Annual report pursuant to Section 13 and 15(d)

Debt (Tables)

v2.4.0.8
Debt (Tables)
12 Months Ended
Dec. 31, 2013
Debt Instrument [Line Items]  
Schedule of debt
Our debt consisted of the following (dollars in thousands):
 
Maximum
 
 
 
 
 
 
 
 
 
 Availability at
 
Carrying Value at
 
 
 
Scheduled Maturity
 
December 31,
2013
 
December 31,
2013
 
December 31,
2012
 
Stated Interest Rates at
 
as of
 
 
 
 
December 31, 2013
 
December 31, 2013
Mortgage and Other Secured Loans:
 

 
 

 
 

 
 
 
 
Fixed rate mortgage loans (1)
(2)
 
$
675,060

 
$
948,414

 
3.96% - 7.87% (3)
 
2014-2024
Variable rate secured loan


 
37,691

 
38,475

 
LIBOR + 2.25% (4)
 
November 2015
Other construction loan facilities


 

 
29,557

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

 
712,751

 
1,016,446

 
 
 
 
Revolving Credit Facility (5)
$
800,000

 

 

 
LIBOR + 0.975% to 1.75%
 
July 2017
Term Loan Facilities (5)
(6)
 
620,000

 
770,000

 
LIBOR + 1.10% to 2.60% (7)
 
2015-2019
Unsecured Senior Notes (5)
 
 
 
 
 
 
 
 
 
3.600% Senior Notes


 
347,244

 

 
3.60%
 
May 2023
5.250% Senior Notes


 
245,445

 

 
5.25%
 
February 2024
Unsecured notes payable


 
1,700

 
1,788

 
0% (8)
 
2026
4.25% Exchangeable Senior Notes (5)


 
563

 
230,934

 
4.25%
 
April 2030
Total debt
 

 
$
1,927,703

 
$
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 $69,000 at December 31, 2013 and $1.3 million at December 31, 2012.
(2)
Includes $13.9 million balance on construction loans with maximum available borrowings of $26.2 million.
(3)
The weighted average interest rate on these loans was 6.14% at December 31, 2013.
(4) 
The interest rate on the loan outstanding was 2.42% at December 31, 2013.
(5)
Refer to the paragraphs below for further disclosure.
(6)  
As discussed below, 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.
(7) 
The weighted average interest rate on these loans was 1.79% at December 31, 2013.
(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 $761,000 at December 31, 2013 and $873,000 at December 31, 2012.

Schedule of debt maturities
Our debt matures on the following schedule (in thousands):
2014
$
89,483

 
2015
395,969

(1)
2016
279,339

 
2017
405,615

(2)
2018
1,374

 
Thereafter
763,938

 
Total
$
1,935,718

(3)
(1) Includes $250.0 million that may be extended for two one-year periods at our option, subject to certain conditions.
(2) Includes $250.0 million that may be extended for one year at our option, subject to certain conditions.
(3) Represents scheduled principal amortization and maturities only and therefore excludes net discounts of $8.0 million.
Schedule of the fair value of debt
The following table sets forth information pertaining to the fair value of our debt (in thousands):
 
December 31, 2013
 
December 31, 2012
 
Carrying
 
Estimated
 
Carrying
 
Estimated
 
Amount
 
Fair Value
 
Amount
 
Fair Value
Fixed-rate debt
 

 
 

 
 

 
 

Unsecured Senior Notes
$
592,689

 
$
575,374

 
$

 
$

4.25% Exchangeable Senior Notes
563

 
575

 
230,934

 
240,282

Other fixed-rate debt
676,760

 
650,997

 
950,202

 
968,180

Variable-rate debt
657,691

 
657,527

 
838,032

 
845,558

 
$
1,927,703

 
$
1,884,473

 
$
2,019,168

 
$
2,054,020

4.25% Exchangeable Senior Notes
 
Debt Instrument [Line Items]  
Schedule of interest expense recognized on notes before deductions for amounts capitalized
The table below sets forth interest expense recognized on these notes (in thousands):
 
For the Years Ended December 31,
 
2013
 
2012
 
2011
Interest expense at stated interest rate
$
4,208

 
$
10,200

 
$
10,200

Interest expense associated with amortization of discount
1,615

 
3,651

 
3,437

Total
$
5,823

 
$
13,851

 
$
13,637

3.5% Exchangeable Senior Notes
 
Debt Instrument [Line Items]  
Schedule of interest expense recognized on notes before deductions for amounts capitalized
The table below sets forth interest expense recognized on these notes for 2011:
Interest expense at stated interest rate
 
$
4,013

Interest expense associated with amortization of discount
 
2,617

Total
 
$
6,630