XML 28 R48.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt of the Operating Partnership (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of outstanding borrowings
A summary of outstanding indebtedness of the Operating Partnership as of December 31, 2019 and 2018 is as follows (in thousands):
 
 
Contractual Interest Rate
Effective Interest Rate as of December 31, 2019
2019
2018
Indebtedness
Stated Maturity Date
Carrying Amount
Estimated Fair
Value
Carrying Amount
Estimated Fair
Value
2013 Mortgage Loans

 
 
 
 
 
Senior note
5/2023
3.81%
4.14%
$
181,443

$
184,618

$
187,957

$
184,667

Mezzanine A
5/2023
7.38%
7.55%
70,000

70,525

70,000

67,900

Mezzanine B
5/2023
11.50%
11.75%
32,000

32,320

32,000

31,120

Total 2013 Mortgage Loans
 
 
 
283,443

287,463

289,957

283,687

 
 
 
 
 
 
 
 
Senior Unsecured Notes
 
 
 
 
 
 
Series A notes
1/2026
4.68%
4.77%
200,000

217,750

200,000

202,500

Series B notes
1/2029
4.86%
4.92%
400,000

439,000

400,000

407,000

Series C notes
1/2030
4.10%
4.15%
350,000

366,625



Total Senior Unsecured Notes
 
 
 
950,000

1,023,375

600,000

609,500

 
 
 
 
 
 
 
 
2018 Senior Unsecured Term Loan A Facility(1)
1/2023
L+1.00%
3.14%
475,000

472,625

475,000

472,625

 
 
 
 
 
 
 
 
Total principal amount of indebtedness
1,708,443

1,783,463

1,364,957

1,365,812

Less deferred financing costs
 
 
 
(12,996
)
n/a

(13,943
)
n/a

Total indebtedness, net of unamortized deferred financing costs
$
1,695,447

$
1,783,463

$
1,351,014

$
1,365,812

 
 
 
 
 
 
 
 
2018 Senior Unsecured Revolving Credit Facility(1)
1/2021
L+0.90%
0.36%
$

$

$

$

(1)
L = one-month LIBOR
Schedule of aggregate maturities of total indebtedness
The aggregate maturities of indebtedness as of December 31, 2019, including amortization of principal amounts due under the mortgage notes for each of the next five years and thereafter, are as follows:
Years Ending December 31:
(In thousands)
2020
$
6,750

2021
7,035

2022
7,312

2023
737,346

2024

Thereafter
950,000

Aggregate principal amount of debt
1,708,443

Less unamortized deferred financing costs
(12,996
)
Total debt net of deferred financing costs
$
1,695,447

Schedule of special purpose separateness
Each of the Company’s legal entities listed in the table below is a special purpose, bankruptcy remote entity, meaning that such entity’s assets and credit are not available to satisfy the debt and other obligations of either the Company or any of its other affiliates.
Legal Entity/SPE
 
Related Obligation
ART Mortgage Borrower Propco 2013 LLC
 
2013 Mortgage Notes
ART Mortgage Borrower Opco 2013 LLC