XML 42 R32.htm IDEA: XBRL DOCUMENT v3.23.2
Derivative Financial Instruments (Tables)
 6 Months Ended
Jun. 30, 2023
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of LIBOR Interest Rate Caps and Floating to Fixed Interest Rate Swaps
As of June 30, 2023, the Company had the following SOFR interest rate caps ($ in thousands):
Effective DateMaturity DateNotional AmountStrike RatePremium Paid
11/1/202011/1/2023$84,375 
(a)
1.84 %$91 
7/1/20221/1/202450,000 
(a)(b)
1.00%-3.00%
(c)
143 
(d)
7/5/20221/1/202435,100 
(a)
1.00%-3.00%
(c)
120 
(d)
7/6/20223/1/2024200,000 
(a)(b)
1.00%-3.00%
(c)
352 
(d)
9/1/20229/1/202446,490 
(a)(e)
1.00%-3.00%
(c)
1,370 
Total$415,965 $2,076 
________________________________________
(a) Designated as a cash flow hedge.
(b) Subsequent to June 30, 2023, these interest rate caps were terminated and replaced with floating-to-fixed interest rate swaps. Refer to Note 15 for further information.
(c) The Company purchased interest rate caps at 1.00% and sold interest rate caps at 3.00%, resulting in interest rate cap corridors of 1.00% and 3.00%. The intended goal of these corridors is to provide a level of protection from the effect of rising interest rates and reduce the all-in cost of the derivative instrument.
(d) This amount represents the sum of the premiums paid on the original instruments. The caps were blended and extended for a net zero premium during the year ended December 31, 2022.
(e) Represents the notional amount as of June 30, 2023. The notional amount is scheduled to increase over the term of the corridor in accordance with projected borrowings on the associated loan. The maximum notional amount that will eventually be in effect is $73.6 million.

As of June 30, 2023, the Company held the following floating-to-fixed interest rate swaps ($ in thousands):
Related DebtNotional AmountIndexSwap Fixed RateDebt effective rateEffective DateExpiration Date
Senior unsecured term loan$32,569 
(a)
1-month SOFR
(b)
2.17 %3.57 %4/1/20198/10/2023
Senior unsecured term loan10,500 
(a)
1-month SOFR
(b)
2.94 %4.34 %10/12/201810/12/2023
Constellation Energy Building175,000 
(a)(c)
1-month SOFR1.84 %3.46 %4/1/20232/1/2024
Senior unsecured term loan25,000 
(a)
1-month SOFR
(b)
0.42 %1.82 %4/1/20204/1/2024
Senior unsecured term loan25,000 
(a)
1-month SOFR
(b)
0.33 %1.73 %4/1/20204/1/2024
Senior unsecured term loan25,000 
(a)
Daily SOFR
(b)
0.44 %1.84 %4/1/20204/1/2024
Revolving credit facility and TD unsecured term loan100,000 Daily SOFR3.20 %4.70 %5/19/20235/19/2026
(d)
Thames Street Wharf68,611 
(a)
Daily SOFR
(b)
0.93 %2.33 %9/30/20219/30/2026
M&T unsecured term loan100,000 
(a)
1-month SOFR3.50 %4.90 %12/6/202212/6/2027
Senior unsecured term loan100,000 1-month SOFR3.43 %4.83 %12/13/20221/21/2028
Total$661,680 
________________________________________
(a) Designated as a cash flow hedge.
(b) Transitioned to SOFR during the six months ended June 30, 2023.
(c) Effective April 4, 2023, the Company terminated its 4.00% BSBY interest rate cap with a notional amount of $175.0 million and its BSBY corridor of 1.00%-3.00% with a notional amount of $175.0 million and, effective April 3, 2023, entered into this interest rate swap agreement. The Company paid a net zero premium for this transaction.
(d) Subject to cancellation by the counterparty beginning on May 1, 2025 and the first day of each month thereafter.
Schedule of Derivatives
The Company’s derivatives were comprised of the following as of June 30, 2023 and December 31, 2022 (in thousands): 
 June 30, 2023December 31, 2022
 Notional
Amount		Fair ValueNotional
Amount		Fair Value
 AssetLiability AssetLiability
Derivatives not designated as accounting hedges
Interest rate swaps$200,000 $4,125 $— $250,000 $2,201 $— 
Interest rate caps— — — 289,479 2,102 — 
Total derivatives not designated as accounting hedges200,000 4,125 — 539,479 4,303 — 
Derivatives designated as accounting hedges
Interest rate swaps461,680 14,879 — 187,670 11,247 — 
Interest rate caps415,965 5,918 — 561,200 13,565 — 
Total derivatives$1,077,645 $24,922 $— $1,288,349 $29,115 $— 
Schedule of Changes in Fair Value of Derivatives
The changes in the fair value of the Company’s derivatives during the three and six months ended June 30, 2023 and 2022 were comprised of the following (in thousands): 
 Three Months Ended June 30,Six Months Ended June 30,
 2023202220232022
Interest rate swaps$10,738 $2,807 $7,236 $9,564 
Interest rate caps362 3,817 (366)8,999 
Total change in fair value of interest rate derivatives$11,100 $6,624 $6,870 $18,563 
Comprehensive income statement presentation:
Change in fair value of derivatives and other$4,294 $2,674 $490 $6,891 
Unrealized cash flow hedge gains (losses)6,806 3,950 6,380 11,672 
Total change in fair value of interest rate derivatives$11,100 $6,624 $6,870 $18,563