XML 51 R14.htm IDEA: XBRL DOCUMENT v2.4.1.9
Debt
3 Months Ended
Mar. 31, 2015
Debt Disclosure [Abstract]  
Debt
Debt
 
The Company does not have indebtedness as debt is incurred by the Operating Partnership.  The Company guarantees the Operating Partnership’s unsecured debt including the revolving credit facilities for the full term of such debt.

In March 2015, in connection with the purchase of a controlling interest in The Huxley and The Dylan, the Operating Partnership now consolidates the related entities. The Operating Partnership assumed mortgage loans with a principal balance of $114.4 million outstanding, with a remaining term to maturity of thirty-two years with a variable interest rate based on the Municipal Market Data rate plus 345 basis points.

Debt consists of the following (in thousands):
 
March 31, 2015
 
December 31, 2014
 
Weighted Average
Maturity
In Years
Bonds private placement - fixed rate
$
465,000

 
$
465,000

 
4.0
Term loan - variable rate
225,000

 
225,000

 
1.6
Unsecured Bonds - fixed rate
2,423,216

 
1,927,482

 
7.5
Unsecured debt (1)
3,113,216

 
2,617,482

 
 
Lines of credit

 
246,391

 

Mortgage notes payable (2)
$
2,322,837

 
$
2,246,255

 
6.6
Total debt
$
5,436,053

 
$
5,110,128

 
 
Weighted average interest rate on fixed rate unsecured bonds
3.6
%
 
3.6
%
 
 
Weighted average interest rate on variable rate term loan
2.4
%
 
2.4
%
 
 
Weighted average interest rate on lines of credit
%
 
1.8
%
 
 
Weighted average interest rate on mortgage notes payable
4.5
%
 
4.6
%
 
 
(1) Includes unamortized premium of $23.2 million and $27.5 million as of March 31, 2015 and December 31, 2014, respectively.
(2) Includes unamortized premium of $78.2 million and $83.8 million as of March 31, 2015 and December 31, 2014, respectively.

The aggregate scheduled principal payments of the Company’s outstanding debt as of March 31, 2015 are as follows (excluding lines of credit):
Remaining in 2015
$
74,177

2016
391,519

2017
564,178

2018
320,621

2019
641,393

Thereafter
3,342,728

 
$
5,334,616