Company's recurring financial assets and liabilities subject to fair value measurements |
The Company's recurring financial assets and liabilities subject to fair value measurements are as follows:
| | | | | | | | | | | | | | | | | | | | Fair Value Measurements as of September 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 | | $ | 126,465 |
| | $ | 126,465 |
| | $ | — |
| | $ | — |
| Certificates of deposit | | 2,237 |
| | — |
| | 2,237 |
| | — |
| Bonds | | 6,306 |
| | 6,306 |
| | — |
| | — |
| Investment securities available for sale | | 65,193 |
| | 63,790 |
| | 1,403 |
| | — |
| Warrants (1) | | 894 |
| | — |
| | — |
| | 894 |
| Total | | $ | 201,095 |
| | $ | 196,561 |
| | $ | 3,640 |
| | $ | 894 |
| | | | | | | | | | Liabilities: | | | | | | | | | Fair value of derivatives embedded within convertible debt | | $ | 87,466 |
| | $ | — |
| | $ | — |
| | $ | 87,466 |
| | | | | | | | | |
| | (1) | Warrants include 1,000,000 of LTS Warrants received on November 4, 2011 which were carried at $826 as of September 30, 2012 and are included in "Other assets". The Company recognized a loss of $1,064 for the nine months ended September 30, 2012 related to the change in fair value of the Warrants. |
| | | | | | | | | | | | | | | | | | | | 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". |
|
Unobservable inputs related to the valuations of the Level 3 assets and liabilities |
The unobservable inputs related to the valuations of the Level 3 assets and liabilities are as follows at September 30, 2012:
| | | | | | | | | | | | | | | | Quantitative Information about Level 3 Fair Value Measurements | | | Fair Value at | | | | | | | | | September 30, 2012 | | Valuation Technique | | Unobservable Input | | Range (Actual) | | | | | | | | | | Warrants | | $ | 894 |
| | Option model | | Stock price | | $ | 1.32 |
| | | | | | | Exercise price | | $ | 1.68 |
| | | | | | | Term (in years) | | 4.1 |
| | | | | | | Volatility | | 95.05 | % | | | | | | | Dividend rate | | — |
| | | | | | | Risk-free return | | 47.40 | % | | | | | | | | | | Fair value of derivatives embedded within convertible debt | | 87,466 |
| | 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 | | 5.58 | % | | | | | | | Average spread of unsecured debt | | 1.50 | % | | | | | | | Average spread of subordinated debt | | 1.52 | % | | | | | | | Discount rate | | 8.00% - 9.00% (8.50%) |
|
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%) |
|
|