XML 45 R29.htm IDEA: XBRL DOCUMENT v3.19.2
Notes Payable and Unsecured Credit Facilities (Tables)
6 Months Ended
Jun. 30, 2019
Debt Disclosure [Abstract]  
Schedule of Debt

The Company’s outstanding debt consisted of the following:

 

(in thousands)

 

Weighted

Average

Contractual

Rate

 

 

Weighted

Average

Effective

Rate

 

 

June 30, 2019

 

 

December 31, 2018

 

Notes payable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate mortgage loans

 

4.5%

 

 

4.0%

 

 

$

344,963

 

 

 

403,306

 

Variable rate mortgage loans (1)

 

3.5%

 

 

3.6%

 

 

 

127,018

 

 

 

127,850

 

Fixed rate unsecured public and private debt

 

4.0%

 

 

4.4%

 

 

 

2,522,514

 

 

 

2,475,322

 

Total notes payable

 

 

 

 

 

 

 

 

 

 

2,994,495

 

 

 

3,006,478

 

Unsecured credit facilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Line of Credit (the "Line") (2)

 

3.4%

 

 

3.6%

 

 

 

120,000

 

 

 

145,000

 

Term loans

 

2.4%

 

 

2.5%

 

 

 

563,970

 

 

 

563,734

 

Total unsecured credit facilities

 

 

 

 

 

 

 

 

 

 

683,970

 

 

 

708,734

 

Total debt outstanding

 

 

 

 

 

 

 

 

 

$

3,678,465

 

 

 

3,715,212

 

 

(1) Includes five mortgages whose interest rates vary on LIBOR based formulas. Three of these variable rate loans have interest rate swaps in place to fix the interest rates at a range of 2.8% to 4.1%.

(2) Weighted average effective and contractual rate for the Line is calculated based on a fully drawn Line balance.

Schedule of maturities of long-term debt

As of June 30, 2019, scheduled principal payments and maturities on notes payable and unsecured credit facilities were as follows:

 

(in thousands)

 

June 30, 2019

 

Scheduled Principal Payments and Maturities by Year:

 

Scheduled

Principal

Payments

 

 

Mortgage

Loan

Maturities

 

 

Unsecured

Maturities (1)

 

 

Total

 

2019 (2)

 

$

4,924

 

 

 

 

 

 

 

 

 

4,924

 

2020

 

 

11,287

 

 

 

39,074

 

 

 

300,000

 

 

 

350,361

 

2021

 

 

11,599

 

 

 

76,251

 

 

 

 

 

 

87,850

 

2022

 

 

11,798

 

 

 

5,848

 

 

 

685,000

 

 

 

702,646

 

2023

 

 

10,077

 

 

 

59,375

 

 

 

 

 

 

69,452

 

Beyond 5 Years

 

 

27,013

 

 

 

209,846

 

 

 

2,250,000

 

 

 

2,486,859

 

Unamortized debt premium/(discount) and issuance costs

 

 

 

 

 

4,890

 

 

 

(28,517

)

 

 

(23,627

)

Total

 

$

76,698

 

 

 

395,284

 

 

 

3,206,483

 

 

 

3,678,465

 

 

(1) Includes unsecured public and private debt and unsecured credit facilities.

(2) Reflects scheduled principal payments for the remainder of the year.