XML 67 R52.htm IDEA: XBRL DOCUMENT v3.20.2
Secured Notes Payable and Revolving Credit Facility, Net - Schedule of Secured Notes Payable and Revolving Credit Facility (Details)
$ in Thousands
6 Months Ended
Jun. 30, 2020
USD ($)
property
Jul. 01, 2022
Jul. 01, 2021
Dec. 01, 2020
Jul. 01, 2020
Dec. 31, 2019
USD ($)
Debt Instrument [Line Items]            
Principal balance $ 4,702,892         $ 4,653,264
Unamortized loan premium, net 4,699         6,741
Unamortized deferred loan costs, net (40,988)         (40,947)
Secured notes payable and revolving credit facility, net $ 4,666,603         4,619,058
Minimum number of separate collateral pools used to secure loans | property 1          
Secured Debt | LIBOR            
Debt Instrument [Line Items]            
Loan agreement LIBOR floor 0.00%          
Secured Debt | Term Loan at 4.55% Jun 01 2038            
Debt Instrument [Line Items]            
Principal amortization period (in years) 30 years          
Wholly Owned Subsidiaries            
Debt Instrument [Line Items]            
Principal balance $ 3,112,892         3,113,264
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 3.46% Jan 01 2024            
Debt Instrument [Line Items]            
Maturity date Jan. 01, 2024          
Principal balance $ 300,000         300,000
Fixed interest rate 3.46%          
Swap Maturity Date Jan. 01, 2022          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 3.46% Jan 01 2024 | LIBOR            
Debt Instrument [Line Items]            
Variable Interest Rate 1.55%          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 3.84% Mar 03 2025            
Debt Instrument [Line Items]            
Maturity date Mar. 03, 2025          
Principal balance $ 335,000         335,000
Fixed interest rate 3.84%          
Swap Maturity Date Mar. 01, 2023          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 3.84% Mar 03 2025 | LIBOR            
Debt Instrument [Line Items]            
Variable Interest Rate 1.30%          
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 2.76% Apr 01 2025            
Debt Instrument [Line Items]            
Maturity date Apr. 01, 2025          
Principal balance $ 102,400         102,400
Fixed interest rate 2.76%          
Swap Maturity Date Mar. 01, 2023          
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 2.76% Apr 01 2025 | LIBOR            
Debt Instrument [Line Items]            
Variable Interest Rate 1.25%          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 3.07% Aug 15 2026            
Debt Instrument [Line Items]            
Maturity date Aug. 15, 2026          
Principal balance $ 415,000         415,000
Fixed interest rate 3.07%          
Swap Maturity Date Aug. 01, 2025          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 3.07% Aug 15 2026 | LIBOR            
Debt Instrument [Line Items]            
Variable Interest Rate 1.10%          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.44% Sep 19 2026            
Debt Instrument [Line Items]            
Maturity date Sep. 19, 2026          
Principal balance $ 400,000         400,000
Fixed interest rate 2.44%          
Swap Maturity Date Sep. 01, 2024          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.44% Sep 19 2026 | LIBOR            
Debt Instrument [Line Items]            
Variable Interest Rate 1.15%          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.77% Sep 26 2026            
Debt Instrument [Line Items]            
Maturity date Sep. 26, 2026          
Principal balance $ 200,000         200,000
Fixed interest rate 2.77%          
Swap Maturity Date Oct. 01, 2024          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.77% Sep 26 2026 | LIBOR            
Debt Instrument [Line Items]            
Variable Interest Rate 1.20%          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.18% Nov 01 2026            
Debt Instrument [Line Items]            
Maturity date Nov. 01, 2026          
Principal balance $ 400,000         400,000
Fixed interest rate 2.18%          
Swap Maturity Date Oct. 01, 2024          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.18% Nov 01 2026 | LIBOR            
Debt Instrument [Line Items]            
Variable Interest Rate 1.15%          
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 3.16% Jun 01 2027            
Debt Instrument [Line Items]            
Maturity date Jun. 01, 2027          
Principal balance $ 550,000         550,000
Fixed interest rate 3.16%          
Swap Maturity Date Jun. 01, 2022          
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 3.16% Jun 01 2027 | LIBOR            
Debt Instrument [Line Items]            
