XML 40 R29.htm IDEA: XBRL DOCUMENT v3.4.0.3
MORTGAGES, NOTES AND LOANS PAYABLE (Tables)
3 Months Ended
Mar. 31, 2016
Debt Disclosure [Abstract]  
Summary of Mortgages, notes and loans payable
Mortgages, notes and loans payable are summarized as follows:
    
 
March 31,
2016
 
December 31,
2015
 
Interest Rate at March 31, 2016
 
Scheduled Maturity Date
Fixed-rate debt:
(in thousands)
 
 
 
 
The Centre at Salisbury (1)
$

 
$
115,000

 
%
 

Vista Ridge Mall
64,660

 
65,611

 
6.87

 
April 2016

The Mall at Turtle Creek
76,343

 
76,615

 
6.54

 
June 2016

NewPark Mall (1) (2)
125,000

 

 
3.22

 
September 2018

West Valley Mall (3)
59,000

 
59,000

 
3.24

 
September 2018

The Shoppes at Bel Air (1) (2)
110,450

 

 
3.34

 
November 2018

The Shoppes at Gateway (1) (3)
75,000

 
75,000

 
3.64

 
January 2020

Pierre Bossier Mall
45,672

 
45,875

 
4.94

 
May 2022

Pierre Bossier Anchor
3,528

 
3,550

 
4.85

 
May 2022

Southland Center (MI)
74,486

 
74,806

 
5.09

 
July 2022

Chesterfield Towne Center
105,933

 
106,379

 
4.75

 
October 2022

Animas Valley
48,924

 
49,156

 
4.41

 
November 2022

Lakeland Square
66,494

 
66,814

 
4.17

 
April 2023

Valley Hills Mall
65,070

 
65,362

 
4.47

 
July 2023

Chula Vista Center
70,000

 
70,000

 
4.18

 
July 2024

The Mall at Barnes Crossing
67,000

 
67,000

 
4.29

 
September 2024

Bayshore Mall
46,500

 
46,500

 
3.96

 
November 2024

Mt. Shasta Mall (1)
31,850

 
31,850

 
4.19

 
March 2025

Fig Garden Village (1)
74,200

 
74,200

 
4.14

 
June 2025

Greenville Mall (1)
45,263

 
45,440

 
4.46

 
November 2025

Total fixed-rate debt
$
1,255,373

 
$
1,138,158

 
 
 
 
   Market rate adjustments
(760
)
 
(340
)
 
 
 
 
 
$
1,254,613

 
$
1,137,818

 
 
 
 
Variable-rate debt:
 
 
 
 
 
 
 
NewPark Mall (1) (2)
$

 
$
114,245

 
%
 

The Shoppes at Bel Air (1) (2)

 
110,450

 

 

The Centre at Salisbury (1) (4)
97,500

 

 
3.04

 
March 2019

2013 Term Loan(5) (6)
285,000

 
285,000

 
2.79

 
November 2018

2013 Revolver (5) (6)
111,000

 
59,000

 
2.79

 
November 2017

Total variable-rate debt
$
493,500

 
$
568,695

 
 
 
 
 
 
 
 
 
 
 
 
Unamortized deferred financing costs (7)
(12,187
)
 
(11,672
)
 
 
 
 
 
 
 
 
 
 
 
 
Total mortgages, notes and loans payable, net
$
1,735,926

 
$
1,694,841

 
 
 
 

Explanatory Notes:
(1) See the significant property loan refinancings and acquisitions table below, under "—Property-Level Debt" in this Note 5 for additional information regarding the debt related to each property.
(2) The Company entered into a forward interest rate swap transaction which fixed the interest rate on the loan, which is variable, for this property beginning January 2016. Therefore, the amounts are reflected in fixed-rate debt as of March 31, 2016 and variable-rate debt as of December 31 2015.
(3) The Company entered into an interest swap transaction which fixed the interest rate on the loan, which is variable, for this property. Therefore, the amounts are reflected in fixed-rate debt as of March 31, 2016 and December 31, 2015.
(4) LIBOR (30 day) plus 260 basis points.
(5) LIBOR (30 day) plus 235 basis points.
The following is a summary of significant property loan refinancings and acquisitions that have occurred during the three months ended March 31, 2016 and the year ended December 31, 2015 (dollars in thousands):
Property
 
Refinancing Date
 
Balance at Date of Refinancing
 
Prior Interest Rate
 
Balance of New Loan
 
New Interest Rate
 
Initial Maturity
March 31, 2016:
 
 
 
 
 
 
 
 
 
 
 
 
The Centre at Salisbury (1) (2)
 
March 2016
 
$
115,574

 
5.79
%
 
$
97,500

 
3.04
%
 
March 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2015:
 
 
 
 
The Shoppes at Gateway (3)
 
December 2015
 
$

 
%
 
$
75,000

 
3.64
%
 
January 2020
Greenville Mall (4)
 
October 2015
 
40,171

 
5.29
%
 
45,500

 
4.46
%
 
November 2025
The Shoppes at Bel Air (5)
 
October 2015
 
109,467

 
5.30
%
 
110,450

 
2.78
%
 
November 2018
NewPark Mall (2) (6)
 
September 2015
 
64,655

 
3.44
%
 
114,245

 
2.53
%
 
September 2018
Fig Garden Village (7)
 
June 2015
 

 
%
 
74,200

 
4.14
%
 
June 2025
Mt. Shasta Mall (2)
 
February 2015
 

 
%
 
31,850

 
4.19
%
 
March 2025

Explanatory Notes:
(1) In March 2016, the loan associated with The Centre at Salisbury was refinanced with a partial non-recourse mortgage loan for $105.0 million. The initial funding of $97.5 million was used to retire the outstanding mortgage loan. The loan bears interest at floating rate of LIBOR (30 day) plus 260 basis points, matures in March 2019 and has a one year extension option.
(2) The loan is interest-only for the first three years.
(3) During 2015, the Company removed the Shoppes at Gateway from the 2013 Senior Facility collateral pool and placed a new $75.0 million non-recourse mortgage loan on the property which has an initial maturity date of January 2020 with a one year extension option and is interest-only for the first four years. In connection with the removal of The Shoppes at Gateway Mall from the 2013 Senior Facility, The Shoppes at Carlsbad was added to the 2013 Senior Facility collateral pool with no change to the outstanding 2013 Senior Facility balance. In December 2015, the Company entered into an interest rate swap on the loan which fixed the interest rate at 3.64% through January 2020 (see Note 7 for further details).
(4) In October 2015, the loan associated with Greenville Mall was refinanced with a new non-recourse mortgage loan for $45.5 million, which bears interest at a fixed rate of 4.46%, matures in November 2025, and amortizes over 30 years. This loan replaced a $40.2 million non-recourse mortgage loan which had a fixed interest rate of 5.29%.
(5) In October 2015, the loan associated with The Shoppes at Bel Air was refinanced with a new non-recourse mortgage loan for $120.0 million. The initial funding of $110.5 million was used to retire the outstanding mortgage loan of $109.5 million, which had a fixed interest rate of 5.30%. The loan provides for an additional subsequent funding of $9.5 million upon achieving certain conditions. The Company entered into an interest rate swap on this loan which fixed the interest rate at 3.34% through November 2018 (see Note 7 for further details). The loan is interest-only for the first two years.
(6)