XML 48 R35.htm IDEA: XBRL DOCUMENT v3.7.0.1
Notes Payable, net (Tables)
 6 Months Ended
Jun. 30, 2017
Debt Disclosure [Abstract]  
Schedule of long-term debt instruments
The following table summarizes the balances of the Company’s indebtedness as of:
 
June 30, 2017
 
December 31, 2016
Notes payable
$
2,616,568

 
$
2,707,839

Deferred financing costs, net(1)
(17,788
)
 
(19,829
)
Notes payable, net
$
2,598,780

 
$
2,688,010

________________
(1)
Excludes deferred financing costs related to establishing the Company’s unsecured revolving credit facility of $1.2 million and $1.5 million as of June 30, 2017 and December 31, 2016, respectively, which are included in prepaid expenses and other assets, net in the Consolidated Balance Sheets. 

The following table sets forth information with respect to the amounts included in notes payable, net as of:
 
June 30, 2017
 
December 31, 2016
 
 
 
 
 
 
Principal Amount
 
Deferred Financing Costs, net
 
Principal Amount
 
Deferred Financing Costs, net
 
Interest Rate(1)
 
Contractual Maturity Date
 
UNSECURED LOANS
 
 
 
 
 
 
 
 
 
 
 
 
Unsecured Revolving Credit Facility(2)
$
210,000

 
$
—

 
$
300,000

 
$
—

 
LIBOR+ 1.15% to 1.85%
 
4/1/2019
(3) 
5-Year Term Loan due April 2020(2)(4)
450,000

 
(2,972
)
 
450,000

 
(3,513
)
 
LIBOR+ 1.30% to 2.20%
 
4/1/2020
 
5-Year Term Loan due November 2020(2)
175,000

 
(650
)
 
175,000

 
(745
)
 
LIBOR +1.30% to 2.20%
 
11/17/2020
 
7-Year Term Loan due April 2022(2)(5)
350,000

 
(2,049
)
 
350,000

 
(2,265
)
 
LIBOR+ 1.60% to 2.55%
 
4/1/2022
 
7-Year Term Loan due November 2022(2)(6)
125,000

 
(852
)
 
125,000

 
(931
)
 
LIBOR +1.60% to 2.55%
 
11/17/2022
 
Series A Notes
110,000

 
(852
)
 
110,000

 
(930
)
 
4.34%
 
1/2/2023
 
Series E Notes
50,000

 
(277
)
 
50,000

 
(300
)
 
3.66%
 
9/15/2023
 
Series B Notes
259,000

 
(2,144
)
 
259,000

 
(2,271
)
 
4.69%
 
12/16/2025
 
Series D Notes
150,000

 
(851
)
 
150,000

 
(898
)
 
3.98%
 
7/6/2026
 
Series C Notes
56,000

 
(515
)
 
56,000

 
(539
)
 
4.79%
 
12/16/2027
 
TOTAL UNSECURED LOANS
1,935,000


(11,162
)
 
2,025,000

 
(12,392
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
MORTGAGE LOANS
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage Loan secured by Rincon Center(7)
99,392

 
(119
)
 
100,409

 
(198
)
 
5.13%
 
5/1/2018
 
Mortgage Loan secured by Sunset Gower Studios/Sunset Bronson Studios
5,001

 
(1,180
)
 
5,001

 
(1,534
)
 
LIBOR+2.25%
 
3/4/2019
(3) 
Mortgage Loan secured by Met Park North(8)
64,500

 
(342
)
 
64,500

 
(398
)
 
LIBOR+1.55%
 
8/1/2020
 
Mortgage Loan secured by 10950 Washington(7)
27,675

 
(320
)
 
27,929

 
(354
)
 
5.32%
 
3/11/2022
 
Mortgage Loan secured by Pinnacle I(9)(10)
129,000

 
(542
)
 
129,000

 
(593
)
 
3.95%
 
11/7/2022
 
Mortgage Loan secured by Element LA
168,000

 
(2,190
)
 
168,000

 
(2,321
)
 
4.59%
 
11/6/2025
 
Mortgage Loan secured by Pinnacle II(10)
87,000

 
(682
)
 
87,000

 
(720
)
 
4.30%
 
6/11/2026
 
Mortgage Loan secured by Hill7(11)
101,000

 
(1,251
)
 
101,000

 
(1,319
)
 
