XML 48 R56.htm IDEA: XBRL DOCUMENT v2.4.0.8
Mortgages and Notes Payable (Details) (USD $)
12 Months Ended 12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2013
5.45% (5.12% effective rate) Mortgage Loan due 2014 [Member]
Dec. 31, 2013
5.68% and 6.48% Mortgage Loans Due 2013 [Member]
loans
Dec. 31, 2013
Consolidated Affiliate 5.74% to 5.89% Mortgage Loans Due 2014 [Member]
loans
Dec. 31, 2012
5.85% (5.88% effective rate) Notes due 2017 [Member]
Dec. 31, 2012
3.625% (3.752% Effective Rate) Notes Due 2023 [Member]
Dec. 31, 2013
Variable Rate Term Loan due 2016 [Member]
Dec. 31, 2012
Variable Rate Term Loan due 2016 [Member]
participants
Dec. 31, 2011
Variable Rate Term Loan due 2016 [Member]
Dec. 31, 2013
Variable Rate Term Loan (1) due 2019 [Member]
Dec. 31, 2012
Variable Rate Term Loan (2) due 2019 [Member]
Dec. 31, 2013
Revolving Credit Facility due 2018 [Member]
extensions
Jan. 31, 2014
Revolving Credit Facility due 2018 [Member]
Dec. 31, 2011
Variable Rate Term Loans due 2011 [Member]
Dec. 31, 2012
Variable Rate Construction Loan due 2012 [Member]
Dec. 31, 2012
6.03% Mortgage Loan due 2013 [Member]
Dec. 31, 2012
Variable Rate Term Loan due 2018 [Member]
participants
Dec. 31, 2011
7.05% Mortgage Loan due 2012 [Member]
Dec. 31, 2012
Consolidated Affiliate 6.06% Mortgage Loan due 2012 [Member]
Dec. 31, 2013
Secured indebtedness [Member]
Dec. 31, 2012
Secured indebtedness [Member]
Dec. 31, 2013
Secured indebtedness [Member]
5.68% Mortgage Loan due 2013 [Member]
Dec. 31, 2012
Secured indebtedness [Member]
5.68% Mortgage Loan due 2013 [Member]
Dec. 31, 2013
Secured indebtedness [Member]
5.45% (5.12% effective rate) Mortgage Loan due 2014 [Member]
Dec. 31, 2012
Secured indebtedness [Member]
5.45% (5.12% effective rate) Mortgage Loan due 2014 [Member]
Dec. 31, 2013
Secured indebtedness [Member]
5.21% (3.11% effective rate) Mortgage Loan due 2014 [Member]
Dec. 31, 2012
Secured indebtedness [Member]
5.21% (3.11% effective rate) Mortgage Loan due 2014 [Member]
Dec. 31, 2013
Secured indebtedness [Member]
5.17% (6.43% effective rate) Mortage Loan due 2015 [Member]
Dec. 31, 2012
Secured indebtedness [Member]
5.17% (6.43% effective rate) Mortage Loan due 2015 [Member]
Dec. 31, 2013
Secured indebtedness [Member]
3.50% (3.34% effective rate) Mortgage Loan due 2015 [Member]
Dec. 31, 2012
Secured indebtedness [Member]
3.50% (3.34% effective rate) Mortgage Loan due 2015 [Member]
Dec. 31, 2013
Secured indebtedness [Member]
6.88% Mortgage Loan due 2016 [Member]
Dec. 31, 2012
Secured indebtedness [Member]
6.88% Mortgage Loan due 2016 [Member]
Dec. 31, 2013
Secured indebtedness [Member]
7.50% Mortgage Loan due 2016 [Member]
Dec. 31, 2012
Secured indebtedness [Member]
7.50% Mortgage Loan due 2016 [Member]
Dec. 31, 2013
Secured indebtedness [Member]
5.10%(4.22% effective rate) Mortgage Loan due 2017 [Member]
Dec. 31, 2012
Secured indebtedness [Member]
5.10%(4.22% effective rate) Mortgage Loan due 2017 [Member]
Dec. 31, 2013
Secured indebtedness [Member]
5.74% to 9.00% Mortgage Loans due between 2012 and 2016 [Member]
Dec. 31, 2012
Secured indebtedness [Member]
5.74% to 9.00% Mortgage Loans due between 2012 and 2016 [Member]
Dec. 31, 2013
Unsecured indebtedness [Member]
Dec. 31, 2012
Unsecured indebtedness [Member]
Dec. 31, 2013
Unsecured indebtedness [Member]
5.85% (5.88% effective rate) Notes due 2017 [Member]
Dec. 31, 2012
Unsecured indebtedness [Member]
5.85% (5.88% effective rate) Notes due 2017 [Member]
Dec. 31, 2013
Unsecured indebtedness [Member]
7.50% Notes due 2018 [Member]
Dec. 31, 2012
Unsecured indebtedness [Member]
7.50% Notes due 2018 [Member]
Dec. 31, 2013
Unsecured indebtedness [Member]
3.625% (3.752% Effective Rate) Notes Due 2023 [Member]
Dec. 31, 2012
Unsecured indebtedness [Member]
3.625% (3.752% Effective Rate) Notes Due 2023 [Member]
Dec. 31, 2013
Unsecured indebtedness [Member]
Variable Rate Term Loan due 2016 [Member]
Dec. 31, 2012
Unsecured indebtedness [Member]
Variable Rate Term Loan due 2016 [Member]
Dec. 31, 2013
Unsecured indebtedness [Member]
Variable Rate Term Loan (1) due 2019 [Member]
Dec. 31, 2012
Unsecured indebtedness [Member]
Variable Rate Term Loan (1) due 2019 [Member]
Dec. 31, 2013
Unsecured indebtedness [Member]
Variable Rate Term Loan (2) due 2019 [Member]
Dec. 31, 2012
Unsecured indebtedness [Member]
Variable Rate Term Loan (2) due 2019 [Member]
Dec. 31, 2013
Unsecured indebtedness [Member]
Revolving Credit Facility due 2018 [Member]
Dec. 31, 2012
Unsecured indebtedness [Member]
Revolving Credit Facility due 2018 [Member]
Debt Instrument [Line Items]                                                                                                                  
Mortgages and notes payable $ 1,956,299,000 $ 1,859,162,000                                       $ 488,664,000 [1] $ 549,607,000 [1] $ 0 $ 107,289,000 $ 0 [2] $ 67,604,000 [2] $ 125,247,000 [3] $ 0 [3] $ 39,609,000 [4] $ 39,805,000 [4] $ 37,340,000 [5] $ 0 [5] $ 109,167,000 $ 110,671,000 $ 45,103,000 $ 45,662,000 $ 118,126,000 [6] $ 120,924,000 [6] $ 14,072,000 [7],[8] $ 57,652,000 [7],[8] $ 1,467,635,000 $ 1,309,555,000 $ 379,311,000 [9] $ 379,194,000 [9] $ 200,000,000 $ 200,000,000 $ 247,624,000 [10] $ 247,361,000 [10] $ 0 $ 35,000,000 $ 200,000,000 [11] $ 200,000,000 [11] $ 225,000,000 [12] $ 225,000,000 [12] $ 215,700,000 [13] $ 23,000,000 [13]
