XML 77 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
3 Months Ended
Mar. 31, 2014
FAIR VALUE OF FINANCIAL INSTRUMENTS  
Schedule of assets and liabilities that are measured at fair value on a recurring basis

 

 

 

 

March 31, 2014

 

December 31, 2013

 

 

 

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)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents

 

$

200,004

 

$

200,004

 

$

 

$

 

$

 

$

 

$

 

$

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

402,000

 

 

 

402,000

 

305,560

 

 

 

305,560

 

Interest rate swaps

 

3,956

 

 

3,956

 

 

4,164

 

 

4,164

 

 

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

 

 

 

 

2014

 

2013

 

 

 

(In thousands)

 

Balance as of January 1,

 

$

305,560

 

$

123,573

 

Warrant liability loss

 

96,440

 

33,027

 

Balance as of March 31,

 

$

402,000

 

$

156,600

 

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

The significant unobservable input used in the fair value measurement of our warrants designated as Level 3 as of March 31, 2014 is as follows:

 

 

 

Fair Value

 

Valuation
Technique

 

Unobservable
Input

 

Volatility

 

 

 

(In thousands)

 

 

 

 

 

 

 

Warrants

 

$

402,000

 

Option Pricing Valuation Model

 

Expected Volatility (a)

 

28.3

%

 

 

(a) Based on the equity volatility of comparable companies.

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

 

 

 

 

March 31, 2014

 

December 31, 2013

 

 

 

Carrying
Amount

 

Estimated
Fair Value

 

Carrying
Amount

 

Estimated
Fair Value

 

 

 

(In thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents (a)

 

$

627,083

 

$

627,083

 

$

894,948

 

$

894,948

 

Notes receivable, net

 

19,051

 

19,051

 

20,554

 

20,554

 

Tax indemnity receivable, including interest

 

322,350

 

 

(b)

320,494

 

 

(b)

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Fixed-rate debt

 

$

971,559

 

$

1,011,965

 

$

971,786

 

$

1,012,461

 

Variable-rate debt (c)

 

556,981

 

556,981

 

509,737

 

509,737

 

SID bonds

 

30,841

 

30,616

 

33,100

 

32,837

 

Total mortgages, notes and loans payable

 

$

1,559,381

 

$

1,599,562

 

$

1,514,623

 

$

1,555,035

 

 

 

(a) Consists of bank deposits with original maturities of 90 days or less.

(b) It is not practicable to estimate the fair value of the tax indemnity receivable, including interest, as the timing and ultimate amount received under the agreement is highly dependent on numerous future events that cannot be reliably predicted.

(c) $172.0 million of variable-rate debt has been swapped to a fixed rate for the term of the related debt.