XML 38 R45.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
LONG-TERM DEBT (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of Long-term Debt
Long-term debt consisted of the following:
 
As of December 31,
2019
 
2018
(In millions)
6.0% Senior Subordinated Notes due 2024
$
600.0

 
$
600.0

Mortgage notes payable bearing interest at fixed rates (the weighted average interest rates were 5.3% and 5.2% for the years ended December 31, 2019 and 2018, respectively)
100.5

 
132.2

2018 BofA Real Estate Facility (a)
88.3

 
25.7

2018 Wells Fargo Master Loan Facility
25.0

 
25.0

2013 BofA Real Estate Facility
35.5

 
40.8

2015 Wells Fargo Master Loan Facility (b)
76.8

 
83.3

Finance lease liability
17.2

 
3.1

Total debt outstanding
943.3

 
910.1

Add—unamortized premium on 6.0% Senior Subordinated Notes due 2024
5.1

 
6.0

Less—debt issuance costs
(9.0
)
 
(10.8
)
Long-term debt, including current portion
939.4

 
905.3

Less—current portion, net of debt issuance costs
(32.4
)
 
(38.8
)
Long-term debt
$
907.0

 
$
866.5


____________________________
(a) Amounts reflected for the 2018 BofA Real Estate Facility as of December 31, 2019, exclude $26.6 million classified as Liabilities associated with assets held for sale.
(b) Amounts reflected for the 2015 Wells Fargo Master Loan Facility as of December 31, 2019, exclude $1.5 million classified as Liabilities associated with assets held for sale.

Schedule of Aggregate Maturities
The aggregate maturities of long-term debt as of December 31, 2019 are as follows (in millions): 
2020
$
35.7

2021
35.0

2022
33.2

2023
53.2

2024
648.6

Thereafter
165.7

Total maturities of long-term debt
$
971.4


Schedule of Mortgage Notes Payable
Below is a summary of our outstanding mortgage notes payable, the carrying values of the related collateralized real estate, and years of maturity as of December 31, 2019 and 2018:
 
 
As of December 31, 2019
 
As of December 31, 2018
Mortgage Agreement
 
Aggregate Principal Outstanding
 
Carrying Value of Collateralized Related Real Estate
 
Maturity Dates
 
Aggregate Principal Outstanding
 
Carrying Value of Collateralized Related Real Estate
 
Maturity Dates
Captive mortgages
 
$
80.8

 
$
182.1

 
2020-2024
 
$
111.6

 
$
185.5

 
2019-2024
Other mortgage debt
 
19.7

 
43.9

 
2020-2022
 
20.6

 
43.3

 
2020-2022
2018 BofA Real Estate Facility (a)
 
88.3

 
123.6

 
2025
 
25.7

 
137.2

 
2025
2018 Wells Fargo Master Loan Facility
 
25.0

 
113.7

 
2028
 
25.0

 
114.3

 
2028
2013 BofA Real Estate Facility
 
35.5

 
74.6

 
2023
 
40.8

 
82.2

 
2023
2015 Wells Fargo Master Loan Facility (b)
 
76.8

 
120.6

 
2025
 
83.3

 
130.2

 
2025
Total mortgage debt
 
$
326.1

 
$
658.5

 
 
 
$
307.0

 
$
692.7

 
 

____________________________
(a) Amounts reflected for the 2018 BofA Real Estate Facility as of December 31, 2019, exclude $26.6 million classified as Liabilities associated with assets held for sale.
(b) Amounts reflected for the 2015 Wells Fargo Master Loan Facility as of December 31, 2019, exclude $1.5 million classified as Liabilities associated with assets held for sale.