XML 44 R28.htm IDEA: XBRL DOCUMENT v3.3.1.900
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2015
Fair Value of Financial Instruments  
Schedule of fair value of the financial assets and liabilities

 

In accordance with the fair value hierarchy described above, the following tables show the fair value of the Company's financial assets and liabilities that are required to be measured at fair value, in thousands:

                                                                                                                                                                                    

 

 

Fair Value Measurements at December 31, 2015

 

 

 

Total Carrying
Value at
December 31,
2015

 

Quoted Prices
in Active
Markets
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

34,152 

 

$

34,152 

 

$

 

$

 

Marketable securities

 

 

28,038 

 

 

 

 

28,038 

 

 

 

Long term marketable securities

 

 

55,009 

 

 

 

 

55,009 

 

 

 

Marketable securities—restricted (SERP)

 

 

263 

 

 

 

 

263 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total assets at fair value

 

$

117,462 

 

$

34,152 

 

$

83,310 

 

$

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

Derivative liabilities

 

$

854 

 

$

 

$

 

$

854 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

Fair Value Measurements at December 31, 2014

 

 

 

Total Carrying
Value at
December 31,
2014

 

Quoted Prices
in Active
Markets
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

36,396 

 

$

36,396 

 

$

 

$

 

Marketable securities

 

 

37,940 

 

 

 

 

37,940 

 

 

 

Long term marketable securities

 

 

19,816 

 

 

 

 

19,816 

 

 

 

Marketable securities—restricted (SERP)

 

 

305 

 

 

 

 

305 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total assets at fair value

 

$

94,457 

 

$

36,396 

 

$

58,061 

 

$

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

Derivative liabilities

 

$

6,564 

 

$

 

$

 

$

6,564 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Schedule of assumptions used to calculate fair value of make-whole liability

 

                                                                                                                                                                                    

Volatility

 

45%

Stock Price as of December 31, 2015

 

$13.44 per share

Credit Spread

 

2363 bps

Term

 

1.33 years

Dividend Yield

 

0.0%

 

Schedule of Level 3 liabilities included in Non-current Liabilities on the Balance Sheet

 

The following table presents information about the Company's Level 3 liabilities as of December 31, 2014 and December 31, 2015 that are included in the Non-Current Liabilities section of the Consolidated Balance Sheets, in thousands:

                                                                                                                                                                                    

 

 

Year Ended
December 31,
2014 and 2015

 

Balance at December 31, 2013

 

$

12,644

 

Changes in fair value of derivative liabilities included in earnings

 

 

(2,809

)

Reduction due to conversion of debt to equity

 

 

(3,271

)

​  

​  

Balance at December 31, 2014

 

 

6,564

 

​  

​  

Changes in fair value of derivative liabilities included in earnings

 

 

(193

)

Reduction due to conversion of debt to equity

 

 

(4,865

)

Cashless exercise of common stock warrants

 

 

(652

)

​  

​  

Balance at December 31, 2015

 

$

854

 

​  

​  

​  

​  

 

Schedule of unrestricted marketable securities

 

Unrestricted marketable securities held by the Company were as follows, in thousands:

At December 31, 2015:

                                                                                                                                                                                    

Available for Sale

 

Amortized
Cost

 

Gross
Unrealized
Gains

 

Gross
Unrealized
Losses

 

Fair Value

 

Corporate debt securities

 

$

83,535

 

 

5

 

 

(493

)

$

83,047

 

At December 31, 2014:

                                                                                                                                                                                    

Available for Sale

 

Amortized
Cost

 

Gross
Unrealized
Gains

 

Gross
Unrealized
Losses

 

Fair Value

 

Corporate debt securities

 

$

57,910

 

 

4

 

 

(158

)

$

57,756

 

 

Schedule of contractual maturities of the unrestricted marketable securities held

 

The contractual maturities of the unrestricted available for sale marketable securities held by the Company were as follows, in thousands:

                                                                                                                                                                                    

 

 

December 31,
2015

 

Less Than 1 Year

 

$

28,038 

 

1 - 5 years

 

 

55,009 

 

Greater Than 5 Years

 

 

 

​  

​  

Total

 

$

83,047 

 

​  

​  

​  

​