XML 57 R41.htm IDEA: XBRL DOCUMENT v3.25.0.1
DEBT (Tables)
12 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
Schedule of Debt
The Company’s secured debt consists of the following (dollars in thousands):
Principal Balance as of December 31, (1)
As of December 31, 2024
Weighted Average Interest Rate
Weighted Average Effective Interest Rate (2)
Interest Rate Type
2024
2023
Maturity Date
Fixed Rate$46,110 $48,143 2.85 %3.35 %May 2031 - 
August 2051
(1)    Principal balance does not include deferred financing costs, net of $0.8 million as of each of December 31, 2024 and 2023.
(2)    Weighted average effective interest rate includes private mortgage insurance.
The Company’s senior unsecured notes consist of the following (dollars in thousands):
Principal Balance as of December 31, (1)
TitleMaturity Date
2024
2023
5.125% senior unsecured notes due 2026 (“2026 Notes”)
August 15, 2026$500,000 $500,000 
5.88% senior unsecured notes due 2027 (“2027 Notes”)
May 17, 2027100,000 100,000 
3.90% senior unsecured notes due 2029 (“2029 Notes”)
October 15, 2029350,000 350,000 
3.20% senior unsecured notes due 2031 (“2031 Notes”)
December 1, 2031800,000 800,000 
$1,750,000 $1,750,000 
(1)    Principal balance does not include discount, net of $5.0 million and deferred financing costs, net of $9.0 million as of December 31, 2024 and does not include discount, net of $4.3 million and deferred financing costs, net of $10.5 million as of December 31, 2023. In addition, the weighted average effective interest rate as of December 31, 2024 was 4.01%.
Schedule of Maturities for Outstanding Debt
The following is a schedule of maturities for the Company’s outstanding debt as of December 31, 2024 (in thousands):
Secured
Indebtedness
Revolving
Credit Facility (1)
Term LoansSenior NotesTotal
2025$2,089 $— $— $— $2,089 
20262,147 — — 500,000 502,147 
20272,206 106,554 — 100,000 208,760 
20282,266 — 534,370 — 536,636 
20292,328 — — 350,000 352,328 
Thereafter35,074 — — 800,000 835,074 
Total Debt46,110 106,554 534,370 1,750,000 2,437,034 
Discount, net— — — (5,022)(5,022)
Deferred financing costs, net(794)— (4,617)(8,953)(14,364)
Total Debt, Net$45,316 $106,554 $529,753 $1,736,025 $2,417,648 
(1)    Revolving Credit Facility is subject to two six-month extension options.