Quarterly report pursuant to Section 13 or 15(d)

8. Fair Value Measurements (Tables)

v3.7.0.1
8. Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2017
Fair Value Disclosures [Abstract]  
Schedule of Significant Assumptions Used and Related Fair Values for Warrants

Significant assumptions used and related fair values for the warrants as of March 31, 2017 were as follows:

 

Original
Issuance
Exercise
Price
Volatility Risk Free
Interest
Rate
Term
(years)
Market
Discount
Warrants
Outstanding
Fair Value
07/3/2012 $6.09 38.2% 0.76% 0.26 7.6% 211,000 $196,000

 

Significant assumptions used and related fair values for the warrants as of December 31, 2016 were as follows:

 

Original
Issuance
Exercise
Price
Volatility Risk Free
Interest
Rate
Term
(years)
Market
Discount
Warrants
Outstanding
Fair Value
07/3/2012 $6.09 40.9% 0.62% 0.50 11.3% 211,000 $651,000

 

Summary of Recurring Fair Value Measurements by Level

The following table summarizes recurring fair value measurements by level at March 31, 2017 (in thousands):

 

    Fair                    
    Value     Level 1     Level 2     Level 3  
Assets:                                
Derivative instruments   $ 594     $ 594     $     $  
    $ 594     $ 594     $     $  
                                 
Liabilities:                                
Warrants   $ (196 )   $     $     $ (196 )
Derivative instruments     (1,171 )     (1,171 )            
    $ (1,367 )   $ (1,171 )   $     $ (196 )

 

The following table summarizes recurring fair value measurements by level at December 31, 2016 (in thousands):

 

                          Benefit Plan  
  Fair                       Percentage  
  Value     Level 1     Level 2     Level 3     Allocation  
Assets:                              
Derivative instruments   $ 978     $ 978     $     $          
Defined benefit plan assets                                        
(pooled separate accounts):                                        
Large U.S. Equity(1)     3,134             3,134             25%  
Small/Mid U.S. Equity(2)     1,802             1,802             15%  
International Equity(3)     2,006             2,006             16%  
Fixed Income(4)     5,481             5,481             44%  
    $ 13,401     $ 978     $ 12,423     $          
Liabilities:                                        
Warrants   $ (651 )   $     $     $ (651 )        
Derivative instruments     (4,115 )     (4,115 )                    
    $ (4,766 )   $ (4,115 )   $     $ (651 )      

__________

(1) This category includes investments in funds comprised of equity securities of large U.S. companies. The funds are valued using the net asset value method in which an average of the market prices for the underlying investments is used to value the fund.
(2) This category includes investments in funds comprised of equity securities of small- and medium-sized U.S. companies. The funds are valued using the net asset value method in which an average of the market prices for the underlying investments is used to value the fund.
(3) This category includes investments in funds comprised of equity securities of foreign companies including emerging markets. The funds are valued using the net asset value method in which an average of the market prices for the underlying investments is used to value the fund.
(4) This category includes investments in funds comprised of U.S. and foreign investment-grade fixed income securities, high-yield fixed income securities that are rated below investment-grade, U.S. treasury securities, mortgage-backed securities, and other asset-backed securities. The funds are valued using the net asset value method in which an average of the market prices for the underlying investments is used to value the fund.

  

Schedule of Fair Value of Level 3 Inputs to Warrants

The changes in the Company’s fair value of its Level 3 inputs with respect to its warrants were as follows (in thousands):

 

Balance, December 31, 2016   $ 651  
Adjustments to fair value for the period     (455 )
Balance, March 31, 2017   $ 196