Quarterly report pursuant to Section 13 or 15(d)

Debt (Tables)

v2.4.0.6
Debt (Tables)
3 Months Ended
Mar. 31, 2012
Debt  
Schedule of debt

 

 

 

 

 

 

 

 

 

 

Scheduled

 

 

 

Maximum

 

Carrying Value at

 

 

 

Maturity

 

 

 

Availability at

 

March 31,

 

December 31,

 

Stated Interest Rates

 

Dates at

 

 

 

March 31, 2012

 

2012

 

2011

 

at March 31, 2012

 

March 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage and Other Secured Loans:

 

 

 

 

 

 

 

 

 

 

 

Fixed rate mortgage loans (1)

 

N/A

 

$

1,049,204

 

$

1,052,421

 

5.20% - 7.87% (2)

 

2012-2034

 

Variable rate secured loans

 

N/A

 

39,027

 

39,213

 

LIBOR + 2.25% (3)

 

2015

 

Other construction loan facilities

 

$

123,802

 

50,594

 

40,336

 

LIBOR + 1.95% to 2.75% (4)

 

2012-2015

 

Total mortgage and other secured loans

 

 

 

1,138,825

 

1,131,970

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving Credit Facility

 

1,000,000

 

396,000

 

662,000

 

LIBOR + 1.75% to 2.50% (5)

 

September 1, 2014

 

Term Loan Facilities (6)

 

650,000

 

650,000

 

400,000

 

LIBOR + 1.65% to 2.40% (7)

 

2015-2017

 

Unsecured notes payable

 

N/A

 

5,078

 

5,050

 

0% (8)

 

2015-2026

 

4.25% Exchangeable Senior Notes

 

N/A

 

228,175

 

227,283

 

4.25%

 

April 2030(9)

 

Total debt

 

 

 

$

2,418,078

 

$

2,426,303

 

 

 

 

 

 

 

(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 $2.2 million at March 31, 2012 and $2.4 million at December 31, 2011.

(2)         The weighted average interest rate on these loans was 6.01% at March 31, 2012.

(3)         The interest rate on the loan outstanding was 2.49% at March 31, 2012.

(4)         The weighted average interest rate on these loans was 2.73% at March 31, 2012.

(5)         The weighted average interest rate on the Revolving Credit Facility was 2.24% at March 31, 2012.

(6)         As described further below, we entered into a new facility effective on February 14, 2012.

(7)         The weighted average interest rate on these loans was 2.15% at March 31, 2012.

(8)         These notes may 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 $1.7 million at March 31, 2012 and $1.8 million at December 31, 2011.

(9)         As described further in our 2011 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 the Operating Partnership’s discretion, our 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 March 31, 2012 and is equivalent to an exchange price of $47.96 per common share).  The carrying value of these notes included a principal amount of $240.0 million and an unamortized discount totaling $11.8 million at March 31, 2012 and $12.7 million at December 31, 2011.  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 March 31, 2012 and December 31, 2011 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 March 31,

 

 

 

2012

 

2011

 

Interest expense at stated interest rate

 

$

2,550

 

$

2,550

 

Interest expense associated with amortization of discount

 

892

 

840

 

Total

 

$

3,442

 

$

3,390

 

Schedule of the fair value of debt

March 31, 2012

 

December 31, 2011

 

 

 

Carrying

 

Estimated

 

Carrying

 

Estimated

 

 

 

Amount

 

Fair Value

 

Amount

 

Fair Value

 

Fixed-rate debt

 

 

 

 

 

 

 

 

 

4.25% Exchangeable Senior Notes

 

$

228,175

 

$

239,331

 

$

227,283

 

$

238,077

 

Other fixed-rate debt

 

1,054,282

 

1,049,110

 

1,057,471

 

1,054,424

 

Variable-rate debt

 

1,135,621

 

1,135,847

 

1,141,549

 

1,139,856

 

 

 

$

2,418,078

 

$

2,424,288

 

$

2,426,303

 

$

2,432,357