XML 40 R24.htm IDEA: XBRL DOCUMENT v3.3.1.900
Fair Value Of Financial Instruments
12 Months Ended
Dec. 31, 2015
Fair Value Of Financial Instruments [Abstract]  
Fair Value Of Financial Instruments

(17)Fair Value of Financial Instruments:

Fair value is defined under GAAP as the exit price associated with the sale of an asset or transfer of a liability in an orderly transaction between market participants at the measurement date. Valuation techniques used to measure fair value under GAAP must maximize the use of observable inputs and minimize the use of unobservable inputs. In addition, GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value.

The three input levels in the hierarchy of fair value measurements are defined by the FASB generally as follows:

Input Level              Description of Input

Level 1                    Observable inputs such as quoted prices in active markets for identical assets.

Level 2                    Inputs other than quoted prices in active markets that are either directly or indirectly observable.

Level 3                    Unobservable inputs in which little or no market data exists.

 

The following tables represent Frontier’s pension plan assets measured at fair value on a recurring basis as of December 31, 2015 and 2014:  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

Fair Value Measurements at December 31, 2015

 

 

 

Total

 

Level 1

 

Level 2

 

Level 3

 

Cash and Cash Equivalents

 

$

23 

 

$

23 

 

$

 -

 

$

 -

 

U.S. Government Obligations

 

 

32 

 

 

 -

 

 

32 

 

 

 -

 

Corporate and Other Obligations

 

 

315 

 

 

 -

 

 

315 

 

 

 -

 

Common Stock

 

 

178 

 

 

178 

 

 

 -

 

 

 -

 

Common/Collective Trusts

 

 

894 

 

 

 -

 

 

894 

 

 

 -

 

Interest in Registered Investment Companies

 

 

49 

 

 

49 

 

 

 -

 

 

 -

 

Interest in Limited Partnerships and

 

 

 

 

 

 

 

 

 

 

 

 

 

Limited Liability Companies

 

 

92 

 

 

 -

 

 

 -

 

 

92 

 

Total investments at fair value

 

$

1,583 

 

$

250 

 

$

1,241 

 

$

92 

 

Interest and Dividend Receivable

 

 

 

 

 

 

 

 

 

 

 

 

Due from Broker for Securities Sold

 

 

21 

 

 

 

 

 

 

 

 

 

 

Receivable Associated with Insurance Contract

 

 

 

 

 

 

 

 

 

 

 

 

Due to Broker for Securities Purchased

 

 

(43)

 

 

 

 

 

 

 

 

 

 

Total Plan Assets, at Fair Value

 

$

1,572 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

Fair Value Measurements at December 31, 2014

 

 

Total

 

Level 1

 

Level 2

 

Level 3

Cash and Cash Equivalents

 

$

32 

 

$

32 

 

$

 -

 

$

 -

U.S. Government Obligations

 

 

32 

 

 

 -

 

 

32 

 

 

 -

Corporate and Other Obligations

 

 

283 

 

 

 -

 

 

283 

 

 

 -

Common Stock

 

 

170 

 

 

170 

 

 

 -

 

 

 -

Common/Collective Trusts

 

 

959 

 

 

 -

 

 

959 

 

 

 -

Interest in Registered Investment Companies

 

 

66 

 

 

66 

 

 

 -

 

 

 -

Interest in Limited Partnerships and

 

 

 

 

 

 

 

 

 

 

 

 

Limited Liability Companies

 

 

103 

 

 

 -

 

 

 -

 

 

103 

Insurance Contracts

 

 

 

 

 -

 

 

 

 

 -

Other

 

 

 

 

 -

 

 

 

 

 -

Total investments at fair value

 

$

1,648 

 

$

268 

 

$

1,277 

 

$

103 

Receivable for plan assets of the

 

 

 

 

 

 

 

 

 

 

 

 

Connecticut operations

 

 

34 

 

 

 

 

 

 

 

 

 

Interest and Dividend Receivable

 

 

 

 

 

 

 

 

 

 

 

Due from Broker for Securities Sold

 

 

32 

 

 

 

 

 

 

 

 

 

Receivable Associated with Insurance Contract

 

 

 

 

 

 

 

 

 

 

 

Due to Broker for Securities Purchased

 

 

(53)

 

 

 

 

 

 

 

 

 

Total Plan Assets, at Fair Value

 

$

1,673 

 

 

 

 

 

 

 

 

 

 

There have been no reclassifications of investments between Levels 1, 2 or 3 assets during the years ended December 31, 2015 or 2014.

