XML 36 R30.htm IDEA: XBRL DOCUMENT v2.4.0.6
WARRANTS (Tables)
3 Months Ended
Mar. 31, 2013
WARRANTS  
Schedule of Warrants received

 

Warrant Holder

 

Number of Warrants

 

Initial
Exercise Price

 

Brookfield Investor

 

57,500,000

 

$

10.75

 

Blackstone - B (2)

 

2,500,000

 

10.75

 

Fairholme (2)

 

41,070,000

 

10.50

 

Pershing Square (1)

 

16,430,000

 

10.50

 

Blackstone - A (2)

 

2,500,000

 

10.50

 

 

 

120,000,000

 

 

 

 

 

(1) On December 31, 2012, the Pershing Square warrants were purchased by the Brookfield Investor.

(2) On January 28, 2013, the Fairholme and Blackstone A and B warrants were purchased by GGP.

Schedule of shares issuable upon exercise of the outstanding GGP warrants

 

 

 

 

 

Exercise Price

 

Record Date

 

Issuable Shares

 

Brookfield Investor
and Blackstone - B (2)

 

Fairholme, Pershing
Square and Blackstone
 - A (1) (2)

 

April 16, 2012

 

132,372,000

 

9.75

 

9.52

 

July 16, 2012

 

133,116,000

 

9.69

 

9.47

 

October 15, 2012

 

133,884,000

 

9.64

 

9.41

 

December 14, 2012

 

134,640,000

 

9.58

 

9.36

 

 

 

(1) On December 31, 2012, the Pershing Square warrants were purchased by the Brookfield Investor.

(2) On January 28, 2013, the Fairholme and Blackstone A and B warrants were purchased by GGP.

Schedule of change in fair value

 

 

 

Three Months Ended March 31,

 

 

 

2013

 

2012

 

Balance as of January 1,

 

$

1,488,196

 

$

985,962

 

Warrant liability adjustment

 

40,546

 

143,112

 

Purchase of warrants by GGPLP

 

(633,229

)

 

Reclassification to equity

 

(895,513

)

 

Balance as of March 31,

 

$

 

$

1,129,074

 

Schedule of estimated fair value of Warrants and significant observable and unobservable inputs used in valuation

 

 

 

March 28, 2013

 

December 31, 2012

 

Fair value of Warrants

 

$

895,513

 

$

1,488,196

 

 

 

 

 

 

 

Observable Inputs

 

 

 

 

 

GGP stock price per share

 

$

19.88

 

$

19.85

 

Warrant term

 

4.62

 

4.86

 

 

 

 

 

 

 

Unobservable Inputs

 

 

 

 

 

Expected volatility

 

30%

 

33%

 

Range of values considered

 

(15% - 65)%

 

(20% - 65)%

 

 

 

 

 

 

 

Discount for lack of marketability

 

3%

 

3%

 

Range of values considered

 

(3% - 7)%

 

(3% - 7)%