XML 75 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
9 Months Ended
Sep. 30, 2014
FAIR VALUE OF FINANCIAL INSTRUMENTS  
Schedule of assets and liabilities that are measured at fair value on a recurring basis

 

 

 

September 30, 2014

 

December 31, 2013

 

 

 

Fair Value Measurements Using

 

Fair Value Measurements Using

 

 

 

 

 

Quoted Prices

 

Significant

 

 

 

 

 

Quoted Prices

 

Significant

 

 

 

 

 

 

 

in Active

 

Other

 

Significant

 

 

 

in Active

 

Other

 

Significant

 

 

 

 

 

Markets for

 

Observable

 

Unobservable

 

 

 

Markets for

 

Observable

 

Unobservable

 

 

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

Total

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

(In thousands)

(In thousands)

Assets:

 

 

 

 

 

 

 

 

Cash equivalents

$

200,014

$

200,014

$

$

$

$

$

$

Liabilities:

 

 

 

 

 

 

 

 

Warrants

444,680

444,680

305,560

305,560

Interest rate swaps

3,195

3,195

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

139,120

148,706

Balance as of September 30,

$

444,680

$

272,279

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

 

 

 

 

 

 

Unobservable Inputs

 

 

 

 

Valuation

 

Expected

 

Marketability

 

 

Fair Value

 

Technique

 

Volatility (a)

 

Discount (b)

 

 

(In thousands)

 

 

 

 

 

Option Pricing

 

 

Warrants

$

444,680

Valuation Model

23.0

%

20.0% - 22.0%

 

 

(a)     Based on our implied equity volatility.

(b)     Represents the discount rate for lack of marketability of the Management Warrants. The discount rates ranged from 29.0%-30.0% 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

 

 

September 30, 2014

 

December 31, 2013

 

 

Carrying

 

Estimated

 

Carrying

 

Estimated

 

 

Amount

 

Fair Value

 

Amount

 

Fair Value

 

 

 

 

(In thousands)

 

 

 

Assets:

 

 

 

 

Cash and cash equivalents (a)

$

605,592

$

605,592

$

894,948

$

894,948

Notes receivable, net

12,724

12,724

20,554

20,554

Tax indemnity receivable, including interest

333,877

(b

)

320,494

(b

)

 

 

 

 

 

Liabilities:

 

 

 

 

Fixed-rate debt

$

956,739

$

979,836

$

971,786

$

1,012,461

Variable-rate debt (c)

899,623

899,623

509,737

509,737

SID bonds

24,554

24,399

33,100

32,837

Total mortgages, notes and loans payable

$

1,880,916

$

1,903,858

$

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.