XML 54 R116.htm IDEA: XBRL DOCUMENT v3.3.0.814
Fair Value of Financial Instruments Significant Observable Inputs used in the Valuation of Level 3 Liabilities (Details) - USD ($)
$ in Thousands
9 Months Ended 12 Months Ended
Sep. 30, 2015
Dec. 31, 2014
Fair Value Inputs, Liabilities, Quantitative Information [Line Items]    
Derivative liabilities $ 4,561 $ 2,985
Fair Value, Inputs, Level 3 [Member]    
Fair Value Inputs, Liabilities, Quantitative Information [Line Items]    
Financial Liabilities Fair Value Disclosure [1] 2,014 0
Derivative [Member] | Internal valuation model [Member] | Fair Value, Inputs, Level 3 [Member]    
Fair Value Inputs, Liabilities, Quantitative Information [Line Items]    
Derivative liabilities $ 14 0
Derivative [Member] | Weighted Average [Member] | Internal valuation model [Member] | Fair Value, Inputs, Level 3 [Member]    
Fair Value Inputs, Liabilities, Quantitative Information [Line Items]    
Fair Value Assumptions, Pull Through Rate 75.70%  
Derivative [Member] | Minimum | Internal valuation model [Member] | Fair Value, Inputs, Level 3 [Member]    
Fair Value Inputs, Liabilities, Quantitative Information [Line Items]    
Fair Value Assumptions, Pull Through Rate 55.00%  
Derivative [Member] | Maximum | Internal valuation model [Member] | Fair Value, Inputs, Level 3 [Member]    
Fair Value Inputs, Liabilities, Quantitative Information [Line Items]    
Fair Value Assumptions, Pull Through Rate 80.00%  
Other Liabilities [Member] | Internal valuation model [Member] | Fair Value, Inputs, Level 3 [Member]    
Fair Value Inputs, Liabilities, Quantitative Information [Line Items]    
Contingent consideration payable $ 2,000 $ 0
Other Liabilities [Member] | Weighted Average [Member] | Internal valuation model [Member] | Fair Value, Inputs, Level 3 [Member]    
Fair Value Inputs, Liabilities, Quantitative Information [Line Items]    
Fair Value Inputs, Book Value Growth Rate 5.00%  
Other Liabilities [Member] | Minimum | Internal valuation model [Member] | Fair Value, Inputs, Level 3 [Member]    
Fair Value Inputs, Liabilities, Quantitative Information [Line Items]    
Fair Value Inputs, Earnings Before Interest, Taxes, Depreciation and Amortization $ 4,443  
Fair Value Inputs, Asset Volatility 4.00%  
Fair Value Inputs, Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization Growth 0.40%  
Other Liabilities [Member] | Maximum | Internal valuation model [Member] | Fair Value, Inputs, Level 3 [Member]    
Fair Value Inputs, Liabilities, Quantitative Information [Line Items]    
Fair Value Inputs, Earnings Before Interest, Taxes, Depreciation and Amortization $ 5,380  
Fair Value Inputs, Asset Volatility 26.00%  
Fair Value Inputs, Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization Growth 42.70%  
Derivative Financial Instruments, Assets [Member] | Weighted Average [Member] | Internal valuation model [Member] | Fair Value, Inputs, Level 3 [Member]    
Fair Value Inputs, Liabilities, Quantitative Information [Line Items]    
Fair Value Assumptions, Pull Through Rate 80.30% 80.00%
Derivative Financial Instruments, Assets [Member] | Minimum | Internal valuation model [Member] | Fair Value, Inputs, Level 3 [Member]    
Fair Value Inputs, Liabilities, Quantitative Information [Line Items]    
Fair Value Assumptions, Pull Through Rate 55.00%  
Derivative Financial Instruments, Assets [Member] | Maximum | Internal valuation model [Member] | Fair Value, Inputs, Level 3 [Member]    
Fair Value Inputs, Liabilities, Quantitative Information [Line Items]    
Fair Value Assumptions, Pull Through Rate 95.00%  
[1] All other liabilities valued using unobservable inputs classified as Level 3 have not been provided as these are not readily available to the Company.