XML 71 R14.htm IDEA: XBRL DOCUMENT
v3.19.3.a.u2

Mortgage and Other Indebtedness | 12 Months Ended
--- | ---
Dec. 31, 2019
Debt Disclosure [Abstract] |
Mortgage and Other Indebtedness | Mortgage and Other Indebtedness Mortgage and other indebtedness consisted of the following as of December 31, 2019 and 2018:
($ in thousands) |  | As of December 31, 2019
|  | Principal |  | Unamortized Net Premiums |  | Unamortized Debt Issuance Costs |  | Total
Senior Unsecured Notes—Fixed Rate |  |  |  |  |  |  |  |
Maturing at various dates from September 2023 through September 2027; interest rates ranging from 4.00% to 4.57% at December 31, 2019 |  | $ | 550,000 |  |  | $ | — |  |  | $ | (4,231 | ) |  | $ | 545,769 |
Unsecured Revolving Credit Facility |  |  |  |  |  |  |  |
Matures April 2022 1; borrowing level up to $583.4 million available at December 31, 2019; interest at LIBOR + 1.15% or 2.91% at December 31, 2019 |  | — |  |  | — |  |  | (2,625 | ) |  | (2,625 | )
Unsecured Term Loans |  |  |  |  |  |  |  |  |  |  |  |
Matures October 2025; interest at LIBOR + 2.00% or 3.76% at December 31, 2019 |  | 250,000 |  |  | — |  |  | (1,859 | ) |  | 248,141 |
Mortgage Notes Payable—Fixed Rate |  |  |  |  |  |  |  |  |  |  |  |
Generally due in monthly installments of principal and interest; maturing at various dates from April 2022 through June 2030; interest rates ranging from 3.78% to 5.73% at December 31, 2019 |  | 297,472 |  |  | 2,176 |  |  | (40 | ) |  | 299,608 |
Mortgage Notes Payable—Variable Rate |  |  |  |  |  |  |  |  |  |  |  |
Due in monthly installments of principal and interest; maturing in February 2022; interest at LIBOR + 1.60% or 3.36% at December 31, 2019 |  | 55,830 |  |  | — |  |  | (143 | ) |  | 55,687 |
Total mortgage and other indebtedness |  | $ | 1,153,302 |  |  | $ | 2,176 |  |  | $ | (8,898 | ) |  | $ | 1,146,580 |
($ in thousands) |  | As of December 31, 2018
|  | Principal |  | Unamortized Net Premiums |  | Unamortized Debt Issuance Costs |  | Total
Senior Unsecured Notes—Fixed Rate |  |  |  |  |  |  |  |
Maturing at various dates from September 2023 through September 2027; interest rates ranging from 4.00% to 4.57% at December 31, 2018 |  | $ | 550,000 |  |  | $ | — |  |  | $ | (4,864 | ) |  | $ | 545,136 |
Unsecured Revolving Credit Facility |  |  |  |  |  |  |  |
Matures April 2022 1; borrowing level up to $449.5 million available at December 31, 2018; interest at LIBOR + 1.15%2 or 3.65% at December 31, 2018 |  | 45,600 |  |  | — |  |  | (3,796 | ) |  | 41,804 |
Unsecured Term Loans |  |  |  |  |  |  |  |  |  |  |  |
$95 million matures July 2021; interest at LIBOR + 1.30%2 or 3.80% at December 31, 2018; $250 million matures October 2025; interest at LIBOR + 2.00% or 4.50% at December 31, 2018 |  | 345,000 |  |  | — |  |  | (2,470 | ) |  | 342,530 |
Mortgage Notes Payable—Fixed Rate |  |  |  |  |  |  |  |  |  |  |  |
Generally due in monthly installments of principal and interest; maturing at various dates from September 2020 through June 2030; interest rates ranging from 3.78% to 6.78% at December 31, 2018 |  | 534,679 |  |  | 6,566 |  |  | (584 | ) |  | 540,661 |
Mortgage Notes Payable—Variable Rate |  |  |  |  |  |  |  |  |  |  |  |
Due in monthly installments of principal and interest; maturing at various dates February 2022 through June 2025; interest at LIBOR + 1.50%-1.60%, ranging from 4.00% to 4.10% at December 31, 2018 |  | 73,491 |  |  | — |  |  | (321 | ) |  | 73,170 |
Total mortgage and other indebtedness |  | $ | 1,548,770 |  |  | $ | 6,566 |  |  | $ | (12,035 | ) |  | $ | 1,543,301 |
____________________
1 | The Company can extend the maturity date for two additional periods of six months each, subject to certain conditions.
