XML 15 R54.htm IDEA: XBRL DOCUMENT v3.19.3
Secured Notes Payable and Revolving Credit Facility, Net - Schedule of Secured Notes Payable and Revolving Credit Facility (Details)
1 Months Ended 9 Months Ended
Mar. 31, 2019
USD ($)
property
Sep. 30, 2019
USD ($)
collateral_pool
property
Dec. 01, 2020
Jul. 01, 2020
Apr. 01, 2020
Mar. 02, 2020
Dec. 31, 2018
USD ($)
Debt Instrument [Line Items]              
Principal Balance   $ 4,213,446,000         $ 4,163,982,000
Unamortized loan premium, net   3,832,000         3,986,000
Unamortized deferred loan costs, net   (40,311,000)         (33,938,000)
Total Consolidated Debt, Net   $ 4,176,967,000         4,134,030,000
Minimum number of separate collateral pools used to secure loans | collateral_pool   1          
Minimum number of properties in collateral pools | property   1          
Number of previously encumbered properties released | property 2            
Secured Debt | LIBOR              
Debt Instrument [Line Items]              
Loan agreement LIBOR floor   0.00%          
Secured Debt | Term Loan at 4.55% Jun 01 2038              
Debt Instrument [Line Items]              
Principal amortization period (in years)   30 years          
Wholly Owned Subsidiaries              
Debt Instrument [Line Items]              
Principal Balance   $ 3,073,446,000         3,183,982,000
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan with Maturity Oct 01 2019              
Debt Instrument [Line Items]              
Principal Balance             145,000,000
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan with Maturity Dec 01 2025              
Debt Instrument [Line Items]              
Principal Balance             115,000,000
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 3.62% Dec 23 2023              
Debt Instrument [Line Items]              
Principal Balance             220,000,000
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.77% Apr 15 2022              
Debt Instrument [Line Items]              
Principal Balance             340,000,000
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.64% Nov 01 2022              
Debt Instrument [Line Items]              
Principal Balance             400,000,000
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 3.06% Jul 27 2022              
Debt Instrument [Line Items]              
Principal Balance             180,000,000
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.57% Jun 23 2023              
Debt Instrument [Line Items]              
Maturity Date   Jun. 23, 2023          
Principal Balance   $ 360,000,000         360,000,000
Variable Interest Rate   LIBOR + 1.55%          
Fixed Interest Rate   2.57%          
Swap Maturity Date   Jul. 01, 2021          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.57% Jun 23 2023 | LIBOR              
Debt Instrument [Line Items]              
Variable Interest Rate - basis spread (percent)   1.55%          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 3.46% Jan 01 2024              
Debt Instrument [Line Items]              
Maturity Date   Jan. 01, 2024          
Principal Balance   $ 300,000,000         300,000,000
Variable Interest Rate   LIBOR + 1.55%          
Fixed Interest Rate   3.46%          
Swap Maturity Date   Jan. 01, 2022          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 3.46% Jan 01 2024 | LIBOR              
Debt Instrument [Line Items]              
Variable Interest Rate - basis spread (percent)   1.55%          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 3.84% Mar 03 2025              
Debt Instrument [Line Items]              
Maturity Date   Mar. 03, 2025          
Principal Balance   $ 335,000,000         335,000,000
Variable Interest Rate   LIBOR + 1.30%          
Fixed Interest Rate   3.84%          
Swap Maturity Date   Mar. 01, 2023          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 3.84% Mar 03 2025 | LIBOR              
Debt Instrument [Line Items]              
Variable Interest Rate - basis spread (percent)   1.30%          
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 2.84% Apr 01 2025              
Debt Instrument [Line Items]              
Maturity Date   Apr. 01, 2025          
Principal Balance   $ 102,400,000         102,400,000
Variable Interest Rate   LIBOR + 1.25%          
Fixed Interest Rate   2.84%          
Swap Maturity Date   Mar. 01, 2023          
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 2.84% Apr 01 2025 | LIBOR              
Debt Instrument [Line Items]              
Variable Interest Rate - basis spread (percent)   1.25%          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.58% Aug 15 2026              
Debt Instrument [Line Items]              
Maturity Date   Aug. 15, 2026          
Principal Balance   $ 415,000,000         0
Variable Interest Rate   LIBOR + 1.10%          
Fixed Interest Rate   2.58%          
Swap Maturity Date   Aug. 01, 2025          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.58% Aug 15 2026 | LIBOR              
Debt Instrument [Line Items]              
Variable Interest Rate - basis spread (percent)   1.10%          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.44% Sep 19 2026              
Debt Instrument [Line Items]              
Maturity Date   Sep. 19, 2026          
Principal Balance   $ 400,000,000         0
Variable Interest Rate   LIBOR + 1.15%          
Fixed Interest Rate   2.44%          
Swap Maturity Date   Sep. 01, 2024          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.44% Sep 19 2026 | LIBOR              
Debt Instrument [Line Items]              
Variable Interest Rate - basis spread (percent)   1.15%          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.77% Sep 26 2026              
