XML 113 R82.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt - Schedule of Debt (Details)
$ in Thousands
12 Months Ended
Dec. 31, 2018
USD ($)
Debt [Roll Forward]  
Total debt, Beginning balance $ 6,073,444
Debt Issuances, Net 2,474,387
Repayments, Extinguishment and Assumptions, Net (2,467,754)
Accretion and Amortization 7,845
Total debt, Ending balance 6,087,922
Mortgage Notes Payable and Other Debt [Member]  
Debt [Roll Forward]  
Total debt, Beginning balance 2,082,692
Debt Issuances, Net 144
Repayments, Extinguishment and Assumptions, Net (154,254)
Accretion and Amortization (5,925)
Total debt, Ending balance 1,922,657
Mortgages [Member]  
Debt [Roll Forward]  
Outstanding balance, Beginning balance 2,071,038
Net premiums (discount), Beginning balance 24,652
Deferred costs, Beginning balance (12,998)
Debt Issuances 187
Debt Issuances, Deferred costs (43)
Repayments, Extinguishment and Assumptions (154,093)
Repayments, Extinguishment and Assumptions of Debt, Premium, Amount (191)
Repayments, Extinguishment and Assumptions of Debt, Deferred Costs, Amount 30
Accretion and Amortization, (Premiums) Discount (8,384)
Accretion and Amortization, Deferred costs 2,459
Outstanding balance, Ending balance 1,917,132
Net premiums (discount), Ending balance 16,077
Deferred costs, Ending balance (10,552)
Corporate Bonds [Member]  
Debt [Roll Forward]  
Outstanding balance, Beginning balance 2,850,000
Net premiums (discount), Beginning balance (1,232)
Deferred costs, Beginning balance (27,274)
Total debt, Beginning balance 2,821,494
Debt Issuances 550,000
Debt Issuances, Discount (3,696)
Debt Issuances, Deferred costs (4,825)
Debt Issuances, Net 541,479
Accretion and Amortization, (Premiums) Discount 813
Accretion and Amortization, Deferred costs 4,823
Accretion and Amortization 5,636
Outstanding balance, Ending balance 3,400,000
Net premiums (discount), Ending balance (4,115)
Deferred costs, Ending balance (27,276)
Total debt, Ending balance 3,368,609
Convertible Debt [Member]  
Debt [Roll Forward]  
Outstanding balance, Beginning balance 1,000,000
Net premiums (discount), Beginning balance (7,782)
Deferred costs, Beginning balance (7,960)
Total debt, Beginning balance 984,258
Repayments, Extinguishment and Assumptions (597,500)
Repayments, Extinguishment and Assumptions, Net (597,500)
Accretion and Amortization, (Premiums) Discount 3,873
Accretion and Amortization, Deferred costs 4,252
Accretion and Amortization 8,125
Outstanding balance, Ending balance 402,500
Net premiums (discount), Ending balance (3,909)
Deferred costs, Ending balance (3,708)
Total debt, Ending balance 394,883
Credit Facility [Member]  
Debt [Roll Forward]  
Outstanding balance, Beginning balance 185,000
Deferred costs, Beginning balance 0
Total debt, Beginning balance 185,000
Debt Issuances 1,934,000
Debt Issuances, Deferred costs (1,236)
Debt Issuances, Net 1,932,764
Repayments, Extinguishment and Assumptions (1,716,000)
Repayments, Extinguishment and Assumptions, Net (1,716,000)
Accretion and Amortization, Deferred costs 9
Accretion and Amortization 9
Outstanding balance, Ending balance 403,000
Deferred costs, Ending balance (1,227)
Total debt, Ending balance $ 401,773