XML 51 R31.htm IDEA: XBRL DOCUMENT v3.19.2
Debt (Tables)
 6 Months Ended
Jun. 30, 2019
Debt Instrument [Line Items]  
Schedule of Debt The following table summarizes the carrying value of debt as of June 30, 2019 and December 31, 2018, and the debt activity for the six months ended June 30, 2019 (in thousands):
 
 
 
 
 
Six Months Ended June 30, 2019
 
 
 
 
 
 
Balance as of December 31, 2018
 
Debt Issuances
 
Repayments, Extinguishment and Assumptions
 
Accretion and Amortization
 
Balance as of June 30, 2019
 
Mortgage notes payable:
 
 
 
 
 
 
 
 
 
 
 
 
Outstanding balance
 
$
1,917,132

 
$
—

 
$
(174,725
)

$
—

 
$
1,742,407

(1) 
 
Net premiums (2)
 
16,077

 
—

 
107

 
(4,020
)
 
12,164

 
 
Deferred costs
 
(10,552
)
 
—

 
125

 
1,187

 
(9,240
)
 
Mortgages notes payable, net
 
1,922,657


—


(174,493
)

(2,833
)

1,745,331

 
Corporate bonds:
 
 
 
 
 
 
 
 
 


 
 
Outstanding balance
 
3,400,000

 
—

 
(750,000
)
 
—

 
2,650,000

 
 
Discount (3)
 
(4,115
)
 
—

 
—

 
328

 
(3,787
)
 
 
Deferred costs
 
(27,276
)
 
—

 
—

 
2,193

 
(25,083
)
 
Corporate bonds, net
 
3,368,609


—


(750,000
)

2,521


2,621,130

 
Convertible debt:
 
 
 
 
 
 
 
 
 


 
 
Outstanding balance
 
402,500

 
—

 
—

 
—

 
402,500

 
 
Discount (3)
 
(3,909
)
 
—

 
—

 
970

 
(2,939
)
 
 
Deferred costs
 
(3,708
)
 
—

 
—

 
913

 
(2,795
)
 
Convertible debt, net
 
394,883


—


—


1,883


396,766

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Credit facility:
 
 
 
 
 
 
 
 
 


 
 
Outstanding balance
 
403,000

 
1,034,000

 
(537,000
)
 
—

 
900,000

 
 
Deferred costs (4)
 
(1,227
)
 
(4,280
)
 
—

 
540

 
(4,967
)
 
Credit facility, net
 
401,773


1,029,720


(537,000
)

540


895,033

 
 
 
 
 
 
 
 
 
 
 
 


 
Total debt
 
$
6,087,922


$
1,029,720


$
(1,461,493
)

$
2,111


$
5,658,260

 
____________________________________
(1)
Includes $19.5 million related to one mortgage note payable in default.
(2)
Net premiums on mortgage notes payable were recorded upon the assumption of the respective mortgage notes in relation to the various mergers and acquisitions. Amortization of these net premiums is recorded as a reduction to interest expense over the remaining term of the respective mortgage notes using the effective-interest method.
(3)
Discounts on the corporate bonds and convertible debt were recorded based upon the fair value of the respective debt instruments as of the respective issuance dates. Amortization of these discounts is recorded as an increase to interest expense over the remaining term of the respective debt instruments using the effective-interest method.
(4)
Deferred costs relate to the Credit Facility Term Loan, as defined in the “Credit Facility” section below.
Mortgages [Member]  
Debt Instrument [Line Items]  
Schedule of Debt
Mortgage Notes Payable
The Company’s mortgage notes payable consisted of the following as of June 30, 2019 (dollar amounts in thousands):
 
 
Encumbered Properties
 
Gross Carrying Value of Collateralized Properties (1)
 
Outstanding Balance
 
Weighted-Average
Interest Rate (2)
 
Weighted-Average Years to Maturity (3)
Fixed-rate debt
 
413

 
$
3,442,917

 
$
1,728,546

 
5.16
%
 
3.2
Variable-rate debt
 
1

 
33,723

 
13,861

 
5.63
%
(4) 
0.1
Total (5)
 
414

 
$
3,476,640

 
$
1,742,407

 
5.16
%
 
3.1
____________________________________
(1)
Gross carrying value is gross real estate assets, including investment in direct financing leases, net of gross real estate liabilities.
(2)
Weighted average interest rate is computed using the interest rate in effect until the anticipated repayment date. Should the loan not be repaid at the anticipated repayment date, the applicable interest rate will increase as specified in the respective loan agreement until the extended maturity date.
(3)
Weighted average years remaining to maturity is computed using the anticipated repayment date as specified in each loan agreement, where applicable.
(4)
Weighted-average interest rate for variable-rate debt represents the interest rate in effect as of June 30, 2019.
(5)
The table above does not include mortgage notes associated with Unconsolidated Joint Ventures of $269.3 million, which is non-recourse to the Company. The mortgage notes have a weighted-average fixed interest rate of 3.57% and mature on June 6, 2024.
Schedule of Aggregate Principal Payments of Mortgages
The following table summarizes the scheduled aggregate principal repayments due on mortgage notes subsequent to June 30, 2019 (in thousands):
 
 
Total
July 1, 2019 - December 31, 2019 (1)
 
$
38,035

2020
 
264,823

2021
 
352,381

2022
 
290,854

2023
 
125,667

Thereafter
 
670,647

Total
 
$
1,742,407


____________________________________
(1)
Includes $19.5 million for the acceleration of principal payable related to one mortgage note in default with a stated maturity in 2023.
Corporate Bonds [Member]  
Debt Instrument [Line Items]  
Schedule of Debt
Corporate Bonds
As of June 30, 2019, the OP had $2.65 billion aggregate principal amount of senior unsecured notes (the “Senior Notes”) outstanding comprised of the following (dollar amounts in thousands):
 
 
Outstanding Balance June 30, 2019
 
Interest Rate
 
Maturity Date
2021 Senior Notes
 
$
400,000

 
4.125
%
 
June 1, 2021
2024 Senior Notes
 
500,000

 
4.600
%
 
February 6, 2024
2025 Senior Notes
 
550,000

 
4.625
%
 
November 1, 2025
2026 Senior Notes
 
600,000

 
4.875
%
 
June 1, 2026
2027 Senior Notes
 
600,000

 
3.950
%
 
August 15, 2027
Total balance and weighted-average interest rate
 
$
2,650,000

 
4.449
%