XML 88 R78.htm IDEA: XBRL DOCUMENT v3.21.1
Fair Value Measurements for Operating Entities and Consolidated Funds - Fair Value Inputs, Unobservable Inputs, Quantitative Information (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2021
Dec. 31, 2020
Mar. 31, 2020
Dec. 31, 2019
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Other investments $ 366,783 $ 255,027    
Contingent liability payable        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Balance Liability Value 19,579 37,952 $ 28,658 $ 30,896
Options        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Balance Asset Value 241 251 332 336
Trade Claims        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Balance Asset Value 5,905 8,713 9,183 7,083
Warrants and Rights        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Balance Asset Value 7,924 6,547 598 594
Corporate Bonds        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Balance Asset Value 136 135 $ 2,812 $ 2,421
Level 3        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Balance Asset Value 118,315 127,461    
Balance Liability Value 23,813 42,837    
Level 3 | Derivative Liabilities | Valuation Technique, Option Pricing Model        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Balance Liability Value 3,297      
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 [1] 19,579      
Level 3 | Contingent liability payable | Valuation Technique, Discounted Cash Flow        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Balance Liability Value $ 19,579 $ 36,718    
Weighted average percent Fair Value technique 13.00% 15.00%    
Level 3 | Contingent liability payable | Valuation Technique, Discounted Cash Flow | Minimum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 7.00% 9.00%    
Level 3 | Contingent liability payable | Valuation Technique, Discounted Cash Flow | Maximum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 15.00% 16.00%    
Level 3 | Contingent liability payable | Monte Carlo [Member]        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Weighted average percent Fair Value technique 18.00% 22.00%    
Level 3 | Contingent liability payable | Monte Carlo [Member] | Minimum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 18.00% 22.00%    
Level 3 | Contingent liability payable | Monte Carlo [Member] | Maximum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 20.00% 24.00%    
Level 3 | Other Liabilities [Member]        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Balance Liability Value $ 937 [2] $ 2,204    
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 $ 70,935 $ 65,735    
Level 3 | Common and Preferred Stock | Valuation Technique, Discounted Cash Flow        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Weighted average percent Fair Value technique 12.00% 11.00%    
Level 3 | Common and Preferred Stock | Valuation Technique, Discounted Cash Flow | Minimum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 11.00% 10.00%    
Level 3 | Common and Preferred Stock | Valuation Technique, Discounted Cash Flow | Maximum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 20.00% 12.00%    
Level 3 | Common and Preferred Stock | Valuation, Market Approach        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Weighted average percent Fair Value technique 650.00% 650.00%    
Level 3 | Common and Preferred Stock | Valuation, Market Approach | Minimum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 625.00% 625.00%    
Level 3 | Common and Preferred Stock | Valuation, Market Approach | Maximum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 675.00% 675.00%    
Level 3 | Common and Preferred Stock | Valuation technique, probability of success        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 70.00%      
Weighted average percent Fair Value technique 70.00%      
Level 3 | Options | Market Approach, Income Approach and Replacement Cost Valuation Techniques [Member]        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Balance Asset Value $ 241 $ 251    
Level 3 | Options | Valuation Technique, Discounted Cash Flow        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Weighted average percent Fair Value technique 12.00% 11.00%    
Level 3 | Options | Valuation Technique, Discounted Cash Flow | Minimum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 11.00% 10.00%    
Level 3 | Options | Valuation Technique, Discounted Cash Flow | Maximum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 12.00% 12.00%    
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 $ 3,713 $ 3,500    
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   $ 11,217    
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 $ 10,394      
Level 3 | Warrants and Rights | Valuation Technique, Discounted Cash Flow        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Weighted average percent Fair Value technique 7.00% 7.00%    
Level 3 | Warrants and Rights | Valuation Technique, Discounted Cash Flow | Minimum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 4.00% 4.00%    
Level 3 | Warrants and Rights | Valuation Technique, Discounted Cash Flow | Maximum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 12.00% 11.00%    
Level 3 | Warrants and Rights | Valuation, Market Approach        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Weighted average percent Fair Value technique 6.50% 6.50%    
Level 3 | Warrants and Rights | Valuation, Market Approach | Minimum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 6.25% 6.25%    
Level 3 | Warrants and Rights | Valuation, Market Approach | Maximum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 6.75% 6.75%    
Level 3 | Corporate Bonds | Income Approach and Market Approach Valuation Techniques        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Balance Asset Value $ 12,424 $ 12,623    
Level 3 | Bonds | Valuation Technique, Discounted Cash Flow        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Weighted average percent Fair Value technique 12.00% 11.00%    
Level 3 | Bonds | Valuation Technique, Discounted Cash Flow | Minimum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 11.00% 10.00%    
Level 3 | Bonds | Valuation Technique, Discounted Cash Flow | Maximum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 12.00% 12.00%    
Level 3 | Bonds | Valuation, Market Approach        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Weighted average percent Fair Value technique 650.00%      
Level 3 | Bonds | Valuation, Market Approach | Minimum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 625.00%      
Level 3 | Bonds | Valuation, Market Approach | Maximum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 675.00%      
Level 3 | Bonds | Probability of recovery valuation technique        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Weighted average percent Fair Value technique   650.00%    
Level 3 | Bonds | Probability of recovery valuation technique | Minimum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs   625.00%    
Level 3 | Bonds | Probability of recovery valuation technique | Maximum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs   675.00%    
Level 3 | Other Investments        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Balance Asset Value [2] $ 20,608 $ 34,135    
Level 3 | Options | Valuation, Market Approach        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Weighted average percent Fair Value technique 650.00% 650.00%    
Level 3 | Options | Valuation, Market Approach | Minimum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 625.00% 625.00%    
Level 3 | Options | Valuation, Market Approach | Maximum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 675.00% 675.00%    
Fair Value, Measurements, Recurring | Level 3 | Option | Derivative Liabilities | 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   $ 3,915    
Discount rate | Level 3 | Trade Claims | Valuation Technique, Discounted Cash Flow        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 20.00% 15.00%    
Weighted average percent Fair Value technique 20.00% 15.00%    
Volatility | Level 3 | Option | Market Approach Valuation Technique        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs 35.00%      
Weighted average percent Fair Value technique 35.00% 35.00%    
Volatility | Level 3 | Option | Market Approach Valuation Technique | Minimum        
Fair Value Inputs, Assets and Liabilities, Quantitative Information [Line Items]        
Fair value inputs   35.00%    
[1] In accordance with the terms of the purchase agreements for acquisitions that closed during the first quarter of 2019 and the fourth quarter of 2020, 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 31, 2020 and December 31, 2023. For both the Quarton Acquisition and the MHT Acquisition, the Company estimated the contingent consideration liabilities using a combination of Monte Carlo and Discounted Cash Flow methods which require 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 for the Quarton Acquisition can range from $10.1 million to $25.0 million. The undiscounted amounts for the MHT Acquisition have no minimum or maximum as it is calculated based on revenue.
[2] The quantitative disclosures exclude financial instruments for which the determination of fair value is based on prices from recent transactions.