XML 100 R86.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value Measurements for Operating Entities and Consolidated Funds Fair Value Inputs, Unobservable Inputs, Quantitative Information (Details)
$ in Thousands
12 Months Ended
Dec. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Financial Liabilities Fair Value Disclosure $ 395,847 $ 294,304  
Contingent liability payable      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Financial Liabilities Fair Value Disclosure 3,440 [1] 5,997  
Balance Liability Value   5,997 $ 6,158
Trade Claims      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Balance Asset Value 5,950 562 0
Warrants and Rights      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Balance Asset Value 2,517 3,719 2,572
Options      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Balance Asset Value 1,455 14,753 $ 18,194
Put Option | Options      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Financial Liabilities Fair Value Disclosure 41,563 19,939  
Level 3      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Balance Asset Value 80,253 83,364  
Financial Liabilities Fair Value Disclosure 25,841 20,750  
Balance Liability Value $ 25,841 $ 20,750  
Level 3 | Options | Market Approach Valuation Technique      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Volatility 28.00% 40.00%  
Level 3 | Options | Market Approach Valuation Technique | Minimum      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Volatility  
Level 3 | Contingent liability payable      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Financial Liabilities Fair Value Disclosure $ 3,440 [1] $ 5,997 [2]  
Level 3 | Contingent liability payable | Income Approach and Market Approach Valuation Techniques | Minimum      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
DCF discount rate 8.00% 8.00%  
Level 3 | Contingent liability payable | Income Approach and Market Approach Valuation Techniques | Maximum      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
DCF discount rate 23.00% 25.00%  
Level 3 | Contingent liability payable | Market Approach Valuation Technique      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Fair Value Assumptions, Weighted Average Volatility Rate 22.00% 23.00%  
Level 3 | Contingent liability payable | Market Approach, Income Approach and Replacement Cost Valuation Techniques [Member]      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Balance Liability Value $ 3,440 $ 5,997  
Level 3 | Common and Preferred Stock | Market Approach Valuation Technique      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Volatility   37.00%  
Level 3 | Common and Preferred Stock | Market Approach Valuation Technique | Minimum      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Fair Value Assumptions, Projected cash flow   9.50%  
Level 3 | Common and Preferred Stock | Market Approach Valuation Technique | Maximum      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Fair Value Assumptions, Projected cash flow   10.00%  
Level 3 | Common and Preferred Stock | Market Approach, Income Approach and Replacement Cost Valuation Techniques [Member]      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Balance Asset Value $ 5,642 $ 10,917  
Level 3 | Common and Preferred Stock | Market Approach, Income Approach and Replacement Cost Valuation Techniques [Member] | Minimum      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Market multiple 4.8 0.8  
Level 3 | Common and Preferred Stock | Market Approach, Income Approach and Replacement Cost Valuation Techniques [Member] | Maximum      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Market multiple 8.5 9.3  
Level 3 | Trade Claims | Market Approach Valuation Technique      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
DCF discount rate 20.00% 20.00%  
Market multiple   6  
Level 3 | Trade Claims | Market Approach, Income Approach and Replacement Cost Valuation Techniques [Member]      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Balance Asset Value $ 70 $ 520  
Level 3 | Warrants and Rights | Income Approach and Market Approach Valuation Techniques      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Balance Asset Value $ 2,516    
Level 3 | Warrants and Rights | Market Approach Valuation Technique      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
DCF discount rate 22.00%    
Volatility 61.00%    
Fair Value Assumptions, Weighted Average Volatility Rate   73.00%  
Level 3 | Warrants and Rights | Market Approach Valuation Technique | Minimum      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Volatility   30.00%  
Level 3 | Warrants and Rights | Market Approach Valuation Technique | Maximum      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Volatility   85.00%  
Level 3 | Warrants and Rights | Market Approach, Income Approach and Replacement Cost Valuation Techniques [Member]      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Balance Asset Value   $ 3,719  
Level 3 | Other Investments | Income Approach and Market Approach Valuation Techniques      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Balance Asset Value [3] $ 70,570    
Level 3 | Other Investments | Market Approach, Income Approach and Replacement Cost Valuation Techniques [Member]      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Balance Asset Value [3]   $ 53,455  
Level 3 | Options | Market Approach Valuation Technique      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Volatility 28.00% 40.00%  
Level 3 | Options | Market Approach Valuation Technique | Minimum      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Volatility  
Level 3 | Options | Derivative Assets | Income Approach and Market Approach Valuation Techniques      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Balance Asset Value $ 1,455    
Level 3 | Options | Derivative Assets | Market Approach, Income Approach and Replacement Cost Valuation Techniques [Member]      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Balance Asset Value   $ 14,753  
Level 3 | Put Option | Options      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Financial Liabilities Fair Value Disclosure $ 22,401 14,753  
Level 3 | Put Option | Options | Market Approach, Income Approach and Replacement Cost Valuation Techniques [Member]      
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]      
Financial Liabilities Fair Value Disclosure   $ 14,753  
[1] In accordance with the terms of the purchase agreements for acquisitions that closed during the third and fourth quarter of 2015 and the second quarter of 2016, the Company is required to pay to the sellers a portion of future net income and/or revenues of the acquired businesses, if certain targets are achieved through the periods ended December 2018, December 2020, and June 2018, respectively. The Company estimated the contingent consideration liability using the income approach (discounted cash flow method) which requires the Company to make estimates and assumptions regarding the future cash flows and profits. Changes in these estimates and assumptions could have a significant impact on the amounts recognized. The undiscounted amounts as of December 31, 2017 can range from $0.1 million to $15.0 million.
[2] In accordance with the terms of the purchase agreements for acquisitions that closed during 2012 and the third and fourth quarter of 2015, the Company is required to pay to the sellers a portion of future net income and/or revenues of the acquired businesses, if certain targets are achieved through the periods ended December 2018, and December 2020, respectively. The Company estimated the contingent consideration liability using the income approach (discounted cash flow method) which requires the Company to make estimates and assumptions regarding the future cash flows and profits. Changes in these estimates and assumptions could have a significant impact on the amounts recognized. The undiscounted amounts as of December 31, 2016 can range from $0.1 million to $15.1 million.
[3] The quantitative disclosures exclude financial instruments for which the determination of fair value is based on prices from recent transactions.