period interest rate     11.25%      
Increase in interest rate     0.50%      
Senior Secured Note Due 2030 | Secured Debts            
Indebtedness            
Number of Properties Securing at | property     36     0
Principal balance     $ 375,000     $ 0
Interest rate (as a percent)     7.25%      
Aggregate net book value     $ 406,715     $ 0
Equity interest in each collateral guarantee     100.00%      
Floating Rate Mortgage Loan 6.82 Percent Due March 2028 | Secured Debts            
Indebtedness            
Number of Properties Securing at | property     14     0
Principal balance     $ 140,000     $ 0
Interest rate (as a percent)     6.63%      
Aggregate net book value     $ 144,694     $ 0
Basis points per annum (as a percent)   2.50% 2.50%      
Number of extension options | option     2      
Extension term     6 months      
Floating Rate Mortgage Loan 6.82 Percent Due March 2028 | Secured Debts | Interest Rate Cap            
Indebtedness            
Basis spread on variable rate (in percent)     4.50%      
Mortgage Notes 6.57 Percent Due June 2030 | Secured Debts            
Indebtedness            
Number of Properties Securing at | property     4     0
Principal balance     $ 63,757     $ 0
Interest rate (as a percent)     6.57% 6.57%    
Aggregate net book value     $ 136,169     $ 0
Mortgage Notes 6.86 Percent Due June 2034 | Secured Debts            
Indebtedness            
Number of Properties Securing at | property     8     8
Principal balance     $ 120,000     $ 120,000
Interest rate (as a percent)     6.86%      
Aggregate net book value     $ 184,383     $ 191,186
Mortgage Notes 6.22 Percent Due May 2035 | Secured Debts            
Indebtedness            
Number of Properties Securing at | property     7     0
Principal balance     $ 108,873     $ 0
Interest rate (as a percent)     6.22%   6.22%  
Aggregate net book value     $ 149,689     $ 0
Mortgage Notes 6.36 Percent Due June 2035 | Secured Debts            
Indebtedness            
Number of Properties Securing at | property     2     0
Principal balance     $ 30,284     $ 0
Interest rate (as a percent)     6.36% 6.36%    
Aggregate net book value     $ 35,192     $ 0
Mortgage Notes 6.44 Percent Due July 2043 | Secured Debts            
Indebtedness            
Number of Properties Securing at | property     1     1
Principal balance     $ 6,261     $ 7,464
Interest rate (as a percent)     6.44%      
Aggregate net book value     $ 13,009     $ 13,097
Financial Leases 7.70 Percent Due April 2026 | Secured Debts            
Indebtedness            
Number of Properties Securing at | property     2     2
Principal balance     $ 1,056     $ 2,338
Interest rate (as a percent)     7.70%      
Aggregate net book value     $ 20,546     $ 21,606