XML 107 R85.htm IDEA: XBRL DOCUMENT v3.25.0.1
Senior Unsecured Notes and Secured Debt - Annual Principal Payments Due on Debt Obligations (Details)
£ in Thousands
12 Months Ended
Dec. 31, 2024
USD ($)
term
Dec. 31, 2024
CAD ($)
term
Dec. 31, 2024
GBP (£)
term
Dec. 31, 2023
USD ($)
May 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Principal payments due on debt obligations              
2025 $ 1,476,034,000            
2026 926,754,000            
2027 2,140,081,000            
2028 2,633,628,000            
2029 2,477,703,000            
Thereafter 6,139,488,000            
Total principal balance 15,793,688,000            
Unamortized discounts and premiums, net (21,972,000)            
Less: unamortized debt issuance costs (92,331,000)            
Fair value adjustments and other, net (179,128,000)            
Total carrying value of debt 15,500,257,000            
Senior Unsecured Notes              
Principal payments due on debt obligations              
2025 1,260,000,000            
2026 700,000,000            
2027 1,881,865,000            
2028 2,473,600,000            
2029 2,085,000,000            
Thereafter 4,926,000,000            
Total principal balance 13,326,465,000     $ 13,699,619,000   $ 12,584,529,000 $ 11,707,961,000
Unamortized discounts and premiums, net (21,972,000)            
Less: unamortized debt issuance costs (76,445,000)            
Fair value adjustments and other, net (65,946,000)            
Total carrying value of debt $ 13,162,102,000            
Senior Unsecured Notes and Secured Debt Textual [Abstract]              
Weighted average interest rate, at point in time 3.81% 3.81% 3.81% 4.05%   4.06%  
Senior Unsecured Notes | Minimum              
Senior Unsecured Notes and Secured Debt Textual [Abstract]              
Interest rate 2.05% 2.05% 2.05%        
Senior Unsecured Notes | Maximum              
Senior Unsecured Notes and Secured Debt Textual [Abstract]              
Interest rate 6.50% 6.50% 6.50%        
Secured Debt              
Principal payments due on debt obligations              
2025 $ 216,034,000            
2026 226,754,000            
2027 258,216,000            
2028 160,028,000            
2029 392,703,000            
Thereafter 1,213,488,000            
Total principal balance 2,467,223,000     $ 2,222,445,000   $ 2,129,954,000 $ 2,202,312,000
Unamortized discounts and premiums, net 0            
Less: unamortized debt issuance costs (15,886,000)            
Fair value adjustments and other, net (113,182,000)            
Total carrying value of debt $ 2,338,155,000            
Senior Unsecured Notes and Secured Debt Textual [Abstract]              
Weighted average interest rate, at point in time 4.17% 4.17% 4.17% 4.76%   4.33%  
Carrying value of properties securing the debt $ 6,520,190,000            
Secured Debt | Minimum              
Senior Unsecured Notes and Secured Debt Textual [Abstract]              
Interest rate 1.31% 1.31% 1.31%        
Secured Debt | Maximum              
Senior Unsecured Notes and Secured Debt Textual [Abstract]              
Interest rate 6.67% 6.67% 6.67%        
Term Loan | Senior Unsecured Notes              
Senior Unsecured Notes and Secured Debt Textual [Abstract]              
Principal $ 173,575,000 $ 250,000,000          
Number of successive terms | term 2 2 2        
Successive term 6 months            
Term Loan | SOFR | Senior Unsecured Notes              
Senior Unsecured Notes and Secured Debt Textual [Abstract]              
Interest rate margin 0.85%            
Effective rate 5.35% 5.35% 5.35%        
Term Loan | Canadian Dealer Offered Rate | Senior Unsecured Notes              
Senior Unsecured Notes and Secured Debt Textual [Abstract]              
Interest rate margin 0.85%            
Effective rate 4.48% 4.48% 4.48%        
2.95% Senior Unsecured Notes Due 2027 | Senior Unsecured Notes              
Senior Unsecured Notes and Secured Debt Textual [Abstract]              
Interest rate 2.95% 2.95% 2.95%        
Principal $ 208,290,000 $ 300,000,000          
UK Debt Due 2028 | Senior Unsecured Notes              
Senior Unsecured Notes and Secured Debt Textual [Abstract]              
Interest rate 4.80% 4.80% 4.80%        
Principal $ 688,600,000   £ 550,000        
4.50% Senior Unsecured Notes Due 2034 | Senior Unsecured Notes              
Senior Unsecured Notes and Secured Debt Textual [Abstract]              
Interest rate 4.50% 4.50% 4.50%        
Principal $ 626,000,000   £ 500,000        
2.750% Senior Unsecured Notes Due 2028 | Senior Unsecured Notes              
Senior Unsecured Notes and Secured Debt Textual [Abstract]              
Interest rate         2.75%    
Principal         $ 1,035,000,000    
Unsecured term credit facility Matures July 19 2023 | Senior Unsecured Notes              
Senior Unsecured Notes and Secured Debt Textual [Abstract]              
Principal $ 1,000,000,000