XML 54 R32.htm IDEA: XBRL DOCUMENT v3.6.0.2
Debt - (Tables)
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Schedule of debt
The following is a summary of debt as of December 31, 2016 and 2015 (in thousands):
 
December 31,
 
 
2016
 
2015
 
Fixed interest mortgage notes
$
90,185

(1)
$
89,664

(2)
Variable interest mortgage note
33,009

(3)
4,262

(4)
Total mortgage debt
123,194

 
93,926

 
$850 million unsecured revolving credit facility bearing variable interest of LIBOR plus 1.20%, due September 2020
401,000

 
395,000

 
$250 million unsecured term borrowing bearing fixed interest of 2.87%, due June 2023
250,000

(5)

 
$150 million senior unsecured notes bearing fixed interest of 4.03% to 4.74%, due January 2023 to 2031
150,000

 

 
$75 million senior unsecured notes bearing fixed interest of 4.09% to 4.24%, due August 2025 to 2027
75,000

 

 
Total principal
999,194

 
488,926

 
Unamortized deferred financing cost
(8,477
)
 
(5,985
)
 
Unamortized fair value adjustment
438

 
674

 
Total debt
$
991,155

 
$
483,615

 
(1)
Fixed interest mortgage notes, bearing interest from 4.71% to 6.58%, with a weighted average interest rate of 5.44%, and due in 2017, 2018, 2019, 2020, 2021, 2022, and 2032 collateralized by 11 properties with a net book value of $156.7 million.
(2)
Fixed interest mortgage notes, bearing interest from 4.71% to 6.58%, with a weighted average interest rate of 5.40%, and due in 2016, 2017, 2019, 2020, 2021, and 2022 collateralized by 11 properties with a net book value of $145.0 million.
(3)
Variable interest mortgage notes, bearing variable interest of LIBOR plus 2.25% to 3.25%, with a weighted average interest rate of 3.68% and due in 2017 and 2018, collateralized by four properties with a net book value of $45.6 million.
(4)
Variable interest mortgage note bearing variable interest of LIBOR plus 2.75% and due in 2017, collateralized by one property with a net book value of $5.9 million.
(5)
The Trust’s borrowings under the term loan feature of the Credit Agreement bear interest at a rate which is determined by the Trust’s credit rating, currently equal to LIBOR + 1.80%. The Trust has entered into a pay-fixed receive-variable interest rate swap, fixing the LIBOR component of this rate at 1.07%.
Schedule of consolidated leverage ratios
The Credit Agreement provides for revolving credit and term loans to the Trust and the Operating Partnership. Base Rate Loans, Adjusted LIBOR Rate Loans, and Letters of Credit (each, as defined in the Credit Agreement) will be subject to interest rates, based upon the Trust’s investment grade rating as follows:
Credit Rating
 
Margin for Revolving Loans: Adjusted LIBOR Rate Loans
and Letter of Credit Fee
 
Margin for Revolving Loans: Base Rate Loans
 
Margin for Term Loans: Adjusted LIBOR Rate Loans
and Letter of Credit Fee
 
Margin for Term Loans: Base Rate Loans
At Least A- or A3
 
LIBOR + 0.85%
 
%
 
LIBOR + 1.40%
 
0.40
%
At Least BBB+ or BAA1
 
LIBOR + 0.90%
 
%
 
LIBOR + 1.45%
 
0.45
%
At Least BBB or BAA2
 
LIBOR + 1.00%
 
0.10
%
 
LIBOR + 1.55%
 
0.55
%
At Least BBB- or BAA3
 
LIBOR + 1.20%
 
0.20
%
 
LIBOR + 1.80%
 
0.80
%
Below BBB- or BAA3
 
LIBOR + 1.55%
 
0.60
%
 
LIBOR + 2.25%
 
1.25
%
Schedule of principal payments due on debt
Scheduled principal payments due on debt as of December 31, 2016, are as follows (in thousands):
2017
$
38,615

2018
39,855

2019
20,162

2020
406,603

2021
7,644

Thereafter
486,315

Total Payments
$
999,194