XML 131 R98.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt - Schedule of Debt (Details)
$ in Thousands
12 Months Ended
Dec. 31, 2017
USD ($)
note_payable
Aug. 31, 2017
USD ($)
Aug. 29, 2017
USD ($)
Jun. 27, 2017
USD ($)
Dec. 30, 2016
USD ($)
Debt [Roll Forward]          
Total debt, Beginning balance $ 6,367,248        
Debt Issuances, Net 924,079        
Repayments, Extinguishment and Assumptions, Net (1,226,140)        
Accretion and Amortization 8,257        
Total debt, Ending balance 6,073,444        
Mortgage Notes Payable and Other Debt [Member]          
Debt [Roll Forward]          
Total debt, Beginning balance 2,671,106        
Debt Issuances, Net 4,564        
Repayments, Extinguishment and Assumptions, Net (584,170)        
Accretion and Amortization (8,808)        
Total debt, Ending balance 2,082,692        
Mortgages [Member]          
Debt [Roll Forward]          
Outstanding balance, Beginning balance 2,629,949        
Net premiums (discount), Beginning balance 36,751        
Deferred costs, Beginning balance (16,633)        
Debt Issuances 4,652        
Debt Issuances, Deferred Costs (88)        
Repayments, Extinguishment and Assumptions (563,563)        
Repayments, Extinguishment and Assumptions of Debt, Net premiums (526)        
Repayments, Extinguishment and Assumptions of Debt, Deferred costs 883        
Accretion and Amortization, (Premiums) Discount (11,573)        
Accretion and Amortization, Deferred costs 2,840        
Outstanding balance, Ending balance 2,071,038        
Net premiums (discount), Ending balance 24,652        
Deferred costs, Ending balance (12,998)        
Mortgage notes in connection with default from non-recourse loan $ 16,200 $ 41,600 $ 20,500 $ 38,300 $ 11,600
Number of mortgage notes payable in default | note_payable 1        
Other Debt [Member]          
Debt [Roll Forward]          
Outstanding balance, Beginning balance $ 20,947        
Net premiums (discount), Beginning balance 92        
Repayments, Extinguishment and Assumptions (20,947)        
Repayments, Extinguishment and Assumptions of Debt, Net premiums (17)        
Accretion and Amortization, (Premiums) Discount (75)        
Outstanding balance, Ending balance 0        
Net premiums (discount), Ending balance 0        
Corporate Bonds [Member]          
Debt [Roll Forward]          
Outstanding balance, Beginning balance 2,250,000        
Net premiums (discount), Beginning balance (1,937)        
Deferred costs, Beginning balance (21,839)        
Total debt, Beginning balance 2,226,224        
Debt Issuances 600,000        
Debt Issuances, Deferred Costs (9,485)        
Debt Issuances, Net 590,515        
Repayments, Extinguishment and Assumptions, Net 0        
Accretion and Amortization, (Premiums) Discount 705        
Accretion and Amortization, Deferred costs 4,050        
Accretion and Amortization 4,755        
Outstanding balance, Ending balance 2,850,000        
Net premiums (discount), Ending balance (1,232)        
Deferred costs, Ending balance (27,274)        
Total debt, Ending balance 2,821,494        
Convertible Debt [Member]          
Debt [Roll Forward]          
Outstanding balance, Beginning balance 1,000,000        
Net premiums (discount), Beginning balance (12,894)        
Deferred costs, Beginning balance (13,766)        
Total debt, Beginning balance 973,340        
Accretion and Amortization, (Premiums) Discount 5,112        
Accretion and Amortization, Deferred costs 5,806        
Accretion and Amortization 10,918        
Outstanding balance, Ending balance 1,000,000        
Net premiums (discount), Ending balance (7,782)        
Deferred costs, Ending balance (7,960)        
Total debt, Ending balance 984,258        
Credit Facility [Member]          
Debt [Roll Forward]          
Outstanding balance, Beginning balance 500,000        
Deferred costs, Beginning balance (3,422)        
Total debt, Beginning balance 496,578        
Debt Issuances 329,000        
Debt Issuances, Net 329,000        
Repayments, Extinguishment and Assumptions (644,000)        
Repayments, Extinguishment and Assumptions of Debt, Deferred costs 2,030        
Repayments, Extinguishment and Assumptions, Net (641,970)        
Accretion and Amortization, Deferred costs 1,392        
Accretion and Amortization 1,392        
Outstanding balance, Ending balance 185,000        
Deferred costs, Ending balance          
Total debt, Ending balance $ 185,000