XML 43 R30.htm IDEA: XBRL DOCUMENT v3.3.1.900
Fair Value Measurements and Interest Rate Derivative Agreements (Tables)
12 Months Ended
Dec. 31, 2015
Fair Value Measurements and Interest Rate Derivative Agreements  
Schedule of assets measured at fair value on a recurring and non-recurring basis

The following table presents the Company’s assets measured at fair value on a recurring and non-recurring basis at December 31, 2015 and 2014 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date

 

 

    

Total

    

Level 1

    

Level 2

    

Level 3

 

December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate cap derivative agreements

 

$

1

 

$

 

$

1

 

$

 

Interest rate swap derivative agreement

 

 

759

 

 

 —

 

 

759

 

 

 —

 

Life insurance policy (1)

 

 

964

 

 

 

 

964

 

 

 

Total assets at December 31, 2015

 

$

1,724

 

$

 —

 

$

1,724

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate cap derivative agreements

 

$

 —

 

$

 

$

 —

 

$

 

Life insurance policy (1)

 

 

1,198

 

 

 

 

1,198

 

 

 

Total assets at December 31, 2014

 

$

1,198

 

$

 —

 

$

1,198

 

$

 —

 

 

(1)

These amounts are included in other assets, net on the accompanying consolidated balance sheets, and will be used to reimburse the Company for payments made to the former associate from the related retirement benefit agreement, which is included in accrued payroll and employee benefits on the accompanying consolidated balance sheets.

Schedule of liabilities measured at fair value on a recurring and non-recurring basis

The following table presents the Company’s liabilities measured at fair value on a recurring and non-recurring basis at December 31, 2015 and 2014 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date

 

 

    

Total

    

Level 1

    

Level 2

    

Level 3

 

December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap derivative agreement

 

$

437

 

$

 

$

437

 

$

 

Retirement benefit agreement (1)

 

 

964

 

 

 —

 

 

964

 

 

 —

 

Total liabilities at December 31, 2015

 

$

1,401

 

$

 —

 

$

1,401

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

Retirement benefit agreement (1)

 

$

1,198

 

$

 —

 

$

1,198

 

$

 —

 

 

(1)

The agreement calls for the balance of the retirement benefit agreement to be paid out to the former associate in 10 annual installments, beginning in 2011. As such, the Company has paid the former associate a total of $1.0 million through December 31, 2015, which was reimbursed to the Company using funds from the related split life insurance policy noted above. These amounts are included in accrued payroll and employee benefits in the accompanying consolidated balance sheets.

Schedule of Interest Rate Derivative Agreements

The Company’s interest rate derivative agreements consisted of the following at December 31, 2015 and 2014 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Strike / Capped

 

Effective

Maturity

 

Notional

 

Estimated Fair Value

 

Hedged Debt

Type

Rate

Index

Date

Date

 

Amount

 

2015

 

2014

 

Hilton San Diego Bayfront (1)

Cap

3.750

%

3-Month LIBOR

April 15, 2013

April 15, 2015

 

$

117,000

 

$

N/A

 

$

 —

 

Hilton San Diego Bayfront (1)

Cap

4.250

%

1-Month LIBOR

April 15, 2015

May 1, 2017

 

$

112,827

 

$

1

 

$

N/A

 

Doubletree Guest Suites Times Square (1)

Cap

4.000

%

1-Month LIBOR

October 7, 2011

October 7, 2015

 

$

177,395

 

$

N/A

 

$

 —

 

Term loan #1 (1)

Swap

3.391

%

1-Month LIBOR

October 29, 2015

September 2, 2022

 

$

85,000

 

$

759

 

$

N/A

 

Term loan #2 (2)

Swap

3.653

%

1-Month LIBOR

January 29, 2016

January 31, 2023

 

$

100,000

 

$

(437)

 

$

N/A

 

 

 

 

 

 

 

 

 

 

 

 

$

323

 

$

 —

 

 

(1)

The fair values of the Hilton San Diego Bayfront cap agreement, the Doubletree Guest Suites Times Square cap agreement and the term loan #1 swap agreement are included in other assets, net on the accompanying consolidated balance sheets. The estimated fair value of the Hilton San Diego Bayfront cap agreement was de minimus at December 31, 2014. The Doubletree Guest Suites Times Square cap agreement was terminated in December 2015 upon the Company’s repayment of the related loan in conjunction with the Company’s sale of its interests in the hotel. The estimated fair value of the Doubletree Guest Suites Times Square cap agreement was de minimus at December 31, 2014. The 1-month LIBOR rate related to term loan #1 was swapped to a fixed rate of 1.591%.

(2)

While the term loan #2 was not drawn until January 2016 (see Notes 7 and 15), the related interest rate swap agreement was purchased in December 2015. The estimated fair value of the term loan #2 interest rate swap agreement is included in other liabilities on the Company’s consolidated balance sheets. The 1-month LIBOR rate related to term loan #2 was swapped to a fixed rate of 1.853%.

Schedule of Gain Recognized on Interest Rate Derivative Agreements

Changes in the fair values of the Company’s interest rate derivative agreements resulted in decreases to interest expense for the years ended December 31, 2015, 2014 and 2013 as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

2014

 

2013

 

Gain on derivatives, net

 

$

(309)

 

$

(529)

 

$

(525)