XML 77 R56.htm IDEA: XBRL DOCUMENT v3.6.0.2
Mortgages and Notes Payable (Details)
12 Months Ended
Dec. 31, 2016
USD ($)
extensions
Dec. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Jan. 27, 2017
USD ($)
Debt Instrument [Line Items]        
Mortgages and notes payable, net $ 1,948,047,000 $ 2,491,813,000    
Less-unamortized debt issuance costs (6,302,000) (7,801,000)    
Scheduled future principal payments [Abstract]        
2017 507,170,000      
2018 199,305,000      
2019 199,305,000      
2020 349,305,000      
2021 299,538,000      
Thereafter 399,726,000      
Less-unamortized debt issuance costs (6,302,000) (7,801,000)    
Mortgages and notes payable, net 1,948,047,000 2,491,813,000    
Gross book value of unencumbered real estate assets 73,000,000      
Annual repayments through principal amortization 2,400,000      
Gains/(losses) on debt extinguishment $ 0 (243,000) $ (308,000)  
Lender covenant compliance to accelerate outstanding borrowings 51.00%      
Cross-default minimum threshold $ 25,000,000      
Holders covenant compliance of bonds 25.00%      
Uncured covenant compliance default period 60 days      
Amount of funded capital expenditures reserve $ 29,141,000 16,769,000    
Maximum liquidity requirements (in years) 1 year      
Capitalized Interest [Abstract]        
Capitalized Interest $ 8,200,000 6,900,000 5,300,000  
7.50% Mortgage Loan due 2016 [Member]        
Scheduled future principal payments [Abstract]        
Early repayment of debt $ 43,600,000      
Scheduled maturity date Aug. 01, 2016      
Interest rate, basis spread 7.50%      
5.10%(4.22% effective rate) Mortgage Loan due 2017 [Member]        
Scheduled future principal payments [Abstract]        
Scheduled maturity date Nov. 01, 2017      
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 partner's interest in asset acquired (in hundredths)   77.20%    
Amount of funded capital expenditures reserve   $ 3,000,000    
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%    
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    
5.85% (5.88% effective rate) Notes due 2017 [Member]        
Scheduled future principal payments [Abstract]        
Scheduled maturity date Mar. 15, 2017      
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  
Debt issuance costs     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    
Scheduled maturity date   Jan. 01, 2019    
Interest rate, basis spread   1.75%    
Variable Rate Term Loan (2) due 2019 [Member] | London Interbank Offered Rate (LIBOR) [Member]        
Scheduled future principal payments [Abstract]        
Interest rate basis   LIBOR plus 175 basis points    
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 spread   1.10%    
Debt issuance costs   $ 1,300,000    
Variable Rate Term Loan due 2020 [Member] | London Interbank Offered Rate (LIBOR) [Member]        
Scheduled future principal payments [Abstract]        
Interest rate basis   LIBOR plus 110 basis points    
Variable Rate Term Loan due 2022 [Member]        
Scheduled future principal payments [Abstract]        
Principal amount of debt $ 150,000,000      
Scheduled maturity date Jan. 01, 2022      
Interest rate, basis spread 1.10%      
Planned expansion of existing term loan $ 50,000,000      
Latest anticipated closing date Mar. 31, 2017      
Variable Rate Term Loan due 2022 [Member] | London Interbank Offered Rate (LIBOR) [Member]        
Scheduled future principal payments [Abstract]        
Interest rate basis LIBOR plus 110 basis points      
Bridge Credit Facility due 2016 [Member]        
Scheduled future principal payments [Abstract]        
Maximum borrowing capacity on revolving credit facility   $ 350,000,000    
Amount outstanding on revolving credit facility   $ 350,000,000    
Term of debt instrument (in years)   6 months    
Interest rate, basis spread   1.10%    
Bridge Credit Facility due 2016 [Member] | London Interbank Offered Rate (LIBOR) [Member]        
Scheduled future principal payments [Abstract]        
Interest rate   LIBOR plus 110 basis points    
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      
Annual facility fee (in hundredths) 0.20%      
Amount outstanding on revolving credit facility $ 0      
Outstanding letters of credit on revolving credit facility 200,000      
Unused borrowing capacity on revolving credit facility $ 474,800,000      
Interest rate, basis spread 1.10%      
Revolving Credit Facility due 2018 [Member] | London Interbank Offered Rate (LIBOR) [Member]        
Scheduled future principal payments [Abstract]        
Interest rate LIBOR plus 110 basis points      
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%    
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%    
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%    
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  
Anticipated Fixed Rate Secured Loan [Member]        
Scheduled future principal payments [Abstract]        
Principal amount of debt $ 100,000,000      
Term of debt instrument (in years) 10 years      
Latest anticipated closing date May 01, 2017      
Secured indebtedness [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable, net [1] $ 128,204,000 $ 175,281,000    
Scheduled future principal payments [Abstract]        
Mortgages and notes payable, net [1] 128,204,000 175,281,000    
Aggregate undepreciated book value of secured real estate assets 251,900,000      
Secured indebtedness [Member] | 7.50% Mortgage Loan due 2016 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable, net [2] 0 43,852,000    
