XML 64 R11.htm IDEA: XBRL DOCUMENT v3.3.0.814
Fair Value Measurements
9 Months Ended
Sep. 30, 2015
Fair Value Disclosures [Abstract]  
Fair Value Measurements

4.

Fair Value Measurements

At September 30, 2015 and December 31, 2014, the carrying value of receivables, accounts payable, accrued expenses, and distributions payable to noncontrolling interests approximates fair value due to their short-term nature. The carrying values and fair values of debt instruments are as follows (in thousands):

 

 

 

September 30, 2015

 

 

December 31, 2014

 

 

 

Carrying Value

 

 

Fair Value

 

 

Carrying Value

 

 

Fair Value

 

Line of credit

 

$

133,294

 

 

$

133,294

 

 

$

48,597

 

 

$

48,597

 

Non-bank term loans

 

 

 

 

 

 

 

 

3,138

 

 

 

3,853

 

Syndicated term loans

 

 

162,079

 

 

 

162,079

 

 

 

124,571

 

 

 

124,571

 

Bank term loan

 

 

31,520

 

 

 

34,917

 

 

 

33,382

 

 

 

35,653

 

Note payable

 

 

32,225

 

 

 

32,166

 

 

 

29,563

 

 

 

28,900

 

Solar asset-backed notes

 

 

109,698

 

 

 

113,178

 

 

 

 

 

 

 

Total

 

$

468,816

 

 

$

475,634

 

 

$

239,251

 

 

$

241,574

 

 

At September 30, 2015 and December 31, 2014, the fair value of the Company’s lines of credit and the syndicated term loans approximates their carrying values because their interest rates are variable rates that approximate rates currently available to the Company. At September 30, 2015, the fair value of the Company’s bank term loan, note payable and asset-backed notes are based on rates currently offered for debt with similar maturities and terms.  At December 31, 2014, the fair value of the Company’s non-bank term loan, bank term loan, and note payable are based on rates currently offered for debt with similar maturities and terms. The Company’s fair value of the debt instruments fell under the Level 3 hierarchy. These valuation techniques involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the instruments or market.

The Company determines the fair value of its interest rate swaps using a discounted cash flow model which incorporates an assessment of the risk of non-performance by the interest rate swap counterparty and an evaluation of the Company’s credit risk in valuing derivative instruments. The valuation model uses various inputs including contractual terms, interest rate curves, credit spreads and measures of volatility. The Company determines the fair value of its warrants issued using the Black-Scholes option-pricing model. The volatility used in the fair value measurement of the warrant liability was 33.40% which was the significant unobservable input. Prior to 2015, the Company did not have derivative financial instruments. At September 30, 2015, financial instruments measured at fair value on a recurring basis, based upon the fair value hierarchy are as follows (in thousands):

 

 

 

September 30, 2015

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

Derivative liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate

   swaps

 

$

 

 

$

2,695

 

 

$

 

 

$

2,695

Warrants

 

 

 

 

 

 

 

 

427

 

 

 

427

Total

 

$

 

 

$

2,695

 

 

$

427

 

 

$

3,122