XML 44 R27.htm IDEA: XBRL DOCUMENT v3.23.1
DEBT FINANCING (Tables)
3 Months Ended
Mar. 31, 2023
Debt Disclosure [Abstract]  
Schedule of Debt
The Company's outstanding debt as of March 31, 2023 and December 31, 2022 is summarized as follows (dollars in thousands):
Interest Rate(1)
March 31, 2023December 31, 2022
Credit Facility:
Revolving line of credit6.20 %$660,500 $496,000 
Term loan A— %— 125,000 
Term loan B3.23 %275,000 250,000 
Term loan C3.19 %325,000 225,000 
Term loan D2.92 %275,000 175,000 
 Term loan E4.91 %130,000 125,000 
2023 Term loan facility— %— 175,000 
2028 Term loan facility4.62 %75,000 75,000 
April 2029 Term loan facility4.27 %100,000 100,000 
June 2029 Term loan facility5.37 %285,000 285,000 
2026 Senior Unsecured Notes2.16 %35,000 35,000 
2029 Senior Unsecured Notes3.98 %100,000 100,000 
August 2030 Senior Unsecured Notes2.99 %150,000 150,000 
November 2030 Senior Unsecured Notes2.72 %75,000 75,000 
May 2031 Senior Unsecured Notes3.00 %90,000 90,000 
August 2031 Senior Unsecured Notes4.08 %50,000 50,000 
November 2031 Senior Unsecured Notes2.81 %175,000 175,000 
August 2032 Senior Unsecured Notes3.09 %100,000 100,000 
November 2032 Senior Unsecured Notes5.06 %200,000 200,000 
May 2033 Senior Unsecured Notes3.10 %55,000 55,000 
November 2033 Senior Unsecured Notes2.96 %125,000 125,000 
2036 Senior Unsecured Notes3.06 %75,000 75,000 
Fixed rate mortgages payable3.85 %298,428 299,570 
Total principal3,653,928 3,560,570 
Unamortized debt issuance costs and debt premium, net
(10,343)(9,391)
Total debt$3,643,585 $3,551,179 
(1)Represents the effective interest rate as of March 31, 2023. Effective interest rate incorporates the stated rate plus the impact of interest rate cash flow hedges and discount and premium amortization, if applicable. For the revolving line of credit, the effective interest rate excludes fees for unused borrowings.
Schedule of Future Debt Maturities
Based on existing debt agreements in effect as of March 31, 2023, the scheduled principal and maturity payments for the Company's outstanding borrowings are presented in the table below (in thousands):
Year Ending December 31,Scheduled Principal and Maturity PaymentsAmortization of Premium and Unamortized Debt Issuance CostsTotal
Remainder of 2023$75,671 $(2,193)$73,478 
2024296,964 (2,704)294,260 
2025327,185 (1,663)325,522 
2026312,322 (1,357)310,965 
2027747,869 (859)747,010 
2028220,624 (713)219,911 
Thereafter1,673,293 (854)1,672,439 
$3,653,928 $(10,343)$3,643,585