Quarterly report pursuant to Section 13 or 15(d)

Debt (Tables)

v2.4.0.8
Debt (Tables)
6 Months Ended
Jun. 30, 2013
Debt  
Schedule of debt
Our debt consisted of the following (dollars in thousands):
 
Maximum
 
 
 
 
 
 
 
 
 
 Availability at
 
Carrying Value at
 
 
 
Scheduled Maturity
 
June 30,
2013
 
June 30,
2013
 
December 31,
2012
 
Stated Interest Rates at
 
 Dates at
 
 
 
 
June 30, 2013
 
June 30, 2013
Mortgage and Other Secured Loans:
 

 
 

 
 

 
 
 
 
Fixed rate mortgage loans (1)
N/A

 
$
887,595

 
$
948,414

 
3.96% - 7.87% (2)
 
2013-2034
Variable rate secured loans
N/A

 
38,087

 
38,475

 
LIBOR + 2.25% (3)
 
2015
Other construction loan facilities
$
26,150

 

 
29,557

 
N/A
 
N/A
Total mortgage and other secured loans
 

 
925,682

 
1,016,446

 
 
 
 
Revolving Credit Facility
800,000

 
148,000

 

 
LIBOR + 1.75% to 2.50% (4)
 
September 1, 2014
Term Loan Facilities (5)
670,000

 
670,000

 
770,000

 
LIBOR + 1.65% to 2.60% (6)
 
2015-2019
Unsecured Senior Notes (7)
N/A

 
347,121

 

 
3.60%
 
2023
Unsecured notes payable
N/A

 
1,745

 
1,788

 
0% (8)
 
2026
4.25% Exchangeable Senior Notes (9)
N/A

 
558

 
230,934

 
4.25%
 
April 2030
Total debt
 

 
$
2,093,106

 
$
2,019,168

 
 
 
 

(1)  
Several of the fixed rate mortgages carry interest rates that were above or below market rates upon assumption and therefore were recorded at their fair value based on applicable effective interest rates.  The carrying values of these loans reflect net unamortized premiums totaling $720,000 at June 30, 2013 and $1.3 million at December 31, 2012.
(2)
The weighted average interest rate on these loans was 5.99% at June 30, 2013.
(3) 
The interest rate on the loan outstanding was 2.44% at June 30, 2013.
(4)
The weighted average interest rate on the Revolving Credit Facility was 1.92% at June 30, 2013.
(5)  
We have the ability to borrow an aggregate of an additional $180.0 million under these term loan facilities, provided that there is no default under the facilities and subject to the approval of the lenders.
(6) 
The weighted average interest rate on these loans was 1.93% at June 30, 2013.
(7)
Refer to the paragraph below for disclosure pertaining to these notes.
(8)  
These notes carry interest rates that were below market rates upon assumption and therefore were recorded at their fair value based on applicable effective interest rates.  The carrying value of these notes reflects an unamortized discount totaling $816,000 at June 30, 2013 and $873,000 at December 31, 2012.
(9) 
As described further in our 2012 Annual Report on Form 10-K, these notes have an exchange settlement feature that provides that the notes may, under certain circumstances, be exchangeable for cash and, at COPLP’s discretion, COPT common shares at an exchange rate (subject to adjustment) of 20.8513 shares per one thousand dollar principal amount of the notes (exchange rate is as of June 30, 2013 and is equivalent to an exchange price of $47.96 per common share).  During the six months ended June 30, 2013, we repaid $239.4 million principal amount of these notes and recognized a $25.9 million loss on early extinguishment of debt. The carrying value of these notes included a principal amount of $575,000 and an unamortized discount totaling $17,000 at June 30, 2013 and a principal amount of $240.0 million and an unamortized discount totaling $9.1 million at December 31, 2012.  The effective interest rate under the notes, including amortization of the issuance costs, was 6.05%.  Because the closing price of our common shares at June 30, 2013 and December 31, 2012 was less than the exchange price per common share applicable to these notes, the if-converted value of the notes did not exceed the principal amount.  The table below sets forth interest expense recognized on these notes before deductions for amounts capitalized (in thousands):
 
 
For the Three Months Ended June 30,
 
For the Six Months Ended June 30,
 
2013
 
2012
 
2013
 
2012
Interest expense at stated interest rate
$
1,891

 
$
2,550

 
$
4,195

 
$
5,100

Interest expense associated with amortization of discount
747

 
906

 
1,611

 
1,798

Total
$
2,638

 
$
3,456

 
$
5,806

 
$
6,898

Schedule of the fair value of debt
The following table sets forth information pertaining to the fair value of our debt (in thousands): 
 
June 30, 2013
 
December 31, 2012
 
Carrying
 
Estimated
 
Carrying
 
Estimated
 
Amount
 
Fair Value
 
Amount
 
Fair Value
Fixed-rate debt
 

 
 

 
 

 
 

Unsecured Senior Notes
$
347,121

 
$
320,691

 
$

 
$

4.25% Exchangeable Senior Notes
558

 
578

 
230,934

 
240,282

Other fixed-rate debt
889,340

 
876,975

 
950,202

 
968,180

Variable-rate debt
856,087

 
859,839

 
838,032

 
845,558

 
$
2,093,106

 
$
2,058,083

 
$
2,019,168

 
$
2,054,020

4.25% Exchangeable Senior Notes
 
Debt  
Schedule of interest expense recognized on notes before deductions for amounts capitalized
The table below sets forth interest expense recognized on these notes before deductions for amounts capitalized (in thousands):
 
 
For the Three Months Ended June 30,
 
For the Six Months Ended June 30,
 
2013
 
2012
 
2013
 
2012
Interest expense at stated interest rate
$
1,891

 
$
2,550

 
$
4,195

 
$
5,100

Interest expense associated with amortization of discount
747

 
906

 
1,611

 
1,798

Total
$
2,638

 
$
3,456

 
$
5,806

 
$
6,898