XML 39 R31.htm IDEA: XBRL DOCUMENT v2.4.0.6
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2012
Fair Value Measurements [Abstract]  
Assets And Liabilities Measured At Fair Value On A Recurring Basis

 

 

 

Level 1

 

 

 

Level 2 (1)

 

 

 

Level 3

 

 

 

Total

 

 

 

Valuation Technique

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Natural gas contracts.............

 

$

 

 

$

20,239

 

 

$

 

 

$

20,239

 

 

 

(c)

 

   Interest rate swaps................

 

 

 

 

 

83

 

 

 

 

 

 

83

 

 

 

(c)

 

   Foreign currency forwards.....

 

 

 

 

 

110

 

 

 

 

 

 

110

 

 

 

(c)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Oil contracts ........................

 

 

 

 

 

23,647

 

 

 

 

 

 

23,647

 

 

 

(c)

 

   Fair value of long term debt(2) ...............................................  

 

 

1,143,077

 

 

 

119,609

 

 

 

 

 

 

1,262,686

 

 

 

(a), (b)

 

   Interest rate swaps................

 

 

 

 

 

338

 

 

 

 

 

 

338

 

 

 

(c)

 

   Foreign currency forwards.....

 

 

 

 

 

13

 

 

 

 

 

 

13

 

 

 

(c)

 

     Total net liability..................

 

$

1,143,077

 

 

$

123,175

 

 

$

 

 

$

1,266,252

 

 

 

 

 

 

(1)   Unless otherwise indicated, the fair value of our Level 2 derivative instruments reflects our best estimate and is based upon exchange or over-the-counter quotations whenever they are available. Quoted valuations may not be available due to location differences or terms that extend beyond the period for which quotations are available. Where quotes are not available, we utilize other valuation techniques or models to estimate market values. These modeling techniques require us to make estimations of future prices, price correlation and market volatility and liquidity. Our actual results may differ from our estimates, and these differences could be positive or negative.

 

(2)   See Note 7 for additional information regarding our long term debt.   The fair value of our long term debt at March 31, 2012 is as follows:

Fair Value Of Long Term Debt

 

 

 

 

Fair Value

 

 

Carrying Value

 

Term Loans (mature July 2015)..........................................................

 

$

380,395

 

 $

379,000

 

Revolving Credit Facility (matures July 2015).....................................

 

 

100,000

 

 

100,000

 

2025 Notes (mature March 2025).......................................................

 

 

160,099

 

 

157,830

(a)

2032 Notes (mature March 2032)

 

 

212,500

 

 

200,000

(b)

Senior Unsecured Notes (mature January 2016).................................

 

 

290,083

 

 

274,960

 

MARAD Debt (matures February 2027) (c)...........................................

 

 

119,609

 

 

107,756

 

  Total..............................................................................................

 

$

1,262,686

 

$

1,219,546

 

 

 

 

 

 

 

 

 

 

(a)   Amount excludes the related unamortized debt discount of $3.7 million.

 

(b)   Amount excludes the related unamortized debt discount of $35.4 million.

 

(c)   The estimated fair value of all debt, other than the MARAD debt, was determined using Level 1 inputs using the market approach.   The fair value of the MARAD debt was determined using a third party evaluation of the remaining average life and outstanding principal balance of the MARAD indebtedness as compared to other governmental obligations in the marketplace with similar terms.   The fair value of the MARAD Debt was estimated using Level 2 fair value inputs using the market approach.