XML 108 R41.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2013
Carrying Value and Estimated Fair Value of Financial Instruments

The following tables present the carrying values and fair value estimates of financial instruments as of December 31, 2013 and 2012:

 

 

 

 

 

December 31, 2013

 

(Dollars in thousands)

 

Fair Value Hierarchy

 

Carrying Amount

 

 

Estimated

Fair Value

 

ASSETS

 

 

 

 

 

 

 

 

 

 

Continuing operations:

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

Level 1

 

$

47,880

 

 

$

47,880

 

Restricted cash

 

Level 1

 

 

2,805

 

 

 

2,805

 

Loans receivable, net

 

Level 3

 

 

1,407

 

 

 

1,400

 

Preferred stock (other noncurrent assets)

 

Level 3

 

 

800

 

 

 

4,000

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

Level 1

 

 

139

 

 

 

139

 

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

 

 

 

 

 

 

December 31, 2012

 

(Dollars in thousands)

 

Fair Value Hierarchy

 

Carrying Amount

 

 

Estimated

Fair Value

 

ASSETS

 

 

 

 

 

 

 

 

 

 

Continuing operations:

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

Level 1

 

$

50,894

 

 

$

50,894

 

Restricted cash

 

Level 1

 

 

2,805

 

 

 

2,805

 

Investment securities, available for sale

 

Level 1

 

 

3,060

 

 

 

3,060

 

Loans receivable, net

 

Level 3

 

 

24,372

 

 

 

24,850

 

Preferred stock (other noncurrent assets)

 

Level 3

 

 

800

 

 

 

2,000

 

Common stock (other noncurrent 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:

 

 

 

 

 

 

 

 

 

 

Line of credit

 

Level 3

 

$

1,000

 

 

$

1,000

 

Long-term debt:

 

 

 

 

 

 

 

 

 

 

Notes Payable

 

Level 1

 

 

37,246

 

 

 

34,732

 

Term loan

 

Level 3

 

 

6,900

 

 

 

6,900

 

Seller notes

 

Level 3

 

 

2,906

 

 

 

2,906

 

Common stock warrant liability

 

Level 3

 

 

2,350

 

 

 

2,350

 

 

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

The following table presents the Company’s assets and liabilities measured at estimated fair value as of December 31, 2013 and 2012 based on the fair value hierarchy on a recurring and nonrecurring basis:

 

(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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock warrant liability

 

$

-

 

 

$

-

 

 

$

9,300

 

 

$

9,300

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities, available for sale

 

$

3,060

 

 

$

-

 

 

$

-

 

 

$

3,060

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock warrant liability

 

$

-

 

 

$

-

 

 

$

2,350

 

 

$

2,350

 

Nonrecurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate owned, net

 

$

-

 

 

$

-

 

 

$

75

 

 

$

75

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate owned, net

 

$

-

 

 

$

-

 

 

$

830

 

 

$

830

 

Commercial real estate investments, net

 

 

-

 

 

 

-

 

 

 

51

 

 

 

51

 

 

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

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 years ended December 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

 

Year Ended December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock warrant liability

 

$

2,350

 

 

$

(6,950

)

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

9,300

 

Year Ended December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration

 

$

3,597

 

 

$

(403

)

 

$

(4,000

)

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Common stock warrant liability

 

 

1,403

 

 

 

(947

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,350

 

Contingent consideration transferred out of Level 3 as of December 31, 2012, as a result of the final computation of the contingent consideration liability under the terms of the purchase agreement. Upon the resolution of the contingency, this liability was no longer measured at fair value.

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

The following table summarizes gains (losses) on assets and liabilities recorded on a nonrecurring basis for the years ended December 31, 2013 and 2012:

 

 

 

Year Ended December 31,

 

(Dollars in thousands)

 

2013

 

 

2012

 

Loans held for sale, net:

 

 

 

 

 

 

 

 

Continuing operations

 

$

-

 

 

$

2,776

 

Discontinued operations

 

 

-

 

 

 

(1,062

)

Common stock (other current assets)

 

 

(581

)

 

 

-

 

Real estate owned, net

 

 

(173

)

 

 

(725

)

Commercial real estate investments, net

 

 

-

 

 

 

(121

)

 

 

$

(754

)

 

$

868

 

 

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

 

 

 

Estimated Fair Value

 

 

 

 

 

 

 

(Dollars in thousands)

 

December 31, 2013

 

 

Valuation Technique

 

Unobservable Input

 

Range (Weighted Average)

Assets:

 

 

 

 

 

 

 

 

 

 

Real estate owned, net

 

$

75

 

 

Market approach

 

Marketability discounts

 

20.0% (20.0%)

(discontinued operations)

 

 

 

 

 

 

 

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 (4.1 years)

 

 

 

Estimated Fair Value

 

 

 

 

 

 

 

(Dollars in thousands)

 

December 31, 2012

 

 

Valuation Technique

 

Unobservable Input

 

Range (Weighted Average)

Assets:

 

 

 

 

 

 

 

 

 

 

Real estate owned, net

 

$

830

 

 

Market approach

 

Marketability discounts

 

20.0% (20.0%)

(discontinued operations)

 

 

 

 

 

 

 

Estimated selling costs

 

8.0% (8.0%)

Commercial real estate investments

 

 

51

 

 

Market approach

 

Marketability discounts

 

60.0% - 90.0% (85.0%)

(discontinued operations)

 

 

 

 

 

 

 

Control Discount

 

25.0% (25.0%)

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)