XML 44 R33.htm IDEA: XBRL DOCUMENT
v3.10.0.1

Debt (Tables) | 6 Months Ended
--- | ---
Jun. 30, 2018
Debt Disclosure [Abstract] |
Schedule of Debt | A summary of the Company’s consolidated indebtedness is as follows (dollars in thousands):
| Interest Rate at |  |  |  | Carrying Value at
| June 30, |  | December 31, |  | Maturity Date at |  | June 30, |  | December 31,
| 2018 |  | 2017 |  | June 30, 2018 |  | 2018 |  | 2017
Mortgages Payable |  |  |  |  |  |  |  |  |
Core Fixed Rate | 3.88%-6.00% |  | 3.88%-5.89% |  | February 2024 - April 2035 |  | $ | 179,078 |  |  | $ | 179,870 |
Core Variable Rate - Swapped (a) | 3.41%-5.67% |  | 3.41%-5.67% |  | January 2023 - June 2026 |  | 33,080 |  |  | 74,152 |
Total Core Mortgages Payable |  |  |  |  |  |  | 212,158 |  |  | 254,022 |
Fund II Fixed Rate | 1.00%-4.75% |  | 1.00%-4.75% |  | May 2020 - August 2042 |  | 205,262 |  |  | 205,262 |
Fund II Variable Rate - Swapped (a) | 4.27% |  | 4.27% |  | November 2021 |  | 19,445 |  |  | 19,560 |
Total Fund II Mortgages Payable |  |  |  |  |  |  | 224,707 |  |  | 224,822 |
Fund III Variable Rate | LIBOR+2.65%-LIBOR+4.65% |  | Prime+0.50%-LIBOR+4.65% |  | August 2018 - December 2021 |  | 72,953 |  |  | 65,866 |
Fund IV Fixed Rate | 3.40%-4.50% |  | 3.40%-4.50% |  | October 2025-June 2026 |  | 10,503 |  |  | 10,503 |
Fund IV Variable Rate | LIBOR+1.60%-LIBOR+3.95% |  | LIBOR+1.70%-LIBOR+3.95% |  | August 2018 - August 2021 |  | 248,156 |  |  | 250,584 |
Fund IV Variable Rate - Swapped (a) | 3.67%-4.23% |  | 3.67%-4.23% |  | May 2019 - December 2022 |  | 86,188 |  |  | 86,851 |
Total Fund IV Mortgages Payable |  |  |  |  |  |  | 344,847 |  |  | 347,938 |
Fund V Variable Rate | LIBOR+2.15%-LIBOR+2.25% |  | LIBOR+2.25% |  | October 2020 - January 2021 |  | 51,506 |  |  | 28,613 |
Fund V Variable Rate - Swapped (a) | 4.61%-4.78% |  | — |  | February 2021 - June 2021 |  | 86,570 |  |  | — |
Total Fund V Mortgage Payable |  |  |  |  |  |  | 138,076 |  |  | 28,613 |
Net unamortized debt issuance costs |  |  |  |  |  |  | (11,979 | ) |  | (12,943 | )
Unamortized premium |  |  |  |  |  |  | 805 |  |  | 856 |
Total Mortgages Payable |  |  |  |  |  |  | $ | 981,567 |  |  | $ | 909,174 |
Unsecured Notes Payable |  |  |  |  |  |  |  |  |
Core Variable Rate Unsecured Term Loans - Swapped (a) | 2.49%-4.05% |  | 2.54%-3.59% |  | March 2023 |  | $ | 350,000 |  |  | $ | 300,000 |
Fund II Unsecured Notes Payable | LIBOR+1.65% |  | LIBOR+1.40% |  | September 2020 |  | 36,000 |  |  | 31,500 |
Fund IV Term Loan/Subscription Facility | LIBOR+1.65%-LIBOR+2.75% |  | LIBOR+1.65%-LIBOR+2.75% |  | December 2018- October 2019 |  | 40,825 |  |  | 40,825 |
Fund V Subscription Facility | LIBOR+1.60% |  | LIBOR+1.60% |  | May 2020 |  | 39,300 |  |  | 103,300 |
Net unamortized debt issuance costs |  |  |  |  |  |  | (438 | ) |  | (1,890 | )
Total Unsecured Notes Payable |  |  |  |  |  |  | $ | 465,687 |  |  | $ | 473,735 |
Unsecured Line of Credit |  |  |  |  |  |  |  |  |
Core Unsecured Line of Credit | — |  | LIBOR+1.40% |  | — |  | $ | — |  |  | $ | 18,048 |
Core Unsecured Line of Credit - Swapped (a) | 4.15%-5.02% |  | 4.20%-5.07% |  | March 2022 |  | 14,000 |  |  | 23,452 |
Total Unsecured Line of Credit |  |  |  |  |  |  | $ | 14,000 |  |  | $ | 41,500 |
Total Debt - Fixed Rate (b) |  |  |  |  |  | $ | 993,403 |  |  | $ | 899,650 |
Total Debt - Variable Rate (c) |  |  |  |  |  |  | 479,463 |  |  | 538,736 |
Total Debt |  |  |  |  |  | 1,472,866 |  |  | 1,438,386 |
Net unamortized debt issuance costs |  |  |  |  |  |  | (12,417 | ) |  | (14,833 | )
Unamortized premium |  |  |  |  |  |  | 805 |  |  | 856 |
Total Indebtedness |  |  |  |  |  |  | $ | 1,461,254 |  |  | $ | 1,424,409 |
__________
(a) | At June 30, 2018, the stated rates ranged from LIBOR + 1.70% to LIBOR +1.90% for Core variable-rate debt; LIBOR + 1.39% for Fund II variable-rate debt; PRIME + 0.50% to LIBOR +4.65% for Fund III variable-rate debt; LIBOR + 1.60% to LIBOR +3.95% for Fund IV variable-rate debt; LIBOR + 1.85% to LIBOR + 2.25% for Fund V and LIBOR + 1.25% for Core variable-rate unsecured term loans.
(b) | Includes $589.3 million and $504.0 million, respectively, of variable-rate debt that has been fixed with interest rate swap agreements as of the periods presented.
(c) | Includes $143.8 million and $141.1 million, respectively, of variable-rate debt that is subject to interest cap agreements.
Schedule of Maturities of Long-term Debt | The scheduled principal repayments of the Company’s consolidated indebtedness, as of June 30, 2018 are as follows (in thousands):
Year Ending December 31, |
2018 (Remainder) | $ | 50,789 |
2019 | 207,882 |
2020 | 432,972 |
2021 | 181,484 |
2022 | 62,529 |
Thereafter | 537,210 |
| 1,472,866 |
Unamortized fair market value of assumed debt | 805 |
Net unamortized debt issuance costs | (12,417 | )
Total indebtedness | $ | 1,461,254 |

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 Tabular disclosure of information pertaining to short-term and long-debt instruments or arrangements, including but not limited to identification of terms, features, collateral requirements and other information necessary to a fair presentation. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the combined aggregate amount of maturities and sinking fund requirements for all long-term borrowings for each of the five years following the date of the latest balance sheet date presented. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 10 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6802200&loc=d3e1835-112601 + Details
Name: | us-gaap_ScheduleOfMaturitiesOfLongTermDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration