| Schedule of debt |
Our debt consisted of the following (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying Value (1) as of |
|
|
|
|
|
|
March 31,
2017 |
|
December 31,
2016 |
|
Stated Interest Rates as of |
|
Scheduled Maturity as of |
|
|
|
|
March 31, 2017 |
|
March 31, 2017 |
Mortgage and Other Secured Debt: |
|
|
|
|
|
|
|
|
|
|
Fixed rate mortgage debt (2) |
|
$ |
153,294 |
|
|
$ |
154,143 |
|
|
3.82% - 7.87% (3) |
|
2019-2026 |
Variable rate secured debt |
|
13,365 |
|
|
13,448 |
|
|
LIBOR + 1.85% (4) |
|
October 2020 |
Total mortgage and other secured debt |
|
166,659 |
|
|
167,591 |
|
|
|
|
|
Revolving Credit Facility |
|
— |
|
|
— |
|
|
LIBOR + 0.875% to 1.60% |
|
May 2019 |
Term Loan Facilities (5) |
|
547,682 |
|
|
547,494 |
|
|
LIBOR + 0.90% to 2.40% (6) |
|
2020-2022 |
Unsecured Senior Notes |
|
|
|
|
|
|
|
|
3.600%, $350,000 aggregate principal |
|
347,233 |
|
|
347,128 |
|
|
3.60% (7) |
|
May 2023 |
5.250%, $250,000 aggregate principal |
|
246,291 |
|
|
246,176 |
|
|
5.25% (8) |
|
February 2024 |
3.700%, $300,000 aggregate principal |
|
297,961 |
|
|
297,843 |
|
|
3.70% (9) |
|
June 2021 |
5.000%, $300,000 aggregate principal |
|
296,457 |
|
|
296,368 |
|
|
5.00% (10) |
|
July 2025 |
Unsecured notes payable |
|
1,374 |
|
|
1,401 |
|
|
0% (11) |
|
2026 |
Total debt, net |
|
$ |
1,903,657 |
|
|
$ |
1,904,001 |
|
|
|
|
|
|
|
(1) |
The carrying values of our debt other than the Revolving Credit Facility reflect net deferred financing costs of $5.7 million as of March 31, 2017 and $6.1 million as of December 31, 2016.
|
|
|
(2) |
Certain fixed rate mortgages carry interest rates that were above or below market rates upon assumption and therefore were recorded at their fair value based on applicable effective interest rates. The carrying values of these loans reflect net unamortized premiums totaling $403,000 as of March 31, 2017 and $422,000 as of December 31, 2016.
|
|
|
(3) |
The weighted average interest rate on our fixed rate mortgage debt was 4.19% as of March 31, 2017.
|
|
|
(4) |
The interest rate on our variable rate secured debt as of March 31, 2017 was 2.63%.
|
|
|
(5) |
As of March 31, 2017, we have the ability to borrow an additional $350.0 million in the aggregate under these term loan facilities, provided that there is no default under the facilities and subject to the approval of the lenders.
|
|
|
(6) |
The weighted average interest rate on these loans was 2.37% as of March 31, 2017.
|
|
|
(7) |
The carrying value of these notes reflects an unamortized discount totaling $1.9 million as of March 31, 2017 and $2.0 million as of December 31, 2016. The effective interest rate under the notes, including amortization of the issuance costs, was 3.70%.
|
|
|
(8) |
The carrying value of these notes reflects an unamortized discount totaling $3.3 million as of March 31, 2017 and $3.4 million as of December 31, 2016. The effective interest rate under the notes, including amortization of the issuance costs, was 5.49%.
|
|
|
(9) |
The carrying value of these notes reflects an unamortized discount totaling $1.6 million as of March 31, 2017 and $1.7 million as of December 31, 2016. The effective interest rate under the notes, including amortization of the issuance costs, was 3.85%.
|
(10) The carrying value of these notes reflects an unamortized discount totaling $2.9 million as of March 31, 2017 and $3.0 million as of December 31, 2016. The effective interest rate under the notes, including amortization of the issuance costs, was 5.15%.
|
|
(11) |
These notes carry interest rates that were below market rates upon assumption and therefore were recorded at their fair value based on applicable effective interest rates. The carrying value of these notes reflects an unamortized discount totaling $438,000 as of March 31, 2017 and $460,000 as of December 31, 2016.
|
|
| Schedule of the fair value of debt |
The following table sets forth information pertaining to the fair value of our debt (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2017 |
|
December 31, 2016 |
|
Carrying |
|
Estimated |
|
Carrying |
|
Estimated |
|
Amount |
|
Fair Value |
|
Amount |
|
Fair Value |
Fixed-rate debt |
|
|
|
|
|
|
|
|
|
|
|
Unsecured Senior Notes |
$ |
1,187,942 |
|
|
$ |
1,223,753 |
|
|
$ |
1,187,515 |
|
|
$ |
1,220,282 |
|
Other fixed-rate debt |
154,668 |
|
|
156,098 |
|
|
155,544 |
|
|
156,887 |
|
Variable-rate debt |
561,047 |
|
|
556,844 |
|
|
560,942 |
|
|
558,437 |
|
|
$ |
1,903,657 |
|
|
$ |
1,936,695 |
|
|
$ |
1,904,001 |
|
|
$ |
1,935,606 |
|
|