XML 44 R32.htm IDEA: XBRL DOCUMENT
v3.19.2

Debt (Tables) | 6 Months Ended
--- | ---
Jun. 30, 2019
Debt Disclosure [Abstract] |
Summary of Consolidated Indebtedness | 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, |
|  | 2019 |  |  | 2018 |  |  | June 30, 2019 |  |  | 2019 |  |  | 2018 |
Mortgages Payable |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Core Fixed Rate |  | 3.88%-6.00% |  |  | 3.88%-6.00% |  |  | Feb 2024 - Apr 2035 |  |  | $ | 177,250 |  |  | $ | 178,271 |
Core Variable Rate - Swapped (a) |  | 3.41%-5.67% |  |  | 3.41%-5.67% |  |  | Jan 2023 - Nov 2028 |  |  |  | 33,074 |  |  |  | 82,583 |
Total Core Mortgages Payable |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 210,324 |  |  |  | 260,854 |
Fund II Fixed Rate |  | 1.00%-4.75% |  |  | 1.00%-4.75% |  |  | May 2020 - Aug 2042 |  |  |  | 205,263 |  |  |  | 205,262 |
Fund II Variable Rate |  | LIBOR+1.39%-LIBOR+3.00% |  |  |  | — |  |  | March 2022 |  |  |  | 23,598 |  |  |  | — |
Fund II Variable Rate - Swapped (a) |  | 4.27% |  |  | 4.27% |  |  | Nov 2021 |  |  |  | 19,201 |  |  |  | 19,325 |
Total Fund II Mortgages Payable |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 248,062 |  |  |  | 224,587 |
Fund III Variable Rate |  | LIBOR+2.65%-LIBOR+4.65% |  |  | Prime+0.50%-LIBOR+4.65% |  |  | Jun 2020 - Jul 2020 |  |  |  | 91,211 |  |  |  | 90,096 |
Fund IV Fixed Rate |  | 3.40%-4.50% |  |  | 3.40%-4.50% |  |  | Oct 2025 - Jun 2026 |  |  |  | 8,190 |  |  |  | 8,189 |
Fund IV Variable Rate |  | LIBOR+1.60%-LIBOR+3.40% |  |  | LIBOR+1.60%-LIBOR+3.95% |  |  | July 2019 - Apr 2022 |  |  |  | 176,270 |  |  |  | 233,065 |
Fund IV Variable Rate - Swapped (a) |  | 3.67%-4.81% |  |  | 3.67%-4.23% |  |  | Mar 2020 - Dec 2022 |  |  |  | 93,214 |  |  |  | 71,841 |
Total Fund IV Mortgages Payable |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 277,674 |  |  |  | 313,095 |
Fund V Variable Rate |  | LIBOR+2.15%-LIBOR+2.25% |  |  | LIBOR+2.25% |  |  | Oct 2020 - Jan 2021 |  |  |  | 51,506 |  |  |  | 51,506 |
Fund V Variable Rate - Swapped (a) |  | 4.01%-4.78% |  |  | 4.61%-4.78% |  |  | Feb 2021 - Mar 2024 |  |  |  | 156,900 |  |  |  | 86,570 |
Total Fund V Mortgage Payable |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 208,406 |  |  |  | 138,076 |
Net unamortized debt issuance costs |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (10,510 | ) |  |  | (10,173 | )
Unamortized premium |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 702 |  |  |  | 753 |
Total Mortgages Payable |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | 1,025,869 |  |  | $ | 1,017,288 |
Unsecured Notes Payable |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Core Term Loans |  |  | — |  |  | LIBOR+1.25% |  |  | Mar 2023 |  |  | $ | — |  |  | $ | 383 |
Core Variable Rate Unsecured Term Loans - Swapped (a) |  | 2.49%-5.02% |  |  | 2.54%-3.59% |  |  | Mar 2023 |  |  |  | 350,000 |  |  |  | 349,617 |
Total Core Unsecured Notes Payable |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 350,000 |  |  |  | 350,000 |
Fund II Unsecured Notes Payable |  | LIBOR+1.65% |  |  | LIBOR+1.40% |  |  | Sep 2020 |  |  |  | 40,000 |  |  |  | 40,000 |
Fund IV Term Loan/Subscription Facility |  | LIBOR+1.65%-LIBOR+2.00% |  |  | LIBOR+1.65%-LIBOR+2.75% |  |  | Dec 2019 - June 2021 |  |  |  | 87,625 |  |  |  | 40,825 |
Fund V Subscription Facility |  | LIBOR+1.60% |  |  | LIBOR+1.60% |  |  | May 2020 |  |  |  | 143,400 |  |  |  | 102,800 |
Net unamortized debt issuance costs |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (818 | ) |  |  | (368 | )
Total Unsecured Notes Payable |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | 620,207 |  |  | $ | 533,257 |
Unsecured Line of Credit |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Core Unsecured Line of Credit |  |  | — |  |  |  | — |  |  |  | — |  |  | $ | — |  |  | $ | — |
Core Unsecured Line of Credit - Swapped (a) |  | 2.49%-5.02% |  |  |  | — |  |  | Mar 2022 |  |  |  | 39,000 |  |  |  | — |
Total Unsecured Line of Credit |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | 39,000 |  |  | $ | — |
Total Debt - Fixed Rate (b)(c) |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | 1,198,592 |  |  | $ | 1,001,658 |
Total Debt - Variable Rate (d) |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 497,110 |  |  |  | 558,675 |
Total Debt |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1,695,702 |  |  |  | 1,560,333 |
Net unamortized debt issuance costs |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (11,328 | ) |  |  | (10,541 | )
Unamortized premium |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 702 |  |  |  | 753 |
Total Indebtedness |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | 1,685,076 |  |  | $ | 1,550,545 |
| (a) | At June 30, 2019, the stated rates ranged from LIBOR + 1.50% to LIBOR +1.90% for Core variable-rate debt; LIBOR + 1.39% for Fund II variable-rate debt; LIBOR + 2.65% to LIBOR + 4.65% for Fund III variable-rate debt; LIBOR + 1.60% to LIBOR +3.40% for Fund IV variable-rate debt; LIBOR + 2.15% to LIBOR + 2.25% for Fund V variable-rate debt; LIBOR + 1.25% for Core variable-rate unsecured term loans; and LIBOR + 1.35% for Core variable-rate unsecured lines of credit.
| (b) | Includes $691.4 million and $609.9 million, respectively, of variable-rate debt that has been fixed with interest rate swap agreements as of the periods presented.
| (c) | Fixed-rate debt at June 30, 2019 includes $165.5 million of swaps that are not designated to specific debt instruments.
| (d) | Includes $157.5 million and $143.8 million, respectively, of variable-rate debt that is subject to interest cap agreements.
Scheduled Principal Repayments | The scheduled principal repayments of the Company’s consolidated indebtedness, as of June 30, 2019 are as follows (in thousands):
Year Ending December 31, |  |  |  |
2019 (Remainder) |  | $ | 165,255 |
2020 |  |  | 573,416 |
2021 |  |  | 217,873 |
2022 |  |  | 134,070 |
2023 |  |  | 412,305 |
Thereafter |  |  | 192,783 |
|  |  | 1,695,702 |
Unamortized premium |  |  | 702 |
Net unamortized debt issuance costs |  |  | (11,328 | )
Total indebtedness |  | $ | 1,685,076 |

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