XML 101 R20.htm IDEA: XBRL DOCUMENT v2.4.0.6
FAIR VALUE MEASUREMENTS
3 Months Ended
Mar. 31, 2013
FAIR VALUE MEASUREMENTS

NOTE 13 — FAIR VALUE MEASUREMENTS

The following table presents the Company’s assets and liabilities measured at estimated fair value on a recurring basis 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  

March 31, 2013

           

Liabilities:

           

Common stock warrant liability

   $ —         $ —         $ 3,800       $ 3,800   

December 31, 2012

           

Assets:

           

Investment securities, available for sale

   $ 3,060       $ —         $ —         $ 3,060   

Liabilities:

           

Common stock warrant liability

   $ —         $ —         $ 2,350       $ 2,350   

The following table presents the reconciliation of assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three months ended March 31, 2013 and 2012:

 

(Dollars in thousands)    Beginning
Balance
     Income (Expense)
Realized in
Earnings
    Transfers In/Out
of
Level 3
     Purchases      Issuances      Settlements      Ending
Balance
 

Three Months Ended March 31, 2013

                   

Common stock warrant liability

   $ 2,350       $ (1,450   $ —         $ —         $ —         $ —         $ 3,800   

Three Months Ended March 31, 2012

                   

Contingent consideration

   $ 3,597       $ (74   $ —         $ —         $ —         $ —         $ 3,671   

Common stock warrant liability

     1,403         3        —           —           —           —           1,400   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 5,000       $ (71   $ —         $ —         $ —         $ —         $ 5,071   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

From time to time, the Company is required to measure certain assets and liabilities at estimated fair value. These fair value measurements typically result from the application of specific accounting guidance under GAAP and are considered nonrecurring fair value measurements under ASC 820. The following table presents financial and nonfinancial assets and liabilities measured using nonrecurring fair value measurements at March 31, 2013 and December 31, 2012:

 

(Dollars in thousands)    Quoted Prices in
Active Markets
(Level 1)
     Significant Other
Observable Inputs
(Level 2)
     Significant
Unobservable

Inputs
(Level 3)
     Total Fair Value  

March 31, 2013

           

Assets:

           

Preferred stock (other assets)

   $ —         $ —         $ 2,000       $ 2,000   

Common stock (other assets)

     —           —           1,940         1,940   

Real estate owned, net (discontinued operations)

     —           —           468         468   

Commercial real estate investments, net

     —           —           51         51   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ —         $ —         $ 4,459       $ 4,459   
  

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2012

           

Assets:

           

Preferred stock (other assets)

     —           —           2,000         2,000   

Common stock (other assets)

     —           —           1,940         1,940   

Real estate owned, net (discontinued operations)

     —           —           416         416   

Commercial real estate investments, net

     —           —           33         33   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ —         $ —         $ 4,803       $ 4,803   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

The following table summarizes the total gains (losses) on assets and liabilities recorded on a nonrecurring basis for the periods indicated:

 

     Three Months Ended March 31,  
(Dollars in thousands)    2013     2012  

Loans held for sale, net(1):

    

Continuing operations

   $ —        $ 2,776   

Discontinued operations

     —          69   

Real estate owned, net

     (283     (522

Commercial real estate investments

     —          (121
  

 

 

   

 

 

 
   $ (283   $ 2,202   
  

 

 

   

 

 

 

 

(1) Loans held for sale, net were measured at fair value as of March 31, 2012, however, they do not appear in the table presenting financial and nonfinancial assets and liabilities measured using nonrecurring fair value measurements at March 31, 2013 and December 31, 2012, above, as there were no loans classified as held for sale as of those dates.

The Company’s Level 3 assets and liabilities include financial instruments whose values are determined using valuation techniques that incorporate unobservable inputs that require significant judgment or estimation. The following table presents quantitative information about the valuation techniques and unobservable inputs applied to Level 3 fair value measurements as of March 31, 2013 and December 31, 2012:

 

(Dollars in thousands)    Estimated Fair Value
March 31, 2013
     Valuation Technique    Unobservable Input    Range (Weighted Average)  

Assets:

           

Preferred stock (other assets)

   $ 2,000       Market approach    EBITDA      $2.5-$4.5 million ($3.5 million)   
         Sales multiple      2.5x-4.0x (3.1x)   
         Control discount      25.0% (25.0%)   

Common stock (other assets)

     1,940       Market approach    EBITDA      $40.0-$60.0 million ($47.5 million)   
         Sales multiple      6.7x-10.1x (8.5x)   

