XML 60 R24.htm IDEA: XBRL DOCUMENT v2.4.0.6
Fair Value
12 Months Ended
Dec. 31, 2012
Fair Value [Abstract]  
Fair Value

18.    Fair Value

In accordance with FASB ASC 820, Fair Value Measurements and Disclosures, the following table represents the Company’s fair value hierarchy for its financial liabilities measured at fair value on a recurring basis as of December 31, 2012 and 2011:

 

             

December 31, 2012:

  Level 2   Level 3   Total
    (in thousands)   (in thousands)   (in thousands)

Derivative instruments

  $1,780   $309   $2,089

 

             

December 31, 2011:

  Level 2   Level 3   Total
    (in
thousands)
  (in
thousands)
  (in
thousands)

Derivative instruments

  $2,487   $7,712   $10,199

Level 3 financial instruments consist of common stock warrants common stock warrants and embedded conversion features. The fair value of these warrants and embedded conversion features that have exercise reset features are estimated using an adjusted Black-Scholes model. The Company computes valuations each quarter, using Black-Scholes model calculations to account for potential adjustments that could occur in connection with the contractual terms of said instruments, based on various circumstances that could arise during the remaining term of the instruments. The Company weights each Black-Scholes model calculation based on its estimation of the likelihood of the occurrence of each circumstance and adjusts relevant Black-Scholes model inputs to calculate the value of the derivative at the reporting date. The Company adopted the disclosure requirements of ASU 2011-04, Fair Value Measurements, during the quarter ended March 31, 2012. The unobservable input used by the Company was the estimation of the likelihood of a reset occurring on the MHR Convertible Notes and MHR 2010 Warrants, which was estimated to be 2% and 40%, respectively, at December 31, 2012 and 40% for both the MHR Convertible Notes and MHR 2010 Warrants at December 31, 2011. These estimates of the likelihood of completing an equity raise that would meet the criteria to trigger the reset provisions are based on numerous factors, including the remaining term of the financial instruments and the Company’s overall financial condition.

The following table summarizes the changes in fair value of the Company’s Level 3 financial instruments for the years ended December 31, 2012 and 2011:

 

                 
    Year Ended December 31,  
        2012             2011      

Beginning Balance

  $ 7,712     $ 13,306  

Change in fair value

    (7,403     (5,594
   

 

 

   

 

 

 

Ending Balance

  $ 309     $ 7,712  
   

 

 

   

 

 

 

Changes in the unobservable input values would likely cause material changes in the fair value of the Company’s Level 3 financial instruments. The significant unobservable input used in the fair value measurement is the estimation of the likelihood of the occurrence of a change to the contractual terms of the financial instruments. A significant increase (decrease) in this likelihood would result in a higher (lower) fair value measurement.