XML 48 R36.htm IDEA: XBRL DOCUMENT v3.8.0.1
Senior Unsecured Notes and Secured Debt (Tables)
3 Months Ended
Mar. 31, 2018
Senior Unsecured Notes And Secured Debt (Tables) [Abstract]  
Principal payments due on debt obligations
SeniorSecured
Unsecured Notes(1,2)Debt (1,3)Totals
2018$ - $350,257$350,257
2019600,000483,7731,083,773
2020(4)690,220138,069828,289
2021(5,6)1,143,934228,8701,372,804
2022600,000224,905824,905
Thereafter(7,8)4,972,8351,072,5216,045,356
Totals$8,006,989$2,498,395$10,505,384
(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 balance sheet.
(2) Annual interest rates range from 2.4% to 6.5%.
(3) Annual interest rates range from 1.69% to 7.93%. Carrying value of the properties securing the debt totaled $5,272,358,000 at March 31, 2018.
(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 $232,720,000 based on the Canadian/U.S. Dollar exchange rate on March 31, 2018).
(5) On May 13, 2016, we refinanced the funding on a $250,000,000 Canadian-denominated unsecured term credit facility (approximately $193,934,000 based on the Canadian/U.S. Dollar exchange rate on March 31, 2018). The loan matures on May 13, 2021 and bears interest at the Canadian Dealer Offered Rate plus 95 basis points (2.55% at March 31, 2018).
(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 (2.7% at March 31, 2018).
(7) On November 20, 2013, we completed the sale of £550,000,000 (approximately $771,485,000 based on the Sterling/U.S. Dollar exchange rate in effect on March 31, 2018) of 4.8% senior unsecured notes due 2028.
(8) On November 25, 2014, we completed the sale of £500,000,000 (approximately $701,350,000 based on the Sterling/U.S. Dollar exchange rate in effect on March 31, 2018) of 4.5% senior unsecured notes due 2034.
Summary of senior unsecured note activity
Three Months Ended
March 31, 2018March 31, 2017
Weighted Avg.Weighted Avg.
AmountInterest RateAmountInterest Rate
Beginning balance $8,417,4474.306% $8,260,0384.245%
Debt extinguished (450,000)2.250% -0.000%
Foreign currency39,5425.216%24,2294.391%
Ending balance $8,006,9894.451% $8,284,2674.262%
Secured debt principal activity
Three Months Ended
March 31, 2018March 31, 2017
Weighted Avg.Weighted Avg.
AmountInterest RateAmountInterest Rate
Beginning balance$2,618,4083.761%$3,465,0664.094%
Debt issued20,3263.774%12,5362.340%
Debt assumed85,1924.395%-0.000%
Debt extinguished (183,408)5.809%(806,189)5.580%
Foreign currency (27,876)3.326%10,3133.262%
Principal payments(14,247)3.865%(16,249)4.469%
Ending balance$2,498,3953.696%$2,665,4773.744%