XML 57 R22.htm IDEA: XBRL DOCUMENT v3.2.0.727
Fair Value Measurements
6 Months Ended
Jun. 30, 2015
Fair Value Disclosures [Abstract]  
Fair Value Measurements

14. Fair Value Measurements

 

ASC 820, Fair Value Measurements and Disclosures, defines fair value and establishes a framework for measuring fair value. The objective of fair value is to determine the price that would be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (the exit price). ASC 820 establishes a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value into three levels: Level 1 – quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities; Level 2 – observable prices that are based on inputs not quoted in active markets, but corroborated by market data; and Level 3 – unobservable inputs that are used when little or no market data is available. The fair value hierarchy gives the highest priority to Level 1 inputs and the lowest priority to Level 3 inputs. In determining fair value, we utilize valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible, as well as consider counterparty credit risk in our assessment of fair value. Considerable judgment is necessary to interpret Level 2 and 3 inputs in determining the fair value of our financial and non-financial assets and liabilities. Accordingly, our fair value estimates, which are made at the end of each reporting period, may be different than the amounts that may ultimately be realized upon sale or disposition of these assets.

 

Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis

 

Financial assets and liabilities that are measured at fair value on our consolidated balance sheets consist of (i) marketable securities, (ii) real estate fund investments, (iii) the assets in our deferred compensation plan (for which there is a corresponding liability on our consolidated balance sheet), (iv) mandatorily redeemable instruments (Series G-1 through G-4 convertible preferred units and Series D-13 cumulative redeemable preferred units), and (v) an interest rate swap. The tables below aggregate the fair values of these financial assets and liabilities by their levels in the fair value hierarchy at June 30, 2015 and December 31, 2014, respectively.

 

(Amounts in thousands)As of June 30, 2015
   Total Level 1 Level 2 Level 3
Marketable securities $ 159,991 $ 159,991 $ - $ -
Real estate fund investments (75% of which is attributable to           
 noncontrolling interests)  565,976   -   -   565,976
Deferred compensation plan assets (included in other assets)  118,932   51,264   -   67,668
 Total assets$ 844,899 $ 211,255 $ - $ 633,644
              
Mandatorily redeemable instruments (included in other liabilities)$ 55,097 $ 55,097 $ - $ -
Interest rate swap (included in other liabilities)  23,747   -   23,747   -
 Total liabilities$ 78,844 $ 55,097 $ 23,747 $ -
              
(Amounts in thousands)As of December 31, 2014
   Total Level 1 Level 2 Level 3
Marketable securities $ 206,323 $ 206,323 $ - $ -
Real estate fund investments (75% of which is attributable to           
 noncontrolling interests)  513,973   -   -   513,973
Deferred compensation plan assets (included in other assets)  117,284   53,969   -   63,315
 Total assets$ 837,580 $ 260,292 $ - $ 577,288
              
Mandatorily redeemable instruments (included in other liabilities)$ 55,097 $ 55,097 $ - $ -
Interest rate swap (included in other liabilities)  25,797   -   25,797   -
 Total liabilities$ 80,894 $ 55,097 $ 25,797 $ -

Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis - continued

 

Real Estate Fund Investments

 

At June 30, 2015, we had six real estate fund investments with an aggregate fair value of $565,976,000, or $193,164,000 in excess of cost. These investments are classified as Level 3. We use a discounted cash flow valuation technique to estimate the fair value of each of these investments, which is updated quarterly by personnel responsible for the management of each investment and reviewed by senior management at each reporting period. The discounted cash flow valuation technique requires us to estimate cash flows for each investment over the anticipated holding period, which currently ranges from 0.2 to 5.5 years. Cash flows are derived from property rental revenue (base rents plus reimbursements) less operating expenses, real estate taxes and capital and other costs, plus projected sales proceeds in the year of exit. Property rental revenue is based on leases currently in place and our estimates for future leasing activity, which are based on current market rents for similar space plus a projected growth factor. Similarly, estimated operating expenses and real estate taxes are based on amounts incurred in the current period plus a projected growth factor for future periods. Anticipated sales proceeds at the end of an investment's expected holding period are determined based on the net cash flow of the investment in the year of exit, divided by a terminal capitalization rate, less estimated selling costs.

 

The fair value of each property is calculated by discounting the future cash flows (including the projected sales proceeds), using an appropriate discount rate and then reduced by the property's outstanding debt, if any, to determine the fair value of the equity in each investment. Significant unobservable quantitative inputs used in determining the fair value of each investment include capitalization rates and discount rates. These rates are based on the location, type and nature of each property, and current and anticipated market conditions, which are derived from original underwriting assumptions, industry publications and from the experience of our Acquisitions and Capital Markets departments. Significant unobservable quantitative inputs in the table below were utilized in determining the fair value of these real estate fund investments at June 30, 2015 and December 31, 2014.

