XML 44 R34.htm IDEA: XBRL DOCUMENT v3.22.2.2
Debt - Carrying Amount (Details)
$ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Apr. 30, 2022
USD ($)
Jun. 30, 2022
Sep. 30, 2022
USD ($)
loan
Dec. 31, 2021
USD ($)
Nov. 30, 2021
USD ($)
Nov. 30, 2020
USD ($)
Feb. 28, 2019
USD ($)
Mar. 31, 2018
USD ($)
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Unamortized discount     $ (4,269) $ (4,740)        
Unamortized deferred financing costs     (13,769) (12,447)        
Total unsecured notes and term loans payable, net     2,381,962 $ 1,782,813        
Interest rate swaps that were in a liability position     0          
Credit Risk Related Contingent Features                
Derivative liabilities     0          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Remainder of 2022     80,749          
2023     45,048          
2024     315,952          
2025     276,649          
2026     550,068          
2027     869,978          
Thereafter     2,526,552          
Long-term Debt     $ 4,664,996          
Various Debt, Prepayable Twenty-Four Months Prior to Maturity                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Debt prepayment period without penalty     24 months 24 months        
Various Debt, Prepayable Thirty-Six Months Prior to Maturity                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Debt prepayment period without penalty     36 months 36 months        
Unsecured Term Loan                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount $ 600,000              
Fixed rate 3.68%              
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 600,000          
Unsecured Five Year Term Loan                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Expected repayment term of receivables 5 years 5 years            
Effective fixed rate     3.58%          
Principal amount $ 400,000              
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 400,000          
Unsecured Seven Year Term Loan                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Expected repayment term of receivables 7 years 7 years            
Effective fixed rate     3.88%          
Principal amount $ 200,000              
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 200,000          
Consolidated special purpose entities                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Aggregate investment amount     3,600,000          
Unamortized discount     (416) $ (496)        
Unamortized deferred financing costs     (21,413) (25,583)        
Total unsecured notes and term loans payable, net     2,243,167 2,425,708        
Scheduled Principal Payments                
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Remainder of 2022     5,749          
2023     22,866          
2024     22,154          
2025     20,037          
2026     17,926          
2027     9,506          
Thereafter     30,702          
Long-term Debt     128,940          
Balloon Payments                
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Remainder of 2022     75,000          
2023     22,182          
2024     293,798          
2025     256,612          
2026     532,142          
2027     860,472          
Thereafter     2,495,850          
Long-term Debt     4,536,056          
Senior Unsecured Notes                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     375,000          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 1,800,000 1,800,000        
Senior Unsecured Notes | Series A issued November 2015                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Stated interest rate (as a percent)     4.95%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 75,000 75,000        
Senior Unsecured Notes | Series B issued November 2015                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Stated interest rate (as a percent)     5.24%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 100,000 100,000        
Senior Unsecured Notes | Series C issued April 2016                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Stated interest rate (as a percent)     4.73%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 200,000 200,000        
Senior Unsecured Notes | Public Notes issued March 2018                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Stated interest rate (as a percent)     4.50%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 350,000 350,000        
Senior Unsecured Notes | Public Notes Issued February 2019                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Stated interest rate (as a percent)     4.625%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 350,000 350,000        
Senior Unsecured Notes | Public Notes Issued November 2020                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Stated interest rate (as a percent)     2.75%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 350,000 350,000        
Senior Unsecured Notes | Public Notes Issued November 2021                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Stated interest rate (as a percent)     2.70%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 375,000 375,000        
Senior Unsecured Notes | Notes Issued March 2018 99.515 Percent Of Par                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Stated interest rate (as a percent)               4.50%
Note issue price (as a percent)               99.515%
Senior Unsecured Notes | Notes Issued February 2019 99.260 Percent Of Par                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Stated interest rate (as a percent)             4.625%  
Note issue price (as a percent)             99.26%  
Senior Unsecured Notes | Notes Issued November 2020 99.558 Percent Of Par                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Stated interest rate (as a percent)           2.75%    
Note issue price (as a percent)           99.558%    
Senior Unsecured Notes | Notes Issued November 2021 99.877 Percent Of Par                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Stated interest rate (as a percent)         2.70%      
Note issue price (as a percent)         99.877%      
Public notes                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Number of facilities | loan     4          
Expected repayment term of receivables     10 years          
Principal amount         $ 375,000 $ 350,000 $ 350,000 $ 350,000
Non-recourse net-lease mortgage notes:                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Retained non-amortizing notes     $ 190,000          
Non-recourse net-lease mortgage notes: | Consolidated special purpose entities                
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     2,123,174 2,272,522        
Non-recourse net-lease mortgage notes: | Consolidated special purpose entities | Series 20141, Class A2 Due April 2024                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Amortization of deferred financing costs 800              
Principal amount $ 134,500   $ 140,000          
Interest Rate 5.00%   5.00%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       134,692        
Non-recourse net-lease mortgage notes: | Consolidated special purpose entities | Series 2018-1 Class A-1 Due October 2024                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 150,000          
Interest Rate     3.96%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 140,927 142,051        
Non-recourse net-lease mortgage notes: | Consolidated special purpose entities | Series 2018-1 Class A-3 Due October 2024                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 50,000          
