Schedule of Debt |
The following table summarizes the terms of Piedmont’s indebtedness outstanding as of September 30, 2013 and December 31, 2012 (in thousands): | | | | | | | | | | | | | | | | | Facility | | Collateral | | Rate(1) | | Maturity | | Amount Outstanding as of | | September 30, 2013 | | December 31, 2012 | Secured (Fixed) | | | | | | | | | | | $200.0 Million Mortgage Note | | Aon Center | | 4.87 | % | | 5/1/2014 | | $ | 200,000 |
| | $ | 200,000 |
| $25.0 Million Mortgage Note | | Aon Center | | 5.70 | % | | 5/1/2014 | | 25,000 |
| | 25,000 |
| $350.0 Million Secured Pooled Facility | | Nine Property Collateralized Pool (2) | | 4.84 | % | | 6/7/2014 | | 350,000 |
| | 350,000 |
| $105.0 Million Fixed-Rate Loan | | US Bancorp Center | | 5.29 | % | | 5/11/2015 | | 105,000 |
| | 105,000 |
| $125.0 Million Fixed-Rate Loan | | Four Property Collateralized Pool (3) | | 5.50 | % | | 4/1/2016 | | 125,000 |
| | 125,000 |
| $42.5 Million Fixed-Rate Loan | | Las Colinas Corporate Center I & II | | 5.70 | % | | 10/11/2016 | | 42,525 |
| | 42,525 |
| $140.0 Million WDC Mortgage Notes | | 1201 & 1225 Eye Street | | 5.76 | % | | 11/1/2017 | | 140,000 |
| | 140,000 |
| Subtotal/Weighted Average (4) | | | | 5.17 | % | | | | 987,525 |
| | 987,525 |
| Unsecured (Variable and Fixed) | | | | | | | | | | | $300 Million Unsecured Term Loan | | | | LIBOR + 1.45% |
| (5) | 11/22/2016 | | 300,000 |
| | 300,000 |
| $500 Million Unsecured Line of Credit | | | | 1.36 | % | (6) | 8/19/2016 | | 187,000 |
| | 129,000 |
| $350 Million Senior Notes | | | | 3.40 | % | (7) | 6/1/2023 | | 348,650 |
| | — |
| Subtotal/Weighted Average (4) | | | | 2.71 | % | | | | 835,650 |
| | 429,000 |
| Total/ Weighted Average (4) | | | | 4.04 | % | | | | $ | 1,823,175 |
| | $ | 1,416,525 |
|
| | (1) | All of Piedmont’s outstanding debt as of September 30, 2013 and December 31, 2012 is interest-only debt. |
| | (2) | Nine property collateralized pool includes: 1200 Crown Colony Drive, Braker Pointe III, 2 Gatehall Drive, One and Two Independence Square, 2120 West End Avenue, 400 Bridgewater Crossing, 200 Bridgewater Crossing, and Fairway Center II. |
| | (3) | Four property collateralized pool includes 1430 Enclave Parkway, Windy Point I and II, and 1055 East Colorado Boulevard. |
| | (4) | Weighted average is based on contractual balance of outstanding debt and interest rates in the table as of September 30, 2013, except for the $350 Million Senior Notes, which were issued at a discount (see footnote 7 below). |
| | (5) | The $300 Million Unsecured Term Loan has a stated variable rate; however, Piedmont entered into interest rate swap agreements which effectively fix, exclusive of changes to Piedmont's credit rating, the rate on this facility to 2.69%. |
| | (6) | Piedmont may select from multiple interest rate options with each draw, including the prime rate and various-length LIBOR locks. All LIBOR selections are subject to an additional spread (1.175% as of September 30, 2013) over the selected rate based on Piedmont’s current credit rating. The outstanding balance as of September 30, 2013 consisted of 30-day LIBOR draws ranging from 0.18% to 0.19% (subject to the additional spread mentioned above). |
| | (7) | The $350 Million Senior Notes have a fixed coupon rate of 3.40%, however, as a result of the issuance of the notes at a discount, Piedmont recognizes an effective interest rate on this debt issuance of 3.45%. |
|