Annual report pursuant to Section 13 and 15(d)

Credit Facility, Notes Payable and Derivative Instruments (Tables)

v3.20.4
Credit Facility, Notes Payable and Derivative Instruments (Tables)
12 Months Ended
Dec. 31, 2020
Notes Payable and Revolving Credit Facility  
Schedule of Outstanding borrowings

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

    

December 31, 2020

    

December 31, 2019

Revolver

$

175,200

$

51,350

Term Loan

 

350,000

 

300,000

Less: Unamortized debt issuance costs

 

(3,559)

 

(3,832)

Credit Facility, net

$

521,641

$

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 Loan, described in detail below. The following table sets forth the balances of these loans as of December 31, 2020 and 2019.

    

December 31, 2020

    

December 31, 2019

Notes payable, gross

$

66,349

$

39,475

Less: Unamortized debt issuance costs

 

(835)

 

(667)

Cumulative principal repayments

 

(577)

 

(158)

Notes payable, net

$

64,937

$

38,650

Schedule of Interest Rate Derivatives

As of December 31, 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 Consolidated Statements of Comprehensive (Loss) Income recognized on the Company’s interest rate swap agreements designated as cash flow hedges for the years ended December 31, 2020, 2019, and 2018.

    

Years Ended December 31, 

    

2020

    

2019

    

2018

 

Amount of loss recognized in other comprehensive loss

$

16,451

$

3,922

$

3,919

Amount of loss reclassified from accumulated other comprehensive loss into interest expense

 

(4,906)

 

(969)

 

(198)

Total change in accumulated other comprehensive loss

$

11,545

$

2,953

$

3,721

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

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

2021

    

$

361

2022

 

376

2023

 

391

2024

 

405

2025

13,158

Total

$

14,691

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

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

2021

    

$

275

2022

 

288

2023

 

302

2024

 

11,034

Total

$

11,899

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

As of December 31, 2020, scheduled principal payments due for each fiscal year ended December 31 are as follows:

2021

    

$

282

2022

    

 

447

2023

 

471

2024

 

492

2025

 

523

Thereafter

 

29,882

Total

$

32,097