XML 62 R17.htm IDEA: XBRL DOCUMENT
v2.4.1.9

Debt | 3 Months Ended
--- | ---
Mar. 31, 2015
Debt Disclosure [Abstract] |
Debt | Debt Our debt consisted of the following (dollars in thousands):
| Maximum |  |  |  |  |  |  |  |
| Availability at |  | Carrying Value at |  |  |  | Scheduled Maturity
| March 31, 2015 |  | March 31, 2015 |  | December 31, 2014 |  | Stated Interest Rates as of |  | as of
|  |  |  | March 31, 2015 |  | March 31, 2015
Mortgage and Other Secured Loans: |  |  |  |  |  |  |  |  |  |  |  |
Fixed rate mortgage loans (1) |  |  | $ | 385,693 |  |  | $ | 387,139 |  |  | 3.96% - 10.65% (2) |  | 2015-2024
Variable rate secured loan |  |  | 36,668 |  |  | 36,877 |  |  | LIBOR + 2.25% (3) |  | November 2015
Total mortgage and other secured loans |  |  |  | 422,361 |  |  | 424,016 |  |  |  |  |
Revolving Credit Facility | $ | 800,000 |  |  | 164,000 |  |  | 83,000 |  |  | LIBOR + 0.975% to 1.75% (4) |  | July 2017
Term Loan Facilities | (5) |  | 520,000 |  |  | 520,000 |  |  | LIBOR + 1.10% to 2.60% (6) |  | 2015-2019
Unsecured Senior Notes |  |  |  |  |  |  |  |  |
3.600% Senior Notes (7) |  |  | 347,560 |  |  | 347,496 |  |  | 3.60% |  | May 2023
5.250% Senior Notes (8) |  |  | 245,888 |  |  | 245,797 |  |  | 5.25% |  | February 2024
3.700% Senior Notes (9) |  |  | 297,655 |  |  | 297,569 |  |  | 3.70% |  | June 2021
Unsecured notes payable |  |  | 1,583 |  |  | 1,607 |  |  | 0% (10) |  | 2026
4.25% Exchangeable Senior Notes (11) |  |  | 575 |  |  | 572 |  |  | 4.25% |  | (11)
Total debt, net |  |  |  | $ | 1,999,622 |  |  | $ | 1,920,057 |  |  |  |  |
(1) | Several of the fixed rate mortgages carry interest rates that were above or below market rates upon assumption and therefore were recorded at their fair value based on applicable effective interest rates. The carrying values of these loans reflect net unamortized premiums totaling $36,000 as of March 31, 2015 and $42,000 as of December 31, 2014.
(2) | Includes a $150.0 million nonrecourse mortgage loan in default secured by two operating properties in Northern Virginia with an aggregate estimated fair value that was less than the loan balance. This loan has an interest rate of 10.65% (including the effect of default interest). Additional disclosure regarding this loan is provided in the Management’s Discussion and Analysis of Financial Condition and Results of Operations section of this Quarterly Report on Form 10-Q. The maximum stated interest rate would be 7.87%, excluding the incremental additional interest rate associated with the default rate on the loan in default. The weighted average interest rate on our fixed rate mortgage loans was 8.11% as of March 31, 2015 (or 6.16% excluding the incremental additional interest rate associated with the default rate on the loan in default).
(3) | The interest rate on the loan outstanding was 2.42% as of March 31, 2015.
(4) | The weighted average interest rate on the Revolving Credit Facility was 1.45% as of March 31, 2015.
(5) | We have the ability to borrow an additional $330.0 million in the aggregate under these term loan facilities, provided that there is no default under the facilities and subject to the approval of the lenders.
(6) | The weighted average interest rate on these loans was 1.82% as of March 31, 2015.
(7) | The carrying value of these notes included a principal amount of $350.0 million and an unamortized discount totaling $2.4 million as of March 31, 2015 and $2.5 million as of December 31, 2014. The effective interest rate under the notes, including amortization of the issuance costs, was 3.70%.
