XML 66 R26.htm IDEA: XBRL DOCUMENT v2.4.0.6
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
6 Months Ended
Jun. 30, 2012
FAIR VALUE OF FINANCIAL INSTRUMENTS  
Schedule of assets and liabilities that are measured at fair value on a recurring basis

 

 

 

 

June 30, 2012

 

December 31, 2011

 

 

 

Fair Value Measurements Using

 

Fair Value Measurements Using

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

Quoted Prices in

 

Other

 

Significant

 

 

 

Quoted Prices in

 

Other

 

Significant

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

Active Markets

 

Observable

 

Unobservable

 

 

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

for Identical

 

Inputs

 

Inputs

 

 

 

Total

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

Assets (Level 1)

 

(Level 2)

 

(Level 3)

 

 

 

(In thousands)

 

(In thousands)

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

$

226,185

 

$

 

$

 

$

226,185

 

$

127,764

 

$

 

$

 

$

127,764

 

Interest rate swaps

 

6,697

 

 

6,697

 

 

4,367

 

 

4,367

 

 

 

Schedule of reconciliation of the beginning and ending balances of the fair value measurements using significant unobservable inputs (Level 3)

 

 

 

 

2012

 

2011

 

 

 

(In thousands)

 

Balance as of December 31,

 

$

127,764

 

$

227,348

 

Warrant liability loss

 

98,421

 

69,135

 

Purchases

 

 

2,000

 

Balance as of June 30,

 

$

226,185

 

$

298,483

 

 

Schedule of significant unobservable input used in the fair value measurement of warrants designated as Level 3

 

 

 

 

 

 

Valuation

 

Unobservable

 

Range/

 

 

 

Fair Value

 

Technique

 

Input

 

Average

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

Option Pricing

 

Expected

 

27%-33%

 

Warrants

 

$

 226,185

 

Valuation Model

 

Volatility (a)

 

(29.6%)

 

 

 

(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 as a result of partner's the acquisition of interest in the Millennium Waterway Apartments

 

 

 

 

 

 

Quoted Prices in

 

Significant

 

 

 

Total Loss (Gain)

 

 

 

Total Fair

 

Active Markets for

 

Other

 

Significant

 

Three and Six

 

 

 

Value

 

Identical Assets

 

Observable

 

Unobservable Inputs

 

Months Ended

 

 

 

Measurement

 

(Level 1)

 

Inputs (Level 2)

 

(Level 3)

 

June 30, 2012

 

 

 

(In thousands)

 

Investment in Real Estate Affiliates

 

$

22,405

 

$

22,405

(a)

$

 

$

 

$

 

 

 

(a)          We measured our equity interest in Millennium Waterway Apartments based on our purchase of our partners 23.5% economic interest in Millennium Waterway Apartments.  We used Level 1 inputs for the cash payment.

 

Schedule of estimated fair values of the Company's financial instruments that are not measured at fair value on a recurring basis

 

 

 

 

June 30, 2012

 

December 31, 2011

 

 

 

Carrying

 

Estimated

 

Carrying

 

Estimated

 

 

 

Amount

 

Fair Value

 

Amount

 

Fair Value

 

 

 

(In thousands)

 

Fixed-rate debt

 

$

142,624

 

$

144,098

 

$

83,164

 

$

85,047

 

Variable-rate debt (a)

 

465,046

 

465,046

 

468,100

 

468,100

 

SID bonds (b)

 

51,727

 

51,727

 

55,213

 

55,213

 

Total

 

$

659,397

 

$

660,871

 

$

606,477

 

$

608,360

 

 

 

(a) 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.

(b) Due to the uncertain repayment terms of the Special Improvement District (“SID”) bonds, the carrying value approximates fair value.