XML 43 R31.htm IDEA: XBRL DOCUMENT v3.21.2
Debt (Tables)
9 Months Ended
Sep. 30, 2021
Debt Disclosure [Abstract]  
Schedule of outstanding borrowings
The Company’s outstanding indebtedness as of September 30, 2021 and December 31, 2020 was as follows (in thousands):
September 30, 2021December 31, 2020
IndebtednessStated Maturity DateContractual Interest Rate
Effective Interest Rate as of September 30, 2021
Carrying AmountEstimated Fair ValueCarrying AmountEstimated Fair Value
2013 Mortgage Loans
Senior note
5/20233.81%4.14%$169,415 $174,497 $174,693 $180,807 
Mezzanine A
5/20237.38%7.55%70,000 71,750 70,000 71,925 
Mezzanine B
5/202311.50%11.75%32,000 32,880 32,000 33,040 
Total 2013 Mortgage Loans
271,415 279,127 276,693 285,772 
Senior Unsecured Notes
Series A notes
1/20264.68%4.77%200,000 220,500 200,000 231,000 
Series B notes
1/20294.86%4.92%400,000 455,000 400,000 475,000 
Series C notes
1/20304.10%4.15%350,000 385,000 350,000 400,750 
Series D notes(5)
1/20311.62%1.67%463,200 454,515 488,640 488,640 
Series E notes(6)
1/20331.65%1.70%405,300 399,727 427,560 427,560 
Total Senior Unsecured Notes
1,818,500 1,914,742 1,866,200 2,022,950 
2020 Senior Unsecured Term Loan Tranche A-1(1)
3/2025
L+0.95%
1.41%125,000 124,063 325,000 323,375 
2020 Senior Unsecured Term Loan Tranche A-2(2)(4)
3/2025
C+0.95%
1.51%197,124 195,646 196,325 195,343 
Total 2020 Senior Unsecured Term Loan A Facility
322,124 319,709 521,325 518,718 
2020 Senior Unsecured Revolving Credit Facility-1(2)(3)(7)
3/2024
C+0.85%
1.91%43,368 43,260 — — 
2020 Senior Unsecured Revolving Credit Facility-2(3)(8)(9)
3/2024
SONIA+0.85%
1.53%92,296 92,065 — — 
2020 Senior Unsecured Revolving Credit Facility-3(1)(3)
3/2024
L+0.85%
1.56%170,000 169,575 — — 
Total 2020 Senior Unsecured Revolving Credit Facility$305,664 $304,900 $— $— 
Total principal amount of indebtedness$2,717,703 $2,818,478 $2,664,218 $2,827,440 
Less: unamortized deferred financing costs
(11,446)n/a(15,952)n/a
Total indebtedness, net of unamortized deferred financing costs
$2,706,257 $2,818,478 $2,648,266 $2,827,440 
(1) L = one-month LIBOR.
(2) C = one-month CDOR.
(3) The Company has the option to extend the 2020 Senior Unsecured Revolving Credit Facility up to two times for a six-month period each.
(4) The 2020 Senior Unsecured Term Loan Tranche A-2 is denominated in Canadian dollars and aggregates to CAD $250.0 million. The carrying value in the table above is the US dollar equivalent as of September 30, 2021.
(5) The Senior Unsecured Notes Series D is denominated in Euros and aggregates to €400.0 million. The carrying value in the table above is the US dollar equivalent as of September 30, 2021.
(6) The Senior Unsecured Notes Series E is denominated in Euros and aggregates to €350.0 million. The carrying value in the table above is the US dollar equivalent as of September 30, 2021.
(7) The Senior Unsecured Revolving Credit Facility Draw 1 as of September 30, 2021, is denominated in CAD and aggregates to CAD $55.0 million. The carrying value in the table above is the US dollar equivalent as of September 30, 2021.
(8) The Senior Unsecured Revolving Credit Facility Draw 2 as of September 30, 2021, is denominated in GBP and aggregates to GBP $68.5 million. The carrying value in the table above is the US dollar equivalent as of September 30, 2021.
(9) SONIA = Sterling Overnight Interbank Average Rate.