XML 23 R28.htm IDEA: XBRL DOCUMENT v2.4.0.6
Debt (Tables)
9 Months Ended
Sep. 30, 2012
Debt [Abstract]  
Schedule of debt
Long-term debt, capital leases and financing obligations consist of the following (dollars in thousands):

 
September 30,
2012
 
 
December 31,
2011
 
 
Mortgage notes payable due 2013 through 2022; weighted average interest rate of 4.87% for the nine months ended September 30, 2012, net of debt discount of $0.4 million (weighted average interest rate of 5.04% in 2011)
 
$
1,563,660
 
 
$
1,470,462
 
 
$150,000 Series A notes payable, secured by five communities and by a $3.0 million cash collateral deposit, bearing interest at LIBOR plus 0.88%, payable in monthly installments of interest only until August 2011 and payable thereafter in monthly installments of principal and interest through maturity in August 2013
 
 
145,450
 
 
 
148,601
 
 
Discount mortgage note payable due June 2013, weighted average interest rate of 2.57% for the nine months ended September 30, 2012, net of debt discount of $1.5 million (weighted average interest rate of 2.52% in 2011)
 
 
80,379
 
 
 
79,911
 
 
Variable rate tax-exempt bonds credit-enhanced by Fannie Mae; weighted average interest rate of 1.70% for the nine months ended September 30, 2012 (weighted average interest rate of 1.65% in 2011), due 2032, payable in monthly installments of principal and interest through maturity, secured by the underlying assets of the portfolio
 
 
99,996
 
 
 
100,423
 
 
 
 
 
Capital and financing lease obligations payable through 2026; weighted average interest rate of 8.57% for the nine months ended September 30, 2012 (weighted average interest rate of 8.61% in 2011)
 
 
352,488
 
 
 
348,195
 
 
Convertible notes payable in aggregate principal amount of $316.3 million, less debt discount of $67.4 million, interest at 2.75% per annum, due June 2018
 
 
248,893
 
 
 
241,897
 
 
Construction financing due 2017 through 2024; weighted average interest rate of 8.0%
 
 
286
 
 
 
6,591
 
 
Notes payable issued to finance insurance premiums, weighted average interest rate of 2.68% for the nine months ended September 30, 2012 (weighted average interest rate of 3.11% in 2011), due 2013
 
 
4,159
 
 
 
2,545
 
 
Total debt
 
 
2,495,311
 
 
 
2,398,625
 
 
Less current portion
 
 
547,738
 
 
 
47,654
 
 
Total long-term debt
 
$
1,947,573
 
 
$
2,350,971
 
Summary of swap and cap instruments
The following table summarizes the Company's swap instrument at September 30, 2012 (dollars in thousands):




Current notional balance
 
$
27,473
 
Highest possible notional
 
$
27,473
 
Lowest interest rate
  
5.49
%
Highest interest rate
  
5.49
%
Average fixed rate
  
5.49
%
Earliest maturity date
  
2016
 
Latest maturity date
  
2016
 
Weighted average original maturity
 
5.0 years
 
Estimated liability fair value (included in other liabilities at September 30, 2012)
 
$
(1,982
)
Estimated liability fair value (included in other liabilities at December 31, 2011)
 
$
(2,809
)

The following table summarizes the Company's cap instruments at September 30, 2012 (dollars in thousands):

Current notional balance
 
$
418,238
 
Highest possible notional
 
$
418,238
 
Lowest interest rate
  
5.00
%
Highest interest rate
  
6.06
%
Average fixed rate
  
5.49
%
Earliest maturity date
  
2012
 
Latest maturity date
  
2017
 
Weighted average original maturity
 
2.7 years
 
Estimated asset fair value (included in other assets, net at September 30, 2012)
 
$
 
Estimated asset fair value (included in other assets, net at December 31, 2011)
 
$