XML 33 R17.htm IDEA: XBRL DOCUMENT v3.23.3
Notes Payable and Unsecured Credit Facilities
9 Months Ended
Sep. 30, 2023
Debt Disclosure [Abstract]  
Notes Payable and Unsecured Credit Facilities

5.

Notes Payable and Unsecured Credit Facilities

The Company's outstanding debt, net of unamortized debt premium (discount) and debt issuance costs, consisted of the following as of the dates set forth below:

 

(in thousands)

 

Weighted
Average
Contractual
Rate

 

Weighted
Average
Effective
Rate

 

September 30, 2023

 

 

December 31, 2022

 

Notes payable:

 

 

 

 

 

 

 

 

 

 

Fixed rate mortgage loans

 

3.9%

 

4.1%

 

$

452,512

 

 

 

342,135

 

Variable rate mortgage loans (1)

 

4.1%

 

4.1%

 

 

287,922

 

 

 

136,246

 

Fixed rate unsecured debt

 

3.8%

 

4.0%

 

 

3,251,659

 

 

 

3,248,373

 

Total notes payable, net

 

 

 

 

 

 

3,992,093

 

 

 

3,726,754

 

Unsecured credit facilities:

 

 

 

 

 

 

 

 

 

 

$1.25 Billion Line of Credit (the "Line") (2)

 

6.3%

 

6.6%

 

 

77,000

 

 

 

 

Total unsecured credit facilities

 

 

 

 

 

 

77,000

 

 

 

 

Total debt outstanding

 

 

 

 

 

$

4,069,093

 

 

 

3,726,754

 

(1)
As of September 30, 2023, 14 of these 16 variable rate loans, representing $283.0 million of debt in the aggregate, have interest rate swaps in place to mitigate interest rate fluctuation risk. Based on these swap agreements, the effective fixed rates of the 16 loans range from 2.5% to 6.7%.
(2)
The Line is scheduled to mature on March 23, 2025. The Company has the option to extend the maturity for two additional six-month periods. Weighted average effective rate for the Line is calculated based on a fully drawn Line balance using the period end variable rate.

 

Scheduled principal payments and maturities on notes payable and unsecured credit facilities were as follows:

(in thousands)

 

September 30, 2023

 

Scheduled Principal Payments and Maturities by Year:

 

Scheduled
Principal
Payments

 

 

Mortgage
Loan
Maturities

 

 

Unsecured
Maturities
(1)

 

 

Total

 

 2023 (2)

 

$

4,154

 

 

 

 

 

 

 

 

 

4,154

 

 2024

 

 

12,934

 

 

 

133,809

 

 

 

250,000

 

 

 

396,743

 

 2025

 

 

11,094

 

 

 

52,369

 

 

 

327,000

 

 

 

390,463

 

 2026

 

 

11,426

 

 

 

134,850

 

 

 

200,000

 

 

 

346,276

 

 2027

 

 

8,612

 

 

 

222,429

 

 

 

525,000

 

 

 

756,041

 

Beyond 5 Years

 

 

14,762

 

 

 

142,893

 

 

 

2,050,000

 

 

 

2,207,655

 

Unamortized debt premium/(discount) and issuance costs

 

 

 

 

 

(8,898

)

 

 

(23,341

)

 

 

(32,239

)

Total

 

$

62,982

 

 

 

677,452

 

 

 

3,328,659

 

 

 

4,069,093

 

(1)
Includes unsecured public and private debt and unsecured credit facilities.
(2)
Reflects scheduled principal payments and maturities for the remainder of the year.

In connection with the acquisition of UBP on August 18, 2023, the Company completed the following debt transactions:

Assumed fixed rate debt of $130.0 million in the aggregate (including a mark to market debt discount of $13.6 million) that collectively encumbers 11 operating properties, and includes one unsecured note. This indebtedness has scheduled maturity dates ranging from November 2023 to June 2037, and accrue interest at rates ranging from 3.5% to 5.6% per annum.
Assumed variable rate debt of $154.7 million in the aggregate (including a mark to market debt premium of $1.1 million) that collectively encumbers 9 operating properties. This indebtedness has interest rate swaps in place to mitigate rate fluctuation risk. Based on these swap agreements, the effective fixed rates range from 3.1% to 4.8% per annum. The scheduled maturity dates range from August 2024 to January 2032.

The Company was in compliance as of September 30, 2023, with all financial and other covenants under its unsecured public and private placement debt and unsecured credit facilities and expects to remain in compliance thereafter.