XML 80 R56.htm IDEA: XBRL DOCUMENT v3.3.1.900
Mortgages and Notes Payable (Details)
12 Months Ended
Dec. 31, 2015
USD ($)
extensions
Dec. 31, 2014
USD ($)
Dec. 31, 2013
USD ($)
loans
Jan. 29, 2016
USD ($)
Debt Instrument [Line Items]        
Mortgages and notes payable $ 2,499,614,000 $ 2,071,389,000    
Scheduled future principal payments [Abstract]        
2016 396,090,000      
2017 507,345,000      
2018 498,305,000      
2019 199,305,000      
2020 349,305,000      
Thereafter 549,264,000      
Total scheduled future principal payments 2,499,614,000 2,071,389,000    
Gross book value of unencumbered real estate assets 293,000,000      
Annual repayments through principal amortization 4,900,000      
Gains/(losses) on debt extinguishment $ (243,000) (308,000) $ (199,000)  
Lender covenant compliance to accelerate outstanding borrowings 51.00%      
Holders covenant compliance of bonds 25.00%      
Uncured covenant compliance default period 60 days      
Amount of funded capital expenditures reserve $ 16,769,000 14,595,000    
Capitalized Interest [Abstract]        
Capitalized Interest 6,900,000 5,300,000 2,700,000  
5.17% (6.43% effective rate) Mortage Loan due 2015 [Member]        
Scheduled future principal payments [Abstract]        
Early repayment of debt $ 39,400,000      
Scheduled maturity date Nov. 01, 2015      
Interest rate, basis spread 6.43%      
6.88% Mortgage Loan due 2016 [Member]        
Scheduled future principal payments [Abstract]        
Early repayment of debt $ 106,000,000      
Scheduled maturity date Jan. 01, 2016      
Interest rate, basis spread 6.88%      
6.11% (5.36% effective rate) Mortgage Loan due 2017 (Note A) [Member]        
Scheduled future principal payments [Abstract]        
Principal amount of debt $ 18,000,000      
Scheduled maturity date Jul. 06, 2017      
Interest rate, basis spread 5.36%      
Percentage of equity interest acquired in affiliate (in hundredths) 77.20%      
Amount of funded capital expenditures reserve $ 3,000,000      
Mortgage prepayment date Oct. 06, 2016      
Fair value of debt assumed from the acquisition $ 18,300,000      
6.11% (8.60% effective rate) Mortgage Loan due 2017 (Note B) [Member]        
Scheduled future principal payments [Abstract]        
Principal amount of debt $ 10,200,000.0      
Scheduled maturity date Jul. 06, 2017      
Interest rate, basis spread 8.60%      
Mortgage prepayment date Oct. 06, 2016      
Percentage of excess funds after waterfall payments (in hundredths) 50.00%      
Stated return on funds deposited in escrow (in hundredths) 10.00%      
Fair value of debt assumed from the acquisition $ 1,000,000      
8.15% (7.65% effective rate) Mortgage Loans due 2016 [Member]        
Scheduled future principal payments [Abstract]        
Early repayment of debt $ 5,900,000      
Scheduled maturity date Feb. 01, 2016      
Interest rate, basis spread 7.65%      
3.20% (3.363% effective rate) Notes due 2021 [Member]        
Scheduled future principal payments [Abstract]        
Principal amount of debt   $ 300,000,000    
Scheduled maturity date   Jun. 15, 2021    
Interest rate, basis spread   3.20%    
Current interest rate (in hundredths)   3.363%    
Purchase price of debt (in hundredths)   98.983%    
Original issuance discount   $ 3,100,000    
Deferred financing fees   2,400,000    
Variable Rate Term Loan (2) due 2019 [Member]        
Scheduled future principal payments [Abstract]        
Principal amount of debt $ 225,000,000      
Term of debt instrument (in years) 7 years      
Interest rate basis LIBOR plus 175 basis points      
Interest rate, basis spread 1.75%      
Bridge Credit Facility due 2016 [Member]        
Scheduled future principal payments [Abstract]        
Maximum borrowing capacity on revolving credit facility $ 350,000,000      
Maturity date on revolving credit facility Mar. 28, 2016      
Term of optional extensions 6 months      
Interest rate LIBOR plus 110 basis points      
Amount outstanding on revolving credit facility $ 350,000,000      
Term of debt instrument (in years) 6 months      
Interest rate, basis spread 1.10%      
Revolving Credit Facility due 2018 [Member]        
Scheduled future principal payments [Abstract]        
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 | 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 $ 299,000,000      
Outstanding letters of credit on revolving credit facility 200,000      
Unused borrowing capacity on revolving credit facility $ 175,800,000      
Interest rate, basis spread 1.10%      
Variable Rate Term Loan due 2020 [Member]        
Scheduled future principal payments [Abstract]        
Principal amount of debt $ 350,000,000      
