The Operating Partnership is subject to a number of financial covenants under the amended Credit Facility, including, among other things, the following as of the end of each fiscal quarter, (i) a maximum consolidated unsecured leverage ratio of less than 60%, (ii) a maximum consolidated secured leverage ratio of less than 30%, (iii) a maximum consolidated secured recourse leverage ratio of less than 10%, (iv) a minimum fixed charge coverage ratio of 1.50:1.00, (v) a minimum unsecured interest coverage ratio of 1.50:1.00, (vi) a maximum consolidated leverage ratio of less than 60%, and (vii) a minimum net worth of $573 million plus 75% of all net proceeds raised through equity offerings subsequent to March 31, 2022. As of December 31, 2022, management believed it complied with all of the financial and non-financial covenants contained in the Credit Facility.
The Company has entered into interest rate swaps to hedge its interest rate risk on the Term Loans. For additional information related to the interest rate swaps, see the “Derivative Instruments - Interest Rate Swaps” section herein.
During the year ended December 31, 2022, the Company borrowed $138,600 under the Credit Facility and repaid $15,500, for a net amount borrowed of $123,100. During the year ended December 31, 2021, the Company borrowed $221,600 under the Credit Facility and repaid $224,200, for a net amount repaid of $2,600. Interest expense incurred on the Credit Facility was $20,274, $14,705, and $14,669 for the years ended December 31, 2022, 2021, and 2020, respectively.
As of December 2022 and 2021, the Company had the following outstanding borrowings under the Credit Facility:
| | | | | | |
| | December 31, 2022 | | December 31, 2021 |
Revolver | | $ | 145,700 | | $ | 172,600 |
Term Loan A | | | 350,000 | | | 350,000 |
Term Loan B | | | 150,000 | | | — |
Less: Unamortized debt issuance costs | | | (9,253) | | | (8,033) |
Credit Facility, net | | $ | 636,447 | | $ | 514,567 |
Costs incurred related to the Credit Facility, net of accumulated amortization, are netted against the Company’s “Credit Facility, net of unamortized debt issuance costs” balance in the accompanying Consolidated Balance Sheets. The Company paid $3,215 and $6,177 related to amendments and modifications to the Credit Facility during the years ended December 31, 2022 and 2021, respectively. Amortization expense incurred was $1,995, $1,703, and $1,225 for the years ended December 31, 2022, 2021, and 2020, respectively, and is included in the “Interest Expense” line item in the accompanying Consolidated Statements of Operations.
Notes Payable, Net of Debt Issuance Costs
The Company’s notes payable, net, includes four loans: (1) the Rosedale Loan, (2) the Dumfries Loan, (3) the Cantor Loan, and (4) the Toledo Loan, described in detail herein. The following table sets forth the balances of these loans as of December 31, 2022 and 2021.
| | | | | | |
| | December 31, 2022 | | December 31, 2021 |
Notes payable | | $ | 58,124 | | $ | 57,769 |
Unamortized debt issuance costs | | | (452) | | | (607) |
Notes payable, net | | $ | 57,672 | | $ | 57,162 |
Amortization expense incurred related to the debt issuance costs on these loans was $155, $228, and $174, for the years ended December 31, 2022, 2021, and 2020, respectively, and is included in the “Interest Expense” line item in the accompanying Consolidated Statements of Operations.
Rosedale Loan
On July 31, 2020, in connection with its acquisition of the Rosedale Facilities, the Company, through certain of its wholly owned subsidiaries, as borrowers, entered into a loan with FVCbank with a principal balance of $14,800 (“the Rosedale Loan”). The Rosedale Loan has an annual interest rate of 3.85% and matures on July 31, 2025 with principal and interest payable monthly based on a 25-year amortization schedule. The Company, at its option, may prepay the loan, subject to a prepayment fee.