XML 76 R62.htm IDEA: XBRL DOCUMENT v3.20.4
Fair value of financial instruments and investments - Fair Value Liabilities Measured (Details)
$ in Thousands
Dec. 31, 2020
USD ($)
Dec. 31, 2019
USD ($)
$ / shares
Dec. 31, 2018
USD ($)
SARs      
Fair Value Valuation Inputs      
Fair value $ 0    
SARs | Valuation Technique, Option Pricing Model | Measurement Input, Option Volatility      
Fair Value Valuation Inputs      
SARs measurement input   0.2893  
SARs | Valuation Technique, Option Pricing Model | Measurement Input, Risk Free Interest Rate      
Fair Value Valuation Inputs      
SARs measurement input   0.0019  
SARs | Valuation Technique, Option Pricing Model | Measurement Input, Strike Price | Minimum      
Fair Value Valuation Inputs      
SARs measurement input | $ / shares   6.76  
SARs | Valuation Technique, Option Pricing Model | Measurement Input, Strike Price | Maximum      
Fair Value Valuation Inputs      
SARs measurement input | $ / shares   30.86  
SARs | Valuation Technique, Option Pricing Model | Measurement Input, Share Price      
Fair Value Valuation Inputs      
SARs measurement input | $ / shares   48.03  
SARs | Valuation Technique, Option Pricing Model | Measurement Input, Expected Term      
Fair Value Valuation Inputs      
SARs measurement input | $ / shares   0.01  
Level 3      
Fair Value Valuation Inputs      
Fair value 101,200    
Level 3 | SARs      
Fair Value Valuation Inputs      
Fair value $ 0 $ 3,186 $ 3,814
Development and Regulatory Milestone | Level 3 | Contingent Consideration Payable | Valuation Technique, Discounted Cash Flow | Probability of Success | Weighted Average      
Fair Value Valuation Inputs      
Rights Exchange Settlement measurement 0.42    
Development and Regulatory Milestone | Level 3 | Contingent Consideration Payable | Valuation Technique, Discounted Cash Flow | Measurement Input, Discount Rate | Weighted Average      
Fair Value Valuation Inputs      
Rights Exchange Settlement measurement 0.034    
Net Sales Milestones and Royalties | Level 3 | Contingent Consideration Payable | Valuation Technique, Option Pricing Model | Probability of Success | Weighted Average      
Fair Value Valuation Inputs      
Rights Exchange Settlement measurement 0.48    
Net Sales Milestones and Royalties | Level 3 | Contingent Consideration Payable | Valuation Technique, Option Pricing Model | Measurement Input, Discount Rate | Weighted Average      
Fair Value Valuation Inputs      
Rights Exchange Settlement measurement 0.115    
Agilis | Development and Regulatory Milestone | Contingent Consideration Payable | Valuation Technique, Discounted Cash Flow | Development and Regulatory Milestone | Minimum      
Fair Value Valuation Inputs      
Potential milestones $ 0 0  
Agilis | Development and Regulatory Milestone | Contingent Consideration Payable | Valuation Technique, Discounted Cash Flow | Development and Regulatory Milestone | Maximum      
Fair Value Valuation Inputs      
Potential milestones $ 381,000 $ 555,000  
Agilis | Development and Regulatory Milestone | Contingent Consideration Payable | Valuation Technique, Discounted Cash Flow | Probability of Success | Minimum      
Fair Value Valuation Inputs      
Rights Exchange Settlement measurement 0.25 0.25  
Agilis | Development and Regulatory Milestone | Contingent Consideration Payable | Valuation Technique, Discounted Cash Flow | Probability of Success | Maximum      
Fair Value Valuation Inputs      
Rights Exchange Settlement measurement 0.94 0.94  
Agilis | Development and Regulatory Milestone | Contingent Consideration Payable | Valuation Technique, Discounted Cash Flow | Measurement Input, Discount Rate | Minimum      
Fair Value Valuation Inputs      
Rights Exchange Settlement measurement 0.022 0.022  
Agilis | Development and Regulatory Milestone | Contingent Consideration Payable | Valuation Technique, Discounted Cash Flow | Measurement Input, Discount Rate | Maximum      
Fair Value Valuation Inputs      
Rights Exchange Settlement measurement 0.045 0.047  
Agilis | Development and Regulatory Milestone | Level 3 | Contingent Consideration Payable      
Fair Value Valuation Inputs      
Fair value $ 139,200 $ 290,500 257,040
Agilis | Net Sales Milestones and Royalties | Contingent Consideration Payable | Valuation Technique, Option Pricing Model | Sales Milestones | Minimum      
Fair Value Valuation Inputs      
Potential milestones 0 0  
Agilis | Net Sales Milestones and Royalties | Contingent Consideration Payable | Valuation Technique, Option Pricing Model | Sales Milestones | Maximum      
Fair Value Valuation Inputs      
Potential milestones $ 150,000 $ 150,000  
Agilis | Net Sales Milestones and Royalties | Contingent Consideration Payable | Valuation Technique, Option Pricing Model | Probability of Success | Minimum      
Fair Value Valuation Inputs      
Rights Exchange Settlement measurement 0.25 0.25  
Agilis | Net Sales Milestones and Royalties | Contingent Consideration Payable | Valuation Technique, Option Pricing Model | Probability of Success | Maximum      
Fair Value Valuation Inputs      
Rights Exchange Settlement measurement 0.94 0.89  
Agilis | Net Sales Milestones and Royalties | Contingent Consideration Payable | Valuation Technique, Option Pricing Model | Percentage of Sales for Royalties | Minimum      
Fair Value Valuation Inputs      
Rights Exchange Settlement measurement 0.02 0.02  
Agilis | Net Sales Milestones and Royalties | Contingent Consideration Payable | Valuation Technique, Option Pricing Model | Percentage of Sales for Royalties | Maximum      
Fair Value Valuation Inputs      
Rights Exchange Settlement measurement 0.06 0.06  
Agilis | Net Sales Milestones and Royalties | Contingent Consideration Payable | Valuation Technique, Option Pricing Model | Measurement Input, Discount Rate      
Fair Value Valuation Inputs      
Rights Exchange Settlement measurement 0.115 0.145  
Agilis | Net Sales Milestones and Royalties | Level 3 | Contingent Consideration Payable      
Fair Value Valuation Inputs      
Fair value $ 101,200 $ 65,800 $ 53,200