XML 38 R28.htm IDEA: XBRL DOCUMENT v3.23.2
Debt and Derivative Instruments (Tables)
6 Months Ended
Jun. 30, 2023
Debt Disclosure [Abstract]  
Schedule of Mortgages and Credit Facilities Payable

As of June 30, 2023 and December 31, 2022, the Company had the following mortgages and credit facility payable:

 

 

June 30, 2023

 

 

December 31,
2022

 

Type of Debt

 

Principal Amount

 

 

Weighted
Average
Interest Rate

 

 

Principal
Amount

 

 

Weighted
Average
Interest Rate

 

Fixed rate mortgages payable

 

$

112,184

 

 

 

3.84

%

 

$

112,345

 

 

 

3.84

%

Variable rate mortgages payable with swap agreements

 

 

26,000

 

 

 

4.55

%

 

 

67,348

 

 

 

3.71

%

Mortgages payable

 

$

138,184

 

 

 

3.97

%

 

$

179,693

 

 

 

3.79

%

Credit facility payable

 

 

713,000

 

 

 

4.92

%

 

 

677,000

 

 

 

4.56

%

Total debt before unamortized debt issuance costs including impact of interest rate swaps

 

$

851,184

 

 

 

4.76

%

 

$

856,693

 

 

 

4.40

%

(Less): Unamortized debt issuance costs

 

 

(3,727

)

 

 

 

 

 

(4,348

)

 

 

 

Total debt

 

$

847,457

 

 

 

 

 

$

852,345

 

 

 

 

Schedule of Principal Payments and Maturities of Company's Debt

As of June 30, 2023, scheduled principal payments and maturities on the Company’s debt were as follows:

 

 

June 30, 2023

 

Scheduled Principal Payments and Maturities by Year:

 

Scheduled
Principal
Payments

 

 

Maturities of Mortgage Loans

 

 

Maturity of Credit Facility

 

 

Total

 

2023 (remainder of the year)

 

$

165

 

 

$

 

 

$

 

 

$

165

 

2024

 

 

341

 

 

 

 

 

 

 

 

 

341

 

2025

 

 

295

 

 

 

92,656

 

 

 

 

 

 

92,951

 

2026

 

 

 

 

 

44,727

 

 

 

138,000

 

 

 

182,727

 

2027

 

 

 

 

 

 

 

 

575,000

 

 

 

575,000

 

Thereafter

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

801

 

 

$

137,383

 

 

$

713,000

 

 

$

851,184

 

Summary of Interest Rate Swap Contracts Outstanding

The following table summarizes the Company’s interest rate swap contracts outstanding as of June 30, 2023.

Date
Entered

 

Effective
Date

 

Maturity
Date

 

Receive Floating Rate Index (a)

 

Pay
Fixed
Rate

 

 

Notional
Amount

 

 

Fair Value at
June 30, 2023

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 5, 2022

 

December 1, 2022

 

January 1, 2026

 

One-month Term SOFR

 

 

2.25

%

 

 

26,000

 

 

 

1,371

 

February 3, 2022

 

March 1, 2022

 

February 3, 2027

 

One-month Term SOFR

 

 

1.69

%

 

 

90,000

 

 

 

7,254

 

February 3, 2022

 

March 1, 2022

 

February 3, 2027

 

One-month Term SOFR

 

 

1.85

%

 

 

100,000

 

 

 

7,517

 

February 3, 2022

 

March 1, 2022

 

February 3, 2027

 

One-month Term SOFR

 

 

1.72

%

 

 

85,000

 

 

 

6,795

 

May 17, 2022

 

June 1, 2022

 

February 3, 2027

 

One-month Term SOFR

 

 

2.71

%

 

 

60,000

 

 

 

2,811

 

May 17, 2022

 

June 1, 2022

 

February 3, 2027

 

One-month Term SOFR

 

 

2.71

%

 

 

60,000

 

 

 

2,806

 

May 17, 2022

 

June 1, 2022

 

February 3, 2027

 

One-month Term SOFR

 

 

2.71

%

 

 

75,000

 

 

 

3,515

 

May 17, 2022

 

June 1, 2022

 

February 3, 2027

 

One-month Term SOFR

 

 

2.77

%

 

 

55,000

 

 

 

2,483

 

 

 

 

 

 

 

 

 

 

 

 

$

551,000

 

 

$

34,552

 

 

(a)
At June 30, 2023, the one-month term SOFR was 5.14%.
Schedule of Effect of Derivatives on Consolidated Statements of Operations and Comprehensive Income (Loss)

The table below presents the effect of the Company’s derivative financial instruments on the consolidated statements of operations and comprehensive income (loss) for the three and six months ended June 30, 2023 and 2022.

 

 

Three Months Ended
June 30,

 

 

Six Months Ended
 June 30,

 

Derivatives in Cash Flow Hedging Relationships

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Effective portion of derivatives

 

$

14,170

 

 

$

7,142

 

 

$

9,625

 

 

$

19,141

 

Reclassification adjustment for amounts included in net gain or loss (effective portion)

 

$

(3,849

)

 

$

1,372

 

 

$

(7,334

)

 

$

2,840