XML 148 R36.htm IDEA: XBRL DOCUMENT v3.8.0.1
Derivative Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2017
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Interest Rate Swaps - 1:3 Basis swaps
The following table summarizes the Company’s 1:3 Basis Swaps outstanding:
 
 
 
 
As of December 31,
 
 
 
2017
 
2016
 
Maturity
 
Notional amount
 
Notional amount
 
2018
 
 
$
4,250,000

 

 
2019
 
 
3,500,000

 

 
2022
 
 
1,000,000

 

 
2024
 
 
250,000

 

 
2026
 
 
1,150,000

 
1,150,000

 
2027
 
 
375,000

 

 
2028
 
 
325,000

 
325,000

 
2029
 
 
100,000

 

 
2031
 
 
300,000

 
300,000

 
 
 
 
$
11,250,000

 
1,775,000

Interest Rate Swaps - Floor Income Hedges
The following tables summarize the outstanding derivative instruments used by the Company to economically hedge loans earning fixed rate floor income.
 
 
 
As of December 31, 2017
 
As of December 31, 2016
 
Maturity
 
Notional amount
 
Weighted average fixed rate paid by the Company (a)
 
Notional amount
 
Weighted average fixed rate paid by the Company (a)
 
 
 
 
 
 
2017
 
$

 
%
 
$
750,000

 
0.99
%
 
2018
 
1,350,000

 
1.07

 
1,350,000

 
1.07

 
2019
 
3,250,000

 
0.97

 
3,250,000

 
0.97

 
2020
 
1,500,000

 
1.01

 
1,500,000

 
1.01

 
2023
 
750,000

 
2.28

 

 

 
2024
 
300,000

 
2.28

 

 

 
2025
 
100,000

 
2.32

 
100,000

 
2.32

 
2027
 
50,000

 
2.32

 

 

 
 
 
$
7,300,000

 
1.21
%
 
$
6,950,000

 
1.02
%
 
(a)
For all interest rate derivatives, the Company receives discrete three-month LIBOR.
Interest Rate Swaps - Unsecured Debt Hedges
As of December 31, 2017 and 2016, the Company had the following derivatives outstanding that are used to effectively convert the variable interest rate on a portion of the Hybrid Securities to a fixed rate of 7.66%.
 
Maturity
 
Notional amount
 
Weighted average fixed rate paid by the Company (a)
2036
 
$
25,000

 
4.28%
(a)
For all interest rate derivatives, the Company receives discrete three-month LIBOR.
Impact of Foreign Exchange Contracts on the Statement of Income
The following table shows the income statement impact as a result of the re-measurement of the Euro Notes and the change in the fair value of the related derivative instruments.
 
Year ended December 31,
 
2017
 
2016
 
2015
Re-measurement of Euro Notes
$
(45,600
)
 
11,849

 
43,801

Change in fair value of cross currency interest rate swap
34,208

 
(1,954
)
 
(45,195
)
Total impact to consolidated statements of income - (expense) income (a)
$
(11,392
)
 
9,895

 
(1,394
)

(a)
The financial statement impact of the above items is included in "Derivative market value and foreign currency adjustments and derivative settlements, net" in the Company's consolidated statements of income.
Schedule of Derivative Instruments in Statement of Financial Position, Fair Value
The following table summarizes the fair value of the Company’s derivatives as reflected on the consolidated balance sheets.
 
Fair value of asset derivatives
 
Fair value of liability derivatives
 
As of
 
As of
 
As of
 
As of
 
December 31, 2017
 
December 31, 2016
 
December 31, 2017
 
December 31, 2016
1:3 basis swaps
$

 

 

 
2,624

Interest rate swaps - floor income hedges

 
81,159

 

 
256

Interest rate swap option - floor income hedge
543

 
2,977

 

 

Interest rate caps
275

 
1,152

 

 

Interest rate swaps - hybrid debt hedges

 

 
7,063

 
7,341

Cross-currency interest rate swap

 

 

 
67,605

Other

 
2,243

 

 

Total
$
818

 
87,531

 
7,063

 
77,826

Schedule of Offsetting Derivative Assets/Liabilities
The following tables include the gross amounts related to the Company's derivative portfolio recognized in the consolidated balance sheets, reconciled to the net amount when excluding derivatives subject to enforceable master netting arrangements and cash collateral received/pledged:

 
 
 
 
Gross amounts not offset in the consolidated balance sheets
 
 
Derivative assets
 
Gross amounts of recognized assets presented in the consolidated balance sheets
 
Derivatives subject to enforceable master netting arrangement
 
Cash collateral pledged
 
Net asset (liability)
Balance as of December 31, 2017
 
$
818

 

 

 
818

Balance as of December 31, 2016
 
87,531

 
(2,880
)
 
475

 
85,126


 
 
 
 
Gross amounts not offset in the consolidated balance sheets
 
 
Derivative liabilities
 
Gross amounts of recognized liabilities presented in the consolidated balance sheets
 
Derivatives subject to enforceable master netting arrangement
 
Cash collateral pledged
 
Net asset (liability)
Balance as of December 31, 2017
 
$
(7,063
)
 

 
8,520

 
1,457

Balance as of December 31, 2016
 
(77,826
)
 
2,880

 
7,292

 
(67,654
)


Schedule of Derivative Instruments, Gain (Loss) in Statement of Financial Performance
The following table summarizes the components of "derivative market value and foreign currency transaction adjustments and derivative settlements, net" included in the consolidated statements of income.
 
 
Year ended December 31,
 
 
2017
 
2016
 
2015
Settlements:
 
 

 
 

 
 
1:3 basis swaps
 
$
(3,069
)
 
1,493

 
1,058

Interest rate swaps - floor income hedges
 
10,838

 
(17,643
)
 
(23,041
)
Interest rate swaps - hybrid debt hedges
 
(781
)
 
(915
)
 
(1,012
)
Cross-currency interest rate swap
 
(6,321
)
 
(4,884
)
 
(1,255
)
Total settlements - income (expense)
 
667

 
(21,949
)
 
(24,250
)
Change in fair value:
 
 

 
 

 
 

1:3 basis swaps
 
(8,224
)
 
(2,938
)
 
12,292

Interest rate swaps - floor income hedges
 
3,585

 
64,111

 
20,103

Interest rate swap option - floor income hedge
 
(2,433
)
 
(281
)
 
(2,420
)
Interest rate caps
 
(893
)
 
(419
)
 
(1,365
)
Interest rate swaps - hybrid debt hedges
 
279

 
304

 
(295
)
Cross-currency interest rate swap
 
34,208

 
(1,954
)
 
(45,195
)
Other
 
(143
)
 
1,072

 
1,730

Total change in fair value - income (expense)
 
26,379

 
59,895

 
(15,150
)
Re-measurement of Euro Notes (foreign currency transaction adjustment) - income (expense)
 
(45,600
)
 
11,849

 
43,801

Derivative market value and foreign currency transaction adjustments and derivative settlements, net - income (expense)
 
$
(18,554
)
 
49,795

 
4,401