Quarterly report pursuant to Section 13 or 15(d)

Debt, Net (Tables)

v3.7.0.1
Debt, Net (Tables)
6 Months Ended
Jun. 30, 2017
Debt Disclosure [Abstract]  
Schedule of debt
Our debt consisted of the following (dollars in thousands):
 
 
Carrying Value (1) as of
 
 
 
 
 
 
June 30,
2017
 
December 31,
2016
 
Stated Interest Rates as of
 
Scheduled Maturity as of
 
 
 
 
June 30, 2017
 
June 30, 2017
Mortgage and Other Secured Debt:
 
 

 
 

 
 
 
 
Fixed rate mortgage debt (2)
 
$
152,449

 
$
154,143

 
3.82% - 7.87% (3)
 
2019-2026
Variable rate secured debt
 
13,283

 
13,448

 
LIBOR + 1.85% (4)
 
October 2020
Total mortgage and other secured debt
 
165,732

 
167,591

 
 
 
 
Revolving Credit Facility
 
194,000

 

 
LIBOR + 0.875% to 1.60% (5)
 
May 2019
Term Loan Facilities (6)
 
348,283

 
547,494

 
LIBOR + 0.90% to 2.40% (7)
 
2020-2022
Unsecured Senior Notes
 
 
 
 
 
 
 
 
3.600%, $350,000 aggregate principal
 
347,338

 
347,128

 
3.60% (8)
 
May 2023
5.250%, $250,000 aggregate principal
 
246,408

 
246,176

 
5.25% (9)
 
February 2024
3.700%, $300,000 aggregate principal
 
298,080

 
297,843

 
3.70% (10)
 
June 2021
5.000%, $300,000 aggregate principal
 
296,547

 
296,368

 
5.00% (11)
 
July 2025
Unsecured notes payable
 
1,346

 
1,401

 
0% (12)
 
2026
Total debt, net
 
$
1,897,734

 
$
1,904,001

 
 
 
 

(1)
The carrying values of our debt other than the Revolving Credit Facility reflect net deferred financing costs of $5.0 million as of June 30, 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 $385,000 as of June 30, 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 June 30, 2017.
(4) 
The interest rate on our variable rate secured debt as of June 30, 2017 was 2.90%.
(5)
The weighted average interest rate on the Revolving Credit Facility was 2.39% as of June 30, 2017.
(6)  
As of June 30, 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. On May 1, 2017, we repaid $200.0 million of the loan balance on a term loan scheduled to mature in 2020.
(7) 
The weighted average interest rate on these loans was 2.75% as of June 30, 2017.
(8)
The carrying value of these notes reflects an unamortized discount totaling $1.8 million as of June 30, 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%
(9)
The carrying value of these notes reflects an unamortized discount totaling $3.2 million as of June 30, 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%
(10)
The carrying value of these notes reflects an unamortized discount totaling $1.5 million as of June 30, 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%
(11) The carrying value of these notes reflects an unamortized discount totaling $2.9 million as of June 30, 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%.
(12) 
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 $416,000 as of June 30, 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): 
 
June 30, 2017
 
December 31, 2016
 
Carrying
 
Estimated
 
Carrying
 
Estimated
 
Amount
 
Fair Value
 
Amount
 
Fair Value
Fixed-rate debt
 

 
 

 
 

 
 

Unsecured Senior Notes
$
1,188,373

 
$
1,229,354

 
$
1,187,515

 
$
1,220,282

Other fixed-rate debt
153,795

 
155,581

 
155,544

 
156,887

Variable-rate debt
555,566

 
552,782

 
560,942

 
558,437

 
$
1,897,734

 
$
1,937,717

 
$
1,904,001

 
$
1,935,606