XML 53 R37.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Tables)
12 Months Ended
Dec. 31, 2017
Debt Disclosure [Abstract]  
Schedule of debt
Long-term debt and capital and financing lease obligations consist of the following:
 
December 31,
(in thousands)
2017
 
2016
Mortgage notes payable due 2018 through 2047; weighted average interest rate of 4.59% in 2017, less debt discount and deferred financing costs of $16.6 million and $4.5 million in 2017 and 2016, respectively (weighted average interest rate of 4.50% in 2016)
$
3,497,762

 
$
3,184,229

Capital and financing lease obligations payable through 2032; weighted average interest rate of 6.75% in 2017 (weighted average interest rate of 8.08% in 2016)
1,271,554

 
2,485,520

Convertible notes payable in aggregate principal amount of $316.3 million, less debt discount and deferred financing costs of $6.4 million and $20.9 million in 2017 and 2016, respectively, interest at 2.75% per annum, due June 15, 2018
309,853

 
295,397

Construction financing (weighted average interest rate of 8.00% in 2016)

 
3,644

Other notes payable, weighted average interest rate of 5.98% in 2017 (weighted average interest rate of 5.33% in 2016) and maturity dates ranging from 2020 to 2021
63,122

 
76,377

Total long-term debt and capital and financing lease obligations
5,142,291

 
6,045,167

Less current portion
602,501

 
215,255

Total long-term debt and capital and financing lease obligations, less current portion
$
4,539,790

 
$
5,829,912

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, 2017 are as follows (in thousands):


Year Ending December 31,
Long-term
Debt
 
Capital and
Financing
Lease
Obligations
 
Total
2018
$
501,622

 
$
576,388

 
$
1,078,010

2019
328,515

 
137,047

 
465,562

2020
488,311

 
78,288

 
566,599

2021
338,632

 
61,841

 
400,473

2022
343,859

 
62,590

 
406,449

Thereafter
1,892,752

 
1,059,106

 
2,951,858

Total obligations
3,893,691

 
1,975,260

 
5,868,951

Less amount representing debt discount and deferred financing costs, net
(22,954
)
 

 
(22,954
)
Less amount representing interest (weighted average interest rate of 6.75%)

 
(703,706
)
 
(703,706
)
Total
$
3,870,737

 
$
1,271,554

 
$
5,142,291

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:
 
For the Years Ended December 31,
(in thousands)
2017
 
2016
 
2015
Coupon interest
$
8,697

 
$
8,697

 
$
8,697

Amortization of discount
13,586

 
12,625

 
11,732

Interest expense related to convertible notes
$
22,283

 
$
21,322

 
$
20,429