XML 35 R16.htm IDEA: XBRL DOCUMENT
v3.7.0.1

Debt, Net | 6 Months Ended
--- | ---
Jun. 30, 2017
Debt Disclosure [Abstract] |
Debt, Net | Debt, Net 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.
All debt is owed by the Operating Partnership. While COPT is not directly obligated by any debt, it has guaranteed the Operating Partnership’s Revolving Credit Facility, Term Loan Facilities and Unsecured Senior Notes. Certain of our debt instruments require that we comply with a number of restrictive financial covenants. As of June 30, 2017, we were compliant with these covenants. We capitalized interest costs of $1.6 million in the three months ended June 30, 2017, $1.3 million in the three months ended June 30, 2016, $3.1 million in the six months ended June 30, 2017 and $3.1 million in the six months ended June 30, 2016. 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 |

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://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=6928386&loc=d3e21475-112644 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02.19,20,22) -URI http://asc.fasb.org/extlink&oid=6877327&loc=d3e13212-122682 + Details
Name: | us-gaap_DebtDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration