XML 125 R20.htm IDEA: XBRL DOCUMENT v2.4.0.8
FAIR VALUE MEASUREMENT
12 Months Ended
Dec. 31, 2013
FAIR VALUE MEASUREMENT  
FAIR VALUE MEASUREMENT

9.                                      FAIR VALUE MEASUREMENT

 

Fair value disclosed or measured on a recurring basis

 

The fair values of the Group’s trading securities and available-for-sale securities as measured, and cash equivalents and held-to-maturity securities as disclosed are determined based on the discounted cash flow method. The following table summarizes the Group’s financial assets measured or disclosed at fair value on a recurring basis.

 

 

 

 

 

Fair value disclosure or measurement at

 

 

 

 

 

December 31, 2012 using

 

 

 

 

 

Quoted prices in

 

Significant

 

Significant

 

 

 

 

 

active markets for

 

other observable

 

unobservable

 

 

 

Fair value at

 

identical assets

 

inputs

 

inputs

 

 

 

December 31, 2012

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Fair value disclosure

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

Cash equivalents

 

 

 

 

 

 

 

 

 

Term deposits

 

77,784

 

 

77,784

 

 

 

 

 

 

 

 

 

 

 

 

Short-term investments:

 

 

 

 

 

 

 

 

 

Held-to-maturity securities

 

 

 

 

 

 

 

 

 

Fixed-rate debt securities

 

26,259

 

 

26,259

 

 

 

 

 

 

 

 

 

 

 

 

Fair value measurement

 

 

 

 

 

 

 

 

 

Long-term investments:

 

 

 

 

 

 

 

 

 

Available-for-sale securities

 

 

 

 

 

 

 

 

 

Convertible redeemable preferred shares

 

5,125

 

 

 

5,125

 

 

 

 

 

 

 

 

 

 

 

Total assets measured at fair value

 

5,125

 

 

 

5,125

 

 

 

 

 

 

Fair value disclosure or measurement at

 

 

 

 

 

December 31, 2013 using

 

 

 

 

 

Quoted prices in

 

Significant

 

Significant

 

 

 

 

 

active markets for

 

other observable

 

unobservable

 

 

 

Fair value at

 

identical assets

 

inputs

 

inputs

 

 

 

December 31, 2013

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Fair value disclosure

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

Cash equivalents

 

 

 

 

 

 

 

 

 

Term deposits

 

11,827

 

 

11,827

 

 

Adjustable-rate debt securities

 

4,326

 

 

4,326

 

 

 

 

 

 

 

 

 

 

 

 

Short-term investments:

 

 

 

 

 

 

 

 

 

Held-to-maturity securities

 

 

 

 

 

 

 

 

 

Fixed-rate debt securities

 

24,085

 

 

24,085

 

 

Adjustable-rate debt securities

 

33,490

 

 

33,490

 

 

Term deposits

 

70,629

 

 

70,629

 

 

 

 

 

 

 

 

 

 

 

 

Long-term investments:

 

 

 

 

 

 

 

 

 

Held-to-maturity securities

 

 

 

 

 

 

 

 

 

Adjustable-rate debt securities

 

8,262

 

 

8,262

 

 

 

 

 

 

 

 

 

 

 

 

Fair value measurement

 

 

 

 

 

 

 

 

 

Short-term investments:

 

 

 

 

 

 

 

 

 

Trading securities

 

 

 

 

 

 

 

 

 

Adjustable-rate debt securities

 

1,553

 

1,553

 

 

 

Long-term investments:

 

 

 

 

 

 

 

 

 

Available-for-sale securities

 

 

 

 

 

 

 

 

 

Convertible redeemable preferred shares

 

6,850

 

 

 

6,850

 

 

 

 

 

 

 

 

 

 

 

Total assets measured at fair value

 

8,403

 

1,553

 

 

6,850

 

 

The available-for-sale securities do not have a quoted market rate. The Group adopted a discounted cash flow method under the income approach, which take into consideration a number of factors that include expected future cash flows, growth rates and discount rates from publicly traded companies in the industry and requires the Group to make certain assumptions and estimates regarding industry economic factors and future profitability. The assumptions are inherently uncertain and subjective. The expected future cash flows for Firstleap were based on discrete eight years financial forecasts developed by management for planning purposes.  Cash flows beyond the forecasted period were estimated using a terminal value calculation, which incorporated historical and forecasted financial trends and considered long-term earnings growth rates for publicly traded comparable companies. Specifically, the income approach valuations included a cash flow discount rate of 21.14%, and a terminal value growth rate of 3%.

 

The following is a reconciliation of the beginning and ending balances for assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the years ended December 31, 2012 and 2013, which only contains available-for-sale securities.

 

 

 

Fair Value Measurement Using

 

 

 

Significant Unobservable Inputs

 

 

 

(Level 3)

 

 

 

2012

 

2013

 

 

 

 

 

 

 

Beginning balance

 

 

5,125

 

Total unrealized gains included in other comprehensive income

 

339

 

93

 

Purchase

 

4,786

 

1,632

 

 

 

 

 

 

 

Ending balance

 

5,125

 

6,850

 

 

Fair value measured on a non-recurring basis

 

The Group measured the fair value of acquired intangible assets of Weland using “relief from royalty” or “with or without” valuation methods. These acquired intangible assets are considered Level 3 assets because the Group used unobservable inputs, such as royalty rate, forecast financial performance of the acquired business and discount rates, to determine the fair value of these acquired assets. The Group has recognized impairment loss of $359 and $135 related to trademark and non-compete agreement, respectively, for the year ended December 31, 2013, as set out in Note 6.

 

The Group measured the fair value of goodwill using the income approach valuation methodology, based on which to recognize the impairment loss for the Weland reporting unit in 2013 as set out in Note 7. The goodwill is considered as Level 3 assets because the Group used unobservable inputs, such as five-year earnings forecast, weighted average cost of capital (“WACC”) and lack of marketability discount (“LoMD”), to determine the fair value of the goodwill. The WACC and LoMD used in the fair value measurement for the Weland reporting unit were 21% and 30%, respectively.