XML 96 R103.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
12 Months Ended
Dec. 31, 2012
years
Dec. 31, 2011
years
Fair Value Inputs, Assets And Liabilities, Quantitative Information [Line Items]    
Warrants $ 769 [1] $ 1,962 [2]
Fair value of derivatives embedded within convertible debt 172,128 133,500
Significant Unobservable Inputs (Level 3) [Member]
   
Fair Value Inputs, Assets And Liabilities, Quantitative Information [Line Items]    
Warrants 769 [1] 1,962 [2]
Fair value of derivatives embedded within convertible debt 172,128 133,500
Option Model [Member] | Significant Unobservable Inputs (Level 3) [Member]
   
Fair Value Inputs, Assets And Liabilities, Quantitative Information [Line Items]    
Warrants 769 1,962
Discounted Cash Flow [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 $ 172,128 $ 133,500
Warrant [Member] | Option Model [Member] | Significant Unobservable Inputs (Level 3) [Member]
   
Fair Value Inputs, Assets And Liabilities, Quantitative Information [Line Items]    
Stock price (dollars per share) $ 1.40 $ 2.48
Exercise price (dollars per share) $ 1.68 $ 1.68
Term (in years) 3.8 4.9
Volatility 76.87% 94.12%
Dividend rate 0.00% 0.00%
Risk-free return 0.50% 0.83%
Derivative Financial Instruments, Liabilities [Member] | Discounted Cash Flow [Member] | Significant Unobservable Inputs (Level 3) [Member]
   
Fair Value Inputs, Assets And Liabilities, Quantitative Information [Line Items]    
Stock price (dollars per share) $ 14.87  
Volatility 18.00%  
Assumed annual stock dividend 5.00% 5.00%
Assumed annual cash dividend (dollars per share) $ 1.60 $ 1.60
Convertible trading price 109.00%  
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%
Implied credit spread 10.50%  
Discount rate   12.50%
Minimum [Member] | Derivative Financial Instruments, Liabilities [Member] | Discounted Cash Flow [Member] | Significant Unobservable Inputs (Level 3) [Member]
   
Fair Value Inputs, Assets And Liabilities, Quantitative Information [Line Items]    
Implied credit spread 10.00%  
Discount rate   12.00%
Maximum [Member] | Derivative Financial Instruments, Liabilities [Member] | Discounted Cash Flow [Member] | Significant Unobservable Inputs (Level 3) [Member]
   
Fair Value Inputs, Assets And Liabilities, Quantitative Information [Line Items]    
Implied credit spread 11.00%  
Discount rate   13.00%
[1] Warrants include 1,000,000 of LTS Warrants received on November 4, 2011 which were carried at $717 as of December 31, 2012 and are included in "Other assets". The Company recognized a loss of $1,174 for the year ended December 31, 2012 related to the change in fair value of the Warrants.
[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". The Company recognized income of $690 for the year ended December 31, 2011 related to the change in fair value from receipt. (See Note 14.)