| Summary of Indebtedness |
The following table discloses certain information regarding our indebtedness: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Outstanding Balance at | | Interest Rate at June 30, 2025 | | Effective
Interest
Rate at
Issuance | | Maturity
Date | | | | June 30, 2025 | | December 31, 2024 | | | | Mortgage Loan Payable | $ | 9,471 | | | $ | 9,643 | | | 4.17% | | 4.17% | | 8/1/2028 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Senior Unsecured Notes, Gross | | | | | | | | | | | | 2027 Notes | 6,070 | | | 6,070 | | | 7.15% | | 7.11% | | 5/15/2027 | | | 2028 Notes | 31,901 | | | 31,901 | | | 7.60% | | 8.13% | | 7/15/2028 | | | 2031 Notes | 450,000 | | | — | | | 5.25% | | 5.41% | | 1/15/2031 | | | 2032 Notes | 10,600 | | | 10,600 | | | 7.75% | | 7.87% | | 4/15/2032 | | | 2027 Private Placement Notes | 125,000 | | | 125,000 | | | 4.30% | | 4.30% | | 4/20/2027 | | | 2028 Private Placement Notes | 150,000 | | | 150,000 | | | 3.86% | | 3.86% | | 2/15/2028 | | | 2029 Private Placement Notes | 75,000 | | | 75,000 | | | 4.40% | | 4.40% | | 4/20/2029 | | | 2029 II Private Placement Notes | 150,000 | | | 150,000 | | | 3.97% | | 4.23% | | 7/23/2029 | | | 2030 Private Placement Notes | 150,000 | | | 150,000 | | | 3.96% | | 3.96% | | 2/15/2030 | | | 2030 II Private Placement Notes | 100,000 | | | 100,000 | | | 2.74% | | 2.74% | | 9/17/2030 | | | 2032 Private Placement Notes | 200,000 | | | 200,000 | | | 2.84% | | 2.84% | | 9/17/2032 | | | Subtotal | $ | 1,448,571 | | | $ | 998,571 | | | | | | | | | | Unamortized Debt Issuance Costs | (7,781) | | | (3,347) | | | | | | | | | | Unamortized Discounts | (3,268) | | | (40) | | | | | | | | | | Senior Unsecured Notes, Net | $ | 1,437,522 | | | $ | 995,184 | | | | | | | | | Unsecured Term Loans, Gross | | | | | | | | | | | 2021 Unsecured Term Loan | — | | | 200,000 | | | N/A | | N/A | | N/A | | 2022 Unsecured Term Loan II (A)(B) | 300,000 | | | 300,000 | | | 4.87% | | N/A | | 8/12/2025 | | 2022 Unsecured Term Loan (A) | 425,000 | | | 425,000 | | | 3.63% | | N/A | | 10/18/2027 | | 2025 Unsecured Term Loan (A)(C) | 200,000 | | | — | | | 1.81% | | N/A | | 3/17/2028 | | | Subtotal | $ | 925,000 | | | $ | 925,000 | | | | | | | | | | Unamortized Debt Issuance Costs | (2,898) | | | (2,524) | | | | | | | | | Unsecured Term Loans, Net | $ | 922,102 | | | $ | 922,476 | | | | | | | | | Unsecured Credit Facility (D) | $ | 24,000 | | | $ | 282,000 | | | 5.07% | | N/A | | 3/16/2029 | |
_______________ (A) The interest rate at June 30, 2025 includes the impact of derivative instruments which effectively convert the variable rate of the debt to a fixed rate. See Note 10. (B) At our option, we may extend the maturity pursuant to two one-year extension options, subject to certain conditions. During the six months ended June 30, 2025, we delivered notice to the lenders to exercise the first one-year extension option, which will extend the maturity date to August 12, 2026, subject to the satisfaction of certain conditions. (C) At our option, we may extend the maturity pursuant to two one-year extension options, subject to certain conditions. (D) At our option, we may extend the maturity pursuant to two six-month extension options, subject to certain conditions. Amounts exclude unamortized debt issuance costs of $8,494 and $713 as of June 30, 2025 and December 31, 2024, respectively, which are included in the line item Prepaid Expenses and Other Assets, Net.
|
| Schedule of Maturities |
The following is a schedule of the stated maturities and scheduled principal payments of our indebtedness, exclusive of discounts, debt issuance costs and the impact of extension options, for the next five years as of June 30, and thereafter: | | | | | | | | Amount | Remainder of 2025 | $ | 300,176 | | 2026 | 364 | | 2027 | 556,449 | | 2028 | 390,453 | | 2029 | 249,000 | | | Thereafter | 910,600 | | | Total | $ | 2,407,042 | |
|
| Summary of Indebtedness at Estimated Fair Value |
At June 30, 2025 and December 31, 2024, the fair value of our indebtedness was as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2025 | | December 31, 2024 | | | Carrying Amount (A) | | Fair
Value | | Carrying Amount (A) | | Fair
Value | | Mortgage Loan Payable | $ | 9,471 | | | $ | 9,261 | | | $ | 9,643 | | | $ | 9,326 | | | Senior Unsecured Notes, Net | 1,445,303 | | | 1,387,204 | | | 998,531 | | | 909,012 | | | Unsecured Term Loans | 925,000 | | | 927,233 | | | 925,000 | | | 924,814 | | | Unsecured Credit Facility | 24,000 | | | 24,000 | | | 282,000 | | | 282,162 | | | Total | $ | 2,403,774 | | | $ | 2,347,698 | | | $ | 2,215,174 | | | $ | 2,125,314 | |
_______________ (A) The carrying amounts include unamortized discounts and exclude unamortized debt issuance costs.
|