XML 54 R37.htm IDEA: XBRL DOCUMENT v3.6.0.2
Assets and Liabilities Measured at Fair Value (Tables)
12 Months Ended
Dec. 31, 2016
Summary of assets and liabilities subject to fair value measurements

        A summary of the fair value of the Company's recurring assets and liabilities aggregated by the level in the fair value hierarchy within which those measurements fall as of December 31, 2016 are identified in the following table (in thousands):

                                                                                                                                                                                    

 

 

Level 2

 

Total

 

Commercial paper

 

$

68,390 

 

$

68,390 

 

Corporate debt securities

 

 

74,535 

 

 

74,535 

 

Money market funds

 

 

1,829 

 

 

1,829 

 

​  

​  

​  

​  

 

 

$

144,754 

 

$

144,754 

 

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

Level 2

 

Level 3

 

Total

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

Contingent consideration payable

 

$

 

$

269,722 

 

$

269,722 

 

Derivative liability

 

 

265 

 

 

 

 

265 

 

Deferred compensation plan liability

 

 

1,479 

 

 

 

 

1,479 

 

​  

​  

​  

​  

​  

​  

 

 

$

1,744 

 

$

269,722 

 

$

271,466 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

        A summary of the fair value of the Company's assets and liabilities aggregated by the level in the fair value hierarchy within which those measurements fall as of December 31, 2015 are identified in the following table (in thousands):

                                                                                                                                                                                    

 

 

Level 2

 

Total

 

Commercial paper

 

 

25,724 

 

 

25,724 

 

Corporate debt securities

 

 

118,474 

 

 

118,474 

 

Certificate of deposit

 

 

350 

 

 

350 

 

Market exchanged mutual funds

 

 

658 

 

 

658 

 

​  

​  

​  

​  

 

 

$

145,206 

 

$

145,206 

 

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

Level 2

 

Level 3

 

Total

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

Contingent consideration payable

 

$

 

$

274,077 

 

$

274,077 

 

Deferred compensation plan liability

 

 

667 

 

 

 

 

667 

 

​  

​  

​  

​  

​  

​  

 

 

$

667 

 

$

274,077 

 

$

274,744 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

       

Schedule of changes in contingent consideration payable

        The following table shows the change in the balance of contingent consideration payable for the year ended December 31, 2016 and 2015, respectively (in thousands):

                                                                                                                                                                                    

 

 

Year ended December 31,

 

 

 

2016

 

2015

 

Balance, beginning of the period

 

$

274,077

 

$

10,700

 

Additions, from business acquisitions

 

 

 

 

259,000

 

Payment of contingent consideration in cash

 

 

(5,000

)

 

 

Payment of contingent consideration in stock

 

 

(6,115

)

 

 

Unrealized change in fair value change during the period, included in Statement of Operations

 

 

6,760

 

 

4,377

 

​  

​  

​  

​  

Balance, end of the period

 

$

269,722

 

$

274,077

 

​  

​  

​  

​  

​  

​  

​  

​  

 

Scioderm  
Schedule of significant unobservable inputs used in the valuation of the contingent consideration payable

                                                                                                                                                                                    

Contingent Consideration Liability

 

Fair value as of
December 31,
2016

 

Valuation Technique

 

Unobservable Input

 

Range

 

 

 

 

 

 

Discount rate

 

0.62% - 3.8%

Clinical and regulatory milestones

 

$237.2 million

 

Probability weighted discounted cash flow

 

Probability of achievement of milestones

 

66.5% - 100.0%

 

 

 

 

 

 

Projected year of payments

 

2017-2019

 

 

 

 

 

 

Revenue volatility

 

58%

 

 

 

 

 

 

Probability of achievement of milestones

 

66.5%

Revenue-based milestones

 

$22.8 million

 

Monte Carlo

 

Discount rate

 

1.47% - 2.55%

 

 

 

 

 

 

Projected year of payments

 

2019-2029

        

Callidus  
Schedule of significant unobservable inputs used in the valuation of the contingent consideration payable

                                                                                                                                                                                    

Contingent Consideration Liability

 

Fair value as of
December 31,
2016

 

Valuation Technique

 

Unobservable Input

 

Range

 

 

 

 

 

 

Discount rate

 

12.5%

Clinical and regulatory milestones

 

$9.3 million

 

Probability weighted discounted cash flow

 

Probability of achievement of milestones

 

30.4%-42.8%

 

 

 

 

 

 

Projected year of payments

 

2018-2022