XML 55 R34.htm IDEA: XBRL DOCUMENT v3.6.0.2
Debt (Tables)
12 Months Ended
Dec. 31, 2016
Debt [Abstract]  
Schedule of debt
Long-term debt and capital and financing lease obligations consist of the following (dollars in thousands):
 
 
 
December 31,
 
  
2016
  
2015
 
Mortgage notes payable due 2017 through 2047; weighted average interest rate of 4.50% in 2016, including net debt premium and deferred financing costs of $(4.5) million in 2016 and including net debt premium and deferred financing costs of $3.3 million in 2015 (weighted average interest rate of 4.51% in 2015)
 
$
3,184,229
  
$
3,246,513
 
Capital and financing lease obligations payable through 2032; weighted average interest rate of 8.08% in 2016 (weighted average interest rate of 8.11% in 2015)
  
2,485,520
   
2,489,588
 
Convertible notes payable in aggregate principal amount of $316.3 million, less debt discount and deferred financing costs of $20.9 million and $34.3 million in 2016 and 2015, respectively, interest at 2.75% per annum, due June 15, 2018
  
295,397
   
281,902
 
Construction financing due 2032; weighted average interest rate of 8.00% in 2016 (weighted average interest rate of 4.84% in 2015)
  
3,644
   
24,105
 
Other notes payable, weighted average interest rate of 5.33% in 2016 (weighted average interest rate of 5.16% in 2015) and maturity dates ranging from 2017 to 2020
  
76,377
   
80,305
 
Total long-term debt and capital and financing lease obligations
  
6,045,167
   
6,122,413
 
Less current portion
  
215,255
   
235,604
 
Total long-term debt and capital and financing lease obligations, less current portion
 
$
5,829,912
  
$
5,886,809
 

As of December 31, 2016 and 2015, the current portion of long-term debt within the Company's consolidated financial statements includes $60.5 million and $60.8 million, respectively, 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, 2016 are as follows (dollars in thousands):

Year Ending December 31,
 
Long-term
Debt
  
Capital and
Financing
Lease
Obligations
  
Total Debt
 
2017
 
$
154,114
  
$
416,239
  
$
570,353
 
2018
  
1,231,670
   
277,829
   
1,509,499
 
2019
  
135,169
   
256,539
   
391,708
 
2020
  
473,817
   
200,308
   
674,125
 
2021
  
332,866
   
186,342
   
519,208
 
Thereafter
  
1,257,549
   
3,230,311
   
4,487,860
 
Total obligations
  
3,585,185
   
4,567,568
   
8,152,753
 
Less amount representing debt discount and deferred financing costs, net
  
(25,538
)
  
   
(25,538
)
Less amount representing interest (weighted average interest rate of 8.08%)
  
   
(2,082,048
)
  
(2,082,048
)
Total
 
$
3,559,647
  
$
2,485,520
  
$
6,045,167
 

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,
 
 
2016
 
2015
  
2014
 
Coupon interest
 
$
8,697
  
$
8,697
  
$
8,697
 
Amortization of discount
  
12,625
   
11,732
   
10,902
 
Interest expense related to convertible notes
 
$
21,322
  
$
20,429
  
$
19,599
 
 
Summary of swap and cap instruments
 
Current notional balance
 
$
806,994
 
Weighted average fixed cap rate
  
4.66
%
Earliest maturity date
  
2017
 
Latest maturity date
  
2022
 
Estimated asset fair value (included in other assets, net at December 31, 2016)
 
$
127
 
Estimated asset fair value (included in other assets, net at December 31, 2015)
 
$
29