XML 17 R34.htm IDEA: XBRL DOCUMENT v3.20.1
Debt - Carrying Amount (Details)
$ in Thousands
1 Months Ended 3 Months Ended
Mar. 31, 2017
USD ($)
Apr. 30, 2016
USD ($)
Apr. 30, 2016
USD ($)
Mar. 31, 2020
USD ($)
segment
Mar. 31, 2019
USD ($)
Dec. 31, 2019
USD ($)
Feb. 28, 2019
USD ($)
Mar. 31, 2018
USD ($)
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Gain on extinguishment of debt         $ (735)      
Unamortized original issue discount       $ (3,659)   $ (3,766)    
Unamortized deferred financing costs       (8,353)   (8,681)    
Total unsecured notes and term loans payable, net       1,262,988   1,262,553    
Interest rate swaps that were in a liability position       1,000        
Credit Risk Related Contingent Features                
Derivative liabilities       1,000        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Remainder of 2020       26,451        
2021       246,795        
2022       229,483        
2023       289,696        
2024       446,548        
2025       273,947        
Thereafter       2,112,508        
Long-term Debt       $ 3,625,428        
Interest rate swaps                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Number of agreements | segment       2        
Scheduled Principal Payments                
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Remainder of 2020       $ 26,451        
2021       33,329        
2022       28,654        
2023       24,339        
2024       19,634        
2025       17,334        
Thereafter       39,865        
Long-term Debt       189,606        
Balloon Payments                
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
2021       213,466        
2022       200,829        
2023       265,357        
2024       426,914        
2025       256,613        
Thereafter       2,072,643        
Long-term Debt       3,435,822        
Senior Unsecured Notes                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       375,000        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 1,075,000   1,075,000    
Senior Unsecured Notes | Series A issued November 2015                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Stated interest rate (as a percent)       4.95%        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 75,000   75,000    
Senior Unsecured Notes | Series B issued November 2015                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Stated interest rate (as a percent)       5.24%        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 100,000   100,000    
Senior Unsecured Notes | Series C issued April 2016                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Stated interest rate (as a percent)       4.73%        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 200,000   200,000    
Senior Unsecured Notes | Notes Issued March 2018 99.515 Percent Of Par                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Stated interest rate (as a percent)       4.50%        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 350,000   350,000    
Senior Unsecured Notes | Notes Issued February 2019 99.260 Percent Of Par                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Stated interest rate (as a percent)       4.625%        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 350,000   350,000    
Public notes                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount             $ 350,000 $ 350,000
Coupon rate             99.26% 99.515%
Public notes | Notes Issued March 2018 99.515 Percent Of Par                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Stated interest rate (as a percent)       4.50%        
Public notes | Notes Issued February 2019 99.260 Percent Of Par                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Stated interest rate (as a percent)       4.625%        
Term Loan Payable                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount $ 100,000 $ 100,000 $ 100,000          
Term of notes     5 years          
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 200,000   200,000    
Term Loan Payable | One-Month LIBOR                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Debt Instrument interest rate description       one-month LIBOR        
Credit spread (as a percent) 1.00% 1.10%            
Term Loan Payable | Term Loan Issued March 2017                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Interest rate       1.94%        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 100,000   100,000    
Term Loan Payable | Term Loan Issued March 2017 | One-Month LIBOR                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Debt Instrument interest rate description       one-month LIBOR        
Credit spread (as a percent)       1.00%        
Term Loan Payable | Term Loan issued April 2016                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Interest rate       2.44%        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 100,000   100,000    
Term Loan Payable | Term Loan issued April 2016 | One-Month LIBOR                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Debt Instrument interest rate description       one-month LIBOR        
Credit spread (as a percent)       1.10%        
Non-recourse net-lease mortgage notes:                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Retained non-amortizing notes       $ 155,000        
Consolidated special purpose entities                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Aggregate investment amount       3,200,000        
Unamortized original issue discount       (450)   (471)    
Unamortized deferred financing costs       (29,054)   (30,350)    
Total unsecured notes and term loans payable, net       2,320,924   2,328,489    
Consolidated special purpose entities | Non-recourse net-lease mortgage notes:                
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       2,156,464   2,164,362    
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2015-1, Class A-1 Due April 2022                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       95,000        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 92,665   92,783    
Mortgage Loans on Real Estate, Interest Rate       3.75%        
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-1, Class A-2 Due March 2023                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 102,000        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 89,242   89,775    
Mortgage Loans on Real Estate, Interest Rate       4.65%        
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-2, Class A-2 Due July 2023                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 97,000        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 85,961   86,445    
Mortgage Loans on Real Estate, Interest Rate       5.33%        
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-3, Class A-2 Due November 2023                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 100,000        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 89,283   89,773    
Mortgage Loans on Real Estate, Interest Rate       5.21%        
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 20141, Class A2 Due April 2024                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 140,000        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 135,917   136,092    
Mortgage Loans on Real Estate, Interest Rate       5.00%        
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2018-1 Class A-1 Due October 2024                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 150,000        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 145,610   146,384    
Mortgage Loans on Real Estate, Interest Rate       3.96%        