Real estate owned, net
(discontinued operations)

     468       Market approach    Marketability discounts
 
    
20.0% (20.0%)
  
  

 

 

        Estimated selling costs      8.0% (8.0%)   
   $ 4,408            
  

 

 

          

Liabilities:

           

Common stock warrant liability

   $ 3,800       Lattice option pricing model    Exercise multiple      2.8x (2.8x)   
  

 

 

          
         Volatility      51.0% (51.0%)   
         Expected term      6.4-6.5 years (6.5 years)   
(Dollars in thousands)    Estimated Fair Value
December 31, 2012
     Valuation Technique    Unobservable Input    Range (Weighted Average)  

Assets:

           

Preferred stock (other assets)

   $ 2,000       Market approach    EBITDA      $2.5-$4.5 million ($3.5 million)   
         Sales multiple      2.5x-4.0x (3.1x)   
         Control discount      25.0% (25.0%)   

Common stock (other assets)

     1,940       Market approach    EBITDA      $40.0-$60.0 million ($47.5 million)   
         Sales multiple      6.7x-10.1x (8.5x)   

Real estate owned, net (discontinued operations)

     830       Market approach    Marketability discounts
 
    
20.0% (20.0%)
  
  

 

 

        Estimated selling costs      8.0% (8.0%)   
   $ 4,770            
  

 

 

          

Liabilities:

           

Common stock warrant liability

   $ 2,350       Lattice option pricing model    Exercise multiple      2.8x (2.8x)   
  

 

 

          
         Volatility      51.0% (51.0%)   
         Expected term      7.1-7.2 years (7.1 years)   

Significant unobservable inputs used in the fair value measurement of preferred stock include EBITDA, a sales multiple and a control discount. Significant increases in EBITDA or the sales multiple, or decrease in the control discount would result in an increase in the estimated fair value of preferred stock, while decreases in EBITDA or the sales multiple, or increase in the control discount would result in a decrease in the estimated fair value of preferred stock.

Significant unobservable inputs used in the fair value measurement of common stock are EBITDA and a sales multiple. Significant increases in EBITDA or the sales multiple would result in an increase in the estimated fair value of common stock, while decreases in EBITDA or the sales multiple would result in a decrease in the estimated fair value of common stock. There is currently no readily determinable fair value for these securities, however, there may be in the future.

 

Significant unobservable inputs used in the fair value measurement of REO are marketability discounts and estimated selling costs. The Company utilizes third party collateral valuation services and real estate Internet websites to estimate the fair value of REO and adjusts these values to account for various factors, such as historical loss experience, anticipated liquidation timing and estimated selling costs. Significant increases in these assumptions would result in a decrease in the estimated fair value of REO, while decreases in these assumptions would result in a higher estimated fair value.

Significant unobservable inputs used in the fair value measurement of common stock warrant liability include the exercise multiple, volatility and expected term. The Company uses these unobservable inputs in a trinomial lattice option pricing model. Significant increases in the exercise multiple or significant decreases in volatility or the expected term would result in a decrease in the estimated fair value of common stock warrant liability, while significant decreases in the exercise multiple or significant increases in volatility or the expected term would result in an increase in the estimated fair value of common stock warrant liability.

FASB ASC 825, Financial Instruments, requires disclosure of the estimated fair value of certain financial instruments and the methods and significant assumptions used to estimate such fair values. The following tables present the carrying values and fair value estimates of financial instruments as of March 31, 2013 and December 31, 2012:

 

            March 31, 2013  
(Dollars in thousands)    Fair Value
Hierarchy
     Carrying Amount      Estimated
Fair Value
 

ASSETS

        

Continuing operations:

        

Cash and cash equivalents

     Level 1       $ 51,599       $ 51,599   

Loans receivable, net

     Level 3         25,955         31,200   

Preferred stock (other assets)

     Level 3         800         2,000   

Common stock (other assets)

     Level 3         1,940         1,940   

Discontinued operations:

        

Cash and cash equivalents

     Level 1         132         132   

FHLB stock

     Level 1         2,051         2,051   

Commercial real estate investments, net

     Level 3         51         51   

LIABILITIES

        

Continuing operations:

        

Lines of credit

     Level 3       $ 4,500       $ 4,500   

Long-term debt

     Level 1/3         46,174         44,400   

Common stock warrant liability

     Level 3         3,800         3,800   

 

            December 31, 2012  
(Dollars in thousands)    Fair Value
Hierarchy
     Carrying Amount      Estimated
Fair Value
 

