XML 65 R36.htm IDEA: XBRL DOCUMENT v2.4.0.6
MORTGAGES, NOTES AND LOANS PAYABLE (Tables)
12 Months Ended
Dec. 31, 2012
MORTGAGES, NOTES AND LOANS PAYABLE.  
Schedule of mortgages, notes and loans payable by property

 

 
   
   
   
  December 31,  
 
   
  Interest
Rate
  Maximum
Facility
Amount
 
 
  Maturity (a)   2012   2011  
 
   
   
   
  (In thousands)
 

110 N. Wacker (b)

    October 2019     5.21 %       $ 29,000   $ 29,000  

70 Columbia Corporate Center

    August 2017     4.25 %         16,037     —    

Other Financing Arrangements

    July 2015     —             612     —    

Bridgeland

                               

Land Loan (c)

    June 2022     5.50 %         18,066     —    

Development Loan (d)

    June 2015     5.00 % $ 30,000     —       —    

Various mortgage notes (e)

    —       —             —       20,604  
                             

Bridgeland Total

                      18,066     20,604  
                             

Special Improvement District bonds

                               

Summerlin South – S108

    December 2016     5.95 %         1,067     1,302  

Summerlin South – S124

    December 2019     5.95 %         324     378  

Summerlin South – S128

    December 2020     7.30 %         787     862  

Summerlin South – S128C

    December 2030     6.05 %         5,739     5,956  

Summerlin South – S132

    December 2020     6.00 %         4,822     5,378  

Summerlin South – S151

    June 2025     6.00 %         10,501     12,293  

Summerlin West – S808

    April 2021     5.71 %         —       682  

Summerlin West – S809

    April 2023     6.65 %         —       1,000  

Summerlin West – S810

    April 2031     7.13 %         22,185     22,770  

The Shops at Summerlin Centre – S128

    December 2030     6.05 %         3,701     3,829  

The Shops at Summerlin Centre – S108

    December 2016     5.95 %         586     713  

SID Payable to Nevada Cancer Institute

    December 2019     5.95 %         —       50  
                             

Special Improvement District bonds Total

                      49,712     55,213  
                             

The Woodlands

                               

Master Credit Facility (f)

    March 2015     5.00 % $ 270,000     176,704     183,000  

Resort and Conference Center (g)

    October 2013     6.00 %         36,100     36,100  

2201 Lake Woodlands Drive

    November 2016     5.25 %         —       4,803  

Weiner Tract

    January 2013     6.25 %         —       1,479  

Land in Montgomery Co.

    December 2012     6.00 %         —       649  

Land in Harris Co.

    January 2013     6.00 %         —       381  

Capital lease obligation

    —       2.84 %         41     147  

CVS

    upon sale     3.25 %         —       101  

4 Waterway Square

    December 2023     4.88 %         40,140     41,000  

9303 New Trails

    December 2023     4.88 %         13,706     14,000  

3 Waterway Square (h)

    January 2017     2.86 % $ 43,295     9,150     —    

Hughes Landing (h)

    November 2017     2.86 % $ 38,000     10     —    

20/25 Waterway

    May 2022     4.79 %         14,450     —    

Millennium Waterway Apartments (i)

    June 2022     3.75 %         55,584     —    
                             

The Woodlands Total

                      345,885     281,660  
                             

Ward Centers (j)

    September 2016     3.39 % $ 250,000     229,000     220,000  
                             

 

                    $ 688,312   $ 606,477  
                             

(a)
Maturity date includes any extension option periods which are within our control.
(b)
Loan has a stated interest rate of one-month LIBOR + 2.25%. The $29.0 million outstanding principal balance is swapped to a 5.21% fixed rate through maturity.
(c)
Loan is for ten year term. First five years interest is fixed at 5.50% and for second five years interest rate is floating based on three-month LIBOR +2.75%.
(d)
Revolving development loan provides for a maximum of $30.0 million outstanding balance at any time with all draws not to exceed $140.0 million. The loan bears interest at three-month LIBOR + 3.25% and has a 5.00% minimum rate.
(e)
The loan was refinanced during the second quarter of 2012.
(f)
Loan bears interest at one-month LIBOR + 4.00% and has a 5.00% minimum rate.
(g)
The loan was fully repaid on February 8, 2013 from the proceeds of a $95.0 million non-recourse construction financing to redevelop the property.
(h)
Loan bears interest at one-month LIBOR + 2.65%.
(i)
Loan payments are interest only until June 2017, then monthly principal and interest payment of $257,418 with unpaid balance due at maturity.
(j)
Loan has a stated interest rate of one-month LIBOR + 2.50%. $143.0 million of the outstanding principal balance is swapped to a 3.80% fixed rate through maturity.
Summary of mortgages, notes and loans payable

 

 
  December 31,  
 
  2012   2011  
 
  (In thousands)
 

Fixed-rate debt:

             

Collateralized mortgages, notes and loans payable

  $ 158,636   $ 83,164  

Special Improvement District bonds

    49,712     55,213  

Variable-rate debt:

             

Collateralized mortgages, notes and loans payable

    479,964     468,100  
           

Total mortgages, notes and loans payable

  $ 688,312   $ 606,477  
           
Summary of contractual obligations relating to the entity's long-term debt

 

 
  Mortgages, notes
and loans payable
principal payments
 
 
  (In thousands)
 

2013

  $ 28,722 (a)

2014

    34,976  

2015

    129,170  

2016

    238,244  

2017

    35,054  

Subsequent/Other

    222,146  
       

Total

  $ 688,312  
       

(a)
Reclassified $36.1 million of The Woodlands Resort and Conference Center debt due in 2013 that was refinanced on February 8, 2013 with a new maturity date of 2016.