XML 40 R28.htm IDEA: XBRL DOCUMENT v3.10.0.1
DEBT (Tables)
6 Months Ended
Jun. 30, 2018
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 June 30, 2018 (in thousands): 
 
 
Secured
Indebtedness 
 
Revolving Credit
    Facility (1)
 
Term Loans
 
Senior Notes
 
Total
July 1 through December 31, 2018
 
$
2,156

 
$

 
$

 
$

 
$
2,156

2019
 
102,920

 

 

 

 
102,920

2020
 
4,568

 

 
200,000

 

 
204,568

2021
 
19,757

 
676,000

 

 
500,000

 
1,195,757

2022
 
4,285

 

 
995,163

 

 
999,448

Thereafter
 
122,595

 

 

 
800,000

 
922,595

Total Debt
 
256,281

 
676,000

 
1,195,163

 
1,300,000

 
3,427,444

Premium, net
 

 

 

 
15,216

 
15,216

Deferred financing costs, net
 
(2,714
)
 

 
(7,765
)
 
(8,374
)
 
(18,853
)
Total Debt, Net
 
$
253,567

 
$
676,000

 
$
1,187,398

 
$
1,306,842

 
$
3,423,807


(1) 
Revolving Credit Facility is subject to two six-month extension options.
Secured Debt  
Debt Instrument [Line Items]  
Debt
The Company’s secured debt consists of the following (dollars in thousands):
Interest Rate Type
Principal Balance as of
June 30, 2018
(1)
 
Principal Balance as of
December 31, 2017
 (1)
 
Weighted Average
Effective Interest Rate at
June 30, 2018
(2)
 
Maturity
Date
Fixed Rate
$
157,781

 
$
160,702

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

 
98,500

 
3.89
%
 
July 2019
 
$
256,281

 
$
259,202

 
3.88
%
 
 
(1)  
Principal balance does not include deferred financing costs, net of $2.7 million and $2.8 million as of June 30, 2018 and December 31, 2017, respectively.
(2)  
Weighted average effective interest rate includes private mortgage insurance.
Senior Notes  
Debt Instrument [Line Items]  
Debt
The Company’s senior unsecured notes consist of the following (dollars in thousands):
 
 
 
 
Principal Balance as of
Title
 
Maturity Date
 
June 30, 2018 (1)
 
December 31, 2017 (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

 
500,000

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

 
100,000

 
 
 
 
$
1,300,000

 
$
1,300,000

 
 
 
 
 
 
 

(1) 
Principal balance does not include premium, net of $15.2 million and deferred financing costs, net of $8.4 million as of June 30, 2018 and does not include premium, net of $15.9 million and deferred financing costs, net of $9.6 million as of December 31, 2017.