XML 44 R41.htm IDEA: XBRL DOCUMENT v2.4.0.8
Secured and unsecured senior debt Outstanding consolidated indebtedness (Details) (USD $)
9 Months Ended 1 Months Ended 3 Months Ended 7 Months Ended 9 Months Ended 0 Months Ended 1 Months Ended 3 Months Ended 9 Months Ended 1 Months Ended 3 Months Ended 9 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2013
2013
Sep. 30, 2013
2014
Sep. 30, 2013
2015
Sep. 30, 2013
2016
Sep. 30, 2013
2017
Sep. 30, 2013
Thereafter
Sep. 30, 2013
Secured notes payable
Sep. 30, 2013
Secured notes payable from insurance co. maturing on 4/1/14
Sep. 30, 2013
Secured notes payable from bank maturing on 4/20/14
Sep. 30, 2013
Secured notes payable from bank maturing on 7/1/14
Sep. 30, 2013
Secured notes payable from bank maturing on 11/1/14
Sep. 30, 2013
Other secured notes payable maturing on 11/18/14
Sep. 30, 2013
Secured notes payable from bank maturing on 6/1/15
Sep. 30, 2013
CMBS maturing on 1/1/16
Sep. 30, 2013
CMBS maturing on 4/1/16
Sep. 30, 2013
CMBS maturing on 8/1/16
Sep. 30, 2013
Secured notes payable maturing on 7/1/15
Option
Extension_Option
Sep. 30, 2013
Secured notes payable maturing on 06/1/16
Option
Extension_Option
Sep. 30, 2013
Secured notes payable maturing on 8/23/17
Extension_Option
Sep. 30, 2013
Other secured notes payable maturing on 4/1/20
Sep. 30, 2013
Secured notes payable from bank maturing on 6/1/37
Aug. 30, 2013
$1.5 billion unsecured senior line of credit
Apr. 30, 2012
$1.5 billion unsecured senior line of credit
Sep. 30, 2013
$1.5 billion unsecured senior line of credit
Jul. 31, 2013
$1.5 billion unsecured senior line of credit
Sep. 30, 2013
$1.5 billion unsecured senior line of credit
Jul. 26, 2013
2016 Unsecured Senior Bank Term Loan
Aug. 30, 2013
2016 Unsecured Senior Bank Term Loan
Sep. 30, 2013
2016 Unsecured Senior Bank Term Loan
Sep. 30, 2013
2016 Unsecured Senior Bank Term Loan
Aug. 30, 2013
Unsecured Bank Term Loan 2019
Sep. 30, 2013
Unsecured Bank Term Loan 2019
Sep. 30, 2013
Unsecured Bank Term Loan 2019
Jul. 31, 2013
Unsecured Bank Term Loan 2019
Sep. 30, 2013
Unsecured Senior Notes Due in April 2022
Sep. 30, 2013
Unsecured Senior Notes 2023
Summary of fixed rate/hedged and floating rate debt                                                                          
Fixed Rate/Hedged Variable Rate $ 2,587,316,000 $ 2,471,000 $ 229,176,000 $ 12,693,000 $ 583,143,000 $ 1,668,000 $ 1,758,165,000 $ 589,126,000                                 $ 0   $ 0     $ 350,000,000 $ 350,000,000   $ 600,000,000 $ 600,000,000      
Unhedged Variable rate 283,527,000 60,000 76,240,000 43,227,000 150,000,000 0 14,000,000 119,527,000                                 14,000,000   14,000,000     150,000,000 150,000,000   0 0      
Principal amount 2,870,843,000 2,531,000 305,416,000 55,920,000 733,143,000 1,668,000 1,772,165,000 708,653,000                                 14,000,000   14,000,000     500,000,000 500,000,000   600,000,000 600,000,000      
Stated interest rate (as a percent)               5.41% 5.26% 2.17% 6.05% 5.39% 6.00% 5.64% 5.73% 5.82% 6.35%       7.75% 6.50%                           4.60% 3.90%
Base rate                                   LIBOR LIBOR LIBOR     LIBOR     LIBOR LIBOR [1] LIBOR LIBOR   LIBOR LIBOR   LIBOR      
Basis spread on LIBOR (as a percent)                                   1.50% 1.40% 1.35%         1.10% [1] 1.20% 1.10% [1] 1.75%   1.20% 1.20%   1.20% 1.20% 1.50%    
Effective rate (as a percent) 3.91% [2]             5.47% [2] 5.59% [2] 2.17% [2] 4.88% [2] 4.00% [2] 6.00% [2] 4.50% [2] 5.73% [2] 5.82% [2] 6.35% [2] 1.69% [2] 1.59% [2] 1.54% [2] 7.75% [2] 6.50% [2]     1.28% [2]   1.28% [2]     1.70% [2] 1.70% [2]   3.30% [2] 3.30% [2]   4.61% 3.94%
