Quarterly report pursuant to Section 13 or 15(d)

Fair Value of Financial Instruments (Tables)

v3.20.1
Fair Value of Financial Instruments (Tables)
3 Months Ended
Mar. 31, 2020
Fair Value Disclosures [Abstract]  
Summary of Changes in Fair Value of Company's Earn-Out Liability
The following table presents a summary of changes in fair value of the Company's Level 3 earn-out liabilities measured on a recurring basis for the three months ended March 31, 2020:
(in thousands)
MUSA-Stainless
 
MUSA-Galvanized
 
American Stainless
 
Total
Balance at December 31, 2019
$
2,403

 
$
1,782

 
$
4,969

 
$
9,154

Earn-out payments during the period
(476
)
 
(167
)
 
(512
)
 
(1,155
)
Changes in fair value during the period
27

 
70

 
(93
)
 
4

Balance at March 31, 2020
$
1,954

 
$
1,685

 
$
4,364

 
$
8,003

Summary of Level 3 Assets and the Valuation Techniques Used to Measure Fair Value
The following table summarizes the significant unobservable inputs in the fair value measurement of our contingent consideration (earn-out) liabilities as of March 31, 2020:
Instrument
Fair Value
March 31, 2020
Principal Valuation Technique
Significant Unobservable Inputs
Range
Weighted
Average
Contingent consideration (earn-out) liabilities
$8,003
Probability Weighted Expected Return
Discount rate
-
5%
Timing of estimated payouts
2020 - 2022
-
Future revenue projection
$1.6M - 18.1M
$9.0M