XML 33 R28.htm IDEA: XBRL DOCUMENT v2.4.0.6
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
9 Months Ended
Sep. 30, 2012
FAIR VALUE OF FINANCIAL INSTRUMENTS  
Schedule of assets and liabilities that are measured at fair value on a recurring basis

 

 

 

September 30, 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

 

$

290,488

 

$

 

$

 

$

290,488

 

$

127,764

 

$

 

$

 

$

127,764

 

Interest rate swaps

 

7,724

 

 

7,724

 

 

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 (gain) loss

 

162,724

 

(100,762

)

Purchases

 

 

2,000

 

Balance as of September 30,

 

$

290,488

 

$

128,586

 

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

 

 

 

Fair Value

 

Valuation
Technique

 

Unobservable
Input

 

Range/
Average

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

$

290,488

 

Option Pricing
Valuation Model

 

Expected
Volatility (a)

 

27%-28%
(28%)

 

 

(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

 

 

 

Total Fair
Value
Measurement

 

Quoted Prices in
Active Markets for
Identical Assets
(Level 1)

 

Significant
Other
Observable
Inputs (Level 2)

 

Significant
Unobservable Inputs
(Level 3)

 

Total Loss (Gain)
Three and Nine
Months Ended
September 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 partner’s 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

 

 

 

September 30, 2012

 

December 31, 2011

 

 

 

Carrying
Amount

 

Estimated
Fair Value

 

Carrying
Amount

 

Estimated
Fair Value

 

 

 

(In thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

Notes receivable, net

 

$

28,677

 

$

28,677

 

$

35,354

 

$

35,354

 

Tax indemnity receivable, including interest

 

326,150

 

(c)

 

331,771

 

(c)

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Fixed-rate debt

 

$

159,098

 

$

160,689

 

$

83,164

 

$

85,047

 

Variable-rate debt (a)

 

473,778

 

473,778

 

468,100

 

468,100

 

SID bonds (b)

 

50,928

 

50,928

 

55,213

 

55,213

 

Total mortgages, notes and loans payable

 

683,804

 

685,395

 

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.

(c) 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.