XML 43 R24.htm IDEA: XBRL DOCUMENT v2.4.0.8
Derivative Instruments (Tables)
9 Months Ended
Sep. 30, 2014
Derivative Instruments And Hedging Activities Disclosure [Abstract]  
Summary of Realized and Unrealized Gains/(Losses) of Derivative Instruments

The following table summarizes the realized and unrealized gain / (loss) of the Company’s derivative instruments (in thousands).

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

Realized Gain / (Losses)

2014

 

 

2013

 

 

2014

 

 

2013

 

Exchange-traded futures contracts

$

-

 

 

$

168

 

 

$

-

 

 

$

490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized Gain / (Losses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange-traded futures contracts

 

-

 

 

 

42

 

 

 

-

 

 

 

(176

)

Forward purchase contracts

 

-

 

 

 

(11

)

 

 

-

 

 

 

1

 

 

Input to Lattice Model that was Used to Value Embedded Derivative

The following table sets forth the inputs to the lattice model that were used to value the embedded derivative.

 

 

September 30,

 

 

December 31,

 

 

2014

 

 

2013

 

Stock price

$

0.34

 

 

$

1.43

 

Conversion Rate

 

175.6697

 

 

 

175.6697

 

Conversion Price

$

5.69

 

 

$

5.69

 

Maturity date

July 1, 2022

 

 

July 1, 2022

 

Risk-free interest rate

 

2.3

%

 

 

2.8

%

Estimated stock volatility

 

85

%

 

 

65

%

Estimated credit spread

 

20

%

 

 

33

%

 

2022 Notes With and Without Embedded Derivative and Fair Value of Embedded Derivative

The following table sets forth the value of the 2022 Notes with and without the embedded derivative, and the fair value of the embedded derivative (in thousands).

 

 

September 30,

 

 

December 31,

 

 

2014

 

 

2013

 

Fair value of Convertible Notes:

 

 

 

 

 

 

 

With the embedded derivative

$

18,938

 

 

$

15,925

 

Without the embedded derivative

 

18,938

 

 

 

12,455

 

Estimated fair value of the embedded derivative

$

-

 

 

$

3,470