XML 47 R23.htm IDEA: XBRL DOCUMENT v3.2.0.727
Debt (Tables)
6 Months Ended
Jun. 30, 2015
Debt Disclosure [Abstract]  
Schedule of debt and lines of credit
Debt consists of the following (in thousands):
 
June 30, 2015
 
December 31, 2014
 
Weighted Average
Maturity
In Years
Bonds private placement - fixed rate
$
463,667

 
$
463,443

 
3.7
Term loan - variable rate
224,299

 
224,130

 
1.4
Unsecured Bonds - fixed rate
2,405,140

 
1,915,975

 
7.3
Unsecured debt, net (1)
3,093,106

 
2,603,548

 
 
Lines of credit, net (2)
28,762

 
242,824

 

Mortgage notes payable, net (3)
$
2,247,463

 
$
2,234,317

 
6.5
Total debt
$
5,369,331

 
$
5,080,689

 
 
Weighted average interest rate on fixed rate unsecured and private placement bonds
3.6
%
 
3.6
%
 
 
Weighted average interest rate on variable rate term loan
2.4
%
 
2.4
%
 
 
Weighted average interest rate on lines of credit
1.9
%
 
1.8
%
 
 
Weighted average interest rate on mortgage notes payable
4.4
%
 
4.6
%
 
 

(1) Includes unamortized premium of $20.2 million and $27.5 million and reduced by unamortized debt issuance costs of $17.1 million and $13.9 million, as of June 30, 2015 and December 31, 2014, respectively.
(2) Reduced by unamortized debt issuance costs of $3.9 million and $3.6 million, as of June 30, 2015 and December 31, 2014, respectively.
(3) Includes unamortized premium of $73.8 million and $83.8 million and reduced by unamortized debt issuance costs of $11.1 million and $11.9 million, as of June 30, 2015 and December 31, 2014, respectively.

Summary of aggregate scheduled principal payments
The aggregate scheduled principal payments of the Company’s outstanding debt as of June 30, 2015 are as follows (excluding lines of credit):
Remaining in 2015
$
14,389

2016
391,519

2017
564,178

2018
320,621

2019
641,393

Thereafter
3,342,728

 
$
5,274,828