XML 38 R25.htm IDEA: XBRL DOCUMENT v3.3.1.900
Fair Value Measures and Derivative Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2015
Fair Value Disclosures [Abstract]  
Summary of Critical Assumptions

The following table represents critical assumptions used and the ranges for those assumptions:

 

Going-in cap rate

 

4.8% - 6.2%

Terminal cap rate

 

5.2% - 6.8%

Discount rate

 

5.5% - 10.7%

Growth rate revenues

 

1.6% - 3.3%

Growth rate operating costs

 

1.6% - 3.3%

 

Schedule of Outstanding Interest Rate Derivatives

As of December 31, 2015, the Company had the following outstanding interest rate derivatives that were designated as cash flow hedges of interest rate risk (in thousands):

 

Product

 

Number of Instruments

 

 

Notional

 

Interest rate caps

 

 

15

 

 

$

259,659

 

 

As of December 31, 2015, the Company had the following outstanding derivatives that were not designated as hedges in qualifying hedging relationships (in thousands):

 

Product

 

Number of Instruments

 

 

Notional

 

Interest rate caps

 

 

21

 

 

$

318,687

 

 

Summary of Derivative Financial Instruments and Classification on the Combined Consolidated Balance Sheet

The tables below present the fair value of the Company’s derivative financial instruments as well as their classification on the combined consolidated balance sheets as of December 31, 2015 and 2014 (in thousands):

 

 

 

Asset Derivative

 

 

Liability Derivative

 

 

 

Balance

Sheet Location

 

December 31,

2015

 

 

December 31,

2014

 

 

Balance

Sheet Location

 

December 31,

2015

 

 

December 31,

2014

 

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate caps

 

Other assets

 

 

61

 

 

 

263

 

 

Other liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives not designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate caps

 

Other assets

 

 

6

 

 

 

195

 

 

Other liabilities

 

 

 

 

 

 

Total

 

 

 

 

67

 

 

 

458

 

 

 

 

 

 

 

 

 

 

Summary of Derivative Financial Instruments and Combined Consolidated Statements of Operations and Comprehensive Loss

The tables below present the effect of the Company’s derivative financial instruments on the combined consolidated statements of operations and comprehensive loss for the years ended December 31, 2015 and 2014 (in thousands):

 

 

Amount of gain

(loss) recognized in

OCI on derivative

(effective portion)

 

 

Location of gain

(loss) reclassified

from accumulated

OCI into income

 

Amount of gain

(loss) reclassified

from accumulated OCI

into income

(effective portion)

 

 

Location of gain

(loss) recognized in

income on derivative

 

Amount of gain

(loss) recognized in

income on derivative

(ineffective portion)

 

 

2015

 

 

2014

 

 

(effective portion)

 

2015

 

 

2014

 

 

(ineffective portion)

 

2015

 

 

2014

 

Derivatives designated as hedging

   instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate caps

 

(391

)

 

 

(306

)

 

Interest expense

 

 

(97

)

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount of gain (loss)

recognized in income

 

 

 

 

 

 

Location of gain (loss)

recognized in income

 

2015

 

 

2014

 

Derivatives not designated as hedging

   instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate caps

 

 

 

 

Interest expense

 

 

(286

)

 

 

(759

)