XML 73 R25.htm IDEA: XBRL DOCUMENT v3.19.3
Indebtedness (Tables)
9 Months Ended
Sep. 30, 2019
Debt Disclosure [Abstract]  
Summary of Indebtedness
The following table discloses certain information regarding our indebtedness: 
 
Outstanding Balance at
 
Interest
Rate at
September 30, 2019
 
Effective
Interest
Rate at
Issuance
 
Maturity
Date
 
September 30, 2019
 
December 31, 2018
 
Mortgage Loans Payable, Gross
$
181,092

 
$
297,610

 
4.03% – 8.26%
 
4.03% – 8.26%
 
December 2019 –
August 2028
Unamortized Debt Issuance Costs
(779
)
 
(1,246
)
 
 
 
 
 
 
Unamortized Premiums

 
106

 
 
 
 
 
 
Mortgage Loans Payable, Net
$
180,313

 
$
296,470

 
 
 
 
 
 
Senior Unsecured Notes, Gross
 
 
 
 
 
 
 
 
 
2027 Notes
6,070

 
6,070

 
7.15%
 
7.11%
 
5/15/2027
2028 Notes
31,901

 
31,901

 
7.60%
 
8.13%
 
7/15/2028
2032 Notes
10,600

 
10,600

 
7.75%
 
7.87%
 
4/15/2032
2027 Private Placement Notes
125,000

 
125,000

 
4.30%
 
4.30%
 
4/20/2027
2028 Private Placement Notes
150,000

 
150,000

 
3.86%
 
3.86%
 
2/15/2028
2029 Private Placement Notes
75,000

 
75,000

 
4.40%
 
4.40%
 
4/20/2029
2029 II Private Placement Notes
150,000

 

 
3.97%
 
4.23%
 
7/23/2029
2030 Private Placement Notes
150,000

 
150,000

 
3.96%
 
3.96%
 
2/15/2030
Subtotal
$
698,571

 
$
548,571

 
 
 
 
 
 
Unamortized Debt Issuance Costs
(4,612
)
 
(3,990
)
 
 
 
 
 
 
Unamortized Discounts
(73
)
 
(77
)
 
 
 
 
 
 
Senior Unsecured Notes, Net
$
693,886

 
$
544,504

 
 
 
 
 
 
Unsecured Term Loans, Gross
 
 


 
 
 
 
 
 
2014 Unsecured Term Loan (A)
$
200,000

 
$
200,000

 
3.39%
 
N/A
 
1/29/2021
2015 Unsecured Term Loan (A)
260,000

 
260,000

 
2.89%
 
N/A
 
9/12/2022
Subtotal
$
460,000

 
$
460,000

 

 

 

Unamortized Debt Issuance Costs
(2,399
)
 
(3,191
)
 
 
 
 
 
 
Unsecured Term Loans, Net
$
457,601

 
$
456,809

 
 
 
 
 
 
Unsecured Credit Facility (B)
$
78,000

 
$

 
3.14%
 
N/A
 
10/29/2021

_______________
(A) The interest rate at September 30, 2019 also reflects the derivative instruments we entered into to effectively convert the variable rate to a fixed rate. See Note 10.
(B) The maturity date may be extended an additional year at our election, subject to certain restrictions. Amounts exclude unamortized debt issuance costs of $2,613 and $3,554 as of September 30, 2019 and December 31, 2018, respectively, which are included in the line item Prepaid Expenses and Other Assets, Net.
Schedule of Maturities
The following is a schedule of the stated maturities and scheduled principal payments of our indebtedness, exclusive of premiums, discounts and debt issuance costs, for the next five years as of September 30, and thereafter: 
 
Amount
Remainder of 2019
$
2,480

2020
19,648

2021
345,113

2022
341,552

2023
321

Thereafter
708,549

Total
$
1,417,663


Summary of Indebtedness at Estimated Fair Value
At September 30, 2019 and December 31, 2018, the fair value of our indebtedness was as follows: 
 
September 30, 2019
 
December 31, 2018
 
Carrying
Amount (A)
 
Fair
Value
 
Carrying
Amount (A)
 
Fair
Value
Mortgage Loans Payable, Net
$
181,092

 
$
193,453

 
$
297,716

 
$
304,508

Senior Unsecured Notes, Net
698,498

 
760,282

 
548,494

 
546,607

Unsecured Term Loans
460,000

 
461,005

 
460,000

 
461,317

Unsecured Credit Facility
78,000

 
78,079

 

 

Total
$
1,417,590

 
$
1,492,819

 
$
1,306,210

 
$
1,312,432


_______________
(A) The carrying amounts include unamortized premiums and discounts and exclude unamortized debt issuance costs.