XML 62 R35.htm IDEA: XBRL DOCUMENT v2.4.0.6
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2012
FAIR VALUE OF FINANCIAL INSTRUMENTS  
Schedule of assets and liabilities that are measured at fair value on a recurring basis

 

 

 
  December 31, 2012   December 31, 2011  
 
   
  Fair Value Measurements Using    
  Fair Value Measurements Using  
 
  Total   Quoted
Prices in
Active
Markets for
Identical
Assets
(Level 1)
  Significant
Other
Observable
Inputs
(Level 2)
  Significant
Unobservable
Inputs
(Level 3)
  Total   Quoted
Prices in
Active
Markets for
Identical
Assets
(Level 1)
  Significant
Other
Observable
Inputs
(Level 2)
  Significant
Unobservable
Inputs
(Level 3)
 
 
   
  (In thousands)
   
  (In thousands)
 

Liabilities

                                                 

Warrants

  $ 123,573     —       —     $ 123,573   $ 127,764     —       —     $ 127,764  

Interest rate swaps

  $ 7,183     —     $ 7,183     —     $ 4,367     —     $ 4,367     —    
Schedule of reconciliation of the beginning and ending balances of the fair value measurements using significant unobservable inputs (Level 3)

 

 

 
  December 31,  
 
  2012   2011   2010  
 
  (In thousands)
 

Beginning of year

  $ 127,764   $ 227,348   $ —    

Warrant liability loss (gain) (a)

    185,017     (101,584 )   140,900  

Settlements (b)

    (189,208 )   —       —    

Purchases

    —       2,000     86,448  
               

End of year

  $ 123,573   $ 127,764   $ 227,348  
               

(a)
The unrealized loss during 2012 related to the Sponsors and Management Warrants held as of December 31, 2012 was $73.8 million. The losses and gains for 2011 and 2010, respectively, were all unrealized.

(b)
Settlements were for $80.5 million in cash and 1,525,272 shares of our common stock. Please refer to Note 3 – Sponsors and Management Warrants.
Schedule of significant unobservable input used in the fair value measurement of warrants designated as Level 3

 

 

 
  Fair Value   Valuation
Technique
  Unobservable
Input
  Volatility  
 
  (In thousands)
   
   
   
 

Warrants

  $ 123,573   Option Pricing Valuation Model   Expected Volatility (a)     29 %

(a)
Based on the asset volatility of comparable companies.
Summary of assets and liabilities that were measured at fair value on a non-recurring basis

 

 

Investment in Real Estate Affiliates
  Total Fair
Value
Measurement
as of
December 31,
  Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
  Significant Other
Observable Inputs
(Level 2)
  Significant
Unobservable Inputs
(Level 3)
  Total Loss
Year Ended
December 31,
 
 
  (In thousands)
 

2012

  $ 22,405 (a) $ 22,405   $ —     $ —     $ —    

2011

  $ 128,764 (b) $ —     $ —     $ 128,764 (b) $ 6,053 (c)

(a)
We measured our equity interest in Millennium Waterway Apartments based on our purchase of our partner's 23.5% economic interest in Millennium Waterway Apartments. We used Level 1 inputs for the cash payment.
(b)
Represents the fair value of our previously held equity investment in The Woodlands as of the acquisition date. The fair value was derived from the fair value of the assets and liabilities acquired in The Woodlands acquisition, which is further discussed in Note 4 – Acquisitions and Dispositions. As of the acquisition date, The Woodlands financial condition and results of operations were consolidated.
(c)
Represents the loss on remeasurement of our previously held equity investment in The Woodlands.

 
  Total Fair
Value
Measurement
as of
December 31,
2010
  Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
  Significant Other
Observable
Inputs
(Level 2)
  Significant
Unobservable Inputs
(Level 3)
  Total (Loss) Gain –
Year Ended
December 31, 2010
 
 
  (In thousands)
 

Impairment Charges

                               

Master Planned Communities:

                               

Maryland – Columbia (a)

  $ 34,823   $ —     $ —     $ 34,823   $ (56,798 )

Maryland – Gateway (a)

    1,649     —       —       1,649     (2,613 )

Summerlin South (a)

    203,325     —       —       203,325     (345,920 )

Operating Assets:

                               

Landmark Mall (b)

    23,750     —       —       23,750     (24,434 )

Riverwalk Marketplace (c)

    10,179     —       —       10,179     (55,975 )

Strategic Developments:

                               

Century Plaza Mall (b)

    4,500     —       —       4,500     (12,899 )

Nouvelle at Natick (a)

    13,413     —       —       13,413     (4,135 )
                       

Total investments in real estate

  $ 291,639   $ —     $ —     $ 291,639   $ (502,774 )
                       

Debt

                               

Fair value of emerged entity mortgage debt (d)

  $ 65,753   $ —     $ —     $ 65,753   $ 2,749  
                       

Total liabilities

  $ 65,753   $ —     $ —     $ 65,753   $ 2,749  
                       

(a)
The fair value was calculated based on a discounted cash flow analysis using a discount rate of 20.0%.
(b)
The fair value is based on estimated sales value.
(c)
The fair value was calculated based on a discounted cash flow analysis using a discount rate and a residual capitalization rate of 8.5% for both computations.
(d)
The fair value of debt relates to properties that emerged from bankruptcy in 2010.
Schedule of estimated fair values of the Company's financial instruments that are not measured at fair value on a recurring basis

 

 

 
  December 31, 2012   December 31, 2011  
 
  Carrying
Amount
  Estimated
Fair Value
  Carrying
Amount
  Estimated
Fair Value
 
 
  (In thousands)
 

Assets:

                         

Notes receivable, net

  $ 27,953   $ 27,953   $ 35,354   $ 35,354  

Tax indemnity receivable, including interest

    319,622     (a )   331,771     (a )

Liabilities:

                         

Fixed-rate debt

  $ 158,636   $ 158,879   $ 83,164   $ 85,047  

Variable-rate debt (b)

    479,964     479,964     468,100     468,100  

SID bonds

    49,712     56,475     55,213     53,908  
                   

Total mortgages, notes and loans payable

  $ 688,312   $ 695,318   $ 606,477   $ 607,055  
                   

(a)
It is not practicable to estimate the fair value of the tax indemnity receivable, including interest, as the timing and ultimate amount received under contract is highly dependent on numerous future events that cannot be reliably predicted.
(b)
As more fully described below, $172.0 million of variable-rate debt has been swapped to a fixed rate for the term of the related debt.