Secured Notes Payable, Net | Secured Notes Payable, Net Description Maturity Date (1) Principal Balance as of September 30, 2024 Principal Balance as of December 31, 2023 Variable Interest Rate Fixed Interest Rate (2) Swap Maturity Date (In thousands) Consolidated Wholly Owned Subsidiaries Term loan (3) 3/3/2025 $ 335,000 $ 335,000 SOFR + 1.41% N/A N/A Fannie Mae loan (3) 4/1/2025 102,400 102,400 SOFR + 1.36% N/A N/A Term loan (3) 8/15/2026 415,000 415,000 SOFR + 1.20% 3.07% 8/1/2025 Term loan (3)(4) 9/19/2026 366,000 400,000 SOFR + 1.25% N/A N/A Term loan (3) 9/26/2026 200,000 200,000 SOFR + 1.30% 2.36% 10/1/2024 Term loan (3) 11/1/2026 400,000 400,000 SOFR + 1.25% 2.31% 10/1/2024 Fannie Mae loan (3)(5) 6/1/2027 550,000 550,000 SOFR + 1.48% N/A N/A Term loan (3) 5/18/2028 300,000 300,000 SOFR + 1.51% 2.21% 6/1/2026 Term loan (3) 1/1/2029 300,000 300,000 SOFR + 1.56% 2.66% 1/1/2027 Fannie Mae loan (3) 6/1/2029 255,000 255,000 SOFR + 1.09% 3.26% 6/1/2027 Fannie Mae loan (3) 6/1/2029 125,000 125,000 SOFR + 1.09% 3.25% 6/1/2027 Fannie Mae loan (3)(6) 8/1/2033 350,000 350,000 SOFR + 1.37% N/A N/A Term loan (7) 6/1/2038 26,968 27,640 N/A 4.55% N/A Total Wholly-Owned Subsidiary Debt 3,725,368 3,760,040 Consolidated JVs Term loan (3) 12/19/2024 400,000 400,000 SOFR + 1.40% N/A N/A Term loan (3) 5/15/2027 450,000 450,000 SOFR + 1.45% 2.26% 4/1/2025 Term loan (3) 8/19/2028 625,000 625,000 SOFR + 1.45% 2.12% 6/1/2025 Term loan (3)(8) 4/26/2029 175,000 175,000 SOFR + 1.25% 3.90% 5/1/2026 Fannie Mae loan (3) 6/1/2029 160,000 160,000 SOFR + 1.09% 3.25% 7/1/2027 Total Consolidated Debt (9) 5,535,368 5,570,040 Unamortized loan premium, net (10) 2,805 3,087 Unamortized deferred loan costs, net (11) (25,087) (29,956) Total Consolidated Debt, net $ 5,513,086 $ 5,543,171 _______________________________________________________________________ Except as noted below, our loans: (i) are non-recourse, (ii) are secured by separate collateral pools consisting of one or more properties, (iii) require interest-only monthly payments with the outstanding principal due upon maturity, and (iv) contain certain financial covenants which could require us to deposit excess cash flow with the lender under certain circumstances unless we (at our option) either provide a guarantee or additional collateral or pay down the loan within certain parameters set forth in the loan documents. Certain loans with maturity date extension options require us to meet minimum financial thresholds in order to extend the loan maturity date. (1) Maturity dates include extension options. (2) Effective rate as of September 30, 2024. Includes the effect of interest rate swaps (if applicable) and excludes the effect of prepaid loan fees and loan premiums. See Note 10 for details of our interest rate swaps. See further below for details of our loan costs and loan premiums. (3) The loan agreement includes a zero-percent SOFR floor. If the loan is swap-fixed then the related swaps do not include such a floor. (4) During September 2024, we paid the loan principal down by $34.0 million in order to meet a minimum financial threshold to exercise an extension option. The related swaps expired during September 2024. (5) The loan is secured by four residential properties. A portion of the loan totaling $472 million has a lender-required out-of-the-money interest rate cap at a weighted average of 8.99% until July 2026 . For the portion of the loan relating to Barrington Plaza, in connection with the removal of that property from the rental market during 2023, t he lender is treating the debt as a construction loan and we signed a construction completion guarantee in January 2024. See "Guarantees" in Note 16. The lender also required a $13.3 million cash deposit, which we placed into an interest bearing collateral account during 2023. The lender will return the deposit at the earlier of August 2026 or when the loan is paid in full. The deposit is included in Other assets in our consolidated balance sheets. See Note 7. (6) The loan has a lender-required out-of-the-money interest rate cap at an interest rate of 7.84% until August 2026. (7) The loan requires monthly payments of principal and interest. The principal amortization is based upon a 30-year amortization schedule. (8) We guaranteed the portion of the loan principal that would need to be paid down in order to meet the minimum debt yield in the loan agreement. See "Guarantees" in Note 16. (9) The table does not include our unconsolidated Fund's loan - see "Guarantees" in Note 16. See Note 13 for our debt fair value disclosures. (10) Balances are net of accumulated amortization of $1.4 million and $4.1 million at September 30, 2024 and December 31, 2023, respectively. (11) Balances are net of accumulated amortization of $61.7 million and $56.0 million at September 30, 2024 and December 31, 2023, respectively . Debt Statistics The table below summarizes our consolidated fixed and floating rate debt: (In thousands) Principal Balance as of September 30, 2024 Principal Balance as of December 31, 2023 Aggregate swap-fixed rate loans $ 3,405,000 $ 3,805,000 Aggregate fixed rate loans 26,968 27,640 Aggregate capped rate loans 822,000 822,000 Aggregate floating rate loans 1,281,400 915,400 Total Debt $ 5,535,368 $ 5,570,040 The table below summarizes certain consolidated debt statistics as of September 30, 2024: Statistics for consolidated loans with interest fixed under the terms of the loan or a swap Principal balance (in billions) $3.43 Weighted average remaining life (including extension options) 3.4 years Weighted average remaining fixed interest period 1.2 years Weighted average annual interest rate 2.68% Future Principal Payments At September 30, 2024, the minimum future principal payments due on our consolidated secured notes payable were as follows: Twelve months ending September 30: Including Maturity Extension Options (1) (In thousands) 2025 $ 838,333 2026 981,976 2027 1,401,022 2028 926,069 2029 1,016,119 Thereafter 371,849 Total future principal payments $ 5,535,368 ________________________________________________ (1) Some of our loan agreements require that we meet certain minimum financial thresholds to be able to extend the loan maturity. Loan Premium and Loan Costs The table below presents loan premium and loan costs, which are included in Interest expense on our consolidated statements of operations: Three Months Ended September 30, Nine Months Ended September 30, (In thousands) 2024 2023 2024 2023 Loan premium amortized and written off $ (53) $ (116) $ (282) $ (344) Deferred loan costs amortized and written off 2,396 2,261 6,811 6,623 Loan costs expensed 101 59 154 79 Total $ 2,444 $ 2,204 $ 6,683 $ 6,358 |