XML 39 R27.htm IDEA: XBRL DOCUMENT v3.22.2
DEBT FINANCING (Tables)
6 Months Ended
Jun. 30, 2022
Debt Disclosure [Abstract]  
Schedule of Debt
The Company's outstanding debt as of June 30, 2022 and December 31, 2021 is summarized as follows (dollars in thousands):
Interest Rate(1)
June 30, 2022December 31, 2021
Credit Facility:
Revolving line of credit3.04%$285,000 $490,000 
Term loan A3.69%125,000 125,000 
Term loan B2.89%250,000 250,000 
Term loan C2.86%225,000 225,000 
Term loan D3.07%175,000 175,000 
 Term loan E2.94%125,000 125,000 
2023 Term loan facility2.83%175,000 175,000 
2028 Term loan facility4.62%75,000 75,000 
April 2029 term loan facility4.27%100,000 100,000 
June 2029 term loan facility 3.34%285,000 — 
2026 Senior Unsecured Notes2.16%35,000 35,000 
2029 Senior Unsecured Notes3.98%100,000 100,000 
August 2030 Senior Unsecured Notes2.99%150,000 150,000 
November 2030 Senior Unsecured Notes2.72%75,000 75,000 
May 2031 Senior Unsecured Notes3.00%90,000 90,000 
August 2031 Senior Unsecured Notes4.08%50,000 50,000 
November 2031 Senior Unsecured Notes2.81%175,000 175,000 
2032 Senior Unsecured Notes3.09%100,000 100,000 
May 2033 Senior Unsecured Notes3.10%55,000 55,000 
November 2033 Senior Unsecured Notes2.96%125,000 — 
2036 Senior Unsecured Notes3.06%75,000 75,000 
Fixed rate mortgages payable3.82%301,781 303,944 
Total principal3,151,781 2,948,944 
Unamortized debt issuance costs and debt premium, net
(9,488)(8,013)
Total debt$3,142,293 $2,940,931 
(1)Represents the effective interest rate as of June 30, 2022. Effective interest rate incorporates the stated rate plus the impact of interest rate cash flow hedges and discount and premium amortization, if applicable. For the revolving line of credit, the effective interest rate excludes fees for unused borrowings.
Schedule of Future Debt Maturities
Based on existing debt agreements in effect as of June 30, 2022, the scheduled principal and maturity payments for the Company's outstanding borrowings are presented in the table below (in thousands):
Year Ending December 31,Scheduled Principal and Maturity PaymentsAmortization of Premium and Unamortized Debt Issuance CostsTotal
Remainder of 2022$2,211 $(1,288)$923 
2023376,813 (2,213)374,600 
2024556,964 (1,828)555,136 
2025512,185 (1,253)510,932 
2026212,322 (1,090)211,232 
2027212,369 (759)211,610 
Thereafter1,278,917 (1,057)1,277,860 
$3,151,781 $(9,488)$3,142,293