XML 54 R34.htm IDEA: XBRL DOCUMENT v3.20.4
Mortgages and Notes Payable (Tables)
12 Months Ended
Dec. 31, 2020
Debt Disclosure [Abstract]  
Schedule of Consolidated Mortgages and Notes Payable
Our mortgages and notes payable consisted of the following:
December 31,
20202019
Secured indebtedness:
4.00% mortgage loan due 2029 (1)
$93,350 $95,303 
93,350 95,303 
Unsecured indebtedness:
3.20% (3.363% effective rate) notes due 2021 (2)
149,901 299,369 
3.625% (3.752% effective rate) notes due 2023 (3)
249,464 249,201 
3.875% (4.038% effective rate) notes due 2027 (4)
297,534 297,134 
4.125% (4.271% effective rate) notes due 2028 (5)
347,035 346,621 
4.20% (4.234% effective rate) notes due 2029 (6)
349,189 349,091 
3.050% (3.079% effective rate) notes due 2030 (7)
399,106 399,009 
2.600% (2.645% effective rate) notes due 2031 (8)
398,423 — 
Variable rate term loan due 2022 (9)
— 100,000 
Variable rate term loan due 2022 (10)
200,000 200,000 
Revolving credit facility due 2022— 221,000 
2,390,652 2,461,425 
Less-unamortized debt issuance costs(13,981)(13,018)
Total mortgages and notes payable, net$2,470,021 $2,543,710 
__________
(1)Our secured mortgage loan was collateralized by real estate assets with an undepreciated book value of $147.9 million at December 31, 2020. We paid down $2.0 million of secured loan balances through principal amortization during 2020.
(2)Net of unamortized original issuance discount of $0.1 million and $0.6 million as of December 31, 2020 and 2019, respectively.
(3)Net of unamortized original issuance discount of $0.5 million and $0.8 million as of December 31, 2020 and 2019, respectively.
(4)Net of unamortized original issuance discount of $2.5 million and $2.9 million as of December 31, 2020 and 2019, respectively.
(5)Net of unamortized original issuance discount of $3.0 million and $3.4 million as of December 31, 2020 and 2019, respectively.
(6)Net of unamortized original issuance discount of $0.8 million and $0.9 million as of December 31, 2020 and 2019, respectively.
(7)Net of unamortized original issuance discount of $0.9 million and $1.0 million as of December 31, 2020 and 2019, respectively.
(8)Net of unamortized original issuance discount of $1.6 million as of December 31, 2020.
(9)This debt was repaid in 2020.
(10)As more fully described in Note 7, we entered into floating-to-fixed interest rate swaps that effectively fix LIBOR for $50.0 million of this loan through January 2022. Accordingly, the equivalent fixed rate of this amount is 2.79%. The interest rate on the remaining $150.0 million was 1.25% at December 31, 2020.
Schedule of Long-term Debt Instruments
The following table sets forth scheduled future principal payments, including amortization, due on our mortgages and notes payable at December 31, 2020:
Years Ending December 31,Principal Amount
2021$150,504 
2022200,686 
2023251,024 
20241,124 
2025 (1)
(185)
Thereafter1,880,849 
Less-unamortized debt issuance costs(13,981)
$2,470,021 
__________
(1)Represents amortization of discounts in excess of principal payments due.