Quarterly report pursuant to Section 13 or 15(d)

Debt, Net (Tables)

v3.8.0.1
Debt, Net (Tables)
9 Months Ended
Sep. 30, 2017
Debt Disclosure [Abstract]  
Schedule of debt
Our debt consisted of the following (dollars in thousands):
 
 
Carrying Value (1) as of
 
 
 
 
 
 
September 30,
2017
 
December 31,
2016
 
Stated Interest Rates as of
 
Scheduled Maturity as of
 
 
 
 
September 30, 2017
 
September 30, 2017
Mortgage and Other Secured Debt:
 
 

 
 

 
 
 
 
Fixed rate mortgage debt (2)
 
$
151,594

 
$
154,143

 
3.82% - 7.87% (3)
 
2019-2026
Variable rate secured debt
 
13,200

 
13,448

 
LIBOR + 1.85% (4)
 
October 2020
Total mortgage and other secured debt
 
164,794

 
167,591

 
 
 
 
Revolving Credit Facility
 
170,000

 

 
LIBOR + 0.875% to 1.60% (5)
 
May 2019 (6)
Term Loan Facilities (7)
 
348,371

 
547,494

 
LIBOR + 0.90% to 2.40% (8)
 
2020-2022
Unsecured Senior Notes
 
 
 
 
 
 
 
 
3.600%, $350,000 aggregate principal
 
347,445

 
347,128

 
3.60% (9)
 
May 2023
5.250%, $250,000 aggregate principal
 
246,525

 
246,176

 
5.25% (10)
 
February 2024
3.700%, $300,000 aggregate principal
 
298,200

 
297,843

 
3.70% (11)
 
June 2021
5.000%, $300,000 aggregate principal
 
296,639

 
296,368

 
5.00% (12)
 
July 2025
Unsecured notes payable
 
1,317

 
1,401

 
0% (13)
 
2026
Total debt, net
 
$
1,873,291

 
$
1,904,001

 
 
 
 

(1)
The carrying values of our debt other than the Revolving Credit Facility reflect net deferred financing costs of $4.8 million as of September 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 $367,000 as of September 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 September 30, 2017.
(4) 
The interest rate on our variable rate secured debt as of September 30, 2017 was 3.09%.
(5)
The weighted average interest rate on the Revolving Credit Facility was 2.40% as of September 30, 2017.
(6)
The facility matures in May 2019, with the ability for us to further extend such maturity by two six-month periods at our option, provided that there is no default under the facility and we pay an extension fee of 0.075% of the total availability under the facility for each extension period.
(7)  
As of September 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.
(8) 
The weighted average interest rate on these loans was 2.93% as of September 30, 2017.
(9)
The carrying value of these notes reflects an unamortized discount totaling $1.8 million as of September 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%
(10)
The carrying value of these notes reflects an unamortized discount totaling $3.1 million as of September 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%
(11)
The carrying value of these notes reflects an unamortized discount totaling $1.4 million as of September 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%
(12) The carrying value of these notes reflects an unamortized discount totaling $2.8 million as of September 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%.
(13) 
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 $394,000 as of September 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): 
 
September 30, 2017
 
December 31, 2016
 
Carrying
 
Fair
 
Carrying
 
Fair
 
Amount
 
Value
 
Amount
 
Value
Fixed-rate debt
 

 
 

 
 

 
 

Unsecured Senior Notes
$
1,188,809

 
$
1,231,222

 
$
1,187,515

 
$
1,220,282

Other fixed-rate debt
152,911

 
154,781

 
155,544

 
156,887

Variable-rate debt
531,571

 
531,520

 
560,942

 
558,437

 
$
1,873,291

 
$
1,917,523

 
$
1,904,001

 
$
1,935,606