XML 49 R35.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2017
Fair Value Disclosures [Abstract]  
Liabilities Measured at Fair Value on a Recurring Basis
The following table sets forth the measurement at fair value on a recurring basis of the investments in money market fund and U.S. government securities. The securities are categorized as a Level 1 asset, as their valuation is based on quoted prices for identical assets in active markets. See "Note 4 — Cash and Cash Equivalents".

Assets Measured at Fair Value on a Recurring Basis as of December 31, 2017
 
Quoted Prices in
Active  Markets for
Identical Assets
(Level 1)
 
Significant Other
Observable  Inputs
(Level 2)
 
Significant
Unobservable  Inputs
(Level 3)
 
Balance as of December 31, 2017
 
(in thousands)
Assets
 
 
 
 
 
 
 
Cash and cash equivalents
$
183,369

 
$

 
$

 
$
183,369

Total
$
183,369

 
$

 
$

 
$
183,369


The following table sets forth the measurement at fair value on a recurring basis of the contingent cash consideration due the selling unitholders of Cogent related to the Earnout. The liability arose as a result of the Acquisition and is categorized as a Level 3 liability. See "Note 3 — Acquisition".

Liabilities Measured at Fair Value on a Recurring Basis as of December 31, 2017
 
Quoted Prices in
Active  Markets for
Identical Assets
(Level 1)
 
Significant Other
Observable  Inputs
(Level 2)
 
Significant
Unobservable  Inputs
(Level 3)
 
Balance as of December 31, 2017
 
(in thousands)
Liabilities
 
 
 
 
 
 
 
Contingent obligation due selling unitholders of Cogent
$

 
$

 
$
13,763

 
$
13,763

Total
$

 
$

 
$
13,763

 
$
13,763


Liabilities Measured at Fair Value on a Recurring Basis as of December 31, 2016
 
Quoted Prices in
Active  Markets for
Identical Assets
(Level 1)
 
Significant Other
Observable  Inputs
(Level 2)
 
Significant
Unobservable  Inputs
(Level 3)
 
Balance as of December 31, 2016
 
(in thousands)
Liabilities
 
 
 
 
 
 
 
Contingent obligation due selling unitholders of Cogent
$

 
$

 
$
15,095

 
$
15,095

Total
$

 
$

 
$
15,095

 
$
15,095

Changes in Level 3 Measured at Fair Value
Changes in Level 3 liabilities measured at fair value on a recurring basis for the year ended December 31, 2017 are as follows:

 
Opening Balance as of January 1, 2017
 
Total realized and unrealized gains (losses) included in Net Income
 
Unrealized gains (losses) included in Other Comprehensive Income
 
Purchases
 
Issues
 
Sales
 
Settlements
 
Closing Balance as of December 31, 2017
 
Unrealized gains (losses) for Level 3 liabilities outstanding at December 31, 2017
 
(in thousands)
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent obligation due selling unitholders of Cogent
$
15,095

 
$
1,332

 
$

 
$

 
$

 
$

 
$

 
$
13,763

 
$
1,332

Total
$
15,095

 
$
1,332

 
$

 
$

 
$

 
$

 
$

 
$
13,763

 
$
1,332



Changes in Level 3 liabilities measured at fair value on a recurring basis for the year ended December 31, 2016 are as follows:
 
Opening Balance as of January 1, 2016
 
Total realized and unrealized gains (losses) included in Net Income
 
Unrealized gains (losses) included in Other Comprehensive Income
 
Purchases
 
Issues
 
Sales
 
Settlements
 
Closing Balance as of December 31, 2016
 
Unrealized gains (losses) for Level 3 liabilities outstanding at December 31, 2016
 
(in thousands)
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent obligation due selling unitholders of Cogent
$
13,647

 
$
(1,448
)
 
$

 
$

 
$

 
$

 
$

 
$
15,095

 
$
(1,448
)
Total
$
13,647

 
$
(1,448
)
 
$

 
$

 
$

 
$

 
$

 
$
15,095

 
$
(1,448
)
Quantitative Information
The following tables presents quantitative information about the significant unobservable inputs utilized by the Company in the fair value measure of Level 3 liabilities measured at fair value on a recurring basis, as of December 31, 2017:
 
Fair Value as of December 31, 2017
 
Valuation Technique(s)
 
Unobservable  Input(s)
 
Range (Weighted Average)
 
(in thousands)
Liabilities
 
 
 
 
 
 
 
Contingent obligation due selling unitholders of Cogent
$
13,763

 
Present value of expected payments
 
Discount rate
 
13
%
 
 
 
 
 
Forecast revenue
(a)

 

The following tables presents quantitative information about the significant unobservable inputs utilized by the Company in the fair value measure of Level 3 liabilities measured at fair value on a recurring basis, as of December 31, 2016:

 
Fair Value as of December 31, 2016
 
Valuation Technique(s)
 
Unobservable  Input(s)
 
Range (Weighted Average)
 
(in thousands)
Liabilities
 
 
 
 
 
 
 
Contingent obligation due selling unitholders of Cogent
$
15,095

 
Present value of expected payments
 
Discount rate
 
13
%
 
 
 
 
 
Forecast revenue
(a)

 

_____________________________________________
(a) The Company's estimate of contingent consideration as of December 31, 2017 and December 31, 2016 was principally based on the acquired business' (i) actual revenue generation from April 1, 2015 through March 31, 2017 and (ii) actual and projected revenue generation from April 1, 2017 through March 31, 2019.