XML 54 R31.htm IDEA: XBRL DOCUMENT v3.6.0.2
Indebtedness (Tables)
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments
Indebtedness at December 31, 2016 and 2015 consists of the following (in thousands):

 
 
Maturity Date
 
Weighted Average Interest Rate
 
Weighted Average Interest Rate
 
 
 
 
 
 
2016
 
2015
 
2016
 
2015
Fixed rate secured debt
2017 to 2027
 
7.13
%
 
6.55
%
 
$
381,894

 
$
736,896

Variable rate secured debt
2025
 
0.79
%
 
0.03
%
 
2,800

 
3,100

Unsecured debt
2017 to 2028
 
4.12
%
 
4.63
%
 
2,498,835

 
2,530,743

Unsecured line of credit
2019
 
1.70
%
 
1.41
%
 
48,000

 
71,000

 
 
 
 
 
 
 
$
2,931,529

 
$
3,341,739

Less: Deferred financing costs
 
 
 
 
 
 
23,052

 
21,598

Total indebtedness as reported on consolidated balance sheets
 
 
 
 
 
 
$
2,908,477

 
$
3,320,141

Unsecured Lines of Credit
Our unsecured line of credit at December 31, 2016 is described as follows (in thousands):
 
 
 
 
 
 
Outstanding Balance at 
Description
Borrowing Capacity
 
Maturity Date
 
December 31, 2016
Unsecured Line of Credit – Partnership
$
1,200,000

 
January 2019
 
$
48,000

Fair Value, Liabilities Measured on a Recurring Basis, Disclosure Only
As all of our fair value debt disclosures relied primarily on Level 3 inputs, the following table summarizes the book value and changes in the fair value of our debt for the year ended December 31, 2016 (in thousands): 
 
Book Value at 12/31/2015
 
Book Value at 12/31/2016
 
Fair Value at 12/31/2015
 
Issuances and
Assumptions
 
Payments/Payoffs
 
Adjustments
to Fair Value
 
Fair Value at 12/31/2016
Fixed rate secured debt
$
736,896

 
$
381,894

 
$
789,095

 
$

 
$
(354,492
)
 
$
(19,372
)
 
$
415,231

Variable rate secured debt
3,100

 
2,800

 
3,100

 

 
(300
)
 

 
2,800

Unsecured debt
2,530,743

 
2,498,835

 
2,624,795

 
375,000

 
(406,908
)
 
(24,853
)
 
2,568,034

Unsecured line of credit
71,000

 
48,000

 
70,852

 

 
(23,000
)
 
148

 
48,000

Total
$
3,341,739

 
$
2,931,529

 
$
3,487,842

 
$
375,000

 
$
(784,700
)
 
$
(44,077
)
 
$
3,034,065

Less: Deferred financing costs
21,598

 
23,052

 
 
 
 
 
 
 
 
 
 
Total indebtedness as reported on the consolidated balance sheets
$
3,320,141

 
$
2,908,477

 
 
 
 
 
 
 
 
 
 
Schedule of Maturities of Long-term Debt
Scheduled Maturities and Interest Paid
At December 31, 2016, the scheduled amortization and maturities of all indebtedness, excluding fair value and other accounting adjustments, for the next five years and thereafter were as follows (in thousands):
 
Year
Amount
2017
$
75,170

2018
293,379

2019
275,374

2020
432,041

2021
262,463

Thereafter
1,592,789

 
$
2,931,216