XML 43 R28.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Indebtedness (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of additional outstanding debt
At December 31, 2019 and 2018, our outstanding indebtedness consisted of the following:
 
 
 
 
Principal Balance as of December 31,
Unsecured Floating Rate Debt (1)
 
Maturity
 
2019
 
2018
Revolving credit facility (2)
 
January 2022
 
$
537,500

 
$
139,000

Unsecured term loan (3)
 
January 2020
 

 
350,000

Unsecured term loan
 
June 2020
 
250,000

 

Unsecured term loan
 
September 2022
 
200,000

 
200,000

Total unsecured floating rate debt
 
 
 
$
987,500

 
$
689,000

(1)
As of December 31, 2019 and 2018, the unamortized net debt issuance costs on certain of these debts were $1,259 and $1,714, respectively.
(2)
Outstanding borrowings under our $1,000,000 unsecured revolving credit facility.
(3)
We prepaid this term loan in December 2019.
 
 
 
 
 
 
December 31, 2019
 
December 31, 2018
Senior Unsecured Notes (1)
 
Coupon
 
Maturity
 
Face
Amount
 
Unamortized
Discount
 
Face
Amount
 
Unamortized
Discount
Senior unsecured notes
 
3.250
%
 
May 2019
 
$

 
$

 
$
400,000

 
$
19

Senior unsecured notes
 
6.750
%
 
April 2020
 
200,000

 
59

 
200,000

 
274

Senior unsecured notes
 
6.750
%
 
December 2021
 
300,000

 
1,024

 
300,000

 
1,558

Senior unsecured notes
 
4.750
%
 
May 2024
 
250,000

 
342

 
250,000

 
421

Senior unsecured notes
 
4.750
%
 
February 2028
 
500,000

 
6,857

 
500,000

 
7,702

Senior unsecured notes
 
5.625
%
 
August 2042
 
350,000

 

 
350,000

 

Senior unsecured notes
 
6.250
%
 
February 2046
 
250,000

 

 
250,000

 

Total senior unsecured notes
 
 
 
 
 
$
1,850,000

 
$
8,282

 
$
2,250,000

 
$
9,974

(1)
As of December 31, 2019 and 2018, the unamortized net debt issuance costs on certain of these notes were $21,037 and $23,081, respectively.
Schedule of secured and other debt
 
 
Principal Balance as of
December 31,
 
 
 
 
 
Number of
Properties as
Collateral
 
Net Book Value of Collateral
as of December 31,
 
 
 
 
 
 
 
 
Secured and Other Debt
 
2019 (1)
 
2018 (1)
 
Interest
Rate
 
Maturity
 
At December 31, 2019
 
2019
 
2018
Mortgage note (2)
 
$

 
$
42,618

 
3.79
%
 
July 2019
 

 
$

 
$
61,199

Mortgage note (3)
 
1,426

 
2,037

 
7.49
%
 
January 2022
 
1

 
11,469

 
14,602

Mortgage note
 
12,513

 
13,146

 
6.28
%
 
July 2022
 
1

 
23,662

 
24,064

Mortgage note
 
10,958

 
11,180

 
4.85
%
 
October 2022
 
1

 
20,139

 
20,602

Mortgage note
 
16,131

 
16,441

 
5.75
%
 
October 2022
 
2

 
19,751

 
20,342

Mortgage note
 
16,056

 
16,442

 
6.64
%
 
June 2023
 
1

 
22,854

 
20,538

Mortgage notes (4)
 
620,000

 
620,000

 
3.53
%
 
August 2026
 
1

 
724,715

 
745,079

Mortgage note (3) (5)
 
1,589

 
1,983

 
6.25
%
 
March 2026
 
1

 
4,226

 
4,402

Mortgage note
 
10,688

 
10,901

 
4.44
%
 
July 2043
 
1

 
13,756

 
13,816

Capital Leases
 
8,874

 
9,832

 
7.70
%
 
April 2026
 
2

 
18,432

 
17,970

Total secured
 
$
698,235

 
$
744,580

 
 
 
 
 
11

 
$
859,004

 
$
942,614

(1)
The principal balances are the amounts stated in the contracts. In accordance with GAAP, our carrying values and recorded interest expense may be different because of market conditions at the time we assumed certain of these debts. As of December 31, 2019 and 2018, the unamortized net premiums and debt issuance costs on certain of these mortgages were $506 and $394, respectively.
(2)
We prepaid this debt in May 2019.
(3)
The properties encumbered by these mortgages were classified as held for sale as of December 31, 2019. The associated mortgages, along with $25 of unamortized net debt issuance costs, are included in liabilities of properties held for sale in our consolidated balance sheets as of December 31, 2019.
(4)
The property encumbered by these mortgages is owned in a joint venture arrangement in which we own a 55% equity interest. The principal amounts listed in the table for these debts have not been adjusted to reflect the equity interests in the joint venture that we do not own.
(5)
We prepaid this debt in February 2020.
Schedule of required principal payments on outstanding debt
Required principal payments on our outstanding debt as of December 31, 2019, are as follows:
Year
 
Principal Payment

 
2020
 
$
453,799

 
2021
 
304,097

 
2022
 
776,872

 
2023
 
16,673

 
2024
 
252,110

 
Thereafter
 
1,732,184

(1) 
 
(1) The carrying value of our total debt outstanding as of December 31, 2019, including unamortized debt issuance costs, premiums and discounts was $3,504,651.