XML 14 R54.htm IDEA: XBRL DOCUMENT v2.4.0.6
Investments and Fair Value Measurements Fair Value Inputs, Quantitative Information (Details) (Fair Value, Measurements, Recurring [Member], USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended 12 Months Ended
Mar. 31, 2012
years
Dec. 31, 2011
years
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Warrants $ 1,319 [1] $ 1,962 [2]
Fair value of derivatives embedded within convertible debt 154,555 133,500
Significant Unobservable Inputs (Level 3) [Member]
   
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Warrants 1,319 [1] 1,962 [2]
Fair value of derivatives embedded within convertible debt 154,555 133,500
Option Model [Member] | Significant Unobservable Inputs (Level 3) [Member]
   
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Warrants 1,319 1,962
Discounted Cash Flow Valuation Technique [Member] | Significant Unobservable Inputs (Level 3) [Member]
   
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Fair value of derivatives embedded within convertible debt $ 154,555 $ 133,500
Warrants [Member] | Option Model [Member] | Significant Unobservable Inputs (Level 3) [Member]
   
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Stock price $ 1.78 $ 2.48
Exercise price $ 1.68 $ 1.68
Term (in years) 4.6 4.9
Volatility 93.81% 94.10%
Dividend rate 0.00% 0.00%
Risk-free return 0.94% 0.83%
Derivative Financial Instruments, Liabilities [Member] | Discounted Cash Flow Valuation Technique [Member] | Significant Unobservable Inputs (Level 3) [Member]
   
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Assumed annual stock dividend 5.00% 5.00%
Assumed annual cash dividend $ 1.60 $ 1.60
Yield to worst call on Company's Senior Secured Notes 5.57% 9.33%
Average spread of unsecured debt 1.26% 1.49%
Average spread of subordinated debt 1.46% 1.89%
Discount rate 8.25% 12.50%
Minimum [Member] | Derivative Financial Instruments, Liabilities [Member] | Discounted Cash Flow Valuation Technique [Member] | Significant Unobservable Inputs (Level 3) [Member]
   
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Discount rate 7.75% 12.00%
Maximum [Member] | Derivative Financial Instruments, Liabilities [Member] | Discounted Cash Flow Valuation Technique [Member] | Significant Unobservable Inputs (Level 3) [Member]
   
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]    
Discount rate 8.75% 13.00%
[1] Warrants include 1,000,000 of LTS Warrants received on November 4, 2011 which were carried at $1,248 as of March 31, 2012 and are included in "Other assets". The company recognized a loss of $642 for the three months ended March 31, 2012 related to the change in fair value.
[2] Warrants include 1,000,000 of LTS Warrants received on November 4, 2011 which were carried at $1,890 as of December 31, 2011 and are included in "Other assets".