XML 98 R85.htm IDEA: XBRL DOCUMENT v3.22.0.1
Debt - Summary of Consolidated Indebtedness (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Debt Instrument [Line Items]    
Long-term debt, gross $ 1,819,738 $ 1,713,274
Net unamortized debt issuance costs (7,946) (5,978)
Unamortized Premium 446 548
Secured Debt, Total 1,140,293 1,148,586
Unsecured notes payable, net 559,040 420,858
Total Indebtedness $ 1,812,238 1,707,844
SOFR | Fund IV    
Debt Instrument [Line Items]    
Basis spread on variable rate 2.01%  
Fund Portfolio | Fund II    
Debt Instrument [Line Items]    
Long-term debt, gross $ 255,978 228,282
Fund Portfolio | LIBOR | Fund V | Maximum    
Debt Instrument [Line Items]    
Basis spread on variable rate 2.20%  
Fund Portfolio | LIBOR | Fund V | Minimum    
Debt Instrument [Line Items]    
Basis spread on variable rate 1.50%  
Variable Rate    
Debt Instrument [Line Items]    
Long-term debt, gross [1] $ 780,935 589,019
Mortgages    
Debt Instrument [Line Items]    
Net unamortized debt issuance costs (3,958) (5,722)
Unamortized Premium 446 548
Secured Debt, Total 1,140,293 1,148,586
Mortgages | Core Portfolio    
Debt Instrument [Line Items]    
Long-term debt, gross 218,421 228,310
Mortgages | Fund Portfolio | Fund II    
Debt Instrument [Line Items]    
Long-term debt, gross 255,978 247,085
Mortgages | Fund Portfolio | Fund IV    
Debt Instrument [Line Items]    
Long-term debt, gross 246,268 306,740
Mortgages | Fund Portfolio | Fund V    
Debt Instrument [Line Items]    
Long-term debt, gross 388,410 335,677
Unsecured Debt    
Debt Instrument [Line Items]    
Net unamortized debt issuance costs (3,988) (256)
Unsecured notes payable, net 559,040 420,858
Unsecured Debt | Core Portfolio    
Debt Instrument [Line Items]    
Long-term debt, gross 400,000 380,000
Line of Credit    
Debt Instrument [Line Items]    
Unsecured notes payable, net 112,905 138,400
Fixed Rate    
Debt Instrument [Line Items]    
Long-term debt, gross [2],[3] 1,038,803 1,124,255
Fixed Rate | Mortgages | Core Portfolio    
Debt Instrument [Line Items]    
Long-term debt, gross $ 145,464 $ 147,810
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%  
Maturity Date 2025-10  
Long-term debt, gross $ 1,120 $ 6,726
Fixed Rate | Mortgages | Fund Portfolio | Fund IV | Maximum    
Debt Instrument [Line Items]    
Interest rate, stated percentage   4.50%
Fixed Rate | Mortgages | Fund Portfolio | Fund IV | Minimum    
Debt Instrument [Line Items]    
Interest rate, stated percentage   3.40%
Fixed Rate | Mortgages | Fund Portfolio | Fund V    
Debt Instrument [Line Items]    
Interest rate, stated percentage 3.35%  
Maturity Date 2023-05  
Long-term debt, gross $ 31,801
Variable Rate Debt | Core Portfolio | LIBOR | Maximum    
Debt Instrument [Line Items]    
Basis spread on variable rate 1.90%  
Variable Rate Debt | Core Portfolio | LIBOR | Minimum    
Debt Instrument [Line Items]    
Basis spread on variable rate 1.50%  
Variable Rate Debt | Fund Portfolio | LIBOR | Fund III | Minimum    
Debt Instrument [Line Items]    
Basis spread on variable rate 2.75%  
Variable Rate Debt | Mortgages | Fund Portfolio | Fund II    
Debt Instrument [Line Items]    
Maturity Date 2022-08  
Variable Rate Debt | Mortgages | Fund Portfolio | Fund III    
Debt Instrument [Line Items]    
Long-term debt, gross $ 34,728 35,948
Variable Rate Debt | Mortgages | Fund Portfolio | Fund IV    
Debt Instrument [Line Items]    
Long-term debt, gross $ 221,832 $ 252,324
Variable Rate Debt | Mortgages | Fund Portfolio | Fund IV | Maximum    
