Fair Value Measurements (Tables)
|
12 Months Ended |
Dec. 31, 2020 |
Fair Value Disclosures [Abstract] |
|
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis |
The following table sets forth our assets and liabilities that are measured at fair value within the fair value hierarchy (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
|
|
|
Quoted Prices in Active Markets for Identical Assets or Liabilities |
|
Significant Observable Inputs |
|
Significant Unobservable Inputs |
|
|
Total |
|
|
|
Fair value as of December 31, 2020: |
|
|
|
|
|
|
|
|
Asset: |
|
|
|
|
|
|
|
|
Short-term government securities (cash and cash equivalents) |
|
$ |
87,081 |
|
|
$ |
87,081 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
87,081 |
|
|
$ |
87,081 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
Interest rate swaps (other liabilities) |
|
$ |
3,358 |
|
|
$ |
— |
|
|
$ |
3,358 |
|
|
$ |
— |
|
Total liabilities |
|
$ |
3,358 |
|
|
$ |
— |
|
|
$ |
3,358 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
|
|
|
Quoted Prices in Active Markets for Identical Assets or Liabilities |
|
Significant Observable Inputs |
|
Significant Unobservable Inputs |
|
|
Total |
|
|
|
Fair value as of December 31, 2019: |
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
Interest rate swaps (prepaids and other assets) |
|
$ |
1,018 |
|
|
$ |
— |
|
|
$ |
1,018 |
|
|
$ |
— |
|
Total assets |
|
$ |
1,018 |
|
|
$ |
— |
|
|
$ |
1,018 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
Interest rate swaps (other liabilities) |
|
$ |
1,442 |
|
|
$ |
— |
|
|
$ |
1,442 |
|
|
$ |
— |
|
Total liabilities |
|
$ |
1,442 |
|
|
$ |
— |
|
|
$ |
1,442 |
|
|
$ |
— |
|
|
Fair Value Measurements, Nonrecurring |
The following table sets forth our assets that are measured at fair value on a nonrecurring basis within the fair value hierarchy (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
|
|
|
Quoted Prices in Active Markets for Identical Assets or Liabilities |
|
Significant Observable Inputs |
|
Significant Unobservable Inputs |
|
|
Total |
|
|
|
Fair value as of December 31, 2020: |
|
|
|
|
|
|
|
|
Asset: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-lived assets |
|
$ |
46,950 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
46,950 |
|
|
|
|
|
|
|
|
|
|
Fair value as of March 31, 2020: |
|
|
|
|
|
|
|
|
Asset: |
|
|
|
|
|
|
|
|
Long-lived assets |
|
$ |
60,000 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
60,000 |
|
|
|
|
|
|
|
|
|
|
Fair value as of December 31, 2019: |
|
|
|
|
|
|
|
|
Asset: |
|
|
|
|
|
|
|
|
Long-lived assets |
|
$ |
10,000 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
10,000 |
|
|
|
|
|
|
|
|
|
|
Fair value as of September 30, 2018: |
|
|
|
|
|
|
|
|
Asset: |
|
|
|
|
|
|
|
|
Long-lived assets |
|
$ |
50,000 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
50,000 |
|
|
Fair Value Measurement Inputs and Valuation Techniques |
The table below summarizes the terminal capitalization rate and discount rate used:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
March 31, 2020 |
|
Terminal capitalization rate |
|
7.8 |
% |
|
7.8 |
% |
|
Discount rate |
|
8.5 |
% |
|
8.5 |
% |
|
The table below summarizes the terminal capitalization rate and discount rate used:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019 |
|
September 30, 2018 |
Terminal capitalization rate |
|
|
|
12.0 |
% |
|
10.0 |
% |
Discount rate |
|
|
|
13.0 |
% |
|
10.0 |
% |
|
Schedule of Carrying Values and Estimated Fair Values of Debt Instruments |
The estimated fair value and recorded value of our debt as of December 31, 2020 and 2019 were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020 |
|
2019 |
Level 1 Quoted Prices in Active Markets for Identical Assets or Liabilities |
|
$ |
— |
|
|
$ |
— |
|
Level 2 Significant Observable Inputs |
|
1,207,531 |
|
|
1,169,481 |
|
Level 3 Significant Unobservable Inputs |
|
432,272 |
|
|
434,333 |
|
Total fair value of debt |
|
$ |
1,639,803 |
|
|
$ |
1,603,814 |
|
|
|
|
|
|
Recorded value of debt |
|
$ |
1,567,886 |
|
|
$ |
1,569,773 |
|
|