XML 59 R38.htm IDEA: XBRL DOCUMENT v3.6.0.2
Senior Unsecured Notes and Secured Debt (Tables)
12 Months Ended
Dec. 31, 2016
Senior Unsecured Notes And Secured Debt (Tables) [Abstract]  
Principal payments due on debt obligations
SeniorSecured
Unsecured Notes(1,2)Debt (1,3)Totals
2017$-$550,620$550,620
2018450,000697,5571,147,557
2019605,000623,7531,228,753
2020(4)673,447166,932840,379
2021(5,6)1,136,206349,1061,485,312
Thereafter(7,8,9,10)5,395,3851,077,0986,472,483
Totals$8,260,038$3,465,066$11,725,104
(1) Amounts represent principal amounts due and do not include unamortized premiums/discounts, debt issuance costs, or other fair value adjustments as reflected on the consolidated balance sheet.
(2) Annual interest rates range from 1.4% to 6.5%.
(3) Annual interest rates range from 1.24% to 7.98%. Carrying value of the properties securing the debt totaled $6,149,872,000 at December 31, 2016.
(4) In November 2015, one of our wholly-owned subsidiaries issued and we guaranteed $300,000,000 of Canadian-denominated 3.35% senior unsecured notes due 2020 (approximately $223,447,000 based on the Canadian/U.S. Dollar exchange rate on December 31, 2016).
(5) On May 13, 2016, we refinanced the funding on a $250,000,000 Canadian-denominated unsecured term credit facility (approximately $186,206,000 based on the Canadian/U.S. Dollar exchange rate on December 31, 2016). The loan matures on May 13, 2021 and bears interest at the Canadian Dealer Offered Rate plus 95 basis points (1.84% at December 31, 2016).
(6) On May 13, 2016, we refinanced the funding on a $500,000,000 unsecured term credit facility. The loan matures on May 13, 2021 and bears interest at LIBOR plus 95 basis points (1.63% at December 31, 2016).
(7) On November 20, 2013, we completed the sale of £550,000,000 (approximately $678,535,000 based on the Sterling/U.S. Dollar exchange rate in effect on December 31, 2016) of 4.8% senior unsecured notes due 2028.
(8) On November 25, 2014, we completed the sale of £500,000,000 (approximately $616,850,000 based on the Sterling/U.S. Dollar exchange rate in effect on December 31, 2016) of 4.5% senior unsecured notes due 2034.
(9) In May 2015, we issued $750,000,000 of 4.0% senior unsecured notes due 2025. In October 2015, we issued an additional $500,000,000 of these notes under a re-opening of the offer.
(10) In March 2016, we issued $700,000,000 of 4.25% senior unsecured notes due 2026.
Summary of senior unsecured note issuances
Year Ended
December 31, 2016December 31, 2015December 31, 2014
Weighted Avg.Weighted Avg.Weighted Avg.
AmountInterest RateAmountInterest RateAmountInterest Rate
Beginning balance $8,645,7584.237% $7,817,1544.385% $7,421,7074.395%
Debt issued705,0004.228%1,475,5403.901%838,8044.572%
Debt assumed-0.000%24,6216.000%-0.000%
Debt extinguished (850,000)4.194% (300,000)6.200% (298,567)5.855%
Debt redeemed-0.000%(240,249)3.303%(59,143)3.000%
Foreign currency(240,720)4.565%(131,308)3.966%(85,647)4.222%
Ending balance $8,260,0384.245% $8,645,7584.237% $7,817,1544.385%
Secured debt principal activity
Year Ended
December 31, 2016December 31, 2015December 31, 2014
Weighted Avg.Weighted Avg.Weighted Avg.
AmountInterest RateAmountInterest RateAmountInterest Rate
Beginning balance$3,478,2074.440%$2,941,7654.940%$3,010,7115.095%
Debt issued460,0152.646%228,6852.776%109,5033.374%
Debt assumed60,8984.301%1,007,4823.334%204,9494.750%
Debt extinguished(489,293)5.105%(506,326)4.506%(279,559)4.824%
Principal payments(74,466)4.663%(67,064)4.801%(62,280)4.930%
Foreign currency29,7053.670%(126,335)3.834%(41,559)3.811%
Ending balance$3,465,0664.094%$3,478,2074.440%$2,941,7654.940%