XML 56 R36.htm IDEA: XBRL DOCUMENT v3.25.0.1
Indebtedness (Tables)
 12 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
Schedule of Additional Outstanding Debt
At December 31, 2024 and 2023, our outstanding indebtedness consisted of the following:
Senior Unsecured Notes:
Principal Balance as of
December 31,
   
Coupon RateMaturity20242023
Senior unsecured notes (1)
9.750%June 2025$380,000 $500,000 
Senior unsecured notes4.750%February 2028500,000 500,000 
Senior unsecured notes (1)
4.375%March 2031500,000 500,000 
Senior unsecured notes5.625%August 2042350,000 350,000 
Senior unsecured notes6.250%February 2046250,000 250,000 
Total1,980,000 2,100,000 
Unamortized discount(2,639)(3,483)
Unamortized debt issuance costs(20,042)(23,899)
Senior unsecured notes, net  $1,957,319 $2,072,618 
(1)These notes are fully and unconditionally guaranteed, on a joint, several and unsecured basis, by all of our subsidiaries except certain excluded subsidiaries. The notes and related guarantees are effectively subordinated to all of our and the subsidiary guarantors' secured indebtedness, respectively, to the extent of the value of the applicable collateral, and are structurally subordinated to all indebtedness and other liabilities and any preferred equity of any of our subsidiaries that do not guarantee the notes.
The table below represents our indebtedness repayments, excluding scheduled payments on amortizing debt, for the years ended December 31, 2024, 2023 and 2022:
DateDebt InstrumentSecured Property CountInterest RateOriginal Maturity DateOutstanding Principal BalanceRepayment AmountRemaining Principal BalanceLoss (gain) on Modification or Early Extinguishment of Debt
Repayments during the year ended December 31, 2024:
November 2024Senior unsecured notes—9.75%June 2025$440,000 $60,000 $380,000 $115 
June 2024Senior unsecured notes—9.75%June 2025$500,000 60,000 $440,000 209 
Total$120,000 $324 
Repayments during the year ended December 31, 2023:
December 2023Senior unsecured notes—4.75%May 2024$250,000 $250,000 $— $1,079 
December 2023
Secured credit facility (1)
628.36%January 2024$450,000 450,000 $— 314 
April 2023Mortgage note16.64%June 2023$14,565 14,565 $— — 
February 2023
Secured credit facility (1)
617.05%January 2024$586,373 136,373 $450,000 1,075 
January 2023
Secured credit facility (1)
616.88%January 2024$700,000 113,627 $586,373 — 
Total$964,565 $2,468 
Repayments during the year ended December 31, 2022:
October 2022Mortgage note14.85%October 2022$10,287 $10,287 $— $— 
July 2022Mortgage note25.75%October 2022$15,273 15,273 $— — 
June 2022Senior unsecured notes—9.75%June 2025$1,000,000 500,000 $500,000 29,576 
April 2022Mortgage note16.28%July 2022$10,934 10,934 $— (16)
February 2022
Secured credit facility (1)
612.85%January 2024$800,000 100,000 $700,000 483 
Total$636,494 $30,043 
(1)The interest rate presented for the secured credit facility reflects the interest rate at the time repayment was made.
Schedule of Secured and Other Debt
 Number of
Properties Secured By
Principal Balance as of
December 31, (1)
  Net Book Value of Collateral
as of December 31,
  
At December 31, 2024At December 31, 2023
2024
2023
Interest
Rate		Maturity
2024
2023
Senior secured notes (2)(3)(4)
95 95 $940,534 $940,534 0.00 %January 2026$1,064,171 $1,075,889 
Mortgage note8 — 120,000 — 6.86 %June 2034191,186 — 
Mortgage note1 1 7,464 9,109 6.44 %July 204313,097 13,589 
Finance Leases2 2 2,338 3,911 7.70 %April 202621,606 22,765 
Total106 98 1,070,336 953,554 $1,290,060 $1,112,243 
Unamortized discount (3)
(101,035)(187,813)
Unamortized debt issuance costs(15,716)(21,510)
Total secured and other debt, net$953,585 $744,231 
(1)The principal balances are the amounts stated in the contracts. In accordance with GAAP, our carrying values and recorded interest expense may be different because of market conditions at the time we assumed certain of these debts.
(2)These notes are fully and unconditionally guaranteed, on a joint, several and senior secured basis by certain of our subsidiaries that own 95 properties, or the Collateral Guarantors, and on a joint, several and unsecured basis, by all our subsidiaries other than the Collateral Guarantors and certain excluded subsidiaries. These notes and the guarantees provided by the Collateral Guarantors are secured by a first priority lien on and security interest in each of the collateral properties and 100% of the equity interests in each of the Collateral Guarantors. The guarantees provided by all our subsidiaries other than the Collateral Guarantors and certain excluded subsidiaries are effectively subordinated to all of the subsidiary guarantors' secured indebtedness to the extent of the value of the applicable collateral, and the notes and related guarantees are structurally subordinated to all indebtedness and other liabilities and any preferred equity of any of our subsidiaries that do not guarantee the notes.
(3)These notes require no cash interest to accrue prior to maturity and will accrete at a rate of 11.25% per annum compounded semiannually on January 15 and July 15 of each year, such that the accreted value will equal the principal amount at maturity. The unamortized discount is related to these notes.
(4)We have a one-time option to extend the maturity date of these notes by one year, to January 15, 2027, subject to satisfaction of certain conditions and payment of an extension fee. If we exercise this option, interest payments will be due semiannually during the extension period at an initial interest rate of 11.25% with increases of 50 basis points every 90 days these notes remain outstanding.
Schedule of Required Principal Payments on Outstanding Debt
Required principal payments on our outstanding debt as of December 31, 2024, were as follows:
YearPrincipal Payment
2025$381,940 
2026 (1)
941,379 
2027245 
2028500,261 
2029278 
Thereafter1,226,233 
Total$3,050,336 
 
(1)We have a one year extension option for the maturity date of our $940,534 senior secured notes.