Debt and Derivative Instruments | NOTE 6 – DEBT AND DERIVATIVE INSTRUMENTS As of June 30, 2019 and December 31, 2018, the Company had the following mortgages and credit facility payable: June 30, 2019 December 31, 2018 Type of Debt Principal Amount Weighted Average Interest Rate Principal Amount Weighted Average Interest Rate Fixed rate mortgages payable $ 171,539 4.25 % $ 171,646 4.25 % Variable rate mortgages payable with swap agreements 252,244 3.33 % 252,244 3.33 % Variable rate mortgages payable 684 4.04 % 684 3.95 % Mortgages payable $ 424,467 3.71 % $ 424,574 3.71 % Credit facility payable 284,523 4.18 % 284,523 4.22 % Total debt before unamortized mortgage premiums and debt issuance costs including impact of interest rate swaps $ 708,990 3.90 % $ 709,097 3.91 % Add: Unamortized mortgage premiums 1,367 1,683 Less: Unamortized debt issuance costs (4,278 ) (4,896 ) Total debt $ 706,079 $ 705,884 The Company estimates the fair value of its total debt by discounting the future cash flows of each instrument at rates currently offered for similar debt instruments of comparable maturities by the Company’s lenders using Level 3 inputs. The carrying value of the Company’s debt excluding mortgage premium and unamortized debt issuance costs was $708,990 and $709,097 as of June 30, 2019 and December 31, 2018, respectively, and its estimated fair value was $714,589 and $709,737 as of June 30, 2019 and December 31, 2018, respectively. As of June 30, 2019, scheduled principal payments and maturities on the Company’s debt were as follows: June 30, 2019 Scheduled Principal Payments and Maturities by Year: Scheduled Principal Payments Maturities of Mortgage Loans Maturity of Credit Facility Total 2019 (remainder of the year) $ 125 $ 7,447 $ — $ 7,572 2020 897 — — 897 2021 1,531 82,740 — 84,271 2022 615 101,537 134,523 236,675 2023 326 91,230 150,000 241,556 Thereafter 636 137,383 — 138,019 Total $ 4,130 $ 420,337 $ 284,523 $ 708,990 Credit Facility Payable The Company’s credit facility (the “Credit Facility”) consisting of a $200,000 revolving credit facility (the “Revolving Credit Facility”) and a $150,000 term loan (the “Term Loan”) has an accordion feature that allows for an increase in available borrowings up to $700,000, subject to certain conditions. At June 30, 2019, the Company has $134,523 outstanding under the Revolving Credit Facility and $150,000 outstanding under the Term Loan. At June 30, 2019 the interest rate on the Revolving Credit Facility and the Term Loan was 4.06% and 4.29%, respectively. The Revolving Credit Facility matures on August 1, 2022, and the Company has the option to extend the maturity date for one additional year subject to the payment of an extension fee and certain other conditions. The Term Loan matures on August 1, 2023. As of June 30, 2019 the Company had $65,477 available for borrowing under the Revolving Credit Facility. The Company’s performance of the obligations under the Credit Facility, including the payment of any outstanding indebtedness under the Credit Facility, is guaranteed by certain subsidiaries of the Company, including each of the subsidiaries of the Company which owns or leases any of the properties included in the pool of unencumbered properties comprising the borrowing base. Additional properties will be added to and removed from the pool from time to time to support amounts borrowed under the Credit Facility. At June 30, 2019, there were 28 properties included in the pool of unencumbered properties. The Credit Facility requires compliance with certain covenants, including a minimum tangible net worth requirement, a distribution limitation, restrictions on indebtedness and investment restrictions, as defined. It also contains customary default provisions including the failure to comply with the Company's covenants and the failure to pay when amounts outstanding under the Credit Facility become due. The Company is in compliance with all financial covenants related to the Credit Facility. Mortgages Payable The mortgage loans require compliance with certain covenants, such as debt service ratios, investment restrictions and distribution limitations. As of June 30, 2019, the Company was current on all of the payments and in compliance with all financial covenants. All of the Company’s mortgage loans are secured by first mortgages on the respective real estate assets. As of June 30, 2019, the weighted average years to maturity for the Company’s mortgages payable was 4.1 years. Interest Rate Swap Agreements The Company entered into interest rate swaps to fix certain of its floating LIBOR based debt under variable rate loans to a fixed rate to manage its risk exposure to interest rate fluctuations. The Company will generally match the maturity of the underlying variable rate debt with the maturity date on the interest swap. See Note 13 - "Fair Value Measurements" for further information. The following table summarizes the Company’s interest rate swap contracts outstanding as of June 30, 2019. Date Entered Effective Date Maturity Date Pay Fixed Rate (a) Notional Amount Fair Value at June 30, 2019 Assets January 25, 2016 February 1, 2016 February 1, 2021 1.40 % 38,000 188 June 7, 2016 July 1, 2016 July 1, 2023 1.42 % 43,680 331 July 21, 2016 August 1, 2016 August 1, 2023 1.30 % 47,550 608 $ 129,230 $ 1,127 Liabilities February 11, 2015 March 2, 2015 March 1, 2022 2.02 % 6,114 (63 ) April 7, 2015 April 7, 2015 April 7, 2022 1.74 % 49,400 (153 ) September 17, 2015 September 17, 2015 September 17, 2022 1.90 % 13,700 (120 ) October 2, 2015 November 1, 2015 November 1, 2022 1.79 % 13,100 (75 ) December 23, 2015 December 23, 2015 January 2, 2026 2.30 % 26,000 (923 ) June 5, 2017 May 31, 2017 May 15, 2022 1.90 % 14,700 (115 ) August 23, 2018 September 4, 2018 August 1, 2023 2.73 % 60,000 (2,593 ) August 23, 2018 September 4, 2018 August 1, 2023 2.73 % 25,000 (1,081 ) August 23, 2018 September 4, 2018 August 1, 2023 2.74 % 25,000 (1,085 ) August 23, 2018 September 4, 2018 August 1, 2023 2.73 % 40,000 (1,729 ) $ 273,014 $ (7,937 ) (a) Receive floating rate index based upon 1 month LIBOR. At June 30, 2019, the 1 month LIBOR was 2.3980%. On January 1, 2019, the Company adopted ASU No. 2017-12, Derivatives and Hedging (Topic 815), Targeted Improvements to Accounting for Hedging Activities Three Months Ended June 30, Six Months Ended June 30, Derivatives in Cash Flow Hedging Relationships 2019 2018 2019 2018 Effective portion of derivatives $ (7,206 ) $ 2,029 $ (11,406 ) $ 6,855 Reclassification adjustment for amounts included in net gain or loss (effective portion) $ (443 ) $ (188 ) $ (897 ) $ (55 ) Ineffective portion of derivatives $ — $ (8 ) $ — $ (13 ) The total amount of interest expense presented on the consolidated statements of comprehensive (loss) income was $7,170 and $6,678, for the three months ended June 30, 2019 and 2018, respectively. The total amount of interest expense presented on the consolidated statements of comprehensive (loss) income was $14,323 and $13,145 for the six months ended June 30, 2019 and 2018, respectively. The location of the net gain or loss reclassified into income from accumulated other comprehensive income is reported in interest expense on the consolidated statements of comprehensive (loss) income. The amount that is expected to be reclassified from accumulated other comprehensive income (loss) into income in the next twelve months is $1. |