2 | The interest rates on our unsecured revolving credit facility and unsecured term loan varied at certain parts of the year due to provisions in the agreement and the amendment and restatement of the agreement.
The one month LIBOR interest rate was 1.76% and 2.50% as of December 31, 2019 and 2018, respectively. Debt Issuance Costs Debt issuance costs are amortized on a straight-line basis over the terms of the respective loan agreements. The accompanying consolidated statements of operations include the following amounts of amortization of debt issuance costs as a component of interest expense:
($ in thousands) |  | For the year ended December 31,
|  | 2019 |  | 2018 |  | 2017
Amortization of debt issuance costs |  | $ | 2,762 |  |  | $ | 3,944 |  |  | $ | 2,534 |
Unsecured Revolving Credit Facility and Unsecured Term Loans On April 24, 2018, the Company and Operating Partnership entered into the First Amendment (the “Amendment”) to the Fifth Amended and Restated Credit Agreement (the “Existing Credit Agreement,” and as amended by the Amendment, the “Amended Credit Agreement”), dated as of July 28, 2016, by and among the Operating Partnership, as borrower, the Company, as guarantor (pursuant to a springing guaranty, dated as of July 28, 2016), KeyBank National Association, as administrative agent, and the other lenders party thereto. The Amendment increases (i) the aggregate principal amount available under the unsecured revolving credit facility (the “Credit Facility”) from $500 million to $600 million, (ii) the amount of the letter of credit issuances the Operating Partnership may utilize under the Credit Facility from $50 million to $60 million, and (iii) swingline loan capacity from $50 million to $60 million in same day borrowings. Under the Amended Credit Agreement, the Operating Partnership has the option to increase the Credit Facility to $1.2 billion (increased from $1 billion under the Existing Credit Agreement) upon the Operating Partnership’s request, subject to certain conditions, including obtaining commitments from any one or more lenders, whether or not currently party to the Amended Credit Agreement, to provide such increased amounts. The Amendment extends the scheduled maturity date of the Credit Facility from July 28, 2020 to April 22, 2022 (which maturity date may be extended for up to two additional periods of six months at the Operating Partnership’s option subject to certain conditions). Among other things, the Amendment also improves the Operating Partnership’s leverage ratio calculation by changing the definition of capitalization rate to six and one-half percent (6.5%) from six and three-fourths percent (6.75%), which increases the Operating Partnership’s total asset value as calculated under the Amended Credit Agreement On October 25, 2018, the Operating Partnership entered into a Term Loan Agreement (the “Agreement”) with KeyBank National Association, as Administrative Agent (the “Agent”), and the other lenders party thereto, providing for an unsecured term loan facility of up to $250 million (the “Term Loan”). The Term Loan ranks pari passu with the Operating Partnership’s existing $600 million unsecured revolving credit facility documented in the Operating Partnership’s Fifth Amended and Restated Credit Agreement, dated as of July 28, 2016, as amended (the “Existing Credit Agreement”), and other unsecured indebtedness of the Operating Partnership. The Term Loan has a scheduled maturity date of October 24, 2025, which maturity date may be extended for up to three additional periods of one year at the Operating Partnership’s option subject to certain conditions. The Operating Partnership has the option to increase the Term Loan to $300 million, subject to certain conditions, including obtaining commitments from any one or more lenders, whether or not currently party to the Agreement, to provide such increased amounts. The Operating Partnership is permitted to prepay the Term Loan in whole or in part, at any time, subject to a prepayment fee if prepaid on or before October 25, 2023. As of December 31, 2019, there was no balance outstanding under the Credit Facility. Additionally, we had letters of credit outstanding which totaled $1.2 million, against which no amounts were advanced as of December 31, 2019. The amount that we may borrow under our Credit Facility is limited by the value of the assets in our unencumbered asset pool. As