XML 55 R42.htm IDEA: XBRL DOCUMENT v3.22.4
Mortgage Loans, Construction Loan, Delayed Draw Term Loan and Interest Rate Swaps (Details)
$ in Thousands
1 Months Ended 3 Months Ended 12 Months Ended
Apr. 21, 2022
USD ($)
item
Dec. 01, 2021
USD ($)
loan
building
Nov. 16, 2021
USD ($)
May 07, 2021
May 31, 2022
USD ($)
Mar. 31, 2022
Dec. 31, 2022
USD ($)
building
item
loan
derivative
Dec. 31, 2021
USD ($)
Mortgage Loans, Construction Loan, Delayed Draw Term Loan and Interest Rate Swaps                
Mortgage loans, net of debt issuance costs             $ 79,653 $ 169,818
Debt disclosures                
Interest expense             4,734 6,877
Losses on early extinguishment of debt             (653) (2,114)
Delayed draw term loan, net of debt issuance costs             88,713  
Payment on secured debt             91,278 17,100
Aggregate book value of land and buildings pledged as collateral             $ 1,791 369
Number of mortgage loans repaid | loan   2         4  
Number of buildings mortgaged | building             10  
Income tax benefit (provision)             $ 585 (26)
Interest rate swap agreement                
Debt disclosures                
Number of agreements containing credit risk related contingent features | item             0  
Recognized net gains (losses) (included in other comprehensive loss), before taxes, on interest rate swap agreements             $ 10,193 4,945
Loss expected to be reclassified over next twelve months from accumulated other comprehensive loss to interest expense             (3,230)  
Interest Income             $ (671)  
Interest expense               2,082
Number of interest rate swap derivatives | derivative             5  
Nonrecourse mortgage loans                
Mortgage Loans, Construction Loan, Delayed Draw Term Loan and Interest Rate Swaps                
Loans, prior to debt issuance costs             $ 80,732 145,668
Debt issuance costs, net             (1,079) (1,745)
Mortgage loans, net of debt issuance costs             $ 79,653 $ 143,923
Weighted average interest rate             4.13% 3.76%
Annual principal payment requirements under the terms of the nonrecourse mortgage loans                
2022             $ 2,286  
2023             2,381  
2024             2,484  
2025             2,589  
2026             12,183  
Debt disclosures                
Repayment of debt         $ 61,787      
Losses on early extinguishment of debt             464  
Nonrecourse mortgage loans | Assets pledged as collateral without right                
Debt disclosures                
Aggregate book value of land and buildings pledged as collateral             87,578  
Nonrecourse mortgage loans | Interest rate swap agreement | Cash flow hedges                
Debt disclosures                
Gain on hedge         1,227      
Income tax benefit (provision)             585  
Construction loan                
Mortgage Loans, Construction Loan, Delayed Draw Term Loan and Interest Rate Swaps                
Loans, prior to debt issuance costs               $ 26,273
Debt issuance costs, net               (378)
Mortgage loans, net of debt issuance costs               $ 25,895
Debt disclosures                
Payment on secured debt             $ 26,342  
Construction loan | LIBOR | Maximum                
Debt disclosures                
Variable interest rate margin (as a percent)             1.40% 1.40%
Delayed Draw Term Loan Facility                
Mortgage Loans, Construction Loan, Delayed Draw Term Loan and Interest Rate Swaps                
Debt issuance costs, net             $ (1,287)  
Debt disclosures                
Maximum borrowing capacity $ 150,000              
Term of debt 5 years              
Proceeds from debt         $ 90,000      
Delayed draw term loan, net of debt issuance costs             88,713  
Interest rate 4.15%              
Number of separate draws | item 3              
Delayed Draw Term Loan Facility | SOFR                
Debt disclosures                
Variable interest rate margin (as a percent) 1.15%              
Existing Credit Facility                
Debt disclosures                
Maximum borrowing capacity $ 100,000              
