XML 35 R28.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Debt and Derivative Instruments (Tables)
6 Months Ended
Jun. 30, 2024
Debt Disclosure [Abstract]  
Schedule of Mortgages and Credit Facilities Payable

As of June 30, 2024 and December 31, 2023, the Company had the following mortgages and credit facility payable:

 

June 30, 2024

 

 

December 31, 2023

 

Type of Debt

Principal Amount

 

 

Weighted
Average
Interest Rate

 

 

Principal
Amount

 

 

Weighted
Average
Interest Rate

 

Fixed rate mortgages payable

$

111,851

 

 

 

3.84

%

 

$

112,019

 

 

 

3.84

%

Variable rate mortgages payable with swap agreements

 

26,000

 

 

 

4.55

%

 

 

26,000

 

 

 

4.55

%

Mortgages payable

 

137,851

 

 

 

3.97

%

 

 

138,019

 

 

 

3.97

%

Credit facility payable

 

705,000

 

 

 

4.94

%

 

 

709,000

 

 

 

4.95

%

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

 

842,851

 

 

 

4.78

%

 

 

847,019

 

 

 

4.79

%

(Less): Unamortized debt issuance costs

 

(2,531

)

 

 

 

 

 

(3,129

)

 

 

 

Total debt

$

840,320

 

 

 

 

 

$

843,890

 

 

 

 

Schedule of Principal Payments and Maturities of Company's Debt

As of June 30, 2024, scheduled principal payments and maturities on the Company’s debt were as follows:

 

 

June 30, 2024

 

Scheduled Principal Payments and Maturities by Year:

 

Scheduled
Principal
Payments

 

 

Maturities of Mortgage Loans

 

 

Maturity of Credit Facility

 

 

Total

 

2024 (remainder of the year)

 

$

173

 

 

$

 

 

$

 

 

$

173

 

2025

 

 

295

 

 

 

92,656

 

 

 

 

 

 

92,951

 

2026

 

 

 

 

 

44,727

 

 

 

130,000

 

 

 

174,727

 

2027

 

 

 

 

 

 

 

 

575,000

 

 

 

575,000

 

2028

 

 

 

 

 

 

 

 

 

 

 

 

Thereafter

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

468

 

 

$

137,383

 

 

$

705,000

 

 

$

842,851

 

Summary of Interest Rate Swap Contracts Outstanding The following table summarizes the Company’s interest rate swap contracts outstanding as of June 30, 2024.

Date
Entered

Effective
Date

Maturity
Date

Receive Floating Rate Index (a)

Pay
Fixed
Rate

 

Notional
Amount

 

Fair Value as of June 30, 2024

 

Assets

 

 

 

 

 

 

 

 

 

December 5, 2022

December 1, 2022

January 1, 2026

One-month Term SOFR

 

2.25

%

 

26,000

 

 

923

 

February 3, 2022

March 1, 2022

February 3, 2027

One-month Term SOFR

 

1.69

%

 

90,000

 

 

5,834

 

February 3, 2022

March 1, 2022

February 3, 2027

One-month Term SOFR

 

1.85

%

 

100,000

 

 

6,089

 

February 3, 2022

March 1, 2022

February 3, 2027

One-month Term SOFR

 

1.72

%

 

85,000

 

 

5,470

 

May 17, 2022

June 1, 2022

February 3, 2027

One-month Term SOFR

 

2.71

%

 

60,000

 

 

2,383

 

May 17, 2022

June 1, 2022

February 3, 2027

One-month Term SOFR

 

2.71

%

 

60,000

 

 

2,384

 

May 17, 2022

June 1, 2022

February 3, 2027

One-month Term SOFR

 

2.71

%

 

75,000

 

 

2,980

 

May 17, 2022

June 1, 2022

February 3, 2027

One-month Term SOFR

 

2.77

%

 

55,000

 

 

2,114

 

 

 

 

 

 

 

$

551,000

 

$

28,177

 

 

(a)
As of June 30, 2024, the one-month term SOFR was 5.34%.
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, 2024 and 2023.

 

Three Months Ended
June 30,

 

 

Six Months Ended
 June 30,

 

Derivatives in Cash Flow Hedging Relationships

2024

 

 

2023

 

 

2024

 

 

2023

 

Effective portion of derivatives

$

3,187

 

 

$

14,170

 

 

$

13,253

 

 

$

9,625

 

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

$

(4,322

)

 

$

(3,849

)

 

$

(8,659

)

 

$

(7,334

)