XML 75 R50.htm IDEA: XBRL DOCUMENT v3.20.1
Secured Notes Payable and Revolving Credit Facility, Net - Schedule of Secured Notes Payable and Revolving Credit Facility (Details)
$ in Thousands
3 Months Ended
Mar. 31, 2020
USD ($)
property
Jul. 01, 2021
Dec. 01, 2020
Jul. 01, 2020
Apr. 01, 2020
Dec. 31, 2019
USD ($)
Debt Instrument [Line Items]            
Principal Balance $ 4,653,079         $ 4,653,264
Unamortized loan premium, net 6,526         6,741
Unamortized deferred loan costs, net (39,390)         (40,947)
Total Consolidated Debt, Net $ 4,620,215         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 $ 3,113,079         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
Variable Interest Rate LIBOR + 1.55%          
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
Variable Interest Rate LIBOR + 1.30%          
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
Variable Interest Rate LIBOR + 1.25%          
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 2.58% Aug 15 2026            
Debt Instrument [Line Items]            
Maturity Date Aug. 15, 2026          
Principal Balance $ 415,000         415,000
Variable Interest Rate LIBOR + 1.10%          
Fixed Interest Rate 2.58%          
Swap Maturity Date Aug. 01, 2025          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.58% 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
Variable Interest Rate LIBOR + 1.15%          
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
Variable Interest Rate LIBOR + 1.20%          
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
Variable Interest Rate LIBOR + 1.15%          
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
Variable Interest Rate LIBOR + 1.37%          
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
Variable Interest Rate LIBOR + 0.98%          
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
Variable Interest Rate LIBOR + 0.98%          
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 $ 30,679         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
Variable Interest Rate LIBOR + 1.15%          
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 2.37% Feb 28 2023            
Debt Instrument [Line Items]            
Maturity Date Feb. 28, 2023          
Principal Balance $ 580,000         580,000
Variable Interest Rate LIBOR + 1.40%          
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 3.44% July 01 2024            
Debt Instrument [Line Items]            
Maturity Date Jul. 01, 2024          
Principal Balance $ 400,000         400,000
Variable Interest Rate LIBOR + 1.65%          
Fixed Interest Rate 3.44%          
Swap Maturity Date Jul. 01, 2022          
Consolidated JV | Secured Debt | Term Loan at 3.44% July 01 2024 | LIBOR            
Debt Instrument [Line Items]            
Variable Interest Rate 1.65%          
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
Variable Interest Rate LIBOR + 1.30%          
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 3.25% Jun 01 2029            
Debt Instrument [Line Items]            
Maturity Date Jun. 01, 2029          
Principal Balance $ 160,000         $ 160,000
Variable Interest Rate LIBOR + 0.98%          
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 2.58% Aug 15 2026            
Debt Instrument [Line Items]            
Fixed Interest Rate         3.07%  
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%