Quarterly report pursuant to Section 13 or 15(d)

Credit Facility, Notes Payable and Derivative Instruments (Tables)

v3.20.2
Credit Facility, Notes Payable and Derivative Instruments (Tables)
9 Months Ended
Sep. 30, 2020
Notes Payable and Revolving Credit Facility  
Schedule of Outstanding borrowings

As of September 30, 2020 and December 31, 2019, the Company had the following outstanding borrowings under the Credit Facility:

    

September 30, 2020

    

December 31, 2019

Revolver

$

108,200

$

51,350

Term Loan

 

350,000

 

300,000

Less: Unamortized debt issuance costs

 

(3,875)

 

(3,832)

Credit Facility, net

$

454,325

$

347,518

Schedule of Aggregate balances of loans payable

The Company’s notes payable, net, includes four loans: (1) the Rosedale Loan, (2) the Dumfries Loan, (3) the Cantor Loan, and (4) the West Mifflin Note, described in detail below. The following table sets forth the balances of these loans as of September 30, 2020 and December 31, 2019.

    

September 30, 2020

    

December 31, 2019

Notes payable, gross

$

66,349

$

39,475

Less: Unamortized debt issuance costs

 

(898)

 

(667)

Cumulative principal repayments

 

(391)

 

(158)

Notes payable, net

$

65,060

$

38,650

Schedule of Interest Rate Derivatives

As of September 30, 2020, the Company had the following six interest rate swaps that are used to manage its interest rate risk and fix the LIBOR component of certain of its floating rate debt on a weighted average basis at 1.91%:

Counterparty

    

Notional Amount

    

Fixed LIBOR Rate

    

Maturity

Wells Fargo Bank, N.A.

$

50 million

0.16%

August 2023

BMO

100 million

2.88%

August 2023

BMO

90 million

 

1.21%

August 2024

Truist Bank

40 million

 

1.21%

August 2024

Truist Bank

40 million

 

2.93%

August 2024

Citizens Bank, National Association

30 million

 

2.93%

August 2024

Total/Weighted Average

$

350 million

 

1.91%

  

Schedule of Comprehensive Income (Loss)

The table below details the components of the loss presented on the accompanying Condensed Consolidated Statements of Comprehensive (Loss) Income recognized on the Company’s interest rate swaps designated as cash flow hedges for the three and nine months ended September 30, 2020 and 2019:

Three Months Ended September 30, 

Nine Months Ended September 30, 

    

    

2020

    

2019

    

2020

    

2019

    

 

Amount of (gain) loss recognized in other comprehensive loss

$

(451)

$

1,603

$

16,313

$

7,559

Amount of loss reclassified from accumulated other comprehensive (loss) income into interest expense

 

(1,552)

 

(300)

 

(3,336)

 

(684)

Total change in accumulated other comprehensive loss

$

(2,003)

$

1,303

$

12,977

$

6,875

Rosedale Loan [Member]  
Notes Payable and Revolving Credit Facility  
Schedule of Maturities of Long-term Debt

As of September 30, 2020, scheduled principal payments due for each year ended December 31 were as follows:

2020 (three months remaining)

    

$

89

2021

 

361

2022

 

376

2023

 

391

2024

405

Thereafter

 

13,158

Total

$

14,780

Dumfries Loan [Member]  
Notes Payable and Revolving Credit Facility  
Schedule of Maturities of Long-term Debt

As of September 30, 2020, scheduled principal payments due for each year ended December 31 were as follows:

2020 (three months remaining)

    

$

67

2021

 

275

2022

 

288

2023

 

302

2024

 

11,034

Total

$

11,966

Cantor Loan [Member]  
Notes Payable and Revolving Credit Facility  
Schedule of Maturities of Long-term Debt

As of September 30, 2020, scheduled principal payments due for each year ended December 31 were as follows:

2020 (three months remaining)

    

$

2021

    

 

282

2022

 

447

2023

 

471

2024

 

492

Thereafter

 

30,405

Total

$

32,097