XML 52 R36.htm IDEA: XBRL DOCUMENT v3.3.1.900
Capital and Financing Transactions (Tables)
12 Months Ended
Dec. 31, 2015
Notes Payable [Abstract]  
Summary of outstanding credit facilities
At December 31, 2015, the Company had a total of $550.0 million outstanding under the following credit facilities (in thousands):
Credit Facilities
 
Interest Rate
 
Maturity
 
Outstanding Balance
$10.0 Million Working Capital Revolving Credit Facility
 
1.7
%
 
03/30/2018
 
$

$450.0 Million Revolving Credit Facility
 
1.5
%
 
03/30/2018
 

$250.0 Million Five-Year Term Loan
 
2.6
%
 
03/29/2019
 
250,000

$200.0 Million Five-Year Term Loan
 
1.5
%
 
06/26/2020
 
200,000

$100.0 Million Seven-Year Term Loan
 
4.4
%
 
03/31/2021
 
100,000

 
 
 
 
 
 
$
550,000


At December 31, 2014, the Company had a total of $481.5 million outstanding under the following credit facilities (in thousands):
Credit Facilities
 
Interest Rate
 
Maturity
 
Outstanding Balance
$10.0 Million Working Capital Revolving Credit Facility
 
1.7
%
 
03/30/2018
 
$

$250.0 Million Revolving Credit Facility
 
1.6
%
 
03/30/2018
 
131,500

$250.0 Million Five-Year Term Loan
 
2.5
%
 
03/29/2019
 
250,000

$100.0 Million Seven-Year Term Loan
 
4.3
%
 
03/31/2021
 
100,000

 
 


 
 
 
$
481,500

Summary of mortgage notes payable
A summary of mortgage notes payable at December 31, 2015 and 2014 is as follows (in thousands):
 
Variable
Fixed
 
Maturity
 
Monthly
 
December 31,
Office Properties
Rate
Rate (1)
 
Date
 
Payment
 
2015
 
2014
Wholly Owned
 
 
 
 
 
 
 
 
 
 
Westshore Corporate Center
 
2.5%
 
05/01/2015
 
$

 
$

 
$
14,091

Teachers Insurance and Annuity Associations (5 properties)
 
6.2%
 
01/01/2016
 

 

 
68,884

John Hancock Facility  (2 properties)
 
7.6%
 
06/01/2016
 

 

 
17,398

3350 Peachtree
 
7.3%
 
03/05/2017
 

 

 
32,185

One Orlando Centre
 
4.6%
 
05/11/2017
 
265

 
54,000

 
54,000

One Congress Plaza
 
3.2%
 
06/11/2017
 
649

 
128,000

 
128,000

San Jacinto Center
 
3.2%
 
06/11/2017
 
509

 
101,000

 
101,000

The Pointe
 
4.0%
 
02/10/2019
 
112

 
23,364

 
23,500

Corporate Center IV (2)
 
4.6%
 
04/08/2019
 
223

 
35,491

 
36,000

Citrus Center
 
6.3%
 
06/01/2020
 
153

 
20,645

 
21,138

Stein Mart
 
6.5%
 
08/01/2020
 
81

 
10,778

 
11,041

Phoenix Tower
 
3.9%
 
03/01/2023
 
417

 
78,555

 
80,000

Deerwood North and South
 
3.9%
 
04/01/2023
 
276

 
84,500

 
84,500

Lincoln Place
 
3.6%
 
06/11/2016
 
293

 
48,030

 
48,670

CityWestPlace I & II
 
3.5%
 
07/06/2016
 
738

 
114,460

 
116,111

CityWestPlace III & IV
 
4.3%
 
03/05/2020
 
512

 
90,334

 
91,889

San Felipe Plaza
 
4.3%
 
12/01/2018
 
576

 
107,877

 
109,585

Two Buckhead Plaza
 
2.6%
 
10/01/2017
 
278

 
52,000

 

Total Wholly Owned
 
 
 
 
 
5,082

 
949,034

 
1,037,992

 
 
 
 
 
 
 
 
 
 
 
Parkway Properties Office Fund II, LP
 
 
 
 
 
 
 
 
 
 
3344 Peachtree
 
5.3%
 
10/01/2017
 
485

 
80,986

 
82,907

Hayden Ferry Lakeside I (2)
 
4.5%
 
07/25/2018
 
112

 
21,536

 
21,887

Hayden Ferry Lakeside II & IV (2)
 
4.0%
 
07/25/2018
 
227

 
46,064

 
46,875

Hayden Ferry Lakeside III
2.2%
 
 
07/25/2018
 
58

 
31,271

 
481

245 Riverside
 
5.2%
 
03/31/2019
 

 

 
9,166

Two Ravinia
 
5.0%
 
05/20/2019
 

 

 
22,100

Two Liberty Place
 
5.2%
 
06/10/2019
 
495

 
89,567

 
90,200

Total Fund II
 
 
 
 
 
$
1,377

 
$
269,424

 
$
273,616

 Unamortized premium, net
 
 
 
