XML 53 R41.htm IDEA: XBRL DOCUMENT v3.20.4
Debt Obligations, net (Tables)
 12 Months Ended
Dec. 31, 2020
Debt Disclosure [Abstract]  
Schedule of debt obligations
The Company's debt obligations were as follows ($ in thousands):
 Carrying Value as of December 31,Stated
Interest Rates		 Scheduled
Maturity Date
 20202019 
Secured credit facilities and mortgages:     
Revolving Credit Facility$— $— 
LIBOR + 2.00%
(1)
September 2022
Senior Term Loan491,875 491,875 
LIBOR + 2.75%
(2)
June 2023
Mortgages collateralized by net lease assets(3)
721,075 721,118 
1.69% - 7.26%
(3)
Total secured credit facilities and mortgages(4)
1,212,950 1,212,993    
Unsecured notes:     
6.00% senior notes(5)
— 110,545 6.00%—
5.25% senior notes(6)
— 400,000 5.25%—
3.125% senior convertible notes(7)
287,500 287,500 3.125%September 2022
4.75% senior notes(8)
775,000 775,000 4.75%October 2024
4.25% senior notes(9)
550,000 550,000 4.25%August 2025
5.50% senior notes(10)
400,000 — 5.50%February 2026
Total unsecured notes2,012,500 2,123,045    
Other debt obligations:    
Trust preferred securities100,000 100,000 
LIBOR + 1.50%
 October 2035
Total debt obligations3,325,450 3,436,038    
Debt discounts and deferred financing costs, net(38,475)(48,958)   
Total debt obligations, net(11)
$3,286,975 $3,387,080    
_______________________________________________________________________________
(1)The Revolving Credit Facility bears interest at the Company's election of either: (i) a base rate, which is the greater of (a) prime, (b) federal funds plus 0.50% or (c) LIBOR plus 1.00% and subject to a margin ranging from 1.00% to 1.50%; or (ii) LIBOR subject to a margin ranging from 2.00% to 2.50%. At maturity, the Company may convert outstanding borrowings to a one year term loan which matures in quarterly installments through September 2023.
(2)The Senior Term Loan bears interest at the Company's election of either: (i) a base rate, which is the greater of (a) prime, (b) federal funds plus 0.50% or (c) LIBOR plus 1.00% and subject to a margin of 1.75%; or (ii) LIBOR subject to a margin of 2.75%.
(3)In June 2019, the buyer of a portfolio of net lease assets assumed a $228.0 million non-recourse mortgage (refer to Note 4). As of December 31, 2020, the weighted average interest rate of these loans is 4.4% inclusive of the effect of interest rate swaps.
(4)As of December 31, 2020, $2.1 billion net carrying value of assets served as collateral for the Company's secured debt obligations.
(5)The Company repaid these senior notes in January 2020.
(6)The Company repaid these senior notes in September 2020.
(7)The Company's 3.125% senior convertible fixed rate notes due September 2022 ("3.125% Convertible Notes") are convertible at the option of the holders at any time prior to the close of business on the business day immediately preceding September 15, 2022. The conversion rate as of December 31, 2020 was 70.25 shares per $1,000 principal amount of 3.125% Convertible Notes, which equals a conversion price of $14.23 per share. Upon conversion, the Company will pay or deliver, as the case may be, a combination of cash and shares of its common stock. As such, at issuance in September 2017, the Company valued the liability component at $221.8 million, net of fees, and the equity component of the conversion feature at $22.5 million, net of fees, and recorded the equity component in "Additional paid-in capital" on the Company's consolidated balance sheet. In October 2017, the initial purchasers of the 3.125% Convertible Notes exercised their option to purchase an additional $37.5 million aggregate principal amount of the 3.125% Convertible Notes. At issuance, the Company valued the liability component at $34.0 million, net of fees, and the equity component of the conversion feature at $3.4 million, net of fees, and recorded the equity component in "Additional paid-in capital" on the Company's consolidated balance sheet. As of December 31, 2020, the carrying value of the 3.125% Convertible Notes was $275.1 million, net of fees, and the unamortized discount of the 3.125% Convertible Notes was $10.2 million, net of fees. As of December 31, 2019, the carrying value of the 3.125% Convertible Notes was $268.7 million, net of fees, and the unamortized discount of the 3.125% Convertible Notes was $15.5 million, net of fees. During the years ended December 31, 2020, 2019 and 2018, the Company recognized $9.0 million, $9.0 million, $9.0 million, respectively, of contractual interest and $5.2 million, $5.0 million and $4.7 million, respectively, of discount amortization on the 3.125% Convertible Notes. The effective interest rate for 2020, 2019 and 2018 was 5.2%.
(8)The Company can prepay these senior notes without penalty beginning July 1, 2024.
(9)The Company can prepay these senior notes without penalty beginning May 1, 2025.
(10)The Company can prepay these senior notes without penalty beginning August 15, 2024.
(11)The Company capitalized interest relating to development activities of $1.9 million, $7.5 million and $11.3 million for the years ended December 31, 2020, 2019 and 2018, respectively.
Schedule of future scheduled maturities of outstanding long-term debt obligations, net As of December 31, 2020, future scheduled maturities of outstanding debt obligations are as follows ($ in thousands):
Unsecured DebtSecured DebtTotal
2021$— $156,144 $156,144 
2022287,500 46,787 334,287 
2023— 491,875 491,875 
2024775,000 — 775,000 
2025550,000 272,843 822,843 
Thereafter500,000 245,301 745,301 
Total principal maturities2,112,500 1,212,950 3,325,450 
Unamortized discounts and deferred financing costs, net(32,465)(6,010)(38,475)
Total debt obligations, net$2,080,035 $1,206,940 $3,286,975