XML 85 R66.htm IDEA: XBRL DOCUMENT v3.25.4
Indebtedness - Schedule of Secured and Other Debt (Details)
$ in Thousands
1 Months Ended 12 Months Ended
Jan. 31, 2026
USD ($)
property
Jun. 30, 2025
option
Mar. 31, 2025
USD ($)
Dec. 31, 2025
USD ($)
property
option
Oct. 31, 2025
USD ($)
Sep. 30, 2025
USD ($)
May 31, 2025
Apr. 30, 2025
Dec. 31, 2024
USD ($)
property
May 31, 2024
Debt Instrument                    
Net book value of collateral       $ 3,858,900         $ 4,340,475  
Senior unsecured notes, net       $ 2,444,116            
Secured Debt                    
Debt Instrument                    
Number of properties secured | property       88         106  
Principal balance       $ 844,116         $ 1,070,336  
Net book value of collateral       1,406,755         1,290,060  
Unamortized discount       0         (101,035)  
Unamortized debt issuance costs       (24,018)         (15,716)  
Senior unsecured notes, net       820,098         953,585  
Senior Unsecured Notes                    
Debt Instrument                    
Unamortized discount       (1,796)         (2,639)  
Unamortized debt issuance costs       (17,478)         (20,042)  
Senior unsecured notes, net       $ 1,580,726         $ 1,957,319  
Secured Revolving Credit Facility Due 2029 | Secured Debt                    
Debt Instrument                    
Number of properties secured | property       14         0  
Principal balance       $ 0         $ 0  
Interest rate (as a percent)       6.47%            
Net book value of collateral       $ 326,565         $ 0  
Number of extension options | option   2                
Extension term   6 months                
Senior secured notes, zero coupon rate, due 2026 | Secured Debt                    
Debt Instrument                    
Number of properties secured | property       0         95  
Principal balance       $ 0         $ 940,534  
Interest rate (as a percent)     0.00% 0.00% 0.00% 0.00%        
Net book value of collateral       $ 0         $ 1,064,171  
Senior unsecured notes, net     $ 641,376 $ 0 $ 324,121 $ 334,370        
Accreted value increase rate       11.25%            
Equity interest in each collateral guarantee       100.00%            
Senior secured notes, 7.250% coupon rate, due 2030 | Secured Debt                    
Debt Instrument                    
Number of properties secured | property       36         0  
Principal balance       $ 375,000         $ 0  
Interest rate (as a percent)       7.25%   7.25%        
Net book value of collateral       $ 402,797         $ 0  
Equity interest in each collateral guarantee       100.00%            
Floating Rate Mortgage Loan 6.82 Percent Due March 2028 | Secured Debt                    
Debt Instrument                    
Number of properties secured | property       14         0  
Principal balance       $ 140,000         $ 0  
Interest rate (as a percent)       6.19%            
Net book value of collateral       $ 142,947         $ 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 Debt | Interest Rate Cap                    
Debt Instrument                    
Basis spread on variable rate (in percent)       4.50%            
Mortgage Notes 6.57 Percent Due June 2030 | Secured Debt                    
Debt Instrument                    
Number of properties secured | property       4         0  
Principal balance       $ 63,499         $ 0  
Interest rate (as a percent)       6.57%     6.57%      
Net book value of collateral       $ 135,772         $ 0  
Mortgage Notes 6.86 Percent Due June 2034 | Secured Debt                    
Debt Instrument                    
Number of properties secured | property       8         8  
Principal balance       $ 120,000         $ 120,000  
Interest rate (as a percent)       6.86%           6.864%
Net book value of collateral       $ 182,848         $ 191,186  
Mortgage Notes 6.22 Percent Due May 2035 | Secured Debt                    
Debt Instrument                    
Number of properties secured | property       7         0  
Principal balance       $ 108,873         $ 0  
Interest rate (as a percent)       6.22%       6.22%    
Net book value of collateral       $ 148,477         $ 0  
Mortgage Notes 6.36 Percent Due June 2035 | Secured Debt                    
Debt Instrument                    
Number of properties secured | property       2         0  
Principal balance       $ 30,284         $ 0  
Interest rate (as a percent)       6.36%     6.36%      
Net book value of collateral       $ 34,328         $ 0  
Mortgage Notes 6.44 Percent Due July 2043 | Secured Debt                    
Debt Instrument                    
Number of properties secured | property       1         1  
Principal balance       $ 5,847         $ 7,464  
Interest rate (as a percent)       6.44%            
Net book value of collateral       $ 12,893         $ 13,097  
Financial Leases 7.70 Percent Due April 2026 | Secured Debt                    
Debt Instrument                    
Number of properties secured | property       2         2  
Principal balance       $ 613         $ 2,338  
Interest rate (as a percent)       7.70%            
Net book value of collateral       $ 20,128         $ 21,606  
Financial Leases 7.70 Percent Due April 2026 | Secured Debt | Subsequent Event                    
Debt Instrument                    
Number of properties secured | property 2                  
Finance lease purchase option $ 14,500