XML 45 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
Notes Payable and Unsecured Credit Facilities (Tables)
3 Months Ended
Mar. 31, 2018
Debt Disclosure [Abstract]  
Schedule of Debt
The Company’s outstanding debt consisted of the following:
(in thousands)
Weighted Average Contractual Rate
Weighted Average Effective Rate
March 31, 2018
 
December 31, 2017
Notes payable:
 
 
 
 
 
Fixed rate mortgage loans
5.1%
4.4%
$
526,048

 
520,193

Variable rate mortgage loans
3.3%
3.5%
127,631

(1) 
125,866

Fixed rate unsecured public and private debt
4.1%
4.5%
2,623,209

 
2,325,656

Total notes payable
 
 
3,276,888

 
2,971,715

Unsecured credit facilities:
 
 
 
 
 
Line of Credit (the "Line") (2)
2.6%
2.8%

 
60,000

Term loans
2.4%
2.5%
563,380

 
563,262

Total unsecured credit facilities
 
 
563,380

 
623,262

Total debt outstanding
 
 
$
3,840,268

 
3,594,977

 
 
 
 
 
 
(1)  Includes five mortgages whose interest rates vary on LIBOR based formulas. Three of these variable rate loans have interest rate swaps in place to fix the interest rates at a range of 2.8% to 4.07%.
(2)  Weighted average effective and contractual rate for the Line is calculated based on a fully drawn Line balance.
Schedule of maturities of long-term debt
As of March 31, 2018, scheduled principal payments and maturities on notes payable and unsecured credit facilities were as follows:
(in thousands)
March 31, 2018
Scheduled Principal Payments and Maturities by Year:
Scheduled
Principal
Payments
 
Mortgage
Loan
Maturities
 
Unsecured
Maturities (1)
 
Total
2018
$
8,001

 
112,226

 

 
120,227

2019
9,519

 
23,525

 

 
33,044

2020
11,287

 
78,580

 
450,000

(2) 
539,867

2021
11,600

 
66,751

 
250,000

 
328,351

2022
11,799

 
5,848

 
565,000

 
582,647

Beyond 5 Years
45,938

 
260,336

 
1,950,000

 
2,256,274

Unamortized debt premium/(discount) and issuance costs

 
8,269

 
(28,411
)
 
(20,142
)
Total
$
98,144

 
555,535

 
3,186,589

 
3,840,268

 
 
 
 
 
 
 
 
(1)  Includes unsecured public debt and unsecured credit facilities.
(2)  On April 2, 2018, the Company redeemed its outstanding $150.0 million 6.0% senior unsecured public notes, due June 15, 2020, for a redemption price of $163.2 million, including accrued and unpaid interest through the redemption date and a make-whole amount.