Scheduled maturity date Jun. 01, 2020      
Interest rate basis LIBOR plus 110 basis points      
Interest rate, basis spread 1.10%      
Deferred financing fees $ 1,300,000      
3.50% (3.34% effective rate) Mortgage Loan due 2015 [Member]        
Scheduled future principal payments [Abstract]        
Early repayment of debt   $ 36,900,000    
Scheduled maturity date   Apr. 01, 2015    
Interest rate, basis spread   3.34%    
Gains/(losses) on debt extinguishment   $ (300,000)    
5.21% (3.11% effective rate) Mortgage Loan due 2014 [Member]        
Scheduled future principal payments [Abstract]        
Early repayment of debt   $ 123,700,000    
Scheduled maturity date   Jul. 01, 2014    
Interest rate, basis spread   3.11%    
5.94% (3.32% effective rate) Mortgage Loan due 2014 [Member]        
Scheduled future principal payments [Abstract]        
Early repayment of debt   $ 7,200,000    
Scheduled maturity date   Aug. 01, 2014    
Interest rate, basis spread   3.32%    
Gains/(losses) on debt extinguishment   $ 100,000    
5.45% (5.12% effective rate) Mortgage Loan due 2014 [Member]        
Scheduled future principal payments [Abstract]        
Principal amount of debt     $ 67,500,000  
Scheduled maturity date     Jan. 01, 2014  
Interest rate, basis spread     5.12%  
5.68% and 6.48% Mortgage Loans Due 2013 [Member]        
Scheduled future principal payments [Abstract]        
Early repayment of debt     $ 114,700,000  
Number of debt instruments repaid | loans     2  
Scheduled maturity date     Dec. 01, 2013  
Interest rate, basis spread     5.75%  
Gains/(losses) on debt extinguishment     $ (100,000)  
Consolidated Affiliate 5.74% to 5.89% Mortgage Loans Due 2014 [Member]        
Scheduled future principal payments [Abstract]        
Early repayment of debt     $ 32,300,000  
Number of debt instruments repaid | loans     4  
Scheduled maturity date     Jan. 01, 2014  
Interest rate, basis spread     5.79%  
Variable Rate Term Loan due 2016 [Member]        
Scheduled future principal payments [Abstract]        
Early repayment of debt     $ 35,000,000.0  
Principal amount of debt     $ 200,000,000  
Scheduled maturity date     Feb. 01, 2016  
Gains/(losses) on debt extinguishment     $ (200,000)  
Secured indebtedness [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable [1] 175,281,000 312,868,000    
Scheduled future principal payments [Abstract]        
Total scheduled future principal payments [1] 175,281,000 312,868,000    
Aggregate undepreciated book value of secured real estate assets 314,200,000      
Secured indebtedness [Member] | 5.17% (6.43% effective rate) Mortage Loan due 2015 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable [2] 0 39,324,000    
Scheduled future principal payments [Abstract]        
Total scheduled future principal payments [2] 0 39,324,000    
Unamortized discount   400,000    
Secured indebtedness [Member] | 6.88% Mortgage Loan due 2016 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable [3] 0 107,556,000    
Scheduled future principal payments [Abstract]        
Total scheduled future principal payments [3] 0 107,556,000    
Secured indebtedness [Member] | 7.50% Mortgage Loan due 2016 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable 43,852,000 44,501,000    
Scheduled future principal payments [Abstract]        
Total scheduled future principal payments 43,852,000 44,501,000    
Secured indebtedness [Member] | 5.10%(4.22% effective rate) Mortgage Loan due 2017 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable [4] 112,230,000 115,229,000    
Scheduled future principal payments [Abstract]        
Total scheduled future principal payments [4] 112,230,000 115,229,000    
Unamortized premium 1,700,000 2,700,000    
Secured indebtedness [Member] | 6.11% (5.36% effective rate) Mortgage Loan due 2017 (Note A) [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable [5] 19,199,000 0    
Scheduled future principal payments [Abstract]        
Total scheduled future principal payments [5] 19,199,000 0    
Unamortized premium 200,000      
Secured indebtedness [Member] | 8.15% (7.65% effective rate) Mortgage Loans due 2016 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable [6] 0 6,258,000    
Scheduled future principal payments [Abstract]        
Total scheduled future principal payments [6] 0 6,258,000    
Unamortized premium   100,000    
Unsecured indebtedness [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable 2,324,333,000 1,758,521,000    
Scheduled future principal payments [Abstract]        
Total scheduled future principal payments 2,324,333,000 1,758,521,000    