New Credit Facility                
Debt disclosures                
Maximum borrowing capacity $ 250,000              
New Credit Facility | LIBOR                
Debt disclosures                
Variable interest rate margin (as a percent) 1.20%              
JPM Construction Loan                
Debt disclosures                
Unamortized financing costs             189  
3.97%, due September 1, 2027                
Mortgage Loans, Construction Loan, Delayed Draw Term Loan and Interest Rate Swaps                
Loans, prior to debt issuance costs             $ 10,919 $ 11,174
Interest rate (as a percent)             3.97% 3.97%
4.57%, due February 1, 2028                
Mortgage Loans, Construction Loan, Delayed Draw Term Loan and Interest Rate Swaps                
Loans, prior to debt issuance costs             $ 16,666 $ 17,145
Interest rate (as a percent)             4.57% 4.57%
3.60%, due January 2, 2030                
Mortgage Loans, Construction Loan, Delayed Draw Term Loan and Interest Rate Swaps                
Loans, prior to debt issuance costs             $ 6,007 $ 6,182
Interest rate (as a percent)             3.60% 3.60%
3.48% due February 1 2030                
Mortgage Loans, Construction Loan, Delayed Draw Term Loan and Interest Rate Swaps                
Loans, prior to debt issuance costs             $ 13,879 $ 14,287
Interest rate (as a percent)             3.48% 3.48%
3.50%, due July 1, 2030                
Mortgage Loans, Construction Loan, Delayed Draw Term Loan and Interest Rate Swaps                
Loans, prior to debt issuance costs             $ 4,778 $ 4,914
Interest rate (as a percent)             3.50% 3.50%
4.33%, due August 1, 2030                
Mortgage Loans, Construction Loan, Delayed Draw Term Loan and Interest Rate Swaps                
Loans, prior to debt issuance costs             $ 15,473 $ 15,867
Interest rate (as a percent)             4.33% 4.33%
4.51%, due April 1, 2034                
Mortgage Loans, Construction Loan, Delayed Draw Term Loan and Interest Rate Swaps                
Loans, prior to debt issuance costs             $ 13,010 $ 13,356
Interest rate (as a percent)             4.51% 4.51%
4.39%, due January 2, 2025                
Mortgage Loans, Construction Loan, Delayed Draw Term Loan and Interest Rate Swaps                
Loans, prior to debt issuance costs               $ 17,824
Interest rate (as a percent)             4.39% 4.39%
4.17%, due May 1, 2026                
Mortgage Loans, Construction Loan, Delayed Draw Term Loan and Interest Rate Swaps                
Loans, prior to debt issuance costs               $ 12,291
Interest rate (as a percent)             4.17% 4.17%
3.79%, November 17, 2026                
Mortgage Loans, Construction Loan, Delayed Draw Term Loan and Interest Rate Swaps                
Loans, prior to debt issuance costs               $ 23,152
Interest rate (as a percent)             3.79% 3.79%
4.39%, due August 1, 2027                
Mortgage Loans, Construction Loan, Delayed Draw Term Loan and Interest Rate Swaps                
Loans, prior to debt issuance costs               $ 9,476
Interest rate (as a percent)             4.39% 4.39%
4.72%, due October 3, 2022                
Debt disclosures                
Payment on secured debt     $ 3,961          
Debt extinguishment costs     15          
Interest expense     $ 66          
5.09%, due July 1, 2029 GCD mortgage loan                
Debt disclosures                
Payment on secured debt   $ 4,759            
Debt extinguishment costs   1,226            
5.09%, due July 1, 2029 TD mortgage Loan                
Debt disclosures                
Payment on secured debt   3,335            
Debt extinguishment costs   $ 873            
Number of buildings mortgaged | building   2            
JPM Construction Loan Two Thousand Twenty One [Member] | LIBOR                
Debt disclosures                
Variable interest rate margin (as a percent)           1.40%    
JPM Construction Loan Two Thousand Twenty One [Member] | LIBOR | Maximum                
Debt disclosures                
Variable interest rate margin (as a percent)       1.65%