XML 33 R13.htm IDEA: XBRL DOCUMENT v3.10.0.1
Mortgage Notes, Term Loans, and Revolving Credit Facilities
9 Months Ended
Sep. 30, 2018
Debt Disclosure [Abstract]  
Mortgage Notes, Term Loans, and Revolving Credit Facilities

 


6. Mortgage Notes, Term Loans, and Revolving Credit Facilities

The following table is a summary of the mortgage notes, term loans, and revolving credit facilities secured by the Company’s properties ($ in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

Principal Balance Outstanding(3)

 

Indebtedness

 

Weighted Average Interest Rate(1)

 

 

Weighted Average Maturity Date(2)

 

Maximum Facility Size

 

 

September 30, 2018

 

 

December 31, 2017

 

Fixed rate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate mortgages

 

4.02%

 

 

11/17/2025

 

N/A

 

 

$

4,285,301

 

 

$

1,468,294

 

Canyon Industrial Portfolio Mezzanine Loan

 

5.85%

 

 

4/5/2025

 

N/A

 

 

 

200,000

 

 

 

 

Total fixed rate loans

 

4.10%

 

 

11/7/2025

 

 

 

 

 

 

4,485,301

 

 

 

1,468,294

 

Variable rate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Floating rate mortgages

 

L+1.62%

 

 

10/4/2026

 

N/A

 

 

 

591,235

 

 

 

63,600

 

BAML Industrial Term Loan(4)

 

L+1.75%

 

 

6/1/2022

 

N/A

 

 

 

236,000

 

 

 

186,000

 

BAML Revolving Credit Facility(4)

 

L+1.75%

 

 

6/1/2022

 

$

236,000

 

 

 

127,000

 

 

 

186,000

 

Citi JW San Antonio Revolving Credit Facility

 

L+1.70%

 

 

9/9/2023

 

 

202,500

 

 

 

202,500

 

 

 

 

Citi JW San Antonio Term Loan

 

L+1.70%

 

 

9/9/2023

 

N/A

 

 

 

202,500

 

 

 

 

Citi Revolving Credit Facility(5)

 

L+1.88%

 

 

10/26/2020

 

 

300,000

 

 

 

171,200

 

 

 

178,831

 

Capital One Term Loan(6)

 

L+1.60%

 

 

12/12/2022

 

N/A

 

 

 

101,000

 

 

 

22,500

 

Capital One Revolving Credit Facility(6)

 

L+1.60%

 

 

12/12/2022

 

 

101,000

 

 

 

101,000

 

 

 

20,600

 

Total variable rate loans

 

3.95%

 

 

2/6/2024

 

 

 

 

 

 

1,732,435

 

 

 

657,531

 

Total loans secured by the Company's properties

 

4.06%

 

 

5/13/2025

 

 

 

 

 

 

6,217,736

 

 

 

2,125,825

 

Deferred financing costs, net

 

 

 

 

 

 

 

 

 

 

 

 

(49,363

)

 

 

(16,075

)

Premium on assumed debt, net

 

 

 

 

 

 

 

 

 

 

 

 

1,731

 

 

 

1,541

 

Mortgage notes, term loans, and revolving credit facilities, net

 

 

 

 

 

$

6,170,104

 

 

$

2,111,291

 

 

 

(1)

The term “L” refers to the one-month LIBOR. As of September 30, 2018 and December 31, 2017, one-month LIBOR was equal to 2.3% and 1.6%, respectively.

 

(2)

For loans where the Company, at its sole discretion, has extension options, the maximum maturity date has been assumed.

 

(3)

The majority of the Company’s mortgages contain yield or spread maintenance provisions. In addition, the majority of the Company’s loans are interest only except for certain loans with amortization provisions after a certain period of time.

 

(4)

The BAML Industrial Term Loan and BAML Revolving Credit Facility are secured by certain of the Company’s industrial assets.

 

(5)

As of September 30, 2018, the Citi Revolving Credit Facility is secured by certain of the Company’s multifamily investments and as of December 31, 2017, certain of the Company’s hotel investments.

 

(6)

The Capital One Term Loan and Capital One Revolving Credit Facility are secured by certain of the Company’s industrial assets.

The following table presents the future principal payments due under the Company’s mortgage notes, term loans, and revolving credit facilities as of September 30, 2018 ($ in thousands):

 

Year

 

Amount

 

2018 (remaining)

 

$

802

 

2019

 

 

18,049

 

2020

 

 

204,998

 

2021

 

 

6,052

 

2022

 

 

639,140

 

Thereafter

 

 

5,348,695

 

Total

 

$

6,217,736