XML 36 R23.htm IDEA: XBRL DOCUMENT v3.20.2
FAIR VALUE MEASUREMENTS
9 Months Ended
Sep. 30, 2020
Fair Value Disclosures [Abstract]  
FAIR VALUE MEASUREMENTS FAIR VALUE MEASUREMENTS
Other than the convertible notes and warrants, as well as the equity interest in Stash, the carrying amounts of the Company's financial instruments are equal to fair value at September 30, 2020. See Note 14—Debt for additional information on the convertible notes and warrants, and see Note 7—Equity Investment for additional information on the equity interest in Stash.
Contingent consideration payments related to acquisitions are measured at fair value each reporting period using Level 3 unobservable inputs. The changes in the fair value of the Company's Level 3 liabilities are as follows (in thousands):
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
2020
 
2019
 
2020
 
2019
Contingent consideration, beginning of period
$
28,517

 
$
50,219

 
$
33,464

 
$
38,837

Transfers into Level 3

 

 

 

Transfers out of Level 3

 

 

 

Total net losses (gains) included in earnings (realized and unrealized)
6,658

 
3,839

 
7,711

 
21,221

Purchases, sales and settlements:
 
 
 
 
 
 
 
Additions

 

 

 

Payments

 

 
(6,000
)
 
(6,000
)
Contingent consideration, end of period
$
35,175

 
$
54,058

 
$
35,175

 
$
54,058


The contingent consideration liability at September 30, 2020 is the estimated fair value of the earnout payments of the Ovation and QuoteWizard acquisitions.
In October 2020, the Company made an earnout payment of $4.4 million based on the achievement of certain defined operating metrics for Ovation. The Company will make earnout payments ranging from zero to $46.8 million based on the achievement of certain defined performance targets for QuoteWizard. See Note 8—Business Acquisitions for additional information on the contingent consideration for each of these respective acquisitions.
The significant unobservable inputs used to calculate the fair value of the contingent consideration are estimated future cash flows for the acquisitions and the discount rate. Actual results will differ from the projected results and could have a significant impact on the estimated fair value of the contingent considerations. Additionally, as the liability is stated at present value, the passage of time alone will increase the estimated fair value of the liability each reporting period. Any changes in fair value will be recorded in operating income in the consolidated statements of operations and comprehensive income.
The following table provides quantitative information about Level 3 fair value measurements.
 
Fair Value at
September 30, 2020
Valuation Technique
Unobservable Input
Range (Weighted Average)(a)
 
(in thousands)
 
 
 
Contingent consideration
$
35,175

Option pricing model
Operating results growth rate
24.4% - 25.7% (25.1%)

 
 
 
Discount rate
6.8
%
(a) Discount rates were weighted by the relative undiscounted value of expected earnout payments. Other unobservable inputs were weighted by the relative maximum potential earnout payments.