XML 40 R32.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2014
Fair Value Disclosures [Abstract]  
Carrying Value and Estimated Fair Value of Financial Instruments

The following tables present the fair value hierarchy, carrying values and fair value estimates of financial instruments as of September 30, 2014 and December 31, 2013:

 

 

 

 

 

September 30, 2014

 

(Dollars in thousands)

 

Fair Value Hierarchy

 

Carrying Amount

 

 

Estimated

Fair Value

 

ASSETS

 

 

 

 

 

 

 

 

 

 

Continuing operations:

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

Level 1

 

$

44,754

 

 

$

44,754

 

Restricted cash

 

Level 1

 

 

21

 

 

 

21

 

Loans receivable, net (other noncurrent assets)

 

Level 3

 

 

1,249

 

 

 

1,250

 

Nonmarketable preferred equity security (other noncurrent assets)

 

Level 3

 

 

800

 

 

 

3,000

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

Level 1

 

 

99

 

 

 

99

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

Continuing operations:

 

 

 

 

 

 

 

 

 

 

Line of credit

 

Level 3

 

$

1,180

 

 

$

1,180

 

Long-term debt

 

Level 3

 

 

14,575

 

 

 

14,575

 

Common stock warrant liability

 

Level 3

 

 

5,900

 

 

 

5,900

 

 

 

 

 

 

December 31, 2013

 

(Dollars in thousands)

 

Fair Value Hierarchy

 

Carrying Amount

 

 

Estimated

Fair Value

 

ASSETS

 

 

 

 

 

 

 

 

 

 

Continuing operations:

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

Level 1

 

$

47,913

 

 

$

47,913

 

Restricted cash

 

Level 1

 

 

2,805

 

 

 

2,805

 

Loans receivable, net (other noncurrent assets)

 

Level 3

 

 

1,407

 

 

 

1,400

 

Nonmarketable preferred equity security (other noncurrent assets)

 

Level 3

 

 

800

 

 

 

4,000

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

Level 1

 

 

105

 

 

 

105

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

Continuing operations:

 

 

 

 

 

 

 

 

 

 

Line of credit

 

Level 3

 

$

500

 

 

$

500

 

Long-term debt

 

Level 3

 

 

17,200

 

 

 

17,200

 

Common stock warrant liability

 

Level 3

 

 

9,300

 

 

 

9,300

 

 

Assets and Liabilities Measured at Fair Value on Recurring and Non-Recurring Basis Based on Fair Value Hierarchy

The following table presents the estimated fair value of the Company’s assets and liabilities measured on a recurring and nonrecurring basis as of September 30, 2014 and December 31, 2013, based on the fair value hierarchy:

 

(Dollars in thousands)

 

Quoted Prices in Active Markets

(Level 1)

 

 

Significant Other Observable Inputs

(Level 2)

 

 

Significant  Unobservable Inputs

(Level 3)

 

 

Total Fair Value

 

Recurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock warrant liability

 

$

 

 

$

 

 

$

5,900

 

 

$

5,900

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock warrant liability

 

$

 

 

$

 

 

$

9,300

 

 

$

9,300

 

Nonrecurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate owned, net

 

$

 

 

$

 

 

$

75

 

 

$

75

 

 

Reconciliation for Liabilities Measured at Fair Value on Recurring Basis using Significant Unobservable Inputs (Level Three)

The following table presents a reconciliation of assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three and nine months ended September 30, 2014 and 2013:

 

(Dollars in thousands)

 

Beginning

Balance

 

 

Income (Expense) Realized in Earnings

 

 

Transfers In/Out of

Level 3

 

 

Purchases

 

 

Issuances

 

 

Settlements

 

 

Ending

Balance

 

Three Months Ended September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock warrant liability

 

$

8,300

 

 

$

2,400

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

5,900

 

Three Months Ended September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock warrant liability

 

$

7,500

 

 

$

(3,300

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

10,800

 

Nine Months Ended September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock warrant liability

 

$

9,300

 

 

$

3,400

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

5,900

 

Nine Months Ended September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Common stock warrant liability

 

$

2,350

 

 

$

(8,450

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

10,800

 

 

Total Gains (Losses) on Assets and Liabilities Measured on Fair Values on Non-Recurring Basis

The following table summarizes losses and impairments on assets and liabilities recorded on a nonrecurring basis for the three and nine months ended September 30, 2014 and 2013:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(Dollars in thousands)

 

2014

 

 

2013

 

 

2014

 

 

2013

 

Inventory

 

$

 

 

$

 

 

$

432

 

 

$

 

Goodwill

 

 

 

 

 

 

 

 

400

 

 

 

 

Real estate owned, net

 

 

 

 

 

 

 

 

 

 

 

283

 

 

 

$

 

 

$

 

 

$

832

 

 

$

283

 

 

Valuation Techniques and Unobservable Inputs Applied to Level Three Fair Value Measurements

The estimated fair value of the Company’s Level 3 assets and liabilities are determined using valuation techniques that incorporate unobservable inputs requiring significant judgment or estimation. The following tables present quantitative information about the valuation techniques and unobservable inputs applied to Level 2 and Level 3 recurring and nonrecurring fair value measurements as of September 30, 2014 and December 31, 2013:

 

 

 

September 30, 2014

(Dollars in thousands)

 

Estimated Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Range

(Weighted Average)

Liabilities:

 

 

 

 

 

 

 

 

 

 

Common stock warrant liability

 

$

5,900

 

 

Lattice option

   pricing model

 

Exercise multiple

 

2.8x (2.8x)

 

 

 

 

 

 

 

 

Volatility

 

50.0% (50.0%)

 

 

 

 

 

 

 

 

Expected term

 

4.6 4.7 years

(4.7 years)

 

 

 

December 31, 2013

(Dollars in thousands)

 

Estimated Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Range

(Weighted Average)

Assets:

 

 

 

 

 

 

 

 

 

 

Real estate owned, net

   (discontinued operations)

 

$

75

 

 

Market approach

 

Marketability discounts

 

20.0% (20.0%)

 

 

 

 

 

 

 

 

Estimated selling costs

 

8.0% (8.0%)

Liabilities:

 

 

 

 

 

 

 

 

 

 

Common stock warrant liability

 

$

9,300

 

 

Lattice option

   pricing model

 

Exercise multiple

 

2.8x (2.8x)

 

 

 

 

 

 

 

 

Volatility

 

55.0% (55.0%)

 

 

 

 

 

 

 

 

Expected term

 

4.1 — 4.2 years

(4.2 years)