XML 97 R77.htm IDEA: XBRL DOCUMENT v3.22.4
Debt - Summary of Consolidated Indebtedness (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Sep. 30, 2022
Jun. 30, 2022
Dec. 31, 2022
Dec. 31, 2021
Debt Instrument [Line Items]        
Long-term debt, gross     $ 1,805,414 $ 1,819,738
Net unamortized debt issuance costs     (12,697) (7,946)
Unamortized Premium     343 446
Secured Debt, Total     928,639 1,140,293
Unsecured notes payable, net     696,134 559,040
Total Indebtedness     $ 1,793,060 1,812,238
Fund V        
Debt Instrument [Line Items]        
Interest rate, stated percentage     8.00%  
Prime Rate        
Debt Instrument [Line Items]        
Basis spread on variable rate     1.00%  
SOFR        
Debt Instrument [Line Items]        
Basis spread on variable rate 2.61% 2.56%    
Fund Portfolio | Fund II        
Debt Instrument [Line Items]        
Long-term debt, gross     $ 83,655 255,978
Variable Rate        
Debt Instrument [Line Items]        
Long-term debt, gross [1]     364,641 780,935
Mortgages        
Debt Instrument [Line Items]        
Net unamortized debt issuance costs     (5,076) (3,988)
Unamortized Premium     343 446
Secured Debt, Total     928,639 1,140,293
Mortgages | Core Portfolio        
Debt Instrument [Line Items]        
Long-term debt, gross     193,838 218,421
Mortgages | Fund Portfolio        
Debt Instrument [Line Items]        
Long-term debt, gross     426,224 388,410
Mortgages | Fund Portfolio | Fund II        
Debt Instrument [Line Items]        
Long-term debt, gross     133,655 255,978
Mortgages | Fund Portfolio | Fund IV        
Debt Instrument [Line Items]        
Long-term debt, gross     146,230 246,268
Unsecured Term Loan        
Debt Instrument [Line Items]        
Net unamortized debt issuance costs     (7,621) (3,958)
Unsecured notes payable, net     696,134 559,040
Line of Credit        
Debt Instrument [Line Items]        
Unsecured notes payable, net     168,287 112,905
Fixed Rate        
Debt Instrument [Line Items]        
Long-term debt, gross [2]     1,440,773 1,038,803
Fixed Rate | Mortgages | Core Portfolio        
Debt Instrument [Line Items]        
Long-term debt, gross     $ 143,838 $ 145,464
Fixed Rate | Mortgages | Core Portfolio | Maximum        
Debt Instrument [Line Items]        
Interest rate, stated percentage     5.89% 5.89%
Maturity Date       2035-04
Fixed Rate | Mortgages | Core Portfolio | Minimum        
Debt Instrument [Line Items]        
Interest rate, stated percentage     3.88% 3.88%
Maturity Date       2024-02
Fixed Rate | Mortgages | Fund Portfolio | Fund IV        
Debt Instrument [Line Items]        
Interest rate, stated percentage     4.50% 4.50%
Maturity Date       2025-10
Long-term debt, gross     $ 1,120 $ 1,120
Fixed Rate | Mortgages | Fund Portfolio | Fund V        
Debt Instrument [Line Items]        
Interest rate, stated percentage     3.35% 3.35%
Maturity Date       2023-05
Long-term debt, gross     $ 31,801 $ 31,801
Variable Rate Debt | Core Portfolio        
Debt Instrument [Line Items]        
Basis spread on variable rate     4.54%  
Variable Rate Debt | Fund Portfolio | LIBOR | Fund IV | Maximum        
Debt Instrument [Line Items]        
Basis spread on variable rate     3.65%  
Variable Rate Debt | Fund Portfolio | LIBOR | Fund IV | Minimum        
Debt Instrument [Line Items]        
Basis spread on variable rate     2.25%  
Variable Rate Debt | Fund Portfolio | LIBOR | Fund V | Minimum        
Debt Instrument [Line Items]        
Basis spread on variable rate     1.85%  
Variable Rate Debt | Fund Portfolio | SOFR | Fund II        
Debt Instrument [Line Items]        
Basis spread on variable rate     2.61%  
Variable Rate Debt | Fund Portfolio | SOFR | Fund III        
Debt Instrument [Line Items]        
Basis spread on variable rate     3.35%  
Variable Rate Debt | Fund Portfolio | SOFR | Fund V | Maximum        
Debt Instrument [Line Items]        
Basis spread on variable rate     2.76%  
Variable Rate Debt | Mortgages | SOFR | Fund II        
Debt Instrument [Line Items]        
