XML 50 R23.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair value measurement (Tables)
3 Months Ended
Mar. 31, 2017
Fair value measurement  
Schedule of assets and liabilities measured at fair value on recurring basis

 

 

Quoted prices in
active markets
(Level 1)

 

Significant other
observable inputs
(Level 2)

 

Significant
unobservable inputs
(Level 3)

 

Total

 

Classification in consolidated balance sheets

 

 

 

in thousands

 

 

 

At December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

132,496

 

$

 

$

 

$

132,496

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

132,496

 

 

 

132,496

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments - debt

 

 

 

11

 

11

 

Accrued expenses and other current liabilities

 

Derivative financial instruments - related party

 

 

 

51

 

51

 

Other non-current liabilities

 

Contingent consideration

 

 

 

1,838

 

1,838

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

$

 

$

 

1,900

 

$

1,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At March 31, 2017

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

120,271

 

$

 

$

 

$

120,271

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

120,271

 

 

 

120,271

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments - debt

 

 

 

2

 

2

 

Accrued expenses and other current liabilities

 

Derivative financial instruments - related party

 

 

 

32

 

32

 

Other non-current liabilities

 

Contingent consideration

 

 

 

1,989

 

1,989

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

$

 

$

 

$

2,023

 

$

2,023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of changes in Level 3 items

 

 

 

Contingent
consideration

 

Derivative financial
instruments

 

Total

 

 

 

in thousands

 

Balance at December 31, 2015

 

$

2,926

 

$

837

 

$

3,763

 

(Gains) / losses recognized in profit or loss

 

60

 

(317

)

(257

)

Currency translation effects

 

127

 

30

 

157

 

 

 

 

 

 

 

 

 

Balance at March 31, 2016

 

$

3,113

 

$

550

 

$

3,663

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent
consideration

 

Derivative financial
instruments

 

Total

 

 

 

in thousands

 

Balance at December 31, 2016

 

$

1,838

 

$

62

 

$

1,900

 

(Gains) / losses recognized in profit or loss

 

124

 

(29

)

95

 

Currency translation effects

 

27

 

1

 

28

 

 

 

 

 

 

 

 

 

Balance at March 31, 2017

 

$

1,989

 

$

34

 

$

2,023

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of changes in fair value of unobservable inputs

 

 

 

March 31,

 

December 31,

 

 

 

2017

 

2016

 

 

 

in thousands

 

Change in fair value

 

 

 

 

 

Moving out of all milestones by 6 months

 

$

(226

)

$

(209

)

Increasing the POS for the first milestone by 20%

 

398

 

367

 

Decreasing the POS for the first milestone by 20%

 

(398

)

(367

)

Reducing the discount rate from 30% to 20%

 

636

 

638

 

Increasing the discount rate from 30% to 40%

 

(305

)

(309

)