XML 53 R34.htm IDEA: XBRL DOCUMENT v3.8.0.1
Derivative and Other Fair Value Instruments (Tables)
3 Months Ended
Mar. 31, 2018
Fair Value Disclosures [Abstract]  
Summary of Carrying and Fair Values of Financial Instruments

The following table provides a summary of the carrying and fair values for the Company’s mortgage notes payable and unsecured debt (including its commercial paper and line of credit, if applicable) at March 31, 2018 and December 31, 2017, respectively (amounts in thousands):

 

 

March 31, 2018

 

 

December 31, 2017

 

 

 

Estimated Fair Value (Level 2)

 

 

Carrying Value

 

 

Estimated Fair Value (Level 2)

 

 

Carrying Value

 

Mortgage notes payable, net

 

$

2,841,288

 

 

$

2,894,344

 

 

$

3,615,384

 

 

$

3,618,722

 

Unsecured debt, net

 

 

5,878,000

 

 

 

5,765,133

 

 

 

5,619,744

 

 

 

5,338,569

 

Total debt, net

 

$

8,719,288

 

 

$

8,659,477

 

 

$

9,235,128

 

 

$

8,957,291

 

 

Summary of Consolidated Derivative Instruments

The following table summarizes the Company’s consolidated derivative instruments at March 31, 2018 (dollar amounts are in thousands):

 

 

Fair Value

Hedges (1)

 

 

Forward

Starting

Swaps (2)

 

Current Notional Balance

$

450,000

 

 

$

600,000

 

Lowest Interest Rate

 

2.375

%

 

 

2.1478

%

Highest Interest Rate

 

2.375

%

 

 

3.0030

%

Earliest Maturity Date

 

2019

 

 

 

2028

 

Latest Maturity Date

 

2019

 

 

 

2029

 

 

(1)

Fair Value Hedges – Converts outstanding fixed rate unsecured notes ($450.0 million 2.375% notes due July 1, 2019) to a floating interest rate of 90-Day LIBOR plus 0.61%.

(2)

Forward Starting Swaps – Designed to partially fix interest rates in advance of planned future debt issuances.  Of the $600.0 million notional balance, $250.0 million of these swaps have mandatory counterparty terminations in 2019 and are targeted for certain 2018 debt issuances while $350.0 million of these swaps have mandatory counterparty terminations in 2020 and are targeted for certain 2019 debt issuances.

 

Summary of Fair Value Measurements for Each Major Category of Assets and Liabilities Measured at Fair Value on Recurring Basis

The following tables provide a summary of the fair value measurements for each major category of assets and liabilities measured at fair value on a recurring basis and the location within the accompanying consolidated balance sheets at March 31, 2018 and December 31, 2017, respectively (amounts in thousands):

 

 

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

Description

 

Balance Sheet

Location

 

3/31/2018

 

 

Quoted Prices in

Active Markets for

Identical Assets/Liabilities

(Level 1)

 

 

Significant Other

Observable Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as hedging

   instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward Starting Swaps

 

Other Assets

 

$

12,637

 

 

$

 

 

$

12,637

 

 

$

 

Supplemental Executive Retirement Plan

 

Other Assets

 

 

138,444

 

 

 

138,444

 

 

 

 

 

 

 

Total

 

 

 

$

151,081

 

 

$

138,444

 

 

$

12,637

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as hedging

   instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Hedges

 

Other Liabilities

 

$

3,886

 

 

$

 

 

$

3,886

 

 

$

 

Forward Starting Swaps

 

Other Liabilities

 

 

3,045

 

 

 

 

 

 

3,045

 

 

 

 

Supplemental Executive Retirement Plan

 

Other Liabilities

 

 

138,444

 

 

 

138,444

 

 

 

 

 

 

 

Total

 

 

 

$

145,375

 

 

$

138,444

 

 

$

6,931

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable Noncontrolling Interests –

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership/Redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Limited Partners

 

Mezzanine

 

$

354,567

 

 

$

 

 

$

354,567

 

 

$

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

Description

 

Balance Sheet

Location

 

12/31/2017

 

 

Quoted Prices in

Active Markets for

Identical Assets/Liabilities

(Level 1)

 

 

Significant Other

Observable Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as hedging

   instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward Staring Swaps

 

Other Assets

 

$

5,143

 

 

$

 

 

$

5,143

 

