XML 35 R25.htm IDEA: XBRL DOCUMENT v3.7.0.1
Assets and Liabilities Measured at Fair Value (Tables)
6 Months Ended
Jun. 30, 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 June 30, 2017 are identified in the following table (in thousands):

 

 

Level 2

 

Total

 

Assets:

 

 

 

 

 

Commercial paper

 

$

80,789

 

$

80,789

 

Corporate debt securities

 

108,649

 

108,649

 

Money market funds

 

2,320

 

2,320

 

 

 

 

 

 

 

 

 

$

191,758

 

$

191,758

 

 

 

 

 

 

 

 

 

 

 

Level 2

 

Level 3

 

Total

 

Liabilities:

 

 

 

 

 

 

 

Contingent consideration payable

 

$

 

$

265,350

 

$

265,350

 

Derivative liability

 

 

 

 

Deferred compensation plan liability

 

1,994

 

 

1,994

 

 

 

 

 

 

 

 

 

 

 

$

1,994

 

$

265,350

 

$

267,344

 

 

 

 

 

 

 

 

 

 

 

 

 

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 and six months ended June 30, 2017 and 2016, respectively (in thousands):

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of the period

 

$

274,300

 

$

277,229

 

269,722

 

274,077

 

Payment of contingent consideration in cash

 

(10,000

)

(5,000

)

(10,000

)

(5,000

)

Payment of contingent consideration in stock

 

 

(6,115

)

 

(6,115

)

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

 

1,050

 

10,186

 

5,628

 

13,338

 

 

 

 

 

 

 

 

 

 

 

Balance, end of the period

 

$

265,350

 

$

276,300

 

265,350

 

$

276,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

Contingent Consideration
Liability

 

Fair value as of
June 30, 2017

 

Valuation Technique

 

Unobservable Input

 

Range

Clinical and regulatory milestones

 

$228.1 million

 

Probability weighted discounted cash flow

 

Discount rate

 

1.0%-1.3%

 

 

 

 

 

Probability of achievement of milestones

 

66.5% -70.0%

 

 

 

 

 

Projected year of payments

 

2017-2019

 

 

 

 

 

 

 

 

 

Revenue-based milestones

 

$26.6 million

 

Monte Carlo

 

Revenue volatility

 

51%

 

 

 

 

 

Probability of achievement of milestones

 

66.5%

 

 

 

 

 

Discount rate

 

1.5%-2.4%

 

 

 

 

 

Projected year of payments

 

2019-2035

 

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

Contingent Consideration
Liability

 

Fair value as of
June 30, 2017

 

Valuation Technique

 

Unobservable Input

 

Range

Clinical and regulatory milestones

 

$10.3 million

 

Probability weighted discounted cash flow

 

Discount rate

 

12.5%

 

 

 

 

 

Probability of achievement of milestones

 

32.0%-45.0%

 

 

 

 

 

Projected year of payments

 

2018-2022