XML 50 R35.htm IDEA: XBRL DOCUMENT v3.20.2
Debt, Net (Tables)
 9 Months Ended
Sep. 30, 2020
Debt Disclosure [Abstract]  
Schedule of debt
Our debt consisted of the following (dollars in thousands):
 Carrying Value (1) as of
 September 30,
2020		December 31,
2019		September 30, 2020
 Stated Interest RatesScheduled Maturity
Mortgage and Other Secured Debt:    
Fixed rate mortgage debt (2)$140,868 $143,430 
3.82% - 4.62% (3)
2023-2026
Variable rate secured debt (4)118,690 68,055 
LIBOR + 1.45% to 2.35% (5)
2021-2026
Total mortgage and other secured debt259,558 211,485   
Revolving Credit Facility (6)57,000 177,000 
LIBOR + 0.775% to 1.45% (7)
March 2023 (6)
Term Loan Facility (8)398,253 248,706 
LIBOR + 1.00% to 1.65% (9)
2022
Unsecured Senior Notes
3.70%, $300,000 aggregate principal
176,885 299,324 
3.70% (10)
October 2020 (10)
3.60%, $350,000 aggregate principal
348,772 348,431 
3.60% (11)
May 2023
5.25%, $250,000 aggregate principal
248,056 247,652 
5.25% (12)
February 2024
5.00%, $300,000 aggregate principal
297,810 297,503 
5.00% (13)
July 2025
2.25%, $400,000 aggregate principal
394,282 — 
2.25% (14)
March 2026
Unsecured note payable935 1,038 
0% (15)
May 2026
Total debt, net$2,181,551 $1,831,139   

(1)The carrying values of our debt other than the Revolving Credit Facility reflect net deferred financing costs of $6.5 million as of September 30, 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 $170,000 as of September 30, 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 September 30, 2020.
(4)Includes a construction loan with $37.4 million in remaining borrowing capacity as of September 30, 2020.
(5)The weighted average interest rate on our variable rate secured debt was 2.24% as of September 30, 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 1.21% as of September 30, 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 1.16% as of September 30, 2020.
(10)The carrying value of these notes reflects an unamortized discount totaling $128,000 as of September 30, 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%. Refer to paragraph below for further disclosure. 
(11)The carrying value of these notes reflects an unamortized discount totaling $860,000 as of September 30, 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%. 
(12)The carrying value of these notes reflects an unamortized discount totaling $1.8 million as of September 30, 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%. 
(13)The carrying value of these notes reflects an unamortized discount totaling $1.8 million as of September 30, 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)Refer to paragraph below for further disclosure.
(15)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 $176,000 as of September 30, 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): 
 September 30, 2020December 31, 2019
 Carrying AmountFair ValueCarrying AmountFair Value
Fixed-rate debt    
Unsecured Senior Notes$1,465,805 $1,505,414 $1,192,910 $1,227,441 
Other fixed-rate debt141,803 144,370 144,468 149,907 
Variable-rate debt573,943 567,461 493,761 495,962 
 $2,181,551 $2,217,245 $1,831,139 $1,873,310