XML 38 R16.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value Measurements
3 Months Ended
Mar. 31, 2020
Fair Value Disclosures [Abstract]  
Fair Value Measurements

NOTE 8. FAIR VALUE MEASUREMENTS

Nonrecurring Fair Value Measurements

Fair value measurement of an asset on a nonrecurring basis occurs when events or changes in circumstances related to an asset indicate that the carrying amount of the asset is no longer recoverable. Real estate assets and their related intangible assets are evaluated for impairment based on certain indicators including, but not limited to: the asset being held for sale, vacant or non-operating, tenant bankruptcy or delinquency, and leases expiring in 60 days or less. The fair values of impaired real estate and intangible assets were determined by using the following information, depending on availability, in order of preference: signed purchase and sale agreements (“PSA”) or letters of intent (“LOI”); broker opinions of value (“BOV”); recently quoted bid or ask prices, or market prices for comparable properties; estimates of discounted cash flows, which consider, among other things, contractual and forecasted rental revenues, leasing assumptions, expenses based

upon market conditions and capitalization rates; and expectations for the use of the real estate. Based on these inputs, the Company determined that its valuation of the impaired real estate and intangible assets falls within Level 3 of the fair value hierarchy. The following table sets forth the Company’s assets that were accounted for at fair value on a nonrecurring basis as of their respective measurement dates (in thousands):

 

 

 

 

 

 

Fair Value Hierarchy Level

 

Description

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets held at March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired at March 31, 2020

 

$

54,688

 

 

$

 

 

$

 

 

$

54,688

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets held at December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired at June 30, 2019

 

$

1,893

 

 

$

 

 

$

 

 

$

1,893

 

Impaired at September 30, 2019

 

$

1,093

 

 

$

 

 

$

 

 

$

1,093

 

Impaired at December 31, 2019

 

$

11,594

 

 

$

 

 

$

 

 

$

11,594

 

As of March 31, 2020, the Company held 22 properties that were impaired during 2020. As of December 31, 2019, the Company held 16 properties that were impaired during 2019. For one of the properties held at March 31, 2020, the Company estimated fair value using a capitalization rate of 10.06% based on comparative capitalization rates from market comparables. For one of the properties held at December 31, 2019, the Company estimated fair value using a capitalization rate of 9.62% based on comparative capitalization rates from market comparables. For the remaining properties, the Company estimated property fair value using price per square foot from unobservable inputs and, for the properties valued using comparable properties at March 31, 2020, the price per square foot includes a discount of 0-10% to account for the market impact of COVID-19. The unobservable inputs are as follows:

Unobservable Input

 

Asset Type

 

Property Count

 

 

Price Per Square Foot Range

 

Weighted Average Price Per Square Foot

 

Square Footage

 

March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Properties

 

Retail

 

 

14

 

 

$4.35 - $740.74

 

$47.89

 

 

533,803

 

PSA, LOI or BOV

 

Retail

 

 

5

 

 

$2.50 - $222.02

 

$33.27

 

 

338,484

 

PSA, LOI or BOV

 

Industrial

 

 

1

 

 

$13.79

 

$13.79

 

 

35,551

 

PSA, LOI or BOV

 

Office

 

 

1

 

 

$96.39

 

$96.39

 

 

4,310

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comparable Properties

 

Retail

 

 

4

 

 

$34.45 - $740.74

 

$104.84

 

 

35,885

 

PSA, LOI or BOV

 

Retail

 

 

10

 

 

$24.78 - $323.00

 

$50.71

 

 

165,773

 

PSA, LOI or BOV

 

Office

 

 

1

 

 

$99.37

 

$99.37

 

 

4,310

 

 

Estimated Fair Value of Financial Instruments

Financial assets and liabilities for which the carrying values approximate their fair values include cash and cash equivalents, restricted cash and escrow deposits, and accounts receivable and payable. Generally, these assets and liabilities are short-term in duration and are recorded at cost, which approximates fair value, on the accompanying consolidated balance sheets.

In addition, companies are required to disclose the estimated fair values of all financial instruments, even if they are not carried at their fair values. The fair values of financial instruments are estimates based upon market conditions and perceived risks at March 31, 2020 and December 31, 2019. These estimates require management’s judgment and may not be indicative of the future fair values of the assets and liabilities. The estimated fair values of these financial instruments have been derived either based on (i) market quotes for identical or similar instruments in markets that are not active or (ii) discounted cash flow analyses using estimates of the amount and timing of future cash flows, market rates and credit spreads. These measurements are classified as Level 2 of the fair value hierarchy. The following table discloses fair value information for these financial instruments (in thousands):  

 

 

March 31, 2020

 

 

December 31, 2019

 

 

 

Carrying

Value

 

 

Estimated

Fair Value

 

 

Carrying

Value

 

 

Estimated

Fair Value

 

Loans receivable, net

 

$

30,849

 

 

$

31,586

 

 

$

34,465

 

 

$

35,279

 

Revolving credit facilities

 

 

500,000

 

 

 

514,004

 

 

 

116,500

 

 

 

119,802

 

Senior Unsecured Notes, net (1)

 

 

1,484,473

 

 

 

1,383,947

 

 

 

1,484,066

 

 

 

1,543,919

 

Mortgages and notes payable, net (1)

 

 

215,186

 

 

 

230,834

 

 

 

216,049

 

 

 

235,253

 

Convertible Notes, net (1)

 

 

337,921

 

 

 

326,267

 

 

 

336,402

 

 

 

356,602

 

(1)

The carrying value of the debt instruments are net of unamortized deferred financing costs and certain debt discounts/premiums.