XML 95 R53.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value Measurement (Tables)
12 Months Ended
Dec. 31, 2018
Fair Value Disclosures [Abstract]  
Summary of financial assets and liabilities measured at fair value on a recurring basis
Laureate’s financial assets and liabilities that are measured at fair value on a recurring basis as of December 31, 2018 were as follows:
 
Total
 
Level 1
 
Level 2
 
Level 3
Assets
 
 
 
 
 
 
 
Derivative instruments
$
3,259

 
$

 
$

 
$
3,259

Liabilities
 
 
 
 
 
 
 
Derivative instruments
$
10,677

 
$

 
$

 
$
10,677


Laureate’s financial assets and liabilities that are measured at fair value on a recurring basis as of December 31, 2017 were as follows:
 
Total
 
Level 1
 
Level 2
 
Level 3
Assets
 
 
 
 
 
 
 
Derivative instruments
$
48,186

 
$

 
$

 
$
48,186

Liabilities
 
 
 
 
 
 
 
Derivative instruments
$
13,848

 
$

 
$

 
$
13,848

Summary of the change in Level 3 derivatives instruments
The changes in our Level 3 Derivative instruments measured at fair value on a recurring basis for the year ended December 31, 2018 were as follows:
Balance December 31, 2017
$
34,338

(Loss) gain included in earnings:
 
Unrealized losses, net
(41,217
)
Realized gains, net
129,509

Included in other comprehensive income
13,709

    Settlements
(3,306
)
Reclassification upon conversion of Series A Preferred Stock
(140,320
)
Currency translation adjustment and other
(131
)
Balance December 31, 2018
$
(7,418
)

The changes in our Level 3 Derivative instruments measured at fair value on a recurring basis for the year ended December 31, 2017 were as follows:
Balance December 31, 2016
$
(8,504
)
Gain (loss) included in earnings:
 
Unrealized gains, net
29,278

Realized losses, net
(622
)
Included in other comprehensive income
9,875

Included in issuance of Series A Preferred Stock
4,382

    Settlements
622

Currency translation adjustment
(693
)
Balance December 31, 2017
$
34,338

Fair value inputs, assets, quantitative information
The following table presents quantitative information regarding the significant unobservable inputs utilized in the fair value measurements of the Company's assets/(liabilities) classified as Level 3 as of December 31, 2018:
 
Fair Value at December 31, 2018
 
Valuation Technique
 
Unobservable Input
 
Range/Input Value
Derivative instruments - cross currency and interest rate swaps
$
(7,418
)
 
Discounted Cash Flow
 
Credit Risk
 
4.05
%
The following table presents quantitative information regarding the significant unobservable inputs utilized in the fair value measurements of the Company's assets/(liabilities) classified as Level 3 as of December 31, 2018:
 
Fair Value at December 31, 2018
 
Valuation Technique
 
Unobservable Input
 
Range/Input Value
Derivative instruments - cross currency and interest rate swaps
$
(7,418
)
 
Discounted Cash Flow
 
Credit Risk
 
4.05
%