XML 44 R28.htm IDEA: XBRL DOCUMENT v3.21.2
Notes Payable and Unsecured Credit Facilities (Tables)
9 Months Ended
Sep. 30, 2021
Debt Disclosure [Abstract]  
Schedule of Debt Net of Unamortized Debt Premium (Discount) and Debt Issuance Costs

The Company’s outstanding debt, net of unamortized debt premium (discount) and debt issuance costs, consisted of the following:

 

(in thousands)

 

Weighted
Average
Contractual
Rate

 

Weighted
Average
Effective
Rate

 

September 30, 2021

 

 

December 31, 2020

 

Notes payable:

 

 

 

 

 

 

 

 

 

 

Fixed rate mortgage loans

 

4.0%

 

3.9%

 

$

362,237

 

 

 

272,750

 

Variable rate mortgage loans (1)

 

2.8%

 

2.9%

 

 

144,140

 

 

 

146,046

 

Fixed rate unsecured debt

 

3.8%

 

4.0%

 

 

3,242,896

 

 

 

3,239,609

 

Total notes payable

 

 

 

 

 

 

3,749,273

 

 

 

3,658,405

 

Unsecured credit facilities:

 

 

 

 

 

 

 

 

 

 

Line of Credit (the "Line") (2)

 

0.9%

 

1.3%

 

 

 

 

 

 

Term loan (3)

 

2.0%

 

2.1%

 

 

 

 

 

264,679

 

Total debt outstanding

 

 

 

 

 

$

3,749,273

 

 

 

3,923,084

 

 

(1)

Four of these variable rate loans have interest rate swaps in place to mitigate the interest rate fluctuation risk. Based on these swap agreements, the effective fixed rates of the four loans range from 2.5% to 4.1%.

(2)

Weighted average effective rate for the Line is calculated based on a fully drawn Line balance.

(3)

Weighted average contractual and effective rates for the Term Loan are as of December 31, 2020, as the entire balance was repaid during January 2021.

 

Schedule of maturities of long-term debt

Scheduled principal payments and maturities on notes payable and unsecured credit facilities were as follows:

 

(in thousands)

 

September 30, 2021

 

Scheduled Principal Payments and Maturities by Year:

 

Scheduled
Principal
Payments

 

 

Mortgage
Loan
Maturities

 

 

Unsecured
Maturities
(1)

 

 

Total

 

 2021 (2)

 

$

2,808

 

 

 

27,750

 

 

 

 

 

 

30,558

 

 2022

 

 

11,389

 

 

 

5,848

 

 

 

 

 

 

17,237

 

 2023

 

 

9,695

 

 

 

64,876

 

 

 

 

 

 

74,571

 

 2024

 

 

4,849

 

 

 

90,742

 

 

 

250,000

 

 

 

345,591

 

 2025

 

 

3,732

 

 

 

40,000

 

 

 

250,000

 

 

 

293,732

 

Beyond 5 Years

 

 

10,583

 

 

 

226,234

 

 

 

2,775,000

 

 

 

3,011,817

 

Unamortized debt premium/(discount) and issuance costs

 

 

 

 

 

7,871

 

 

 

(32,104

)

 

 

(24,233

)

Total

 

$

43,056

 

 

 

463,321

 

 

 

3,242,896

 

 

 

3,749,273

 

 

(1)

Includes unsecured public and private debt and unsecured credit facilities.

(2)

Reflects scheduled principal payments for the remainder of the year.