Quarterly report pursuant to Section 13 or 15(d)

Credit Facility, Notes Payable and Derivative Instruments (Tables)

v3.21.1
Credit Facility, Notes Payable and Derivative Instruments (Tables)
3 Months Ended
Mar. 31, 2021
Notes Payable and Revolving Credit Facility  
Schedule of Outstanding borrowings

As of March 31, 2021 and December 31, 2020, the Company had the following outstanding borrowings under the Credit Facility:

    

March 31, 2021

    

December 31, 2020

Revolver

$

73,500

$

175,200

Term Loan

 

350,000

 

350,000

Less: Unamortized debt issuance costs

 

(3,284)

 

(3,559)

Credit Facility, net

$

420,216

$

521,641

Schedule of Aggregate balances of loans payable

    

March 31, 2021

    

December 31, 2020

Notes payable, gross

$

66,349

$

66,349

Unamortized debt issuance costs

 

(772)

 

(835)

Cumulative principal repayments

 

(767)

 

(577)

Notes payable, net

$

64,810

$

64,937

Schedule of Interest Rate Derivatives

As of March 31, 2021, 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% through August 2023:

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 Income (Loss) recognized on the Company’s interest rate swaps designated as cash flow hedges for the three months ended March 31, 2021 and 2020:

Three Months Ended March 31, 

    

    

2021

    

2020

    

 

Amount of (gain) loss recognized in other comprehensive income (loss)

$

(2,082)

$

14,466

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

 

(1,549)

 

(508)

Total change in accumulated other comprehensive loss

$

(3,631)

$

13,958

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

As of March 31, 2021, scheduled principal payments due for each year ended December 31 were as follows:

2021 (nine months remaining)

    

$

270

2022

 

376

2023

 

391

2024

 

405

2025

13,158

Total

$

14,600

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

As of March 31, 2021, scheduled principal payments due for each year ended December 31 were as follows:

2021 (nine months remaining)

    

$

206

2022

 

288

2023

 

302

2024

 

11,034

Total

$

11,830

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

As of March 31, 2021, scheduled principal payments due for each year ended December 31 were as follows:

2021 (nine months remaining)

    

$

282

2022

    

 

447

2023

 

471

2024

 

492

2025

 

523

Thereafter

 

29,882

Total

$

32,097