XML 26 R16.htm IDEA: XBRL DOCUMENT v3.22.2.2
Financial Instruments and Fair Value Measurements
9 Months Ended
Sep. 30, 2022
Financial Instruments and Fair Value Measurements  
Financial Instruments and Fair Value Measurements

6. Financial Instruments and Fair Value Measurements

Fair Value Measurements

The financial instruments measured at fair value on a recurring basis are as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

​

    

​

​

    

​

​

    

​

​

    

Total Fair

​

​

Level 1

​

Level 2

​

Level 3

​

Value

Cash equivalents:

 

​

  

 

​

  

 

​

  

 

​

  

Money market funds

​

$

1,079

​

$

—

​

$

—

​

$

1,079

​

​

 

1,079

​

 

—

​

 

—

​

 

1,079

​

​

​

​

​

​

​

​

​

​

​

​

​

Investments - debt securities:

​

​

​

​

​

​

​

​

​

​

​

​

U.S. Treasury Bills

​

​

74,033

​

​

—

​

​

—

​

​

74,033

​

​

​

74,033

​

​

—

​

​

—

​

​

74,033

​

​

​

​

​

​

​

​

​

​

​

​

​

Investments - equity securities:

​

​

​

​

​

​

​

​

​

​

​

​

Preferred stock

​

​

—

​

​

334

​

​

—

​

​

334

​

​

​

—

​

​

334

​

​

—

​

​

334

​

​

$

75,112

​

$

334

​

$

—

​

$

75,446

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2021

​

    

​

​

    

​

​

    

​

​

    

Total Fair

​

​

Level 1

​

Level 2

​

Level 3

​

Value

Cash equivalents:

 

​

  

 

​

  

 

​

  

 

​

  

Money market funds

​

$

40,412

​

$

—

​

$

—

​

$

40,412

U.S. Treasury Bills

​

​

4,000

​

​

—

​

​

—

​

​

4,000

​

​

 

44,412

​

 

—

​

 

—

​

 

44,412

​

​

​

​

​

​

​

​

​

​

​

​

​

Investments - debt securities:

​

​

​

​

​

​

​

​

​

​

​

​

U.S. Treasury Bills

​

​

88,956

​

​

—

​

​

—

​

​

88,956

​

​

​

88,956

​

​

—

​

​

—

​

​

88,956

​

​

​

​

​

​

​

​

​

​

​

​

​

Investments - equity securities:

​

​

​

​

​

​

​

​

​

​

​

​

Preferred stock

​

​

—

​

​

450

​

​

—

​

​

450

​

​

​

—

​

​

450

​

​

—

​

​

450

​

​

$

133,368

​

$

450

​

$

—

​

$

133,818

​

Money market funds and U.S. Treasury Bills are measured based on quoted market prices in an active market and categorized within Level 1 of the fair value hierarchy. Money market funds and short-term U.S. Treasury Bills with a maturity date of 90 days or less from the date of purchase are classified as cash equivalents in the Company’s condensed consolidated balance sheets.

The Company’s preferred stock investments are not traded on a nationally recognized exchange but are traded in the U.S. over-the-counter market where there is less trading activity and the investments are measured primarily using pricing data from external pricing services that report prices observed for recently executed market transactions. For these reasons, the Company has determined that preferred stock investments are categorized as Level 2 financial instruments since their fair values were determined from market inputs in an inactive market.

Assets and liabilities measured at fair value on a recurring basis related to interest rate swap agreements designated as cash flow hedges are as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Fixed

​

​

Notional

​

​

​

​

​

​

​

Fair

​

Location in

​

​

Effective

​

Maturity

​

Interest

​

​

Amount as of

​

Derivative Asset (Liability) Fair Value

​

Value

​

Consolidated

Description

​

Date

​

Date

​

Rate

​

​

September 30, 2022

​

September 30, 2022

​

December 31, 2021

​

Level

​

Balance Sheets

​

​

​

​

​

​

​

​

​

In Millions

​

In Thousands

​

​

​

​

Pier Park Resort Hotel JV Loan (a)

​

12/10/2022

​

4/12/2027

​

3.2%

​

$

42.0

​

$

4,517

​

$

558

​

2

​

Other assets

Watercrest JV Loan (a) (b)

​

6/1/2021

​

6/1/2024

​

4.4%

​

$

—

​

$

—

​

$

(634)

​

2

​

Other liabilities

Pier Park TPS JV Loan (c)

​

1/14/2021

​

1/14/2026

​

5.2%

​

$

13.9

​

$

277

​

$

(436)

​

2

​

Investment in unconsolidated joint ventures

(a)See Note 10. Debt, Net for additional information.
(b)In April 2022, the swap was terminated resulting in a gain of $0.1 million, included in interest expense on the condensed consolidated statements of income for the nine months ended September 30, 2022.
(c)Interest rate swap was entered into by the Pier Park TPS JV, which is unconsolidated and accounted for using the equity method. The derivative asset has been recorded at the Company’s proportionate share of its estimated fair value. The Company’s proportionate share of the gain or loss on the derivative instrument is reported as a component of other comprehensive income and reclassified into equity in income (loss) from unconsolidated joint ventures in the period during which the hedged transaction affects earnings. See Note 4. Joint Ventures and Note 19. Commitments and Contingencies for additional information.

