XML 61 R78.htm IDEA: XBRL DOCUMENT v3.20.1
Mortgage and Other Indebtedness, Net - Debt of Operating Partnership (Details) - USD ($)
Mar. 31, 2020
Dec. 31, 2019
Debt Instrument [Line Items]    
Mortgage notes payable $ 2,601,849,000 $ 2,695,888,000
Mortgage and other indebtedness, variable-rate debt 1,203,075,000 847,275,000
Total fixed-rate and variable-rate debt 3,804,924,000 3,543,163,000
Unamortized deferred financing costs (15,232,000) (16,148,000)
Mortgage and other indebtedness, net $ 3,789,692,000 $ 3,527,015,000
Weighted average interest rate (as a percent) 4.85% 5.02%
Fixed Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 5.31% 5.35%
Variable Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 3.86% 3.98%
Non-Recourse Loans on Operating Properties    
Debt Instrument [Line Items]    
Mortgage notes payable $ 1,236,179,000 $ 1,330,561,000
Non-Recourse Loans on Operating Properties | Fixed Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 5.19% 5.27%
Senior unsecured notes due 2023    
Debt Instrument [Line Items]    
Mortgage notes payable $ 448,016,000 $ 447,894,000
Debt Instrument Unamortized Discount $ 1,984,000 $ 2,106,000
Senior unsecured notes due 2023 | Fixed Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 5.25% 5.25%
Senior unsecured notes due 2024    
Debt Instrument [Line Items]    
Mortgage notes payable $ 299,962,000 $ 299,960,000
Debt Instrument Unamortized Discount $ 38,000 $ 40,000
Senior unsecured notes due 2024 | Fixed Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 4.60% 4.60%
Senior unsecured notes due 2026    
Debt Instrument [Line Items]    
Mortgage notes payable $ 617,692,000 $ 617,473,000
Debt Instrument Unamortized Discount $ 7,308,000 $ 7,527,000
Senior unsecured notes due 2026 | Fixed Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 5.95% 5.95%
Recourse loans on operating Properties    
Debt Instrument [Line Items]    
Mortgage and other indebtedness, variable-rate debt $ 41,500,000 $ 41,950,000
Recourse loans on operating Properties | Variable Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 4.23% 4.34%
Construction loan    
Debt Instrument [Line Items]    
Mortgage and other indebtedness, variable-rate debt $ 29,400,000 $ 29,400,000
Construction loan | Variable Rate Interest    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 4.42% 4.60%
Secured Line of Credit    
Debt Instrument [Line Items]    
Mortgage and other indebtedness, variable-rate debt $ 675,925,000 $ 310,925,000
Weighted average interest rate (as a percent) 3.83% 3.94%
Unsecured Debt [Member]    
Debt Instrument [Line Items]    
Mortgage and other indebtedness, variable-rate debt $ 456,250,000 $ 465,000,000
Secured Term Loan    
Debt Instrument [Line Items]    
Weighted average interest rate (as a percent) 3.83% 3.94%
Recourse and Nonrecourse Term Loans    
Debt Instrument [Line Items]    
Secured non-recourse and recourse term loans $ 2,422,116,000