Debt Instrument [Line Items]              
Maturity Date   Sep. 26, 2026          
Principal Balance   $ 200,000,000         0
Variable Interest Rate   LIBOR + 1.20%          
Fixed Interest Rate   2.77%          
Swap Maturity Date   Oct. 01, 2024          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.77% Sep 26 2026 | LIBOR              
Debt Instrument [Line Items]              
Variable Interest Rate - basis spread (percent)   1.20%          
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 3.16% Jun 01 2027              
Debt Instrument [Line Items]              
Maturity Date   Jun. 01, 2027          
Principal Balance   $ 550,000,000         550,000,000
Variable Interest Rate   LIBOR + 1.37%          
Fixed Interest Rate   3.16%          
Swap Maturity Date   Jun. 01, 2022          
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 3.16% Jun 01 2027 | LIBOR              
Debt Instrument [Line Items]              
Variable Interest Rate - basis spread (percent)   1.37%          
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 3.26% Jun 01 2029              
Debt Instrument [Line Items]              
Maturity Date   Jun. 01, 2029          
Principal Balance   $ 255,000,000         0
Variable Interest Rate   LIBOR + 0.98%          
Fixed Interest Rate   3.26%          
Swap Maturity Date   Jun. 01, 2027          
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 3.26% Jun 01 2029 | LIBOR              
Debt Instrument [Line Items]              
Variable Interest Rate - basis spread (percent)   0.98%          
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 2.55% Jun 01 2029              
Debt Instrument [Line Items]              
Maturity Date   Jun. 01, 2029          
Principal Balance   $ 125,000,000         0
Variable Interest Rate   LIBOR + 0.98%          
Fixed Interest Rate   2.55%          
Swap Maturity Date   Jun. 01, 2027          
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 2.55% Jun 01 2029 | LIBOR              
Debt Instrument [Line Items]              
Variable Interest Rate - basis spread (percent)   0.98%          
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 4.55% Jun 01 2038              
Debt Instrument [Line Items]              
Maturity Date   Jun. 01, 2038          
Principal Balance   $ 31,046,000         31,582,000
Fixed Interest Rate   4.55%          
Wholly Owned Subsidiaries | Line of Credit | Revolving Credit Facility with Maturity Aug 21 2023              
Debt Instrument [Line Items]              
Maturity Date   Aug. 21, 2023          
Principal Balance   $ 0         105,000,000
Variable Interest Rate   LIBOR + 1.15%          
Maximum borrowing capacity $ 400,000,000.0            
Loan agreement LIBOR floor   0.00%          
Wholly Owned Subsidiaries | Line of Credit | Revolving Credit Facility with Maturity Aug 21 2023 | Minimum              
Debt Instrument [Line Items]              
Unused commitment fees (as a percent)   0.10%          
Wholly Owned Subsidiaries | Line of Credit | Revolving Credit Facility with Maturity Aug 21 2023 | Maximum              
Debt Instrument [Line Items]              
Unused commitment fees (as a percent)   0.15%          
Wholly Owned Subsidiaries | Line of Credit | Revolving Credit Facility with Maturity Aug 21 2023 | LIBOR              
Debt Instrument [Line Items]              
Variable Interest Rate - basis spread (percent)   1.15%          
Consolidated JV | Secured Debt | Term Loan at 2.37% Feb 28 2023              
Debt Instrument [Line Items]              
Maturity Date   Feb. 28, 2023          
Principal Balance   $ 580,000,000         580,000,000
Variable Interest Rate   LIBOR + 1.40%          
Fixed Interest Rate   2.37%          
Swap Maturity Date   Mar. 01, 2021          
Consolidated JV | Secured Debt | Term Loan at 2.37% Feb 28 2023 | LIBOR              
Debt Instrument [Line Items]              
Variable Interest Rate - basis spread (percent)   1.40%          
Consolidated JV | Secured Debt | Term Loan at 3.47% Dec 19 2024              
Debt Instrument [Line Items]              
Maturity Date   Dec. 19, 2024          
Principal Balance   $ 400,000,000         400,000,000
Variable Interest Rate   LIBOR + 1.30%          
Fixed Interest Rate   3.47%          
Swap Maturity Date   Jan. 01, 2023          
Consolidated JV | Secured Debt | Term Loan at 3.47% Dec 19 2024 | LIBOR              
Debt Instrument [Line Items]              
Variable Interest Rate - basis spread (percent)   1.30%          
Consolidated JV | Secured Debt | Term Loan at 3.25% Jun 01 2029              
Debt Instrument [Line Items]              
Maturity Date   Jun. 01, 2029          
Principal Balance   $ 160,000,000         $ 0
Variable Interest Rate   LIBOR + 0.98%          
Fixed Interest Rate   3.25%          
Swap Maturity Date   Jul. 01, 2027          
Consolidated JV | Secured Debt | Term Loan at 3.25% Jun 01 2029 | LIBOR              
Debt Instrument [Line Items]              
Variable Interest Rate - basis spread (percent)   0.98%          
Forecast | Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 2.84% Apr 01 2025              
Debt Instrument [Line Items]              
Fixed Interest Rate           2.76%  
Forecast | Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.58% Aug 15 2026              
Debt Instrument [Line Items]              
Fixed Interest Rate         3.07%    
Forecast | Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.77% Sep 26 2026              
Debt Instrument [Line Items]              
Fixed Interest Rate       2.36%      
Forecast | Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 2.55% Jun 01 2029              
Debt Instrument [Line Items]              
Fixed Interest Rate     3.25%