XML 66 R56.htm IDEA: XBRL DOCUMENT v3.5.0.2
Fair Value Measurements (Details) - Recurring - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2016
Dec. 31, 2015
Financial instruments measured at fair value on a recurring basis    
Warrant consideration [1] $ 4,680 $ 6,000
Total 196,503 178,320
Tax amortization benefit contingency    
Financial instruments measured at fair value on a recurring basis    
Contingent consideration [2] 163,498 149,620
Deferred acquisition payment    
Financial instruments measured at fair value on a recurring basis    
Contingent consideration [3] 28,325 22,700
Significant other observable inputs (Level 2)    
Financial instruments measured at fair value on a recurring basis    
Warrant consideration [1] 4,680 6,000
Total 4,680 6,000
Significant unobservable inputs (Level 3)    
Financial instruments measured at fair value on a recurring basis    
Total 191,823 172,320
Significant unobservable inputs (Level 3) | Tax amortization benefit contingency    
Financial instruments measured at fair value on a recurring basis    
Contingent consideration [2] $ 163,498 149,620
Tax effect rate 37.00%  
Significant unobservable inputs (Level 3) | Deferred acquisition payment    
Financial instruments measured at fair value on a recurring basis    
Contingent consideration [3] $ 28,325 $ 22,700
[1] This liability relates to warrants to purchase the Company's common stock and future obligations to deliver additional such warrants in relation to the Business Combination. The inputs used in the fair value measurement were directly observable quoted prices for identical assets in an inactive market.
[2] The fair value of the tax amortization benefit contingency is measured using an income approach based on the Company's best estimate of the undiscounted cash payments to be made, tax effected at 37% and discounted to present value utilizing an appropriate market discount rate. The valuation technique used did not change during the nine months ended September 30, 2016.
[3] The fair value of the deferred acquisition payment is measured using a Black-Scholes option pricing model and based on the Company's best estimate of the Company's average Business EBITDA, as defined in the Purchase Agreement, over the two year period from January 1, 2016 to December 31, 2017. The valuation technique used did not change during the nine months ended September 30, 2016.