Debt Instrument [Line Items]    
Basis spread on variable rate 3.65% 3.40%
Maturity Date 2026-06  
Variable Rate Debt | Mortgages | Fund Portfolio | Fund IV | Minimum    
Debt Instrument [Line Items]    
Basis spread on variable rate 1.60% 1.60%
Maturity Date 2022-02  
Variable Rate Debt | Mortgages | Fund Portfolio | Fund V    
Debt Instrument [Line Items]    
Long-term debt, gross $ 58,878 $ 1,354
Variable Rate Debt | Mortgages | Fund Portfolio | Prime Rate | Fund II    
Debt Instrument [Line Items]    
Basis spread on variable rate 2.00% 2.00%
Variable Rate Debt | Mortgages | Fund Portfolio | LIBOR | Fund II    
Debt Instrument [Line Items]    
Basis spread on variable rate 2.75% 3.00%
Maturity Date 2022-03  
Variable Rate Debt | Mortgages | Fund Portfolio | LIBOR | Fund III | Maximum    
Debt Instrument [Line Items]    
Basis spread on variable rate 2.75% 2.75%
Variable Rate Debt | Mortgages | Fund Portfolio | LIBOR | Fund III | Minimum    
Debt Instrument [Line Items]    
Basis spread on variable rate 2.75% 2.75%
Maturity Date 2022-06  
Variable Rate Debt | Mortgages | Fund Portfolio | LIBOR | Fund V    
Debt Instrument [Line Items]    
Basis spread on variable rate 1.85%  
Variable Rate Debt | Mortgages | Fund Portfolio | LIBOR | Fund V | Maximum    
Debt Instrument [Line Items]    
Basis spread on variable rate   2.20%
Maturity Date 2026-11  
Variable Rate Debt | Mortgages | Fund Portfolio | LIBOR | Fund V | Minimum    
Debt Instrument [Line Items]    
Basis spread on variable rate   1.50%
Maturity Date 2022-06  
Variable Rate Debt | Mortgages | Fund Portfolio | SOFR | Fund V    
Debt Instrument [Line Items]    
Basis spread on variable rate 2.76%  
Variable Rate - Swapped | Mortgages | Core Portfolio    
Debt Instrument [Line Items]    
Long-term debt, gross [4] $ 72,957 $ 80,500
Variable Rate - Swapped | Mortgages | Core Portfolio | Maximum    
Debt Instrument [Line Items]    
Interest rate, stated percentage [4] 4.54% 4.54%
Maturity Date [4] 2028-11  
Variable Rate - Swapped | Mortgages | Core Portfolio | Minimum    
Debt Instrument [Line Items]    
Interest rate, stated percentage [4] 3.41% 3.41%
Maturity Date [4] 2023-01  
Variable Rate - Swapped | Mortgages | Fund Portfolio | Fund II    
Debt Instrument [Line Items]    
Interest rate, stated percentage   2.88%
Long-term debt, gross $ 0 $ 18,803
Variable Rate - Swapped | Mortgages | Fund Portfolio | Fund IV    
Debt Instrument [Line Items]    
Long-term debt, gross [4] $ 23,316 $ 47,690
Variable Rate - Swapped | Mortgages | Fund Portfolio | Fund IV | Maximum    
Debt Instrument [Line Items]    
Basis spread on variable rate [4] 4.61% 4.61%
Maturity Date [4] 2022-12  
Variable Rate - Swapped | Mortgages | Fund Portfolio | Fund IV | Minimum    
Debt Instrument [Line Items]    
Basis spread on variable rate [4] 3.48% 3.48%
Maturity Date [4] 2022-04  
Variable Rate - Swapped | Mortgages | Fund Portfolio | Fund V    
Debt Instrument [Line Items]    
Long-term debt, gross [4] $ 297,731 $ 334,323
Variable Rate - Swapped | Mortgages | Fund Portfolio | Fund V | Maximum    
Debt Instrument [Line Items]    
Interest rate, stated percentage [4] 4.78% 4.78%
Maturity Date [4] 2024-12  
Variable Rate - Swapped | Mortgages | Fund Portfolio | Fund V | Minimum    
Debt Instrument [Line Items]    
Interest rate, stated percentage [4] 2.43% 2.95%
Maturity Date [4] 2022-02  
Variable Rate Unsecured Term Loans - Swapped | Unsecured Debt | Core Portfolio    
Debt Instrument [Line Items]    
Maturity Date [4] 2026-06  
Long-term debt, gross [4] $ 400,000 $ 350,000
