XML 65 R39.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value Measurement (Tables)
6 Months Ended
Jun. 30, 2017
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 June 30, 2017 were as follows:
 
Total
 
Level 1
 
Level 2
 
Level 3
Assets
 
 
 
 
 
 
 
Derivative instruments
$
49,171

 
$

 
$

 
$
49,171

Liabilities
 
 
 
 
 
 
 
Derivative instruments
$
7,941

 
$

 
$

 
$
7,941


Laureate’s financial assets and liabilities that are measured at fair value on a recurring basis as of December 31, 2016 were as follows:
 
Total
 
Level 1
 
Level 2
 
Level 3
Assets
 
 
 
 
 
 
 
Derivative instruments
$
4,464

 
$

 
$

 
$
4,464

Liabilities
 
 
 
 
 
 
 
Derivative instruments
$
12,968

 
$

 
$

 
$
12,968

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 six months ended June 30, 2017 were as follows:
 
Total Assets (Liabilities)
Balance December 31, 2016
$
(8,504
)
Gain (loss) included in earnings:
 
Unrealized gains, net
39,386

Realized losses, net
(269
)
Included in other comprehensive income
6,099

Included in issuance of Series A convertible redeemable Preferred Stock
4,384

    Settlements
269

Currency translation adjustment
(135
)
Balance June 30, 2017
$
41,230

Unrealized gain, net relating to derivatives held at June 30, 2017
$
39,386

Fair value inputs, liabilities, 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 June 30, 2017:
 
Fair Value at June 30, 2017
 
Valuation Technique
 
Unobservable Input
 
Range/Input Value
Contingent redemption features - Series A Preferred Stock
$
48,290

 
Monte Carlo Simulation Method
 
Credit Risk
 
5.45
%
Derivative instruments - cross currency and interest rate swaps
$
(7,060
)
 
Discounted Cash Flow
 
Credit Risk
 
4.41
%
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 June 30, 2017:
 
Fair Value at June 30, 2017
 
Valuation Technique
 
Unobservable Input
 
Range/Input Value
Contingent redemption features - Series A Preferred Stock
$
48,290

 
Monte Carlo Simulation Method
 
Credit Risk
 
5.45
%
Derivative instruments - cross currency and interest rate swaps
$
(7,060
)
 
Discounted Cash Flow
 
Credit Risk
 
4.41
%