 

$

 

Supplemental Executive Retirement Plan

 

Other Assets

 

 

140,159

 

 

 

140,159

 

 

 

 

 

 

 

Total

 

 

 

$

145,302

 

 

$

140,159

 

 

$

5,143

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives designated as hedging

   instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Hedges

 

Other Liabilities

 

$

1,597

 

 

$

 

 

$

1,597

 

 

$

 

Supplemental Executive Retirement Plan

 

Other Liabilities

 

 

140,159

 

 

 

140,159

 

 

 

 

 

 

 

Total

 

 

 

$

141,756

 

 

$

140,159

 

 

$

1,597

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable Noncontrolling Interests –

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership/Redeemable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Limited Partners

 

Mezzanine

 

$

366,955

 

 

$

 

 

$

366,955

 

 

$

 

 

Summary of Effect of Fair Value Hedges on the Accompanying Consolidated Statements of Operations and Comprehensive Income

The following tables provide a summary of the effect of fair value hedges on the Company’s accompanying consolidated statements of operations and comprehensive income for the quarters ended March 31, 2018 and 2017, respectively (amounts in thousands):

 

March 31, 2018

Type of Fair Value Hedge

 

Location of

Gain/(Loss)

Recognized in

Income on

Derivative

 

Amount of

Gain/(Loss)

Recognized in

Income on

Derivative

 

 

Hedged Item

 

Income Statement

Location of

Hedged Item

Gain/(Loss)

 

Amount of

Gain/(Loss)

Recognized in

Income

on Hedged Item

 

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swaps

 

Interest expense

 

$

(2,289

)

 

Fixed rate debt

 

Interest expense

 

$

2,289

 

Total

 

 

 

$

(2,289

)

 

 

 

 

 

$

2,289

 

 

March 31, 2017

Type of Fair Value Hedge

 

Location of

Gain/(Loss)

Recognized in

Income on

Derivative

 

Amount of

Gain/(Loss)

Recognized in

Income on

Derivative

 

 

Hedged Item

 

Income Statement

Location

of Hedged Item

Gain/(Loss)

 

Amount of

Gain/(Loss)

Recognized in

Income

on Hedged Item

 

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swaps

 

Interest expense

 

$

(1,106

)

 

Fixed rate debt

 

Interest expense

 

$

1,106

 

Total

 

 

 

$

(1,106

)

 

 

 

 

 

$

1,106

 

 

Summary of Effect of Cash Flow Hedges on the Accompanying Consolidated Statements of Operations and Comprehensive Income

The following tables provide a summary of the effect of cash flow hedges on the Company’s accompanying consolidated statements of operations and comprehensive income for the quarters ended March 31, 2018 and 2017, respectively (amounts in thousands):

 

 

 

Effective Portion

 

 

Ineffective Portion

 

March 31, 2018

Type of Cash Flow Hedge

 

Amount of

Gain/(Loss)

Recognized in OCI

on Derivative

 

 

Location of

Gain/(Loss)

Reclassified from

Accumulated OCI

into Income

 

Amount of

Gain/(Loss)

Reclassified from

Accumulated

OCI into Income

 

 

Location of

Gain/(Loss)

Recognized in

Income on

Derivative

 

Amount of

Gain/(Loss)

Reclassified from

Accumulated

OCI into Income

 

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward Starting Swaps

 

$

6,087

 

 

Interest expense

 

$

(4,791

)

 

N/A

 

$

 

Total

 

$

6,087

 

 

 

 

$

(4,791

)

 

 

 

$

 

 

 

 

Effective Portion

 

 

Ineffective Portion

 

March 31, 2017

Type of Cash Flow Hedge

 

Amount of

Gain/(Loss)

Recognized in OCI

on Derivative

 

 

Location of

Gain/(Loss)

Reclassified from

Accumulated OCI

into Income

 

Amount of

Gain/(Loss)

Reclassified from

Accumulated

OCI into Income

 

 

Location of

Gain/(Loss)

Recognized in

Income on

Derivative

 

Amount of

Gain/(Loss)

Reclassified from

Accumulated

OCI into Income

 

Derivatives designated as hedging instruments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Contracts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward Starting Swaps

 

$

 

 

Interest expense

 

$

(4,583

)

 

N/A

 

$

 

Total

 

$

 

 

 

 

$

(4,583

)

 

 

 

$