XML 110 R80.htm IDEA: XBRL DOCUMENT v3.3.1.900
Debt - Long-Term Debt Maturities (Detail) - USD ($)
$ in Thousands
Dec. 31, 2015
Dec. 31, 2014
Debt Instrument [Line Items]    
2016 $ 934,000  
2017 1,087,000  
2018 746,000  
2019 1,067,000  
2020 1,108,000  
2021 1,744,000  
2022 1,313,000  
2023 1,293,000  
2024 896,000  
2025 881,000  
Thereafter 552,000  
Subtotal 11,621,000  
Unamortized premiums (discounts), net 58,000  
Unamortized debt issuance costs, net (52,300) $ (43,200)
Totals 11,626,831 9,336,977
Credit Facilities [Member]    
Debt Instrument [Line Items]    
Totals 0 0
Senior Notes [Member]    
Debt Instrument [Line Items]    
Totals 6,516,392 6,046,965
Secured Mortgage Debt [Member]    
Debt Instrument [Line Items]    
Totals 1,172,473 $ 1,042,628
Wholly Owned    
Debt Instrument [Line Items]    
2016 764,000  
2017 571,000  
2018 343,000  
2019 924,000  
2020 856,000  
2021 1,616,000  
2022 1,312,000  
2023 1,151,000  
2024 895,000  
2025 880,000  
Thereafter 550,000  
Subtotal 9,862,000  
Unamortized premiums (discounts), net (10,000)  
Unamortized debt issuance costs, net (48,000)  
Totals 9,804,000  
Wholly Owned | Credit Facilities [Member]    
Debt Instrument [Line Items]    
2016 0  
2017 0  
2018 0  
2019 0  
2020 0  
2021 0  
2022 0  
2023 0  
2024 0  
2025 0  
Thereafter 0  
Subtotal 0  
Unamortized premiums (discounts), net 0  
Unamortized debt issuance costs, net 0  
Totals 0  
Wholly Owned | Senior Notes [Member]    
Debt Instrument [Line Items]    
2016 0  
2017 0  
2018 175,000  
2019 618,000  
2020 849,000  
2021 1,262,000  
2022 762,000  
2023 850,000  
2024 762,000  
2025 750,000  
Thereafter 544,000  
Subtotal 6,572,000  
Unamortized premiums (discounts), net (23,000)  
Unamortized debt issuance costs, net (33,000)  
Totals 6,516,000  
Wholly Owned | Term Loans And Other Debt    
Debt Instrument [Line Items]    
2016 401,000  
2017 563,000  
2018 1,000  
2019 1,000  
2020 1,000  
2021 341,000  
2022 541,000  
2023 269,000  
2024 1,000  
2025 1,000  
Thereafter 6,000  
Subtotal 2,126,000  
Unamortized premiums (discounts), net 0  
Unamortized debt issuance costs, net (10,000)  
Totals 2,116,000  
Wholly Owned | Secured Mortgage Debt [Member]    
Debt Instrument [Line Items]    
2016 363,000  
2017 8,000  
2018 167,000  
2019 305,000  
2020 6,000  
2021 13,000  
2022 9,000  
2023 32,000  
2024 132,000  
2025 129,000  
Thereafter 0  
Subtotal 1,164,000  
Unamortized premiums (discounts), net 13,000  
Unamortized debt issuance costs, net (5,000)  
Totals 1,172,000  
Consolidated Entities    
Debt Instrument [Line Items]    
2016 170,000  
2017 516,000  
2018 403,000  
2019 143,000  
2020 252,000  
2021 128,000  
2022 1,000  
2023 142,000  
2024 1,000  
2025 1,000  
Thereafter 2,000  
Subtotal 1,759,000  
Unamortized premiums (discounts), net 68,000  
Unamortized debt issuance costs, net (4,000)  
Totals $ 1,823,000