XML 79 R41.htm IDEA: XBRL DOCUMENT v2.4.0.8
Secured Notes Payable (Schedule Of Secured Notes Payable) (Details) (USD $)
6 Months Ended
Jun. 30, 2014
Dec. 31, 2013
Debt Instrument [Line Items]    
Aggregate term loan principal $ 3,200,210,000 [1] $ 3,201,140,000 [1]
Total future principal payments 3,220,210,000 [2] 3,241,140,000 [2]
Weighted average remaining life of outstanding term debt 4 years 4 months  
Debt at fixed interest rate 2,970,000,000  
Weighted average remaining life of interest rate swaps and fixed rate debt (in years) 4 years 6 months  
Weighted average interest rate for fixed & effectively fixed rate debt 4.05%  
Effective weighted average interest rate for fixed & effectively fixed rate debt 4.18%  
Fixed Interest Rate Loan [Member]
   
Debt Instrument [Line Items]    
Weighted average life of fixed interest rate on effectively fixed & fixed rate debt 2 years 11 months  
Effective Fixed Rate Loans [Member]
   
Debt Instrument [Line Items]    
Total future principal payments 1,828,080,000 1,828,080,000
Effective Annual Fixed Interest Rate 3.98% [3]  
Fixed Rate Loans [Member]
   
Debt Instrument [Line Items]    
Total future principal payments 1,144,070,000 1,145,000,000
Effective Annual Fixed Interest Rate 4.15% [3]  
Variable Rate Loans [Member]
   
Debt Instrument [Line Items]    
Total future principal payments 248,060,000 268,060,000
Fannie Mae Loan With Interest Rate At 0.707% BPS Over DMBS [Member]
   
Debt Instrument [Line Items]    
Maturity Date Feb. 01, 2015  
Total future principal payments 111,920,000 [4] 111,920,000 [4]
Variable Interest Rate DMBS + 0.707% [4]  
DEG III term loan debt with maturity date of 3/1/16 [Member] [Member]
   
Debt Instrument [Line Items]    
Maturity Date Mar. 01, 2016  
Total future principal payments 16,140,000 [5] 16,140,000 [5]
Variable Interest Rate LIBOR + 1.60%  
Term Loan With Maturity Date 3/1/2016 [Member]
   
Debt Instrument [Line Items]    
Maturity Date Mar. 01, 2016  
Total future principal payments 82,000,000 82,000,000
Variable Interest Rate LIBOR + 0.62%  
Term Loan With Maturity Date 6/1/2017 [Member]
   
Debt Instrument [Line Items]    
Maturity Date Jun. 01, 2017  
Total future principal payments 18,000,000 18,000,000
Variable Interest Rate LIBOR + 0.62%  
Term Loan With Maturity Date 10/2/2017 [Member]
   
Debt Instrument [Line Items]    
Maturity Date Oct. 02, 2017  
Total future principal payments 400,000,000 400,000,000
Variable Interest Rate LIBOR + 2.00%  
Derivative, Fixed Interest Rate 4.45% [3]  
Swap Maturity Date Jul. 01, 2015  
Term Loan With Maturity Date 4/2/2018 [Member]
   
Debt Instrument [Line Items]    
Maturity Date Apr. 02, 2018  
Total future principal payments 510,000,000 510,000,000
Variable Interest Rate LIBOR + 2.00%  
Derivative, Fixed Interest Rate 4.12% [3]  
Swap Maturity Date Apr. 01, 2016  
Term Loan With Maturity Date 8/1/2018 [Member]
   
Debt Instrument [Line Items]    
Maturity Date Aug. 01, 2018  
Total future principal payments 530,000,000 530,000,000
Variable Interest Rate LIBOR + 1.70%  
Derivative, Fixed Interest Rate 3.74% [3]  
Swap Maturity Date Aug. 01, 2016  
Term Loan With Maturity Date 8/5/2018 [Member]
   
Debt Instrument [Line Items]    
Maturity Date Aug. 05, 2018 [6]  
Total future principal payments 355,000,000 [6] 355,000,000 [6]
Long-term Debt, Fixed Interest Rate 4.14% [3],[6]  
Debt instrument period of monthly interest-only payments end date Feb. 05, 2016  
Amortization period, (in years) 30  
Term Loan With Maturity Date 2/1/2019 [Member]
   
Debt Instrument [Line Items]    
Maturity Date Feb. 01, 2019 [7]  
Total future principal payments 155,000,000 [7] 155,000,000 [7]
Long-term Debt, Fixed Interest Rate 4.00% [3],[7]  
Debt instrument period of monthly interest-only payments end date Feb. 01, 2015  
Amortization period, (in years) 30  
Term Loan With Maturity Date 6/5/2019 [Member]
   
