XML 45 R35.htm IDEA: XBRL DOCUMENT v3.22.2.2
Debt - Components of Debt (Details)
9 Months Ended
Sep. 23, 2021
USD ($)
Sep. 30, 2022
USD ($)
Sep. 30, 2022
USD ($)
Sep. 30, 2022
USD ($)
extension
Sep. 30, 2022
USD ($)
extensionOption
Jan. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Dec. 01, 2021
USD ($)
Feb. 28, 2021
Jan. 31, 2021
Dec. 31, 2020
Debt Instrument [Line Items]                      
Total debt   $ 2,418,770,000 $ 2,418,770,000 $ 2,418,770,000 $ 2,418,770,000   $ 2,441,888,000        
Unsecured term loans | Revolving credit facilities                      
Debt Instrument [Line Items]                      
Debt   0 0 0 0   0        
Unsecured term loans | Revolving credit facilities | Senior Unsecured Revolving Credit Facility Due January 2022                      
Debt Instrument [Line Items]                      
Maximum borrowing capacity           $ 39,000,000          
Unsecured term loans | Revolving credit facilities | Senior Unsecured Revolving Credit Facility Due March 2023                      
Debt Instrument [Line Items]                      
Debt   0 0 0 0   0        
Maximum borrowing capacity   $ 611,000,000 611,000,000 $ 611,000,000 $ 611,000,000            
Number of extension periods       2 2            
Extension term   6 months                  
Unsecured term loans | Revolving credit facilities | PHL unsecured credit facility                      
Debt Instrument [Line Items]                      
Debt   $ 0 0 $ 0 $ 0   0        
Maximum borrowing capacity   $ 20,000,000 20,000,000 20,000,000 20,000,000            
Unsecured term loans | Revolving credit facilities | Tranche 2021 Extended                      
Debt Instrument [Line Items]                      
Extension term   1 year                  
Unsecured term loans | Revolving credit facilities | Tranche 2022                      
Debt Instrument [Line Items]                      
Extension term   1 year                  
Unsecured term loans | Unsecured term loans                      
Debt Instrument [Line Items]                      
Debt   $ 1,406,741,000 1,406,741,000 1,406,741,000 1,406,741,000   1,433,068,000        
Deferred financing costs, net   (3,083,000) (3,083,000) (3,083,000) (3,083,000)   (5,812,000)        
Total debt   1,403,658,000 1,403,658,000 1,403,658,000 1,403,658,000   1,427,256,000        
Borrowings, fixed interest rate   $ 1,000,000,000 $ 1,000,000,000 $ 1,000,000,000 $ 1,000,000,000   $ 1,300,000,000        
Weighted-average fixed interest rate   3.86% 3.86% 3.86% 3.86%   4.06%        
Amount of debt bearing variable interest   $ 366,700,000 $ 366,700,000 $ 366,700,000 $ 366,700,000   $ 113,100,000        
Weighted-average floating interest rate   5.46% 5.46% 5.46% 5.46%   2.64%        
Unsecured term loans | Unsecured term loans | First Term Loan                      
Debt Instrument [Line Items]                      
Debt   $ 26,000,000 $ 26,000,000 $ 26,000,000 $ 26,000,000   $ 26,000,000        
Unsecured term loans | Unsecured term loans | First Term Loan Extended                      
Debt Instrument [Line Items]                      
Debt   274,000,000 274,000,000 274,000,000 274,000,000   274,000,000        
Unsecured term loans | Unsecured term loans | Second Term Loan                      
Debt Instrument [Line Items]                      
Debt   0 0 0 0   26,327,000        
Unsecured term loans | Unsecured term loans | Fourth Term Loan                      
Debt Instrument [Line Items]                      
Debt   110,000,000 110,000,000 110,000,000 110,000,000   110,000,000        
Unsecured term loans | Unsecured term loans | Sixth Term Loan                      
Debt Instrument [Line Items]                      
Debt   996,741,000 996,741,000 996,741,000 996,741,000   996,741,000        
Unsecured term loans | Unsecured term loans | Tranche 2021 Extended                      
Debt Instrument [Line Items]                      
Debt   82,071,000 82,071,000 82,071,000 82,071,000   82,071,000        
Long term debt, option to extend, amount   69,800,000 69,800,000 69,800,000 69,800,000            
Unsecured term loans | Unsecured term loans | Tranche 2022                      
Debt Instrument [Line Items]                      
Debt   114,670,000 114,670,000 114,670,000 114,670,000   114,670,000        
Long term debt, option to extend, amount   93,000,000 93,000,000 93,000,000 93,000,000            
Unsecured term loans | Unsecured term loans | Tranche 2023                      
Debt Instrument [Line Items]                      
Debt   400,000,000 400,000,000 400,000,000 400,000,000   400,000,000        
Unsecured term loans | Unsecured term loans | Tranche 2024                      
Debt Instrument [Line Items]                      
Debt   $ 400,000,000 $ 400,000,000 $ 400,000,000 $ 400,000,000   400,000,000        
Convertible senior notes                      
Debt Instrument [Line Items]                      
Interest Rate   1.75% 1.75% 1.75% 1.75%           1.75%
Debt   $ 750,000,000 $ 750,000,000 $ 750,000,000 $ 750,000,000   750,000,000        
Debt premium (discount), net   9,849,000 9,849,000 9,849,000 9,849,000   11,605,000        
Deferred financing costs, net   (13,746,000) (13,746,000) (13,746,000) (13,746,000)   (16,204,000)        
Total debt   746,103,000 746,103,000 746,103,000 746,103,000   745,401,000        
Senior unsecured notes                      
Debt Instrument [Line Items]                      
Debt   50,000,000 50,000,000 50,000,000 50,000,000   50,000,000        
Deferred financing costs, net   (101,000) (101,000) (101,000) (101,000)   (162,000)        
Total debt   $ 49,899,000 $ 49,899,000 $ 49,899,000 $ 49,899,000   49,838,000        
Senior unsecured notes | Series A Notes                      
Debt Instrument [Line Items]                      
Interest Rate   5.15% 5.15% 5.15% 5.15%       5.15% 4.70%  
Debt   $ 47,600,000 $ 47,600,000 $ 47,600,000 $ 47,600,000   47,600,000        
Senior unsecured notes | Series B Notes                      
Debt Instrument [Line Items]                      
Interest Rate   5.38% 5.38% 5.38% 5.38%       5.38% 4.93%  
Debt   $ 2,400,000 $ 2,400,000 $ 2,400,000 $ 2,400,000   2,400,000        
Mortgage loans                      
Debt Instrument [Line Items]                      
Debt   221,460,000 221,460,000 221,460,000 221,460,000   222,873,000        
Debt premium (discount), net   (1,872,000) (1,872,000) (1,872,000) (1,872,000)   (2,735,000)        
Deferred financing costs, net   (478,000) (478,000) (478,000) (478,000)   (745,000)        
Total debt   219,110,000 219,110,000 219,110,000 219,110,000   219,393,000        
Mortgage loans | Margaritaville Hollywood Beach Resort                      
Debt Instrument [Line Items]                      
Debt $ 161,500,000 $ 161,500,000 $ 161,500,000 $ 161,500,000 $ 161,500,000   161,500,000        
Extension term 1 year                    
Basis spread on variable rate 2.37%   2.37%                
Mortgage loans | Estancia La Jolla Hotel & Spa                      
Debt Instrument [Line Items]                      
Interest Rate   5.07% 5.07% 5.07% 5.07%            
Debt   $ 59,960,000 $ 59,960,000 $ 59,960,000 $ 59,960,000   $ 61,373,000 $ 61,700,000