XML 53 R31.htm IDEA: XBRL DOCUMENT v3.10.0.1
Indebtedness (Tables)
12 Months Ended
Dec. 31, 2018
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments
Indebtedness at December 31, 2018 and 2017 consists of the following (in thousands):

 
 
Maturity Date
 
Weighted Average Interest Rate
 
Weighted Average Interest Rate
 
 
 
 
 
 
2018
 
2017
 
2018
 
2017
Fixed rate secured debt
2019 to 2027
 
6.91
%
 
7.43
%
 
$
77,601

 
$
309,463

Variable rate secured debt
2025
 
1.72
%
 
1.85
%
 
2,200

 
2,500

Unsecured debt
2021 to 2028
 
3.92
%
 
3.89
%
 
2,575,000

 
2,132,042

Unsecured line of credit
2022
 
3.39
%
 
N/A

 
30,000

 

 
 
 
 
 
 
 
$
2,684,801

 
$
2,444,005

Less: Deferred financing costs
 
 
 
 
 
 
26,300

 
21,114

Total indebtedness as reported on consolidated balance sheets
 
 
 
 
 
 
$
2,658,501

 
$
2,422,891

Unsecured Lines of Credit
Our unsecured line of credit at December 31, 2018 is described as follows (in thousands):
 
 
 
 
 
 
Outstanding Balance at 
Description
Borrowing Capacity
 
Maturity Date
 
December 31, 2018
Unsecured Line of Credit – Partnership
$
1,200,000

 
January 30, 2022
 
$
30,000

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, 2018 (in thousands): 
 
Book Value at 12/31/2017
 
Book Value at 12/31/2018
 
Fair Value at 12/31/2017
 
Issuances and
Assumptions
 
Payments/Payoffs
 
Adjustments
to Fair Value
 
Fair Value at 12/31/2018
Fixed rate secured debt
$
309,463

 
$
77,601

 
$
325,753

 
$

 
$
(231,783
)
 
$
(13,732
)
 
$
80,238

Variable rate secured debt
2,500

 
2,200

 
2,500

 

 
(300
)
 

 
2,200

Unsecured debt
2,132,042

 
2,575,000

 
2,190,548

 
450,000

 
(7,042
)
 
(83,543
)
 
2,549,963

Unsecured line of credit

 
30,000

 

 
30,000

 

 

 
30,000

Total
$
2,444,005

 
$
2,684,801

 
$
2,518,801

 
$
480,000

 
$
(239,125
)
 
$
(97,275
)
 
$
2,662,401

Less: Deferred financing costs
21,114

 
26,300

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

 
$
2,658,501

 
 
 
 
 
 
 
 
 
 
Schedule of Maturities of Long-term Debt
At December 31, 2018, 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
2019
$
45,515

2020
3,883

2021
262,463

2022
603,611

2023
283,817

Thereafter
1,485,361

 
$
2,684,650