Scheduled future principal payments [Abstract]        
Mortgages and notes payable, net [2] 0 43,852,000    
Secured indebtedness [Member] | 5.10%(4.22% effective rate) Mortgage Loan due 2017 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable, net [3] 109,138,000 112,230,000    
Scheduled future principal payments [Abstract]        
Mortgages and notes payable, net [3] 109,138,000 112,230,000    
Unamortized premium 800,000 1,700,000    
Secured indebtedness [Member] | 6.11% (5.36% effective rate) Mortgage Loan due 2017 (Note A) [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable, net [4] 19,066,000 19,199,000    
Scheduled future principal payments [Abstract]        
Mortgages and notes payable, net [4] 19,066,000 19,199,000    
Unamortized premium 100,000 200,000    
Unsecured indebtedness [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable, net 1,826,145,000 2,324,333,000    
Scheduled future principal payments [Abstract]        
Mortgages and notes payable, net 1,826,145,000 2,324,333,000    
Unsecured indebtedness [Member] | 5.85% (5.88% effective rate) Notes due 2017 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable, net [5] 379,661,000 379,544,000    
Scheduled future principal payments [Abstract]        
Mortgages and notes payable, net [5] 379,661,000 379,544,000    
Unamortized discount 100,000 100,000    
Unsecured indebtedness [Member] | 7.50% Notes due 2018 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable, net 200,000,000 200,000,000    
Scheduled future principal payments [Abstract]        
Mortgages and notes payable, net 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, net [6] 298,072,000 297,639,000    
Scheduled future principal payments [Abstract]        
Mortgages and notes payable, net [6] 298,072,000 297,639,000    
Unamortized discount 1,900,000 2,400,000    
Unsecured indebtedness [Member] | 3.625% (3.752% effective rate) Notes due 2023 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable, net [7] 248,412,000 248,150,000    
Scheduled future principal payments [Abstract]        
Mortgages and notes payable, net [7] 248,412,000 248,150,000    
Unamortized discount 1,600,000 1,900,000    
Unsecured indebtedness [Member] | Variable Rate Term Loan (1) due 2019 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable, net [8] 200,000,000 200,000,000    
Scheduled future principal payments [Abstract]        
Mortgages and notes payable, net [8] $ 200,000,000 200,000,000    
Current interest rate (in hundredths) 1.82%      
Unsecured indebtedness [Member] | Variable Rate Term Loan due 2020 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable, net [9] $ 350,000,000 350,000,000    
Scheduled future principal payments [Abstract]        
Mortgages and notes payable, net [9] $ 350,000,000 350,000,000    
Current interest rate (in hundredths) 1.77%      
Unsecured indebtedness [Member] | Variable Rate Term Loan due 2022 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable, net [10] $ 150,000,000 0    
Scheduled future principal payments [Abstract]        
Mortgages and notes payable, net [10] $ 150,000,000 0    
Current interest rate (in hundredths) 1.72%      
Unsecured indebtedness [Member] | Bridge Credit Facility due 2016 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable, net [2] $ 0 350,000,000    
Scheduled future principal payments [Abstract]        
Mortgages and notes payable, net [2] 0 350,000,000    
Unsecured indebtedness [Member] | Revolving Credit Facility due 2018 [Member]        
Debt Instrument [Line Items]        
Mortgages and notes payable, net [11] 0 299,000,000    
Scheduled future principal payments [Abstract]        
Mortgages and notes payable, net [11] 0 $ 299,000,000    
Subsequent Event [Member] | Revolving Credit Facility due 2018 [Member]        
Scheduled future principal payments [Abstract]        
Amount outstanding on revolving credit facility       $ 48,800,000
Outstanding letters of credit on revolving credit facility       200,000
Unused borrowing capacity on revolving credit facility       $ 426,000,000
Forward Starting Swaps [Member]        
Scheduled future principal payments [Abstract]        
Amount of borrowings outstanding, subject to swaps $ 150,000,000      
Underlying treasury rate term (in years) 10 years      
Weighted average interest rate under derivative instruments (in hundredths) 1.90%      
[1] Our secured mortgage loans were collateralized by real estate assets with an aggregate undepreciated book value of $251.9 million at December 31, 2016. 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] This debt was repaid in 2016.
[3] Net of unamortized fair market value premium of $0.8 million and $1.7 million as of December 31, 2016 and 2015, respectively.
[4] Net of unamortized fair market value premium of $0.1 million and $0.2 million as of December 31, 2016 and 2015, respectively.
[5] Net of unamortized original issuance discount of less than $0.1 million and $0.1 million as of December 31, 2016 and 2015, respectively.
[6] Net of unamortized original issuance discount of $1.9 million and $2.4 million as of December 31, 2016 and 2015, respectively.
[7] Net of unamortized original issuance discount of $1.6 million and $1.9 million as of December 31, 2016 and 2015, respectively.
[8] The interest rate was 1.82% at December 31, 2016.
[9] 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 was 1.77% at December 31, 2016.
[10] The interest rate was 1.72% at December 31, 2016.
[11] There were no amounts outstanding on the revolving credit facility at December 31, 2016.