XML 104 R34.htm IDEA: XBRL DOCUMENT v3.20.1
Debt, Net (Tables)
3 Months Ended
Mar. 31, 2020
Debt Disclosure [Abstract]  
Schedule of debt
Our debt consisted of the following (dollars in thousands):
 
 
Carrying Value (1) as of
 
 
 
 
 
 
March 31,
2020
 
December 31,
2019
 
March 31, 2020
 
 
 
 
Stated Interest Rates
 
Scheduled Maturity
Mortgage and Other Secured Debt:
 
 

 
 

 
 
 
 
Fixed rate mortgage debt (2)
 
$
142,581

 
$
143,430

 
3.82% - 4.62% (3)
 
2023-2026
Variable rate secured debt (4)
 
100,003

 
68,055

 
LIBOR + 1.45% to 2.35% (5)
 
2020-2026
Total mortgage and other secured debt
 
242,584

 
211,485

 
 
 
 
Revolving Credit Facility (6)
 
242,000

 
177,000

 
LIBOR + 0.775% to 1.45% (7)
 
March 2023 (6)
Term Loan Facility (8)
 
397,863

 
248,706

 
LIBOR + 1.00% to 1.65% (9)
 
2022
Unsecured Senior Notes
 
 
 
 
 
 
 
 
3.60%, $350,000 aggregate principal
 
348,544

 
348,431

 
3.60% (10)
 
May 2023
5.25%, $250,000 aggregate principal
 
247,785

 
247,652

 
5.25% (11)
 
February 2024
3.70%, $300,000 aggregate principal
 
299,454

 
299,324

 
3.70% (12)
 
June 2021
5.00%, $300,000 aggregate principal
 
297,605

 
297,503

 
5.00% (13)
 
July 2025
Unsecured note payable
 
1,004

 
1,038

 
0% (14)
 
May 2026
Total debt, net
 
$
2,076,839

 
$
1,831,139

 
 
 
 

(1)
The carrying values of our debt other than the Revolving Credit Facility reflect net deferred financing costs of $6.6 million as of March 31, 2020 and $5.8 million as of December 31, 2019.
(2)  
Certain of the fixed rate mortgages carry interest rates that, upon assumption, were above or below market rates and therefore were recorded at their fair value based on applicable effective interest rates. The carrying values of these loans reflect net unamortized premiums totaling $202,000 as of March 31, 2020 and $217,000 as of December 31, 2019.
(3)
The weighted average interest rate on our fixed rate mortgage debt was 4.16% as of March 31, 2020.
(4)
Includes a construction loan with $55.9 million in remaining borrowing capacity as of March 31, 2020.
(5) 
The weighted average interest rate on our variable rate secured debt was 3.77% as of March 31, 2020.
(6)
The facility matures in March 2023, with the ability for us to further extend such maturity by two six-month periods at our option, provided that there is no default under the facility and we pay an extension fee of 0.075% of the total availability under the facility for each extension period. In connection with this facility, we also have the ability to borrow up to $500.0 million under new term loans from the facility’s lender group provided that there is no default under the facility and subject to the approval of the lenders.
(7)
The weighted average interest rate on the Revolving Credit Facility was 1.74% as of March 31, 2020.
(8)   On March 6, 2020, we amended this loan facility to increase the loan amount by $150.0 million and change the interest terms.
(9) 
The interest rate on this loan was 2.37% as of March 31, 2020.
(10)
The carrying value of these notes reflects an unamortized discount totaling $1.0 million as of March 31, 2020 and $1.1 million as of December 31, 2019.  The effective interest rate under the notes, including amortization of the issuance costs, was 3.70%
(11)
The carrying value of these notes reflects an unamortized discount totaling $2.0 million as of March 31, 2020 and $2.1 million as of December 31, 2019.  The effective interest rate under the notes, including amortization of the issuance costs, was 5.49%
(12)
The carrying value of these notes reflects an unamortized discount totaling $429,000 as of March 31, 2020 and $534,000 as of December 31, 2019.  The effective interest rate under the notes, including amortization of the issuance costs, was 3.85%
(13) The carrying value of these notes reflects an unamortized discount totaling $2.0 million as of March 31, 2020 and $2.1 million as of December 31, 2019.  The effective interest rate under the notes, including amortization of the issuance costs, was 5.15%.
(14) 
This note carries an interest rate that, upon assumption, was below market rates and it therefore was recorded at its fair value based on applicable effective interest rates.  The carrying value of this note reflects an unamortized discount totaling $207,000 as of March 31, 2020 and $223,000 as of December 31, 2019.
Schedule of the fair value of debt
The following table sets forth information pertaining to the fair value of our debt (in thousands): 
 
March 31, 2020
 
December 31, 2019
 
Carrying Amount
 
Fair Value
 
Carrying Amount
 
Fair Value
Fixed-rate debt
 

 
 

 
 

 
 

Unsecured Senior Notes
$
1,193,388

 
$
1,223,259

 
$
1,192,910

 
$
1,227,441

Other fixed-rate debt
143,585

 
142,201

 
144,468

 
149,907

Variable-rate debt
739,866

 
747,039

 
493,761

 
495,962

 
$
2,076,839

 
$
2,112,499

 
$
1,831,139

 
$
1,873,310