XML 61 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Measurement Disclosures
12 Months Ended
Dec. 31, 2013
Fair Value Measurement Disclosures

(16)

Fair Value Measurement Disclosures

(a)

Fair Value of Financial Instruments

Cash and cash equivalents, receivables, as well as accounts payable and accrued expenses, and other current liabilities, as reflected in the consolidated financial statements, approximate fair value because of the short-term maturity of these instruments. The estimated fair value of our other long-term debt instruments, approximate their carrying amounts as the interest rates approximate our current borrowing rate for similar debt instruments of comparable maturity, or have variable interest rates.

Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.

The estimated fair values of our financial instruments are as follows (in millions):

 

 

 

 

 

  

December 31

 

 

 

 

 

  

2013

 

  

2012

 

 

 

Fair Value
Hierarchy

 

  

Gross
carrying
amount

 

  

Fair
 value

 

  

Gross
carrying
amount

 

  

Fair
 value

 

12.5% senior secured notes due 2017

 

 

Level 2

 

 

$

275.0

 

 

$

297.7

 

 

$

275.0

 

 

$

296.8

 

10 3/4% Series B cumulative exchangeable redeemable preferred stock

 

 

Level 3

 

 

 

126.6

 

 

 

37.8

 

 

 

121.7

 

 

 

46.2

 

Promissory note payable, included in other long-term debt

 

 

Level 3

 

 

 

5.5

 

 

 

4.5

 

 

 

5.8

 

 

 

4.4

 

Promissory note payable, included in other long-term debt

 

 

Level 3

 

 

$

2.7

 

 

$

2.7

 

 

$

5.3

 

 

$

5.2

 

The fair value estimates of these financial instruments were based upon either: (a) market quotes from a major financial institution taking into consideration the most recent market activity, or (b) a discounted cash flow analysis taking into consideration current rates.

From time to time, certain assets or liabilities may be recorded at fair value on a non-recurring basis. On October 15, 2013, the series B preferred stock and accumulated and unpaid dividends were adjusted to fair value on a non-reoccurring basis.  In the valuation of the series B preferred stock, a Level 3 fair value measurement was conducted.  Using a weighted Yield Method, Discounted Cash Flow Method, and Option Pricing Method, the fair value was determined to be $39.5 million as of October 15, 2013.  

Included in the below table are the significant assumptions that were used in the valuation methodologies:  

 

 

Discount Rate

 

 

Long-Term Growth Rate

 

 

Required Rate of Return

 

 

Risk Free Rate

 

 

Volatility

 

 

Discount for Lack of Marketability

 

 

Level 3 Fair Value

 

 

Weight

 

 

Weighted Fair Value

 

Yield Method

 

 

 

 

 

 

 

20.20

%

 

 

 

 

 

 

 

 

31.50

%

 

$

45.3

 

 

 

12.50

%

 

$

5.7

 

Discounted Cash Flow Method

 

10.50

%

 

 

2.50

%

 

 

 

 

 

 

 

 

 

 

 

31.50

%

 

 

57.1

 

 

 

12.50

%

 

 

7.1

 

Option Pricing
Method

 

 

 

 

 

 

 

 

 

 

0.68

%

 

 

109.80

%

 

 

 

 

 

32.3

 

 

 

75.00

%

 

 

24.2

 

Total

 

$

37.0

 

Plus: Repurchase of Series B Preferred Stock  (October 15, 2013)

 

 

2.5

 

Total Fair Value at October 15, 2013

 

$

39.5

 

(b)

Fair Value of Derivative Instruments

The following tables represent required quantitative disclosures regarding fair values of our derivative instruments (in thousands).

 

 

  

 

 

  

Fair value measurements at

 

 

  

 

 

  

December 31, 2013

 

 

  

 

 

  

Liabilities

 

Description

  

December 31,
2013
carrying
value and
balance sheet
location of
derivative
instruments

 

  

Quoted
prices in
active
markets
for
 identical
instruments

(Level 1)

 

  

Significant
other
observable
inputs

(Level 2)

 

  

Significant
unobservable
inputs

(Level 3)

 

Derivative designed as a cash flow hedging instrument:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap liability

 

$

602

 

 

 

 

 

$

602

 

 

 

 

 

 

  

 

 

  

Fair value measurements at

 

 

  

 

 

  

December 31, 2012

 

 

  

 

 

  

Liabilities

 

Description

  

December 31,
2012
carrying
value and
balance sheet
location of
derivative
instruments

 

  

Quoted
prices in
active
markets for
identical
instruments
(Level 1)

 

  

Significant
other
observable
inputs
(Level 2)

 

  

Significant
unobservable
inputs

(Level 3)

 

Derivative designed as a cash flow hedging instrument:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap liability

 

$

816

 

 

 

 

 

$

816

 

 

 

 

The interest rate swap fair value is derived from the present value of the difference in cash flows based on the forward-looking LIBOR yield curve rates, as compared to our fixed rate applied to the hedged amount through the term of the agreement, less adjustments for credit risk.

 

 

  

December 31

 

 

  

2013

 

  

2012

 

 

  

(In thousands)

 

Interest rate swap:

 

 

 

 

 

 

 

 

Gain (loss) recognized in other comprehensive loss (effective portion)

 

$

214

 

 

 

(76

)