XML 75 R52.htm IDEA: XBRL DOCUMENT v3.25.4
Corporate Indebtedness (Tables)
12 Months Ended
Dec. 31, 2025
Debt Disclosure [Abstract]  
Schedule of senior unsecured notes and other related disclosures by scheduled maturity date
The following table sets forth our senior unsecured notes and other related disclosures as of December 31, 2025 and 2024, respectively, by scheduled maturity date (dollars in thousands):
December 31, 2025December 31, 2024
IssuanceUnpaid Principal BalanceAccreted
Balance
Accreted
Balance
Interest Rate (1)
Initial Term
(in Years)
Maturity Date
December 17, 2015 (2)
$ $ $100,000 4.27 %10December 2025
$ $ $100,000 
Deferred financing costs, net$ (103)
$ $ $99,897 
(1)Interest rate as of December 31, 2024. The notes were repaid upon maturity in December 2025.
(2)Issued by the Company and the Operating Partnership as co-obligors in a private placement.
Schedule of combined aggregate principal maturities
Combined aggregate principal maturities of mortgages and other loans payable, the 2021 credit facility, trust preferred securities, senior unsecured notes and our share of joint venture debt as of December 31, 2025, including as-of-right extension options but excluding other extension options, were as follows (in thousands):
PrincipalRevolving
Credit
Facility
Unsecured Term LoansTrust
Preferred
Securities
TotalCompany's Share of Joint
Venture
Debt
2026555,148 — 100,000 — $655,148 1,080,248 
2027879,277 640,000 1,050,000 — 2,569,277 1,749,857 
2028284,550 — — — 284,550 576,793 
2029177,000 — — — 177,000 — 
2030— — — — — 840,000 
Thereafter258,524 — — 100,000 358,524 1,650,300 
Total$2,154,499 $640,000 $1,150,000 $100,000 $4,044,499 $5,897,198 
Schedule of consolidated interest expense, excluding capitalized interest
Consolidated interest expense, excluding capitalized interest, was comprised of the following (in thousands):
Year Ended December 31,
202520242023
Interest expense before capitalized interest$215,620 $196,334 $228,840 
Interest on financing leases 4,558 4,502 4,446 
Capitalized interest(28,192)(50,148)(95,980)
Amortization of discount on assumed debt1,284 494 2,842 
Interest income(5,614)(3,962)(3,034)
Interest expense, net$187,656 $147,220 $137,114