XML 98 R85.htm IDEA: XBRL DOCUMENT v3.22.4
Notes and Bonds Payable - Future Maturities (Details)
$ in Thousands
Dec. 31, 2022
USD ($)
mortage_note_payable
Dec. 31, 2021
USD ($)
Long Term Debt Maturities [Line Items]    
Number of outstanding mortgage notes | mortage_note_payable 6  
Excluded debt issuance costs $ 6,000  
Future contractual maturities of the Company's notes and bonds payable    
Debt issuance costs (5,977) $ (1,813)
Notes and bonds payable 5,351,827 $ 1,801,325
2023    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES 368,880  
Net Accretion/Amortization (38,805)  
Debt issuance costs (3,258)  
Notes and bonds payable $ 326,817  
% 6.10%  
2024    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES $ 225,352  
Net Accretion/Amortization (40,922)  
Debt issuance costs (2,211)  
Notes and bonds payable $ 182,219  
% 3.40%  
2025    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES $ 951,250  
Net Accretion/Amortization (43,193)  
Debt issuance costs (1,851)  
Notes and bonds payable $ 906,206  
% 16.90%  
2026    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES $ 773,640  
Net Accretion/Amortization (41,798)  
Debt issuance costs (1,636)  
Notes and bonds payable $ 730,206  
% 13.60%  
2027    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES $ 700,000  
Net Accretion/Amortization (36,192)  
Debt issuance costs (1,518)  
Notes and bonds payable $ 662,290  
% 12.40%  
2028 and thereafter    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES $ 2,649,500  
Net Accretion/Amortization (103,561)  
Debt issuance costs (1,850)  
Notes and bonds payable $ 2,544,089  
% 47.60%  
Net of Unsecured Credit Facility    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES $ 5,668,622  
Net Accretion/Amortization (304,471)  
Debt issuance costs (12,324)  
Notes and bonds payable $ 5,351,827  
% 100.00%