XML 108 R51.htm IDEA: XBRL DOCUMENT v3.8.0.1
Secured and unsecured senior debt Detail of secured and unsecured debt (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Mar. 31, 2017
Sep. 30, 2017
Dec. 31, 2016
Debt Instrument      
Effective rate (as a percent)   3.76%  
Future principal payments due on secured and unsecured debt      
Outstanding Balance   $ 4,828,766  
Unamortized (Deferred Financing Cost), (Discount)/Premium   (11,726)  
Total Consolidated   4,817,040  
Construction Loans      
Future principal payments due on secured and unsecured debt      
Outstanding Balance   $ 709,683  
Secured notes payable      
Debt Instrument      
Stated interest rate (as a percent)   3.80%  
Effective rate (as a percent)   3.80%  
Future principal payments due on secured and unsecured debt      
Outstanding Balance   $ 1,139,766  
Unamortized (Deferred Financing Cost), (Discount)/Premium   14,124  
Total Consolidated   $ 1,153,890  
Secured Notes Payable Maturing on 4/1/20      
Debt Instrument      
Stated interest rate (as a percent)   7.75%  
Effective rate (as a percent)   8.17%  
Maturity Date   Apr. 01, 2020  
Future principal payments due on secured and unsecured debt      
Outstanding Balance   $ 108,940  
Unamortized (Deferred Financing Cost), (Discount)/Premium   (835)  
Total Consolidated   $ 108,105  
Secured Notes Payable Maturing on 1/1/23      
Debt Instrument      
Stated interest rate (as a percent)   4.66%  
Effective rate (as a percent)   5.03%  
Maturity Date   Jan. 01, 2023  
Future principal payments due on secured and unsecured debt      
Outstanding Balance   $ 35,370  
Unamortized (Deferred Financing Cost), (Discount)/Premium   (345)  
Total Consolidated   $ 35,025  
Secured Notes Payable Maturing on 3/10/23      
Debt Instrument      
Stated interest rate (as a percent)   3.93%  
Effective rate (as a percent)   3.20%  
Maturity Date   Mar. 10, 2023  
Future principal payments due on secured and unsecured debt      
Outstanding Balance   $ 82,000  
Unamortized (Deferred Financing Cost), (Discount)/Premium   2,957  
Total Consolidated   $ 84,957  
Secured Notes Payable Maturing on 2/6/24      
Debt Instrument      
Stated interest rate (as a percent)   4.82%  
Effective rate (as a percent)   3.40%  
Maturity Date   Feb. 06, 2024  
Future principal payments due on secured and unsecured debt      
Outstanding Balance   $ 203,000  
Unamortized (Deferred Financing Cost), (Discount)/Premium   16,706  
Total Consolidated   $ 219,706  
Secured Notes Payable Maturing on 7/1/36      
Debt Instrument      
Stated interest rate (as a percent)   6.50%  
Effective rate (as a percent)   6.78%  
Maturity Date   Jul. 01, 2036  
Future principal payments due on secured and unsecured debt      
Outstanding Balance   $ 773  
Unamortized (Deferred Financing Cost), (Discount)/Premium   0  
Total Consolidated   $ 773  
Unsecured Debt      
Debt Instrument      
Effective rate (as a percent)   3.75%  
Future principal payments due on secured and unsecured debt      
Outstanding Balance   $ 3,689,000  
Unamortized (Deferred Financing Cost), (Discount)/Premium   (25,850)  
Total Consolidated   $ 3,663,150  
2019 Unsecured Senior Bank Term Loan      
Debt Instrument      
Effective rate (as a percent)   2.84%  
Maturity Date   Jan. 03, 2019  
Future principal payments due on secured and unsecured debt      
Outstanding Balance $ 200,000 $ 200,000 $ 400,000
Unamortized (Deferred Financing Cost), (Discount)/Premium   (457)  
Total Consolidated   $ 199,543  
2021 Unsecured Senior Bank Term Loan      
Debt Instrument      
Effective rate (as a percent)   2.56%  
Maturity Date   Jan. 15, 2021  
Future principal payments due on secured and unsecured debt      
Outstanding Balance   $ 350,000  
Unamortized (Deferred Financing Cost), (Discount)/Premium   (1,683)  
Total Consolidated   $ 348,317  
$1.65 billion unsecured senior line of credit      
Debt Instrument      
Effective rate (as a percent)   2.00%  
Maturity Date   Oct. 29, 2021  
Future principal payments due on secured and unsecured debt      
Outstanding Balance   $ 314,000  
Unamortized (Deferred Financing Cost), (Discount)/Premium   0  
Total Consolidated   $ 314,000  
2.75% Unsecured Senior Notes Payable      
Debt Instrument      
Stated interest rate (as a percent)   2.75%  
Effective rate (as a percent)   2.96%  
Maturity Date   Jan. 15, 2020  
Future principal payments due on secured and unsecured debt      
Outstanding Balance   $ 400,000  
