XML 45 R31.htm IDEA: XBRL DOCUMENT v3.6.0.2
Contingent Consideration (Tables)
12 Months Ended
Dec. 31, 2016
Quantitative Information of Significant Unobservable Inputs of Contingent Consideration Liability

The following table represents the quantitative range of the significant unobservable inputs used in the calculation of fair value of the contingent consideration liability as of December 31, 2016. Significant increases or decreases in any of these inputs even in isolation would result in a significantly lower (higher) fair value measurement.

 

Quantitative Information about Level 3 Fair Value Measurements at December 31, 2016

    Fair Value  

Valuation Technique

 

Unobservable Input

 

Range
(Weighted Average)

    (in thousands, except for percentages)
Revenue Earnout   $759   Discounted cash flow   Weighted-average cost of capital   15.3%
      Probability weighting of achieving revenue forecasts  

10.0% - 80.0% (29.6%)

Reconciliation of Change in Fair Value Measurement of Contingent Consideration Liability

The following table represents a reconciliation of the change in the fair value measurement of the contingent consideration liability for fiscal 2016, 2015 and 2014:

 

     2016      2015      2014  
     (in thousands)  

Beginning balance

   $ 890       $ 1,134       $ 1,384   

Changes in fair value

     (100      (244      (250

Cash payments made

     (31      —           —     
  

 

 

    

 

 

    

 

 

 

Ending balance

   $ 759       $ 890       $ 1,134