 
 


 
$
19,878

 
$
27,842

Total Mortgage Notes Payable
 
 
 
   
 
$
6,459

 
$
1,238,336

 
$
1,339,450

(1)
This represents the net effective interest rate based on GAAP interest expense.
(2)
Property has entered into an interest rate swap agreement with the Lender associated with these mortgage loans.
Summary of aggregate annual maturities of mortgage notes payable
The aggregate annual maturities of mortgage notes payable at December 31, 2015 are as follows (in thousands):
 
Weighted
Average GAAP
Interest Rate
 
Total
Mortgage
Maturities
 

Balloon
Payments
 

Principal
Amortization
2016
3.6%
 
$
175,849

 
$
161,407

 
$
14,442

2017
3.7%
 
426,356

 
412,397

 
13,959

2018
3.9%
 
209,724

 
193,500

 
16,224

2019
4.9%
 
146,435

 
138,632

 
7,803

2020
4.8%
 
115,156

 
110,335

 
4,821

Thereafter
3.9%
 
144,938

 
135,141

 
9,797

Total principal maturities
 
 
1,218,458

 
$
1,151,412

 
$
67,046

Fair value premiums on mortgage debt acquired, net
N/A
 
19,878

 


 


Total principal maturities and fair value premium on mortgage debt acquired
4.0%
 
$
1,238,336

 


 


Summary of interest rate hedge contracts
The Company's interest rate hedge contracts at December 31, 2015 and 2014 are summarized as follows (in thousands):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Asset (Liability) Balance
 
 
 
 
Current
 
 
 
 
 
 
 
 
 
December 31,
Type of Hedge
 
Balance Sheet Location
 
Associated Loan
 
Notional Amount
 
Maturity Date
 
Reference Rate
 
Fixed Rate
 
2015
 
2014
Swap
 
Receivables and Other Assets
 
5-year term loan
 
$
50,000

 
09/27/2017
 
1-month LIBOR
 
0.7%
 
$
190

 
$
452

Swap
 
Account payable and other liabilities
 
5-year term loan
 
$
120,000

 
06/11/2018
 
1-month LIBOR
 
1.6%
 
(1,515
)
 
(1,438
)
Swap
 
Account payable and other liabilities
 
Corporate Center IV
 
$
13,475

 
10/08/2018
 
1-month LIBOR
 
3.3%
 
(68
)
 
(18
)
Swap
 
Receivables and Other Assets
 
5-year term loan
 
$
75,000

 
09/27/2017
 
1-month LIBOR
 
0.7%
 
284

 
679

Swap
 
Account payable and other liabilities
 
Hayden Ferry Lakeside II
 
$
4,316

 
01/25/2018
 
1-month LIBOR
 
1.7%
 
(61
)
 
(71
)
Swap
 
Account payable and other liabilities
 
Hayden Ferry Lakeside I
 
$
21,536

 
01/25/2018
 
1-month LIBOR
 
4.5%
 
(655
)
 
(877
)
Swap
 
Account payable and other liabilities
 
Hayden Ferry Lakeside II
 
$
41,747

 
01/25/2018
 
1-month LIBOR
 
1.5%
 
(392
)
 
(413
)
Swap
 
Account payable and other liabilities
 
245 Riverside
 
$
9,166

 
09/30/2018
 
1-month LIBOR
 
5.2%
 

 
(617
)
Swap
 
Account payable and other liabilities
 
Corporate Center IV
 
$
22,016

 
10/08/2018
 
1-month LIBOR
 
5.4%
 
(1,295
)
 
(1,613
)
Swap
 
Account payable and other liabilities
 
Two Ravinia Drive
 
$
22,100

 
11/18/2018
 
1-month LIBOR
 
5.0%
 

 
(1,317
)
Swap
 
Account payable and other liabilities
 
5-year term loan
 
$
5,000

 
04/01/2019
 
1-month LIBOR
 
1.7%
 
(76
)
 
(60
)
Swap
 
Account payable and other liabilities
 
7-year term loan
 
$
100,000

 
03/31/2021
 
1-month LIBOR
 
2.6%
 
(4,964
)
 
(4,652
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
(8,552
)
 
$
(9,945
)
Schedule of effect of derivative financial instruments
The table below presents the effect of the Company's derivative financial instruments on the Company's consolidated statements of operations and comprehensive income (loss) for the years ended December 31, 2015, 2014 and 2013 (in thousands):
 
Year Ended
Derivatives in Cash Flow Hedging Relationships (Interest Rate Swaps)
December 31,
2015
 
2014
 
2013
Amount of gain (loss) recognized in other comprehensive income on derivatives
$
(7,498
)
 
$
(10,968
)
 
$
4,110

Amount reclassified from accumulated other comprehensive loss into earnings
$
7,138

 
$
7,445

 
$
5,615

Amount of (gain) loss recognized in income on derivatives (ineffective portion, reclassifications of missed forecasted transactions and amounts excluded from effectiveness testing)
$
1,859

 
$
(212
)
 
$
390