XML 25 R15.htm IDEA: XBRL DOCUMENT v3.24.2.u1
DEBT FINANCING
 6 Months Ended
Jun. 30, 2024
Debt Disclosure [Abstract]  
DEBT FINANCING DEBT FINANCING
The Company's outstanding debt as of June 30, 2024 and December 31, 2023 is summarized as follows (dollars in thousands):
Interest Rate(1)
June 30, 2024December 31, 2023
Credit Facility:
Revolving line of credit6.71 %$222,000 $381,000 
Term loan B2.95 %145,000 275,000 
Term loan C2.93 %325,000 325,000 
Term loan D3.96 %275,000 275,000 
Term loan E4.79 %130,000 130,000 
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 
May 2026 Senior Unsecured Notes2.16 %35,000 35,000 
October 2026 Senior Unsecured Notes6.46 %65,000 65,000 
July 2028 Senior Unsecured Notes5.75 %120,000 120,000 
October 2028 Senior Unsecured Notes6.55 %100,000 100,000 
2029 Senior Unsecured Notes3.98 %100,000 100,000 
August 2030 Senior Unsecured Notes2.99 %150,000 150,000 
October 2030 Senior Unsecured Notes6.66 %35,000 35,000 
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 
October 2033 Senior Unsecured Notes6.73 %50,000 50,000 
November 2033 Senior Unsecured Notes2.96 %125,000 125,000 
2036 Senior Unsecured Notes3.06 %75,000 75,000 
Fixed rate mortgages payable3.60 %217,665 222,757 
Total principal3,374,665 3,668,757 
Unamortized debt issuance costs and debt premium, net
(8,829)(10,552)
Total debt$3,365,836 $3,658,205 
(1)Represents the effective interest rate as of June 30, 2024. 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.
As of June 30, 2024, the Company's unsecured credit facility provided for total borrowing capacity of $1.825 billion (the "credit facility") consisting of the following components: (i) a revolving line of credit (the "Revolver") which provides for a total borrowing commitment up to $950.0 million, under which the Company may borrow, repay and re-borrow amounts, (ii) a $145.0 million tranche B term loan facility (the "Term Loan B"), (iii) a $325.0 million tranche C term loan facility (the "Term Loan C"), (iv) a $275.0 million tranche D term loan facility (the "Term Loan D") and (v) a $130.0 million tranche E term loan facility (the "Term Loan E"). As of June 30, 2024, the Company had an expansion option under the credit facility, which, if exercised in full, would provide for a total credit facility of $2.370 billion.
As of June 30, 2024, the Company had outstanding letters of credit totaling $6.5 million and would have had the capacity to borrow remaining Revolver commitments of $721.5 million while remaining in compliance with the credit facility's financial covenants. At June 30, 2024, the Company was in compliance with all such covenants.
Future Debt Obligations
Based on existing debt agreements in effect as of June 30, 2024, the scheduled principal and maturity payments for the Company's outstanding borrowings are presented in the table below (dollars in thousands):
Year Ending December 31,Scheduled Principal and Maturity PaymentsAmortization of Premium and Unamortized Debt Issuance CostsTotal
Remainder of 2024$161,871 $(1,513)$160,358 
2025327,185 (2,196)324,989 
2026377,322 (1,841)375,481 
2027439,369 (1,231)438,138 
2028385,624 (990)384,634 
2029487,789 (380)487,409 
Thereafter1,195,505 (678)1,194,827 
$3,374,665 $(8,829)$3,365,836