XML 18 R25.htm IDEA: XBRL DOCUMENT v3.2.0.727
Convertible 3.75% Senior Notes (Tables)
6 Months Ended
Jun. 30, 2015
Debt Disclosure [Abstract]  
Convertible Debt [Table Text Block]
At June 30, 2015 the net carrying amount of the liability component and the remaining unamortized debt discount were as follows:
 
 
 
June 30, 2015
 
 
 
 
 
Face amount of the Notes
 
$
143,750
 
Unamortized discount of the liability component
 
 
40,206
 
Carrying amount of the Notes
 
$
103,544
 
Schedule of Long-term Debt Instruments [Table Text Block]
Deferred financing costs associated with the Notes include fees of $4.4 million at June 30, 2015. The assumptions used in connection with the valuation of the convertible option of the Notes issued December 16, 2014 utilizing the "with” and “without” method, discussed in Note 3 was as follows:
 
 
 
Initial
 
 
 
 
 
 
 
 
 
Measurement
 
 
Measurement
 
 
Measurement
 
 
 
December 16,
 
 
December 31,
 
 
May 20,
 
 
 
2014
 
 
2014
 
 
2015
 
Issue date
 
 
12/17/2014
 
 
 
12/17/2014
 
 
 
12/17/2014
 
Maturity date
 
 
12/15/2019
 
 
 
12/15/2019
 
 
 
12/15/2019
 
Term
 
 
4.99
 
 
 
4.92
 
 
 
4.57
 
Principal (millions)
 
 
143.75
 
 
 
143.75
 
 
 
143.75
 
Coupon
 
 
3.75
%
 
 
3.75
%
 
 
3.75
%
Seniority
 
 
Senior unsecured
 
 
 
Senior unsecured
 
 
 
Senior unsecured
 
Conversion shares
 
 
88.572
 
 
 
88.572
 
 
 
88.572
 
Conversion price
 
$
11.29
 
 
$
11.29
 
 
$
11.29
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stock price
 
$
9.45
 
 
$
8.80
 
 
$
5.73
 
Risk free rate
 
 
1.61
%
 
 
1.64
%
 
 
1.44
%
 
 
 
 
 
 
 
 
 
 
 
 
 
Volatility (rounded)
 
 
40.00
%
 
 
40.00
%
 
 
46.00
%
Schedule of Carrying Values and Estimated Fair Values of Debt Instruments [Table Text Block]
The table below provides a reconciliation of beginning and ending balances for the liability measured at fair value using significant observable and unobservable inputs (Level 3). The table reflects the gains associated with the decrease in fair value and the reclassification of the balance of the derivative liability.
  
 
 
Initial
 
 
 
 
 
Decrease in Fair
 
 
 
 
 
 
 
Measurement
 
 
 
 
 
Value
 
Reclassification
 
 
 
 
 
December 16,
 
Decrease in
 
December 31,
 
January 1, 2015 to
 
of derivative liability to
 
June 30,
 
 
 
2014
 
Fair Value
 
2014
 
May 20, 2015
 
equity on May 20, 2015
 
2015
 
Fair value of convertible feature of 3.75% senior  notes
 
$
43,700
 
$
2,300
 
$
41,400
 
$
23,144
 
$
18,256
 
$
-
 
Interest Income and Interest Expense Disclosure [Table Text Block]
For the three months and the six months ended June 30, 2015, the Company recorded the following expenses in relation to the Notes:
 
 
 
Three months
 
Six months
 
 
 
ended June 30,
 
ended June 30,
 
 
 
2015
 
2015
 
 
 
(in thousands)
 
(in thousands)
 
 
 
 
 
 
 
Interest Expense at 3.75% coupon rate (1)
 
$
1,347
 
$
2,695
 
Debt discount amortization (1)
 
 
1,643
 
 
3,233
 
Amortization of deferred financing costs (1)
 
 
180
 
 
353
 
 
 
$
3,170
 
$
6,281
 
 
(1)
Included within “Interest and other expense, net” on the Condensed Consolidated Statements of Operations