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2018-1 Class A-3 Due October 2024                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 50,000        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 49,646   49,708    
Mortgage Loans on Real Estate, Interest Rate       4.40%        
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2015-1, Class A-2 Due April 2025                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 270,000        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 263,363   263,700    
Mortgage Loans on Real Estate, Interest Rate       4.17%        
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2016-1, Class A-1 (2016) Due Oct 2026                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 200,000        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 187,362   188,347    
Mortgage Loans on Real Estate, Interest Rate       3.96%        
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2019-1, Class A-1 Due Nov 2026 [Member]                
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 81,437   81,859    
Mortgage Loans on Real Estate, Interest Rate       2.82%        
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2019-1, Class A-3 Due Nov 2026 [Member]                
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 45,923   45,981    
Mortgage Loans on Real Estate, Interest Rate       3.32%        
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2016-1, Class A-2 (2017) Due April 2027                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 135,000        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 127,792   128,443    
Mortgage Loans on Real Estate, Interest Rate       4.32%        
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2018-1 Class A-2 Due October 2027                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 228,000        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 221,326   222,504    
Mortgage Loans on Real Estate, Interest Rate       4.29%        
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2018-1 Class A-4 Due October 2027                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 164,000        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 162,838   163,043    
Mortgage Loans on Real Estate, Interest Rate       4.74%        
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2019-1, Class A-2 Due Nov 2034 [Member]                
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 242,326   243,582    
Mortgage Loans on Real Estate, Interest Rate       3.65%        
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2019-1, Class A-4 Due Nov 2034 [Member]                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 136,000        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 135,773   135,943    
Mortgage Loans on Real Estate, Interest Rate       4.49%        
Consolidated special purpose entities | Nonrecourse mortgage notes payable:                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Aggregate investment amount       $ 343,200        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       193,964   194,948    
Consolidated special purpose entities | Nonrecourse mortgage notes payable: | Series 2019-1, Class A-1 Due Nov 2026 [Member]                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       82,000        
Consolidated special purpose entities | Nonrecourse mortgage notes payable: | Series 2019-1, Class A-3 Due Nov 2026 [Member]                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       46,000        
Consolidated special purpose entities | Nonrecourse mortgage notes payable: | Series 2019-1, Class A-2 Due Nov 2034 [Member]                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       244,000        
Consolidated special purpose entities | Nonrecourse mortgage notes payable: | $16,100 note issued February 2014                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       16,100        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 13,865   13,973    
Mortgage Loans on Real Estate, Interest Rate       4.83%        
Consolidated special purpose entities | Nonrecourse mortgage notes payable: | $13,000 note issued May 2012                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 13,000        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 10,635   10,727    
Mortgage Loans on Real Estate, Interest Rate       5.195%        
Consolidated special purpose entities | Nonrecourse mortgage notes payable: | $26,000 note issued August 2012                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 26,000        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 21,425   21,608    
Mortgage Loans on Real Estate, Interest Rate       5.05%        
Consolidated special purpose entities | Nonrecourse mortgage notes payable: | $6,400 note issued November 2012                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 6,400        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 5,273   5,319    
Mortgage Loans on Real Estate, Interest Rate       4.707%        
Consolidated special purpose entities | Nonrecourse mortgage notes payable: | $11,895 note issued March 2013                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 11,895        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 9,920   10,004    
Mortgage Loans on Real Estate, Interest Rate       4.7315%        
Consolidated special purpose entities | Nonrecourse mortgage notes payable: | $17,500 note issued August 2013                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 17,500        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 15,038   15,150    
Mortgage Loans on Real Estate, Interest Rate       5.46%        
Consolidated special purpose entities | Nonrecourse mortgage notes payable: | $10,075 note issued March 2014                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 10,075        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 9,142   9,188    
Mortgage Loans on Real Estate, Interest Rate       5.10%        
Consolidated special purpose entities | Nonrecourse mortgage notes payable: | $65,000 note issued June 2016                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 65,000        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 61,252   61,531    
Mortgage Loans on Real Estate, Interest Rate       4.75%        
Consolidated special purpose entities | Nonrecourse mortgage notes payable: | $41,690 note issued March 2019                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 41,690        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 41,690   41,690    
Mortgage Loans on Real Estate, Interest Rate       4.80%        
Consolidated special purpose entities | Nonrecourse mortgage notes payable: | $6,944 notes issued March 2013                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Principal amount       $ 6,944        
Scheduled maturities, including balloon payments, on the nonrecourse debt obligations                
Long-term Debt       $ 5,724   $ 5,758    
Mortgage Loans on Real Estate, Interest Rate       4.50%        
Minimum                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Maximum number of months       24 months        
Minimum | Term Loan Payable | One-Month LIBOR                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Credit spread (as a percent)     0.90%          
Maximum                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Maximum number of months       36 months        
Maximum | Term Loan Payable | One-Month LIBOR                
Summary of nonrecourse debt obligations of consolidated special purpose entity subsidiaries                
Credit spread (as a percent)     1.75%