XML 86 R64.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt Obligations Schedule of Debt Obligations (Details) - USD ($)
$ in Thousands
1 Months Ended 12 Months Ended
Jan. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Debt Instrument [Line Items]        
Debt obligation   $ 1,817,786 $ 1,060,690  
Assumed market debt adjustments, net   5,254 4,490  
Deferred financing costs   (16,042) (9,024)  
Total   1,806,998 1,056,156  
Accumulated amortization, assumed market debt adjustments   3,700 6,100  
Accumulated amortization, deferred financing costs   $ 5,400 $ 3,900  
Weighted average interest rate on debt obligations   3.40% 3.00%  
Mortgages and notes payable        
Debt Instrument [Line Items]        
Debt obligation   $ 246,217 $ 228,721  
Revolving credit facility        
Debt Instrument [Line Items]        
Interest rate   2.89%    
Debt obligation   $ 61,569 176,969  
Gross borrowings under revolving credit facility   437,000 590,800 $ 297,800
Gross payments under revolving credit facility   552,400 554,800 $ 448,500
Maximum borrowing capacity   500,000 500,000  
Term loans        
Debt Instrument [Line Items]        
Debt obligation   $ 1,140,000 655,000  
Secured loan facility due 2026        
Debt Instrument [Line Items]        
Interest rate   3.55%    
Debt obligation   $ 175,000 0  
Secured loan facility due 2027        
Debt Instrument [Line Items]        
Interest rate   3.52%    
Debt obligation   $ 195,000 $ 0  
Term loan due 2019        
Debt Instrument [Line Items]        
Debt obligation   100,000    
Term loan due 2022        
Debt Instrument [Line Items]        
Debt obligation   310,000    
Maximum borrowing capacity   $ 375,000    
Subsequent Event | Term loan due 2022        
Debt Instrument [Line Items]        
Proceeds from Debt $ 65,000      
Maximum | Mortgages and notes payable        
Debt Instrument [Line Items]        
Interest rate   7.91%    
Maximum | Term loans        
Debt Instrument [Line Items]        
Interest rate   3.93%    
Minimum | Mortgages and notes payable        
Debt Instrument [Line Items]        
Interest rate   3.75%    
Minimum | Term loans        
Debt Instrument [Line Items]        
Interest rate   2.46%