XML 91 R17.htm IDEA: XBRL DOCUMENT
v3.19.3

Debt, Net | 9 Months Ended
--- | ---
Sep. 30, 2019
Debt Disclosure [Abstract] |
Debt, Net | Debt, Net Our debt consisted of the following (dollars in thousands):
|  | Carrying Value (1) as of |  |  |  |
|  | September 30, 2019 |  | December 31, 2018 |  | September 30, 2019
|  |  |  | Stated Interest Rates |  | Scheduled Maturity
Mortgage and Other Secured Debt: |  |  |  |  |  |  |  |  |  |
Fixed rate mortgage debt (2) |  | $ | 144,270 |  |  | $ | 147,141 |  |  | 3.82% - 4.62% (3) |  | 2023-2026
Variable rate secured debt (4) |  | 55,923 |  |  | 23,282 |  |  | LIBOR + 1.45% to 2.35% (5) |  | 2020-2026
Total mortgage and other secured debt |  | 200,193 |  |  | 170,423 |  |  |  |  |
Revolving Credit Facility |  | 220,000 |  |  | 213,000 |  |  | LIBOR + 0.775% to 1.45% (6) |  | March 2023 (7)
Term Loan Facility (8) |  | 248,598 |  |  | 248,273 |  |  | LIBOR + 0.85% to 1.65% (9) |  | 2022
Unsecured Senior Notes |  |  |  |  |  |  |  |
3.600%, $350,000 aggregate principal |  | 348,319 |  |  | 347,986 |  |  | 3.60% (10) |  | May 2023
5.250%, $250,000 aggregate principal |  | 247,521 |  |  | 247,136 |  |  | 5.25% (11) |  | February 2024
3.700%, $300,000 aggregate principal |  | 299,196 |  |  | 298,815 |  |  | 3.70% (12) |  | June 2021
5.000%, $300,000 aggregate principal |  | 297,403 |  |  | 297,109 |  |  | 5.00% (13) |  | July 2025
Unsecured note payable |  | 1,071 |  |  | 1,167 |  |  | 0% (14) |  | May 2026
Total debt, net |  | $ | 1,862,301 |  |  | $ | 1,823,909 |  |  |  |  |
(1) | The carrying values of our debt other than the Revolving Credit Facility reflect net deferred financing costs of $6.3 million as of September 30, 2019 and $7.2 million as of December 31, 2018.
(2) | Certain of the fixed rate mortgages carry interest rates that, upon assumption, were above or below market rates 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 $233,000 as of September 30, 2019 and $281,000 as of December 31, 2018.
(3) | The weighted average interest rate on our fixed rate mortgage debt was 4.16% as of September 30, 2019.
(4) | Includes a construction loan with $76.9 million in remaining borrowing capacity as of September 30, 2019.
(5) | The weighted average interest rate on our variable rate secured debt was 4.18% as of September 30, 2019.
(6) | The weighted average interest rate on the Revolving Credit Facility was 3.05% as of September 30, 2019.
(7) | The facility matures in March 2023, 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.
(8) | As of September 30, 2019, we have the ability to borrow an additional $150.0 million in the aggregate under this facility, provided that there is no default under the facility and subject to the approval of the lenders. In addition, in connection with our Revolving Credit Facility, we have the ability to borrow up to $500.0 million under new term loans from the facility’s lender group provided that there is no default under the facility and subject to the approval of the lenders.
(9) | The interest rate on this loan was 3.35% as of September 30, 2019.
(10) | The carrying value of these notes reflects an unamortized discount totaling $1.2 million as of September 30, 2019 and $1.4 million as of December 31, 2018. The effective interest rate under the notes, including amortization of the issuance costs, was 3.70%.
(11) | The carrying value of these notes reflects an unamortized discount totaling $2.2 million as of September 30, 2019 and $2.6 million as of December 31, 2018. The effective interest rate under the notes, including amortization of the issuance costs, was 5.49%.
(12) | The carrying value of these notes reflects an unamortized discount totaling $638,000 as of September 30, 2019 and $943,000 as of December 31, 2018. The effective interest rate under the notes, including amortization of the issuance costs, was 3.85%.
(13) The carrying value of these notes reflects an unamortized discount totaling $2.2 million as of September 30, 2019 and $2.4 million as of December 31, 2018. The effective interest rate under the notes, including amortization of the issuance costs, was 5.15%.
(14) | This note carries an interest rate that, upon assumption, was below market rates and it therefore was recorded at its fair value based on applicable effective interest rates. The carrying value of this note reflects an unamortized discount totaling $240,000 as of September 30, 2019 and $294,000 as of December 31, 2018.
All debt is owed by COPLP. While COPT is not directly obligated by any debt, it has guaranteed COPLP’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 September 30, 2019, we were within the compliance requirements of these financial covenants. We capitalized interest costs of $2.9 million in the three months ended September 30, 2019, $1.4 million in the three months ended September 30, 2018, $7.3 million in the nine months ended September 30, 2019 and $4.2 million in the nine months ended September 30, 2018. The following table sets forth information pertaining to the fair value of our debt (in thousands):
| September 30, 2019 |  | December 31, 2018
| Carrying Amount |  | Fair Value |  | Carrying Amount |  | Fair Value
Fixed-rate debt |  |  |  |  |  |  |  |  |  |  |
Unsecured Senior Notes | $ | 1,192,439 |  |  | $ | 1,226,437 |  |  | $ | 1,191,046 |  |  | $ | 1,219,603 |
Other fixed-rate debt | 145,341 |  |  | 150,500 |  |  | 148,308 |  |  | 147,106 |
Variable-rate debt | 524,521 |  |  | 532,161 |  |  | 484,555 |  |  | 486,497 |
| $ | 1,862,301 |  |  | $ | 1,909,098 |  |  | $ | 1,823,909 |  |  | $ | 1,853,206 |

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