XML 83 R52.htm IDEA: XBRL DOCUMENT v3.20.1
Debt - Debt Maturities Schedule (Details) - USD ($)
$ in Thousands
Mar. 31, 2020
Dec. 31, 2019
Year    
Remainder of 2020 $ 3,446,561  
2021 1,987,066  
2022 1,845,000  
2023 0  
2024 0  
Thereafter 1,398,945  
Total 8,677,572  
Less: deferred financing costs, net (29,326)  
Less: unamortized fair value adjustment (9,441)  
Long-term Debt 8,638,805  
Mortgage Loans    
Year    
Remainder of 2020 3,446,561  
2021 1,717,066  
2022 0  
2023 0  
2024 0  
Thereafter 995,481  
Total 6,159,108  
Less: deferred financing costs, net (21,364) $ (27,946)
Less: unamortized fair value adjustment 0  
Long-term Debt 6,137,744 6,238,461
Secured Term Loan    
Year    
Remainder of 2020 0  
2021 0  
2022 0  
2023 0  
2024 0  
Thereafter 403,464  
Total 403,464 403,464
Less: deferred financing costs, net (2,431) (2,486)
Less: unamortized fair value adjustment 0  
Long-term Debt 401,033 400,978
Term Loan Facility    
Year    
Remainder of 2020 0  
2021 0  
2022 1,500,000  
2023 0  
2024 0  
Thereafter 0  
Total 1,500,000  
Less: deferred financing costs, net (5,531) (6,253)
Less: unamortized fair value adjustment 0  
Long-term Debt 1,494,469  
Revolving Facility    
Year    
Remainder of 2020 0  
2021 270,000  
2022 0  
2023 0  
2024 0  
Thereafter 0  
Total 270,000  
Less: deferred financing costs, net 0  
Less: unamortized fair value adjustment 0  
Long-term Debt 270,000  
Convertible Senior Notes    
Year    
Remainder of 2020 0  
2021 0  
2022 345,000  
2023 0  
2024 0  
Thereafter 0  
Total 345,000  
Less: deferred financing costs, net 0  
Less: unamortized fair value adjustment (9,441) $ (10,701)
Long-term Debt $ 335,559