XML 82 R70.htm IDEA: XBRL DOCUMENT v3.23.1
Debt - Summary of Consolidated Indebtedness (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2023
Sep. 30, 2022
Jun. 30, 2022
Dec. 31, 2022
Debt Instrument [Line Items]        
Long-term debt, gross [1],[2] $ 1,758,133     $ 1,805,414
Net unamortized debt issuance costs (11,844)     (12,697)
Unamortized premium 317     343
Secured Debt, Total 926,918     928,639
Unsecured notes payable, net 647,101     696,134
Total Indebtedness 1,746,606     1,793,060
Fund IV        
Debt Instrument [Line Items]        
Long-term debt, gross 39,200     $ 39,200
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 III        
Debt Instrument [Line Items]        
Long-term debt, gross       $ 35,970
Mortgages        
Debt Instrument [Line Items]        
Net unamortized debt issuance costs (7,121)     (7,621)
Unamortized premium 317     343
Secured Debt, Total 926,918     928,639
Mortgages | Fund Portfolio        
Debt Instrument [Line Items]        
Long-term debt, gross 424,662     426,224
Mortgages | Fund Portfolio | Fund II        
Debt Instrument [Line Items]        
Long-term debt, gross 133,655     133,655
Mortgages | Fund Portfolio | Fund III        
Debt Instrument [Line Items]        
Long-term debt, gross 35,970      
Mortgages | Fund Portfolio | Fund IV        
Debt Instrument [Line Items]        
Long-term debt, gross [3] 146,091     146,230
Unsecured Debt        
Debt Instrument [Line Items]        
Net unamortized debt issuance costs (4,723)     (5,076)
Unsecured notes payable, net 647,101     696,134
Line of Credit        
Debt Instrument [Line Items]        
Unsecured notes payable, net 172,587     168,287
Fixed Rate | Mortgages | Core Portfolio        
Debt Instrument [Line Items]        
Long-term debt, gross $ 193,344     $ 193,838
Fixed Rate | Mortgages | Core Portfolio | Maximum        
Debt Instrument [Line Items]        
Interest rate, stated percentage [4] 5.89%     5.89%
Maturity Date 2035-04      
Fixed Rate | Mortgages | Core Portfolio | Minimum        
Debt Instrument [Line Items]        
Interest rate, stated percentage [4] 3.99%     3.88%
Maturity Date 2024-02      
Fixed Rate | Unsecured Debt | Core Portfolio | Maximum        
Debt Instrument [Line Items]        
Interest rate, stated percentage [4]       5.11%
Variable Rate Debt | Core Portfolio        
Debt Instrument [Line Items]        
Basis spread on variable rate 4.53%      
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 | 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 | Fund Portfolio | SOFR | Fund V | Minimum        
Debt Instrument [Line Items]        
Basis spread on variable rate 1.61%      
Variable Rate Debt | Mortgages | SOFR | Fund II        
Debt Instrument [Line Items]        
Basis spread on variable rate [4] 2.61%     2.61%
Variable Rate Debt | Mortgages | Fund Portfolio | LIBOR | Fund IV | Maximum        
Debt Instrument [Line Items]        
Basis spread on variable rate [3],[4] 3.65%     3.65%
Maturity Date [3] 2026-06      
Variable Rate Debt | Mortgages | Fund Portfolio | LIBOR | Fund IV | Minimum        
Debt Instrument [Line Items]        
Basis spread on variable rate [3],[4] 2.25%     2.25%
Maturity Date [3] 2023-04      
Variable Rate Debt | Mortgages | Fund Portfolio | LIBOR | Fund V        
Debt Instrument [Line Items]        
Basis spread on variable rate [4]       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 2023-05      
Variable Rate Debt | Mortgages | Fund Portfolio | SOFR | Fund II        
Debt Instrument [Line Items]        
Maturity Date 2025-08      
Variable Rate Debt | Mortgages | Fund Portfolio | SOFR | Fund III        
Debt Instrument [Line Items]        
Maturity Date 2023-07      
Variable Rate Debt | Mortgages | Fund Portfolio | SOFR | Fund III | Maximum        
Debt Instrument [Line Items]        
Basis spread on variable rate [4]       3.35%
Variable Rate Debt | Mortgages | Fund Portfolio | SOFR | Fund V        
Debt Instrument [Line Items]        
Basis spread on variable rate [4]       2.76%
Variable Rate Debt | Mortgages | Fund Portfolio | SOFR | Fund V | Maximum        
Debt Instrument [Line Items]        
Basis spread on variable rate [4] 2.76%      
Variable Rate Debt | Mortgages | Fund Portfolio | SOFR | Fund V | Minimum        
Debt Instrument [Line Items]        
Basis spread on variable rate [4] 1.61%      
Variable Rate Debt | Mortgages | Variable Rate | SOFR | Fund III | Maximum        
Debt Instrument [Line Items]        
Basis spread on variable rate [4] 3.35%      
Variable Rate Unsecured Term Loans | Unsecured Debt | Core Portfolio        
Debt Instrument [Line Items]        
Long-term debt, gross $ 650,000     $ 650,000
Variable Rate Unsecured Term Loans | Unsecured Debt | Core Portfolio | Maximum        
Debt Instrument [Line Items]        
Interest rate, stated percentage [4] 5.24%      
Maturity Date 2029-07      
Variable Rate Unsecured Term Loans | Unsecured Debt | Core Portfolio | Minimum        
Debt Instrument [Line Items]        
Interest rate, stated percentage [4] 3.72%     3.74%
Maturity Date 2026-06      
Variable Rate Unsecured Term Loans | Line of Credit | Core Portfolio        
Debt Instrument [Line Items]        
Maturity Date       2025-06
Variable Rate Unsecured Term Loans | Line of Credit | Core Portfolio | SOFR        
Debt Instrument [Line Items]        
Basis spread on variable rate [4] 1.50%     1.50%
Subscription Line | Unsecured Debt | Fund Portfolio | Fund V        
Debt Instrument [Line Items]        
Long-term debt, gross $ 1,824     $ 51,210
Subscription Line | Unsecured Debt | Fund Portfolio | SOFR | Fund V        
Debt Instrument [Line Items]        
Basis spread on variable rate [4] 1.86%     1.86%
Maturity Date 2023-05      
[1] Includes $1,207.5 million and $1,264.0 million, respectively, of variable-rate debt that has been fixed with interest rate swap agreements as of the periods presented.
[2] Includes $144.5 million and $103.8 million, respectively, of variable-rate debt that is subject to interest cap agreements as of the periods presented.
[3] Includes the outstanding balance on the Fund IV secured bridge facility of $39.2 million at each of March 31, 2023 and December 31, 2022.
[4] At March 31, 2023, the stated rates ranged from 4.53% 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; SOFR + 1.61% to SOFR + 2.76% for Fund V variable-rate debt; 3.72%-5.24% for Core variable-rate unsecured term loans; and SOFR + 1.50% for Core variable-rate unsecured lines of credit.