XML 71 R26.htm IDEA: XBRL DOCUMENT v3.2.0.727
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2015
Fair Value Disclosures [Abstract]  
Fair Value Hierarchy of Assets and Liabilities Measured at Fair Value on Recurring Basis
The following table presents the placement in the fair value hierarchy of the Company’s assets and liabilities measured at fair value on a recurring basis:
 
 
 
June 30, 2015
 
 
 
Level 1
 
Level 2
 
Level 3
 
Total
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent consideration
 
$
-
 
$
-
 
$
747,000
 
$
747,000
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commodity swap contracts
 
$
-
 
$
320,190
 
$
-
 
$
320,190
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2014
 
 
 
Level 1
 
Level 2
 
Level 3
 
Total
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent consideration
 
$
-
 
$
-
 
$
747,000
 
$
747,000
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commodity swap contracts
 
$
-
 
$
3,023,271
 
$
-
 
$
3,023,271
 
Reconciliation of Beginning and Ending Balances of Contingent Consideration Liability Categorized Under Level 3 of Fair Value
The following table reconciles the beginning and ending balances of the contingent consideration liability categorized under level 3 of the fair value hierarchy.
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
 
 
Contingent
 
 
 
Consideration Liability
 
 
 
 
 
Opening balance December 31, 2014
 
$
747,000
 
 
 
 
 
 
Transfers into level 3
 
 
-
 
Transfers out of level 3
 
 
-
 
Total (gains) losses for period:
 
 
 
 
Included in net income
 
 
-
 
Included in other comprehensive income
 
 
-
 
Purchases
 
 
-
 
Sales
 
 
-
 
Settlements
 
 
-
 
Issuances
 
 
-
 
 
 
 
 
 
Closing balance June 30, 2015
 
$
747,000
 
Quantitative Information about Level 3 Fair Value Measures
The following table summarizes quantitative information used in determining the fair value of the Company’s liabilities categorized in level 3 of the fair value hierarchy.
 
Quantitative Information about Level 3 Fair Value Measures
 
 
 
Fair Value at
 
Valuation
 
 
 
 
 
 
 
 
June 30, 2015
 
Techniques
 
Unobservable Input
 
 
Range
 
 
 
 
 
 
 
 
 
 
 
 
Contingent Consideration
 
$
747,000
 
Monte Carlo analysis
 
Forecasted annual EBITDA
 
 
$0.5 - $0.7 million
 
 
 
 
 
 
 
 
Weighted avg cost of capital
 
 
14.0% - 14.0%
 
 
 
 
 
 
 
 
U.S. Treasury yields
 
 
0.2% - 0.8%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Discounted cash flow
 
U.S. Treasury yields
 
 
0.2% - 0.8%
 
 
 
 
 
 
 
 
Credit spread
 
 
2.2% - 2.8%