Debt - Carrying Amount (Details) $ in Thousands | 1 Months Ended | 3 Months Ended | | |
Apr. 30, 2016USD ($) | Mar. 31, 2017USD ($)agreementsegment | Dec. 31, 2016USD ($) | Nov. 30, 2015USD ($) |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Outstanding balance | | | $ 2,567,044 | | |
Unamortized net (discount) premium | | | (411) | $ (336) | |
Unamortized deferred financing costs | | | (5,062) | (4,810) | |
Total unsecured notes and term loan payable, net | | | 569,938 | 470,190 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Remainder of 2017 | | | 31,717 | | |
2,018 | | | 36,968 | | |
2,019 | | | 342,851 | | |
2,020 | | | 317,492 | | |
2,021 | | | 250,382 | | |
2,021 | | | 231,999 | | |
Thereafter | | | 1,355,635 | | |
Long-term Debt | | | 2,567,044 | | |
Scheduled principal | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Outstanding balance | | | 203,230 | | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Remainder of 2017 | | | 21,796 | | |
2,018 | | | 30,304 | | |
2,019 | | | 29,312 | | |
2,020 | | | 23,860 | | |
2,021 | | | 21,016 | | |
2,021 | | | 20,506 | | |
Thereafter | | | 56,436 | | |
Long-term Debt | | | 203,230 | | |
Balloon payments | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Outstanding balance | | | 2,363,814 | | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Remainder of 2017 | | | 9,921 | | |
2,018 | | | 6,664 | | |
2,019 | | | 313,539 | | |
2,020 | | | 293,632 | | |
2,021 | | | 229,366 | | |
2,021 | | | 211,493 | | |
Thereafter | | | 1,299,199 | | |
Long-term Debt | | | $ 2,363,814 | | |
Interest rate swaps | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Number of agreements | segment | | | 5 | | |
Senior Unsecured Notes | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | | | $ 375,000 |
Outstanding balance | | | $ 200,000 | 100,000 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 200,000 | 100,000 | |
Senior Unsecured Notes | Term Loan Issued March 2017 Member | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Stated interest rate (as a percent) | | | 2.77% | | |
Outstanding balance | | | $ 100,000 | | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 100,000 | | |
Senior Unsecured Notes | Term Loan issued April 2016 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Stated interest rate (as a percent) | | | 2.69% | | |
Outstanding balance | | | $ 100,000 | 100,000 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | 100,000 | 100,000 | |
Term Loan Payable | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | $ 100,000 | $ 100,000 | | |
Term of notes | | 5 years | 2 years | | |
Outstanding balance | | | $ 375,000 | 375,000 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 375,000 | 375,000 | |
Term Loan Payable | One-Month LIBOR | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Debt Instrument, Description of Variable Rate Basis | | one-month LIBOR | one-month LIBOR | | |
Term Loan Payable | Series A issued November 2015 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Stated interest rate (as a percent) | | | 4.95% | | |
Outstanding balance | | | $ 75,000 | 75,000 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 75,000 | 75,000 | |
Term Loan Payable | Series B issued November 2015 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Stated interest rate (as a percent) | | | 5.24% | | |
Outstanding balance | | | $ 100,000 | 100,000 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 100,000 | 100,000 | |
Term Loan Payable | Series C issued April 2016 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Stated interest rate (as a percent) | | | 4.73% | | |
Outstanding balance | | | $ 200,000 | 200,000 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 200,000 | 200,000 | |
Term Loan Payable | Term Loan Issued March 2017 Member | One-Month LIBOR | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Credit spread (as a percent) | | | 1.30% | | |
Term Loan Payable | Term Loan issued April 2016 | Interest rate swaps | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Number of agreements | agreement | | | 2 | | |
Term Loan Payable | Term Loan issued April 2016 | One-Month LIBOR | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Debt Instrument, Description of Variable Rate Basis | | | one-month LIBOR | | |
Credit spread (as a percent) | | | 1.35% | | |
Non-recourse net-lease mortgage notes: | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Retained non-amortizing notes | | | $ 128,000 | | |
Non‑recourse mortgage notes payable: | Interest rate swaps | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Termination value, liability position which includes accrued interest | | | $ 100 | | |
Non‑recourse mortgage notes payable: | $20,530 note issued December 2011 and amended February 2012 | Interest rate swaps | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Number of agreements | agreement | | | 2 | | |
Non‑recourse mortgage notes payable: | $12.6 million portion of note issued December 2011 and amended February 2012 | Interest rate swaps | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Outstanding balance | | | $ 12,000 | | |
Fixed rate | | | 5.299% | | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 12,000 | | |
Non‑recourse mortgage notes payable: | $6.6 million portion of note issued December 2011 and amended February 2012 | Interest rate swaps | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Outstanding balance | | | $ 6,200 | | |
Fixed rate | | | 5.23% | | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 6,200 | | |
Consolidated special purpose entities | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Aggregate investment amount | | | 2,500,000 | | |
Unamortized deferred financing costs | | | (33,207) | (32,542) | |
Total unsecured notes and term loan payable, net | | | 1,958,426 | 1,833,481 | |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Outstanding balance | | | 1,746,450 | 1,616,766 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | 1,746,450 | 1,616,766 | |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2012-1, Class A Due August 2019 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | 214,500 | | |
Outstanding balance | | | 199,852 | 200,749 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 199,852 | 200,749 | |
Mortgage Loans on Real Estate, Interest Rate | | | 5.77% | | |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-1, Class A-1 Due March 2020 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 150,000 | | |
