XML 45 R32.htm IDEA: XBRL DOCUMENT v3.22.0.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Disclosures [Abstract]  
Fair Values of Assets and Liabilities Measured at Fair Value on Recurring Basis

The following table summarizes the fair values of the Company’s assets and liabilities measured at fair value on a recurring basis as of December 31, 2021 (in thousands):

 

 

 

 

 

Quoted Prices in

 

 

 

 

 

 

Significant Other

 

 

 

 

 

 

Active Markets for

 

 

Significant Other

 

 

Unobservable

 

 

 

 

 

 

Identical Assets

 

 

Observable Inputs

 

 

Inputs

 

 

Fair Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents

$

1,711

 

 

$

1,711

 

 

$

 

 

$

 

Prepaid expenses and other current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency forward contracts

 

137

 

 

 

 

 

 

137

 

 

 

 

 

$

1,848

 

 

$

1,711

 

 

$

137

 

 

$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued expenses and other current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent considerations - Current

$

47,522

 

 

$

 

 

$

 

 

$

47,522

 

Foreign currency forward contracts

 

160

 

 

 

 

 

 

160

 

 

 

 

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent considerations - Long-term

 

3,402

 

 

 

 

 

 

 

 

 

3,402

 

 

$

51,084

 

 

$

 

 

$

160

 

 

$

50,924

 

 

The following table summarizes the fair values of the Company’s assets and liabilities measured at fair value on a recurring basis as of December 31, 2020 (in thousands):

 

 

 

 

 

Quoted Prices in

 

 

 

 

 

 

Significant Other

 

 

 

 

 

 

Active Markets for

 

 

Significant Other

 

 

Unobservable

 

 

 

 

 

 

Identical Assets

 

 

Observable Inputs

 

 

Inputs

 

 

Fair Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents

$

11,047

 

 

$

11,047

 

 

$

 

 

$

 

Prepaid expenses and other current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency forward contracts

 

27

 

 

 

 

 

 

27

 

 

 

 

 

$

11,074

 

 

$

11,047

 

 

$

27

 

 

$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued expenses and other current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent considerations - Current

$

4,280

 

 

$

 

 

$

 

 

$

4,280

 

Foreign currency forward contracts

 

 

 

 

 

 

 

 

 

 

 

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent considerations - Long-term

 

7,276

 

 

 

 

 

 

 

 

 

7,276

 

 

$

11,556

 

 

$

 

 

$

 

 

$

11,556

 

 

Changes in Fair Value of Level 3 Contingent Considerations

Changes in the fair value of Level 3 contingent considerations for the year ended December 31, 2021 were as follows (in thousands):

 

Contingent Considerations

 

Balance at December 31, 2020

$

11,556

 

Acquisition of ATI

 

44,000

 

Fair value adjustments

 

(99

)

Payments

 

(4,036

)

Effect of foreign exchange rates

 

(497

)

Balance at December 31, 2021

$

50,924

 

Schedule of Fair Value Measurement Inputs and Valuation Techniques

The following table provides qualitative information associated with the fair value measurement of the Company’s Level 3 liabilities:

Liability

 

December 31, 2021

Fair Value

(in thousands)

 

Valuation Technique

 

 

Unobservable Inputs

 

 

 

Percentage Applied

Contingent consideration (ATI)

 

$44,000

 

Monte Carlo method

 

Historical and projected Adjusted EBITDA for the full year 2021

 

N/A

 

 

 

 

 

 

EBITDA risk premium

 

7.2%

 

 

 

 

 

 

EBITDA volatility

 

27.0%

 

 

 

 

 

 

Credit spread

 

2.1%

 

 

 

 

 

 

 

 

 

Contingent consideration (ARGES)

 

$3,789

 

Monte Carlo method

 

Historical and projected revenues from July 2019 through December 2026

 

N/A

 

 

 

 

 

 

Revenue volatility

 

14.0%

 

 

 

 

 

 

Cost of debt

 

  3.0%

 

 

 

 

 

 

Discount rate

 

  1.9%

 

 

 

 

 

 

 

 

 

Contingent consideration (Ingenia)

 

$1,736

 

Monte Carlo method

 

Historical and projected revenues from April 2019 through March 2022

 

N/A

 

 

 

 

 

 

Revenue volatility

 

38.5%

 

 

 

 

 

 

Cost of debt

 

  3.1%

 

 

 

 

 

 

Discount rate

 

9.6%

 

 

 

 

 

 

 

 

 

Contingent consideration (Other)

 

$1,399

 

Discounted cash flow method

 

Historical and projected revenues for fiscal years 2018 to 2021

 

N/A

 

 

 

 

 

 

Discount rate

 

22.8%