XML 71 R55.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 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 December 31, 2017 and 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
December 31,
2017
 
 
Assets:
 
 
 
 
 
 
 
 
Investments, mutual funds held in a grantor trust
$
31,497

 
 
 
 
 
$
31,497

 
Investments, mutual funds
7,206

 
 
 
 
 
7,206

 
Derivative instruments:
 
 
 
 
 
 
 
 
Interest rate contracts
 
 
$
2,035

 
 
 
2,035

 
Total
$
38,703

 
$
2,035

 
$

 
$
40,738

 
Liabilities:
 
 
 
 
 
 
 
 
Deferred compensation plan obligations
$
31,497

 
 
 
 
 
$
31,497

 
Total
$
31,497

 
$

 
$

 
$
31,497


 
 
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

Fair Value Measurements, Nonrecurring
Assets measured at fair value on a nonrecurring basis at December 31, 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

 
$
4,184

 
$
17,085

 
$
(7,828
)
Total
$

 
$
12,901

 
$
4,184

 
$
17,085

 
$
(7,828
)
____________
(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 $24.9 million was written down to a fair value of $17.1 million, resulting in a loss of $7.8 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):
 
December 31,
 
2017
 
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)
$
22,097

 
 
 
$
25,000

 
$
23,910

 
 
 
$
23,910

Investments, held to maturity (2)
4,489

 
$
4,479

 
 
 
5,240

 
$
5,248

 
 
Debt:
 
 
 
 
 
 
 
 
 
 
 
Fixed-rate debt
2,063,263

 
 
 
2,109,658

 
2,089,769

 
 
 
2,132,082

Variable-rate debt
17,889

 
 
 
16,393

 
266,759

 
 
 
265,230


___________________
(1)
At December 31, 2017 and 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 December 31, 2017 and 2016, a $10 thousand unrealized loss and an $8 thousand unrealized gain was recognized, respectively.
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 December 31, 2017 and 2016 reported in the above tables, is as follows:

 
 
Fair Value at
December 31,
 
 
 
 
 
Range
 
 
2017
 
2016
 
 
 
 
 
Minimum
 
Maximum
Description
 
(in thousands)
 
Valuation Technique
 
Unobservable Inputs
 
2017
2016
 
2017
2016
Property
 
$
4,184

 
$

 
Discounted cash flows
 
Discount rate
 
10.5
%
 
 
12.0
%
 
 
 
 
 
 
 
 
 
Capitalization rate
 
8.8
%
 
 
10.0
%
 
 
 
 
 
 
 
 
 
Holding period
(years)
 
5

 
 
10

 
 
 
 
 
 
 
 
 
Expected future
inflation rate (1)
 
 
 
 
2.0
%
 
 
 
 
 
 
 
 
 
Market rent growth
rate (1)
 
 
 
 
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
 
25,000

 
23,910

 
Discounted cash flows
 
Discount rate
 
6.5
%
6.5
%
 
7.5
%
7.5
%
 
 
 
 
 
 
 
 
Expected future
growth rate
 
1.0
%
1.0
%
 
2.3
%
2.0
%
 
 
 
 
 
 
 
 
Expected future
inflation rate
 
1.0
%
1.0
%
 
3.0
%
3.0
%
Fixed-rate debt
 
2,109,658

 
2,132,082

 
Discounted cash flows
 
Discount rate
 
3.0
%
3.0
%
 
5.3
%
5.2
%
Variable-rate
debt
 
16,393

 
265,230

 
Discounted cash flows
 
Discount rate
 
2.4
%
1.6
%
 
3.2
%
2.4
%
_______________
(1)
Only applies to one property valuation.