XML 67 R16.htm IDEA: XBRL DOCUMENT v2.4.0.6
Investments and Fair Value Measurements
6 Months Ended
Jun. 30, 2012
Fair Value Disclosures [Abstract]  
INVESTMENTS AND FAIR VALUE MEASUREMENTS
INVESTMENTS AND FAIR VALUE MEASUREMENTS

The Company's recurring financial assets and liabilities subject to fair value measurements are as follows:

 
 
Fair Value Measurements as of June 30, 2012
Description
 
Total
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
 

Significant Other Observable Inputs
(Level 2)
 


Significant Unobservable Inputs
(Level 3)
Assets:
 
 
 
 
 
 
 
 
Money market funds
 
$
147,866

 
$
147,866

 
$

 
$

Certificates of deposit
 
2,233

 

 
2,233

 

Bonds
 
5,212

 
5,212

 

 

Investment securities available for sale
 
68,141

 
66,738

 
1,403

 

Warrants (1)
 
1,108

 

 

 
1,108

Total
 
$
224,560

 
$
219,816

 
$
3,636

 
$
1,108

 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
Fair value of derivatives embedded within convertible debt
 
$
120,410

 
$

 
$

 
$
120,410

 
 
 
 
 
 
 
 
 

(1)
Warrants include 1,000,000 of LTS Warrants received on November 4, 2011 which were carried at $1,031 as of June 30, 2012 and are included in "Other assets". The company recognized a loss of $854 for the six months ended June 30, 2012 related to the change in fair value.

 
 
Fair Value Measurements as of December 31, 2011
Description
 
Total
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
 

Significant Other Observable Inputs
(Level 2)
 


Significant Unobservable Inputs
(Level 3)
Assets:
 
 
 
 
 
 
 
 
Money market funds
 
$
194,259

 
$
194,259

 
$

 
$

Certificates of deposit
 
2,206

 

 
2,206

 

Bonds
 
4,573

 
4,573

 

 

Investment securities available for sale
 
76,486

 
70,884

 
5,602

 

Warrants (1)
 
1,962

 

 

 
1,962

Total
 
$
279,486

 
$
269,716

 
$
7,808

 
$
1,962

 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
Fair value of derivatives embedded within convertible debt
 
$
133,500

 
$

 
$

 
$
133,500

 
 
 
 
 
 
 
 
 
(1)
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".


The fair value of the Level 2 certificates of deposit are based on prices posted by the financial institutions. The fair value of investment securities available for sale included in Level 1 are based on quoted market prices from various stock exchanges. The Level 2 investment securities available for sale are based on quoted market prices of securities that are thinly traded.

The fair value of derivatives embedded within convertible debt was $120,410 and $132,622 as of June 30, 2012 and 2011, respectively. The fair value of derivatives embedded within convertible debt was derived using a valuation model and have been classified as Level 3. The valuation model assumes future dividend payments by the Company and utilizes interest rates and credit spreads for secured to unsecured debt and unsecured to subordinated debt to determine the fair value of the derivatives embedded within the convertible debt. The changes in fair value of derivatives embedded within convertible debt are presented on the Condensed Consolidated Statements of Operations.

The value of the embedded derivatives is contingent on changes in interest rates of debt instruments maturing over the duration of the convertible debt, our stock price as well as projections of future cash and stock dividends over the term of the debt.  The interest rate component of the value of the embedded derivative is computed by comparing the yield on the Company's 11% Senior Secured Notes to the average difference in interest yields on unsecured, subordinated debt and comparable risk-free investments. Thus, the yields of the Company's 11% Senior Secured Notes, unsecured and subordinated debt and the comparable risk-free investments all affect the discount rate used to compute the value of embedded derivatives.  

The Company recognized charges of $27,060 for the six months ended June 30, 2012 and income of $8,862 for the six months ended June 30, 2011.

The fair value of the warrants was derived using the Black-Scholes model and has been classified as Level 3. The assumptions used under the Black-Scholes model in computing the fair value of the warrants are based on contractual term of the warrants, volatility of the underlying stock based on the historical quoted prices of the underlying stock, assumed future dividend payments and a risk-free rate of return.

The unobservable inputs related to the valuations of the Level 3 assets and liabilities are as follows at June 30, 2012:


 
 
Quantitative Information about Level 3 Fair Value Measurements
 
 
Fair Value at June 30, 2012
 
Valuation Technique
 
Unobservable Input
 
Range (Actual)
 
 
 
 
 
 
 
 
 
Warrants
 
$
1,108

 
Option model
 
Stock price
 
$
1.54

 
 
 
 
 
 
Exercise price
 
$
1.68

 
 
 
 
 
 
Term (in years)
 
4.4

 
 
 
 
 
 
Volatility
 
95.19
%
 
 
 
 
 
 
Dividend rate
 

 
 
 
 
 
 
Risk-free return
 
0.64
%
 
 
 
 
 
 
 
 
 
Fair value of derivatives embedded within convertible debt
 
120,410

 
Discounted cash flow
 
Assumed annual stock dividend
 
5
%
 
 
 
 
 
 
Assumed annual cash dividend
 
$
1.60

 
 
 
 
 
 
Yield to worst call on the Company's Senior Secured Notes
 
5.23
%
 
 
 
 
 
 
Average spread of unsecured debt
 
0.90
%
 
 
 
 
 
 
Average spread of subordinated debt
 
1.27
%
 
 
 
 
 
 
Discount rate
 
7.00% - 8.00% (7.50%)


The unobservable inputs related to the valuations of the Level 3 assets and liabilities are as follows at December 31, 2011:

 
 
Quantitative Information about Level 3 Fair Value Measurements
 
 
Fair Value at December 31, 2011
 
Valuation Technique
 
Unobservable Input
 
Range (Actual)
 
 
 
 
 
 
 
 
 
Warrants
 
$
1,962

 
Option model
 
Stock price
 
$
2.48

 
 
 
 
 
 
Exercise price
 
$
1.68

 
 
 
 
 
 
Term (in years)
 
4.9

 
 
 
 
 
 
Volatility
 
94.12
%
 
 
 
 
 
 
Dividend rate
 

 
 
 
 
 
 
Risk-free return
 
0.83
%
 
 
 
 
 
 
 
 
 
Fair value of derivatives embedded within convertible debt
 
133,500

 
Discounted cash flow
 
Assumed annual stock dividend
 
5
%
 
 
 
 
 
 
Assumed annual cash dividend
 
$
1.60

 
 
 
 
 
 
Yield to worst call on the Company's senior secured notes
 
9.33
%
 
 
 
 
 
 
Average spread of unsecured debt
 
1.49
%
 
 
 
 
 
 
Average spread of subordinated debt
 
1.89
%
 
 
 
 
 
 
Discount rate
 
12% - 13% (12.5%)



In addition to assets and liabilities that are recorded at fair value on a recurring basis, the Company is required to record assets and liabilities at fair value on a nonrecurring basis. Generally, assets and liabilities are recorded at fair value on a nonrecurring basis as a result of impairment charges. The Company had no nonrecurring nonfinancial assets subject to fair value measurements as of June 30, 2012 and 2011, respectively.