XML 26 R16.htm IDEA: XBRL DOCUMENT v3.20.2
Fair Value Measurements
9 Months Ended
Sep. 30, 2020
Fair Value Measurements [Abstract]  
Fair Value Measurements

10. Fair Value Measurements



The following tables summarize the fair value of our assets and liabilities measured at fair value on a recurring basis as of September 30, 2020 and December 31, 2019 (in thousands):









 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

Fair Value Measurements



 

Total Fair Value

 

Quoted
Prices
in Active
Markets
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

September 30, 2020:

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Secured contingent payment obligation

 

$

28,788 

 

$

 -

 

$

 -

 

$

28,788 

Unsecured contingent payment obligations

 

 

3,773 

 

 

 -

 

 

 -

 

 

3,773 



 

 

 

 

 

 

 

 

 

 

 

 

 





 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

Fair Value Measurements



 

Total Fair Value

 

Quoted
Prices
in Active
Markets
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

December 31, 2019:

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Secured contingent payment obligation

 

$

26,651 

 

$

 -

 

$

 -

 

$

26,651 



 

 

 

 

 

 

 

 

 

 

 

 



The fair values of our secured and unsecured contingent payment obligations were estimated using a probability-weighted income approach based on various cash flow scenarios as to the outcome of patent-related actions both in terms of timing and amount, discounted to present value using a risk-adjusted rate.  We used a risk-adjusted discount rate of 14.15% at September 30, 2020, based on a risk-free rate of 0.15% as adjusted by 8% for credit risk and 6% for litigation inherent risk. 



The following table provides quantitative information about the significant unobservable inputs used in the measurement of fair value for both the secured and unsecured contingent payment obligations at September 30, 2020, including the lowest and highest undiscounted payout scenarios as well as a weighted average payout scenario based on relative undiscounted fair value of each cash flow scenario. 





 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Secured Contingent Payment Obligation

 

Unsecured Contingent Payment Obligations

Unobservable Inputs

 

Low

 

Weighted Average

 

High

 

Low

 

Weighted Average

 

High



 

 

 

 

 

 

 

 

 

 

 

 

Estimated undiscounted cash outflows (in millions)

 

$0.0 

 

$39.3 

 

$58.5 

 

$0.0 

 

$5.1 

 

$8.0 

Duration (in years)

 

1.0 

 

2.4 

 

3.0 

 

1.0 

 

2.4 

 

3.0 

Estimated probabilities

 

0% 

 

13% 

 

30% 

 

2% 

 

22% 

 

38% 



 

 

 

 

 

 

 

 

 

 

 

 



We evaluate the estimates and assumptions used in determining the fair value of our contingent payment obligations each reporting period and make any adjustments prospectively based on those evaluations.   Changes in any of these Level 3 inputs could result in a significantly higher or lower fair value measurement.