Basis spread on variable rate     2.61%  
Variable Rate Debt | Mortgages | Fund Portfolio | Fund III        
Debt Instrument [Line Items]        
Long-term debt, gross     $ 35,970 34,728
Variable Rate Debt | Mortgages | Fund Portfolio | Fund IV        
Debt Instrument [Line Items]        
Long-term debt, gross     145,110 221,832
Variable Rate Debt | Mortgages | Fund Portfolio | Fund V        
Debt Instrument [Line Items]        
Long-term debt, gross     $ 36,409 $ 58,878
Variable Rate Debt | Mortgages | Fund Portfolio | Prime Rate | Fund II        
Debt Instrument [Line Items]        
Basis spread on variable rate       2.00%
Variable Rate Debt | Mortgages | Fund Portfolio | LIBOR | Fund II        
Debt Instrument [Line Items]        
Basis spread on variable rate       2.75%
Maturity Date       2025-08
Variable Rate Debt | Mortgages | Fund Portfolio | LIBOR | Fund III | Maximum        
Debt Instrument [Line Items]        
Basis spread on variable rate       2.75%
Variable Rate Debt | Mortgages | Fund Portfolio | LIBOR | Fund III | Minimum        
Debt Instrument [Line Items]        
Maturity Date       2023-07
Variable Rate Debt | Mortgages | Fund Portfolio | LIBOR | Fund IV | Maximum        
Debt Instrument [Line Items]        
Basis spread on variable rate     3.65% 3.65%
Maturity Date       2026-06
Variable Rate Debt | Mortgages | Fund Portfolio | LIBOR | Fund IV | Minimum        
Debt Instrument [Line Items]        
Basis spread on variable rate     2.25% 1.60%
Maturity Date       2023-04
Variable Rate Debt | Mortgages | Fund Portfolio | LIBOR | Fund V        
Debt Instrument [Line Items]        
Basis spread on variable rate     1.85% 1.85%
Variable Rate Debt | Mortgages | Fund Portfolio | LIBOR | Fund V | Maximum        
Debt Instrument [Line Items]        
Maturity Date       2026-11
Variable Rate Debt | Mortgages | Fund Portfolio | LIBOR | Fund V | Minimum        
Debt Instrument [Line Items]        
Maturity Date       2023-06
Variable Rate Debt | Mortgages | Fund Portfolio | SOFR | Fund V        
Debt Instrument [Line Items]        
Basis spread on variable rate     2.76% 2.76%
Variable Rate Debt | Mortgages | Variable Rate | SOFR | Fund III | Maximum        
Debt Instrument [Line Items]        
Basis spread on variable rate     3.35%  
Variable Rate - Swapped | Mortgages | Core Portfolio        
Debt Instrument [Line Items]        
Interest rate, stated percentage [3]     4.54%  
Maturity Date [3]       2028-11
Long-term debt, gross [3]     $ 50,000 $ 72,957
Variable Rate - Swapped | Mortgages | Core Portfolio | Maximum        
Debt Instrument [Line Items]        
Interest rate, stated percentage [3]       4.54%
Variable Rate - Swapped | Mortgages | Core Portfolio | Minimum        
Debt Instrument [Line Items]        
Interest rate, stated percentage [3]       3.41%
Variable Rate - Swapped | Mortgages | Fund Portfolio | Fund II        
Debt Instrument [Line Items]        
Interest rate, stated percentage [3]     5.85%  
Long-term debt, gross [3]     $ 50,000 $ 0
Variable Rate - Swapped | Mortgages | Fund Portfolio | Fund IV        
Debt Instrument [Line Items]        
Long-term debt, gross [3]     0 $ 23,316
Variable Rate - Swapped | Mortgages | Fund Portfolio | Fund IV | Maximum        
Debt Instrument [Line Items]        
Basis spread on variable rate [3]       4.61%
Variable Rate - Swapped | Mortgages | Fund Portfolio | Fund IV | Minimum        
Debt Instrument [Line Items]        
Basis spread on variable rate [3]       3.48%
Variable Rate - Swapped | Mortgages | Fund Portfolio | Fund V        
Debt Instrument [Line Items]        
Long-term debt, gross [3]     $ 358,014 $ 297,731
Variable Rate - Swapped | Mortgages | Fund Portfolio | Fund V | Maximum        
Debt Instrument [Line Items]        
Interest rate, stated percentage [3]     5.11% 4.78%
Maturity Date [3]       2025-04
Variable Rate - Swapped | Mortgages | Fund Portfolio | Fund V | Minimum        
Debt Instrument [Line Items]        
Interest rate, stated percentage [3]     2.93% 2.43%
Maturity Date [3]       2023-01
