XML 75 R53.htm IDEA: XBRL DOCUMENT v3.5.0.2
Debt - Long-Term Debt Maturities (Detail) - USD ($)
$ in Thousands
Jun. 30, 2016
Dec. 31, 2015
Debt Instrument [Line Items]    
2016 $ 21,000  
2017 1,044,000  
2018 746,000  
2019 1,081,000  
2020 1,189,000  
2021 1,818,000  
2022 1,573,000  
2023 1,313,000  
2024 911,000  
2025 891,000  
Thereafter 564,000  
Subtotal 11,151,000  
Unamortized premiums (discounts), net 38,000  
Unamortized debt issuance costs, net (50,000)  
Totals 11,139,415 $ 11,626,831
Credit Facilities [Member]    
Debt Instrument [Line Items]    
Totals 0 0
Senior Notes [Member]    
Debt Instrument [Line Items]    
Totals 6,603,070 6,516,392
Secured Mortgage Debt [Member]    
Debt Instrument [Line Items]    
Totals 901,071 $ 1,172,473
Wholly Owned    
Debt Instrument [Line Items]    
2016 15,000  
2017 530,000  
2018 343,000  
2019 938,000  
2020 937,000  
2021 1,690,000  
2022 1,419,000  
2023 1,171,000  
2024 910,000  
2025 890,000  
Thereafter 562,000  
Subtotal 9,405,000  
Unamortized premiums (discounts), net (11,000)  
Unamortized debt issuance costs, net (45,000)  
Totals 9,349,000  
Wholly Owned | Credit Facilities [Member]    
Debt Instrument [Line Items]    
2016 0  
2017 0  
2018 0  
2019 0  
2020 0  
2021 0  
2022 0  
2023 0  
2024 0  
2025 0  
Thereafter 0  
Subtotal 0  
Unamortized premiums (discounts), net 0  
Unamortized debt issuance costs, net 0  
Totals 0  
Wholly Owned | Senior Notes [Member]    
Debt Instrument [Line Items]    
2016 0  
2017 0  
2018 175,000  
2019 618,000  
2020 877,000  
2021 1,277,000  
2022 777,000  
2023 850,000  
2024 777,000  
2025 750,000  
Thereafter 555,000  
Subtotal 6,656,000  
Unamortized premiums (discounts), net (22,000)  
Unamortized debt issuance costs, net (31,000)  
Totals 6,603,000  
Wholly Owned | Term Loans And Other Debt [Member]    
Debt Instrument [Line Items]    
2016 1,000  
2017 522,000  
2018 1,000  
2019 1,000  
2020 1,000  
2021 399,000  
2022 632,000  
2023 288,000  
2024 1,000  
2025 1,000  
Thereafter 7,000  
Subtotal 1,854,000  
Unamortized premiums (discounts), net 0  
Unamortized debt issuance costs, net (9,000)  
Totals 1,845,000  
Wholly Owned | Secured Mortgage Debt [Member]    
Debt Instrument [Line Items]    
2016 14,000  
2017 8,000  
2018 167,000  
2019 319,000  
2020 59,000  
2021 14,000  
2022 10,000  
2023 33,000  
2024 132,000  
2025 139,000  
Thereafter 0  
Subtotal 895,000  
Unamortized premiums (discounts), net 11,000  
Unamortized debt issuance costs, net (5,000)  
Totals 901,000  
Consolidated Entities    
Debt Instrument [Line Items]    
2016 6,000  
2017 514,000  
2018 403,000  
2019 143,000  
2020 252,000  
2021 128,000  
2022 154,000  
2023 142,000  
2024 1,000  
2025 1,000  
Thereafter 2,000  
Subtotal 1,746,000  
Unamortized premiums (discounts), net 49,000  
Unamortized debt issuance costs, net (5,000)  
Totals $ 1,790,000