XML 27 R15.htm IDEA: XBRL DOCUMENT v3.19.1
Notes Payable
3 Months Ended
Mar. 31, 2019
Debt Disclosure [Abstract]  
NOTES PAYABLE
NOTES PAYABLE
The following table summarizes the terms of notes payable outstanding at March 31, 2019 and December 31, 2018 (in thousands):
Description
 
Interest Rate
 
Maturity (1)
 
2019
 
2018
Term Loan, Unsecured
 
3.69%
 
2021
 
$
250,000

 
$
250,000

Senior Notes, Unsecured
 
3.91%
 
2025
 
250,000

 
250,000

Senior Notes, Unsecured
 
4.09%
 
2027
 
100,000

 
100,000

Fifth Third Center
 
3.37%
 
2026
 
142,715

 
143,497

Colorado Tower
 
3.45%
 
2026
 
118,849

 
119,427

Promenade
 
4.27%
 
2022
 
98,438

 
99,238

816 Congress
 
3.75%
 
2024
 
81,260

 
81,676

Credit Facility, Unsecured
 
3.54%
 
2023
 
56,400

 

Meridian Mark Plaza
 
6.00%
 
2020
 
23,391

 
23,524

 
 
 
 
 
 
$
1,121,053

 
$
1,067,362

Unamortized loan costs
 
 
 
 
 
(4,579
)
 
(4,792
)
Total Notes Payable
 
 
 
 
 
$
1,116,474

 
$
1,062,570


(1) Weighted average maturity of notes payable outstanding at March 31, 2019 was 5.4 years.
Credit Facility
The Company has a $1 billion senior unsecured line of credit (the "Credit Facility") that matures on January 3, 2023. The Credit Facility contains financial covenants that require, among other things, the maintenance of an unencumbered interest coverage ratio of at least 1.75; a fixed charge coverage ratio of at least 1.50; and an overall leverage ratio of no more than 60%, plus a portion of the net cash proceeds from certain equity issuances. The Credit Facility also contains customary representations and warranties and affirmative and negative covenants, as well as customary events of default. The amounts outstanding under the Credit Facility may be accelerated upon the occurrence of any events of default.
The interest rate applicable to the Credit Facility varies according to the Company's leverage ratio, and may, at the election of the Company, be determined based on either (1) the current LIBOR plus a spread of between 1.05% and 1.45%, or (2) the greater of Bank of America's prime rate, the federal funds rate plus 0.50%, or the one-month LIBOR plus 1.0% (the "Base Rate"), plus a spread of between 0.10% or 0.45%, based on leverage.
At March 31, 2019, the Credit Facility's spread over LIBOR was 1.05%. The amount that the Company may draw under the Credit Facility is a defined calculation based on the Company's unencumbered assets and other factors.
The total available borrowing capacity under the Credit Facility was $943.6 million at March 31, 2019.
Term Loan
The Company has a $250 million unsecured term loan (the "Term Loan") that matures on December 2, 2021. The Term Loan has financial covenants consistent with those of the Credit Facility. The interest rate applicable to the Term Loan varies according to the Company’s leverage ratio and may, at the election of the Company, be determined based on either (1) the current LIBOR plus a spread of between 1.20% and 1.70%, based on leverage or (2) the greater of Bank of America's prime rate, the federal funds rate plus 0.50%, or the one-month LIBOR plus 1.00% (the “Base Rate”), plus a spread of between 0.00% and 0.75%, based on leverage. At March 31, 2019, the Term Loan's spread over LIBOR was 1.20%.
Unsecured Senior Notes
The Company has $350 million of unsecured senior notes that were funded in two tranches. The first tranche of $100 million has a 10-year maturity and has a fixed annual interest rate of 4.09%. The second tranche of $250 million has an 8-year maturity and has a fixed annual interest rate of 3.91%.
The unsecured senior notes contain financial covenants that require, among other things, the maintenance of an unencumbered interest coverage ratio of at least 2.00; a fixed charge coverage ratio of at least 1.50; an overall leverage ratio of no more than 60%; and a minimum shareholders' equity in an amount equal to $1.9 billion, plus a portion of the net cash proceeds from certain equity issuances. The senior notes also contain customary representations and warranties and affirmative and negative covenants, as well as customary events of default.
Other Debt Information
At March 31, 2019 and December 31, 2018, the estimated fair value of the Company’s notes payable was $1.1 billion for each of the periods, calculated by discounting the debt's remaining contractual cash flows at estimated rates at which similar loans could have been obtained at March 31, 2019 and December 31, 2018. The estimate of the current market rate, which is the most significant input in the discounted cash flow calculation, is intended to replicate debt of similar maturity and loan-to-value relationship. These fair value calculations are considered to be Level 2 under the guidelines as set forth in ASC 820 as the Company utilizes market rates for similar type loans from third party brokers.
For the three months ended March 31, 2019 and 2018, interest was recorded as follows (in thousands):
 
2019
 
2018
Total interest incurred
$
11,835

 
$
10,874

Interest capitalized
(1,015
)
 
(1,096
)
Total interest expense
$
10,820

 
$
9,778