of December 31, 2019, the value of the assets in our unencumbered asset pool, calculated pursuant to the Credit Facility agreement, was $1.4 billion. Taking into account outstanding borrowings on the line of credit, term loans, unsecured notes and letters of credit, we had $583.4 million available under our Credit Facility for future borrowings as of December 31, 2019. Our ability to borrow under the Credit Facility is subject to our compliance with various restrictive and financial covenants, including with respect to liens, indebtedness, investments, dividends, mergers and asset sales. As of December 31, 2019, we were in compliance with all such covenants. Senior Unsecured Notes The Operating Partnership has $550 million of senior unsecured notes maturing at various dates through September 2027 (the "Notes"). The Notes contain a number of customary financial and restrictive covenants. As of December 31, 2019, we were in compliance with all such covenants. Mortgage Loans Mortgage loans are secured by certain real estate and in some cases by guarantees from the Operating Partnership, and are generally due in monthly installments of interest and principal and mature over various terms through 2030. Debt Maturities The following table presents maturities of mortgage debt and corporate debt as of December 31, 2019:
($ in thousands) |  | Scheduled Principal Payments |  | Term Maturities |  | Total
2020 |  | $ | 2,226 |  |  | $ | — |  |  | $ | 2,226 |
2021 |  | 2,303 |  |  | — |  |  | 2,303 |
2022 |  | 1,043 |  |  | 178,877 |  |  | 179,920 |
2023 |  | 806 |  |  | 256,517 |  |  | 257,323 |
2024 |  | 854 |  |  | — |  |  | 854 |
Thereafter |  | 5,576 |  |  | 705,100 |  |  | 710,676 |
|  | $ | 12,808 |  |  | $ | 1,140,494 |  |  | $ | 1,153,302 |
Unamortized net debt premiums and issuance costs, net |  |  |  |  |  | (6,722 | )
Total |  |  |  |  |  | $ | 1,146,580 |
Other Debt Activity For the year ended December 31, 2019, we had total new borrowings of $75.0 million and total repayments of $470.5 million. In addition to the items mentioned above, the components of this activity were as follows:
• | We retired sixteen fixed-rate secured loans and one variable-rate secured loan for $250.9 million in connection with the sale of operating properties;
• | We repaid $120.6 million on the Credit Facility using proceeds from the sale of operating properties;
• | We borrowed $30.0 million on the Credit Facility to fund the acquisition of the Pan Am Plaza Garage;
• | We borrowed $45.0 million on the Credit Facility to fund development activities, redevelopment activities, tenant improvement costs, and other working capital needs; and
• | We made scheduled principal payments on indebtedness during the year totaling $4.1 million.
The amount of interest capitalized in 2019, 2018, and 2017 was $1.9 million, $1.8 million, and $3.1 million, respectively. Fair Value of Fixed and Variable Rate Debt As of December 31, 2019, the estimated fair value of fixed rate debt was $864.0 million compared to the book value of$847.5 million. The fair value was estimated using Level 2 and 3 inputs with cash flows discounted at current borrowing rates for similar instruments, which ranged from 3.19% to 3.78%. As of December 31, 2019, the estimated fair value of variable rate debt was $307.6 million compared to the book value of $305.8 million. The fair value was estimated using Level 2 and 3 inputs with cash flows discounted at current borrowing rates for similar instruments, which ranged from 3.39% to 3.47%.

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for information about short-term and long-term debt arrangements, which includes amounts of borrowings under each line of credit, note payable, commercial paper issue, bonds indenture, debenture issue, own-share lending arrangements and any other contractual agreement to repay funds, and about the underlying arrangements, rationale for a classification as long-term, including repayment terms, interest rates, collateral provided, restrictions on use of assets and activities, whether or not in compliance with debt covenants, and other matters important to users of the financial statements, such as the effects of refinancing and noncompliance with debt covenants. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -URI http://asc.fasb.org/topic&trid=2208564 + Details
Name: | us-gaap_DebtDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration