XML 62 R50.htm IDEA: XBRL DOCUMENT v3.21.2
Debt (Details)
$ in Thousands
9 Months Ended
Sep. 30, 2021
USD ($)
extension
Sep. 30, 2021
CAD ($)
extension
Sep. 30, 2021
EUR (€)
extension
Sep. 30, 2021
GBP (£)
extension
Dec. 31, 2020
USD ($)
Sep. 30, 2020
USD ($)
Mortgages, Senior Notes and Term Loans            
Debt Instrument [Line Items]            
Carrying Amount $ 2,717,703       $ 2,664,218  
Estimated Fair Value 2,818,478       2,827,440  
Less: unamortized deferred financing costs (11,446)       (15,952)  
Long-term Debt, Total 2,706,257       2,648,266  
Mortgage Loans | 2013 Mortgage Loans            
Debt Instrument [Line Items]            
Carrying Amount 271,415       276,693  
Estimated Fair Value $ 279,127       285,772  
Mortgage Loans | Senior note            
Debt Instrument [Line Items]            
Contractual Interest Rate 3.81% 3.81% 3.81% 3.81%    
Effective Interest Rate as of September 30, 2021 4.14% 4.14% 4.14% 4.14%    
Carrying Amount $ 169,415       174,693  
Estimated Fair Value $ 174,497       180,807  
Mortgage Loans | Mezzanine A            
Debt Instrument [Line Items]            
Contractual Interest Rate 7.38% 7.38% 7.38% 7.38%    
Effective Interest Rate as of September 30, 2021 7.55% 7.55% 7.55% 7.55%    
Carrying Amount $ 70,000       70,000  
Estimated Fair Value $ 71,750       71,925  
Mortgage Loans | Mezzanine B            
Debt Instrument [Line Items]            
Contractual Interest Rate 11.50% 11.50% 11.50% 11.50%    
Effective Interest Rate as of September 30, 2021 11.75% 11.75% 11.75% 11.75%    
Carrying Amount         32,000 $ 32,000
Estimated Fair Value $ 32,880       33,040  
Senior Notes | Senior Unsecured Notes            
Debt Instrument [Line Items]            
Carrying Amount 1,818,500       1,866,200  
Estimated Fair Value $ 1,914,742       2,022,950  
Senior Notes | Series D 1.62% notes due 2031            
Debt Instrument [Line Items]            
Contractual Interest Rate 1.62% 1.62% 1.62% 1.62%    
Effective Interest Rate as of September 30, 2021 1.67% 1.67% 1.67% 1.67%    
Carrying Amount $ 463,200       488,640  
Estimated Fair Value $ 454,515       488,640  
Face amount of debt | €     € 400,000,000      
Senior Notes | Series E 1.65% notes due 2033            
Debt Instrument [Line Items]            
Contractual Interest Rate 1.65% 1.65% 1.65% 1.65%    
Effective Interest Rate as of September 30, 2021 1.70% 1.70% 1.70% 1.70%    
Carrying Amount $ 405,300       427,560  
Estimated Fair Value $ 399,727       427,560  
Face amount of debt | €     € 350,000,000      
Senior Notes | Series C notes            
Debt Instrument [Line Items]            
Contractual Interest Rate 4.10% 4.10% 4.10% 4.10%    
Effective Interest Rate as of September 30, 2021 4.15% 4.15% 4.15% 4.15%    
Carrying Amount $ 350,000       350,000  
Estimated Fair Value $ 385,000       400,750  
Senior Notes | Series A notes            
Debt Instrument [Line Items]            
Contractual Interest Rate 4.68% 4.68% 4.68% 4.68%    
Effective Interest Rate as of September 30, 2021 4.77% 4.77% 4.77% 4.77%    
Carrying Amount $ 200,000       200,000  
Estimated Fair Value $ 220,500       231,000  
Senior Notes | Series B notes            
Debt Instrument [Line Items]            
Contractual Interest Rate 4.86% 4.86% 4.86% 4.86%    
Effective Interest Rate as of September 30, 2021 4.92% 4.92% 4.92% 4.92%    
Carrying Amount $ 400,000       400,000  
Estimated Fair Value 455,000       475,000  
Term Loans | Total 2020 Senior Unsecured Term Loan A Facility            
Debt Instrument [Line Items]            
Carrying Amount 322,124       521,325  
Estimated Fair Value $ 319,709       518,718  
Term Loans | 2020 Senior Unsecured Term Loan Tranche A-1            
Debt Instrument [Line Items]            
Effective Interest Rate as of September 30, 2021 1.41% 1.41% 1.41% 1.41%    
Carrying Amount $ 125,000       325,000  
Estimated Fair Value $ 124,063       323,375  
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, 2021 1.51% 1.51% 1.51% 1.51%    
Carrying Amount $ 197,124       196,325  
Estimated Fair Value $ 195,646       195,343  
Face amount of debt   $ 250,000,000        
Term Loans | 2020 Senior Unsecured Term Loan Tranche A-2 | CDOR            
Debt Instrument [Line Items]            
Contractual Interest Rate 0.95%          
Term Loans | Twenty Twenty Senior Unsecured Revolving Credit Facility            
Debt Instrument [Line Items]            
Carrying Amount $ 305,664       0  
Estimated Fair Value $ 304,900       0  
Term Loans | 2020 Senior Unsecured Revolving Credit Facility            
Debt Instrument [Line Items]            
Effective Interest Rate as of September 30, 2021 1.53% 1.53% 1.53% 1.53%    
Carrying Amount $ 92,296       0  
Estimated Fair Value $ 92,065       0  
Term Loans | 2020 Senior Unsecured Revolving Credit Facility | SONIA            
Debt Instrument [Line Items]            
Contractual Interest Rate 0.85%          
Term Loans | 2020 Senior Unsecured Revolving Credit Facility            
Debt Instrument [Line Items]            
Effective Interest Rate as of September 30, 2021 1.56% 1.56% 1.56% 1.56%    
Carrying Amount $ 170,000       0  
Estimated Fair Value $ 169,575       0  
Term Loans | 2020 Senior Unsecured Revolving Credit Facility | LIBOR            
Debt Instrument [Line Items]            
Contractual Interest Rate 0.85%          
Line of Credit | 2020 Senior Unsecured Term Loan Tranche A-2 | Revolving Credit Facility            
Debt Instrument [Line Items]            
Revolver borrowing capacity | £       £ 68,500,000    
Line of Credit | 2020 Senior Unsecured Revolving Credit Facility | Revolving Credit Facility            
Debt Instrument [Line Items]            
Effective Interest Rate as of September 30, 2021 1.91% 1.91% 1.91% 1.91%    
Carrying Amount $ 43,368       0  
Estimated Fair Value $ 43,260       $ 0  
Number of extensions | extension 2 2 2 2    
Extension term 6 months          
Revolver borrowing capacity   $ 55,000,000.0        
Line of Credit | 2020 Senior Unsecured Revolving Credit Facility | CDOR | Revolving Credit Facility            
Debt Instrument [Line Items]            
Contractual Interest Rate 0.85%