XML 35 R25.htm IDEA: XBRL DOCUMENT v3.7.0.1
Assets and Liabilities Measured at Fair Value (Tables)
3 Months Ended
Mar. 31, 2017
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 March 31, 2017 are identified in the following table (in thousands):

 

 

 

 

Level 2

 

Total

 

Assets:

 

 

 

 

 

Commercial paper

 

$

110,659

 

$

110,659

 

Corporate debt securities

 

124,028

 

124,028

 

Money market funds

 

2,197

 

2,197

 

 

 

 

 

 

 

 

 

$

236,884

 

$

236,884

 

 

 

 

 

 

 

 

 

 

 

 

Level 2

 

Level 3

 

Total

 

Liabilities:

 

 

 

 

 

 

 

Contingent consideration payable

 

$

 

$

274,300

 

$

274,300

 

Derivative liability

 

101

 

 

101

 

Deferred compensation plan liability

 

1,847

 

 

1,847

 

 

 

 

 

 

 

 

 

 

 

$

1,948

 

$

274,300

 

$

276,248

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Assets:

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of changes in contingent consideration payable

 

The following table shows the change in the balance of contingent consideration payable for the three months ended March 31, 2017 and 2016, respectively (in thousands):

 

 

 

 

Three Months Ended March 31,

 

 

 

2017

 

2016

 

 

 

 

 

 

 

Balance, beginning of the period

 

$

269,722

 

$

274,077

 

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

 

4,578

 

3,152

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, end of the period

 

$

274,300

 

$

277,229

 

 

 

 

 

 

 

 

 

 

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

 

Contingent Consideration
Liability

 

Fair value as of
March 31, 2017

 

Valuation Technique

 

Unobservable Input

 

Range

 

 

 

Clinical and regulatory milestones

 

 

 

 

$

 

 

 

 

237.8 million

 

 

 

Probability weighted discounted cash flow

 

Discount rate

Probability of achievement of milestones

Projected year of payments

 

0.8%-1.3%

66.5% -100.0%


2017-2019

 

 

 

 

Revenue-based milestones

 

 

 

 

 

$

 

 

 

 

26.2 million

 

 

 

 

 

Monte Carlo

 

Revenue volatility

Probability of achievement of milestones

Discount rate

Projected year of payments

 

51%


66.5%


1.4%-2.7%

2019-2035

 

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

 

Contingent Consideration
Liability

 

Fair value as of
March 31, 2017

 

Valuation Technique

 

Unobservable Input

 

Range

 

 

 

Clinical and regulatory milestones

 

 

 

 

$

 

 

 

9.9 million

 

 

 

 

Probability weighted discounted cash flow

 

Discount rate

Probability of achievement of milestones

Projected year of payments

 

13.0%

32.0%-45.0%



2018-2022