XML 76 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
6 Months Ended
Jun. 30, 2014
FAIR VALUE OF FINANCIAL INSTRUMENTS  
Schedule of assets and liabilities that are measured at fair value on a recurring basis

 

 

 

 

June 30, 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

 

$

200,009

 

$

200,009

 

$

 

$

 

$

 

$

 

$

 

$

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

469,370

 

 

 

469,370

 

305,560

 

 

 

305,560

 

Interest rate swaps

 

4,076

 

 

4,076

 

 

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

 

163,810

 

144,227

 

Balance as of June 30,

 

$

469,370

 

$

267,800

 

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

 

 

 

 

Fair Value

 

Valuation
Technique

 

Unobservable
Input

 

Volatility

 

Marketability
Discount (b)

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

Warrants

 

$

469,370

 

Option Pricing Valuation Model

 

Expected Volatility (a)

 

24.9

%

22.0

%

 

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

(b)           Represents the discount rate for lack of marketability of the Management Warrants. The discount rate was approximately 29% at December 31, 2013.

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

 

 

 

 

June 30, 2014

 

December 31, 2013

 

 

 

Carrying
Amount

 

Estimated
Fair Value

 

Carrying
Amount

 

Estimated
Fair Value

 

 

 

(In thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents (a)

 

$

539,559

 

$

539,559

 

$

894,948

 

$

894,948

 

Notes receivable, net

 

14,385

 

14,385

 

20,554

 

20,554

 

Tax indemnity receivable, including interest

 

329,813

 

 

(b)

320,494

 

 

(b)

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Fixed-rate debt

 

$

952,491

 

$

1,013,529

 

$

971,786

 

$

1,012,461

 

Variable-rate debt (c)

 

660,057

 

660,057

 

509,737

 

509,737

 

SID bonds

 

26,585

 

26,411

 

33,100

 

32,837

 

Total mortgages, notes and loans payable

 

$

1,639,133

 

$

1,699,997

 

$

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.