Scheduled future principal payments [Abstract]                                                                                                                  
2014 138,763,000                                                                                                                
2015 81,232,000                                                                                                                
2016 158,218,000                                                                                                                
2017 488,711,000                                                                                                                
2018 415,437,000                                                                                                                
Thereafter 673,938,000                                                                                                                
Total scheduled future principal payments 1,956,299,000 1,859,162,000                                       488,664,000 [1] 549,607,000 [1] 0 107,289,000 0 [2] 67,604,000 [2] 125,247,000 [3] 0 [3] 39,609,000 [4] 39,805,000 [4] 37,340,000 [5] 0 [5] 109,167,000 110,671,000 45,103,000 45,662,000 118,126,000 [6] 120,924,000 [6] 14,072,000 [7],[8] 57,652,000 [7],[8] 1,467,635,000 1,309,555,000 379,311,000 [9] 379,194,000 [9] 200,000,000 200,000,000 247,624,000 [10] 247,361,000 [10] 0 35,000,000 200,000,000 [11] 200,000,000 [11] 225,000,000 [12] 225,000,000 [12] 215,700,000 [13] 23,000,000 [13]
Aggregate undepreciated book value of secured real estate assets                                           801,700,000                                                                      
Unamortized premium                                                     200,000 700,000       100,000           3,600,000 4,600,000 300,000 500,000                                
Unamortized discount                                                           800,000 1,200,000                         400,000 500,000     2,400,000 2,600,000                
Mortgage debt related to consolidated affiliate 189,432,000 [14] 370,393,000 [14]                                                                             33,100,000                                
Maximum borrowing capacity on revolving credit facility                           475,000,000                                                                                      
Maturity date on revolving credit facility                           Jan. 01, 2018                                                                                      
Additional borrowing capacity on revolving credit facility                           75,000,000                                                                                      
Number of additional maturity extensions                           2                                                                                      
Term of optional extensions                           6 months                                                                                      
Interest rate                           LIBOR plus 110 basis points                                                                                      
Annual facility fee (in hundredths)                           0.20%                                                                                      
Amount outstanding on revolving credit facility                           215,700,000 223,000,000                                                                                    
Outstanding letters of credit on revolving credit facility                           100,000 100,000                                                                                    
Unused borrowing capacity on revolving credit facility                           259,200,000 251,900,000                                                                                    
Repayment of loans at maturity                                 52,100,000                                                                                
Early repayment of debt         114,700,000 32,300,000     35,000,000.0             10,000,000   123,000,000   184,200,000                                                                          
Principal amount of debt       67,500,000       250,000,000     200,000,000 200,000,000 225,000,000           200,000,000   20,800,000                                                                        
Term of debt instrument (in years)                     5 years 5 years 7 years     3 years     5 years                                                                            
Number of debt instruments repaid         2 4                                                                                                      
Scheduled maturity date       Jan. 01, 2014 Dec. 01, 2013 Jan. 01, 2014 Mar. 15, 2017 Jan. 15, 2023   Feb. 01, 2016   Jan. 01, 2019       Feb. 01, 2012   Mar. 01, 2013 Jan. 01, 2018 Jan. 01, 2012 Oct. 01, 2012                                                                        
Interest rate basis                     LIBOR plus basis points LIBOR plus basis points LIBOR plus basis points           LIBOR plus basis points                                                                            
