XML 38 R25.htm IDEA: XBRL DOCUMENT v3.5.0.2
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2016
Fair Value Disclosures [Abstract]  
Assets and Liabilities Measured at Fair Value on Recurring Basis
Except for the Company’s Level 2 liabilities which are discussed in Note 10, “Convertible Senior Notes,” the following table sets forth the Company’s assets and liabilities that are measured at fair value on a recurring basis at June 30, 2016 and December 31, 2015, by level, within the fair value hierarchy:

 
As of June 30, 2016
 
As of December 31, 2015
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, 2016
 
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, 2015
 
(in thousands)
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Money market
$
56,058

 
$

 
$

 
$
56,058

 
$
6,030

 
$

 
$

 
$
6,030

Total assets at fair value
$
56,058

 
$

 
$

 
$
56,058

 
$
6,030

 
$

 
$

 
$
6,030

Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent purchase price
$

 
$

 
$
118,571

 
$
118,571

 
$

 
$

 
$
123,757

 
$
123,757

Total liabilities at fair value
$

 
$

 
$
118,571

 
$
118,571

 
$

 
$

 
$
123,757

 
$
123,757

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

 
 
Fair Value as of
June 30, 2016
 
Valuation Technique
 
Unobservable Input
 
Range
(Weighted Average)
 
 
(in thousands)
 
 
 
 
 
 
Targanta:
 
 
 
 
 
 
 
 
Contingent purchase price
 
$
6,171

 
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
 
$
27,000

 
Probability-adjusted discounted cash flow
 
Probabilities of successes
 
64% - 72% (67%)
 
 
 
 
 
 
Period in which milestones are expected to be achieved
 
2018 - 2019
 
 
 
 
 
 
Discount rate
 
18%
Rempex:
 
 
 
 
 
 
 
 
Contingent purchase price: commercial milestones
 
$
57,400

 
Probability-adjusted discounted cash flow
 
Probabilities of successes
 
11% - 95% (51%)
 
 
 
 
 
 
Period in which milestones are expected to be achieved
 
2016 - 2021
 
 
 
 
 
 
Discount rate
 
3.0% - 5.7%
Contingent purchase price: sales milestones
 
$
11,000

 
Risk-adjusted revenue simulation
 
Probabilities of successes
 
11% - 63% (25%)
 
 
 
 
 
 
Period in which milestones are expected to be achieved
 
2018 - 2022
 
 
 
 
 
 
Discount rate
 
4.5% - 5.9%
 
 
 
 
 
 
 
 
 
Annovation:
 
 
 
 
 
 
 
 
Contingent purchase price
 
$
17,000

 
Probability-adjusted discounted cash flow
 
Probabilities of successes
 
9% - 50% (30%)
 
 
 
 
 
 
Period in which milestones are expected to be achieved
 
2017 - 2030
 
 
 
 
 
 
Discount rate
 
3.3% - 7.3%
 
 
Fair Value as of
December 31, 2015
 
Valuation Technique
 
Unobservable Input
 
Range
(Weighted Average)
 
 
(in thousands)
 
 
 
 
 
 
Targanta:
 
 
 
 
 
 
 
 
Contingent purchase price
 
$
5,857

 
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
 
$
28,600

 
Probability-adjusted discounted cash flow
 
Probabilities of successes
 
64% - 72% (67%)
 
 
 
 
 
 
Period in which milestones are expected to be achieved
 
2017 - 2018
 
 
 
 
 
 
Discount rate
 
18%
Rempex:
 
 
 
 
 
 
 
 
Contingent purchase price: commercial milestones
 
$
63,000

 
Probability-adjusted discounted cash flow
 
Probabilities of successes
 
11% - 95% (56%)
 
 
 
 
 
 
Period in which milestones are expected to be achieved
 
2016 - 2020
 
 
 
 
 
 
Discount rate
 
3.6% - 6.0%
Contingent purchase price: sales milestones
 
$
10,300

 
Risk-adjusted revenue simulation
 
Probabilities of successes
 
11% - 63% (30%)
 
 
 
 
 
 
Period in which milestones are expected to be achieved
 
2018 - 2022
 
 
 
 
 
 
Discount rate
 
5.5% - 6.7%
 
 
 
 
 
 
 
 
 
Annovation:
 
 
 
 
 
 
 
 
Contingent purchase price
 
$
16,000

 
Probability-adjusted discounted cash flow
 
Probabilities of successes
 
8% - 50% (31%)
 
 
 
 
 
 
Period in which milestones are expected to be achieved
 
2016 - 2030
 
 
 
 
 
 
Discount rate
 
4.1% - 8.2%
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, 2016 and 2015 were as follows:

 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2016
 
2015
 
2016
 
2015
 
(in thousands)
Balance at beginning of period
$
119,612

 
$
369,552

 
$
123,757

 
$
351,134

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

 

 

 
18,000

Settlements
(4,474
)
 
(174,550
)
 
(7,247
)
 
(175,650
)
Fair value adjustment to contingent purchase prices included in net income (loss)
3,433

 
12,158

 
2,061

 
13,676

Balance at end of period
$
118,571

 
$
207,160

 
$
118,571

 
$
207,160