 

The tables below set forth a summary of changes in the fair value of the Plan’s Level 3 assets for the years ended December 31, 2015 and 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

2015

 

 

 

Interest in Limited Partnerships and Limited Liability Companies

 

Balance, beginning of year

 

$

103 

 

Realized gains

 

 

 

Unrealized losses

 

 

(11)

 

Sales and distributions

 

 

(8)

 

Balance, end of year

 

$

92 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

2014

 

 

Interest in Limited Partnerships and Limited Liability Companies

 

Commingled Funds

Balance, beginning of year

 

$

129 

 

$

33 

Realized gains

 

 

12 

 

 

Unrealized losses

 

 

(5)

 

 

(5)

Sales and distributions

 

 

(33)

 

 

(33)

Balance, end of year

 

$

103 

 

$

 -

 

 

 

 

 

 

 

 

The following table provides further information regarding the redemption of the Plan’s Level 3 investments as of December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value

 

Redemption Frequency

 

Redemption Notice Period

 

Liquidation Period

Interest in Limited Partnerships and Limited

 

 

 

 

 

 

 

 

 

 

 

 

Liability Companies

 

 

 

 

 

 

 

 

 

 

 

 

MS IFHF SVP LP Cayman (a)

 

$

 

 

Through liquidation of
underlying investments

 

 

None

 

 

2 years

MS IFHF SVP LP Alpha (a)

 

 

 

 

Through liquidation of
underlying investments

 

 

None

 

 

2 years

RII World Timberfund, LLC (b)

 

 

 

 

Through liquidation of
underlying investments

 

 

None

 

 

10 years

100 Comm Drive, LLC (c)

 

 

 

 

Through liquidation of
underlying investments

 

 

None

 

 

NA

100 CTE Drive, LLC (c)

 

 

 

 

Through liquidation of
underlying investments

 

 

None

 

 

NA

6430 Oakbrook Parkway, LLC (c)

 

 

24 

 

 

Through liquidation of
underlying investments

 

 

None

 

 

NA

8001 West Jefferson, LLC (c)

 

 

25 

 

 

Through liquidation of
underlying investments

 

 

None

 

 

NA

1500 MacCorkle Ave SE, LLC (c)

 

 

13 

 

 

Through liquidation of
underlying investments

 

 

None

 

 

NA

400 S. Pike Road West, LLC (c)

 

 

 

 

Through liquidation of
underlying investments

 

 

None

 

 

NA

601 N US 131, LLC (c)

 

 

 

 

Through liquidation of
underlying investments

 

 

None

 

 

NA

9260 E. Stockton Blvd., LLC (c)

 

 

 

 

Through liquidation of
underlying investments

 

 

None

 

 

NA

Total Interest in Limited Partnerships and Limited

 

 

 

 

 

 

 

 

 

 

 

 

Liability Companies

 

$

92 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)  The partnerships’ investment objective is to seek capital appreciation principally through investing in investment funds managed by third party investment managers who employ a variety of alternative investment strategies.

 

(b)  The fund’s objective is to realize substantial long-term capital appreciation by investing in timberland properties primarily in South America, New Zealand and Australia.

 

(c)  The entity invests in commercial real estate properties that are leased to Frontier.  The leases are triple net, whereby Frontier is responsible for all expenses, including but not limited to, insurance, repairs and maintenance and payment of property taxes.

 

The following table represents the Plan’s Level 3 financial instruments for its interest in certain limited partnerships and limited liability companies, which all use the direct capitalization valuation technique to measure the fair value of those financial instruments as of December 31, 2015, and the significant unobservable inputs and ranges of values for those inputs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Instrument

Property

 

Fair Value

Capitalization Rate

 

 

 

 

 

 

 

 

100 Comm Drive, LLC

$

7.75% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100 CTE Drive, LLC

$

9.00% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6430 Oakbrook Parkway, LLC

$

24  8.00% 

 

 

 

 

 

 

 

Interest in

 

 

 

 

 

Limited Partnerships

8001 West Jefferson, LLC

$

25  8.50% 

 

and Limited

 

 

 

 

 

Liability Companies

 

 

 

 

 

 

1500 MacCorkle Ave SE, LLC

$

13  8.25% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

400 S. Pike Road West, LLC

$

8.75% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

601 N US 131, LLC

$

9.50% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9260 E. Stockton Blvd., LLC

$

7.75% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table summarizes the carrying amounts and estimated fair values for long-term debt at December 31, 2015 and 2014.  For the other financial instruments including cash, accounts receivable, restricted cash, long-term debt due within one year, accounts payable and other current liabilities, the carrying amounts approximate fair value due to the relatively short maturities of those instruments. 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ in millions)

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying

 

 

 

 

 

Carrying

 

 

 

 

 

 

Amount

 

 

Fair Value

 

 

Amount

 

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

$

15,508 

 

$

14,767 

 

$

9,393 

 

$

10,034 

 

The fair value of our long-term debt is estimated based upon quoted market prices at the reporting date for those financial instruments.