Variable Rate - Swapped | Mortgages | Fund Portfolio | LIBOR | Fund II        
Debt Instrument [Line Items]        
Maturity Date [3]     2025-08  
Variable Rate Unsecured Term Loans - Swapped | Unsecured Term Loan | Core Portfolio        
Debt Instrument [Line Items]        
Long-term debt, gross [3]     $ 650,000 $ 400,000
Variable Rate Unsecured Term Loans - Swapped | Unsecured Term Loan | Core Portfolio | Maximum        
Debt Instrument [Line Items]        
Interest rate, stated percentage [3]     5.11% 5.32%
Maturity Date [3]     2029-07  
Variable Rate Unsecured Term Loans - Swapped | Unsecured Term Loan | Core Portfolio | Minimum        
Debt Instrument [Line Items]        
Interest rate, stated percentage [3]     3.74% 3.65%
Maturity Date [3]     2026-06  
Variable Rate Unsecured Term Loans - Swapped | Line of Credit | Core Portfolio        
Debt Instrument [Line Items]        
Maturity Date       2025-06
Long-term debt, gross     $ 12,287 $ 46,491
Variable Rate Unsecured Term Loans - Swapped | Line of Credit | Core Portfolio | LIBOR | Minimum        
Debt Instrument [Line Items]        
Basis spread on variable rate       1.40%
Variable Rate Unsecured Term Loans - Swapped | Line of Credit | Core Portfolio | SOFR | Minimum        
Debt Instrument [Line Items]        
Basis spread on variable rate     1.50%  
Unsecured Notes Payable | Unsecured Term Loan | Fund Portfolio | Fund II        
Debt Instrument [Line Items]        
Long-term debt, gross     $ 0 $ 40,000
Unsecured Notes Payable | Unsecured Term Loan | Fund Portfolio | LIBOR | Fund II        
Debt Instrument [Line Items]        
Basis spread on variable rate       2.25%
Term Loan Subscription Facility | Unsecured Term Loan | Fund Portfolio | Fund IV        
Debt Instrument [Line Items]        
Long-term debt, gross     0 $ 5,000
Term Loan Subscription Facility | Unsecured Term Loan | Fund Portfolio | SOFR | Fund IV        
Debt Instrument [Line Items]        
Basis spread on variable rate       2.01%
Subscription Line | Unsecured Term Loan | Fund V        
Debt Instrument [Line Items]        
Long-term debt, gross   $ 52,300    
Subscription Line | Unsecured Term Loan | Fund Portfolio | Fund V        
Debt Instrument [Line Items]        
Long-term debt, gross     $ 51,210 $ 118,028
Subscription Line | Unsecured Term Loan | Fund Portfolio | LIBOR | Fund V        
Debt Instrument [Line Items]        
Basis spread on variable rate       1.90%
Maturity Date       2023-05
Subscription Line | Unsecured Term Loan | Fund Portfolio | SOFR | Fund V        
Debt Instrument [Line Items]        
Basis spread on variable rate     1.86%  
Unsecured Line of Credit - Swapped | Line of Credit | Core Portfolio        
Debt Instrument [Line Items]        
Maturity Date [3]       2025-06
Long-term debt, gross [3]     $ 156,000 $ 66,414
Unsecured Line of Credit - Swapped | Line of Credit | Core Portfolio | Maximum        
Debt Instrument [Line Items]        
Interest rate, stated percentage [3]     5.11% 5.32%
Unsecured Line of Credit - Swapped | Line of Credit | Core Portfolio | Minimum        
Debt Instrument [Line Items]        
Interest rate, stated percentage [3]     3.74% 3.65%
[1] Includes $103.8 million and $110.5 million, respectively, of variable-rate debt that is subject to interest cap agreements as of the periods presented.
[2] Includes $1,264.0 million and $860.4 million, respectively, of variable-rate debt that has been fixed with interest rate swap agreements as of the periods presented. Fixed-rate debt at December 31, 2022 and 2021 includes $12.3 million and $0.0 million, respectively of Core swaps that may be used to hedge debt instruments of the Funds.
[3] At December 31, 2022, the stated rates ranged from 4.54% for Core variable-rate debt; SOFR + 2.61% for Fund II variable-rate debt; SOFR + 3.35% for Fund III variable-rate debt; LIBOR + 2.25% to LIBOR + 3.65% for Fund IV variable-rate debt; LIBOR + 1.85% to SOFR + 2.76% for Fund V variable-rate debt; 3.74%-5.11% for Core variable-rate unsecured term loans; and SOFR + 1.50% for Core variable-rate unsecured lines of credit.