XML 52 R34.htm IDEA: XBRL DOCUMENT v3.3.1.900
Debt (Tables)
12 Months Ended
Dec. 31, 2015
Debt [Abstract]  
Schedule of debt
Long-term debt and capital and financing lease obligations consist of the following (dollars in thousands):
 
 
 
December 31,
 
  
2015
  
2014
 
Mortgage notes payable due 2016 through 2047; weighted average interest rate of 4.51% in 2015, including net debt premium and deferred financing costs of $3.3 million in 2015 and including net debt premium and deferred financing costs of $42.9 million in 2014 (weighted average interest rate of 4.84% in 2014)
 
$
3,246,513
  
$
3,088,752
 
Capital and financing lease obligations payable through 2031; weighted average interest rate of 8.11% in 2015 (weighted average interest rate of 8.57% in 2014)
  
2,489,588
   
2,649,226
 
Convertible notes payable in aggregate principal amount of $316.3 million, less debt discount and deferred financing costs of $34.3 million and $46.9 million in 2015 and 2014, respectively, interest at 2.75% per annum, due June 2018
  
281,902
   
269,300
 
Construction financing due 2017 through 2019; weighted average interest rate of 4.84% in 2015 (weighted average interest rate of 4.90% in 2014)
  
24,105
   
50,118
 
Notes payable issued to finance insurance premiums (weighted average interest rate of 2.82% in 2014)
  
   
22,586
 
Other notes payable, weighted average interest rate of 5.16% in 2015 (weighted average interest rate of 4.75% in 2014) and maturity dates ranging from 2016 to 2020
  
80,305
   
66,271
 
Total debt and capital and financing lease obligations
  
6,122,413
   
6,146,253
 
Less current portion
  
235,604
   
268,399
 
Total long-term debt and capital and financing lease obligations
 
$
5,886,809
  
$
5,877,854
 

As of December 31, 2015, the current portion of long-term debt within the Company's consolidated financial statements includes $60.8 million of mortgage notes payable secured by assets held for sale. This debt will either be assumed by the prospective purchasers or be repaid with the proceeds from the sales. Refer to Note 4 for more information about the Company's assets held for sale.

Annual aggregate scheduled maturities of long-term debt obligations outstanding
The annual aggregate scheduled maturities of long-term debt and capital and financing lease obligations outstanding as of December 31, 2015 are as follows (dollars in thousands):

Year Ending December 31,
 
Long-term
Debt
  
Capital and
Financing
Lease
Obligations
  
Total Debt
 
2016
 
$
180,423
  
$
237,810
  
$
418,233
 
2017
  
308,023
   
263,671
   
571,694
 
2018
  
1,179,702
   
282,951
   
1,462,653
 
2019
  
143,473
   
262,800
   
406,273
 
2020
  
490,605
   
207,594
   
698,199
 
Thereafter
  
1,361,903
   
3,629,265
   
4,991,168
 
Total obligations
  
3,664,129
   
4,884,091
   
8,548,220
 
Less amount representing debt discount and deferred financing costs, net
  
(31,304
)
  
   
(31,304
)
Less amount representing interest (weighted average interest rate of 8.11%)
  
   
(2,394,503
)
  
(2,394,503
)
Total
 
$
3,632,825
  
$
2,489,588
  
$
6,122,413
 

Interest expense associated with the convertible notes
The interest expense associated with the Notes (excluding amortization of the associated deferred financing costs) was as follows (dollars in thousands):
 
 
For the Years Ended December 31,
 
 
2015
 
2014
  
2013
 
Coupon interest
 
$
8,697
  
$
8,697
  
$
8,697
 
Amortization of discount
  
11,732
   
10,902
   
10,131
 
Interest expense related to convertible notes
 
$
20,429
  
$
19,599
  
$
18,828
 
 
Summary of swap and cap instruments
 
Current notional balance
 
$
983,281
 
Weighted average fixed cap rate
  
4.34
%
Earliest maturity date
  
2016
 
Latest maturity date
  
2018
 
Estimated asset fair value (included in other assets, net at December 31, 2015)
 
$
29
 
Estimated asset fair value (included in other assets, net at December 31, 2014)
 
$
763