Unsecured indebtedness [Member] | 5.85% (5.88% effective rate) Notes due 2017 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable [7] 379,544,000 379,427,000    
Scheduled future principal payments [Abstract]        
Total scheduled future principal payments [7] 379,544,000 379,427,000    
Unamortized discount 100,000 300,000    
Unsecured indebtedness [Member] | 7.50% Notes due 2018 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable 200,000,000 200,000,000    
Scheduled future principal payments [Abstract]        
Total scheduled future principal payments 200,000,000 200,000,000    
Unsecured indebtedness [Member] | 3.20% (3.363% effective rate) Notes due 2021 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable [8] 297,639,000 297,207,000    
Scheduled future principal payments [Abstract]        
Total scheduled future principal payments [8] 297,639,000 297,207,000    
Unamortized discount 2,400,000 2,800,000    
Unsecured indebtedness [Member] | 3.625% (3.752% effective rate) Notes due 2023 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable [9] 248,150,000 247,887,000    
Scheduled future principal payments [Abstract]        
Total scheduled future principal payments [9] 248,150,000 247,887,000    
Unamortized discount 1,900,000 2,100,000    
Unsecured indebtedness [Member] | Variable Rate Term Loan (1) due 2019 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable [10] 200,000,000 200,000,000    
Scheduled future principal payments [Abstract]        
Total scheduled future principal payments [10] $ 200,000,000 200,000,000    
Current interest rate (in hundredths) 1.44%      
Unsecured indebtedness [Member] | Variable Rate Term Loan (2) due 2019 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable [11]   225,000,000    
Scheduled future principal payments [Abstract]        
Total scheduled future principal payments [11]   225,000,000    
Unsecured indebtedness [Member] | Bridge Credit Facility due 2016 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable [12] $ 350,000,000 0    
Scheduled future principal payments [Abstract]        
Total scheduled future principal payments [12] $ 350,000,000 0    
Current interest rate (in hundredths) 1.49%      
Unsecured indebtedness [Member] | Revolving Credit Facility due 2018 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable [13] $ 299,000,000 209,000,000    
Scheduled future principal payments [Abstract]        
Total scheduled future principal payments [13] $ 299,000,000 $ 209,000,000    
Current interest rate (in hundredths) 1.45%      
Unsecured indebtedness [Member] | Variable Rate Term Loan due 2020 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable [11] $ 350,000,000      
Scheduled future principal payments [Abstract]        
Total scheduled future principal payments [11] $ 350,000,000      
Current interest rate (in hundredths) 1.41%      
Subsequent Event [Member] | Revolving Credit Facility due 2018 [Member]        
Scheduled future principal payments [Abstract]        
Amount outstanding on revolving credit facility       $ 313,700,000
Outstanding letters of credit on revolving credit facility       200,000
Unused borrowing capacity on revolving credit facility       $ 161,100,000
[1] Our secured mortgage loans were collateralized by real estate assets with an aggregate undepreciated book value of $314.2 million at December 31, 2015. 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 value discount of $0.4 million as of December 31, 2014. This debt was repaid in 2015.
[3] This debt was repaid in 2015.
[4] Net of unamortized fair market value premium of $1.7 million and $2.7 million as of December 31, 2015 and 2014, respectively.
[5] Net of unamortized fair market value premium of $0.2 million as of December 31, 2015.
[6] Net of unamortized fair market value premium of $0.1 million as of December 31, 2014. This debt was repaid in 2015.
[7] Net of unamortized original issuance discount of $0.1 million and $0.3 million as of December 31, 2015 and 2014, respectively.
[8] Net of unamortized original issuance discount of $2.4 million and $2.8 million as of December 31, 2015 and 2014, respectively.
[9] Net of unamortized original issuance discount of $1.9 million and $2.1 million as of December 31, 2015 and 2014, respectively.
[10] The interest rate is 1.44% at December 31, 2015.
[11] As more fully described in Note 7, we entered into floating-to-fixed interest rate swaps that effectively fix LIBOR for the original $225.0 million portion of this loan. Accordingly, the equivalent fixed rate of this amount is 2.78%. The interest rate on the remaining $125.0 million is 1.41% at December 31, 2015.
[12] The interest rate is 1.49% at December 31, 2015.
[13] The interest rate is 1.45% at December 31, 2015.