XML 47 R27.htm IDEA: XBRL DOCUMENT v3.24.0.1
Notes Payable and Derivatives (Tables)
12 Months Ended
Dec. 31, 2023
Notes Payable [Abstract]  
Notes Payable and Derivatives

Each of NNN's outstanding series of unsecured notes is summarized in the table below (dollars in thousands):

 

Notes

 

Issue Date

 

Principal

 

 

Discount(1)

 

 

Net
Price

 

 

Stated
Rate

 

Effective
Rate
(2)

 

Maturity Date

2024(3)

 

May 2014

 

$

350,000

 

 

$

707

 

 

$

349,293

 

 

3.900%

 

3.924%

 

June 2024(4)(5)

2025(3)

 

October 2015

 

 

400,000

 

 

 

964

 

 

 

399,036

 

 

4.000%

 

4.029%

 

November 2025(4)

2026(3)

 

December 2016

 

 

350,000

 

 

 

3,860

 

 

 

346,140

 

 

3.600%

 

3.733%

 

December 2026(4)

2027(3)

 

September 2017

 

 

400,000

 

 

 

1,628

 

 

 

398,372

 

 

3.500%

 

3.548%

 

October 2027(4)

2028(3)

 

September 2018

 

 

400,000

 

 

 

2,848

 

 

 

397,152

 

 

4.300%

 

4.388%

 

October 2028(4)

2030(3)

 

March 2020

 

 

400,000

 

 

 

1,288

 

 

 

398,712

 

 

2.500%

 

2.536%

 

April 2030

2033

 

August 2023

 

 

500,000

 

 

 

11,620

 

 

 

488,380

 

 

5.600%

 

5.905%

 

October 2033

2048

 

September 2018

 

 

300,000

 

 

 

4,239

 

 

 

295,761

 

 

4.800%

 

4.890%

 

October 2048

2050

 

March 2020

 

 

300,000

 

 

 

6,066

 

 

 

293,934

 

 

3.100%

 

3.205%

 

April 2050

2051

 

March 2021

 

 

450,000

 

 

 

8,406

 

 

 

441,594

 

 

3.500%

 

3.602%

 

April 2051

2052(3)

 

September 2021

 

 

450,000

 

 

 

10,422

 

 

 

439,578

 

 

3.000%

 

3.118%

 

April 2052

 

(1)
The note discounts are amortized to interest expense over the respective term of each debt obligation using the effective interest method.
(2)
Includes the effects of the discount at issuance.
(3)
NNN entered into forward starting swaps which were hedging the risk of changes in forecasted interest payments on forecasted issuance of long-term debt. Upon the issuance of a series of unsecured notes, NNN terminated such derivatives, and the resulting fair value was deferred in other comprehensive income. The deferred liability (asset) is being amortized over the term of the respective notes using the effective interest method.
(4)
The aggregate principal balance of the unsecured note maturities for the next five years is $1,900,000.
(5)
NNN plans to use proceeds from the Credit Facility and/or potential debt or equity offerings to repay the outstanding debt.
Schedule of Derivative Instruments

The following table outlines NNN's terminated derivatives which were hedging the risk of changes in forecasted interest payments on forecasted issuance of long-term debt (dollars in thousands):

 

Notes
Payable

 

Terminated

 

Description

 

Aggregate
Notional
Amount

 

 

Liability (Asset)
Fair Value When
Terminated

 

 

Fair Value
Deferred
In Other
Comprehensive
Income
(1)

 

 2024

 

May 2014

 

Three forward starting swaps

 

$

225,000

 

 

$

6,312

 

 

$

6,312

 

 2025

 

October 2015

 

Four forward starting swaps

 

 

300,000

 

 

 

13,369

 

 

 

13,369

 

 2026

 

December 2016

 

Two forward starting swaps

 

 

180,000

 

 

 

(13,352

)

 

 

(13,345

)

 2027

 

September 2017

 

Two forward starting swaps

 

 

250,000

 

 

 

7,690

 

 

 

7,688

 

 2028

 

September 2018

 

Two forward starting swaps

 

 

250,000

 

 

 

(4,080

)

 

 

(4,080

)

 2030

 

March 2020

 

Three forward starting swaps

 

 

200,000

 

 

 

13,141

 

 

 

13,141

 

 2052

 

September 2021

 

Two forward starting swaps

 

 

120,000

 

 

 

1,584

 

 

 

1,584

 

 

(1)
The amount reported in accumulated other comprehensive income (loss) will be reclassified to interest expense as interest payments are made on the related notes payable.