XML 45 R28.htm IDEA: XBRL DOCUMENT v3.19.1
Debt Facilities (Tables)
3 Months Ended
Mar. 31, 2019
Debt Disclosure [Abstract]  
Summary of debt
As of March 31, 2019 and December 31, 2018, the Company's senior notes consisted of the following (in thousands):
 
March 31, 2019
 
December 31, 2018
 
Amount
 
Effective Rate
 
Amount
 
Effective Rate
5.000% Infomart Senior Notes
$
750,000

 
4.40
%
 
$
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
841,500

 
3.08
%
 
859,125

 
3.08
%
5.750% Senior Notes due 2025
500,000

 
5.88
%
 
500,000

 
5.88
%
2.875% Euro Senior Notes due 2025
1,122,000

 
3.04
%
 
1,145,500

 
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
1,122,000

 
3.04
%
 
1,145,500

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

 
5.51
%
 
1,250,000

 
5.51
%
 
8,435,500

 
 
 
8,500,125

 
 
Less amount representing unamortized debt issuance cost
(71,578
)
 
 
 
(75,372
)
 
 
Add amount representing unamortized debt premium
3,951

 
 
 
5,031

 
 
 
8,367,873

 
 
 
8,429,784

 
 
Less current portion
(300,488
)
 
 
 
(300,999
)
 
 
Total
$
8,067,385

 
 
 
$
8,128,785

 
 
As of March 31, 2019 and December 31, 2018, the Company's mortgage and loans payable consisted of the following (in thousands):
 
March 31,
2019
 
December 31, 2018
Term loans
$
1,321,371

 
$
1,344,482

Mortgage payable and loans payable
42,454

 
44,042

 
1,363,825

 
1,388,524

Less amount representing unamortized debt discount and debt issuance cost
(6,105
)
 
(6,614
)
Add amount representing unamortized mortgage premium
1,825

 
1,882

 
1,359,545

 
1,383,792

Less current portion
(72,796
)
 
(73,129
)
Total
$
1,286,749

 
$
1,310,663

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 March 31, 2019 (in thousands):
Years ending:
 
2019 (9 months remaining)
$
354,653

2020
373,127

2021
222,777

2022
1,910,324

2023
1,002,462

Thereafter
5,937,807

Total
$
9,801,150

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):
 
March 31,
2019
 
December 31,
2018
Mortgage and loans payable
$
1,369,241

 
$
1,389,632

Senior notes
8,721,018

 
8,422,211

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
March 31,
 
2019
 
2018
Interest expense
$
122,846

 
$
126,277

Interest capitalized
9,854

 
3,314

Interest charges incurred
$
132,700

 
$
129,591