XML 46 R31.htm IDEA: XBRL DOCUMENT v3.22.0.1
Mortgage Loans Payable and Unsecured Credit Facilities (Tables)
12 Months Ended
Dec. 31, 2021
Debt Disclosure [Abstract]  
Schedule of Debt and Finance Lease Obligations Related to Continuing Operations

Debt and finance lease obligations are composed of the following at December 31, 2021 and 2020:

 

 

 

 

 

December 31, 2021

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

Contractual

 

 

 

 

 

 

Contractual

 

 

 

Maturity

 

Balance

 

 

interest rates

 

 

Balance

 

 

interest rates

 

Description

 

dates

 

outstanding

 

 

weighted-average

 

 

outstanding

 

 

weighted-average

 

Fixed-rate mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Franklin Village

 

Jun 2026

 

$

44,571,000

 

 

3.9%

 

 

$

45,645,000

 

 

3.9%

 

Shops at Suffolk Downs (a)

 

Jun 2031

 

 

15,600,000

 

 

3.5%

 

 

 

-

 

 

n/a

 

Trexlertown Plaza (a)

 

Jun 2031

 

 

36,100,000

 

 

3.5%

 

 

 

-

 

 

n/a

 

The Point (a)

 

Jun 2031

 

 

29,700,000

 

 

3.5%

 

 

 

-

 

 

n/a

 

Christina Crossing (a)

 

Jun 2031

 

 

17,000,000

 

 

3.5%

 

 

 

-

 

 

n/a

 

Lawndale Plaza (a)

 

Jun 2031

 

 

15,600,000

 

 

3.5%

 

 

 

-

 

 

n/a

 

Senator Square finance lease obligation

 

Sep 2050

 

 

5,596,000

 

 

5.3%

 

 

 

5,631,000

 

 

5.3%

 

 

 

 

 

 

164,167,000

 

 

3.6%

 

 

 

51,276,000

 

 

4.1%

 

Unsecured credit facilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable-rate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facility (b)

 

Aug 2024

 

 

66,000,000

 

 

1.6%

 

 

 

175,000,000

 

 

2.7%

 

Term loan

 

Sep 2022

 

 

-

 

 

n/a

 

 

 

50,000,000

 

 

1.9%

 

Fixed-rate (c):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term loan

 

Feb 2022

 

 

-

 

 

n/a

 

 

 

50,000,000

 

 

3.3%

 

Term loan

 

Apr 2023

 

 

100,000,000

 

 

3.3%

 

 

 

100,000,000

 

 

3.5%

 

Term loan

 

Sep 2024

 

 

75,000,000

 

 

3.8%

 

 

 

75,000,000

 

 

3.9%

 

Term loan

 

Jul 2025

 

 

75,000,000

 

 

4.7%

 

 

 

75,000,000

 

 

4.8%

 

Term loan

 

Aug 2026

 

 

50,000,000

 

 

3.3%

 

 

 

50,000,000

 

 

3.5%

 

 

 

 

 

 

530,167,000

 

 

3.5%

 

 

 

626,276,000

 

 

3.4%

 

Unamortized issuance costs

 

 

 

 

(3,129,000

)

 

 

 

 

 

 

(2,002,000

)

 

 

 

 

 

 

 

 

$

527,038,000

 

 

 

 

 

 

$

624,274,000

 

 

 

 

 

 

(a)

The mortgages for these properties are cross-collateralized.

 

(b)

The revolving credit facility is subject to two one-year extensions at the Company’s option.

 

(c)

The interest rates on these term loans consist of LIBOR plus a credit spread based on the Company’s leverage ratio, for which the Company has interest rate swap agreements which convert the LIBOR rates to fixed rates. Accordingly, these term loans are presented as fixed-rate debt. 

