Fair Value Measurements | (9) Fair Value Measurements ASC 820, "Fair Value Measurements" clarifies the principle that fair value should be based on the assumptions market participants would use when pricing an asset or liability and establishes a fair value hierarchy that prioritizes the information used to develop those assumptions. Under the standard, fair value measurements would be separately disclosed by level within the fair value hierarchy. ASC 820 defines fair value, establishes a framework for measuring fair value, establishes a three-level valuation hierarchy for disclosure of fair value measurement and enhances disclosure requirements for fair value measurements. The three levels are defined as follows: level 1 - inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets; level 2 – inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument; and level 3 – inputs to the valuation methodology are unobservable and significant to the fair value measurement. Effective January 2018 we have elected to use the fair value method to value our portfolio of finance receivables acquired in January 2018 and thereafter. Our valuation policies and procedures have been developed by our Accounting department in conjunction with our Risk department and with consultation with outside valuation experts. Our policies and procedures have been approved by our Chief Executive and our Board of Directors and include methodologies for valuation, internal reporting, calibration and back testing. Our periodic review of valuations includes an analysis of changes in fair value measurements and documentation of the reasons for such changes. There is little available third-party information such as broker quotes or pricing services available to assist us in our valuation process. Our level 3, unobservable inputs reflect our own assumptions about the factors that market participants use in pricing similar receivables and are based on the best information available in the circumstances. They include such inputs as estimates for the magnitude and timing of net charge-offs and the rate of amortization of the portfolio of finance receivable. Significant changes in any of those inputs in isolation would have a significant impact on our fair value measurement. For the period ended March 31, 2020, the Company considered the impact of the pandemic on the portfolio of finance receivables carried at fair value and recorded a mark down to that portfolio of $10.4 million. The table below presents a reconciliation of the finance receivables measured at fair value on a recurring basis using significant unobservable inputs: Three Months Ended March 31, 2020 2019 (In thousands) Balance at beginning of period $ 1,444,038 $ 821,066 Finance receivables at fair value acquired during period 265,282 244,753 Payments received on finance receivables at fair value (109,558 ) (49,500 ) Net interest income accretion on fair value receivables (29,715 ) (18,767 ) Mark to fair value (10,350 ) – Balance at end of period $ 1,559,697 $ 997,552 The table below compares the fair values of these finance receivables to their contractual balances for the periods shown: March 31, 2020 December 31, 2019 Contractual Fair Contractual Fair Balance Value Balance Value (In thousands) Finance receivables measured at fair value $ 1,628,557 $ 1,559,697 $ 1,492,803 $ 1,444,038 The following table provides certain qualitative information about our level 3 fair value measurements: Financial Instrument Fair Values as of Inputs as of March 31, December 31, March 31, December 31, 2020 2019 Unobservable 2020 2019 (In thousands) Assets: Finance receivables measured at fair value $ 1,559,697 $ 1,444,038 Discount rate 8.9% - 11.1% 8.9% - 11.1% Cumulative net losses 15.0% - 18.4% 15.0% - 16.1% The following table summarizes the delinquency status of these finance receivables measured at fair value as of March 31, 2020 and December 31, 2019: March 31, December 31, 2020 2019 (In thousands) Delinquency Status Current $ 1,498,296 $ 1,344,883 31 - 60 days 67,294 81,262 61 - 90 days 29,275 34,280 91 + days 14,470 15,167 Repo 19,222 17,211 $ 1,628,557 $ 1,492,803 Repossessed vehicle inventory, which is included in Other assets on our unaudited condensed consolidated balance sheet, is measured at fair value using level 2 assumptions based on our actual loss experience on sale of repossessed vehicles. At March 31, 2020 the finance receivables related to the repossessed vehicles in inventory totaled $35.1 million. We have applied a valuation adjustment, or loss allowance, of $28.0 million, which is based on a recovery rate of approximately 26%, resulting in an estimated fair value and carrying amount of $7.1 million. The fair value and carrying amount of the repossessed inventory at December 31, 2019 was $7.5 million after applying a valuation adjustment of $21.4 million. There were no transfers in or out of level 1, level 2 or level 3 assets and liabilities for the three months ended March 30, 2020 and 2019. The estimated fair values of financial assets and liabilities at March 31, 2020 and December 31, 2019, were as follows: As of March 31, 2020 Financial Instrument (In thousands) Carrying Fair Value Measurements Using: Value Level 1 Level 2 Level 3 Total Assets: Cash and cash equivalents $ 4,546 $ 4,546 $ – $ – $ 4,546 Restricted cash and equivalents 137,523 137,523 – – 137,523 Finance receivables, net 660,403 – – 606,077 606,077 Accrued interest receivable 8,795 – – 8,795 8,795 Liabilities: Warehouse lines of credit $ 141,988 $ – $ – $ 141,988 $ 141,988 Accrued interest payable 5,409 – – 5,409 5,409 Residual interest financing 37,913 – – 37,913 37,913 Securitization trust debt 2,091,642 – – 1,900,451 1,900,451 Subordinated renewable notes 18,322 – – 18,322 18,322 As of December 31, 2019 Financial Instrument (In thousands) Carrying Fair Value Measurements Using: Value Level 1 Level 2 Level 3 Total Assets: Cash and cash equivalents $ 5,295 $ 5,295 $ – $ – $ 5,295 Restricted cash and equivalents 135,537 135,537 – – 135,537 Finance receivables, net 885,890 – – 841,160 841,160 Accrued interest receivable 11,645 – – 11,645 11,645 Liabilities: Warehouse lines of credit $ 134,791 $ – $ – $ 134,791 $ 134,791 Accrued interest payable 5,254 – – 5,254 5,254 Residual interest financing 39,478 – – 39,478 39,478 Securitization trust debt 2,097,728 – – 2,116,520 2,116,520 Subordinated renewable notes 17,534 – – 17,534 17,534 |