XML 44 R28.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt Facilities (Tables)
6 Months Ended
Jun. 30, 2018
Debt Disclosure [Abstract]  
Summary of Debt
As of June 30, 2018 and December 31, 2017, the Company's senior notes consisted of the following (in thousands):
 
June 30, 2018
 
December 31, 2017
 
Amount
 
Effective Rate
 
Amount
 
Effective Rate
5.000% Infomart Senior Notes
$
750,000

 
4.40
%
 
$

 
%
5.375% Senior Notes due 2022
750,000

 
5.56
%
 
750,000

 
5.56
%
5.375% Senior Notes due 2023
1,000,000

 
5.51
%
 
1,000,000

 
5.51
%
2.875% Euro Senior Notes due 2024
875,550

 
3.08
%
 

 
%
5.75% Senior Notes due 2025
500,000

 
5.88
%
 
500,000

 
5.88
%
2.875% Euro Senior Notes due 2025
1,167,400

 
3.04
%
 
1,201,000

 
3.04
%
5.875% Senior Notes due 2026
1,100,000

 
6.03
%
 
1,100,000

 
6.03
%
2.875% Euro Senior Notes due 2026
1,167,400

 
3.04
%
 
1,201,000

 
3.04
%
5.375% Senior Notes due 2027
1,250,000

 
5.51
%
 
1,250,000

 
5.51
%
 
8,560,350

 
 
 
7,002,000

 
 
Less amount representing unamortized debt issuance cost
(82,297
)
 
 
 
(78,151
)
 
 
Add amount representing unamortized debt premium
7,158

 
 
 

 
 
 
8,485,211

 
 
 
6,923,849

 
 
Less current portion
(150,828
)
 
 
 

 
 
Total
$
8,334,383

 
 
 
$
6,923,849

 
 

As of June 30, 2018 and December 31, 2017, the Company's mortgage and loans payable consisted of the following (in thousands):
 
June 30,
2018
 
December 31, 2017
Term loans
$
1,354,570

 
$
1,417,352

Mortgage payable and loans payable
45,859

 
48,872

 
1,400,429

 
1,466,224

Less amount representing unamortized debt discount and debt issuance cost
(9,221
)
 
(10,666
)
Add amount representing unamortized mortgage premium
1,956

 
2,051

 
1,393,164

 
1,457,609

Less current portion
(75,224
)
 
(64,491
)
Total
$
1,317,940

 
$
1,393,118

Summary of Senior Notes Redemption Price Percentage
Senior Note Description
Early Equity Redemption Price
First Scheduled Redemption Date
First Scheduled Redemption Price
Second Year Redemption Price
Third Year Redemption Price
2.875% Euro due 2024
102.875%
September 15, 2020
101.438%
100.719%
100.000%
Summary of Maturities of Debt Instruments
The following table sets forth maturities of the Company's debt, including mortgage and loans payable, and senior notes, gross of debt issuance costs, debt discounts and debt premiums, as of June 30, 2018 (in thousands):
Years ending:
 
2018 (6 months remaining)
$
37,797

2019
375,349

2020
375,281

2021
540,715

2022
1,569,311

Thereafter
7,064,282

Total
$
9,962,735

Fair Value of Debt Instruments
The following table sets forth the estimated fair values of the Company's mortgage and loans payable and senior notes, including current maturities, as of (in thousands):
 
June 30,
2018
 
December 31, 2017
Mortgage and loans payable
$
1,400,259

 
$
1,464,877

Senior notes
8,485,647

 
7,288,673

Schedule of Interest Charges Incurred
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,
 
2018
 
2017
 
2018
 
2017
Interest expense
$
134,673

 
$
119,042

 
$
260,950

 
$
230,726

Interest capitalized
3,484

 
7,999

 
6,798

 
14,399

Interest charges incurred
$
138,157

 
$
127,041

 
$
267,748

 
$
245,125