XML 51 R34.htm IDEA: XBRL DOCUMENT v3.25.0.1
Indebtedness (Tables)
12 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
Summary of Unsecured and Secured Indebtedness

The following table discloses certain information regarding the Company’s unsecured and secured indebtedness (in thousands):

 

 

 

Carrying Value at
December 31,

 

 

Interest Rate(A) at
December 31,

 

Maturity Date at

 

 

2024

 

 

2023

 

 

2024

 

2023

 

December 31, 2024

Unsecured indebtedness:

 

 

 

 

 

 

 

 

 

 

 

 

Senior Notes

 

$

 

 

$

1,307,142

 

 

N/A

 

3.625%–4.70%

 

N/A

Senior Notes  discount, net

 

 

 

 

 

(1,384

)

 

 

 

 

 

 

Net unamortized debt issuance costs

 

 

 

 

(2,515

)

 

 

 

 

 

 

Total Senior Notes(B)

 

$

 

 

$

1,303,243

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term Loan

 

$

 

 

$

200,000

 

 

N/A

 

4.0% (C)

 

N/A

Net unamortized debt issuance costs

 

 

 

 

(1,144

)

 

 

 

 

 

 

Total Term Loan

 

$

 

 

$

198,856

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured indebtedness:

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Indebtedness  Fixed Rate

 

$

99,862

 

 

$

100,000

 

 

6.7%

 

6.7%

 

November 2028

Mortgage Indebtedness  Variable Rate

 

 

206,900

 

 

 

 

 

7.1%

 

N/A

 

September 2026

Net unamortized debt issuance costs

 

 

(5,389

)

 

 

(1,582

)

 

 

 

 

 

 

Total Mortgage Indebtedness

 

$

301,373

 

 

$

98,418

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total indebtedness

 

$

301,373

 

 

$

1,600,517

 

 

 

 

 

 

 

(A)
The interest rates reflected above for the Senior Notes represented the range of the coupon rate of the notes outstanding. The interest rate on variable-rate debt was calculated using the base rate and spread effective December 31, 2024.
(B)
Effective interest rates ranged from 3.8% to 4.8% as of December 31, 2023.
(C)
Reflected the utilization of a swap, which capped the variable-rate (SOFR) interest rate at 2.75%, plus a 10-basis point credit spread adjustment plus the applicable margin (0.95% at December 31, 2023), which was based on the Company’s long-term unsecured debt rating.
Schedule Principal Repayments

The scheduled principal repayments of the secured indebtedness, excluding extension options, as of December 31, 2024, were as follows (in thousands):

Year

 

Amount

 

2025

 

$

1,627

 

2026

 

 

208,640

 

2027

 

 

1,861

 

2028

 

 

94,634

 

 

 

 

306,762

 

Net unamortized debt issuance costs

 

 

(5,389

)

Total indebtedness

 

$

301,373