XML 44 R52.htm IDEA: XBRL DOCUMENT v3.20.1
Debt (Details)
3 Months Ended
Mar. 26, 2020
CAD ($)
extension
Sep. 24, 2019
Sep. 23, 2019
Dec. 04, 2018
Dec. 03, 2018
Mar. 31, 2020
CAD ($)
Mar. 31, 2020
USD ($)
Mar. 26, 2020
USD ($)
extension
Dec. 31, 2019
USD ($)
Apr. 26, 2019
USD ($)
Nov. 06, 2018
USD ($)
May 01, 2013
USD ($)
Mortgages, Senior Notes and Term Loans                        
Debt Instrument [Line Items]                        
Carrying Amount             $ 1,833,845,000   $ 1,708,443,000      
Estimated Fair Value             1,851,858,000   1,783,463,000      
Less: deferred financing costs             (14,976,000)   (12,996,000)      
Total indebtedness, net of unamortized deferred financing costs             1,818,869,000   1,695,447,000      
Mortgage Loans | 2013 Mortgage Loans                        
Debt Instrument [Line Items]                        
Carrying Amount             281,770,000   283,443,000      
Estimated Fair Value             $ 282,160,000   287,463,000      
Face amount of debt                       $ 322,000,000.0
Mortgage Loans | Senior note                        
Debt Instrument [Line Items]                        
Contractual Interest Rate           3.81% 3.81%          
Effective Interest Rate as of March 31, 2020           4.14% 4.14%          
Carrying Amount             $ 179,770,000   181,443,000      
Estimated Fair Value             $ 180,670,000   184,618,000      
Mortgage Loans | Mezzanine A                        
Debt Instrument [Line Items]                        
Contractual Interest Rate           7.38% 7.38%          
Effective Interest Rate as of March 31, 2020           7.55% 7.55%          
Carrying Amount             $ 70,000,000   70,000,000      
Estimated Fair Value             $ 69,650,000   70,525,000      
Mortgage Loans | Mezzanine B                        
Debt Instrument [Line Items]                        
Contractual Interest Rate           11.50% 11.50%          
Effective Interest Rate as of March 31, 2020           11.75% 11.75%          
Carrying Amount             $ 32,000,000   32,000,000      
Estimated Fair Value             31,840,000   32,320,000      
Senior Notes | Senior Unsecured Notes                        
Debt Instrument [Line Items]                        
Carrying Amount             950,000,000   950,000,000      
Estimated Fair Value             $ 968,375,000   1,023,375,000      
Senior Notes | Series A 4.68% notes due 2026                        
Debt Instrument [Line Items]                        
Contractual Interest Rate           4.68% 4.68%       4.68%  
Effective Interest Rate as of March 31, 2020           4.77% 4.77%          
Carrying Amount             $ 200,000,000   200,000,000      
Estimated Fair Value             $ 210,000,000   217,750,000      
Face amount of debt                     $ 200,000,000.0  
Senior Notes | Series B 4.86% notes due 2029                        
Debt Instrument [Line Items]                        
Contractual Interest Rate           4.86% 4.86%       4.86%  
Effective Interest Rate as of March 31, 2020           4.92% 4.92%          
Carrying Amount             $ 400,000,000   400,000,000      
Estimated Fair Value             $ 414,500,000   439,000,000      
Face amount of debt                     $ 400,000,000.0  
Senior Notes | Series C 4.10% notes due 2030                        
Debt Instrument [Line Items]                        
Contractual Interest Rate           4.10% 4.10%     4.10%    
Effective Interest Rate as of March 31, 2020           4.15% 4.15%          
Carrying Amount             $ 350,000,000   350,000,000      
Estimated Fair Value             343,875,000   366,625,000      
Face amount of debt                   $ 350,000,000.0    
Term Loans | Total 2020 Senior Unsecured Term Loan A Facility                        
Debt Instrument [Line Items]                        
Carrying Amount             602,075,000   0      
Estimated Fair Value             $ 601,323,000   0      
Term Loans | 2020 Senior Unsecured Term Loan Tranche A-1                        
Debt Instrument [Line Items]                        
Effective Interest Rate as of March 31, 2020           2.83% 2.83%          
Carrying Amount             $ 425,000,000   0      
Estimated Fair Value             $ 424,469,000   0      
Face amount of debt               $ 425,000,000.0        
Term Loans | 2020 Senior Unsecured Term Loan Tranche A-1 | LIBOR                        
Debt Instrument [Line Items]                        
Contractual Interest Rate           0.95%            
Term Loans | 2020 Senior Unsecured Term Loan Tranche A-2                        
Debt Instrument [Line Items]                        
Effective Interest Rate as of March 31, 2020           2.76% 2.76%          
Carrying Amount             $ 177,075,000   0      
Estimated Fair Value             $ 176,854,000   0      
Face amount of debt $ 250,000,000.0         $ 250,000,000.0            
Term Loans | 2020 Senior Unsecured Term Loan Tranche A-2 | CDOR                        
Debt Instrument [Line Items]                        
Contractual Interest Rate           0.095%            
Term Loans | 2018 Senior Unsecured Term Loan A Facility                        
Debt Instrument [Line Items]                        
Effective Interest Rate as of March 31, 2020           3.14% 3.14%          
Carrying Amount             $ 0   475,000,000      
Estimated Fair Value             $ 0   472,625,000      
Face amount of debt               $ 475,000,000        
Term Loans | 2018 Senior Unsecured Term Loan A Facility | LIBOR                        
Debt Instrument [Line Items]                        
Contractual Interest Rate           0.95%            
Revolving Credit Facility | Line of Credit | 2018 Senior Unsecured Term Loan A Facility | LIBOR                        
Debt Instrument [Line Items]                        
Contractual Interest Rate   1.00% 1.45% 1.45% 2.35%              
Revolving Credit Facility | Line of Credit | 2020 Senior Unsecured Revolving Credit Facility                        
Debt Instrument [Line Items]                        
Effective Interest Rate as of March 31, 2020           0.20% 0.20%          
Carrying Amount             $ 0          
Estimated Fair Value             $ 0          
Number of extensions | extension 2             2        
Extension term 6 months                      
Revolving Credit Facility | Line of Credit | 2020 Senior Unsecured Revolving Credit Facility | LIBOR                        
Debt Instrument [Line Items]                        
Contractual Interest Rate           0.85%            
Revolving Credit Facility | Line of Credit | 2018 Senior Unsecured Revolving Credit Facility                        
Debt Instrument [Line Items]                        
Effective Interest Rate as of March 31, 2020           0.36% 0.36%          
Carrying Amount                 0      
Estimated Fair Value                 $ 0      
Revolving Credit Facility | Line of Credit | 2018 Senior Unsecured Revolving Credit Facility | LIBOR                        
Debt Instrument [Line Items]                        
Contractual Interest Rate           0.90%