Variable Rate Unsecured Term Loans - Swapped | Unsecured Debt | Core Portfolio | Maximum    
Debt Instrument [Line Items]    
Interest rate, stated percentage [4] 5.32% 5.02%
Variable Rate Unsecured Term Loans - Swapped | Unsecured Debt | Core Portfolio | Minimum    
Debt Instrument [Line Items]    
Interest rate, stated percentage [4] 3.65% 2.49%
Variable Rate Unsecured Term Loans - Swapped | Line of Credit | Core Portfolio    
Debt Instrument [Line Items]    
Maturity Date 2025-06  
Long-term debt, gross $ 46,491 $ 0
Variable Rate Unsecured Term Loans - Swapped | Line of Credit | Core Portfolio | LIBOR | Minimum    
Debt Instrument [Line Items]    
Basis spread on variable rate 1.40%  
Unsecured Notes Payable | Core Portfolio | LIBOR | Minimum    
Debt Instrument [Line Items]    
Basis spread on variable rate 1.55%  
Unsecured Notes Payable | Unsecured Debt | Fund Portfolio | Fund II    
Debt Instrument [Line Items]    
Long-term debt, gross $ 40,000 $ 40,000
Unsecured Notes Payable | Unsecured Debt | Fund Portfolio | LIBOR | Fund II    
Debt Instrument [Line Items]    
Basis spread on variable rate 2.25% 1.65%
Maturity Date 2022-09  
Term Loan Subscription Facility | Unsecured Debt | Fund Portfolio | Fund IV    
Debt Instrument [Line Items]    
Long-term debt, gross $ 864
Term Loan Subscription Facility | Unsecured Debt | Fund Portfolio | LIBOR | Fund IV    
Debt Instrument [Line Items]    
Basis spread on variable rate 2.01% 1.90%
Maturity Date 2022-12  
Subscription Line | Unsecured Debt | Fund V    
Debt Instrument [Line Items]    
Maturity Date 2022-05  
Subscription Line | Unsecured Debt | Fund Portfolio | Fund V    
Debt Instrument [Line Items]    
Long-term debt, gross $ 118,028 $ 250
Subscription Line | Unsecured Debt | Fund Portfolio | LIBOR | Fund V    
Debt Instrument [Line Items]    
Basis spread on variable rate 1.90% 1.60%
Maturity Date 2022-05  
Unsecured Line of Credit - Swapped | Line of Credit | Core Portfolio    
Debt Instrument [Line Items]    
Maturity Date [4] 2025-06  
Long-term debt, gross [4] $ 66,414 $ 138,400
Unsecured Line of Credit - Swapped | Line of Credit | Core Portfolio | Maximum    
Debt Instrument [Line Items]    
Interest rate, stated percentage [4] 5.32% 5.02%
Unsecured Line of Credit - Swapped | Line of Credit | Core Portfolio | Minimum    
Debt Instrument [Line Items]    
Interest rate, stated percentage [4] 3.65% 2.49%
Variable Rate Credit Facility [Member] | Unsecured Debt | Core Portfolio    
Debt Instrument [Line Items]    
Long-term debt, gross $ 30,000
Variable Rate Credit Facility [Member] | Unsecured Debt | Core Portfolio | LIBOR    
Debt Instrument [Line Items]    
Basis spread on variable rate   2.55%
[1] Includes $110.5 million and $103.2 million, respectively, of variable-rate debt that is subject to interest cap agreements.
[2] Fixed-rate debt at December 31, 2021 and 2020 includes $0.0 million and $3.2 million, respectively of Core swaps that may be used to hedge debt instruments of the Funds.
[3] Includes $860.4 million and $969.7 million, respectively, of variable-rate debt that has been fixed with interest rate swap agreements as of the periods presented.
[4] At December 31, 2021, the stated rates ranged from LIBOR + 1.50% to LIBOR +1.90% for Core variable-rate debt; LIBOR + 2.75% for Fund III variable-rate debt; LIBOR +2.00% for Fund IV variable-rate debt; LIBOR + 1.50% to LIBOR + 2.20% for Fund V variable-rate debt; LIBOR + 1.55% for Core variable-rate unsecured term loans; and LIBOR + 1.40%for Core variable-rate unsecured lines of credit.