XML 64 R16.htm IDEA: XBRL DOCUMENT v2.4.0.8
Mortgage Notes Payable:
9 Months Ended
Sep. 30, 2013
Debt Disclosure [Abstract]  
Mortgage Notes Payable:
Mortgage Notes Payable:
Mortgage notes payable at September 30, 2013 and December 31, 2012 consist of the following:
 
 
Carrying Amount of Mortgage Notes(1)
 
 
 
 
 
 
 
 
September 30, 2013
 
December 31, 2012
 
 
 
 
 
 
Property Pledged as Collateral
 
Related Party
 
Other
 
Related Party
 
Other
 
Effective Interest
Rate(2)
 
Monthly
Debt
Service(3)
 
Maturity
Date(4)
Arrowhead Towne Center
 
$

 
$
237,832

 
$

 
$
243,176

 
2.76
%
 
$
1,131

 
2018

Camelback Colonnade(5)
 

 
49,416

 

 

 
2.16
%
 
178

 
2015

Chandler Fashion Center(6)
 

 
200,000

 

 
200,000

 
3.77
%
 
625

 
2019

Chesterfield Towne Center
 

 
110,000

 

 
110,000

 
4.80
%
 
573

 
2022

Danbury Fair Mall
 
117,810

 
117,809

 
119,823

 
119,823

 
5.53
%
 
1,538

 
2020

Deptford Mall
 

 
202,556

 

 
205,000

 
3.76
%
 
947

 
2023

Deptford Mall
 

 
14,616

 

 
14,800

 
6.46
%
 
101

 
2016

Eastland Mall
 

 
168,000

 

 
168,000

 
5.79
%
 
811

 
2016

Fashion Outlets of Chicago(7)
 

 
81,472

 

 
9,165

 
2.98
%
 
182

 
2017

Fashion Outlets of Niagara Falls USA
 

 
124,682

 

 
126,584

 
4.89
%
 
727

 
2020

Fiesta Mall(8)
 

 

 

 
84,000

 

 

 

Flagstaff Mall
 

 
37,000

 

 
37,000

 
5.03
%
 
151

 
2015

FlatIron Crossing(9)
 

 

 

 
173,561

 

 

 

Freehold Raceway Mall(6)
 

 
232,900

 

 
232,900

 
4.20
%
 
805

 
2018

Fresno Fashion Fair
 
79,701

 
79,701

 
80,601

 
80,602

 
6.76
%
 
1,104

 
2015

Great Northern Mall
 

 
35,719

 

 
36,395

 
5.19
%
 
234

 
2013

Green Acres Mall(10)
 

 
321,407

 

 

 
3.61
%
 
1,447

 
2021

Kings Plaza Shopping Center(11)
 

 
492,954

 

 
354,000

 
3.67
%
 
2,229

 
2019

Northgate Mall(12)
 

 
64,000

 

 
64,000

 
3.06
%
 
130

 
2017

Oaks, The
 

 
215,224

 

 
218,119

 
4.14
%
 
1,064

 
2022

Pacific View
 

 
136,478

 

 
138,367

 
4.08
%
 
668

 
2022

Paradise Valley Mall(13)
 

 

 

 
81,000

 

 

 

Promenade at Casa Grande(14)
 

 
64,226

 

 
73,700

 
5.21
%
 
245

 
2013

Salisbury, Centre at
 

 
115,000

 

 
115,000

 
5.83
%
 
555

 
2016

Santa Monica Place
 

 
236,701

 

 
240,000

 
2.99
%
 
1,004

 
2018

SanTan Village Regional Center(15)
 

 
137,321

 

 
138,087

 
3.14
%
 
589

 
2019

South Plains Mall
 

 
100,221

 

 
101,340

 
6.58
%
 
648

 
2015

South Towne Center(16)
 

 

 

 
85,247

 

 

 

Towne Mall
 

 
23,092

 

 
23,369

 
4.48
%
 
117

 
2022

Tucson La Encantada
 
73,204

 

 
74,185

 

 
4.23
%
 
368

 
2022

Twenty Ninth Street(17)
 

 
107,000

 

 
107,000

 
3.02
%
 
251

 
2016

Valley Mall
 

 
42,345

 

 
42,891

 
5.85
%
 
280

 
2016

Valley River Center
 

 
120,000

 

 
120,000

 
5.59
%
 
558

 
2016

Victor Valley, Mall of(18)
 

 
90,000

 

 
90,000

 
2.74
%
 
183

 
2014

Vintage Faire Mall(16)
 

 
99,431

 

 
135,000

 
5.81
%
 
586

 
2015

Westside Pavilion
 

 
152,797

 

 
154,608

 
4.49
%
 
783

 
2022

Wilton Mall(19)
 

 

 

 
40,000

 

 

 

 
 
$
270,715

 
$
4,209,900

 
$
274,609

 
$
4,162,734

 
 

 
 

 
 


(1)
The mortgage notes payable balances include the unamortized debt premiums (discounts). Debt premiums (discounts) represent the excess (deficiency) of the fair value of debt over (under) the principal value of debt assumed in various acquisitions and are amortized to interest expense over the remaining term of the related debt in a manner that approximates the effective interest method.
Debt premiums (discounts) consist of the following:
Property Pledged as Collateral
September 30,
2013
 
