XML 47 R32.htm IDEA: XBRL DOCUMENT v3.3.1.900
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2015
Fair Value Disclosures [Abstract]  
Fair Values of Financial Assets and Liabilities

The following table summarizes the fair values of our assets and liabilities measured at fair value on a recurring basis as of December 31, 2015 (in thousands):

 

 

 

 

 

 

Quoted Prices in

 

 

 

 

 

 

Significant Other

 

 

 

 

 

 

Active Markets for

 

 

Significant Other

 

 

Unobservable

 

 

 

 

 

 

Identical Assets

 

 

Observable Inputs

 

 

Inputs

 

 

Fair Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents

$

4,657

 

 

$

4,657

 

 

$

 

 

$

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration

$

3,889

 

 

$

 

 

$

 

 

$

3,889

 

 

The following table summarizes the fair values of our financial assets as of December 31, 2014 (in thousands):

 

 

 

 

 

 

Quoted Prices in

 

 

 

 

 

 

Significant Other

 

 

 

 

 

 

Active Markets for

 

 

Significant Other

 

 

Unobservable

 

 

 

 

 

 

Identical Assets

 

 

Observable Inputs

 

 

Inputs

 

 

Fair Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents

$

2,255

 

 

$

2,255

 

 

$

 

 

$

 

 

Changes in Fair Value of Level 3 Contingent Consideration

 

Changes in the fair value of our Level 3 contingent consideration for the year ended December 31, 2015 were as follows (in thousands):

 

Contingent Consideration

 

Balance at December 31, 2014

$

 

Acquisition of Applimotion

 

965

 

Fair value adjustment

 

430

 

Acquisition of Lincoln Laser

 

2,344

 

Acquisition of Skyetek

 

150

 

Balance at December 31, 2015

$

3,889

 

 

Quantitative Information Associated with Fair Value Measurement of Company’s Level 3 Financial Instrument

 

There were no Level 3 assets or liabilities during the year ended December 31, 2014.

 

The following table provides quantitative information associated with the fair value measurement of the Company’s Level 3 liabilities:

 

 

Liability

  

December 31, 2015 Fair Value

(in thousands)

  

Valuation Technique

  

Unobservable Inputs

  

Percentage Applied

Contingent consideration (Applimotion)

  

$1,395

  

Monte Carlo

method

  

Historical and projected revenues for fiscal years 2015 to 2017

Revenue volatility

Cost of debt

WACC

 

  

N/A

 

87.3%

2.82%

11.1%

Contingent consideration (Lincoln Laser)

 

$2,344

 

Monte Carlo

method

 

Projected revenues for fiscal year 2016

Revenue volatility

Cost of debt

WACC

 

N/A

 

37.1%

4.7%

9.8%