XML 58 R45.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt - Schedule of Outstanding Borrowings (Details)
$ in Thousands
9 Months Ended
Sep. 30, 2018
USD ($)
warehouse
Dec. 31, 2017
USD ($)
Debt Instrument [Line Items]    
Carrying Amount $ 1,390,569  
Total debt net of unamortized discount and deferred financing costs 1,376,998  
Mortgage Notes and Term Loans    
Debt Instrument [Line Items]    
Carrying Amount 1,390,569 $ 1,753,955
Fair Value 1,398,070 1,787,528
Less unamortized deferred financing costs (13,278) (25,712)
Less unamortized debt discount (293) (6,285)
Total debt net of unamortized discount and deferred financing costs $ 1,376,998 1,721,958
Mortgage Loans | 2010 Mortgage Loans cross-collateralized and cross-defaulted by 46 warehouses    
Debt Instrument [Line Items]    
Number of properties | warehouse 46  
Mortgage Loans | Component A-1    
Debt Instrument [Line Items]    
Contractual Interest Rate 3.86%  
Effective Interest Rate as of September 30, 2018 4.40%  
Carrying Amount $ 43,879 56,941
Fair Value $ 44,208 58,151
Mortgage Loans | Component A-2-FX    
Debt Instrument [Line Items]    
Contractual Interest Rate 4.96%  
Effective Interest Rate as of September 30, 2018 5.38%  
Carrying Amount $ 150,334 150,334
Fair Value $ 155,220 159,918
Mortgage Loans | Component A-2-FL    
Debt Instrument [Line Items]    
Effective Interest Rate as of September 30, 2018 4.09%  
Carrying Amount $ 48,654 48,654
Fair Value $ 49,140 49,019
Mortgage Loans | Component A-2-FL | LIBOR    
Debt Instrument [Line Items]    
Basis Spread 1.51%  
Mortgage Loans | Component B    
Debt Instrument [Line Items]    
Contractual Interest Rate 6.04%  
Effective Interest Rate as of September 30, 2018 6.48%  
Carrying Amount $ 60,000 60,000
Fair Value $ 62,850 64,875
Mortgage Loans | Component C    
Debt Instrument [Line Items]    
Contractual Interest Rate 6.82%  
Effective Interest Rate as of September 30, 2018 7.28%  
Carrying Amount $ 62,400 62,400
Fair Value $ 66,300 68,718
Mortgage Loans | Component D    
Debt Instrument [Line Items]    
Contractual Interest Rate 7.45%  
Effective Interest Rate as of September 30, 2018 7.92%  
Carrying Amount $ 82,600 82,600
Fair Value $ 88,382 91,686
Mortgage Loans | 2013 Mortgage Loans cross-collateralized and cross-defaulted by 15 warehouses    
Debt Instrument [Line Items]    
Number of properties | warehouse 15  
Mortgage Loans | Senior note    
Debt Instrument [Line Items]    
Contractual Interest Rate 3.81%  
Effective Interest Rate as of September 30, 2018 4.14%  
Carrying Amount $ 189,551 194,223
Fair Value $ 183,864 195,194
Mortgage Loans | Mezzanine A    
Debt Instrument [Line Items]    
Contractual Interest Rate 7.38%  
Effective Interest Rate as of September 30, 2018 7.55%  
Carrying Amount $ 70,000 70,000
Fair Value $ 66,850 68,950
Mortgage Loans | Mezzanine B    
Debt Instrument [Line Items]    
Contractual Interest Rate 11.50%  
Effective Interest Rate as of September 30, 2018 11.75%  
Carrying Amount $ 32,000 32,000
Fair Value $ 30,720 31,840
Term Loans | Australia Term Loan    
Debt Instrument [Line Items]    
Effective Interest Rate as of September 30, 2018 4.70%  
Carrying Amount $ 146,953 158,645
Fair Value $ 148,421 160,628
Term Loans | Australia Term Loan | BBSY    
Debt Instrument [Line Items]    
Basis Spread 1.40%  
Term Loans | New Zealand Term Loan    
Debt Instrument [Line Items]    
Effective Interest Rate as of September 30, 2018 5.26%  
Carrying Amount $ 29,198 31,240
Fair Value $ 29,490 31,631
Term Loans | New Zealand Term Loan | BKBM    
Debt Instrument [Line Items]    
Basis Spread 1.40%  
Term Loans | 2015 Senior Secured Term Loan B Facility    
Debt Instrument [Line Items]    
Carrying Amount $ 0 806,918
Fair Value $ 0 806,918
Term Loans | 2015 Senior Secured Term Loan B Facility | LIBOR    
Debt Instrument [Line Items]    
Basis Spread 3.75%  
Line of Credit | 2018 Senior Secured Term A Facility secured by stock pledge in qualified subsidiaries    
Debt Instrument [Line Items]    
Effective Interest Rate as of September 30, 2018 5.16%  
Carrying Amount $ 475,000 0
Fair Value $ 472,625 0
Line of Credit | 2018 Senior Secured Term A Facility secured by stock pledge in qualified subsidiaries | LIBOR    
Debt Instrument [Line Items]    
Basis Spread 2.35%  
Line of Credit | 2018 Senior Secured Revolving Credit Facility secured by stock pledge in qualified subsidiaries | Revolving Credit Facility    
Debt Instrument [Line Items]    
Fair Value $ 0 0
Total debt net of unamortized discount and deferred financing costs 0 0
Construction Loan    
Debt Instrument [Line Items]    
Less unamortized deferred financing costs   $ (179)
Construction Loan | Warehouse Clearfield, UT secured by mortgage    
Debt Instrument [Line Items]    
Effective Interest Rate as of September 30, 2018   5.18%
Carrying Amount 0 $ 19,671
Fair Value 0 19,671
Less unamortized deferred financing costs 0 (179)
Total debt net of unamortized discount and deferred financing costs $ 0 $ 19,492
Construction Loan | Warehouse Clearfield, UT secured by mortgage | LIBOR    
Debt Instrument [Line Items]    
Basis Spread 3.25%