December 31,
2012
Arrowhead Towne Center
$
15,411

 
$
17,716

Camelback Colonnade
2,416

 

Deptford Mall
(15
)
 
(19
)
Fashion Outlets of Niagara Falls USA
6,574

 
7,270

FlatIron Crossing

 
5,232

Great Northern Mall
(5
)
 
(28
)
Valley Mall
(241
)
 
(307
)
 
$
24,140

 
$
29,864


(2)
The interest rate disclosed represents the effective interest rate, including the debt premiums (discounts) and deferred finance costs.
(3)
The monthly debt service represents the payment of principal and interest.
(4)
The maturity date assumes that all extension options are fully exercised and that the Company does not opt to refinance the debt prior to these dates. These extension options are at the Company's discretion, subject to certain conditions, which the Company believes will be met.
(5)
On September 17, 2013, the Company obtained control of the consolidated joint venture as a result of the Camelback Colonnade Restructuring (See Note 14Acquisitions). The loan on the property bears interest at an effective rate of 2.16% and matures on October 12, 2015.
(6)
A 49.9% interest in the loan has been assumed by a third party in connection with a co-venture arrangement (See Note 11Co-Venture Arrangement).
(7)
The construction loan on the property allows for borrowings up to $140,000, bears interest at LIBOR plus 2.50% and matures on March 5, 2017, including extension options. At September 30, 2013 and December 31, 2012, the total interest rate was 2.98% and 3.00%, respectively.
(8)
On September 30, 2013, the Company conveyed the property to the lender by a deed-in-lieu of foreclosure. As a result, the Company has been discharged from this non-recourse loan (See Note 15Discontinued Operations).
(9)
On June 4, 2013, the loan was paid off in full, which resulted in a gain of $2,791 on the early extinguishment of debt.
(10)
On January 24, 2013, in connection with the Company's acquisition of Green Acres Mall (See Note 14Acquisitions), the Company placed a new loan on the property that allowed for borrowings of up to $325,000, bears interest at an effective interest rate of 3.61% and matures on February 3, 2021. Concurrent with the acquisition, the Company borrowed $100,000 on the loan. On January 31, 2013, the Company exercised its option to borrow an additional $225,000 on the loan.
(11)
On January 3, 2013, the Company exercised its option to borrow an additional $146,000 on the loan.
(12)
The loan bears interest at LIBOR plus 2.25% and matures on March 1, 2017. At September 30, 2013 and December 31, 2012, the total interest rate was 3.06% and 3.09%, respectively.
(13)
On August 26, 2013, the loan was paid off in full.
(14)
The loan bears interest at LIBOR plus 4.0% with a LIBOR rate floor of 0.50% and matures on December 30, 2013. At September 30, 2013 and December 31, 2012, the total interest rate was 5.21%.
(15)
On May 30, 2013, the consolidated joint venture replaced the existing loan on the property with a new $138,000 loan that bears interest at 3.14% and matures on June 1, 2019.
(16)
On April 30, 2013, the existing loan on Vintage Faire Mall was paid off in full, resulting in a loss of $853 on the early extinguishment of debt. Concurrently, the loan on South Towne Center was assumed by Vintage Faire Mall. An additional $15,200 loan was added to the assumed loan that bears interest at 2.50% and matures on November 5, 2015.
(17)
The loan bears interest at LIBOR plus 2.63% and matures on January 18, 2016. At September 30, 2013 and December 31, 2012, the total interest rate was 3.02% and 3.04%, respectively.
(18)
The loan bears interest at LIBOR plus 2.25% and matures on November 6, 2014. At September 30, 2013 and December 31, 2012, the total interest rate was 2.74% and 2.12%, respectively.
(19)
On August 1, 2013, the loan was paid off in full.
Most of the mortgage loan agreements contain a prepayment penalty provision for the early extinguishment of the debt.
Most of the Company's mortgage notes payable are secured by the properties on which they are placed and are non-recourse to the Company. As of September 30, 2013 and December 31, 2012, a total of $205,555 and $213,466, respectively, of the mortgage notes payable could become recourse to the Company. The Company had indemnity agreements from consolidated joint venture partners for $21,263 and $28,208 of the guaranteed amounts at September 30, 2013 and December 31, 2012, respectively.
The Company expects that all loan maturities during the next twelve months will be refinanced, restructured, extended and/or paid-off from the Company's line of credit or with cash on hand.
Total interest expense capitalized was $2,887 and $2,984 during the three months ended September 30, 2013 and 2012, respectively, and $8,227 and $7,899 during the nine months ended September 30, 2013 and 2012, respectively.
Related party mortgage notes payable are amounts due to affiliates of NML. See Note 17Related Party Transactions for interest expense associated with loans from NML.
The fair value of mortgage notes payable at September 30, 2013 and December 31, 2012 was $4,558,549 and $4,567,658, respectively, based on current interest rates for comparable loans. The method for computing fair value (Level 2 measurement) was determined using a present value model and an interest rate that included a credit value adjustment based on the estimated value of the property that serves as collateral for the underlying debt.