Interest rate, basis spread       5.12% 5.75% 5.79% 5.85% 3.625%     2.20% 1.20% 1.90% 1.10%   3.90% 1.07% 6.03% 1.65% 7.05% 6.06%                                                                        
Current interest rate (in hundredths)                                                                                                       1.37%   3.43%   1.27%  
Gross book value of unencumbered real estate assets 147,000,000                                                                                                                
Annual repayments through principal amortization 11,700,000                                                                                                                
Purchase price of debt (in hundredths)             107.50% 98.94%                                                                                                  
Effective percentage rate (in hundredths)               3.752%                                                                                                  
Original issuance discount               2,700,000                                                                                                  
Deferred financing fees               2,100,000       400,000             900,000                                                                            
Number of participant changes                   2                 2                                                                            
Aggregate amount related to change in participants                   35,000,000                 35,000,000                                                                            
Date of early debt repayment for participant changes                   Feb. 25, 2013                                                                                              
Principal amount of repurchased debt             12,100,000                                                                                                    
Penalty incurred on early repayment of debt (199,000) (973,000) (24,000)   (100,000)   1,000,000   (200,000)                                                                                                
Lender covenant compliance to accelerate outstanding borrowings 51.00%                                                                                                                
Holders covenant compliance of bonds 25.00%                                                                                                                
Uncured covenant compliance default period 60 days                                                                                                                
Capitalized Interest [Abstract]                                                                                                                  
Capitalized Interest $ 2,700,000 $ 1,000,000 $ 600,000                                                                                                            
[1] The secured mortgage loans payable are collateralized by real estate assets with an aggregate undepreciated book value of $801.7 million at December 31, 2013. Our fixed rate mortgage loans generally are either locked out to prepayment for all or a portion of their term or are prepayable subject to certain conditions including prepayment penalties.
[2] Net of unamortized fair market premium of $0.2 million as of December 31, 2012. This debt was repaid in 2013.
[3] Net of unamortized fair market value premium of $0.7 million as of December 31, 2013.
[4] Net of unamortized fair market value discount of $0.8 million and $1.2 million as of December 31, 2013 and 2012, respectively.
[5] Net of unamortized fair market value premium of $0.1 million as of December 31, 2013.
[6] Net of unamortized fair market premium of $3.6 million and $4.6 million as of December 31, 2013 and 2012, respectively.
[7] Net of unamortized fair market value premium of $0.3 million and $0.5 million at December 31, 2013 and 2012, respectively.
[8] Included mortgage debt related to Markel of $33.1 million at December 31, 2012. This debt was repaid in 2013.
[9] Net of unamortized original issuance discount of $0.4 million and $0.5 million at December 31, 2013 and 2012, respectively.
[10] Net of unamortized original issuance discount of $2.4 million and $2.6 million at December 31, 2013 and 2012, respectively.
[11] The interest rate is 1.37% at December 31, 2013.
[12] As more fully described in Note 7, we entered into floating-to-fixed interest rate swaps that effectively fix LIBOR for the full amount and duration of this loan. Accordingly, the equivalent fixed rate of this loan is 3.43%.
[13] The interest rate is 1.27% at December 31, 2013.
[14] Our share of scheduled future principal payments, including amortization, due on mortgages and notes payable at December 31, 2013 is as follows:2014$11,011201599220161,062201727,082201819,397Thereafter4,880 $64,424 All of this joint venture debt is non-recourse to us except in the case of customary exceptions pertaining to such matters as misuse of funds, environmental conditions, material misrepresentations and voluntary or uncontested involuntary bankruptcy events.