Debt | Note 5. Debt Our debt consists of the following (in thousands): March 31, December 31, 2021 2020 Debt payable, net to 2038 (1) $ 1,721,923 $ 1,723,073 Unsecured notes payable under credit facilities — 40,000 Debt service guaranty liability 53,650 53,650 Finance lease obligation 21,664 21,696 Total $ 1,797,237 $ 1,838,419 (1) At both March 31, 2021 and December 31, 2020, interest rates ranged from 3.3% to 7.0% at a weighted average rate of 3.9% . The allocation of total debt between fixed and variable-rate as well as between secured and unsecured is summarized below (in thousands): March 31, December 31, 2021 2020 As to interest rate (including the effects of interest rate contracts): Fixed-rate debt $ 1,797,237 $ 1,798,419 Variable-rate debt — 40,000 Total $ 1,797,237 $ 1,838,419 As to collateralization: Unsecured debt $ 1,449,383 $ 1,488,909 Secured debt 347,854 349,510 Total $ 1,797,237 $ 1,838,419 We maintain a $500 million unsecured revolving credit facility, which was amended and extended on December 11, 2019. This facility expires in March 2024, provides for two consecutive six-month extensions upon our request, and borrowing rates that float at a margin over LIBOR plus a facility fee. At both March 31, 2021 and December 31, 2020, the borrowing margin and facility fee, which are priced off a grid that is tied to our senior unsecured credit ratings, were 82.5 and 15 basis points, respectively. The facility also contains a competitive bid feature that allows us to request bids for up to $250 million. Additionally, an accordion feature allows us to increase the facility amount up to $850 million. Additionally, we have a $10 million unsecured short-term facility, which was amended and extended on March 24, 2021, that we maintain for cash management purposes, which matures in March 2022. At both March 31, 2021 and December 31, 2020, the facility provided for fixed interest rate loans at a 30-day LIBOR rate plus a borrowing margin, facility fee and an unused facility fee of 125, 10, and 5 basis points, respectively. The following table discloses certain information regarding our unsecured notes payable under our credit facilities (in thousands, except percentages): March 31, December 31, 2021 2020 Unsecured revolving credit facility: Balance outstanding $ — $ 40,000 Available balance 498,068 458,068 Letters of credit outstanding under facility 1,932 1,932 Variable interest rate (excluding facility fee) 0.93 % 0.94 % Unsecured short-term facility: Balance outstanding $ — $ — Variable interest rate (excluding facility fee) — % — % Both facilities: Maximum balance outstanding during the period $ 40,000 $ 497,000 Weighted average balance 5,378 74,311 Year-to-date weighted average interest rate (excluding facility fee) 0.93 % 1.0 % Related to a development project in Sheridan, Colorado, we have provided a guaranty for the payment of any debt service shortfalls until a coverage rate of 1.4x is met on tax increment revenue bonds issued in connection with the project. The bonds are to be repaid with incremental sales and property taxes and a public improvement fee (“PIF”) to be assessed on current and future retail sales and, to the extent necessary, any amounts we may have to provide under a guaranty. The incremental taxes and PIF are to remain intact until the earlier of the date the bond liability has been paid in full or 2040. Therefore, a debt service guaranty liability equal to the fair value of the amounts funded under the bonds was recorded. As of both March 31, 2021 and December 31, 2020, we had $53.7 million outstanding for the debt service guaranty liability. Various leases and properties, and current and future rentals from those leases and properties, collateralize certain debt. At both March 31, 2021 and December 31, 2020, the carrying value of such assets aggregated $.6 billion. Additionally, at both March 31, 2021 and December 31, 2020, investments of $6.0 million, included in Restricted Deposits and Escrows, are held as collateral for letters of credit totaling $6.0 million. Scheduled principal payments on our debt (excluding $21.7 million of a finance lease obligation, $(2.9) million net premium/(discount) on debt, $(4.2) million of deferred debt costs, $5.1 million of non-cash debt-related items, and $53.7 million debt service guaranty liability) are due during the following years (in thousands): 2021 remaining $ 17,344 2022 308,298 2023 348,207 2024 252,561 2025 294,232 2026 277,733 2027 53,604 2028 92,159 2029 70,304 2030 950 Thereafter 8,569 Total $ 1,723,961 Our various debt agreements contain restrictive covenants, including minimum interest and fixed charge coverage ratios, minimum unencumbered interest coverage ratios, minimum net worth requirements and maximum total debt levels. We are not aware of any non-compliance with our public debt and revolving credit facility covenants as of March 31, 2021. |