XML 54 R36.htm IDEA: XBRL DOCUMENT v3.8.0.1
DEBT (Tables)
12 Months Ended
Dec. 31, 2017
Debt Instrument [Line Items]  
Schedule of Maturities for Outstanding Debt
The following is a schedule of maturities for the Company’s outstanding debt as of December 31, 2017 (in thousands):
 
Secured
Indebtedness
 
Revolving
Credit Facility (1)
 
Term Loans
 
Senior Notes
 
Total
2018
$
4,301

 
$

 
$

 
$

 
$
4,301

2019
102,945

 

 

 

 
102,945

2020
4,594

 

 
200,000

 

 
204,594

2021
20,482

 
641,000

 

 
500,000

 
1,161,482

2022
4,285

 

 
999,587

 

 
1,003,872

Thereafter
122,595

 

 

 
800,000

 
922,595

Total Debt
259,202

 
641,000

 
1,199,587

 
1,300,000

 
3,399,789

Premium, net

 

 

 
15,915

 
15,915

Deferred financing costs, net
(2,772
)
 

 
(8,813
)
 
(9,629
)
 
(21,214
)
Total Debt, Net
$
256,430

 
$
641,000

 
$
1,190,774

 
$
1,306,286

 
$
3,394,490


(1) 
Revolving Credit Facility is subject to two six-month extension options
Secured Indebtedness  
Debt Instrument [Line Items]  
Debt
The Company’s secured debt consists of the following (dollars in thousands):
Interest Rate Type
Principal as of
December 31, 2017
(1)
 
Principal as of
December 31, 2016
(1)
 
Weighted Average Effective Interest Rate at
December 31, 2017
(2)
 
Maturity Date
Fixed Rate
$
160,702

 
$
163,638

 
3.87
%
 
December 2021 - 
August 2051
Variable Rate
98,500

 

 
3.36
%
 
July 2019
 
$
259,202

 
$
163,638

 
3.68
%
 
 
(1) 
Principal balance does not include deferred financing costs, net of $2.8 million and $2.9 million as of December 31, 2017 and 2016, respectively.
(2) 
Weighted average effective interest rate includes private mortgage insurance.
Senior Unsecured Notes  
Debt Instrument [Line Items]  
Debt
The Company’s senior unsecured notes consist of the following (dollars in thousands):
 
 
 
 
Principal Balance as of December 31,
Title
 
Maturity Date
 
2017 (1)
 
2016 (1)
5.5% senior unsecured notes due 2021 (“2021 Notes”)
 
February 1, 2021
 
$
500,000

 
$
500,000

5.375% senior unsecured notes due 2023 (“2023 Notes”)
 
June 1, 2023
 
200,000

 
200,000

5.125% senior unsecured notes due 2026 (“2026 Notes”)
 
August 15, 2026
 
500,000

 

5.38% senior unsecured notes due 2027 (“2027 Notes”)
 
May 17, 2027
 
100,000

 

 
 
 
 
$
1,300,000

 
$
700,000

(1) 
Principal balance does not include premium, net of $15.9 million and deferred financing costs, net of $9.6 million as of December 31, 2017 and does not include discount, net of $0.5 million and deferred financing costs, net of $11.2 million as of December 31, 2016.