XML 42 R32.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2014
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 March 31, 2014 and December 31, 2013:

 

 

 

 

 

March 31, 2014

 

(Dollars in thousands)

 

Fair Value Hierarchy

 

Carrying Amount

 

 

Estimated
Fair Value

 

ASSETS

 

 

 

 

 

 

 

 

 

 

Continuing operations:

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

Level 1

 

$

44,628

 

 

$

44,628

 

Restricted cash

 

Level 1

 

 

2,805

 

 

 

2,805

 

Loans receivable, net (other noncurrent assets)

 

Level 3

 

 

1,352

 

 

 

1,350

 

Preferred stock (other noncurrent assets)

 

Level 3

 

 

800

 

 

 

3,000

 

Discontinued operations:

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

Level 1

 

 

121

 

 

 

121

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

Continuing operations:

 

 

 

 

 

 

 

 

 

 

Line of credit

 

Level 3

 

$

2,000

 

 

$

2,000

 

Long-term debt

 

Level 3

 

 

16,325

 

 

 

16,325

 

Common stock warrant liability

 

Level 3

 

 

8,500

 

 

 

8,500

 

 

 

 

 

 

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 (other noncurrent assets)

 

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

 

 

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 estimated fair value of assets and liabilities as of March 31, 2014 and December 31, 2013, based on the fair value hierarchy, measured 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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock warrant liability

 

$

 

 

$

 

 

$

8,500

 

 

$

8,500

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock warrant liability

 

$

 

 

$

 

 

$

9,300

 

 

$

9,300

 

Nonrecurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 months ended March 31, 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 March 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock warrant liability

 

$

9,300

 

 

$

800

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

8,500

 

Three Months Ended March 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock warrant liability

 

 

2,350

 

 

 

(1,450

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,800

 

 

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 three months ended March 31, 2014 and 2013:

 

 

 

Three Months Ended March 31,

 

(Dollars in thousands)

 

2014

 

 

2013

 

Real estate owned, net

 

$

 

 

$

(283

)

Inventory (discontinued operations)

 

 

432

 

 

 

 

 

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

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

 

 

 

March 31, 2014

(Dollars in thousands)

 

Estimated Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Range (Weighted Average)

Liabilities:

 

 

 

 

 

 

 

 

 

 

Common stock warrant liability

 

$

8,500

 

 

Lattice option

   pricing model

 

Exercise multiple

 

2.8x (2.8x)

 

 

 

 

 

 

 

 

Volatility

 

54.0% (54.0%)

 

 

 

 

 

 

 

 

Expected term

 

4.1 - 4.2 years (4.1 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

   discount

 

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 (4.1 years)