XML 79 R69.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
3 Months Ended
Mar. 31, 2018
USD ($)
Mar. 31, 2017
USD ($)
Dec. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Financial Liabilities Fair Value Disclosure $ 315,881   $ 395,847  
Contingent liability payable        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Financial Liabilities Fair Value Disclosure 3,440 [1]   3,440  
Balance Liability Value 3,440 $ 5,274 3,440 $ 5,997
Trade Claims        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Balance Asset Value 5,955 703 5,950 562
Warrants and Rights        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Balance Asset Value 1,702 4,139 2,517 3,719
Options        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Balance Asset Value 0 $ 6,971 1,455 $ 14,753
Put Option | Options        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Financial Liabilities Fair Value Disclosure 47,423   41,563  
Level 3        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Balance Asset Value 41,383   80,253  
Financial Liabilities Fair Value Disclosure 24,835   25,841  
Balance Liability Value $ 24,835   25,841  
Level 3 | Options | Market Approach Valuation Technique        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Volatility   28.00%    
Level 3 | Options | Market Approach Valuation Technique | Minimum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Volatility 30.00%      
Level 3 | Options | Market Approach Valuation Technique | Maximum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Volatility 37.00%      
Level 3 | Contingent liability payable        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Financial Liabilities Fair Value Disclosure $ 3,440 [1]   3,440 [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% 23.00%    
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% 22.00%    
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  
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 $ 3,411   5,642  
DCF discount rate 50.00%      
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 4.5 4.8    
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 8.5    
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%    
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 $ 72   70  
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 $ 1,702      
Level 3 | Warrants and Rights | Market Approach Valuation Technique | Minimum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
DCF discount rate 8.00%      
Volatility   61.00%    
Level 3 | Warrants and Rights | Market Approach Valuation Technique | Maximum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
DCF discount rate 9.00%      
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     2,516  
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] $ 36,198      
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]     70,570  
Level 3 | Options | Market Approach Valuation Technique        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Volatility   28.00%    
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     1,455  
Level 3 | Put Option | Options        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Financial Liabilities Fair Value Disclosure $ 21,395   22,401  
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     $ 22,401  
[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 March 31, 2018 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 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.
[3] The quantitative disclosures exclude financial instruments for which the determination of fair value is based on prices from recent transactions.