XML 32 R21.htm IDEA: XBRL DOCUMENT v3.5.0.2
9. Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2016
Fair Value Disclosures [Abstract]  
Schedule of Significant Assumptions Used and Related Fair Values for Warrants

Significant assumptions used and related fair values for the warrants as of June 30, 2016 were as follows:

 

Original Issuance  Exercise Price   Volatility   Risk Free Interest Rate   Term (years)   Market Discount   Warrants Outstanding   Fair Value 
07/3/2012  $6.09    50.7%    0.45%    1.01    19.8%    211,000   $194,000 
12/13/2011  $8.43    51.9%    0.36%    0.45    13.8%    138,000    63,000 
                                 $257,000 

 

Significant assumptions used and related fair values for the warrants as of December 31, 2015 were as follows:

 

Original Issuance  Exercise Price   Volatility   Risk Free Interest Rate   Term (years)   Market Discount   Warrants Outstanding   Fair Value 
07/3/2012  $6.09    49.1%    0.86%    1.51    22.9%    211,000   $200,000 
12/13/2011  $8.43    48.4%    0.65%    0.95    18.3%    138,000    73,000 
                                 $273,000 

 

Summary of Recurring Fair Value Measurements by Level

The following table summarizes recurring fair value measurements by level at June 30, 2016 (in thousands):

 

   Fair             
   Value   Level 1   Level 2   Level 3 
Assets:                
Derivative financial instruments (1)  $13,299   $13,299   $   $ 
   $13,299   $13,299   $   $ 
                     
Liabilities:                    
Warrants (3)  $(257)  $   $   $(257)
Derivative financial instruments (4)   (12,166)   (12,166)        
   $(12,423)  $(12,166)  $   $(257)

 

The following table summarizes recurring fair value measurements by level at December 31, 2015 (in thousands):

 

  Fair             
  Value   Level 1   Level 2   Level 3 
Assets:                    
Derivative financial instruments (1)  $2,081   $2,081   $   $ 
Defined benefit plan assets (2)                    
   (pooled separate accounts):                    
Large U.S. Equity   3,662        3,662     
Small/Mid U.S. Equity   1,099        1,099     
International Equity   1,525        1,525     
Fixed Income   6,281        6,281     
   $14,648   $2,081   $12,567   $ 
Liabilities:                    
Warrants (3)  $(273)  $   $   $(273)
Derivative financial instruments (4)   (1,848)   (1,848)        
   $(2,121)  $(1,848)  $   $(273)

Schedule of Fair Value of Level 3 Inputs to Warrants
Balance, December 31, 2015  $273 
Adjustments to fair value for the period   (16)
Balance, June 30, 2016  $257