Debt and Derivative Instruments | NOTE 6 – DEBT AND DERIVATIVE INSTRUMENTS As of March 31, 2022 and December 31, 2021, the Company had the following mortgages and credit facility payable: March 31, 2022 December 31, 2021 Type of Debt Principal Amount Weighted Average Interest Rate Principal Amount Weighted Average Interest Rate Fixed rate mortgages payable $ 112,581 3.84 % $ 118,463 3.88 % Variable rate mortgages payable with swap agreements 130,237 3.45 % 198,796 3.42 % Variable rate mortgages payable without swap agreements — 0.00 % 684 1.70 % Mortgages payable $ 242,818 3.63 % $ 317,943 3.59 % Credit facility payable 354,000 2.94 % 279,000 3.03 % Total debt before unamortized mortgage premiums and debt issuance costs including impact of interest rate swaps $ 596,818 3.22 % $ 596,943 3.33 % Add: Unamortized mortgage premiums — 17 Less: Unamortized debt issuance costs (4,595 ) (1,418 ) Total debt $ 592,223 $ 595,542 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 $596,818 and $596,943 as of March 31, 2022 and December 31, 2021, respectively, and its estimated fair value was $590,756 and $591,089 as of March 31, 2022 and December 31, 2021, respectively. As of March 31, 2022, scheduled principal payments and maturities on the Company’s debt were as follows: March 31, 2022 Scheduled Principal Payments and Maturities by Year: Scheduled Principal Payments Maturities of Mortgage Loans Maturity of Credit Facility Total 2022 (remainder of the year) $ 236 $ 26,800 $ — $ 27,036 2023 326 77,437 — 77,763 2024 341 — — 341 2025 295 92,656 — 92,951 2026 — 44,727 79,000 123,727 Thereafter — — 275,000 275,000 Total $ 1,198 $ 241,620 $ 354,000 $ 596,818 Credit Facility On February 3, 2022, the Company entered into a second amended and restated credit agreement (the “Credit Agreement”) in respect of the Company’s credit facility with KeyBank National Association, individually and as administrative agent, KeyBanc Capital Markets Inc., PNC Capital Markets LLC and BofA Securities, Inc., as joint lead arrangers, and other lenders from time to time parties to the Credit Agreement (the “Credit Facility”). Pursuant to the Credit Agreement, the aggregate total commitments under the Credit Facility were increased from $350,000 to $475,000. The Credit Facility consists of the “Revolving Credit Facility” providing revolving credit commitments in an aggregate amount of $200,000 and a term loan facility (the term loans funded under such commitments, the “Term Loan”) providing term loan commitments in an aggregate amount of $275,000 (increased from $150,000). The Credit Agreement provides the Company with the ability from time to time to increase the size of the Credit Facility up to a total of $825,000, subject to certain conditions. See “Note 14 – Subsequent Events” for discussion of an anticipated amendment to the Credit Agreement. The Revolving Credit Facility matures on February 3, 2026, 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 February 3, 2027. Borrowings under the Credit Facility bear interest equal to one-month Term SOFR plus a margin, the amount of which depends on the Company’s leverage ratio. At March 31, 2022, the Company had $79,000 outstanding under the Revolving Credit Facility and $275,000 outstanding under the Term Loan. At March 31, 2022, the interest rates on the Revolving Credit Facility and the Term Loan were 1.84% and 3.26%, respectively. As of March 31, 2022, the Company had a maximum amount of $121,000 available for borrowing under the Revolving Credit Facility, subject to the terms and conditions of the Credit Agreement that governs the Credit Facility, including compliance with the covenants which could further limit the amount available. 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 so long as at any time there are at least fifteen unencumbered properties with an unencumbered pool value of $300,000 or more The Credit Facility requires compliance with certain covenants, including a minimum tangible net worth requirement, a limitation on the use of leverage, a distribution limitation, restrictions on indebtedness and investment restrictions. 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. As of March 31, 2022, the Company is in compliance with all financial covenants related to the Credit Facility as amended. Mortgages Payable The mortgage loans require compliance with certain covenants, such as debt service ratios, investment restrictions and distribution limitations. As of March 31, 2022, the Company was current on all of its debt service payments. As of March 31, 2022 there was one mortgage loan which only required that the Company establish a cash maintenance account for the property. All other mortgage loans were in compliance with their financial covenants. All of the Company’s mortgage loans are secured by first mortgages on the respective real estate assets. As of March 31, 2022, the weighted average years to maturity for the Company’s mortgages payable was 2.6 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 March 31, 2022. Date Entered Effective Date Maturity Date Receive Floating Rate Index (a) Pay Fixed Rate Notional Amount Fair Value at March 31, 2022 Assets December 23, 2015 December 23, 2015 January 2, 2026 1-month LIBOR 2.30 % 26,000 125 June 7, 2016 July 1, 2016 July 1, 2023 1-month LIBOR 1.42 % 41,348 304 July 21, 2016 August 1, 2016 August 1, 2023 1-month LIBOR 1.30 % 36,089 375 February 3, 2022 March 1, 2022 February 3, 2027 1-month Term SOFR 1.69 % 90,000 2,200 February 3, 2022 March 1, 2022 February 3, 2027 1-month Term SOFR 1.85 % 100,000 1,729 February 3, 2022 March 1, 2022 February 3, 2027 1-month Term SOFR 1.72 % 85,000 1,997 $ 378,437 $ 6,730 Liabilities September 17, 2015 September 17, 2015 September 17, 2022 1-month LIBOR 1.90 % 13,700 (49 ) October 2, 2015 November 1, 2015 November 1, 2022 1-month LIBOR 1.79 % 13,100 (38 ) $ 26,800 $ (87 ) (a) At March 31, 2022, the one-month LIBOR and the one-month term SOFR were 0.45% and 0.30%, respectively. The table below presents the effect of the Company’s derivative financial instruments on the consolidated statements of operations and comprehensive income (loss) for the three months ended March 31, 2022 and 2021. Three Months Ended March 31, Derivatives in Cash Flow Hedging Relationships 2022 2021 Effective portion of derivatives $ 11,999 $ 1,161 Reclassification adjustment for amounts included in net gain or loss (effective portion) $ 1,468 $ 1,864 The total amount of interest expense presented on the consolidated statements of operations and comprehensive income (loss) was $5,567 and $6,042, for the three months ended March 31, 2022 and 2021, respectively. The location of the net gain or loss reclassified into income from accumulated other comprehensive income (loss) is reported in interest expense on the consolidated statements of operations and comprehensive income (loss). The amount that is expected to be reclassified from accumulated other comprehensive income (loss) into income in the next twelve months is $2,167. |