XML 98 R27.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Indebtedness (Tables)
12 Months Ended
Dec. 31, 2019
Indebtedness  
Schedule of mortgages and unsecured indebtedness

    

2019

    

2018

 

Fixed-Rate Debt:

Mortgage notes, including $6,775 and $11,822 of net premiums and $15,195 and $14,522 of debt issuance costs, respectively. Weighted average interest and maturity of 3.87% and 4.8 years at December 31, 2019.

$

6,156,595

$

6,099,787

Unsecured notes, including $54,976 and $44,691 of net discounts and $70,297 and $58,822 of debt issuance costs, respectively. Weighted average interest and maturity of 3.07% and 9.3 years at December 31, 2019.

 

15,747,267

 

15,535,468

Commercial Paper (see below)

1,327,050

758,681

Total Fixed-Rate Debt

 

23,230,912

 

22,393,936

Variable-Rate Debt:

Mortgages notes, including $4,721 and $5,901 of debt issuance costs, respectively. Weighted average interest and maturity of 2.62% and 2.0 years at December 31, 2019.

 

751,130

 

736,274

Credit Facility (see below), including $11,067 and $16,930 of debt issuance costs, respectively, at December 31, 2019.

 

113,933

 

108,070

Total Variable-Rate Debt

 

865,063

 

844,344

Other Debt Obligations

 

67,255

 

67,255

Total Mortgages and Unsecured Indebtedness

$

24,163,230

$

23,305,535

Schedule of principal repayments of indebtedness

Our scheduled principal repayments on indebtedness as of December 31, 2019 are as follows:

2020

$

2,857,060

(1)

2021

 

1,541,478

2022

 

2,872,980

2023

 

1,868,669

2024

 

2,896,466

Thereafter

 

12,208,803

Total principal maturities

 

24,245,456

Net unamortized debt premium

 

6,775

Net unamortized debt discount

(54,976)

Debt issuance costs, net

 

(101,280)

Other Debt Obligations

67,255

Total mortgages and unsecured indebtedness

$

24,163,230

(1)

Includes $1.3 billion in Global Commercial Paper.

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

For the Year Ended December 31, 

 

    

2019

    

2018

    

2017

 

Cash paid for interest

$

803,728

$

811,971

$

814,729

Schedule of debt issuance costs

    

2019

    

2018

Debt issuance costs

$

187,514

$

204,189

Accumulated amortization

(86,234)

(108,014)

Debt issuance costs, net

$

101,280

$

96,175

Schedule of debt amortization from continuing operations, included in statements of operations and comprehensive income

For the Year Ended December 31,

    

2019

    

2018

    

2017

Amortization of debt issuance costs

$

21,499

$

21,445

$

21,707

Amortization of debt discounts/(premiums)

1,571

1,618

1,357

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

December 31, 

December 31, 

    

2019

    

2018

 

    

Fair value of consolidated fixed rate mortgages and unsecured indebtedness

    

$

23,231

$

22,323

    

    

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

 

3.75

%

 

4.55

%

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

3.67

%

4.50

%