Unamortized (Deferred Financing Cost), (Discount)/Premium   (1,822)  
Total Consolidated   $ 398,178  
4.60% Unsecured Senior Notes Payable      
Debt Instrument      
Stated interest rate (as a percent)   4.60%  
Effective rate (as a percent)   4.75%  
Maturity Date   Apr. 01, 2022  
Future principal payments due on secured and unsecured debt      
Outstanding Balance   $ 550,000  
Unamortized (Deferred Financing Cost), (Discount)/Premium   (2,922)  
Total Consolidated   $ 547,078  
3.90% Unsecured Senior Notes Payable      
Debt Instrument      
Stated interest rate (as a percent)   3.90%  
Effective rate (as a percent)   4.04%  
Maturity Date   Jun. 15, 2023  
Future principal payments due on secured and unsecured debt      
Outstanding Balance   $ 500,000  
Unamortized (Deferred Financing Cost), (Discount)/Premium   (3,381)  
Total Consolidated   $ 496,619  
4.30% Unsecured Senior Notes Payable      
Debt Instrument      
Stated interest rate (as a percent)   4.30%  
Effective rate (as a percent)   4.52%  
Maturity Date   Jan. 15, 2026  
Future principal payments due on secured and unsecured debt      
Outstanding Balance   $ 300,000  
Unamortized (Deferred Financing Cost), (Discount)/Premium   (3,998)  
Total Consolidated   $ 296,002  
3.95% Unsecured Senior Notes Payable Due in 2027      
Debt Instrument      
Stated interest rate (as a percent)   3.95%  
Effective rate (as a percent)   4.14%  
Maturity Date   Jan. 15, 2027  
Future principal payments due on secured and unsecured debt      
Outstanding Balance   $ 350,000  
Unamortized (Deferred Financing Cost), (Discount)/Premium   (4,638)  
Total Consolidated   $ 345,362  
3.95% Unsecured Senior Notes Payable Due in 2028      
Debt Instrument      
Stated interest rate (as a percent) 3.95% 3.95%  
Effective rate (as a percent)   4.09%  
Maturity Date Jan. 15, 2028 Jan. 15, 2028  
Future principal payments due on secured and unsecured debt      
Outstanding Balance $ 425,000 $ 425,000  
Unamortized (Deferred Financing Cost), (Discount)/Premium   (4,334)  
Total Consolidated   $ 420,666  
4.50% Unsecured Senior Notes Payable      
Debt Instrument      
Stated interest rate (as a percent)   4.50%  
Effective rate (as a percent)   4.62%  
Maturity Date   Jul. 30, 2029  
Future principal payments due on secured and unsecured debt      
Outstanding Balance   $ 300,000  
Unamortized (Deferred Financing Cost), (Discount)/Premium   (2,615)  
Total Consolidated   $ 297,385  
London Interbank Offered Rate (LIBOR) | 2019 Unsecured Senior Bank Term Loan      
Debt Instrument      
Applicable margin (as a percent)   1.20%  
London Interbank Offered Rate (LIBOR) | 2021 Unsecured Senior Bank Term Loan      
Debt Instrument      
Applicable margin (as a percent)   1.10%  
London Interbank Offered Rate (LIBOR) | $1.65 billion unsecured senior line of credit      
Debt Instrument      
Applicable margin (as a percent)   1.00%  
Secured Notes Payable Maturing on 8/23/18 | Construction Loans      
Debt Instrument      
Effective rate (as a percent)   2.99%  
Maturity Date   Aug. 23, 2018  
Future principal payments due on secured and unsecured debt      
Outstanding Balance   $ 211,940  
Unamortized (Deferred Financing Cost), (Discount)/Premium   (660)  
Total Consolidated   $ 211,280  
Secured Notes Payable Maturing on 8/23/18 | London Interbank Offered Rate (LIBOR) | Construction Loans      
Debt Instrument      
Applicable margin (as a percent)   1.35%  
Secured Notes Payable Maturing on 1/28/19 | Construction Loans      
Debt Instrument      
Effective rate (as a percent)   3.09%  
Maturity Date   Jan. 28, 2019  
Future principal payments due on secured and unsecured debt      
Outstanding Balance   $ 317,979  
Unamortized (Deferred Financing Cost), (Discount)/Premium   (1,595)  
Total Consolidated   $ 316,384  
Secured Notes Payable Maturing on 1/28/19 | London Interbank Offered Rate (LIBOR) | Construction Loans      
Debt Instrument      
Applicable margin (as a percent)   1.50%  
Secured Notes Payable Maturing on 4/20/19 | Construction Loans      
Debt Instrument      
Effective rate (as a percent)   3.89%  
Maturity Date   Apr. 20, 2019  
Future principal payments due on secured and unsecured debt      
Outstanding Balance   $ 179,764  
Unamortized (Deferred Financing Cost), (Discount)/Premium   (2,104)  
Total Consolidated   $ 177,660  
Secured Notes Payable Maturing on 4/20/19 | London Interbank Offered Rate (LIBOR) | Construction Loans      
Debt Instrument      
Applicable margin (as a percent)   2.00%