XML 102 R86.htm IDEA: XBRL DOCUMENT v3.25.0.1
Notes and Bonds Payable - Future Maturities (Details)
$ in Thousands
Dec. 31, 2024
USD ($)
mortage_note_payable
Dec. 31, 2023
USD ($)
Long Term Debt Maturities [Line Items]    
Number of outstanding mortgage notes | mortage_note_payable 2  
Excluded debt issuance costs $ 1,800  
Future contractual maturities of the Company's notes and bonds payable    
Debt issuance costs (1,758) $ (3,867)
NOTES AND BONDS PAYABLE 4,662,771 $ 4,994,859
2025    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES 766,375  
Net Accretion/Amortization (43,163)  
Debt issuance costs (2,020)  
NOTES AND BONDS PAYABLE $ 721,192  
% 15.50%  
2026    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES $ 778,904  
Net Accretion/Amortization (41,837)  
Debt issuance costs (1,650)  
NOTES AND BONDS PAYABLE $ 735,417  
% 15.80%  
2027    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES $ 700,000  
Net Accretion/Amortization (36,192)  
Debt issuance costs (1,519)  
NOTES AND BONDS PAYABLE $ 662,289  
% 14.20%  
2028    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES $ 600,000  
Net Accretion/Amortization (35,179)  
Debt issuance costs (707)  
NOTES AND BONDS PAYABLE $ 564,114  
% 12.10%  
2029    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES $ 0  
Net Accretion/Amortization (37,025)  
Debt issuance costs (674)  
NOTES AND BONDS PAYABLE $ (37,699)  
% (0.80%)  
2030 and thereafter    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES $ 2,049,286  
Net Accretion/Amortization (31,357)  
Debt issuance costs (471)  
NOTES AND BONDS PAYABLE $ 2,017,458  
% 43.20%  
Net of Unsecured Credit Facility    
Future contractual maturities of the Company's notes and bonds payable    
PRINCIPAL MATURITIES $ 4,894,565  
Net Accretion/Amortization (224,753)  
Debt issuance costs (7,041)  
NOTES AND BONDS PAYABLE $ 4,662,771  
% 100.00%