XML 85 R32.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Mortgage Loans Payable and Unsecured Credit Facilities (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of Debt and Finance Lease Obligations Related to Continuing Operations

Debt and finance lease obligations are composed of the following at December 31, 2019 and 2018:

 

 

 

 

 

December 31, 2019

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

Contractual

 

 

 

 

 

 

Contractual

 

 

 

Maturity

 

Balance

 

 

interest rates

 

 

Balance

 

 

interest rates

 

Description

 

dates

 

outstanding

 

 

weighted-average

 

 

outstanding

 

 

weighted-average

 

Fixed-rate mortgage

 

Jun 2026

 

$

46,679,000

 

 

3.9%

 

 

$

47,674,000

 

 

3.9%

 

Finance lease obligation

 

Sep 2050

 

 

5,665,000

 

 

5.3%

 

 

 

5,696,000

 

 

5.3%

 

Unsecured credit facilities (a):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable-rate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facility

 

Sep 2021

(b)

 

106,000,000

 

 

3.2%

 

 

 

100,000,000

 

 

3.8%

 

Term loan

 

Sep 2022

 

 

50,000,000

 

 

3.3%

 

 

 

50,000,000

 

 

3.8%

 

Fixed-rate (c):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term loan

 

Feb 2021

 

 

75,000,000

 

 

3.6%

 

 

 

75,000,000

 

 

3.6%

 

Term loan

 

Feb 2022

 

 

50,000,000

 

 

3.0%

 

 

 

50,000,000

 

 

3.0%

 

Term loan

 

Sep 2022

(d)

 

50,000,000

 

 

2.8%

 

 

 

50,000,000

 

 

2.8%

 

Term loan

 

Apr 2023

 

 

100,000,000

 

 

3.2%

 

 

 

100,000,000

 

 

3.2%

 

Term loan

 

Sep 2024

 

 

75,000,000

 

 

3.7%

 

 

 

75,000,000

 

 

3.3%

 

Term loan

 

Jul 2025

 

 

75,000,000

 

 

4.6%

 

 

 

75,000,000

 

 

4.6%

 

 

 

 

 

 

633,344,000

 

 

3.5%

 

 

 

628,370,000

 

 

3.6%

 

Unamortized issuance costs

 

 

 

 

(2,769,000

)

 

 

 

 

 

 

(3,536,000

)

 

 

 

 

 

 

 

 

$

630,575,000

 

 

 

 

 

 

$

624,834,000

 

 

 

 

 

 

(a)

During the first quarter of 2020, the weighted average interest rate for the Company’s unsecured credit facilities increased 14 bps (ranging from an increase of 10 bps to 15 bps for each individual borrowing) as a result of a slight increase in the Company’s leverage ratio.

 

(b)

The revolving credit facility is subject to a one-year extension at the Company’s option.

 

(c)

The interest rates on these term loans consist of LIBOR plus a credit spread based on the Company’s leverage ratio, for which the Company has interest rate swap agreements which convert the LIBOR rates to fixed rates. Accordingly, these term loans are presented as fixed-rate debt. 

 

(d)

The current interest rate swap agreement expires in February 2020 at which time a new interest rate swap agreement will begin resulting in an effective interest rate of 3.2%, based on the Company’s leverage ratio at December 31, 2019.

Schedule of Mortgage Loans Payable Repaid

During 2018, the Company repaid the following mortgage loans payable:

 

 

 

 

 

Principal payoff

 

Property

 

Repayment date

 

amount

 

East River Park

 

August 10, 2018

 

$

18,772,000

 

Colonial Commons

 

August 24, 2018

 

$

24,108,000

 

Shoppes at Arts District

 

August 24, 2018

 

$

8,114,000

 

The Point

 

September 6, 2018

 

$

27,003,000

 

Summary of the Remaining Unsecured Term Loans

The details of the remaining unsecured term loans are as follows:

 

Amount

 

 

Maturity date

 

Interest range

$

75,000,000

 

 

February 2021

 

LIBOR + 130 bps to 190 bps

$

50,000,000

 

 

February 2022

 

LIBOR + 130 bps to 190 bps

$

50,000,000

 

 

September 2022

 

LIBOR + 130 bps to 190 bps

$

100,000,000

 

 

April 2023

 

LIBOR + 165 bps to 225 bps

$

75,000,000

 

 

September 2024

 

