XML 42 R27.htm IDEA: XBRL DOCUMENT v3.5.0.2
Debt Facilities (Tables)
6 Months Ended
Jun. 30, 2016
Debt Disclosure [Abstract]  
Summary of loans payable and senior notes
The Company’s mortgage and loans payable consisted of the following (in thousands):
 
June 30,
2016
 
December 31, 2015
Term loans
$
1,086,495

 
$
456,740

Bridge term loan
459,800

 
386,547

Revolving credit facility borrowings

 
325,622

Brazil financings
2,841

 
27,113

Mortgage payable and other loans payable
49,509

 
47,677

 
1,598,645

 
1,243,699

Less amount representing debt discount and debt issuance cost
(14,642
)
 
(2,681
)
Plus amount representing mortgage premium
1,991

 
1,987

 
1,585,994

 
1,243,005

Less current portion
(511,331
)
 
(770,236
)
 
$
1,074,663

 
$
472,769

The Company’s senior notes consisted of the following as of (in thousands):
 
June 30,
2016
 
December 31, 2015
5.375% Senior Notes due 2023
$
1,000,000

 
$
1,000,000

5.375% Senior Notes due 2022
750,000

 
750,000

4.875% Senior Notes due 2020
500,000

 
500,000

5.75% Senior Notes due 2025
500,000

 
500,000

5.875% Senior Notes due 2026
1,100,000

 
1,100,000

 
3,850,000

 
3,850,000

Less amount representing debt issuance cost
(42,184
)
 
(45,366
)
 
$
3,807,816

 
$
3,804,634

Convertible debt
The Company’s convertible debt consisted of the following (in thousands):
 
 
December 31, 2015
4.75% convertible subordinated notes
 
$
150,082

Less amount representing debt discount and debt issuance cost
 
(3,961
)
 
 
$
146,121

Summary of maturities of debt facilities
The following table sets forth maturities of the Company’s debt, including mortgage and loans payable and senior notes and excluding debt discounts and premium as of June 30, 2016 (in thousands):
Year ending:
 
2016 (6 months remaining)
$
485,875

2017
50,624

2018
50,717

2019
351,049

2020
510,039

Thereafter
4,002,332

 
$
5,450,636

Fair value of debt facilities
The following table sets forth the estimated fair values of the Company’s mortgage and loans payable, senior notes and convertible debt, including current maturities, as of (in thousands):
 
June 30,
2016
 
December 31, 2015
Mortgage and loans payable
$
1,596,555

 
$
916,602

Convertible debt

 
151,997

Senior notes
3,993,575

 
3,954,000

Revolving credit line

 
325,617

Interest charges
The following table sets forth total interest costs incurred and total interest costs capitalized for the periods presented (in thousands):
 
Three months ended
June 30,
 
Six months ended
June 30,
 
2016
 
2015
 
2016
 
2015
Interest expense
$
100,332

 
$
74,496

 
$
201,195

 
$
143,287

Interest capitalized
3,183

 
1,663

 
5,476

 
6,542

Interest charges incurred
$
103,515

 
$
76,159

 
$
206,671

 
$
149,829