XML 31 R29.htm IDEA: XBRL DOCUMENT v2.4.0.8
MORTGAGES, NOTES AND LOANS PAYABLE (Tables)
6 Months Ended
Jun. 30, 2014
MORTGAGES, NOTES AND LOANS PAYABLE  
Summary of mortgages, notes and loans payable

 

 

 

 

June 30,

 

December 31,

 

 

 

2014

 

2013

 

 

 

(In thousands)

 

Fixed-rate debt:

 

 

 

 

 

Collateralized mortgages, notes and loans payable

 

$

952,491

 

$

971,786

 

Special Improvement District bonds

 

26,585

 

33,100

 

Variable-rate debt:

 

 

 

 

 

Collateralized mortgages, notes and loans payable (a)

 

660,057

 

509,737

 

Total mortgages, notes and loans payable

 

$

1,639,133

 

$

1,514,623

 

 

(a) As more fully described below, $172.0 million of variable-rate debt has been swapped to a fixed rate for the term of the related debt.

Schedule of mortgages, notes and loans payable by property

 

 

 

 

 

 

 

 

Maximum

 

Carrying Value

 

 

 

 

 

Interest

 

Facility

 

June 30,

 

December 31,

 

$ In thousands

 

Maturity (a)

 

Rate

 

Amount

 

2014

 

2013

 

Master Planned Communities

 

 

 

 

 

 

 

 

 

 

 

Bridgeland Land Loan

 

June 2022

 

5.50

%

 

 

$

15,874

 

$

18,066

 

Bridgeland Development Loan

 

June 2015

 

5.00

%(d)

$

30,000

 

16,447

 

 

Summerlin South SID Bonds - S108

 

December 2016

 

5.95

%

 

 

696

 

823

 

Summerlin South SID Bonds - S124

 

December 2019

 

5.95

%

 

 

263

 

285

 

Summerlin South SID Bonds - S128

 

December 2020

 

7.30

%

 

 

665

 

707

 

Summerlin South SID Bonds - S128C

 

December 2030

 

6.05

%

 

 

5,392

 

5,511

 

Summerlin South SID Bonds - S132

 

December 2020

 

6.00

%

 

 

3,272

 

3,962

 

Summerlin West SID Bonds - S808/S810

 

April 2031

 

7.13

%

 

 

5,982

 

11,168

 

Summerlin South SID Bonds - S151

 

June 2025

 

6.00

%

 

 

6,421

 

6,623

 

The Woodlands Master Credit Facility

 

August 2018

 

2.90

%(d)

250,000

 

176,663

 

176,663

 

Master Planned Communities Total

 

 

 

 

 

 

 

231,675

 

223,808

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Assets

 

 

 

 

 

 

 

 

 

 

 

70 Columbia Corporate Center (b)

 

July 2019

 

2.40

%(d)

 

 

20,000

 

16,287

 

Columbia Regional Building

 

March 2018

 

2.15

%(d)

23,008

 

18,037

 

9,207

 

One Hughes Landing

 

November 2017

 

2.80

%(d)

38,000

 

32,884

 

19,128

 

Millennium Waterway Apartments

 

June 2022

 

3.75

%

 

 

55,584

 

55,584

 

110 N. Wacker (c)

 

October 2019

 

5.21

%(d)

 

 

29,000

 

29,000

 

9303 New Trails

 

December 2023

 

4.88

%

 

 

13,238

 

13,398

 

Outlet Collection at Riverwalk

 

October 2018

 

2.90

%(d)

64,400

 

35,555

 

 

The Woodlands Resort & Conference Center

 

February 2019

 

3.65

%(d)

95,000

 

54,222

 

36,100

 

Victoria Ward

 

September 2016

 

3.35

%(d)

250,000

 

238,716

 

238,716

 

20/25 Waterway Avenue

 

May 2022

 

4.79

%

 

 

14,434

 

14,450

 

3 Waterway Square

 

August 2028

 

3.94

%

 

 

52,000

 

52,000

 

4 Waterway Square

 

December 2023

 

4.88

%

 

 

38,768

 

39,237

 

Capital lease obligations

 

Various

 

3.60

%

 

 

168

 

205

 

Operating Assets Total

 

 

 

 

 

 

 

602,606

 

523,312

 

 

 

 

 

 

 

 

 

 

 

 

 

Strategic Developments

 

 

 

 

 

 

 

 

 

 

 

Downtown Summerlin SID Bonds - S108

 

December 2016

 

5.95

%

 

 

388

 

452

 

Downtown Summerlin SID Bonds - S128

 

December 2030

 

6.05

%

 

 

3,506

 

3,569

 

ExxonMobil

 

June 2019

 

2.05

%(d)

143,000

 

7,512

 

 

Two Hughes Landing

 

September 2018

 

2.80

%(d)

41,230

 

16,937

 

10

 

Hughes Landing Retail

 

December 2018

 

2.10

%(d)

36,575

 

11,145

 

913

 

One Lake’s Edge

 

November 2018

 

2.65

%(d)

73,525

 

2,939

 

 

Strategic Developments Total

 

 

 

 

 

 

 

42,427

 

4,944

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Corporate Financing Arrangements

 

Various

 

3.00

%

22,700

 

20,620

 

21,309

 

Senior Notes

 

October 2021

 

6.88

%

 

 

750,000

 

750,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Unamortized underwriting fees

 

 

 

 

 

 

 

(8,195

)

(8,750

)

 

 

 

 

 

 

 

 

$

1,639,133

 

$

1,514,623

 

 

(a)      Maturity date includes any extension periods which can be exercised at our option.

(b)      The note we assumed on August 15, 2012 was fully paid with cash on hand on April 15, 2014. On June 30, 2014, we entered into a new loan agreement for $20.0 million at one-month LIBOR plus 2.25%.

(c)      The $29.0 million outstanding principal balance is swapped to a 5.21% fixed rate through maturity.

(d)      The interest rate presented is based on the one or three month LIBOR rate at June 30, 2014.