XML 46 R32.htm IDEA: XBRL DOCUMENT v3.25.4
Debt (Tables)
12 Months Ended
Dec. 31, 2025
Debt Disclosure [Abstract]  
Schedule of Debt
Debt consists of the following (in thousands):
Amounts Outstanding as of
Contractual Maturity Date
Fully Extended Maturity Date (1)
Interest Rate (2)
Hedged Interest Rate (3)
December 31, 2025December 31, 2024
Debt:
2028 Term LoanFebruary 11, 20284.82%3.58%$200,000 $200,000 
2029 Term LoanJuly 3, 2026January 3, 20294.72%4.69%250,000 250,000 
2030 Term Loan AJanuary 15, 2029January 15, 20304.61%3.35%175,000 175,000 
2030 Term Loan BJanuary 15, 2029January 15, 20304.71%4.82%175,000 — 
2031 Term LoanMarch 25, 20314.71%4.39%200,000 — 
2032 Term LoanSeptember 24, 20325.01%4.70%100,000 — 
RevolverJanuary 15, 2029January 15, 20304.61%— 239,000 
Mortgage NoteNovember 1, 20274.53%8,042 8,205 
Total debt1,108,042 872,205 
Unamortized discount and debt issuance costs(6,897)(2,744)
Unamortized deferred financing costs, net (4)
(5,657)(1,200)
Total debt, net$1,095,488 $868,261 
(1) Date represents the fully extended maturity date available to the Company, subject to certain conditions, under each related debt instrument.
(2) Represents the stated interest rate within the respective debt agreement as of December 31, 2025. The term loans and Revolver bear a floating interest rate (SOFR) plus the applicable margin as described further in “Note 6 – Debt”.
(3) Represents the weighted-average hedged fixed rate plus the applicable margin as of December 31, 2025, as described further in “Note 6 – Debt” and “Note 7 – Derivative Financial Instruments.”
(4) The Company records deferred financing costs associated with the Revolver and loan commitment fees associated with the 2032 Term Loan in other assets, net in the consolidated balance sheets. The Company reclassified the net amount of loan commitment fees associated with the 2029 Term Loan from other assets, net to debt issuance costs upon the $100.0 million draw under the 2029 Term Loan.
Schedule of Maturities of Long-term Debt
Payments on the 2028 Term Loan, 2029 Term Loan, 2030 Term Loan A, 2030 Term Loan B, 2031 Term Loan, and 2032 Term Loan are interest-only through maturity. As of December 31, 2025, scheduled debt maturities, including balloon payments, are as follows (in thousands):

Scheduled Principal Payment
Balloon Payment (1)
Total
2026$178 $250,000 $250,178 
2027170 7,694 7,864 
2028— 200,000 200,000 
2029— 350,000 350,000 
2030— — — 
Thereafter— 300,000 300,000 
Total$348 $1,107,694 $1,108,042 
Interest Income and Interest Expense Disclosure
The following table is a summary of the components of interest expense related to the Company’s borrowings (in thousands):

Year Ended December 31,
202520242023
Revolving credit facilities (1)
$5,628 $6,879 $5,492 
Term loans (2)
39,346 25,315 14,518 
Mortgage note payable373 380 387 
Non-cash:
Amortization of deferred financing costs1,231 794 898 
Amortization of debt discount and debt issuance costs, net2,019 1,551 947 
Amortization of deferred losses (gains) on interest rate swaps
2,859 (3,789)(2,124)
Capitalized interest(154)(806)(1,060)
Total interest expense, net$51,302 $30,324 $19,058 
(1) Includes facility fees of approximately $0.8 million, $0.6 million, and $0.6 million for the years ended December 31, 2025, 2024, and 2023, respectively.
(2) Includes the effects of interest rate hedges.