XML 45 R25.htm IDEA: XBRL DOCUMENT v3.7.0.1
DEBT (Tables)
3 Months Ended
Mar. 31, 2017
Debt Instrument [Line Items]  
Schedule of Maturities of Debt
The following is a schedule of maturities for the Company’s outstanding debt as of March 31, 2017 (in thousands): 
 
 
Mortgage
Indebtedness 
 
Revolving Credit
    Facility (1)
 
Term Loans
 
Senior Notes
 
Total
April 1, 2017 through December 31, 2017
 
$
3,111

 
$

 
$

 
$

 
$
3,111

2018
 
4,270

 

 

 

 
4,270

2019
 
4,412

 

 

 

 
4,412

2020
 
4,560

 
17,000

 

 

 
21,560

2021
 
19,529

 

 
338,775

 
500,000

 
858,304

Thereafter
 
126,880

 

 

 
200,000

 
326,880

Total Principal Balance
 
162,762

 
17,000

 
338,775

 
700,000

 
1,218,537

Discount
 

 

 

 
(487
)
 
(487
)
Deferred financing costs
 
(2,857
)
 

 
(2,183
)
 
(10,634
)
 
(15,674
)
Total Debt, net
 
$
159,905

 
$
17,000

 
$
336,592

 
$
688,879

 
$
1,202,376


(1) Revolving Credit Facility is subject to two six-month extension options.
Mortgages [Member]  
Debt Instrument [Line Items]  
Schedule of Long Term Debt
The Company’s mortgage notes payable consist of the following (dollars in thousands):
Interest Rate Type
Book Value as of
March 31, 2017
(1)
 
Book Value as of
December 31, 2016
 (1)
 
Weighted Average
Effective Interest Rate at
March 31, 2017
(2)
 
Maturity
Date
Fixed Rate
$
162,762

 
$
163,638

 
3.87
%
 
December 2021 - 
August 2051

(1) Principal balance does not include deferred financing costs of $2.9 million as of March 31, 2017 and December 31, 2016.
(2) Weighted average effective interest rate includes private mortgage insurance.
Senior Unsecured Notes [Member]  
Debt Instrument [Line Items]  
Schedule of Long Term Debt
The Company’s senior unsecured notes consist of the following (dollars in thousands):
 
 
 
 
Principal Balance as of
Title
 
Maturity Date
 
March 31, 2017 (1)
 
December 31, 2016 (1)
 
 
 
 
 
 
 
5.5% senior unsecured notes due 2021 (“2021 Notes”)

 
February 1, 2021
 
$
500,000

 
$
500,000

5.375% senior unsecured notes due 2023 (“2023 Notes”)

 
June 1, 2023
 
200,000

 
200,000

 
 
 
 
 
 
 
 
 
 
 
$
700,000

 
$
700,000

 
 
 
 
 
 
 

(1) Principal balance does not include discount of $0.5 million as of March 31, 2017 and December 31, 2016, and also excludes deferred financing costs of $10.6 million and $11.2 million as of March 31, 2017 and December 31, 2016, respectively.