XML 68 R43.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investments, Carried at Cost (Tables)
12 Months Ended
Dec. 31, 2018
Investment [Line Items]  
Investments, Carried at Cost
The following table sets forth the Company’s investments, carried at cost:
 
 
 
December 31,

2018
 
 
December 31,

2017
 
AdvisorEngine
Preferred stock
 
$
25,000
 
 
$
25,000
 
AdvisorEngine
Option
 
 
 
 
 
3,278
 
Thesys.
 
 
3,080
 
 
 
6,909
 
Total
 
$
28,080
 
 
$
35,187
 
Summary of Ranges and Weighted Averages of Significant Unobservable Inputs Used to Determine Enterprise Value
The table below presents the ranges and weighted averages of significant unobservable inputs used in these approaches to determine the enterprise value of Thesys at December 31, 2018 and June 20, 2017:
 
 
  
Range (Weighted Average)
 
 
  
December 31,

2018
 
  
June 20,

2017
 
Market Approach
(1)
  
 
 
  
 
 
Revenue multiple
  
 
n/a
 
  
 
0.9x
 
Income Approach
(1)
  
 
 
  
 
 
Weighted average cost of capital (“WACC”)
  
 
3.8% 
15.5% (14.1%)
 
  
 
11.5% 
14.5% (12.6%)
 
 
 
(1)
The approach and inputs selected varied, based upon the Thesys business line being valued.
Advisor Engine [Member]  
Investment [Line Items]  
Summary of Ranges and Weighted Averages of Significant Unobservable Inputs Used to Determine Enterprise Value
The table below presents the ranges and weighted averages of significant unobservable inputs used in the quantitative assessments at December 
31
,
2018
and December 
29
,
2017
:
 
 
 
Range (Weighted Average)
 
 
 
December 31,

2018
 
 
December 29,

2017
 
Market Approach
 
 
 
 
 
 
 
 
Revenue multiple
 
 
4.7x – 5.4x (5.0x)
 
 
 
n/a
 
Income Approach
 
 
 
 
 
 
 
 
Weighted average cost of capital (“WACC”)
 
 
26.0%
 
 
27.0%