XML 66 R40.htm IDEA: XBRL DOCUMENT v3.6.0.2
16. FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Dec. 31, 2016
Fair Value Disclosures [Abstract]  
Significant assumptions

Significant assumptions used and related fair values for the warrants as of December 31, 2016 were as follows:

 

Original Issuance  Exercise
Price
  Volatility   Risk Free
Interest
Rate
   Term
(years)
   Market
Discount
   Warrants
Outstanding
   Fair
Value
 
07/03/2012  $6.09   40.9%    0.62%    0.50    11.3%    211,000   $651,000 

 

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
 
07/03/2012  $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 

 

Schedule of fair value measurements

The following table summarizes recurring fair value measurements by level at December 31, 2016 (in thousands):

 

                  Benefit Plan 
  Fair               Percentage 
  Value   Level 1   Level 2   Level 3   Allocation 
Assets:                    
Derivative financial instruments(1)  $978   $978   $   $      
Defined benefit plan assets(2)                         
(pooled separate accounts):                         
Large U.S. Equity(3)   3,134        3,134       25% 
Small/Mid U.S. Equity(4)   1,802        1,802       15% 
International Equity(5)   2,006        2,006       16% 
Fixed Income(6)   5,481        5,481       44% 
   $13,401   $978   $12,423   $      
Liabilities:                         
Warrants(7)  $(651)  $   $   $(651)     
Derivative financial instruments(8)   (4,115)   (4,115)             
   $(4,766)  $(4,115)  $   $(651)     

 

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

 

                  Benefit Plan 
  Fair               Percentage 
  Value   Level 1   Level 2   Level 3   Allocation 
Assets:                    
Derivative financial instruments(1)  $2,081   $2,081   $   $      
Defined benefit plan assets(2)                         
(pooled separate accounts):                         
Large U.S. Equity(3)   3,662        3,662       29% 
Small/Mid U.S. Equity(4)   1,099        1,099       9% 
International Equity(5)   1,525        1,525       12% 
Fixed Income(6)   6,281        6,281       50% 
   $14,648   $2,081   $12,567   $      
Liabilities:                         
Warrants(7)  $(273)  $   $   $(273)    
Derivative financial instruments(8)   (1,848)   (1,848)             
   $(2,121)  $(1,848)  $   $(273)    

__________

(1)Included in derivative assets in the consolidated balance sheets.
(2)See Note 10 for accounting discussion.
(3)This category includes investments in funds comprised of equity securities of large U.S. companies. The funds are valued using the net asset value method in which an average of the market prices for the underlying investments is used to value the fund.
(4)This category includes investments in funds comprised of equity securities of small- and medium-sized U.S. companies. The funds are valued using the net asset value method in which an average of the market prices for the underlying investments is used to value the fund.
(5)This category includes investments in funds comprised of equity securities of foreign companies including emerging markets. The funds are valued using the net asset value method in which an average of the market prices for the underlying investments is used to value the fund.
(6)This category includes investments in funds comprised of U.S. and foreign investment-grade fixed income securities, high-yield fixed income securities that are rated below investment-grade, U.S. treasury securities, mortgage-backed securities, and other asset-backed securities. The funds are valued using the net asset value method in which an average of the market prices for the underlying investments is used to value the fund.
(7)Included in warrant liabilities at fair value in the consolidated balance sheets.
(8)Included in derivative liabilities in the consolidated balance sheets.

 

Level 3 fair value schedule
   Warrants 
Balance, December 31, 2013  $8,215 
Exercises of warrants   (41,486)
Expiration of warrants   (3)
Adjustments to fair value for the period   35,260 
Balance, December 31, 2014  $1,986 
Exercises of warrants   (72)
Expiration of warrants   (527)
Adjustments to fair value for the period   (1,114)
Balance, December 31, 2015  $273 
Exercises of warrants   (179)
Adjustments to fair value for the period   557 
Balance, December 31, 2016  $651