XML 17 R38.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt And Lines Of Credit (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of debt and lines of credit [Table Text Block]

The following table sets forth certain information regarding debt including premiums, discounts, and deferred financing costs (in thousands):
 
Carrying Amount
 
Weighted Average
Years to Maturity
 
Weighted Average
Interest Rates
 
December 31, 2019
 
December 31, 2018
 
December 31, 2019
 
December 31, 2018
 
December 31, 2019
 
December 31, 2018
Collateralized term loans - Life Companies
$
1,710,408

 
$
1,259,158

 
17.1
 
14.4
 
4.0
%
 
3.9
%
Collateralized term loans - FNMA
697,589

 
770,417

 
7.0
 
5.1
 
3.7
%
 
4.4
%
Collateralized term loans - CMBS
397,868

 
405,702

 
3.1
 
4.1
 
5.1
%
 
5.1
%
Collateralized term loans - FMCC
374,727

 
380,680

 
4.9
 
5.9
 
3.9
%
 
3.9
%
Secured borrowings

 
107,731

 
0.0
 
14.4
 
%
 
9.9
%
Preferred equity - Sun NG Resorts - mandatorily redeemable
35,249

 
35,277

 
2.8
 
3.8
 
6.0
%
 
6.0
%
Preferred OP units - mandatorily redeemable
34,663

 
37,338

 
4.0
 
4.7
 
6.5
%
 
6.6
%
Lines of credit
183,898

 
128,000

 
3.5
 
2.3
 
2.7
%
 
3.8
%
Total debt
$
3,434,402

 
$
3,124,303

 
11.1
 
9.0
 
4.0
%
 
4.5
%

Three months ended
 
Loan amount
(in millions)
 
Term
(in years)
 
Interest
rate
 
Maturity
date
December 31, 2019
 
$
400.0

(1) 
21
 
4.026
%
 
December 15, 2039
December 15, 2041
September 30, 2019
 
$
250.0

 
10
 
2.925
%
 
October 1, 2029
March 31, 2019
 
$
265.0

 
25
 
4.170
%
 
January 15, 2044
December 31, 2018
 
$
21.7

 
20
 
4.100
%
 
August 15, 2038
September 30, 2018
 
$
228.0

 
20
 
4.100
%
 
August 15, 2038

Schedule of Extinguishment of Debt [Table Text Block]
Three months ended
 
Repayment amount
(in millions)
 
Fixed
Interest
rate
 
Maturity
date
 
(Gain) / loss on extinguishment of debt
(in millions)
 
Encumbered communities released
December 31, 2019
 
$
17.0

 
5.62
%
 
March 1, 2020
 
$

 

 
$
127.3

 
5.10
%
 
November 1, 2021
 
$
3.2

 

 
$
21.5

(1) 
6.24
%
(4) 
March 1, 2020
April 1, 2020
 
$
(0.2
)
 
3

September 30, 2019
 
$
134.0

 
4.3
%
 
May 1, 2023
 
$
12.8

 

March 31, 2019
 
$
186.8

 
3.83
%
 
January 1, 2030
 
$
0.7

 

December 31, 2018
 
$
10.2

 
5.66
%
 
February 28, 2019
 
$

 

September 30, 2018
 
$
30.5

 
6.34
%
 
March 1, 2019
 
$
0.9

 
1

June 30, 2018 (2)
 
$
177.7

 
4.53
%
(4) 
August 1, 2018 May 1, 2023
 
$
1.5

 
11

March 31, 2018 (3)
 
$
24.4

 
6.36
%
(4) 
March 1, 2019
 
$
0.2

 
3


Maturities and Amortization of debt and lines of credit [Table Text Block]
As of December 31, 2019, the total of maturities and amortization of our debt (excluding premiums and discounts) and lines of credit during the next five years were as follows (in thousands):
 
Maturities and Amortization By Year
 
Total Due
 
2020
 
2021
 
2022
 
2023
 
2024
 
Thereafter
Mortgage loans payable
 
 
 
 
 
 
 
 
 
 
 
 
 
Maturities
$
2,161,615

 
$
19,796

 
$
148,378

 
$
82,155

 
$
185,618

 
$
315,331

 
$
1,410,337

Principal amortization
1,026,857

 
60,723

 
60,873

 
61,326

 
60,604

 
57,082

 
726,249

Preferred Equity - Sun NG Resorts - mandatorily redeemable
35,249

 

 

 
35,249

 

 

 

Preferred OP units - mandatorily redeemable
34,663

 

 

 

 

 
34,663

 

Lines of credit
183,898

 
10,000

 
13,293

 
10,000

 
150,605

 

 

Total
$
3,442,282

 
$
90,519

 
$
222,544

 
$
188,730

 
$
396,827

 
$
407,076

 
$
2,136,586