XML 65 R26.htm IDEA: XBRL DOCUMENT v3.25.0.1
BORROWINGS (Tables)
 12 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
Summary of Borrowings
Our borrowings as of December 31, 2024 and 2023 are summarized below (dollars in thousands):
 Carrying Value as ofAs of December 31, 2024
December 31, 2024December 31, 2023
Stated Interest
Rates(1)
(Range; Wtd Avg)
Maturity Dates
(Range; Wtd Avg)
Variable-rate revolving lines of credit$3,600 $200 6.60%12/15/2033
Notes and bonds payable:
Fixed-rate notes payable$493,363 $524,199 
2.45%–6.97%; 3.71%
2/14/2025 -7/1/2051; April 2033
Fixed-rate bonds payable32,946 52,640 
3.13%–4.57%; 3.85%
7/24/2025 - 12/30/2030; Jan 2028
Total notes and bonds payable526,309 576,839 
Debt issuance costs – notes and bonds payable(2,387)(2,928)N/AN/A
Notes and bonds payable, net$523,922 $573,911 
Total borrowings, net$527,522 $574,111 
(1)Where applicable, stated interest rates are before interest patronage (as described below).
The following table summarizes the pertinent terms of the MetLife Facility as of December 31, 2024 (dollars in thousands, except for footnotes):
IssuanceAggregate
Commitment		Maturity
Dates		Principal
Outstanding		 Interest Rate Terms 
Undrawn
Commitment(1)
MetLife Lines of Credit$75,000 12/15/2033$3,600 
3M SOFR + 2.00%
(2)
$71,400 
2020 MetLife Term Note75,000 
(3)
1/5/203036,900 
2.75%, fixed through 1/4/2030
(4)
38,100 
2022 MetLife Term Note100,000 
(3)
1/5/2032— 
(4)
100,000 
Totals$250,000 $40,500 $209,500 
(1)Based on the properties that were pledged as collateral under the MetLife Facility, as of December 31, 2024, the maximum additional amount we could draw under the facility was approximately $105.9 million.
(2)The interest rate on the MetLife Lines of Credit is subject to a minimum annualized rate of 2.50%, plus an unused fee ranging from 0.10% to 0.20% on undrawn amounts (based on the balance drawn under each line of credit).
(3)If the aggregate commitments under the 2020 MetLife Term Note and the 2022 MetLife Term Note are not fully utilized by December 31, 2026, MetLife has no obligation to disburse the additional funds under either note.
(4)Interest rates on future disbursements under each of the 2020 MetLife Term Note and the 2022 MetLife Term Note will be based on prevailing market rates at the time of such disbursements. In addition, through December 31, 2026, the 2020 MetLife Term Note and the 2022 MetLife Term Note are each subject to an unused fee ranging from 0.10% to 0.20% on undrawn amounts (based on the balance drawn under the respective note).
Schedule of Aggregate Maturities
Scheduled principal payments of our aggregate notes and bonds payable as of December 31, 2024, for the succeeding years are as follows (dollars in thousands):
PeriodScheduled Principal Payments
For the fiscal years ending December 31:2025$38,485 
202617,607 
202750,785 
202877,168 
2029152,626 
Thereafter189,638 
(1)
$526,309 
(1)     Subsequent to December 31, 2024, we repaid approximately $19.4 million of notes that were scheduled to mature in 2043 but were set to reprice in 2025.
Schedule of Borrowings by Type
We had the following outstanding interest rate derivatives that were designated as cash flow hedges of interest rate risk as of December 31, 2024 and 2023 (dollars in thousands):
PeriodNumber of Instruments Aggregate Notional Amount
As of December 31, 20244$67,067 
As of December 31, 2023470,229 
The following table presents the fair value of our interest rate swaps and their classification on the Consolidated Balance Sheets as of December 31, 2024 and 2023 (dollars in thousands):
Derivative Asset (Liability) Fair Value
Derivative TypeBalance Sheet LocationDecember 31, 2024December 31, 2023
Derivatives Designated as Hedging Instruments:
Interest rate swapsOther assets, net$7,632 $7,366 
Total$7,632 $7,366 
The following table presents the amount of income (loss) recognized in comprehensive income within our consolidated financial statements for the years ended December 31, 2024, 2023, and 2022 (dollars in thousands):
For the Years Ended
December 31, 2024December 31, 2023December 31, 2022
Derivative in cash flow hedging relationship:
Interest rate swaps$266 $(1,641)$10,043 
Total$266 $(1,641)$10,043