XML 68 R53.htm IDEA: XBRL DOCUMENT v3.20.2
Secured Notes Payable and Revolving Credit Facility, Net - Schedule of Secured Notes Payable and Revolving Credit Facility (Details)
9 Months Ended
Sep. 30, 2020
USD ($)
property
Jul. 01, 2022
Jul. 01, 2021
Dec. 01, 2020
Dec. 31, 2019
USD ($)
Debt Instrument [Line Items]          
Principal balance $ 4,742,703,000       $ 4,653,264,000
Unamortized loan premium, net(11) 4,583,000       6,741,000
Unamortized deferred loan costs, net(12) (38,974,000)       (40,947,000)
Secured notes payable and revolving credit facility, net $ 4,708,312,000       4,619,058,000
Minimum number of separate collateral pools used to secure loans | property 1        
Loan premium accumulated amortization $ 1,000,000.0       500,000
Accumulated amortization on deferred loan costs $ 36,400,000       30,700,000
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        
Floating rate term loan | Partnership X          
Debt Instrument [Line Items]          
Maturity date Mar. 01, 2023        
Principal balance $ 110,000,000.0        
Loan agreement LIBOR floor 0.00%        
Floating rate term loan | LIBOR | Partnership X          
Debt Instrument [Line Items]          
Variable Interest Rate 1.40%        
Wholly Owned Subsidiaries          
Debt Instrument [Line Items]          
Principal balance $ 3,152,703,000       3,113,264,000
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
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 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
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 1.30%        
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 2.76% Apr 01 2025          
Debt Instrument [Line Items]          
Maturity date Apr. 01, 2025        
Principal balance $ 102,400,000       102,400,000
Fixed interest rate 2.76%        
Swap Maturity Date Mar. 01, 2023        
Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 2.76% Apr 01 2025 | LIBOR          
Debt Instrument [Line Items]          
Variable Interest Rate 1.25%        
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 3.07% Aug 15 2026          
Debt Instrument [Line Items]          
Maturity date Aug. 15, 2026        
Principal balance $ 415,000,000       415,000,000
Fixed interest rate 3.07%        
Swap Maturity Date Aug. 01, 2025        
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 3.07% Aug 15 2026 | LIBOR          
Debt Instrument [Line Items]          
Variable Interest Rate 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       400,000,000
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 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       200,000,000
Fixed interest rate 2.36%        
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 1.20%        
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.18% Nov 01 2026          
Debt Instrument [Line Items]          
Maturity date Nov. 01, 2026        
Principal balance $ 400,000,000       400,000,000
Fixed interest rate 2.18%        
Swap Maturity Date Oct. 01, 2024        
Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.18% Nov 01 2026 | LIBOR          
Debt Instrument [Line Items]          
Variable Interest Rate 1.15%        
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
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 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       255,000,000
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 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       125,000,000
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 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 $ 30,303,000       30,864,000
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 $ 40,000,000       0
Loan agreement LIBOR floor 0.00%        
Maximum borrowing capacity $ 400,000,000        
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 1.15%        
Consolidated JV | Secured Debt | Term Loan at 3.44% July 01 2024          
Debt Instrument [Line Items]          
Principal balance $ 0       400,000,000
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
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 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
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 1.30%        
Consolidated JV | Secured Debt | Term Loan at 3.04% May 15 2027          
Debt Instrument [Line Items]          
Maturity date May 15, 2027        
Principal balance $ 450,000,000       0
Fixed interest rate 3.04%        
Swap Maturity Date Apr. 01, 2025        
Consolidated JV | Secured Debt | Term Loan at 3.04% May 15 2027 | LIBOR          
Debt Instrument [Line Items]          
Variable Interest Rate 1.35%        
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       $ 160,000,000
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 0.98%        
Forecast | Wholly Owned Subsidiaries | Secured Debt | Term Loan at 2.18% Nov 01 2026          
Debt Instrument [Line Items]          
Fixed interest rate     2.31%    
Forecast | Wholly Owned Subsidiaries | Secured Debt | Fannie Mae Loan at 2.55% Jun 01 2029          
Debt Instrument [Line Items]          
Fixed interest rate       3.25%  
Forecast | Wholly Owned Subsidiaries | Secured Debt | Term Loan at 3.04% May 15 2027          
Debt Instrument [Line Items]          
Fixed interest rate   2.26%