XML 47 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions and Dispositions (Tables)
12 Months Ended
Dec. 31, 2017
Business Acquisition [Line Items]  
Fair Values, Valuation Techniques and Related Unobservable Inputs of Level Three

The following table presents the fair value, valuation techniques and related unobservable inputs for these Level 3 measurements for the years ended December 31, 2016 and 2015:

 

 

Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Range

 

2016

 

 

 

 

 

 

 

 

 

 

 

Client relationships

$

4.6

 

 

Excess earnings

 

Attrition rate

 

5.0%

 

 

 

 

 

 

 

 

Discount rate

 

13.0%

 

2015

 

 

 

 

 

 

 

 

 

 

 

Client relationships

$

 

 

Excess Earnings

 

Discount rate

 

2.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Precision Dialogue Holdings, LLC  
Business Acquisition [Line Items]  
Schedule of Final Purchase Price Allocation for Acquisitions

Based on the valuation, the final purchase price allocation for the Precision Dialogue acquisition was as follows:

 

Accounts receivable

$

11.5

 

Inventories

 

0.4

 

Prepaid expenses and other current assets

 

0.8

 

Property, plant and equipment

 

6.9

 

Other intangible assets

 

14.1

 

Other noncurrent assets

 

1.2

 

Goodwill

 

42.5

 

Accounts payable and accrued liabilities

 

(11.4

)

Deferred taxes-net

 

(6.8

)

Total purchase price-net of cash acquired

 

59.2

 

Less: debt assumed

 

11.1

 

Net cash paid

$

48.1

 

 

Fair Values, Valuation Techniques and Related Unobservable Inputs of Level Three

The fair values of other intangible assets, technology and goodwill associated with the Precision Dialogue acquisition were determined to be Level 3 under the fair value hierarchy. The following table presents the fair value, valuation techniques and related unobservable inputs for these Level 3 measurements:

 

 

Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Range

 

Client relationships

$

11.0

 

 

Excess earnings

 

Discount rate

Attrition rate

 

16.0%

7.0% - 8.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade names

 

1.4

 

 

Relief-from-royalty method

 

Discount rate

Royalty rate (pre-tax)

 

16.0%

0.75% - 1.25%

 

 

 

 

 

 

 

 

 

 

 

 

 

Technology

0.6

 

 

Relief-from-royalty method

 

Discount rate

Royalty rate (pre-tax)

Obsolescence factor

 

16.0%

15.0%                             0.0% - 40.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-compete agreements

 

1.7

 

 

With or without method

 

Discount rate

 

16.0%