XML 57 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
Indebtedness (Tables)
12 Months Ended
Dec. 31, 2017
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments
Indebtedness at December 31, 2017 and 2016 consists of the following (in thousands):

 
 
Maturity Date
 
Weighted Average Interest Rate
 
Weighted Average Interest Rate
 
 
 
 
 
 
2017
 
2016
 
2017
 
2016
Fixed rate secured debt
2018 to 2027
 
7.43
%
 
7.13
%
 
$
309,463

 
$
381,894

Variable rate secured debt
2025
 
1.85
%
 
0.79
%
 
2,500

 
2,800

Unsecured debt
2018 to 2028
 
3.89
%
 
4.12
%
 
2,132,042

 
2,498,835

Unsecured line of credit
2022
 
N/A

 
1.70
%
 

 
48,000

 
 
 
 
 
 
 
$
2,444,005

 
$
2,931,529

Less: Deferred financing costs
 
 
 
 
 
 
21,114

 
23,052

Total indebtedness as reported on consolidated balance sheets
 
 
 
 
 
 
$
2,422,891

 
$
2,908,477

Unsecured Lines of Credit
Our unsecured line of credit at December 31, 2017 is described as follows (in thousands):
 
 
 
 
 
 
Outstanding Balance at 
Description
Borrowing Capacity
 
Maturity Date
 
December 31, 2017
Unsecured Line of Credit – Partnership
$
1,200,000

 
January 30, 2022
 
$

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, 2017 (in thousands): 
 
Book Value at 12/31/2016
 
Book Value at 12/31/2017
 
Fair Value at 12/31/2016
 
Issuances and
Assumptions
 
Payments/Payoffs
 
Adjustments
to Fair Value
 
Fair Value at 12/31/2017
Fixed rate secured debt
$
381,894

 
$
309,463

 
$
415,231

 
$

 
$
(72,348
)
 
$
(17,130
)
 
$
325,753

Variable rate secured debt
2,800

 
2,500

 
2,800

 

 
(300
)
 

 
2,500

Unsecured debt
2,498,835

 
2,132,042

 
2,568,034

 
300,000

 
(666,794
)
 
(10,692
)
 
2,190,548

Unsecured line of credit
48,000

 

 
48,000

 

 
(48,000
)
 

 

Total
$
2,931,529

 
$
2,444,005

 
$
3,034,065

 
$
300,000

 
$
(787,442
)
 
$
(27,822
)
 
$
2,518,801

Less: Deferred financing costs
23,052

 
21,114

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

 
$
2,422,891

 
 
 
 
 
 
 
 
 
 
Schedule of Maturities of Long-term Debt
At December 31, 2017, the scheduled amortization and maturities of all indebtedness, excluding fair value adjustment, for the next five years and thereafter were as follows (in thousands):
 
Year
Amount
2018
$
7,768

2019
275,373

2020
5,381

2021
262,463

2022
603,611

Thereafter
1,289,178

 
$
2,443,774