The following is a summary of the effect of derivative instruments on the Company’s condensed consolidated statements of income and condensed consolidated statements of comprehensive income:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended September 30, 

​

Nine Months Ended September 30, 

​

​

2022

​

2021

​

2022

​

2021

​

​

​

​

​

​

​

​

​

​

​

​

​

Amount of gain recognized in other comprehensive income on derivatives

​

$

1,734

​

$

300

​

$

5,155

​

$

543

Amount of loss reclassified into interest expense

​

$

—

​

$

106

​

$

52

​

$

140

Amount of loss reclassified into equity in income (loss) from unconsolidated joint ventures

​

$

15

​

$

48

​

$

98

​

$

126

​

As of September 30, 2022, based on current value, the Company expects to reclassify $0.4 million of derivative instruments from accumulated other comprehensive income (loss) to earnings during the next twelve months.

Investment in Unconsolidated Joint Ventures

The Company evaluates its investment in unconsolidated JVs for impairment during each reporting period. A series of operating losses of an investee or other factors may indicate that a decrease in the value of the Company’s investment in the unconsolidated JV has occurred. The amount of impairment recognized is the excess of the investment’s carrying value over its estimated fair value. The fair value of the Company’s investment in unconsolidated JVs is determined primarily using a discounted cash flow model to value the underlying net assets of the respective JV. The fair value of investment in unconsolidated JVs required to be assessed for impairment is determined using Level 3 inputs in the fair value hierarchy. No impairment for unconsolidated JVs was recorded during the three and nine months ended September 30, 2022 and 2021. See Note 4. Joint Ventures for additional information.

Fair Value of Financial Instruments

The Company uses the following methods and assumptions in estimating fair value for financial instruments:

●The fair value of the investments held by SPEs - time deposit is based on the present value of future cash flows at the current market rate.
●The fair value of the investments held by SPEs - U.S. Treasury Bills are measured based on quoted market prices in an active market.
●The fair value of debt is based on discounted future expected cash flows based on current market rates for financial instruments with similar risks, terms and maturities.
●The fair value of the senior notes held by SPE is based on the present value of future cash flows at the current market rate.

The carrying amount and estimated fair value, measured on a nonrecurring basis, of the Company’s financial instruments were as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

​

December 31, 2021

​

    

Carrying

    

Estimated

    

​

    

Carrying

    

Estimated

    

​

​

​

value

​

Fair value

​

Level

​

value

​

Fair value

​

Level

​

 

​

  

 

​

  

 

  

 

​

  

 

​

  

 

  

Investments held by SPEs:

​

 

  

​

 

  

 

  

​

 

  

​

 

  

 

  

Time deposit

​

$

200,000

​

$

200,000

 

3

​

$

200,000

​

$

200,000

 

3

U.S. Treasury Bills

​

$

4,452

​

$

4,321

 

1

​

$

5,132

​

$

5,475

 

1

​

​

 

​

​

 

​

 

  

​

 

  

​

 

  

 

  

Senior Notes held by SPE

​

$

177,783

​

$

178,887

 

3

​

$

177,566

​

$

204,802

 

3

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Debt

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Fixed-rate debt

​

$

131,809

​

$

110,959

​

2

​

$

129,532

​

$

126,722

​

2

Variable-rate debt

​

​

194,995

​

​

194,995

​

2

​

​

97,942

​

​

97,942

​

2

Total debt

​

$

326,804

​

$

305,954

​

​

​

$

227,474

​

$

224,664

​

​

​

Investments and Senior Notes Held by Special Purpose Entities

In connection with a real estate sale in 2014, the Company received consideration including a $200.0 million fifteen-year installment note (the “Timber Note”) issued by Panama City Timber Finance Company, LLC. The Company contributed the Timber Note and assigned its rights as a beneficiary under a letter of credit to Northwest Florida Timber Finance, LLC. Northwest Florida Timber Finance, LLC monetized the Timber Note by issuing $180.0 million aggregate principal amount of its 4.8% Senior Secured Notes due in 2029 (the “Senior Notes”) at an issue price of 98.5% of face value to third party investors. The investments held by Panama City Timber Finance Company, LLC as of September 30, 2022, consist of a $200.0 million time deposit that, subsequent to April 2, 2014, pays interest at 4.0% and matures in March 2029, U.S. Treasuries of $4.4 million and cash of $0.4 million. The Senior Notes held by Northwest Florida Timber Finance, LLC as of September 30, 2022 consist of $177.8 million, net of the $2.2 million discount and debt issuance costs. Panama City Timber Finance Company, LLC and Northwest Florida Timber Finance, LLC are VIEs, which the Company consolidates as the primary beneficiary of each entity.