(8) | The carrying value of these notes included a principal amount of $250.0 million and an unamortized discount totaling $4.1 million as of March 31, 2015 and $4.2 million as of December 31, 2014. The effective interest rate under the notes, including amortization of the issuance costs, was 5.49%.
(9) | The carrying value of these notes included a principal amount of $300.0 million and an unamortized discount totaling $2.3 million as of March 31, 2015 and $2.4 million as of December 31, 2014. The effective interest rate under the notes, including amortization of the issuance costs, was 3.85%.
(10) | These notes carry interest rates that were below market rates upon assumption and therefore were recorded at their fair value based on applicable effective interest rates. The carrying value of these notes reflects an unamortized discount totaling $628,000 as of March 31, 2015 and $654,000 as of December 31, 2014.
(11) | As described further in our 2014 Annual Report on Form 10-K, these notes have an exchange settlement feature that provides that the notes may, under certain circumstances, be exchangeable for cash and, at COPLP’s discretion, COPT common shares at an exchange rate (subject to adjustment) of 20.8513 shares per one thousand dollar principal amount of the notes (exchange rate is as of March 31, 2015 and is equivalent to an exchange price of $47.96 per common share). The carrying value of these notes included a principal amount of $575,000 and an unamortized discount totaling $3,000 as of December 31, 2014. The effective interest rate under the notes, including amortization of the issuance costs, was 6.05%. Because the closing price of our common shares as of March 31, 2015 and December 31, 2014 was less than the exchange price per common share applicable to these notes, the if-converted value of the notes did not exceed the principal amount. On April 20, 2015, we redeemed these notes at 100% of their principal amount.
All debt is owed by the Operating Partnership. While COPT is not directly obligated by any debt, it has guaranteed the Operating Partnership’s Revolving Credit Facility, Term Loan Facilities, Unsecured Senior Notes and 4.25% Exchangeable Senior Notes. We capitalized interest costs of $2.1 million in the three months ended March 31, 2015 and $1.6 million in the three months ended March 31, 2014. The following table sets forth information pertaining to the fair value of our debt (in thousands):
| March 31, 2015 |  | December 31, 2014
| Carrying |  | Estimated |  | Carrying |  | Estimated
| Amount |  | Fair Value |  | Amount |  | Fair Value
Fixed-rate debt |  |  |  |  |  |  |  |  |  |  |
Unsecured Senior Notes | $ | 891,103 |  |  | $ | 918,074 |  |  | $ | 890,862 |  |  | $ | 901,599 |
4.25% Exchangeable Senior Notes | 575 |  |  | 575 |  |  | 572 |  |  | 575 |
Other fixed-rate debt | 387,276 |  |  | 350,835 |  |  | 388,746 |  |  | 355,802 |
Variable-rate debt | 720,668 |  |  | 722,752 |  |  | 639,877 |  |  | 642,091 |
| $ | 1,999,622 |  |  | $ | 1,992,236 |  |  | $ | 1,920,057 |  |  | $ | 1,900,067 |

X
- Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for information about short-term and long-term debt arrangements, which includes amounts of borrowings under each line of credit, note payable, commercial paper issue, bonds indenture, debenture issue, own-share lending arrangements and any other contractual agreement to repay funds, and about the underlying arrangements, rationale for a classification as long-term, including repayment terms, interest rates, collateral provided, restrictions on use of assets and activities, whether or not in compliance with debt covenants, and other matters important to users of the financial statements, such as the effects of refinancing and noncompliance with debt covenants. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=6928386&loc=d3e21475-112644 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 02 -Paragraph 19, 20, 22 -Article 5 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02.19,20,22) -URI http://asc.fasb.org/extlink&oid=6877327&loc=d3e13212-122682 + Details
Name: | us-gaap_DebtDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration