XML 90 R57.htm IDEA: XBRL DOCUMENT v3.25.0.1
NOTES PAYABLE - Additional Information (Details)
12 Months Ended
Dec. 20, 2024
USD ($)
Dec. 19, 2024
Nov. 22, 2024
USD ($)
property
Nov. 15, 2024
USD ($)
Nov. 06, 2024
USD ($)
Aug. 01, 2024
Jul. 30, 2024
USD ($)
Feb. 21, 2024
USD ($)
Feb. 09, 2024
USD ($)
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Aug. 23, 2024
USD ($)
Jul. 15, 2024
USD ($)
May 10, 2024
USD ($)
Feb. 06, 2024
USD ($)
Debt Instrument [Line Items]                                
Debt obligations coming due during the 12-month period                   $ 467,000,000            
Long term debt, remaining term                   12 months            
Interest expense                   $ 126,588,000 $ 120,475,000 $ 60,259,000        
Amortization of deferred financing costs                   9,524,000 4,243,000 3,940,000        
Interest payable, current                   8,600,000 9,900,000          
Long-term debt                   1,442,661,000 1,735,896,000          
Total notes payable principal outstanding                   1,451,063,000 1,738,613,000          
Mortgages                                
Debt Instrument [Line Items]                                
Debt obligations coming due during the 12-month period                   $ 467,000,000            
Long term debt, remaining term                   12 months            
Amended and Restated Portfolio Loan Facility                                
Debt Instrument [Line Items]                                
Other indebtedness demand made or guaranteed, amount                               $ 5,000,000
Cash sweep collateral account deposit                           $ 5,000,000   5,000,000
Amended and Restated Portfolio Loan Facility | Line of Credit                                
Debt Instrument [Line Items]                                
Long-term debt                   $ 460,900,000            
Repayments of debt       $ 140,400,000                        
Basis spread on variable rate           1.80%                    
Debt instrument, basis spread adjustment on variable rate           0.10%                    
Other indebtedness demand made or guaranteed, amount                           $ 5,000,000    
Amended and Restated Portfolio Loan Facility | Secured Debt                                
Debt Instrument [Line Items]                                
Minimum equity and debt raise                               $ 100,000,000
Debt instrument, excess cash flow deposit requirement, percentage                               100.00%
Total notes payable principal outstanding                   460,938,000 601,288,000          
Modified Portfolio Revolving Loan Facility | Loan Borrower                                
Debt Instrument [Line Items]                                
Debt instrument, covenant, approved holdback costs                 $ 10,000,000              
Modified Portfolio Revolving Loan Facility | Loan Guarantor                                
Debt Instrument [Line Items]                                
Debt instrument, covenant, approved holdback costs                 $ 6,200,000              
Modified Portfolio Revolving Loan Facility | Loan Guarantor and Loan Borrower                                
Debt Instrument [Line Items]                                
Debt instrument, hold costs available for future disbursement                   6,700,000            
Modified Portfolio Revolving Loan Facility | Secured Debt                                
Debt Instrument [Line Items]                                
Repayments of debt               $ 46,200,000                
Basis spread on variable rate                 3.00%              
Total notes payable principal outstanding               $ 203,000,000   209,789,000 249,145,000          
Debt instrument, periodic payment, principal                 $ 880,900              
Credit Facility | Line of Credit                                
Debt Instrument [Line Items]                                
Maximum borrowing capacity                             $ 62,900,000  
Third Modification of Credit Facility | Line of Credit                                
Debt Instrument [Line Items]                                
Basis spread on variable rate             3.00%                  
Third Modification of Credit Facility | Line of Credit | Debt Covenant Period Two                                
Debt Instrument [Line Items]                                
Minimum equity and debt raise             $ 100,000,000                  
Sixth Modification of Credit Facility | Line of Credit | Debt Covenant Period One                                
Debt Instrument [Line Items]                                
Debt instrument, covenant, required property sale, number | property     1                          
Debt instrument, covenant, required debt pay down, maximum amount     $ 25,400,000                          
Debt instrument, covenant, required maximum principal balance     $ 37,500,000                          
Sixth Modification of Credit Facility | Line of Credit | Debt Covenant Period Two                                
Debt Instrument [Line Items]                                
Debt instrument, covenant, required property sale, number | property     1                          
Debt instrument, covenant, required maximum principal balance     $ 27,500,000                          
Debt instrument, covenant, debt paydown requirement, precent of property sale proceed     0.50                          
Sixth Modification of Credit Facility | Line of Credit | Debt Covenant Period Three                                
Debt Instrument [Line Items]                                
Debt instrument, covenant, required property sale, number | property     3                          
Debt instrument, covenant, debt paydown requirement, precent of property sale proceed     1                          
Fourth Extension Agreement | Line of Credit | Debt Covenant Period Two                                
Debt Instrument [Line Items]                                
Minimum equity and debt raise                         $ 100,000,000      
3001 & 3003 Washington Mortgage Loan | Mortgages                                
Debt Instrument [Line Items]                                
Basis spread on variable rate         2.90%                      
Debt instrument, basis spread adjustment on variable rate         0.10%                      
Debt instrument, excess cash flow deposit requirement, percentage         100.00%                      
Other indebtedness demand made or guaranteed, amount         $ 5,000,000                      
Total notes payable principal outstanding                   138,807,000 140,410,000          
Accenture Tower Revolving Loan                                
Debt Instrument [Line Items]                                
Debt instrument, asset management fees, percentage 0.90                              
Debt instrument, remaining of asset management fees, percentage 0.10                              
Accenture Tower Revolving Loan | Secured Debt                                
Debt Instrument [Line Items]                                
Long-term debt $ 306,000,000                 307,100,000            
Basis spread on variable rate 3.00% 2.35%                            
Total notes payable principal outstanding                   $ 307,097,000 306,000,000          
Accenture Tower Revolving Loan | Secured Debt | Maximum                                
Debt Instrument [Line Items]                                
Maximum borrowing capacity $ 322,000,000                              
Accenture Tower Revolving Loan | Secured Debt | Revolving Credit Facility                                
Debt Instrument [Line Items]                                
Extension period                   12 months            
Accenture Tower Revolving Loan | Mortgages                                
Debt Instrument [Line Items]                                
Debt instrument, excess cash flow deposit requirement, percentage 100.00%                              
Other indebtedness demand made or guaranteed, amount $ 5,000,000                              
New Availability on Accenture Tower Revolving Loan | Secured Debt                                
Debt Instrument [Line Items]                                
Line of credit facility, additional borrowing capacity $ 16,000,000                 $ 14,900,000            
Interest Expense                                
Debt Instrument [Line Items]                                
Amortization of deferred financing costs                   $ 9,500,000 $ 4,200,000 $ 3,900,000