Schedule of Principal Payments on Mortgage Loan Payable, Finance Lease Obligation, Unsecured Term Loans, and Unsecured Credit Facility

Scheduled principal payments on a mortgage loan payable, finance lease obligation, unsecured term loans, and the unsecured credit facility at December 31, 2021, due on various dates from 2023 to 2050, are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Loan

 

 

Finance Lease

 

 

Revolving

 

 

Term

 

 

 

 

 

 

Unamortized

 

 

 

 

 

Year

 

Payable

 

 

Obligation

 

 

Credit Facility

 

 

Loans

 

 

Total

 

 

Issuance Costs

 

 

Total

 

2022

 

$

1,116,000

 

 

$

37,000

 

 

$

-

 

 

$

-

 

 

$

1,153,000

 

 

$

(600,000

)

 

$

553,000

 

2023

 

 

1,160,000

 

 

 

39,000

 

 

 

-

 

 

 

100,000,000

 

 

 

101,199,000

 

 

 

(518,000

)

 

 

100,681,000

 

2024

 

 

1,206,000

 

 

 

41,000

 

 

 

66,000,000

 

(a)

 

75,000,000

 

 

 

142,247,000

 

 

 

(451,000

)

 

 

141,796,000

 

2025

 

 

1,253,000

 

 

 

44,000

 

 

 

-

 

 

 

75,000,000

 

 

 

76,297,000

 

 

 

(359,000

)

 

 

75,938,000

 

2026

 

 

40,922,000

 

 

 

48,000

 

 

 

-

 

 

 

50,000,000

 

 

 

90,970,000

 

 

 

(243,000

)

 

 

90,727,000

 

Thereafter

 

 

112,914,000

 

 

 

5,387,000

 

 

 

-

 

 

 

-

 

 

 

118,301,000

 

 

 

(958,000

)

 

 

117,343,000

 

 

 

$

158,571,000

 

 

$

5,596,000

 

 

$

66,000,000

 

 

$

300,000,000

 

 

$

530,167,000

 

 

$

(3,129,000

)

 

$

527,038,000

 

 

 

(a)

The revolving credit facility is subject to two one-year extensions at the Company's option.

Summary of Derivative Financial Instruments Held

The following is a summary of the derivative financial instruments held by the Company at December 31, 2021 and December 31, 2020:

 

December 31, 2021

Designation/

 

 

 

 

 

 

 

Fair

 

 

Maturity

 

Balance sheet

Cash flow

 

Derivative

 

Count

 

 

value

 

 

dates

 

location

Qualifying

 

Interest rate swaps

 

 

5

 

 

$

8,232,000

 

 

2023-2025

 

Accounts payable and accrued liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

Designation/

 

 

 

 

 

 

 

Fair

 

 

Maturity

 

Balance sheet

Cash flow

 

Derivative

 

Count

 

 

value

 

 

dates

 

location

Qualifying

 

Interest rate swaps

 

 

7

 

 

$

18,927,000

 

 

2021-2025

 

Accounts payable and accrued liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of Derivative Financial Instruments on Consolidated Statements of Operations and Consolidated Statements of Equity

The following presents the effect of the Company’s derivative financial instruments on the consolidated statements of operations and the consolidated statements of equity 2021, 2020 and 2019, respectively:

 

 

 

 

 

Gain (loss) recognized in other

 

 

 

 

 

comprehensive (loss) income

 

 

 

 

 

(effective portion)

 

Designation/

 

 

 

Years ended December 31,

 

Cash flow

 

Derivative

 

2021

 

 

2020

 

 

2019

 

Qualifying

 

Interest rate swaps

 

$

(4,148,000

)

 

$

(17,940,000

)

 

$

(13,090,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) gain recognized in other

 

 

 

 

 

comprehensive (loss) income

 

 

 

 

 

reclassified into earnings (effective portion)

 

 

 

 

 

Years ended December 31,

 

 

 

Classification

 

2021

 

 

2020

 

 

2019

 

 

 

Continuing Operations

 

$

(6,476,000

)

 

$

(6,062,000

)

 

$

1,196,000