Outstanding balance | | | 140,045 | 140,724 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 140,045 | 140,724 | |
Mortgage Loans on Real Estate, Interest Rate | | | 4.16% | | |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-2, Class A-1 Due July 2020 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 107,000 | | |
Outstanding balance | | | 100,805 | 101,265 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 100,805 | 101,265 | |
Mortgage Loans on Real Estate, Interest Rate | | | 4.37% | | |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-3, Class A-1 Due November 2020 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 77,000 | | |
Outstanding balance | | | 72,982 | 73,307 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 72,982 | 73,307 | |
Mortgage Loans on Real Estate, Interest Rate | | | 4.24% | | |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2014‑1, Class A‑1 Due April 2021 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 120,000 | | |
Outstanding balance | | | 118,300 | 118,450 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 118,300 | 118,450 | |
Mortgage Loans on Real Estate, Interest Rate | | | 4.21% | | |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2015-1, Class A-1 Due April 2022 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 95,000 | | |
Outstanding balance | | | 94,090 | 94,208 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 94,090 | 94,208 | |
Mortgage Loans on Real Estate, Interest Rate | | | 3.75% | | |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-1, Class A-2 Due March 2023 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 102,000 | | |
Outstanding balance | | | 95,231 | 95,693 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 95,231 | 95,693 | |
Mortgage Loans on Real Estate, Interest Rate | | | 4.65% | | |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-2, Class A-2 Due July 2023 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 97,000 | | |
Outstanding balance | | | 91,384 | 91,801 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 91,384 | 91,801 | |
Mortgage Loans on Real Estate, Interest Rate | | | 5.33% | | |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2013-3, Class A-2 Due November 2023 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 100,000 | | |
Outstanding balance | | | 94,782 | 95,204 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 94,782 | 95,204 | |
Mortgage Loans on Real Estate, Interest Rate | | | 5.21% | | |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2014‑1, Class A‑2 Due April 2024 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 140,000 | | |
Outstanding balance | | | 138,017 | 138,192 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 138,017 | 138,192 | |
Mortgage Loans on Real Estate, Interest Rate | | | 5.00% | | |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2015-1, Class A-2 Due April 2025 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 270,000 | | |
Outstanding balance | | | 267,412 | 267,750 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 267,412 | 267,750 | |
Mortgage Loans on Real Estate, Interest Rate | | | 4.17% | | |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2016-1, Class A-1 (2016) due Oct 2026 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 200,000 | | |
Outstanding balance | | | 198,550 | 199,423 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 198,550 | 199,423 | |
Mortgage Loans on Real Estate, Interest Rate | | | 3.96% | | |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | Series 2016-1, Class A-2 (2017) Due April 2027 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 135,000 | | |
Outstanding balance | | | 135,000 | | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 135,000 | | |
Mortgage Loans on Real Estate, Interest Rate | | | 4.32% | | |
Consolidated special purpose entities | Non-recourse net-lease mortgage notes: | $21,125 note issued July 2015 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Outstanding balance | | | $ 21,125 | 21,125 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 21,125 | 21,125 | |
Mortgage Loans on Real Estate, Interest Rate | | | 4.36% | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Aggregate investment amount | | | $ 421,400 | | |
Principal amount | | | 8,000 | | |
Outstanding balance | | | 245,594 | 249,593 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | 245,594 | 249,593 | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $2,956 note issued June 2013 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | 2,956 | | |
Outstanding balance | | | | 2,663 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | | 2,663 | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $7,088 note issued April 2007 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | 7,088 | | |
Outstanding balance | [1] | | $ 6,426 | 6,457 | |
Estimated effective yield at assumption (as a percent) | | | 4.45% | | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | [1] | | $ 6,426 | 6,457 | |
Mortgage Loans on Real Estate, Interest Rate | [1] | | 6.00% | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $4,400 note issued August 2007 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 4,400 | | |
Outstanding balance | [2] | | $ 3,555 | 3,586 | |
Estimated effective yield at assumption (as a percent) | | | 3.40% | | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | [2] | | $ 3,555 | 3,586 | |
Mortgage Loans on Real Estate, Interest Rate | [2] | | 6.7665% | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $8,000 note issued January 2012; assumed on December 2013 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Outstanding balance | | | $ 6,886 | 6,960 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 6,886 | 6,960 | |
Mortgage Loans on Real Estate, Interest Rate | | | 4.778% | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $20,530 note issued December 2011 and amended February 2012 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 20,530 | | |
Outstanding balance | | | 18,232 | 18,359 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 18,232 | 18,359 | |
Mortgage Loans on Real Estate, Interest Rate | [3] | | 5.275% | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $20,530 note issued December 2011 and amended February 2012 | One-Month LIBOR | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Debt Instrument, Description of Variable Rate Basis | | | one-month LIBOR | | |
