XML 32 R15.htm IDEA: XBRL DOCUMENT v3.23.1
DEBT FINANCING
 3 Months Ended
Mar. 31, 2023
Debt Disclosure [Abstract]  
DEBT FINANCING DEBT FINANCING
The Company's outstanding debt as of March 31, 2023 and December 31, 2022 is summarized as follows (dollars in thousands):
Interest Rate(1)
March 31, 2023December 31, 2022
Credit Facility:
Revolving line of credit6.20 %$660,500 $496,000 
Term loan A— %— 125,000 
Term loan B3.23 %275,000 250,000 
Term loan C3.19 %325,000 225,000 
Term loan D2.92 %275,000 175,000 
 Term loan E4.91 %130,000 125,000 
2023 Term loan facility— %— 175,000 
2028 Term loan facility4.62 %75,000 75,000 
April 2029 Term loan facility4.27 %100,000 100,000 
June 2029 Term loan facility5.37 %285,000 285,000 
2026 Senior Unsecured Notes2.16 %35,000 35,000 
2029 Senior Unsecured Notes3.98 %100,000 100,000 
August 2030 Senior Unsecured Notes2.99 %150,000 150,000 
November 2030 Senior Unsecured Notes2.72 %75,000 75,000 
May 2031 Senior Unsecured Notes3.00 %90,000 90,000 
August 2031 Senior Unsecured Notes4.08 %50,000 50,000 
November 2031 Senior Unsecured Notes2.81 %175,000 175,000 
August 2032 Senior Unsecured Notes3.09 %100,000 100,000 
November 2032 Senior Unsecured Notes5.06 %200,000 200,000 
May 2033 Senior Unsecured Notes3.10 %55,000 55,000 
November 2033 Senior Unsecured Notes2.96 %125,000 125,000 
2036 Senior Unsecured Notes3.06 %75,000 75,000 
Fixed rate mortgages payable3.85 %298,428 299,570 
Total principal3,653,928 3,560,570 
Unamortized debt issuance costs and debt premium, net
(10,343)(9,391)
Total debt$3,643,585 $3,551,179 
(1)Represents the effective interest rate as of March 31, 2023. Effective interest rate incorporates the stated rate plus the impact of interest rate cash flow hedges and discount and premium amortization, if applicable. For the revolving line of credit, the effective interest rate excludes fees for unused borrowings.
On January 3, 2023, the Company's operating partnership, as borrower, certain of its subsidiaries, as subsidiary guarantors, and the Company entered into a third amended and restated credit agreement with a syndicated group of lenders which expanded the total borrowing capacity of its credit facility by $405.0 million to $1.955 billion with an expansion feature to expand the total borrowing capacity to $2.5 billion. The maturity date of the revolving line of credit (the "Revolver") is now January 2027, while the total borrowing capacity of the Revolver was increased to $950.0 million from $650.0 million. In connection with the credit facility recast, the $125.0 million tranche A term loan facility (the "Term Loan A") due January 2023 was eliminated by the Company, tranche B term loan facility (the "Term Loan B") increased from $250.0 million to $275.0 million, tranche C term loan facility (the "Term Loan C") increased from $225.0 million to $325.0 million, tranche D term loan facility (the "Term Loan D") increased from $175.0 million to $275.0 million, tranche E term loan facility (the "Term Loan E") increased from $125.0 million to $130.0 million, and the Company eliminated the $175.0 million term loan facility due in June 2023. In connection with the credit facility recast, effective January 3, 2023, all of our LIBOR-based interest rate swaps were converted into SOFR-based interest rate swaps.
As of March 31, 2023, the Company had outstanding letters of credit totaling $6.2 million and would have had the capacity to borrow remaining Revolver commitments of $283.3 million while remaining in compliance with the credit facility's financial covenants. At March 31, 2023, the Company was in compliance with all such covenants.
Future Debt Obligations
Based on existing debt agreements in effect as of March 31, 2023, the scheduled principal and maturity payments for the Company's outstanding borrowings are presented in the table below (in thousands):
Year Ending December 31,Scheduled Principal and Maturity PaymentsAmortization of Premium and Unamortized Debt Issuance CostsTotal
Remainder of 2023$75,671 $(2,193)$73,478 
2024296,964 (2,704)294,260 
2025327,185 (1,663)325,522 
2026312,322 (1,357)310,965 
2027747,869 (859)747,010 
2028220,624 (713)219,911 
Thereafter1,673,293 (854)1,672,439 
$3,653,928 $(10,343)$3,643,585