Variable Interest Rate 1.37%          
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 3.26% Jun 01 2029            
Debt Instrument [Line Items]            
Maturity date Jun. 01, 2029          
Principal balance $ 255,000         255,000
Fixed interest rate 3.26%          
Swap Maturity Date Jun. 01, 2027          
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 3.26% Jun 01 2029 | LIBOR            
Debt Instrument [Line Items]            
Variable Interest Rate 0.98%          
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 2.55% Jun 01 2029            
Debt Instrument [Line Items]            
Maturity date Jun. 01, 2029          
Principal balance $ 125,000         125,000
Fixed interest rate 2.55%          
Swap Maturity Date Jun. 01, 2027          
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 2.55% Jun 01 2029 | LIBOR            
Debt Instrument [Line Items]            
Variable Interest Rate 0.98%          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 4.55% Jun 01 2038            
Debt Instrument [Line Items]            
Maturity date Jun. 01, 2038          
Principal balance $ 30,492         30,864
Fixed interest rate 4.55%          
Wholly Owned Subsidiaries | Line of Credit | Revolving Credit Facility with Maturity Aug 21 2023            
Debt Instrument [Line Items]            
Maturity date Aug. 21, 2023          
Principal balance $ 0         0
Loan agreement LIBOR floor 0.00%          
Maximum borrowing capacity $ 400,000          
Wholly Owned Subsidiaries | Line of Credit | Revolving Credit Facility with Maturity Aug 21 2023 | Minimum            
Debt Instrument [Line Items]            
Unused commitment fees (as a percent) 0.10%          
Wholly Owned Subsidiaries | Line of Credit | Revolving Credit Facility with Maturity Aug 21 2023 | Maximum            
Debt Instrument [Line Items]            
Unused commitment fees (as a percent) 0.15%          
Wholly Owned Subsidiaries | Line of Credit | Revolving Credit Facility with Maturity Aug 21 2023 | LIBOR            
Debt Instrument [Line Items]            
Variable Interest Rate 1.15%          
Consolidated JV | Secured Debt | Term Loan at 3.44% July 01 2024            
Debt Instrument [Line Items]            
Principal balance           400,000
Consolidated JV | Secured Debt | Term Loan at 2.37% Feb 28 2023            
Debt Instrument [Line Items]            
Maturity date Feb. 28, 2023          
Principal balance $ 580,000         580,000
Fixed interest rate 2.37%          
Swap Maturity Date Mar. 01, 2021          
Consolidated JV | Secured Debt | Term Loan at 2.37% Feb 28 2023 | LIBOR            
Debt Instrument [Line Items]            
Variable Interest Rate 1.40%          
Consolidated JV | Secured Debt | Term Loan at 3.47% Dec 19 2024            
Debt Instrument [Line Items]            
Maturity date Dec. 19, 2024          
Principal balance $ 400,000         400,000
Fixed interest rate 3.47%          
Swap Maturity Date Jan. 01, 2023          
Consolidated JV | Secured Debt | Term Loan at 3.47% Dec 19 2024 | LIBOR            
Debt Instrument [Line Items]            
Variable Interest Rate 1.30%          
Consolidated JV | Secured Debt | Term Loan at 3.04% May 15 2027            
Debt Instrument [Line Items]            
Maturity date May 15, 2027          
Principal balance $ 450,000         0
Fixed interest rate 3.04%          
Swap Maturity Date Apr. 01, 2025          
Consolidated JV | Secured Debt | Term Loan at 3.04% May 15 2027 | LIBOR            
Debt Instrument [Line Items]            
Variable Interest Rate 1.35%          
Consolidated JV | Secured Debt | Term Loan at 3.25% Jun 01 2029            
Debt Instrument [Line Items]            
Maturity date Jun. 01, 2029          
Principal balance $ 160,000         $ 160,000
Fixed interest rate 3.25%          
Swap Maturity Date Jul. 01, 2027          
Consolidated JV | Secured Debt | Term Loan at 3.25% Jun 01 2029 | LIBOR            
Debt Instrument [Line Items]            
Variable Interest Rate 0.98%          
Forecast | Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.77% Sep 26 2026            
Debt Instrument [Line Items]            
Fixed interest rate         2.36%  
Forecast | Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.18% Nov 01 2026            
Debt Instrument [Line Items]            
Fixed interest rate     2.31%      
Forecast | Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 2.55% Jun 01 2029            
Debt Instrument [Line Items]            
Fixed interest rate       3.25%    
Forecast | Wholly Owned Subsidiaries | Secured Debt | Term Loan at 3.04% May 15 2027            
Debt Instrument [Line Items]            
Fixed interest rate   2.26%