XML 35 R25.htm IDEA: XBRL DOCUMENT v3.8.0.1
Assets and Liabilities Measured at Fair Value (Tables)
9 Months Ended
Sep. 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 September 30, 2017 are identified in the following table (in thousands):

 

 

 

Level 2

 

Total

 

Assets:

 

 

 

 

 

Commercial paper

 

$

123,881

 

$

123,881

 

Asset-backed securities

 

30,326

 

30,326

 

Corporate debt securities

 

207,890

 

207,890

 

Money market funds

 

2,464

 

2,464

 

 

 

 

 

 

 

 

 

$

364,561

 

$

364,561

 

 

 

 

 

 

 

 

 

 

 

 

Level 2

 

Level 3

 

Total

 

Liabilities:

 

 

 

 

 

 

 

Contingent consideration payable

 

$

 

$

21,100

 

$

21,100

 

Derivative liability

 

 

 

 

Deferred compensation plan liability

 

2,134

 

 

2,134

 

 

 

 

 

 

 

 

 

 

 

$

2,134

 

$

21,100

 

$

23,234

 

 

 

 

 

 

 

 

 

 

 

 

 

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 nine months ended September 30, 2017 and 2016, respectively (in thousands):

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of the period

 

$

265,350

 

$

276,300

 

269,722

 

274,077

 

Payment of contingent consideration in cash

 

 

 

(10,000

)

(5,000

)

Payment of contingent consideration in stock

 

 

 

 

(6,115

)

Changes in fair value during the period, included in Statement of Operations

 

(244,250

)

(4,110

)

(238,622

)

9,228

 

 

 

 

 

 

 

 

 

 

 

Balance, end of the period

 

$

21,100

 

$

272,190

 

21,100

 

$

272,190

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Contingent Consideration
Liability

 

Fair value as of
September 30,
2017

 

Valuation Technique

 

Unobservable Input

 

Range

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discount rate

 

12.5%

 

 

 

 

 

 

 

 

 

 

Clinical and regulatory milestones

 

$

20.7 million

 

Probability weighted discounted cash flow

 

Probability of achievement of milestones

 

58.0%-100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Projected year of payments

 

2018-2022