        Weighted Average
    Range (based on fair value of investments)
Unobservable Quantitative Input June 30, 2015 December 31, 2014 June 30, 2015 December 31, 2014
 Discount rates 12.0% to 14.5% 12.0% to 17.5% 13.4%  13.7%
 Terminal capitalization rates 4.8% to 6.5% 4.7% to 6.5% 5.5%  5.3%

The above inputs are subject to change based on changes in economic and market conditions and/or changes in use or timing of exit. Changes in discount rates and terminal capitalization rates result in increases or decreases in the fair values of these investments. The discount rates encompass, among other things, uncertainties in the valuation models with respect to terminal capitalization rates and the amount and timing of cash flows. Therefore, a change in the fair value of these investments resulting from a change in the terminal capitalization rate, may be partially offset by a change in the discount rate. It is not possible for us to predict the effect of future economic or market conditions on our estimated fair values.

 

The table below summarizes the changes in the fair value of real estate fund investments that are classified as Level 3, for the three and six months ended June 30, 2015 and 2014.

(Amounts in thousands) For the Three Months Ended June 30, For the Six Months Ended June 30,
    2015  2014 2015 2014
Beginning balance $ 554,426 $ 682,002 $ 513,973 $ 667,710
Purchases   -   2,544   95,000   2,667
Dispositions / Distributions   (11,235)   (232,513)   (83,421)   (232,513)
Net unrealized gains   23,332   57,354   39,545   58,546
Net realized gains   886   39,704   2,312   52,681
Other, net   (1,433)   -   (1,433)   -
Ending balance $ 565,976 $ 549,091 $ 565,976 $ 549,091
              

Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis - continued

 

Deferred Compensation Plan Assets

 

Deferred compensation plan assets that are classified as Level 3 consist of investments in limited partnerships and investment funds, which are managed by third parties. We receive quarterly financial reports from a third-party administrator, which are compiled from the quarterly reports provided to them from each limited partnership and investment fund. The quarterly reports provide net asset values on a fair value basis which are audited by independent public accounting firms on an annual basis. The third-party administrator does not adjust these values in determining our share of the net assets and we do not adjust these values when reported in our consolidated financial statements.

 

The table below summarizes the changes in the fair value of deferred compensation plan assets that are classified as Level 3, for the three and six months ended June 30, 2015 and 2014.

(Amounts in thousands) For the Three Months Ended June 30, For the Six Months Ended June 30,
    2015  2014 2015 2014
Beginning balance $ 64,836 $ 67,627 $ 63,315 $ 68,782
Purchases   5,607   7,915   6,231   9,559
Sales   (4,655)   (11,255)   (5,093)   (16,379)
Realized and unrealized gain (loss)   1,387   (198)   2,722   1,974
Other, net   493   520   493   673
Ending balance $ 67,668 $ 64,609 $ 67,668 $ 64,609

Fair Value Measurements on a Nonrecurring Basis

 

Assets measured at fair value on a nonrecurring basis on our consolidated balance sheets consist primarily of real estate assets required to be measured for impairment at December 31, 2014. There are no assets remaining at fair value on a nonrecurring basis at June 30, 2015. The fair values of real estate assets required to be measured for impairment were determined using widely accepted valuation techniques, including (i) discounted cash flow analysis, which considers, among other things, leasing assumptions, growth rates, discount rates and terminal capitalization rates, (ii) income capitalization approach, which considers prevailing market capitalization rates, and (iii) comparable sales activity.

 (Amounts in thousands)As of December 31, 2014 
    Total Level 1 Level 2 Level 3 
 Real estate assets$ 4,848 $ - $ - $ 4,848 
                
                

Financial Assets and Liabilities not Measured at Fair Value

 

Financial assets and liabilities that are not measured at fair value on our consolidated balance sheets include cash equivalents (primarily money market funds, which invest in obligations of the United States government), mortgage and mezzanine loans receivable and our secured and unsecured debt. Estimates of the fair value of these instruments are determined by the standard practice of modeling the contractual cash flows required under the instrument and discounting them back to their present value at the appropriate current risk adjusted interest rate, which is provided by a third-party specialist. For floating rate debt, we use forward rates derived from observable market yield curves to project the expected cash flows we would be required to make under the instrument. The fair value of cash equivalents and borrowings under our revolving credit facility is classified as Level 1, and the fair value of our mortgage and mezzanine loans receivable as of December 31, 2014 is classified as Level 3. There are no mortgage and mezzanine loans receivable outstanding as of June 30, 2015. The fair value of our secured and unsecured debt are classified as Level 2. The table below summarizes the carrying amounts and fair value of these financial instruments as of June 30, 2015 and December 31, 2014.

(Amounts in thousands)As of June 30, 2015 As of December 31, 2014
  Carrying  Fair Carrying  Fair
  Amount Value Amount Value
Cash equivalents$ 311,017 $ 311,000 $ 749,418 $ 749,000
Mortgage and mezzanine loans receivable  -   -   16,748   17,000
  $ 311,017 $ 311,000 $ 766,166 $ 766,000
Debt:           
 Mortgages payable$ 8,562,314 $ 8,541,000 $ 8,263,165 $ 8,224,000
 Senior unsecured notes  847,463   882,000   1,347,159   1,385,000
 Revolving credit facility debt  400,000   400,000   -   -
  $ 9,809,777 $ 9,823,000 $ 9,610,324 $ 9,609,000