XML 26 R30.htm IDEA: XBRL DOCUMENT v3.19.3
Notes Payable and Unsecured Credit Facilities (Tables)
9 Months Ended
Sep. 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

 

 

September 30, 2019

 

 

December 31, 2018

 

Notes payable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate mortgage loans

 

4.4%

 

 

4.0%

 

 

$

344,610

 

 

 

403,306

 

Variable rate mortgage loans (1)

 

3.2%

 

 

3.4%

 

 

 

149,273

 

 

 

127,850

 

Fixed rate unsecured public and private debt

 

3.9%

 

 

4.2%

 

 

 

2,944,076

 

 

 

2,475,322

 

Total notes payable

 

 

 

 

 

 

 

 

 

 

3,437,959

 

 

 

3,006,478

 

Unsecured credit facilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

3.1%

 

 

3.3%

 

 

 

185,000

 

 

 

145,000

 

Term loans

 

2.0%

 

 

2.1%

 

 

 

264,309

 

 

 

563,734

 

Total unsecured credit facilities

 

 

 

 

 

 

 

 

 

 

449,309

 

 

 

708,734

 

Total debt outstanding

 

 

 

 

 

 

 

 

 

$

3,887,268

 

 

 

3,715,212

 

 

(1) Includes six mortgages with interest rates that vary on LIBOR based formulas. Four of these variable rate loans have interest rate swaps in place to fix the interest rates.  The effective fixed rates of the loans range from 2.5% 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 September 30, 2019, scheduled principal payments and maturities on notes payable and unsecured credit facilities were as follows:

 

(in thousands)

 

September 30, 2019

 

Scheduled Principal Payments and Maturities by Year:

 

Scheduled

Principal

Payments

 

 

Mortgage

Loan

Maturities

 

 

Unsecured

Maturities (1)

 

 

Total

 

2019 (2)

 

$

2,530

 

 

 

 

 

 

 

 

 

2,530

 

2020

 

 

11,285

 

 

 

39,074

 

 

 

 

 

 

50,359

 

2021

 

 

11,598

 

 

 

74,751

 

 

 

 

 

 

86,349

 

2022

 

 

11,797

 

 

 

5,848

 

 

 

750,000

 

 

 

767,645

 

2023

 

 

10,077

 

 

 

59,374

 

 

 

 

 

 

69,451

 

Beyond 5 Years

 

 

27,013

 

 

 

236,046

 

 

 

2,675,000

 

 

 

2,938,059

 

Unamortized debt premium/(discount) and issuance costs

 

 

 

 

 

4,490

 

 

 

(31,615

)

 

 

(27,125

)

Total

 

$

74,300

 

 

 

419,583

 

 

 

3,393,385

 

 

 

3,887,268

 

 

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

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