XML 48 R34.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Dec. 31, 2019
FAIR VALUE MEASUREMENTS  
Schedule of implied fair value of the Company’s First Lien Term Loan (as defined below)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

December 31, 2019

 

    

Stated

    

Fair

    

Stated

    

Fair

 

 

Value

 

Value

 

Value

 

Value

First Lien Term Loan

 

$

798,985

 

$

773,018

 

$

1,139,188

 

$

1,146,307

 

Schedule of changes in the fair value of estimated contingent consideration for business acquisitions

 

 

 

 

 

 

 

 

    

2018

    

2019

Balance at January 1,

 

$

76,677

    

$

98,905

Additions to estimated contingent consideration

 

 

42,086

 

 

82,781

Payments of contingent consideration

 

 

(26,237)

 

 

(36,862)

Non-cash changes in fair value of estimated contingent consideration

 

 

6,638

 

 

38,797

Other

 

 

(259)

 

 

(53)

Balance at December 31,

 

$

98,905

 

$

183,568

 

Schedule of inputs used in the fair value measurement of estimated contingent consideration

 

 

 

 

 

 

 

 

 

 

 

Quantitative Information About Level 3

 

 

 

Fair Value Measurements

 

Fair Value at

    

Valuation

    

Unobservable

    

 

 

December 31, 2018

 

Techniques

 

Inputs

 

Ranges

 

$

98,905

 

Monte Carlo Simulation Model

 

Forecasted growth rates

 

(16.2)% - 18.7

%

 

 

 

 

 

Discount rates

 

12% - 18

%

 

 

 

 

 

 

 

 

 

 

 

 

Quantitative Information About Level 3

 

 

 

Fair Value Measurements

 

Fair Value at

    

Valuation

    

Unobservable

    

 

 

December 31, 2019

 

Techniques

 

Inputs

 

Ranges

 

$

183,568

 

Monte Carlo Simulation Model

 

Forecasted growth rates

 

(10.7)% - 51.1

%

 

 

 

 

 

Discount rates

 

11% - 17

%