XML 69 R20.htm IDEA: XBRL DOCUMENT v2.4.1.9
Collaboration Agreements (Tables)
3 Months Ended
Mar. 31, 2015
Fred Hutchinson Cancer Research Center [Member]  
Summary of Potential Success Payments, Payable in Cash or Publicly-Traded Equity

The following table summarizes the potential success payments, which are payable in cash or publicly-traded equity at the Company’s discretion:

 

Multiple of Equity Value at issuance

     5.0x         7.5x         10.0x         15.0x         20.0x         25.0x         30.0x         35.0x         40.0x   

Per share common stock price required for payment

   $ 20.00       $ 30.00       $ 40.00       $ 60.00       $ 80.00       $ 100.00       $ 120.00       $ 140.00       $ 160.00   

Success payment(s) (in millions)

   $ 10       $ 25       $ 40       $ 50       $ 50       $ 50       $ 50       $ 50       $ 50   
Assumptions Used to Calculate Estimated Fair Value of Success Payment Liability

The following variables were incorporated in the calculation of the estimated fair value of the success payment liability as of March 31, 2015:

 

Assumptions

   March 31, 2015      December 31,
2014
 

Fair value of common stock

   $ 60.66       $ 52.22   

Risk free interest rate

     1.63%-1.91%         1.94%-2.16%   

Expected volatility

     75%         75%   

Expected term (years)

     6.55-9.55         6.79-9.79   
Memorial Sloan Kettering Cancer Center [Member]  
Summary of Potential Success Payments, Payable in Cash or Publicly-Traded Equity

The following table summarizes the potential success payments, which are payable in cash or publicly-traded equity at the Company’s discretion:

 

Multiple of Equity Value at issuance

     10.0x         15.0x         30.0x   

Per share common stock price required for payment

   $ 40.00       $ 60.00       $ 120.00   

Success payment(s) (in millions)

   $ 10       $ 70       $ 70   
Assumptions Used to Calculate Estimated Fair Value of Success Payment Liability

 The following variables were incorporated in the calculation of the estimated fair value of the success payment liability as of March 31, 2015:

 

Assumptions

   March 31, 2015      December 31,
2014
 

Fair value of common stock

   $ 60.66       $ 52.22   

Risk free interest rate

     1.65%-1.91%         1.95%-2.16%   

Expected volatility

     75%         75%   

Expected term (years)

     6.64-9.65         6.89-9.89