XML 51 R34.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value of Financial Instruments - Schedule of Unobservable Inputs (Details)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Income Approach Valuation Technique    
Fair Value Inputs, Equity, Quantitative Information [Line Items]    
Probability of redemption, private company   12.50%
Market Approach Valuation Technique    
Fair Value Inputs, Equity, Quantitative Information [Line Items]    
Probability of redemption, private company   12.50%
Probability Weighted Expected Return Method    
Fair Value Inputs, Equity, Quantitative Information [Line Items]    
PWERM (IPO)   56.30%
PWERM (M&A)   18.80%
Minimum    
Fair Value Inputs, Equity, Quantitative Information [Line Items]    
IPO revenue multiple 3.0 4.0
Forecasted revenue growth rate 28.00% 30.00%
Discount rate 20.00% 20.00%
Minimum | Income Approach Valuation Technique    
Fair Value Inputs, Equity, Quantitative Information [Line Items]    
Probability of redemption, private company 12.50%  
Minimum | Market Approach Valuation Technique    
Fair Value Inputs, Equity, Quantitative Information [Line Items]    
Probability of redemption, private company 12.50%  
Minimum | Probability Weighted Expected Return Method    
Fair Value Inputs, Equity, Quantitative Information [Line Items]    
PWERM (IPO) 52.50%  
PWERM (M&A) 15.00%  
Maximum    
Fair Value Inputs, Equity, Quantitative Information [Line Items]    
IPO revenue multiple 4.5 5.0
Forecasted revenue growth rate 41.80% 50.30%
Discount rate 30.00% 30.00%
Maximum | Income Approach Valuation Technique    
Fair Value Inputs, Equity, Quantitative Information [Line Items]    
Probability of redemption, private company 15.00%  
Maximum | Market Approach Valuation Technique    
Fair Value Inputs, Equity, Quantitative Information [Line Items]    
Probability of redemption, private company 15.00%  
Maximum | Probability Weighted Expected Return Method    
Fair Value Inputs, Equity, Quantitative Information [Line Items]    
PWERM (IPO) 60.00%  
PWERM (M&A) 17.50%