XML 39 R25.htm IDEA: XBRL DOCUMENT v3.23.1
Financing Activity (Tables)
12 Months Ended
Dec. 31, 2022
Real Estate Properties [Line Items]  
Schedule Of Credit Facility Interest Expense and Deferred Financing Fee Amortization

Interest expense and deferred financing fee amortization related to the Credit Agreements for the years ended December 31, 2022 and 2021 were as follows:

 

 

 

 

For the Year Ended December 31,

 

(in thousands of dollars)

 

 

2022

 

 

2021

 

Revolving Facilities:

 

 

 

 

 

 

 

Interest expense (1)

 

 

$

1,817

 

 

$

2,222

 

Deferred financing amortization

 

 

 

1,113

 

 

 

1,194

 

Term Loans:

 

 

 

 

 

 

 

Interest expense (2)

 

 

 

91,980

 

 

 

84,594

 

Deferred financing amortization

 

 

 

6,683

 

 

 

7,130

 

 

(2)
All of the expense applied to the Term Loans, of which $60.9 million and $48.2 million, for the year ended December 31, 2022 and 2021, respectively, was for the Second Lien Term Loan Facility and was not paid in cash, but capitalized to the principal balance of the loan.
Carrying and Fair Values of Mortgage Loans

The estimated fair values of our consolidated mortgage loans based on year-end interest rates and market conditions at December 31, 2022 and 2021 are as follows:

 

 

 

2022

 

 

2021

 

(in millions of dollars)

 

Carrying Value

 

 

Fair Value

 

 

Carrying Value

 

 

Fair Value

 

Mortgage loans(1)

 

$

751.5

 

 

$

733.7

 

 

$

852.5

 

 

$

846.6

 

 

(1) The carrying value of consolidated mortgage loans excludes unamortized debt issuance costs of $2.1 million and $1.2 million as of December 31, 2022 and 2021, respectively.

Consolidated Properties  
Real Estate Properties [Line Items]  
Timing of Principal Payments and Terms of Mortgage Loans

The following table outlines the timing of principal payments and balloon payments pursuant to the terms of our consolidated mortgage loans of our consolidated properties as of December 31, 2022:

 

(in thousands of dollars)
For the Year Ending December 31,

 

Principal
Amortization

 

 

Balloon
Payments

 

 

Total

 

2023

 

$

8,537

 

 

$

401,124

 

 

$

409,661

 

2024

 

 

6,405

 

 

 

119,643

 

 

 

126,048

 

2025

 

 

4,406

 

 

 

211,346

 

 

 

215,752

 

2026

 

 

 

 

 

 

 

 

 

2027 and thereafter

 

 

 

 

 

 

 

 

 

Total principal payments

 

$

19,348

 

 

$

732,113

 

 

 

751,461

 

Less: Unamortized debt issuance costs

 

 

 

 

 

 

 

 

2,065

 

Carrying value of mortgage notes payable

 

 

 

 

 

 

 

$

749,396