Credit spread (as a percent) | | | 3.50% | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $6,500 note issued December 2012 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 6,500 | | |
Outstanding balance | | | 5,858 | 5,900 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 5,858 | 5,900 | |
Mortgage Loans on Real Estate, Interest Rate | | | 4.806% | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $16,100 note issued February 2014 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 16,100 | | |
Outstanding balance | | | 15,065 | 15,159 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 15,065 | 15,159 | |
Mortgage Loans on Real Estate, Interest Rate | | | 4.83% | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $13,000 note issued May 2012 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 13,000 | | |
Outstanding balance | | | 11,657 | 11,737 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 11,657 | 11,737 | |
Mortgage Loans on Real Estate, Interest Rate | | | 5.195% | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $14,950 note issued July 2012 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 14,950 | | |
Outstanding balance | | | 13,036 | 13,135 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 13,036 | 13,135 | |
Mortgage Loans on Real Estate, Interest Rate | | | 4.95% | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $26,000 note issued August 2012 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 26,000 | | |
Outstanding balance | | | 23,465 | 23,625 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 23,465 | 23,625 | |
Mortgage Loans on Real Estate, Interest Rate | | | 5.05% | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $6,400 note issued November 2012 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 6,400 | | |
Outstanding balance | | | 5,786 | 5,827 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 5,786 | 5,827 | |
Mortgage Loans on Real Estate, Interest Rate | | | 4.707% | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $11,895 note issued March 2013 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 11,895 | | |
Outstanding balance | | | 10,857 | 10,931 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 10,857 | 10,931 | |
Mortgage Loans on Real Estate, Interest Rate | | | 4.7315% | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $17,500 note issued August 2013 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 17,500 | | |
Outstanding balance | | | 16,282 | 16,380 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 16,282 | 16,380 | |
Mortgage Loans on Real Estate, Interest Rate | | | 5.46% | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $10,075 note issued March 2014 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 10,075 | | |
Outstanding balance | | | 9,650 | 9,691 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 9,650 | 9,691 | |
Mortgage Loans on Real Estate, Interest Rate | | | 5.10% | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $21,125 note issued July 2015 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 21,125 | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $65,000 note issued June 2016 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | 65,000 | | |
Outstanding balance | | | 64,363 | 64,614 | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 64,363 | 64,614 | |
Mortgage Loans on Real Estate, Interest Rate | | | 4.75% | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $7,750 note issued February 2013 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 7,750 | | |
Outstanding balance | | | $ 7,066 | 7,114 | |
Interest rate term before reset | | | 10 years | | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 7,066 | 7,114 | |
Mortgage Loans on Real Estate, Interest Rate | [4] | | 4.81% | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $7,750 note issued February 2013 | Initial rate | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Credit spread (as a percent) | | | 4.00% | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $7,750 note issued February 2013 | Treasury rate | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Credit spread (as a percent) | | | 4.00% | | |
Consolidated special purpose entities | Non‑recourse mortgage notes payable: | $6,944 notes issued March 2013 | | | | | |
Summary of non‑recourse debt obligations of consolidated special purpose entity subsidiaries | | | | | |
Principal amount | | | $ 6,944 | | |
Outstanding balance | | | $ 6,285 | 6,330 | |
Interest rate term before reset | | | 10 years | | |
Scheduled maturities, including balloon payments, on the non‑recourse debt obligations | | | | | |
Long-term Debt | | | $ 6,285 | $ 6,330 | |
Mortgage Loans on Real Estate, Interest Rate | [5] | | 4.50% | | |
| |
[1] | Note was assumed in December 2013 at a premium; estimated effective yield at assumption of 4.45% | |
[2] | Note was assumed in September 2014 at a premium; estimated effective yield at assumption of 3.40% | |
[3] | Note is a variablerate note which resets monthly at one-month LIBOR + 3.50%. The Company has entered into two interest rate swap agreements that effectively convert the floating rate on a $12.0 million portion and a $6.2 million portion of this mortgage note payable to fixed rates of 5.299% and 5.230%, respectively. | |
[4] | Interest rate is effective for first 10 years and will reset to greater of (1) initial rate plus 400 basis points or (2) Treasury rate plus 400 basis points. | |
[5] | Interest rate is effective for first 10 years and will reset to the lender’s then prevailing interest rate.Credit Risk Related Contingent FeaturesThe Company has an agreement with a derivative counterparty which provides that if the Company defaults on any of its indebtedness, including a default where repayment of the indebtedness has not been accelerated by the lender, then the Company could also be declared in default on its derivative obligations. The Company has agreements with other derivative counterparties which provide that the Company could be declared in default on its derivative obligations if repayment of the underlying indebtedness is accelerated by the lender due to the Company's default on the indebtedness. As of March 31, 2017, the termination value of the Company’s interest rate swaps that were in a liability position was approximately $0.1 million, which includes accrued interest but excludes any adjustment for nonperformance risk.Long-term Debt Maturity Schedule | |