XML 74 R27.htm IDEA: XBRL DOCUMENT v3.2.0.727
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2015
Fair Value Disclosures [Abstract]  
Fair Value, Measurement Inputs
The Company's assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability:

 
As of June 30, 2015
 
As of December 31, 2014
Assets and Liabilities
Quoted Prices In
Active Markets for Identical Assets
(Level 1)
 
Significant Other Observable Inputs
 (Level 2)
 
 
Significant
Unobservable
Inputs
 (Level 3)
 
Balance as of June 30, 2015
 
Quoted Prices In
Active Markets for Identical Assets
(Level 1)
 
Significant Other Observable Inputs
 (Level 2)
 
Significant
Unobservable
Inputs
 (Level 3)
 
Balance as of December 31, 2014
 
(in thousands)
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Money market
$
6,031

 
$

 
$

 
$
6,031

 
$
6,030

 
$

 
$

 
$
6,030

Total assets at fair value
$
6,031

 
$

 
$

 
$
6,031

 
$
6,030

 
$

 
$

 
$
6,030

Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent purchase price
$

 
$

 
$
207,160

 
$
207,160

 
$

 
$

 
$
351,134

 
$
351,134

Total liabilities at fair value
$

 
$

 
$
207,160

 
$
207,160

 
$

 
$

 
$
351,134

 
$
351,134

Fair Value Inputs, Quantitative Information
The following table provides quantitative information associated with the fair value measurement of the Company’s Level 3 inputs:

 
 
Fair Value as of
 
 
 
 
 
 
 
 
June 30, 2015
 
Valuation Technique
 
Unobservable Input
 
Range
(Weighted Average)
 
 
(in thousands)
 
 
 
 
 
 
Targanta:
 
 
 
 
 
 
 
 
Contingent purchase price
 
$
5,560

 
Probability-adjusted discounted cash flow
 
Probability of success
 
20%
 
 
 
 
 
 
Period in which milestone is expected to be achieved
 
2020
 
 
 
 
 
 
Discount rate
 
11%
Incline:
 
 
 
 
 
 
 
 
Contingent purchase price
 
$
69,800

 
Probability-adjusted discounted cash flow
 
Probabilities of success
 
64% -95% (79%)

 
 
 

 
Periods in which milestones are expected to be achieved
 
2015 - 2018

 
 
 
 
 
Discount Rate
 
18%

ProFibrix:
 
 
 
 
 

 
 
Contingent purchase price
 
$
3,700

 
Probability-adjusted discounted cash flow
 
Probabilities of success
 
5% - 15% (13%)

 
 
 
 
 
Periods in which milestones are expected to be achieved
 
2017

 
 
 
 
 
Discount rate
 
26% - 29%
Rempex:
 
 
 
 
 

 
 
Contingent purchase price: commercial milestone
 
$
66,300

 
Probability-adjusted discounted cash flow
 
Probabilities of success
 
11% - 95% (58%)

 
 
 
 
 
Periods in which milestones are expected to be achieved
 
2015 - 2020

 
 
 
 
 
Discount rate
 
1.9% - 5.6%
Contingent purchase price: sales milestone
 
$
10,100

 
Risk-adjusted revenue simulation
 
Probabilities of success
 
9% - 49% (22%)
 
 
 
 
 
 
Periods in which milestone is expected to be achieved
 
2016 - 2022
 
 
 
 
 
 
Discount rate
 
2.1% - 6.6%
 
 
 
 
 
 
 
 
 
Tenaxis:
 
 
 
 
 
 
 
 
Contingent purchase price
 
$
34,700

 
Probability-adjusted discounted cash flow
 
Probabilities of success
 
5% - 100% (87%)
 
 
 
 
 
 
Periods in which milestones are expected to be achieved
 
2015 - 2029
 
 
 
 
 
 
Discount rate
 
4.0% - 25%
Annovation:
 
 
 
 
 
 
 
 
Contingent purchase price
 
$
17,000

 
Probability-adjusted discounted cash flow
 
Probabilities of success
 
8% - 50% (45%)
 
 
 
 
 
 
Periods in which milestones are expected to be achieved
 
2016 - 2030
 
 
 
 
 
 
Discount rate
 
3.1% - 8.0%
 
 
Fair Value as of
 
 
 
 
 
 
 
 
December 31, 2014
 
Valuation Technique
 
Unobservable Input
 
Range
(Weighted Average)
 
 
(in thousands)
 
 
 
 
 
 
Targanta:
 
 
 
 
 
 
 
 
Contingent purchase price
 
$
6,334

 
Probability-adjusted discounted cash flow
 
Probability of success
 
20%
 
 
 
 
 
 
Period in which milestone is expected to be achieved
 
2019
 
 
 
 
 
 
Discount rate
 
11%
Incline:
 
 
 
 
 
 
 
 
Contingent purchase price
 
$
123,800

 
Probability-adjusted discounted cash flow
 
Probabilities of success
 
64% -100% (83%)

 
 
 

 
Periods in which milestones are expected to be achieved
 
2015 - 2018

 
 
 
 
 
Discount Rate
 
18%
ProFibrix:
 
 
 
 
 

 
 
Contingent purchase price
 
$
88,600

 
Probability-adjusted discounted cash flow
 
Probabilities of success
 
5% - 95% (92%)

 
 
 
 
 
Periods in which milestones are expected to be achieved
 
2015 - 2017

 
 
 
 
 
Discount rate
 
2.5% - 24.1%
Rempex:
 
 
 
 
 

 
 
Contingent purchase price: commercial milestone
 
$
80,800

 
Probability-adjusted discounted cash flow
 
Probabilities of success
 
11% - 95% (63%)

 
 
 
 
 
Periods in which milestones are expected to be achieved
 
2015 - 2019

 
 
 
 
 
Discount rate
 
1.5% - 3.7%
Contingent purchase price: sales milestone
 
$
10,900

 
Risk-adjusted revenue simulation
 
Probabilities of success
 
9% - 49% (17%)
 
 
 
 
 
 
Periods in which milestones are expected to be achieved
 
2016 - 2022
 
 
 
 
 
 
Discount rate
 
1.5% - 4.5%
Tenaxis:
 
 
 
 
 
 
 
 
Contingent purchase price
 
$
40,700

 
Probability-adjusted discounted cash flow
 
Probabilities of success
 
5% - 100% (84%)
 
 
 
 
 
 
Periods in which milestones are expected to be achieved
 
2015 - 2026
 
 
 
 
 
 
Discount rate
 
1% - 20%
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation
The changes in fair value of the Company's Level 3 contingent purchase price during the three and six months ended June 30, 2015 and 2014 were as follows:

 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2015
 
2014
 
2015
 
2014
 
 
(in thousands)
 
 
 
 
Balance at beginning of period
 
369,552

 
304,627

 
351,134

 
302,363

Fair value of contingent purchase price with respect to Tenaxis as of May 1, 2014
 

 
38,800

 

 
38,800

Fair value of contingent purchase price with respect to Annovation as of February 2, 2015
 

 

 
18,000

 

Settlements
 
(174,550
)
 

 
(175,650
)
 

Fair value adjustment to contingent purchase prices included in net loss.
 
12,158

 
17,353

 
13,676

 
19,617

Balance at end of period
 
$
207,160

 
$
360,780

 
$
207,160

 
$
360,780