3.38%
 
11/6/2026
 
TOTAL MORTGAGE LOANS
681,568

 
(6,626
)
 
682,839

 
(7,437
)
 
 
 
 
 
TOTAL
$
2,616,568

 
$
(17,788
)
 
$
2,707,839

 
$
(19,829
)
 
 
 
 
 
_________________
(1)
Interest rate with respect to indebtedness is calculated on the basis of a 360-day year for the actual days elapsed. Interest rates are as of June 30, 2017, which may be different than the interest rates as of December 31, 2016 for corresponding indebtedness.
(2)
The Company has the option to make an irrevocable election to change the interest rate depending on the Company’s credit rating. As of June 30, 2017, no such election had been made.
(3)
The maturity date may be extended once for an additional one-year term.
(4)
Effective July 2016, $300.0 million of the term loan has been effectively fixed at 2.75% to 3.65% per annum through the use of two interest rate swaps. See Note 10 for details.
(5)
Effective July 2016, the outstanding balance of the term loan has been effectively fixed at 3.36% to 4.31% per annum through the use of two interest rate swaps. See Note 10 for details.
(6)
Effective June 1, 2016, the outstanding balance of the term loan has been effectively fixed at 3.03% to 3.98% per annum through the use of an interest rate swap. See Note 10 for details.
(7)
Monthly debt service includes annual debt amortization payments based on a 30-year amortization schedule with a balloon payment at maturity.
(8)
This loan bears interest only. Interest on the full loan amount has been effectively fixed at 3.71% per annum through the use of an interest rate swap. See Note 10 for details.
(9)
This loan bears interest only for the first five years. Beginning with the payment due December 6, 2017, monthly debt service will include annual debt amortization payments based on a 30-year amortization schedule with a balloon payment at maturity.
(10)
The Company owns 65% of the ownership interests in the consolidated joint venture that owns the Pinnacle I and II properties. The full amount of the loan is shown.
(11)
The Company owns 55% of the ownership interest in the consolidated joint venture that owns the Hill7 property. The full amount of the loan is shown. The maturity date of this loan can be extended for an additional two years at a higher interest rate and with principal amortization.
Schedule of maturities of long-term debt
The following table summarizes the minimum future principal payments due (before the impact of extension options, if applicable) on the operating partnership’s secured and unsecured notes payable as of June 30, 2017:
Year
 
Annual Principal Payments
Remaining 2017
 
$
1,443

2018
 
101,157

2019
 
217,886

2020
 
692,493

2021
 
3,142

Thereafter
 
1,600,447

Total
 
$
2,616,568
Summary of balance and key terms of the unsecured revolving credit facility
The following table summarizes the balance and key terms of the unsecured revolving credit facility as of:
 
June 30, 2017
 
December 31, 2016
Outstanding borrowings
$
210,000

 
$
300,000

Remaining borrowing capacity
190,000

 
100,000

Total borrowing capacity
$
400,000

 
$
400,000

Interest rate(1)
LIBOR+ 1.15% to 1.85%
Facility fee-annual rate(1)
0.20% or 0.35%
Contractual maturity date(2)
4/1/2019
_________________
(1)
The rate is based on the operating partnership’s leverage ratio.
(2)
The maturity date may be extended once for an additional one-year term
Summary of existing covenants and their covenant levels
The following table summarizes existing covenants and their covenant levels, when considering the most restrictive terms:
Covenant Ratio
 
Covenant Level
Leverage ratio
 
maximum of 0.60:1.00
Unencumbered leverage ratio
 
maximum of 0.60:1.00
Fixed charge coverage ratio
 
minimum of 1.50:1.00
Secured indebtedness leverage ratio
 
maximum of 0.45:1.00
Unsecured interest coverage ratio
 
minimum of 2.00:1.00
Schedule of interest costs incurred
The following table represents a reconciliation from the gross interest expense to the amount of the interest expense line item in the Consolidated Statements of Operations:
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2017
 
2016
 
2017
 
2016
Gross interest expense(1)
$
23,047

 
$
19,179

 
$
46,238

 
$
38,185

Capitalized interest
(2,539
)
 
(2,828
)
 
(4,986
)
 
(5,454
)
Amortization of deferred financing costs and loan premium, net
1,187

 
1,263

 
2,373

 
2,134

Interest expense
$
21,695

 
$
17,614

 
$
43,625

 
$
34,865


_________________
(1)
Includes interest on the Company’s notes payable and hedging activities.