XML 17 R39.htm IDEA: XBRL DOCUMENT v2.4.0.6
Secured and unsecured senior debt (Details) (USD $)
1 Months Ended 6 Months Ended
Jun. 30, 2012
Y
Jun. 30, 2012
2012
Jun. 30, 2012
2013
Jun. 30, 2012
2014
Jun. 30, 2012
2015
Jun. 30, 2012
2016
Jun. 30, 2012
Thereafter
Jun. 30, 2012
Secured notes payable
Y
Jun. 30, 2012
Secured notes payable from insurance co. maturing on 3/1/13
Jun. 30, 2012
CMBS maturing on 9/1/13
Jun. 30, 2012
Other secured notes payable maturing on 11/16/13
Jun. 30, 2012
Secured notes payable from insurance co. maturing on 4/1/14
Jun. 30, 2012
Secured notes payable from bank maturing on 4/20/14
Jun. 30, 2012
Secured notes payable from bank maturing on 7/1/14
Jun. 30, 2012
Secured notes payable from bank maturing on 11/1/14
Jun. 30, 2012
Other secured notes payable maturing on 11/18/14
Jun. 30, 2012
Secured notes payable from bank maturing on 6/1/15
Jun. 30, 2012
CMBS maturing on 1/1/16
Jun. 30, 2012
CMBS maturing on 4/1/16
Jun. 30, 2012
CMBS maturing on 8/1/16
Jun. 30, 2012
Other secured notes payable maturing on 4/1/20
Jun. 30, 2012
Secured notes payable from bank maturing on 6/1/37
Jun. 30, 2012
Unsecured Senior Line of Credit and Bank Term Loans
Apr. 30, 2012
$1.5 Billion unsecured senior line of credit
extension
Jun. 30, 2012
$1.5 Billion unsecured senior line of credit
Y
Jun. 30, 2012
2016 Unsecured Senior Bank Term Loan
Y
Jun. 30, 2012
2017 Unsecured Senior Bank Term Loan
Y
Jun. 30, 2012
Unsecured Senior Notes Payable
Y
Jun. 30, 2012
8.00% Unsecured Senior Convertible Notes
Dec. 31, 2011
8.00% Unsecured Senior Convertible Notes
Jun. 30, 2012
Unsecured senior notes payable
Feb. 29, 2012
Unsecured senior notes payable
Summary of fixed rate/hedged and floating rate debt                                                                
Fixed Rate/Hedged Variable Rate $ 2,643,160,000 $ 5,120,000 $ 51,565,000 $ 229,547,000 $ 12,819,000 $ 983,276,000 $ 1,360,833,000 $ 643,377,000                                 $ 100,000,000 $ 750,000,000 $ 600,000,000 $ 549,783,000        
Unhedged Variable rate 355,600,000 120,000 240,000 76,240,000     279,000,000 76,600,000                                 279,000,000              
Total consolidated debt 2,998,760,000 5,240,000 51,805,000 305,787,000 12,819,000 983,276,000 1,639,833,000 719,977,000 8,090,000 26,361,000 7,527,000 214,368,000 76,000,000 6,655,000 7,742,000 600,000 6,107,000 81,413,000 32,598,000 135,261,000 117,000,000 878,000     379,000,000 750,000,000 600,000,000 550,250,000        
Percentage of Total 100.00%             24.00%                                 12.70% 25.00% 20.00% 18.30%        
Weighted average interest rate (as a percent) 4.01%             5.76%                                 1.51% 3.29% 3.84% 4.61%        
Weighted Average Remaining Term (in years) 5.1             3.5                                 4.8 4.0 4.6 9.7        
Percentage of fixed rate/hedged total debt 88.00%                                                              
Percentage of unhedged floating rate total debt 12.00%                                                              
Unsecured credit facility maximum permitted borrowings                                                 1,500,000,000              
Amount available for borrowing                                                 1,100,000,000              
Stated interest rate (as a percent)               5.70% 6.21% 6.36% 6.14% 5.26% 2.24% 6.05% 5.39% 6.00% 5.64% 5.73% 5.82% 6.35% 7.75% 6.50%             8.00% 8.00% 4.60% 4.60%
Base rate                                                 LIBOR LIBOR LIBOR          
Applicable margin (as a percent)                                                 1.20% 1.65% 1.50%          
Effective rate (as a percent) 4.01%             5.77% 6.21% 6.36% 6.14% 5.59% 2.24% 4.88% 4.00% 6.00% 4.50% 5.73% 5.82% 6.35% 7.75% 6.50% 4.01%   1.51% 3.29% 3.84%       4.61%  
Total consolidated debt, Effective Interest Rate (as a percent) 4.01%                                                              
Future principal payments due on secured and unsecured debt                                                                
2012               5,463,000 156,000 268,000   1,846,000   55,000 70,000 120,000 51,000 767,000 412,000 1,075,000 635,000 8,000                    
2013               52,269,000 7,934,000 26,093,000 7,527,000 3,839,000   142,000 177,000 240,000 130,000 1,616,000 878,000 2,332,000 1,345,000 16,000                    
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 1,453,000 17,000           250,000        
2015               12,831,000                 5,788,000 1,816,000 988,000 2,652,000 1,570,000 17,000                    
2016               233,320,000                   75,501,000 29,389,000 126,715,000 1,696,000 19,000       750,000,000            
Thereafter               111,182,000                         110,301,000 801,000     379,000,000   600,000,000 550,000,000        
Average/Subtotal 2,999,850,000 5,463,000 52,269,000 305,865,000 12,831,000 983,320,000 1,640,102,000                                           250,000 250,000    
Unamortized discount (1,090,000) (223,000) (464,000) (78,000) (12,000) (44,000) (269,000)                                           (12,000) (15,000)    
Average/Total 2,998,760,000 5,240,000 51,805,000 305,787,000 12,819,000 983,276,000 1,639,833,000 719,977,000 8,090,000 26,361,000 7,527,000 214,368,000 76,000,000 6,655,000 7,742,000 600,000 6,107,000 81,413,000 32,598,000 135,261,000 117,000,000 878,000     379,000,000 750,000,000 600,000,000 550,250,000        
Balloon payments 2,956,793,000   41,165,000 297,080,000 5,728,000 980,029,000 1,632,791,000                                                  
Principal amortization $ 41,967,000 $ 5,240,000 $ 10,640,000 $ 8,707,000 $ 7,091,000 $ 3,247,000 $ 7,042,000                                                  
Number of extensions to maturity date                                               2                
Length of maturity date extension period                                               6 months