| Schedule of Debt |
The Company's outstanding debt as of March 31, 2026 and December 31, 2025 is summarized as follows (dollars in thousands): | | | | | | | | | | | | | | | | | | | Interest Rate(1) | | March 31, 2026 | | December 31, 2025 | | Credit Facility: | | | | | | | Revolving line of credit | 5.08 | % | | $ | 412,400 | | | $ | 400,900 | | | Term loan D | 4.01 | % | | 275,000 | | | 275,000 | | | Term loan E | 4.91 | % | | 130,000 | | | 130,000 | | | 2028 Term loan facility | 4.17 | % | | 75,000 | | | 75,000 | | | April 2029 Term loan facility | 3.77 | % | | 100,000 | | | 100,000 | | | June 2029 Term loan facility | 5.07 | % | | 285,000 | | | 285,000 | | | May 2026 Senior Unsecured Notes | 2.16 | % | | 35,000 | | | 35,000 | | | October 2026 Senior Unsecured Notes | 6.46 | % | | 65,000 | | | 65,000 | | | July 2028 Senior Unsecured Notes | 5.75 | % | | 120,000 | | | 120,000 | | | September 2028 Senior Unsecured Notes | 5.40 | % | | 75,000 | | | 75,000 | | | October 2028 Senior Unsecured Notes | 6.55 | % | | 100,000 | | | 100,000 | | | 2029 Senior Unsecured Notes | 3.98 | % | | 100,000 | | | 100,000 | | | August 2030 Senior Unsecured Notes | 2.99 | % | | 150,000 | | | 150,000 | | | October 2030 Senior Unsecured Notes | 6.66 | % | | 35,000 | | | 35,000 | | | November 2030 Senior Unsecured Notes | 2.72 | % | | 75,000 | | | 75,000 | | | May 2031 Senior Unsecured Notes | 3.00 | % | | 90,000 | | | 90,000 | | | August 2031 Senior Unsecured Notes | 4.08 | % | | 50,000 | | | 50,000 | | | September 2031 Senior Unsecured Notes | 5.55 | % | | 125,000 | | | 125,000 | | | November 2031 Senior Unsecured Notes | 2.81 | % | | 175,000 | | | 175,000 | | | August 2032 Senior Unsecured Notes | 3.09 | % | | 100,000 | | | 100,000 | | | November 2032 Senior Unsecured Notes | 5.06 | % | | 200,000 | | | 200,000 | | | May 2033 Senior Unsecured Notes | 3.10 | % | | 55,000 | | | 55,000 | | | October 2033 Senior Unsecured Notes | 6.73 | % | | 50,000 | | | 50,000 | | | November 2033 Senior Unsecured Notes | 2.96 | % | | 125,000 | | | 125,000 | | | 2034 Senior Unsecured Notes | 5.74 | % | | 150,000 | | | 150,000 | | | 2036 Senior Unsecured Notes | 3.06 | % | | 75,000 | | | 75,000 | | | Fixed rate mortgages payable | 3.53 | % | | 198,041 | | | 198,608 | | | Total principal | | | 3,425,441 | | | 3,414,508 | | Unamortized debt issuance costs and debt premium, net | | | (8,605) | | | (9,406) | | | Total debt | | | $ | 3,416,836 | | | $ | 3,405,102 | |
(1)Represents the effective interest rate as of March 31, 2026. 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 March 31, 2026, the scheduled principal and maturity payments for the Company's outstanding borrowings are presented in the table below (dollars in thousands): | | | | | | | | | | | | | | | | | | | | | | Year Ending December 31, | | Scheduled Principal and Maturity Payments | | Amortization of Premium and Unamortized Debt Issuance Costs | | Total | | Remainder of 2026 | | $ | 376,755 | | | $ | (2,089) | | | $ | 374,666 | | | 2027 | | 217,369 | | | (2,236) | | | 215,133 | | | 2028 | | 460,624 | | | (1,939) | | | 458,685 | | | 2029 | | 900,189 | | | (844) | | | 899,345 | | | 2030 | | 262,964 | | | (376) | | | 262,588 | | | 2031 | | 452,540 | | | (364) | | | 452,176 | | | Thereafter | | 755,000 | | | (757) | | | 754,243 | | | | $ | 3,425,441 | | | $ | (8,605) | | | $ | 3,416,836 | |
|