LIBOR + 170 bps to 225 bps

Schedule of Principal Payments on Mortgage Loan Payable, Finance Lease Obligation, Unsecured Term Loans, and Unsecured Credit Facility

Scheduled principal payments on a mortgage loan payable, finance lease obligation, unsecured term loans, and the unsecured credit facility at December 31, 2019, due on various dates from 2021 to 2050, are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Loan

 

 

Finance Lease

 

 

Revolving

 

 

Term

 

 

 

 

 

 

Unamortized

 

 

 

 

 

Year

 

Payable

 

 

Obligation

 

 

Credit Facility

 

 

Loans

 

 

Total

 

 

Issuance Costs

 

 

Total

 

2020

 

$

1,034,000

 

 

$

33,000

 

 

$

-

 

 

$

-

 

 

$

1,067,000

 

 

$

(767,000

)

 

$

300,000

 

2021

 

 

1,074,000

 

 

 

35,000

 

 

 

106,000,000

 

(a)

 

75,000,000

 

 

 

182,109,000

 

 

 

(648,000

)

 

 

181,461,000

 

2022

 

 

1,116,000

 

 

 

37,000

 

 

 

-

 

 

 

150,000,000

 

 

 

151,153,000

 

 

 

(499,000

)

 

 

150,654,000

 

2023

 

 

1,160,000

 

 

 

39,000

 

 

 

-

 

 

 

100,000,000

 

 

 

101,199,000

 

 

 

(274,000

)

 

 

100,925,000

 

2024

 

 

1,206,000

 

 

 

41,000

 

 

 

-

 

 

 

75,000,000

 

 

 

76,247,000

 

 

 

(207,000

)

 

 

76,040,000

 

Thereafter

 

 

41,089,000

 

 

 

5,480,000

 

 

 

-

 

 

 

75,000,000

 

 

 

121,569,000

 

 

 

(374,000

)

 

 

121,195,000

 

 

 

$

46,679,000

 

 

$

5,665,000

 

 

$

106,000,000

 

 

$

475,000,000

 

 

$

633,344,000

 

 

$

(2,769,000

)

 

$

630,575,000

 

 

 

(a)

The revolving credit facility is subject to a one-year extension at the Company's option.

Summary of Derivative Financial Instruments Held

The following is a summary of the derivative financial instruments held by the Company at December 31, 2019 and December 31, 2018:

 

December 31, 2019

Designation/

 

 

 

 

 

 

 

Fair

 

 

Maturity

 

Balance sheet

Cash flow

 

Derivative

 

Count

 

 

value

 

 

dates

 

location

Qualifying

 

Interest rate swaps

 

 

2

 

 

$

136,000

 

 

2020-2023

 

Other assets and deferred charges, net

Qualifying

 

Interest rate swaps

 

 

6

 

 

$

7,180,000

 

 

2021-2025

 

Accounts payable and accrued liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

Designation/

 

 

 

 

 

 

 

Fair

 

 

Maturity

 

Balance sheet

Cash flow

 

Derivative

 

Count

 

 

value

 

 

dates

 

location

Qualifying

 

Interest rate swaps

 

 

7

 

 

$

8,871,000

 

 

2019-2024

 

Other assets and deferred charges, net

Qualifying

 

Interest rate swaps

 

 

2

 

 

$

1,576,000

 

 

2025

 

Accounts payable and accrued liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of Derivative Financial Instruments on Consolidated Statements of Operations and Consolidated Statements of Equity

The following presents the effect of the Company’s derivative financial instruments on the consolidated statements of operations and the consolidated statements of equity 2019, 2018 and 2017, respectively:

 

 

 

 

 

(Loss) gain recognized in other

 

 

 

 

 

comprehensive (loss) income

 

 

 

 

 

(effective portion)

 

Designation/

 

 

 

Years ended December 31,

 

Cash flow

 

Derivative

 

2019

 

 

2018

 

 

2017

 

Qualifying

 

Interest rate swaps

 

$

(13,090,000

)

 

$

2,185,000

 

 

$

2,492,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) recognized in other

 

 

 

 

 

comprehensive (loss) income

 

 

 

 

 

reclassified into earnings (effective portion)

 

 

 

 

 

Years ended December 31,

 

 

 

Classification

 

2019

 

 

2018

 

 

2017

 

 

 

Continuing Operations

 

$

1,196,000

 

 

$

667,000

 

 

$

(2,345,000

)