XML 63 R52.htm IDEA: XBRL DOCUMENT v3.22.2
DEBT, NET - Schedule of Debt (Details) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2022
Dec. 31, 2021
Debt Instrument [Line Items]    
Debt $ 3,563,541 $ 3,284,694
Less: Debt issuance costs (65,975) (64,483)
Total debt, net 3,497,566 3,220,211
Total debt due within one year 339,805 100,527
Loans payable    
Debt Instrument [Line Items]    
Debt 620,355 341,100
Loans payable | DRP Revolver    
Debt Instrument [Line Items]    
Total debt, net $ 25,000 25,000
Basis spread 2.75%  
Quarterly commitment fee rate 1.00%  
Loans payable | EB-5 Loan Agreement    
Debt Instrument [Line Items]    
Total debt, net $ 35,550 26,100
Bonds payable    
Debt Instrument [Line Items]    
Debt $ 2,943,186 2,943,594
Bonds payable | EB-5 Loan Agreement    
Debt Instrument [Line Items]    
Stated percentage 5.75%  
Bonds payable | Series 2020 Bonds    
Debt Instrument [Line Items]    
Debt $ 263,980 263,980
Bonds payable | Series 2020 Bonds Due 2035    
Debt Instrument [Line Items]    
Stated percentage 3.625%  
Bonds payable | Series 2020 Bonds Due 2050    
Debt Instrument [Line Items]    
Stated percentage 4.00%  
Bonds payable | Series 2020 Bonds Due 2025    
Debt Instrument [Line Items]    
Stated percentage 6.00%  
Bonds payable | Series 2021 Bonds    
Debt Instrument [Line Items]    
Debt $ 425,000 425,000
Unamortized premium $ 2,255 2,416
Bonds payable | Series 2021A Bonds Due 2026 Through 2041    
Debt Instrument [Line Items]    
Stated percentage 1.875%  
Bonds payable | Series 2021B Bonds    
Debt Instrument [Line Items]    
Stated percentage 4.10%  
Bonds payable | Series 2021A Bonds Due 2050    
Debt Instrument [Line Items]    
Stated percentage 3.00%  
Bonds payable | Senior Notes Due 2025    
Debt Instrument [Line Items]    
Total debt, net $ 851,951 852,198
Stated percentage 6.50%  
Unamortized discount $ 3,090 3,509
Unamortized premium 5,041 5,707
Bonds payable | Senior Notes due 2027    
Debt Instrument [Line Items]    
Total debt, net $ 400,000 400,000
Stated percentage 9.75%  
Bonds payable | Senior Notes due 2028    
Debt Instrument [Line Items]    
Total debt, net $ 1,002,255 1,002,416
Stated percentage 5.50%  
Revolving Credit Facility | Loans payable    
Debt Instrument [Line Items]    
Total debt, net $ 220,000 189,473
Basis spread 2.00%  
Quarterly commitment fee rate 0.50%  
2021 Bridge Loans | Loans payable    
Debt Instrument [Line Items]    
Total debt, net $ 339,805 $ 100,527
Adjusted Eurodollar Rate | Revolving Credit Facility | Loans payable    
Debt Instrument [Line Items]    
Basis spread 3.00%  
Eurodollar | Loans payable | DRP Revolver    
Debt Instrument [Line Items]    
Basis spread 3.75%  
Base Rate | Loans payable | 2021 Bridge Loans    
Debt Instrument [Line Items]    
Stated percentage 1.75%  
Adjusted Term SOFR Rate | Loans payable | 2021 Bridge Loans    
Debt Instrument [Line Items]    
Stated percentage 2.75%