ASSETS

        

Continuing operations:

        

Cash and cash equivalents

     Level 1       $ 53,699       $ 53,699   

Investment securities, available for sale

     Level 1         3,060         3,060   

Loans receivable, net

     Level 3         24,372         24,850   

Preferred stock (other assets)

     Level 3         800         2,000   

Common stock (other assets)

     Level 3         1,940         1,940   

Discontinued operations:

        

Cash and cash equivalents

     Level 1         162         162   

FHLB stock

     Level 1         2,051         2,051   

Commercial real estate investments, net

     Level 3         51         51   

LIABILITIES

        

Continuing operations:

        

Lines of credit

     Level 3       $ 1,000       $ 1,000   

Long-term debt

     Level 1/3         47,052         44,538   

Common stock warrant liability

     Level 3         2,350         2,350   

The Company used the following methods and assumptions to estimate the fair value of each class of financial instrument at March 31, 2013 and December 31, 2012:

Cash and cash equivalents

Cash and cash equivalents are recorded at historical cost. The carrying value is a reasonable estimate of fair value as these instruments have short-term maturities and market interest rates.

Investment securities, available for sale

Investment securities, available for sale are comprised of corporate bonds. Estimated fair values for investment securities, available for sale are based on quoted market prices, where available.

Loans receivable, net

Loans receivable, net, consists of residential real estate loans, commercial real estate loans, commercial lines of credit and commercial term notes. The estimated fair values of commercial real estate loans and commercial lines of credit consider the collateral coverage of assets securing the loans and estimated credit losses, as well as variable interest rates, which approximate market interest rates.

The estimated fair value of the residential real estate loans is based on several factors, including current bids and market indications for similar assets, recent sales, discounted cash flow analyses, estimated values of underlying collateral and actual loss severity experience in portfolios backed by similar assets.

The estimated fair value of the commercial term note is based on a discounted cash flow analysis, which includes assumptions about the amount and timing of expected future cash flows, discounted at rates that reflect the inherent credit, liquidity and uncertainty risks associated with the underlying borrower.

Preferred stock

Preferred stock, classified in other noncurrent assets, consists of 4.00% cumulative convertible preferred stock of a privately held commercial loan borrower of Signature Special Situations. The preferred stock has a stated value of $2.0 million and is convertible to 45.0% of the common stock of the company, on a fully diluted basis. The estimated fair value of preferred stock is based on estimates of EBITDA, a sales multiple, a control discount and the current liquidation value of the investment.

 

Common stock

Common stock, classified in other noncurrent assets, consists of securities the Company received in exchange for its position in a privately held company’s defaulted corporate bonds pursuant to the issuer’s plan of reorganization in bankruptcy. As of March 31, 2013, there was no readily determinable fair value for the common stock. The estimated fair value of common stock is based on the results of operations of the issuer since emerging from bankruptcy, including EBITDA and a sales multiple.

FHLB stock

Federal Home Loan Bank (“FHLB”) stock, classified in assets of discontinued operations, is recorded at cost. Sales of these securities are at par value with the issuer and can be redeemed five years following the surrender of FIL’s charter, which was surrendered in July 2008. Based on the financial condition of the counterparty, the carrying value of the FHLB stock is a reasonable estimate of fair value.

Commercial real estate investments

Commercial real estate investments, classified in assets of discontinued operations, include participations in community development projects and similar types of loans and investments that FIL previously maintained for compliance under the Community Reinvestment Act. The fair value of commercial real estate investments is based on various factors including current bids and market indications of similar assets, recent sales and discounted cash flow analyses.

Lines of credit

Lines of credit are short-term borrowing facilities, used primarily to support ongoing operations. The carrying value is a reasonable estimate of fair value, as these instruments have short-term maturities and market interest rates.

Long-term debt

Long-term debt includes Notes Payable, term loan and seller notes. The fair value of Notes Payable is based on quoted market prices. The fair value of the term loan is based on the market characteristics of the loan terms, including a variable interest rate, principal amortization and maturity date, generally consistent with market terms. The fair value of the seller notes is based on the market characteristics of the loan terms, scheduled and accelerated principal amortization and maturity date, generally consistent with market terms.

Common stock warrant liability

Common stock warrant liability is a derivative liability related to the Warrants, which includes anti-dilution and pricing protection provisions. The fair value of the common stock warrant liability is based on a trinomial lattice option pricing model that utilizes various assumptions, including exercise multiple, volatility and expected term.