XML 46 R33.htm IDEA: XBRL DOCUMENT v3.20.2
Fair value of financial instruments (Tables)
6 Months Ended
Jun. 30, 2020
Fair Value Disclosures [Abstract]  
Schedule of Financial Liabilities Measured at Fair Value on a Recurring Basis
The following table presents our fair value hierarchy for our financial liabilities measured at fair value on a recurring basis as of June 30, 2020 and December 31, 2019 ($ in thousands):
 
 
June 30, 2020
 
Level 1
 
Level 2
 
Level 3
Fair value measurements on a recurring basis
 
 
 
 
 
 
 
 
Interest rate swap
 
$
55,477

 
$

 
$
55,477

 
$


 
 
December 31, 2019
 
Level 1
 
Level 2
 
Level 3
Fair value measurements on a recurring basis
 
 
 
 
 
 
 
 
Interest rate swap
 
$
31,932

 
$

 
$
31,932

 
$


Schedule of Financial Liabilities Not Measured at Fair Value
The following tables present our fair value hierarchy for our financial liabilities not measured at fair value as of June 30, 2020 and December 31, 2019 ($ in thousands):
 
 
Carrying Value
 
Fair Value
 
 
As of June 30, 2020
 
Level 1
 
Level 2
 
Level 3
Financial liabilities not recorded at fair value
 
 
 
 
 
 
 
 
Term Loan
 
$
976,286

 
$

 
$

 
$
876,693

Revolving Credit Facility
 
84,667

 

 

 
84,802

Term A1 Loan
 
33,593

 

 

 
35,201

Term A2 Loan
 
29,754

 

 

 
31,178

Term A3 Loan
 
26,876

 

 

 
29,040

Property Loan
 
100,701

 

 

 
110,176

Total liabilities
 
$
1,251,877

 
$

 
$

 
$
1,167,090

 
 
Carrying Value
 
Fair Value
 
 
As of December 31, 2019
 
Level 1
 
Level 2
 
Level 3
Financial liabilities not recorded at fair value
 
 
 
 
 
 
 
 
Term Loan
 
$
980,658

 
$

 
$

 
$
983,214

Revolving Credit Facility
 
60,000

 

 

 
60,000

Total liabilities
 
$
1,040,658

 
$

 
$

 
$
1,043,214


Summary of Valuation Techniques
The following table summarizes the valuation techniques used to estimate the fair value of our financial instruments measured at fair value on a recurring basis and our financial instruments not measured at fair value:
 
 
Valuation Technique
Financial instruments recorded at fair value
 
 
Interest rate swaps
 
The fair value of the interest rate swaps is estimated based on the expected future cash flows by incorporating the notional amount of the swaps, the contractual period to maturity, and observable market-based inputs, including interest rate curves. The fair value also incorporates credit valuation adjustments to appropriately reflect nonperformance risk. The fair value of our interest rate swaps is largely dependent on forecasted LIBOR as of the measurement date. If, in subsequent periods, forecasted LIBOR exceeds 2.85% we will recognize a gain and future cash inflows. Conversely, if forecasted LIBOR falls below 2.85% in subsequent periods we will recognize a loss and future cash outflows.
Financial instruments not recorded at fair value
 
 
Term Loans and Property Loan
 
The fair value of our Term Loans and Property Loan are estimated using cash flow projections over the remaining contractual period by applying market forward rates and discounting back at the appropriate discount rate.
Revolving Credit Facility
 
The valuation technique of our Revolving Credit Facility is consistent with our Term Loans. The fair value of the Revolving Credit Facility generally approximates its carrying value as the expected term is significantly shorter in duration.