XML 26 R21.htm IDEA: XBRL DOCUMENT v3.20.1
Mortgage and Other Indebtedness (Tables)
 3 Months Ended
Mar. 31, 2020
Debt Disclosure [Abstract]  
Schedule of Participating Mortgage Loans
Mortgage and other indebtedness consisted of the following as of March 31, 2020 and December 31, 2019:
 
 
As of March 31, 2020
 
Principal
 
Unamortized Net Premiums
 
Unamortized Debt Issuance Costs
 
Total
Senior unsecured notes—fixed rate
$
550,000

 
$
—

 
$
(4,031
)
 
$
545,969

Unsecured revolving credit facility
300,000

 
—

 
(2,329
)
 
297,671

Unsecured term loan
250,000

 
—

 
(1,806
)
 
248,194

Mortgage notes payable—fixed rate
297,103

 
2,065

 
(38
)
 
299,130

Mortgage note payable—variable rate
55,650

 
—

 
(126
)
 
55,524

Total mortgage and other indebtedness
$
1,452,753

 
$
2,065

 
$
(8,330
)
 
$
1,446,488

 
 
As of December 31, 2019
 
Principal
 
Unamortized Net Premiums
 
Unamortized Debt Issuance Costs
 
Total
Senior unsecured notes - fixed rate
$
550,000

 
$
—

 
$
(4,231
)
 
$
545,769

Unsecured revolving credit facility
—

 
—

 
(2,625
)
 
(2,625
)
Unsecured term loans
250,000

 
—

 
(1,859
)
 
248,141

Mortgage notes payable - fixed rate
297,472

 
2,176

 
(40
)
 
299,608

Mortgage notes payable - variable rate
55,830

 
—

 
(143
)
 
55,687

Total mortgage and other indebtedness
$
1,153,302

 
$
2,176

 
$
(8,898
)
 
$
1,146,580
Schedule of Debt
Consolidated indebtedness, including weighted average maturities and weighted average interest rates as of March 31, 2020, considering the impact of interest rate swaps, is summarized below:
 
 
Outstanding Amount
 
Ratio
 
Weighted Average
Interest Rate
 
Weighted Average
Maturity (in years)
Fixed Rate Debt 1
$
1,097,103

 
75
%
 
3.79
%
 
4.9
Variable Rate Debt
355,650

 
25
%
 
2.53
%
 
5.2
Net Debt Premiums and Issuance Costs, Net
(6,265
)
 
N/A

 
N/A

 
N/A
Total
$
1,446,488

 
100
%
 
3.49
%
 
5.0
 
____________________
1
Fixed rate debt includes, and variable rate date excludes, the portion of such debt that has been hedged by interest rate derivatives. As of March 31, 2020, $250 million in variable rate debt is hedged for a weighted average of 5.2 years.

Deferred Cost Amortization
The accompanying consolidated statements of operations include amortization of debt issuance costs as a component of interest expense as follows:
  
 
 
Three Months Ended March 31,
 
 
2020
 
2019
Amortization of debt issuance costs
 
$
582

 
$
669


The amounts of such amortization included in the accompanying consolidated statements of operations are as follows:
 
Three Months Ended March 31,
 
2020
 
2019
Amortization of deferred leasing costs, lease intangibles and other
$
4,065

 
$
3,694

Amortization of above market lease intangibles
242

 
399