XML 28 R38.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
DEBT (Tables)
12 Months Ended
Dec. 31, 2019
Schedule of Debt Outstanding

Debt outstanding consists of the following (in thousands):

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

Revolving Credit Facility maturing April 2023.  Interest payable

    periodically at variable interest rates. The weighted average rate

    at December 31, 2019 and 2018 was 3.3% and 4.0%, respectively.

 

$

365,000

 

 

$

201,000

 

Term Loan A maturing April 2023. Interest payable periodically at

    variable interest rates. The rate at December 31, 2019 and 2018

    was 3.3% and 4.0%, respectively.  Unamortized debt issuance

    costs amounted to $0.1 million at both December 31, 2019 and

    2018.

 

 

190,000

 

 

 

197,500

 

Term Loan B maturing December 2024. Interest payable periodically

    at variable interest rates. The rate at December 31, 2019 was 6.3%.

    Unamortized debt issuance costs amounted to $4.6 million

    at December 31, 2019.

 

 

250,000

 

 

 

 

4.625% Senior Notes maturing May 2023. Unamortized debt

    issuance costs amounted to $2.1 million and $2.7 million

    at December 31, 2019 and 2018, respectively.

 

 

350,000

 

 

 

350,000

 

4.125% Senior Notes. Unamortized debt issuance costs amounted

    to $1.0 million at 2018.

 

 

 

 

 

325,000

 

5.0% Senior Notes maturing October 2022. Unamortized debt

    issuance costs amounted to $1.3 million and $1.8 million at

    December 31, 2019 and 2018, respectively.

 

 

250,000

 

 

 

250,000

 

4.75% Senior Notes maturing October 2027.  Unamortized debt

    issuance costs amounted to $3.1 million and $3.5 million at

    December 31, 2019 and 2018, respectively.

 

 

250,000

 

 

 

250,000

 

4.5% Capital Commerce Center Non-Recourse Mortgage Note

    maturing January 2033.  Unamortized debt issuance costs

    amounted to $0.3 million at both December 31, 2019 and 2018.

 

 

22,209

 

 

 

23,429

 

4.43% Lansing Correctional Center Non-Recourse Mortgage Note

    maturing January 2040. Unamortized debt issuance costs amounted

    to $3.3 million and $3.4 million at December 31, 2019

    and 2018, respectively.

 

 

159,522

 

 

 

62,331

 

4.5% SSA- Baltimore Non-Recourse Mortgage Note maturing

    February 2034. Unamortized debt issuance costs amounted to

   $0.2 million and $0.3 million at December 31, 2019 and 2018,

    respectively.

 

 

150,134

 

 

 

155,535

 

Total debt

 

 

1,986,865

 

 

 

1,814,795

 

Unamortized debt issuance costs

 

 

(14,993

)

 

 

(13,119

)

Unamortized original issue discount

 

 

(12,500

)

 

 

 

Current portion of long-term debt

 

 

(31,349

)

 

 

(14,121

)

Long-term debt, net

 

$

1,928,023

 

 

$

1,787,555

 

 

Schedule of Principal Payments

Scheduled principal payments as of December 31, 2019 for the next five years and thereafter were as follows (in thousands):

 

2020

 

$

31,349

 

2021

 

 

39,087

 

2022

 

 

292,981

 

2023

 

 

904,110

 

2024

 

 

194,937

 

Thereafter

 

 

524,401

 

Total debt

 

$

1,986,865