XML 69 R11.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Measurements
12 Months Ended
Dec. 31, 2013
Fair Value Measurements [Abstract]  
Fair Value Measurements
  4. Fair Value Measurements

 

The consolidated financial statements include financial instruments for which the fair market value may differ from amounts reflected on a historical basis.

 

Financial Liabilities Carried at Fair Value

 

The Company reports contingent seller financed promissory notes at fair value on the consolidated balance sheets. The Company assesses the estimated fair value of the contingent seller financed promissory note ("contingent consideration") using a probability weighted income approach (discounted cash flow) valuation technique. When preparing discounted cash flow models under the income approach, the Company uses internal forecasts to estimate future cash flows. The Company's internal forecasts are developed using observable (Level 2) and unobservable (Level 3) inputs.

 

The Company uses the expected weighted average cost of capital, estimated using a capital asset pricing model, to discount future cash flows. The Company's cost of equity estimate is developed using a combination of observable (Level 2) and unobservable (Level 3) inputs with appropriate adjustments that take into consideration our risk profile and other factors deemed appropriate. The Company believes the discount rates used appropriately reflect the risks and uncertainties associated with the probability of payout and market conditions generally and specifically in the Company's internally developed forecasts.

 

Fair value is assessed on a quarterly basis and any changes in estimated fair value are recorded as a non-operating change in fair value of contingent consideration in the consolidated statement of operations. Fluctuations in the fair value of contingent consideration are impacted by two unobservable inputs, management's estimate of the probability (which are greater than 75%) of the acquired company meeting the operating performance target and the estimated discount rate (a rate that approximates the Company's weighted average cost of capital). Significant increases (decreases) in either of those inputs in isolation would result in a significantly higher (lower) fair value measurement. Generally, a change in the assumption used for the probability of meeting the performance target is accompanied by a directionally similar change in the fair value of contingent consideration liability, whereas a change in assumption used for the estimated discount rate is accompanied by a directionally opposite change in the fair value of contingent consideration liability.

 

The following table summarizes the Company's financial liabilities measured at fair value on a recurring basis, categorized by GAAP's valuation hierarchy (as described in Note 2) at the end of each reporting period presented below:

 

    Amount     Quoted Prices     Significant        
    Recorded on     in Active     Other     Significant  
    Consolidated     Markets for     Observable     Unobservable  
    Balance     Identical Assets     Inputs     Inputs  
    Sheets     (Level 1)     (Level 2)     (Level 3)  
                         
Liabilities as of December 31, 2013 Contingent obligation (1)   $ -       -       -     $ -  
                                 
Liabilities as of December 31, 2012 Contingent obligation (1)   $ 1,250,000       -       -     $ 1,250,000  

 

Changes in the fair value measurement of contingent seller financed promissory note using significant unobservable inputs classified as Level 3 and valuation method used to estimate fair values are set forth below as of and for the years ended:

 

    YEAR ENDED  
    DECEMBER, 31  
    2013     2012  
             
Balance, Beginning of Period   $ 1,250,000     $ 2,150,000  
Total gains or losses for the period:                
Non-cash gain on change in fair value of contingent obligation included in general and administrative expense (1)     (1,250,000 )     (900,000 )
Balance, End of Period   $ -     $ 1,250,000  

 

  (1) The Company determined the fair value of its contingent obligation based on a probability weighted discounted cash flow valuation technique. The potential probability for payout of contingent consideration is considered remote.

 

There were no transfers into or out of Level 3 for the years ended December 31, 2013 or 2012.

 

Financial Assets and Financial Liabilities Carried at Other Than Fair Value

 

The Company's financial instruments include cash equivalents, accounts receivable, short and long-term debt (except for contingent promissory notes) and other financial instruments associated with the issuance of the common stock. The carrying values of cash equivalents and accounts receivable approximate their fair value because of the short maturity of these instruments and past evidence indicates that these instruments settle for their carrying value. The carrying amounts of the Company's bank borrowings under its credit facility approximate fair value because the interest rates reflect current market rates.