XML 39 R27.htm IDEA: XBRL DOCUMENT v3.20.1
Combined Guarantor Subsidiaries - Fair Value Measurements (Tables) - Guarantor Subsidiaries
12 Months Ended
Dec. 31, 2019
Condensed Financial Statements Captions [Line Items]  
Schedule of Assets Measured on a Nonrecurring Basis

The following table sets forth information regarding the Combined Guarantor Subsidiaries' assets that are measured at fair value on a nonrecurring basis and related impairment charges for the year ended December 31, 2019:

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

 

 

 

 

 

 

Total

 

 

Quoted Prices

in Active

Markets for

Identical Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

 

Total

Loss on

Impairment

 

Long-lived assets

 

$

95,300

 

 

$

 

 

$

 

 

$

95,300

 

 

$

60,170

 

The following table sets forth information regarding the Combined Guarantor Subsidiaries' asset that is measured at fair value on a nonrecurring basis and related impairment charges for the year ended December 31, 2017:

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

 

 

 

 

 

 

Total

 

 

Quoted Prices

in Active

Markets for

Identical Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

 

Total

Loss on

Impairment

 

Long-lived asset

 

$

67,300

 

 

$

 

 

$

 

 

$

67,300

 

 

$

43,007

 

Schedule of Impairment on Real Estate Properties

During the year ended December 31, 2019, the Combined Guarantor Subsidiaries recognized an impairment of $ 60,170 related to two malls.

 

Impairment Date

 

Property

 

Location

 

Segment

Classification

 

Loss on

Impairment

 

 

Fair

Value

 

March

 

Greenbrier Mall (1)

 

Chesapeake, VA

 

Malls

 

$

22,770

 

 

$

56,300

 

December

 

Park Plaza Mall (2)

 

Little Rock, AR

 

Malls

 

 

37,400

 

 

 

39,000

 

 

 

 

 

 

 

 

 

$

60,170

 

 

$

95,300

 

 

(1)

In accordance with the Combined Guarantor Subsidiaries' impairment process, the Combined Guarantor Subsidiaries wrote down the book value of the mall to its estimated fair value of $ 56,300. The mall has experienced a decline of NOI due to store closures and rent reductions. These factors resulted in a reduction of the expected hold period for this asset based on management’s assessment that there was an increased likelihood that the loan secured by the mall may not be successfully restructured or refinanced. Additionally, one anchor was vacant as of the date of impairment. Management determined the fair value of Greenbrier Mall using a discounted cash flow methodology. The discounted cash flow used assumptions including a holding period of ten years, with a sale at the end of the holding period, a capitalization rate of 11.0% and a discount rate 11.5%.

(2)

In accordance with the Combined Guarantor Subsidiaries' impairment process, the Combined Guarantor Subsidiaries wrote down the book value of the mall to its estimated fair value of $ 39,000. The mall has experienced a decline of NOI due to store closures and rent reductions. These factors resulted in a reduction of the expected hold period for this asset based on management’s assessment that there was an increased likelihood that the loan secured by the mall may not be successfully restructured or refinanced. Management determined the fair value of Park Plaza Mall using a discounted cash flow methodology. The discounted cash flow used assumptions including a holding period of ten years, with a sale at the end of the holding period, a capitalization rate of 15.0% and a discount rate 14.0%.

 

During the year ended December 31, 2017, the Combined Guarantor Subsidiaries recognized an impairment of $ 43,007 related to one mall.

 

Impairment Date

 

Property

 

Location

 

Segment

Classification

 

Loss on

Impairment

 

 

Fair

Value

 

June

 

Acadiana Mall (1)

 

Lafayette, LA

 

Malls

 

$

43,007

 

 

$

67,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

In accordance with the Combined Guarantor Subsidiaries' impairment process, the Combined Guarantor Subsidiaries wrote down the book value of the mall to its estimated fair value of $ 67,300. The mall had experienced declining tenant sales and cash flows as a result of the downturn of the economy in its market area and an anchor announced in the second quarter of 2017 that it would close its store later in 2017. Management determined the fair value of Acadiana Mall using a discounted cash flow methodology. The discounted cash flow used assumptions including a holding period of ten years, with a sale at the end of the holding period, a capitalization rate of 15.5% and a discount rate 15.75%.