XML 45 R30.htm IDEA: XBRL DOCUMENT v3.5.0.2
Debt Obligations (Tables)
9 Months Ended
Sep. 30, 2016
Debt Disclosure [Abstract]  
Consolidated debt obligations

The following table sets forth information regarding the Company’s consolidated debt obligations outstanding at September 30, 2016 and December 31, 2015 (in thousands):

 

 

September 30, 2016

 

 

December 31, 2015

 

 

Effective Interest Rate

 

 

Maturity Date

 

MORTGAGE DEBT:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3141 Fairview Park Drive (a)

$

-

 

 

$

20,838

 

 

 

4.25

%

 

Jan 2017

 

Two Logan Square

 

86,395

 

 

 

86,886

 

 

 

3.98

%

(b)

May 2020

 

One Commerce Square

 

127,847

 

 

 

130,000

 

 

 

3.64

%

 

Apr 2023

 

Two Commerce Square

 

112,000

 

 

 

112,000

 

 

 

4.51

%

(c)

Apr 2023

 

IRS Philadelphia Campus (d)

 

-

 

 

 

177,425

 

 

 

7.00

%

 

Sep 2030

 

Cira South Garage (d)

 

-

 

 

 

35,546

 

 

 

7.12

%

 

Sep 2030

 

Principal balance outstanding

 

326,242

 

 

 

562,695

 

 

 

 

 

 

 

 

Plus: fair market value premium (discount), net

 

(2,870

)

 

 

(3,198

)

 

 

 

 

 

 

 

Less: deferred financing costs

 

(749

)

 

 

(13,744

)

 

 

 

 

 

 

 

Mortgage indebtedness

$

322,623

 

 

$

545,753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNSECURED DEBT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Seven-Year Term Loan - Swapped to fixed

$

250,000

 

 

$

250,000

 

 

 

3.72

%

 

Oct 2022

 

$250.0M 6.00% Guaranteed Notes due 2016 (e)

 

-

 

 

 

149,919

 

 

 

5.95

%

 

Apr 2016

 

$300.0M 5.70% Guaranteed Notes due 2017

 

300,000

 

 

 

300,000

 

 

 

5.68

%

 

May 2017

 

$325.0M 4.95% Guaranteed Notes due 2018

 

325,000

 

 

 

325,000

 

 

 

5.13

%

 

Apr 2018

 

$250.0M 3.95% Guaranteed Notes due 2023

 

250,000

 

 

 

250,000

 

 

 

4.02

%

 

Feb 2023

 

$250.0M 4.10% Guaranteed Notes due 2024

 

250,000

 

 

 

250,000

 

 

 

4.33

%

 

Oct 2024

 

$250.0M 4.55% Guaranteed Notes due 2029

 

250,000

 

 

 

250,000

 

 

 

4.60

%

 

Oct 2029

 

Indenture IA (Preferred Trust I)

 

27,062

 

 

 

27,062

 

 

 

2.75

%

 

Mar 2035

 

Indenture IB (Preferred Trust I)

 

25,774

 

 

 

25,774

 

 

 

3.30

%

 

Apr 2035

 

Indenture II (Preferred Trust II)

 

25,774

 

 

 

25,774

 

 

 

3.09

%

 

Jul 2035

 

Principal balance outstanding

 

1,703,610

 

 

 

1,853,529

 

 

 

 

 

 

 

 

Plus: original issue premium (discount), net

 

(4,932

)

 

 

(5,714

)

 

 

 

 

 

 

 

Less: deferred financing costs

 

(7,740

)

 

 

(8,851

)

 

 

 

 

 

 

 

Total unsecured indebtedness

$

1,690,938

 

 

$

1,838,964

 

 

 

 

 

 

 

 

Total Debt Obligations

$

2,013,561

 

 

$

2,384,717

 

 

 

 

 

 

 

 

 

(a)

On August 31, 2016, the Company deconsolidated 3141 Fairview Park Drive and began accounting for it under the equity method of accounting as part of Brandywine - AI Venture LLC, an unconsolidated real estate venture in which the Company holds a 50% interest. At December 31, 2015, this balance represented the full debt amount of the property, as it was consolidated at that time. See Note 4, “Investment in Unconsolidated Real Estate Ventures,” for further details.

 

(b)

On April 7, 2016, the Company closed on an $86.9 million first mortgage financing on Two Logan Square, a 708,844-square foot office property located in Philadelphia, Pennsylvania. Proceeds of the loan were used to repay, without penalty, the $86.6 million principal balance of the former Two Logan Square first mortgage loan, which had a 7.57% effective interest rate.

 

(c)

This loan was assumed upon acquisition of Two Commerce Square on December 19, 2013. The interest rate reflects the market rate at the time of acquisition. A default under this loan will also constitute a default under the loan outstanding on One Commerce Square, and a default under the One Commerce Square loan will also constitute a default under this loan. This loan is also secured by a lien on One Commerce Square and the lien on Two Commerce Square.

 

(d)

On January 14, 2016, the Company funded $265.8 million to prepay two mortgage loans, consisting of $176.9 million of principal repayment, $44.5 million in prepayment charges and a nominal amount of accrued interest, in repayment of the mortgage indebtedness on the office property located at 2970 Market Street in Philadelphia, Pennsylvania commonly known as 30th Street Main Post Office (“Cira Square”), ahead of its scheduled maturity date of September 10, 2030. Also on January 14, 2016, the Company funded $44.4 million, consisting of $35.5 million of principal repayment, $8.9 million in prepayment charges and a nominal amount of accrued interest, in repayment of the mortgage indebtedness of a 1,662 parking space facility located in Philadelphia, Pennsylvania commonly known as (“Cira South Garage”), ahead of its scheduled maturity date of September 10, 2030.  These repayments were financed with $195.0 million of funds available under the unsecured revolving credit facility with the remaining balance funded through available cash balances. The Company recognized a $66.6 million loss on extinguishment of debt, consisting of the prepayment charges along with $10.8 million and $2.4 million related to non-cash charges for deferred financing costs for Cira Square and Cira South Garage, respectively.

 

(e)

On April 1, 2016, the entire principal balance of the 2016 6.00% Guaranteed Unsecured Notes was repaid upon maturity. Available cash balances were used to fund the repayment of the unsecured notes.