XML 48 R28.htm IDEA: XBRL DOCUMENT v3.3.1.900
Indebtedness and Derivative Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2015
Indebtedness and Derivative Financial Instruments  
Schedule of mortgages and unsecured indebtedness

 

                                                                                                                                                                                    

 

 

2015

 

2014

 

Fixed-Rate Debt:

 

 

 

 

 

 

 

Mortgage notes, including $44,594 and $49,723 net premiums, respectively. Weighted average interest and maturity of 5.12% and 4.6 years at December 31, 2015. 

 

$

5,985,427 

 

$

5,615,351 

 

Unsecured notes, including $44,698 and $40,701 net discounts, respectively. Weighted average interest and maturity of 3.93% and 7.3 years at December 31, 2015. 

 

 

13,530,427 

 

 

13,399,920 

 

Commercial Paper (see below)

 

 

878,657 

 

 

409,185 

 

​  

​  

​  

​  

Total Fixed-Rate Debt

 

 

20,394,511 

 

 

19,424,456 

 

Variable-Rate Debt:

 

 

 

 

 

 

 

Mortgages notes, at face value. Weighted average interest and maturity of 2.29% and 1.3 years at December 31, 2015. 

 

 

630,000 

 

 

630,000 

 

Unsecured Term Loan (see below)

 

 

240,000 

 

 

240,000 

 

Credit Facility (see below)

 

 

1,237,662 

 

 

558,537 

 

Total Variable-Rate Debt

 

 

2,107,662 

 

 

1,428,537 

 

​  

​  

​  

​  

Total Mortgages and Unsecured Indebtedness

 

$

22,502,173 

 

$

20,852,993 

 

​  

​  

​  

​  

​  

​  

​  

​  

 

Schedule of principal repayments of indebtedness

 

            Our scheduled principal repayments on indebtedness as of December 31, 2015 are as follows:

                                                                                                                                                                                    

2016

 

$

2,928,580

 

2017

 

 

3,043,067

 

2018

 

 

1,024,275

 

2019

 

 

2,607,519

 

2020

 

 

3,159,632

 

Thereafter

 

 

9,739,204

 

​  

​  

Total principal maturities

 

 

22,502,277

 

Net unamortized debt discount

 

 

(104

)

​  

​  

Total mortgages and unsecured indebtedness

 

$

22,502,173

 

​  

​  

​  

​  

 

Schedule of cash paid for interest in each period, net of any amounts capitalized

 

                                                                                                                                                                                    

 

 

For the Year Ended December 31,

 

 

 

2015

 

2014

 

2013

 

Cash paid for interest

 

$

943,683 

 

$

1,018,911 

 

$

1,086,128 

 

 

Schedule of fair value of financial instruments and the related discount rate assumptions

 

                                                                                                                                                                                    

 

 

2015

 

2014

Fair value of fixed-rate mortgages and unsecured indebtedness (in millions)

 

$21,331

 

$20,967

Weighted average discount rates assumed in calculation of fair value for fixed-rate mortgages

 

3.46%

 

3.02%

Weighted average discount rates assumed in calculation of fair value for unsecured indebtedness

 

3.59%

 

3.51%