XML 51 R14.htm IDEA: XBRL DOCUMENT v3.3.0.814
Debt
9 Months Ended
Sep. 30, 2015
Debt Disclosure [Abstract]  
Debt
Debt
 
The Company does not have indebtedness as debt is incurred by the Operating Partnership.  The Company guarantees the Operating Partnership’s unsecured debt including the revolving credit facilities for the full term of such debt.

Debt consists of the following ($ in thousands):
 
September 30, 2015
 
December 31, 2014
 
Weighted Average
Maturity
In Years
Unsecured bonds private placement - fixed rate
$
463,776

 
$
463,443

 
3.5
Term loan - variable rate
224,383

 
224,130

 
1.2
Unsecured bonds - fixed rate
2,402,737

 
1,915,975

 
7.0
Unsecured debt, net (1)
3,090,896

 
2,603,548

 
 
Lines of credit, net (2)
2,011

 
242,824

 

Mortgage notes payable, net (3)
$
2,224,513

 
$
2,234,317

 
6.3
Total debt
$
5,317,420

 
$
5,080,689

 
 
Weighted average interest rate on fixed rate unsecured and unsecured 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
1.7
%
 
1.8
%
 
 
Weighted average interest rate on mortgage notes payable
4.5
%
 
4.6
%
 
 

(1) Includes unamortized premium of $17.3 million and $27.5 million and reduced by unamortized debt issuance costs of $16.4 million and $13.9 million, as of September 30, 2015 and December 31, 2014, respectively.
(2) Lines of credit, net excludes unamortized debt issuance costs of $3.6 million as of September 30, 2015 as the net effect resulted in a debit balance and was reclassified to prepaid expenses and other assets on the condensed consolidated balance sheets. The December 31, 2014 amount includes $3.6 million of unamortized debt issuance costs because the net balance resulted in a credit balance and is presented on a net basis.
(3) Includes unamortized premium of $69.3 million and $83.8 million and reduced by unamortized debt issuance costs of $10.7 million and $11.9 million, as of September 30, 2015 and December 31, 2014, respectively.

The aggregate scheduled principal payments of the Company’s outstanding debt as of September 30, 2015 are as follows (excluding lines of credit) ($ in thousands):
Remaining in 2015
$
7,296

2016
379,707

2017
564,178

2018
320,621

2019
641,393

Thereafter
3,342,742

 
$
5,255,937