XML 63 R52.htm IDEA: XBRL DOCUMENT v3.20.2
Debt (Details)
9 Months Ended
Mar. 26, 2020
USD ($)
extension
Sep. 24, 2019
Sep. 23, 2019
Dec. 04, 2018
Dec. 03, 2018
Sep. 30, 2020
USD ($)
Sep. 30, 2020
CAD ($)
Mar. 26, 2020
CAD ($)
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           $ 1,841,091,000     $ 1,708,443,000      
Estimated Fair Value           2,000,335,000     1,783,463,000      
Less: unamortized deferred financing costs           (13,607,000)     (12,996,000)      
Total debt net of unamortized deferred financing costs           1,827,484,000     1,695,447,000      
Mortgage Loans | 2013 Mortgage Loans                        
Debt Instrument [Line Items]                        
Carrying Amount           278,416,000     283,443,000      
Estimated Fair Value           $ 286,162,000     287,463,000      
Face amount of debt                       $ 322,000,000.0
Mortgage Loans | Senior note                        
Debt Instrument [Line Items]                        
Debt Instrument, Interest Rate, Stated Percentage           3.81% 3.81%          
Effective Interest Rate as of September 30, 2020           4.14% 4.14%          
Carrying Amount           $ 176,416,000     181,443,000      
Estimated Fair Value           $ 181,707,000     184,618,000      
Mortgage Loans | Mezzanine A                        
Debt Instrument [Line Items]                        
Debt Instrument, Interest Rate, Stated Percentage           7.38% 7.38%          
Effective Interest Rate as of September 30, 2020           7.55% 7.55%          
Carrying Amount           $ 70,000,000     70,000,000      
Estimated Fair Value           $ 71,575,000     70,525,000      
Mortgage Loans | Mezzanine B                        
Debt Instrument [Line Items]                        
Debt Instrument, Interest Rate, Stated Percentage           11.50% 11.50%          
Effective Interest Rate as of September 30, 2020           11.75% 11.75%          
Carrying Amount           $ 32,000,000     32,000,000      
Estimated Fair Value           32,880,000     32,320,000      
Senior Notes | Senior Unsecured Notes                        
Debt Instrument [Line Items]                        
Carrying Amount           950,000,000     950,000,000      
Estimated Fair Value           $ 1,107,625,000     1,023,375,000      
Senior Notes | Series A 4.68% notes due 2026                        
Debt Instrument [Line Items]                        
Debt Instrument, Interest Rate, Stated Percentage           4.68% 4.68%       4.68%  
Effective Interest Rate as of September 30, 2020           4.77% 4.77%          
Carrying Amount           $ 200,000,000     200,000,000      
Estimated Fair Value           $ 230,000,000     217,750,000      
Face amount of debt                     $ 200,000,000.0  
Senior Notes | Series B 4.86% notes due 2029                        
Debt Instrument [Line Items]                        
Debt Instrument, Interest Rate, Stated Percentage           4.86% 4.86%       4.86%  
Effective Interest Rate as of September 30, 2020           4.92% 4.92%          
Carrying Amount           $ 400,000,000     400,000,000      
Estimated Fair Value           $ 476,000,000     439,000,000      
Face amount of debt                     $ 400,000,000.0  
Senior Notes | Series C 4.10% notes due 2030                        
Debt Instrument [Line Items]                        
Debt Instrument, Interest Rate, Stated Percentage           4.10% 4.10%     4.10%    
Effective Interest Rate as of September 30, 2020           4.15% 4.15%          
Carrying Amount           $ 350,000,000     350,000,000      
Estimated Fair Value           401,625,000     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           612,675,000     0      
Estimated Fair Value           $ 606,548,000     0      
Term Loans | 2020 Senior Unsecured Term Loan Tranche A-1                        
Debt Instrument [Line Items]                        
Effective Interest Rate as of September 30, 2020           2.64% 2.64%          
Carrying Amount           $ 425,000,000     0      
Estimated Fair Value           $ 420,750,000     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 September 30, 2020           1.57% 1.57%          
Carrying Amount           $ 187,675,000     0      
Estimated Fair Value           $ 185,798,000     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           0.95%            
Term Loans | 2018 Senior Unsecured Term Loan A Facility                        
Debt Instrument [Line Items]                        
Effective Interest Rate as of September 30, 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           1.00%            
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 September 30, 2020           0.23% 0.23%          
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 September 30, 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%