Interest Rate     4.40%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 48,542 48,917        
Non-recourse net-lease mortgage notes: | Consolidated special purpose entities | Series 2015-1, Class A-2 Due April 2025                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 270,000          
Interest Rate     4.17%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 259,987 260,999        
Non-recourse net-lease mortgage notes: | Consolidated special purpose entities | Series 2016-1, Class A-1 (2016) Due Oct 2026                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 200,000          
Interest Rate     3.96%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 176,959 180,190        
Non-recourse net-lease mortgage notes: | Consolidated special purpose entities | Series 2019-1, Class A-1 Due Nov 2026                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 82,000          
Interest Rate     2.82%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 78,283 78,590        
Non-recourse net-lease mortgage notes: | Consolidated special purpose entities | Series 2019-1, Class A-3 Due Nov 2026                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 46,000          
Interest Rate     3.32%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 45,348 45,521        
Non-recourse net-lease mortgage notes: | Consolidated special purpose entities | Series 2016-1, Class A-2 (2017) Due April 2027                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 135,000          
Interest Rate     4.32%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 120,909 123,046        
Non-recourse net-lease mortgage notes: | Consolidated special purpose entities | Series 2018-1 Class A-2 Due October 2027                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 228,000          
Interest Rate     4.29%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 214,208 215,918        
Non-recourse net-lease mortgage notes: | Consolidated special purpose entities | Series 2018-1 Class A-4 Due October 2027                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 164,000          
Interest Rate     4.74%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 159,217 160,447        
Non-recourse net-lease mortgage notes: | Consolidated special purpose entities | Series 2019-1, Class A-2 Due Nov 2034                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 244,000          
Interest Rate     3.65%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 232,939 233,854        
Non-recourse net-lease mortgage notes: | Consolidated special purpose entities | Series 2019-1, Class A-4 Due Nov 2034                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 136,000          
Interest Rate     4.49%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 134,073 134,583        
Non-recourse net-lease mortgage notes: | Consolidated special purpose entities | Series 2021.1, Class A.1 Notes Due June 2028                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 168,500          
Interest Rate     2.12%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 167,447 168,079        
Non-recourse net-lease mortgage notes: | Consolidated special purpose entities | Series 2021.1, Class A.3 Notes Due June 2028                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 89,000          
Interest Rate     2.86%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 88,444 88,778        
Non-recourse net-lease mortgage notes: | Consolidated special purpose entities | Series 2021.1, Class A.2 Notes Due June 2033                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 168,500          
Interest Rate     2.96%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 167,447 168,079        
Non-recourse net-lease mortgage notes: | Consolidated special purpose entities | Series 2021.1, Class A.4 Notes Due June 2033                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 89,000          
Interest Rate     3.70%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 88,444 88,778        
Nonrecourse mortgage notes payable: | Consolidated special purpose entities                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Aggregate investment amount     250,700          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     141,822 179,265        
Nonrecourse mortgage notes payable: | Consolidated special purpose entities | $13,000 note issued May 2012                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 13,000          
Interest Rate     5.195%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       9,961        
Nonrecourse mortgage notes payable: | Consolidated special purpose entities | $26,000 note issued August 2012                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 26,000          
Interest Rate     5.05%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       20,085        
Nonrecourse mortgage notes payable: | Consolidated special purpose entities | $6,400 note issued November 2012                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 6,400          
Interest Rate     4.707%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       4,938        
Nonrecourse mortgage notes payable: | Consolidated special purpose entities | $11,895 note issued March 2013                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 11,895          
Interest Rate     4.7315%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 9,031 9,309        
Nonrecourse mortgage notes payable: | Consolidated special purpose entities | $17,500 note issued August 2013                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 17,500          
Interest Rate     5.46%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 13,832 14,212        
Nonrecourse mortgage notes payable: | Consolidated special purpose entities | $10,075 note issued March 2014                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 10,075          
Interest Rate     5.10%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 8,655 8,808        
Nonrecourse mortgage notes payable: | Consolidated special purpose entities | $65,000 note issued June 2016                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 65,000          
Interest Rate     4.75%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 58,298 59,223        
Nonrecourse mortgage notes payable: | Consolidated special purpose entities | $41,690 note issued March 2019                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 41,690          
Interest Rate     4.80%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 40,823 41,291        
Nonrecourse mortgage notes payable: | Consolidated special purpose entities | $6,944 notes issued March 2013                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 6,944          
Interest Rate     4.50%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 5,161 5,332        
Nonrecourse mortgage notes payable: | Consolidated special purpose entities | $6,350 notes issued March 2019 (assumed in December 2020)                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Interest Rate     4.64%          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt     $ 6,022 $ 6,106        
Non-recourse debt obligations | Consolidated special purpose entities | $6,350 notes issued March 2019 (assumed in December 2020)                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount     $ 6,350          
Minimum                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Maximum number of months     24 months          
Maximum                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Maximum number of months     36 months