XML 50 R39.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2017
Fair Value Disclosures [Abstract]  
Assets And Liabilities Measured On Recurring Basis
Assets and liabilities measured at fair value on a recurring basis as of June 30, 2017 and December 31, 2016, aggregated by the level in the fair value hierarchy in which those measurements fall, are as follows (in thousands):
 
Quoted Prices
in Active
Markets for
Identical
Assets
and Liabilities
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Fair Value at
June 30,
2017
Assets:
 
 
 
 
 
 
 
Investments, mutual funds held in a grantor trust
$
28,703

 
 
 
 
 
$
28,703

Investments, mutual funds
8,372

 
 
 
 
 
8,372

Derivative instruments:
 
 
 
 
 
 
 
Interest rate contracts
 
 
$
623

 
 
 
623

Total
$
37,075

 
$
623

 
$

 
$
37,698

Liabilities:
 
 
 
 
 
 
 
Deferred compensation plan obligations
$
28,703

 
 
 
 
 
$
28,703

Total
$
28,703

 
$

 
$

 
$
28,703


 
Quoted Prices
in Active
Markets for
Identical
Assets
and Liabilities
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Fair Value at
December 31,
2016
Assets:
 
 
 
 
 
 
 
Investments, mutual funds held in a grantor trust
$
26,328

 
 
 
 
 
$
26,328

Investments, mutual funds
7,670

 
 
 
 
 
7,670

Derivative instruments:
 
 
 
 
 
 
 
Interest rate contracts
 
 
$
126

 
 
 
126

Total
$
33,998

 
$
126

 
$

 
$
34,124

Liabilities:
 
 
 
 
 
 
 
Deferred compensation plan obligations
$
26,328

 
 
 
 
 
$
26,328

Total
$
26,328

 
$

 
$

 
$
26,328

Assets Measured on a Nonrecurring Basis
Assets measured at fair value on a nonrecurring basis at June 30, 2017 aggregated by the level in the fair value hierarchy in which those measurements fall, are as follows (in thousands):
 
Quoted Prices 
in Active 
Markets for
Identical 
Assets
and Liabilities
(Level 1)
 
Significant 
Other
Observable 
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Fair Value
 
Total Gains
(Losses) 
(1)
Property (2)
 
 
$
12,901

 
$
5,896

 
$
18,797

 
$
(10,265
)
Total
$

 
$
12,901

 
$
5,896

 
$
18,797

 
$
(10,265
)
____________
(1)
Total gains (losses) exclude impairments on disposed assets because they are no longer held by us.
(2)
In accordance with our policy of evaluating and recording impairments on the disposal of long-lived assets, property with a carrying amount of $29.1 million was written down to a fair value of $18.8 million, resulting in a loss of $10.3 million, which was included in earnings for the first quarter of 2017. Management’s estimate of fair value of these properties was determined using a bona fide purchase offer for the Level 2 inputs. See the quantitative information about the significant unobservable inputs used for our Level 3 fair value measurements table below.
Schedule Of Fair Value Disclosures
Schedule of our fair value disclosures is as follows (in thousands):
 
June 30, 2017
 
December 31, 2016
 
Carrying Value
 
Fair Value
Using
Significant 
Other
Observable 
Inputs
(Level 2)
 
Fair Value
Using
Significant
Unobservable
Inputs
(Level 3)
 
Carrying Value
 
Fair Value
Using
Significant 
Other
Observable 
Inputs
(Level 2)
 
Fair Value
Using
Significant
Unobservable
Inputs
(Level 3)
Other Assets:
 
 
 
 
 
 
 
 
 
 
 
Tax increment revenue bonds (1)
$
23,910

 
 
 
$
23,910

 
$
23,910

 
 
 
$
23,910

Investments, held to maturity (2)
4,741

 
$
4,494

 
 
 
5,240

 
$
5,248

 
 
Debt:
 
 
 
 
 
 
 
 
 
 
 
Fixed-rate debt
2,069,295

 
 
 
2,133,379

 
2,089,769

 
 
 
2,132,082

Variable-rate debt
222,179

 
 
 
220,850

 
266,759

 
 
 
265,230


_______________
(1)
At June 30, 2017 and December 31, 2016, the credit loss balance on our tax increment revenue bonds was $31.0 million.
(2)
Investments held to maturity are recorded at cost. As of June 30, 2017, $247 thousand of unrealized loss was recognized on these investments, and at December 31, 2016, an $8 thousand unrealized gain was recognized.
Quantitative Information About Significant Unobservable Inputs (Level 3) Used
The quantitative information about the significant unobservable inputs used for our Level 3 fair value measurements as of June 30, 2017 and December 31, 2016 reported in the above tables, is as follows:

Description
 
Fair Value at
 
 
 
Unobservable
Inputs
 
Range
 
June 30,
2017
 
December 31,
2016
 
 
 
 
Minimum
 
Maximum
 
(in thousands)
 
Valuation Technique
 
 
2017
2016
 
2017
2016
Property
 
$
5,896

 
$

 
Discounted cash flows
 
Discount rate
 
7.5
%
 
 
12.0
%
 
 
 
 
 
 
 
 
 
Capitalization rate
 
7.0
%
 
 
10.0
%
 
 
 
 
 
 
 
 
 
Holding period
(years)
 
5

 
 
10

 
 
 
 
 
 
 
 
 
Expected future
inflation rate (1)
 
 
 
 
2.0
%
 
 
 
 
 
 
 
 
 
Market rent growth
rate (1)
 
2.0
%
 
 
3.0
%
 
 
 
 
 
 
 
 
 
Expense growth
rate (1)
 
 
 
 
2.0
%
 
 
 
 
 
 
 
 
 
Vacancy rate (1)
 
%
 
 
20.0
%
 
 
 
 
 
 
 
 
 
Renewal rate (1)
 
 
 
 
70.0
%
 
 
 
 
 
 
 
 
 
Average market
rent rate (1)
 
$
11.00

 
 
$
16.00

 
 
 
 
 
 
 
 
 
Average leasing
cost per square
foot (1)
 
$
10.00

 
 
$
35.00

 
Tax increment
revenue bonds
 
23,910

 
23,910

 
Discounted cash flows
 
Discount rate
 
6.5
%
6.5
%
 
7.5
%
7.5
%
 
 
 
 
 
 
 
 
Expected future
growth rate
 
1.0
%
1.0
%
 
2.5
%
2.0
%
 
 
 
 
 
 
 
 
Expected future
inflation rate
 
1.0
%
1.0
%
 
3.0
%
3.0
%
Fixed-rate debt
 
2,133,379

 
2,132,082

 
Discounted cash flows
 
Discount rate
 
3.0
%
3.0
%
 
5.3
%
5.2
%
Variable-rate
debt
 
220,850

 
265,230

 
Discounted cash flows
 
Discount rate
 
2.1
%
1.6
%
 
2.8
%
2.4
%

_______________
(1)
Only applies to one property valuation.