Maturity date                 Apr. 01, 2014 [3] Apr. 20, 2014 [3],[4] Jul. 01, 2014 [3] Nov. 01, 2014 [3] Nov. 18, 2014 [3] Jun. 01, 2015 [3] Jan. 01, 2016 [3] Apr. 01, 2016 [3] Aug. 01, 2016 [3] Jul. 01, 2015 [3],[5] Jun. 01, 2016 [3],[6] Aug. 23, 2017 [3],[7] Apr. 01, 2020 [3] Jun. 01, 2037 [3]     Jan. 03, 2019 [3]         Jul. 31, 2016 [3]     Jan. 03, 2019 [3]     Apr. 01, 2022 [3] Jun. 15, 2023 [3]
Aggregate commitments of construction loan                                   55,000,000 33,000,000 245,400,000                                  
Annual facility fee (as a percent)                                             0.20% 0.20% 0.20% 0.25%                      
Number of extensions on line of credit                                   2 2 1                                  
Future principal payments due on secured and unsecured debt                                                                          
2013               2,677,000 979,000 0 24,000 30,000 60,000 22,000 416,000 221,000 580,000 0 0 0 345,000 0     0   0     0 0   0 0   0 0
2014               305,615,000 208,683,000 76,000,000 6,458,000 7,495,000 240,000 138,000 1,713,000 931,000 2,487,000 0 0 0 1,453,000 17,000     0   0     0 0   0 0   0 0
2015               56,059,000 0 0 0 0 0 5,788,000 1,816,000 988,000 2,652,000 43,227,000 0 0 1,570,000 18,000     0   0     0 0   0 0   0 0
2016               233,320,000 0 0 0 0 0 0 75,501,000 29,389,000 126,715,000 0 0 0 1,696,000 19,000     0   0     500,000,000 500,000,000   0 0   0 0
2017               1,852,000 0 0 0 0 0 0 0 0 0 0 0 0 1,832,000 20,000     0   0     0 0   0 0   0 0
Thereafter               109,242,000 0 0 0 0 0 0 0 0 0 0 0 0 108,469,000 773,000     14,000,000   14,000,000     0 0   600,000,000 600,000,000   550,000,000 500,000,000
Unamortized discount (1,922,000) (146,000) (199,000) (139,000) (177,000) (184,000) (1,077,000)                                                            
Principal amount 2,872,765,000 2,677,000 305,615,000 56,059,000 733,320,000 1,852,000 1,773,242,000 708,765,000 209,662,000 76,000,000 6,482,000 7,525,000 300,000 5,948,000 79,446,000 31,529,000 132,434,000 43,227,000 0 0 115,365,000 847,000     14,000,000   14,000,000     500,000,000 500,000,000   600,000,000 600,000,000   550,000,000 500,000,000
Total consolidated debt, Effective Interest 3.91%                                                                        
Balloon payments 2,844,416,000 0 297,080,000 48,955,000 730,029,000 0 1,768,352,000                                                            
Principal amortization $ 26,427,000 $ 2,531,000 $ 8,336,000 $ 6,965,000 $ 3,114,000 $ 1,668,000 $ 3,813,000                                                            
[1] In addition to the stated rate, the line of credit is subject to an annual facility fee of 0.20%.
[2] Represents the weighted average contractual interest rate as of the end of the period plus the impact of debt premiums/discounts and our interest rate swap agreements. The weighted average interest rate excludes bank fees and amortization of loan fees.
[3] Includes any extension options that we control.
[4] We are having discussions with the lender on an extension of the maturity date.
[5] Secured construction loan with aggregate commitments of $55.0 million. We have two, one-year options to extend the stated maturity date to July 1, 2017, subject to certain conditions.
[6] Secured construction loan with aggregate commitments of $33.0 million. We have two, one-year options to extend the stated maturity date to June 1, 2018, subject to certain conditions. As of September 30, 2013, we had not drawn on the loan.
[7] Secured construction loan with aggregate commitments of $245.4 million. We have a one-year option to extend the stated maturity date to August 23, 2018, subject to certain conditions. As of September 30, 2013, we had not drawn on the loan.