XML 41 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
FAIR VALUE (Tables)
3 Months Ended
Mar. 31, 2018
Fair Value Disclosures [Abstract]  
Summary of Assets and Liabilities Measured on a Recurring Basis
The following table presents the fair value measurement hierarchy levels required under ASC 820 for each of the Company's assets and liabilities that are measured at fair value on a recurring basis:
 
 
 
March 31, 2018
 
December 31, 2017
 
 
Fair Value Measurements Using
 
Fair Value Measurements Using
(In thousands)
 
Total
 
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Total
 
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
Assets:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Cash equivalents
 
$
50,272

 
$
50,272

 
$

 
$

 
$
50,135

 
$
50,135

 
$

 
$

Interest rate swap derivative assets
 
9,011

 

 
9,011

 

 
4,470

 

 
4,470

 

Liabilities:
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Interest rate swap derivative liabilities
 

 

 

 

 
5,961

 

 
5,961

 

Rollforward of Sponsor and Management Warrants
The following table presents a rollforward of the valuation of the Company's Warrant liabilities:
 
(In thousands)
 
2018
 
2017
Balance as of January 1
 
$

 
$
332,170

Warrant liability loss (a)
 

 
12,562

Exercises of Sponsor and Management Warrants
 

 
(30,935
)
Balance as of March 31
 
$

 
$
313,797

 
(a)
For 2017, this amount represents losses recognized related to each Sponsor and Management Warrant prior to the respective exercise date. Changes in the fair value of the Sponsor Warrants and Management Warrants prior to exercise were recognized in net income as a warrant liability gain or loss.
Summary of assets and liabilities that were measured at fair value on a non-recurring basis
The estimated fair values of the Company's financial instruments that are not measured at fair value on a recurring basis are as follows:
 
 
 
 
March 31, 2018
 
December 31, 2017
(In thousands)
 
Fair Value
Hierarchy
 
Carrying
Amount
 
Estimated
Fair Value
 
Carrying
Amount
 
Estimated
Fair Value
Assets:
 
 
 
 
 
 
 
 
 
 
Cash and restricted cash
 
Level 1
 
$
714,671

 
$
714,671

 
$
914,165

 
$
914,165

Accounts receivable, net (a)
 
Level 3
 
14,384

 
14,384

 
13,041

 
13,041

Notes receivable, net (b)
 
Level 3
 
8,310

 
8,310

 
5,864

 
5,864

 
 
 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 

 
 

 
 

 
 

Fixed-rate debt (c)
 
Level 2
 
1,522,490

 
1,507,840

 
1,526,875

 
1,554,766

Variable-rate debt (c)
 
Level 2
 
1,392,732

 
1,392,732

 
1,350,914

 
1,350,914

 
(a)
Accounts receivable, net is shown net of an allowance of $7.2 million and $9.3 million at March 31, 2018 and December 31, 2017, respectively.
(b)
Notes receivable, net is shown net of an allowance of $0.1 million at March 31, 2018 and December 31, 2017.
(c)
Excludes related unamortized financing costs.