XML 47 R36.htm IDEA: XBRL DOCUMENT v3.20.2
Financial Instruments and Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2020
Fair Value Disclosures [Abstract]  
Schedule of fair value by balance sheet groupings
We believe that the carrying values reflected in our consolidated balance sheets reasonably approximate the fair values for cash and cash equivalents, accounts receivable, escrow deposits, loans receivable, line of credit payable, term loans and all other liabilities, due to their short-term nature or interest rates and terms that are consistent with market, except for our mortgages payable assumed in connection with acquisitions and our senior notes and bonds payable, which are disclosed as follows (dollars in millions):
June 30, 2020
Carrying value
Estimated fair value
Mortgages payable assumed in connection with acquisitions (1)
$393.7  $403.8  
Notes and bonds payable (2)
6,640.6  7,360.0  
December 31, 2019
Carrying value
Estimated fair value
Mortgages payable assumed in connection with acquisitions (1)
$408.4  $417.7  
Notes and bonds payable (2)
6,317.6  6,826.1  
(1)Excludes non-cash net premiums recorded on the mortgages payable. The unamortized balance of these net premiums was $2.3 million at June 30, 2020, and $3.0 million at December 31, 2019. Also excludes deferred financing costs of $1.1 million at June 30, 2020 and $1.3 million at December 31, 2019.
(2)Excludes non-cash original issuance premiums and discounts recorded on notes payable. The unamortized balance of the net original issuance premiums was approximately $3,000 at June 30, 2020, and $6.3 million at December 31, 2019. Also excludes deferred financing costs of $38.5 million at June 30, 2020 and $35.9 million at December 31, 2019.
Schedule of derivative financial instruments
The following table summarizes the terms and fair values of our derivative financial instruments at June 30, 2020 and December 31, 2019 (dollars in millions):
Derivative Type
Accounting Classification
Hedge Designation
Notional Amount
Strike
Effective Date
Maturity Date
Fair Value - asset (liability)
June 30,December 31,June 30,December 31,
2020201920202019
Interest rate swap
Derivative
Cash flow
$6.9  $7.0  6.03%09/25/201209/03/2021$(0.3) $(0.2) 
Interest rate swap
Derivative
Cash flow
—  250.0  1.72%06/30/201506/30/2020—  (0.1) 
Interest rate swap
Derivative
Cash flow
250.0  250.0  3.04%10/24/201803/24/2024(25.9) (14.7) 
Cross-currency swap (1)
Derivative
Cash flow
41.6  41.6  (2)05/20/201905/22/20345.0  (2.6) 
Cross-currency swap (1)
Derivative
Cash flow
41.6  41.6  (3)05/20/201905/22/20344.9  (2.6) 
Cross-currency swap (1)
Derivative
Cash flow
41.6  41.6  (4)05/20/201905/22/20344.6  (2.9) 
Cross-currency swap (1)
Derivative
Cash flow
41.6  41.6  (5)05/20/201905/22/20344.5  (3.2) 
Forward-starting swapDerivative
Cash flow
75.0  —  2.02%(6)06/30/2033(7.9) —  
Forward-starting swapDerivative
Cash flow
75.0  —  1.94%(6)11/30/2032(7.8) —  
Forward-starting swapDerivative
Cash flow
25.0  —  1.67%(6)11/30/2032(2.0) —  
Forward-starting swapDerivative
Cash flow
125.0  —  1.75%(6)06/30/2033(9.9) —  
Forward-starting swapHybrid debt
Cash flow
125.0  —  1.88%(6)11/30/2032(12.3) —  
Forward-starting swapHybrid debt
Cash flow
75.0  —  2.00%(6)06/30/2033(7.8) —  
$923.3  $673.4  $(54.9) $(26.3) 
(1)Represents British Pound Sterling, or GBP, United States Dollar, or USD, cross-currency swap.
(2)GBP fixed rates initially at 4.82% and escalating to 10.96%, and USD fixed rate at 9.800%.
(3)GBP fixed rates initially at 4.82% and escalating to 10.96%, and USD fixed rate at 9.803%.
(4)GBP fixed rates initially at 4.82% and escalating to 10.96%, and USD fixed rate at 9.745%.
(5)GBP fixed rates initially at 4.82% and escalating to 10.96%, and USD fixed rate at 9.755%.
(6)The five treasury rate locks which were entered into during February 2020 were terminated in June 2020 and converted into six forward starting interest rate swaps through a cashless settlement of the terminated treasury rate locks.