XML 72 R29.htm IDEA: XBRL DOCUMENT v3.20.1
Contingent consideration (Tables)
3 Months Ended
Mar. 31, 2020
Fair Value Disclosures [Abstract]  
Reconciliation of Liabilities Measured at Fair Value Using Significant Unobservable Inputs (Level 3)
The following table is a reconciliation of the beginning and ending balance of contingent considerations and is based on level 3 significant unobservable inputs.
 
 
Balance at December 31, 2019
$
29.2

Change in fair value
0.6

Settlements
(0.7
)
Balance at March 31, 2020
$
29.1


Fair Value Measurement Inputs and Valuation Techniques
The recurring Level 3 fair value measurements the Company's contingent consideration liability include the following significant unobservable inputs:
Contingent Consideration Liability
Fair Value as of March 31, 2020
Valuation Technique
Unobservable Input
Range
Weighted Average
Revenue milestone and royalty based
$29.1 million
Discounted cash flow
Discount rate
2.5% - 8.6%
4.3%
Probability of payment
10.0% - 40.0%
20.9%
Projected year of payment
2020 - 2028
2022