XML 74 R52.htm IDEA: XBRL DOCUMENT
v3.25.0.1

DEBT OBLIGATIONS (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Debt Disclosure [Abstract] |
Schedule of Consolidated Debt Obligations | The following table sets forth information regarding the Company’s consolidated debt obligations outstanding as of December 31, 2024 and 2023 (in thousands):
| December 31, 2024 |  | December 31, 2023 |  | Effective Interest Rate |  | Maturity Date |
SECURED DEBT |  |  |  |  |  |  |  |
$245.0M 5.88% Secured Term Loan due 2028 | $ | 245,000 |  |  | $ | 245,000 |  |  | 5.88% |  | February 2028 |
$50.0M Construction Loan due 2026 | 32,734 |  |  | 13,824 |  |  | SOFR + 2.50% |  | August 2026 |
Principal balance outstanding | 277,734 |  |  | 258,824 |  |  |  |  |  |
Less: deferred financing costs | (2,396) |  |  | (3,153) |  |  |  |  |  |
Total Secured indebtedness | $ | 275,338 |  |  | $ | 255,671 |  |  |  |  |  |
UNSECURED DEBT |  |  |  |  |  |  |  |
$600 million Unsecured Credit Facility | $ | — |  |  | $ | — |  |  | SOFR + 1.50% |  | June 2027 | (a)
Term Loan - Swapped to fixed | 250,000 |  |  | 250,000 |  |  | SOFR + 1.70% | (b) | June 2027 | (a)
$70.0 million Term Loan | $ | 70,000 |  |  | $ | 70,000 |  |  | SOFR + 2.00% |  | February 2025 | (a)
$350.0M 4.10% Guaranteed Notes due 2024 | $ | — |  |  | $ | 340,000 |  |  | 3.78% |  | October 2024 |
$450.0M 3.95% Guaranteed Notes due 2027 | 450,000 |  |  | 450,000 |  |  | 4.03% |  | November 2027 |
$350.0M 8.30% Guaranteed Notes due 2028 | $ | 350,000 |  |  | $ | 350,000 |  |  | 8.48% | (c) | March 2028 |
$350.0M 4.55% Guaranteed Notes due 2029 | 350,000 |  |  | 350,000 |  |  | 4.30% |  | October 2029 |
$350.0M 8.88% Guaranteed Notes due 2029 | $ | 400,000 |  |  | $ | — |  |  | 8.97% |  | April 2029 |
Indenture IA (Preferred Trust I) | 27,062 |  |  | 27,062 |  |  | SOFR + 1.51% | (d) | March 2035 |
Indenture IB (Preferred Trust I) | $ | 25,774 |  |  | $ | 25,774 |  |  | SOFR + 1.51% | (d) | April 2035 |
Indenture II (Preferred Trust II) | 25,774 |  |  | 25,774 |  |  | SOFR + 1.51% | (d) | July 2035 |
Principal balance outstanding | 1,948,610 |  |  | 1,888,610 |  |  |  |  |  |
Plus: original issue premium (discount), net | (544) |  |  | 1,878 |  |  |  |  |  |
Less: deferred financing costs | (10,590) |  |  | (7,327) |  |  |  |  |  |
Total unsecured indebtedness | $ | 1,937,476 |  |  | $ | 1,883,161 |  |  |  |  |  |
(a)Spread includes a 10 basis point daily SOFR adjustment. (b)On November 23, 2022, the unsecured term loan of $250.0 million was swapped to a fixed rate. At December 31, 2024, the fixed rate for this instrument was 5.41% and matures on June 30, 2027. The effective date of the swap was January 31, 2023. (c)During the third quarter of 2023, Moody’s downgraded our senior unsecured credit rating from Baa3 to Ba1. As a result of the downgrade, the interest rate on our 7.55% Guaranteed Notes due 2028 (the "2028 Notes") increased 25 basis points in September 2023 due to the coupon adjustment provisions within the 2028 Notes. During the first quarter of 2024, S&P downgraded our senior unsecured credit rating from BBB- to BB+. As a result of the downgrade, the interest rate on the 2028 Notes increased 25 basis points to 8.05% in March 2024 due to the coupon adjustment provisions within the 2028 Notes. During the second quarter of 2024, Moody's downgraded our senior unsecured credit rating from Ba1 to Ba2. As a result of the downgrade, the interest rate on the 2028 Notes increased 25 basis points to 8.30% in April 2024 due to the coupon adjustment provisions within the 2028 Notes. (d)On January 16, 2024, the Trust Preferred I - Indenture IA was swapped to a fixed rate at 5.14% for the period from March 30, 2024 to December 30, 2026 and Trust Preferred I - Indenture IB and Trust Preferred II - Indenture II were swapped to a fixed rate at 5.24% for the period from January 30, 2024 to January 30, 2027.
Schedule of Maturities of Long-term Debt | As of December 31, 2024, the aggregate principal payments of the unconsolidated real estate ventures recourse and non-recourse debt payable to third-parties are as follows (in thousands):
2025 | $ | — |
2026 | 173,754 |
2027 | 141,244 |
2028 | 220,000 |
2029 | 222,023 |
Thereafter | — |
Total principal payments | 757,021 |
Net deferred financing costs | (4,696) |
Outstanding indebtedness | $ | 752,325 |
As of December 31, 2024, the aggregate scheduled principal payments on the Company's debt obligations were as follows (in thousands):
2025 | $ | 70,000 |
2026 | 32,734 |
2027 | 700,000 |
2028 | 595,000 |
2029 | 750,000 |
Thereafter | 78,610 |
Total principal payments | 2,226,344 |
Net unamortized premiums/(discounts) | (544) |
Net deferred financing costs | (12,986) |
Outstanding indebtedness | $ | 2,212,814 |

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 information pertaining to short-term and long-debt instruments or arrangements, including but not limited to identification of terms, features, collateral requirements and other information necessary to a fair presentation. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDebtTableTextBlock
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