XML 71 R31.htm IDEA: XBRL DOCUMENT v3.21.2
Debt Facilities (Tables)
6 Months Ended
Jun. 30, 2021
Debt Disclosure [Abstract]  
Summary of debt
As of June 30, 2021 and December 31, 2020, our mortgage and loans payable consisted of the following (in thousands):
June 30,
2021
December 31, 2020
Term loans$578,084 $1,292,067 
Mortgage payable and loans payable74,761 78,903 
652,845 1,370,970 
Less amount representing unamortized debt discount and debt issuance cost(565)(3,288)
Add amount representing unamortized mortgage premium1,741 1,861 
654,021 1,369,543 
Less current portion(42,580)(82,289)
Total
$611,441 $1,287,254 
As of June 30, 2021 and December 31, 2020, our senior notes consisted of the following (in thousands):
June 30, 2021December 31, 2020
AmountEffective RateAmountEffective Rate
5.000% Infomart Senior Notes
$— — %$150,000 4.51 %
2.625% Senior Notes due 2024
1,000,000 2.79 %1,000,000 2.79 %
1.250% Senior Notes due 2025
500,000 1.46 %500,000 1.46 %
1.000% Senior Notes Due 2025
700,000 1.18 %700,000 1.18 %
2.900% Senior Notes due 2026
600,000 3.04 %600,000 3.04 %
2.875% Euro Senior Notes due 2026
— — %611,050 3.04 %
1.450% Senior Notes due 2026
700,000 1.64 %— — %
0.250% Euro Senior Notes due 2027
592,500 0.45 %— — %
1.800% Senior Notes due 2027
500,000 1.96 %500,000 1.96 %
5.375% Senior Notes due 2027
— — %1,250,000 5.51 %
1.550% Senior Notes due 2028
650,000 1.67 %650,000 1.67 %
2.000% Senior Notes due 2028
400,000 2.21 %— — %
3.200% Senior Notes due 2029
1,200,000 3.30 %1,200,000 3.30 %
2.150% Senior Notes due 2030
1,100,000 2.27 %1,100,000 2.27 %
2.500% Senior Notes due 2031
1,000,000 2.65 %— — %
1.000% Euro Senior Notes due 2033
711,000 1.18 %— — %
3.000% Senior Notes due 2050
500,000 3.09 %500,000 3.09 %
2.950% Senior Notes due 2051
500,000 3.00 %500,000 3.00 %
3.400% Senior Notes due 2052
500,000 3.50 %— — %
11,153,500 9,261,050 
Less amount representing unamortized debt issuance cost (126,257)(92,773)
Add amount representing unamortized debt premium— 186 
11,027,243 9,168,463 
Less current portion— (150,186)
Total
$11,027,243 $9,018,277 
Summary of maturities of debt instruments
The following table sets forth maturities of our debt, including mortgage and loans payable, and senior notes, gross of debt issuance costs, debt discounts and debt premiums, as of June 30, 2021 (in thousands):
Years ending:
2021 (6 months remaining)$21,357 
2022595,170 
20236,832 
20241,006,379 
20251,204,769 
Thereafter8,973,579 
Total$11,808,086 
Fair value of debt instruments
The following table sets forth the estimated fair values of our mortgage and loans payable and senior notes, including current maturities, as of (in thousands):
June 30,
2021
December 31,
2020
Mortgage and loans payable$657,921 $1,379,129 
Senior notes11,301,438 9,705,486 
Schedule of interest charges incurred
The following table sets forth total interest costs incurred, and total interest costs capitalized for the periods presented (in thousands):
 Three Months Ended
June 30,
Six Months Ended
June 30,
 2021202020212020
Interest expense$87,231 $108,480 $176,912 $215,818 
Interest capitalized6,684 6,880 12,792 12,911 
Interest charges incurred$93,915 $115,360 $189,704 $228,729