Debt Instrument [Line Items]    
Maturity Date Jun. 05, 2019 [8]  
Total future principal payments 285,000,000 [8] 285,000,000 [8]
Long-term Debt, Fixed Interest Rate 3.85% [3],[8]  
Debt instrument period of monthly interest-only payments end date Feb. 05, 2017  
Amortization period, (in years) 30  
Term Loan With Maturity Date 3/1/2020 [Member]
   
Debt Instrument [Line Items]    
Maturity Date Mar. 01, 2020 [9]  
Total future principal payments 349,070,000 350,000,000
Long-term Debt, Fixed Interest Rate 4.46% [10],[3]  
Debt instrument period of monthly interest-only payments end date May 01, 2016  
Amortization period, (in years) 30  
Debt instrument period of fixed interest end date Mar. 01, 2018  
Number of one-year extension options 2  
Term Loan With Maturity Date 11/2/2020 [Member]
   
Debt Instrument [Line Items]    
Maturity Date Nov. 02, 2020  
Total future principal payments 388,080,000 388,080,000
Variable Interest Rate LIBOR + 1.65%  
Derivative, Fixed Interest Rate 3.65% [3]  
Swap Maturity Date Nov. 01, 2017  
Revolving Credit Facility With Maturity Date 12/11/17 [Member]
   
Debt Instrument [Line Items]    
Maturity Date Dec. 11, 2017 [11]  
Revolving credit line 20,000,000 [11] 40,000,000 [11]
Variable Interest Rate LIBOR + 1.40% [11]  
Maximum borrowing capacity 300,000,000  
Line of credit facility, collateral 3 separate collateral pools consisting of a total of 6 properties  
Fannie Mae Loan With Interest Rate At 0.76% Over DMBS [Member]
   
Debt Instrument [Line Items]    
Variable Interest Rate DMBS + 0.76%  
Secured loan amount 75,000,000.0  
Fannie Mae Loan With Interest Rate At 0.60% Over DMBS [Member]
   
Debt Instrument [Line Items]    
Variable Interest Rate DMBS + 0.60%  
Secured loan amount $ 36,920,000.00  
outstanding principal is greater than $100,000,000 [Member] | Revolving Credit Facility With Maturity Date 12/11/17 [Member]
   
Debt Instrument [Line Items]    
Unused commitment fees 0.15%  
outstanding principal is less than $100,000,000 [Member] | Revolving Credit Facility With Maturity Date 12/11/17 [Member]
   
Debt Instrument [Line Items]    
Unused commitment fees 0.20%  
[1] As of June 30, 2014, (i) the weighted average remaining life of our outstanding term debt was 4.3 years; (ii) of the $2.97 billion of debt on which the interest rate was fixed under the terms of the loan or a swap, the weighted average remaining life was 4.5 years, the weighted average remaining period during which interest was fixed was 2.9 years, and the weighted average annual interest rate was 4.05%; and (iii) including the non-cash amortization of prepaid loan fees, the effective weighted average interest rate was 4.18%. Except as otherwise noted below, each loan is secured by a separate collateral pool consisting of one or more properties, requiring monthly payments of interest only, with the outstanding principal due upon maturity.
[2] See Note 10 for our fair value disclosures.
[3] Includes the effect of interest rate contracts as of June 30, 2014, and excludes amortization of prepaid loan fees, all shown on an actual/360-day basis.
[4] The loan has a $75.0 million tranche bearing interest at DMBS + 0.76%, and a $36.9 million tranche bearing interest at DMBS + 0.60%.
[5] The borrower is a consolidated entity in which our operating partnership owns a two-thirds interest.
[6] Interest-only until February 2016, with principal amortization thereafter based upon a thirty-year amortization schedule.
[7] Interest-only until February 2015, with principal amortization thereafter based upon a thirty-year amortization schedule.
[8] Interest only until February 2017, with principal amortization thereafter based upon a thirty-year amortization schedule.
[9] We have two one-year extension options which could extend the maturity to March 1, 2020 from March 1, 2018, subject to meeting certain conditions.
[10] nterest is fixed until March 1, 2018, and is floating thereafter, with interest-only payments until May 1, 2016, and principal amortization thereafter based upon a thirty-year amortization schedule.
[11] $300.0 million revolving credit facility secured by 3 separate collateral pools consisting of a total of 6 properties. Unused commitment fees range from 0.15% to 0.20%.