XML 52 R45.htm IDEA: XBRL DOCUMENT v3.3.1.900
FAIR VALUE OF FINANCIAL INSTRUMENTS (Details) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Dec. 31, 2014
ASSETS      
Marketable securities $ 60,884   $ 53,074
Operational Gain (losses) recognized in earnings 37,254 $ 30,246  
Financial Gain (losses) recognized in earnings 659 (1,235)  
Total (40,239) (31,481)  
Liabilities      
Acquisition liability contingent consideration 147,982   114,750
Operational Gain (losses) recognized in earnings (37,254) (30,246)  
Financial Gain (losses) recognized in earnings 659 (1,235)  
Total (40,239) (31,481)  
Fair Value, Inputs, Level 3 [Member]      
Liabilities      
Acquisition liability contingent consideration 147,982    
Cash and Cash Equivalents [Member]      
ASSETS      
Cash and cash equivalent 55,236   39,760
Operational Gain (losses) recognized in earnings 0 0  
Financial Gain (losses) recognized in earnings 0 0  
Total 0 0  
Liabilities      
Operational Gain (losses) recognized in earnings 0 0  
Financial Gain (losses) recognized in earnings 0 0  
Total 0 0  
Cash and Cash Equivalents [Member] | Fair Value, Inputs, Level 1 [Member]      
ASSETS      
Cash and cash equivalent 55,236    
Cash and Cash Equivalents [Member] | Fair Value, Inputs, Level 2 [Member]      
ASSETS      
Cash and cash equivalent 0    
Cash and Cash Equivalents [Member] | Fair Value, Inputs, Level 3 [Member]      
ASSETS      
Cash and cash equivalent 0    
Marketable Securities [Member]      
ASSETS      
Marketable securities 60,884   53,074
Operational Gain (losses) recognized in earnings 0 0  
Financial Gain (losses) recognized in earnings 659 0  
Total 659 0  
Liabilities      
Operational Gain (losses) recognized in earnings 0 0  
Financial Gain (losses) recognized in earnings 659 0  
Total 659 0  
Marketable Securities [Member] | Fair Value, Inputs, Level 1 [Member]      
ASSETS      
Marketable securities 60,884    
Marketable Securities [Member] | Fair Value, Inputs, Level 2 [Member]      
ASSETS      
Marketable securities 0    
Marketable Securities [Member] | Fair Value, Inputs, Level 3 [Member]      
ASSETS      
Marketable securities 0    
Acquisition Liability Contingent Consideration [Member]      
ASSETS      
Operational Gain (losses) recognized in earnings [1] 25,083 8,862  
Financial Gain (losses) recognized in earnings [1] 0    
Total [1] (25,083) (8,862)  
Liabilities      
Acquisition liability contingent consideration [1] 89,077   70,112
Operational Gain (losses) recognized in earnings [1] (25,083) (8,862)  
Financial Gain (losses) recognized in earnings [1] 0    
Total [1] (25,083) (8,862)  
Acquisition Liability Contingent Consideration [Member] | Fair Value, Inputs, Level 1 [Member]      
Liabilities      
Acquisition liability contingent consideration [1] 0    
Acquisition Liability Contingent Consideration [Member] | Fair Value, Inputs, Level 2 [Member]      
Liabilities      
Acquisition liability contingent consideration [1] 0    
Acquisition Liability Contingent Consideration [Member] | Fair Value, Inputs, Level 3 [Member]      
Liabilities      
Acquisition liability contingent consideration [1] 89,077    
Acquisition Liability Note [Member]      
ASSETS      
Operational Gain (losses) recognized in earnings [2]   3,013  
Total [2] 0 (3,013)  
Liabilities      
Acquisition liability contingent consideration [2] 0   0
Operational Gain (losses) recognized in earnings [2]   (3,013)  
Total [2] 0 (3,013)  
Acquisition Liability Note [Member] | Fair Value, Inputs, Level 1 [Member]      
Liabilities      
Acquisition liability contingent consideration [2] 0    
Acquisition Liability Note [Member] | Fair Value, Inputs, Level 2 [Member]      
Liabilities      
Acquisition liability contingent consideration [2] 0    
Acquisition Liability Note [Member] | Fair Value, Inputs, Level 3 [Member]      
Liabilities      
Acquisition liability contingent consideration [2] 0    
Acquisition Liability Warrant Consideration [Member]      
ASSETS      
Operational Gain (losses) recognized in earnings [3] 12,171 18,371  
Financial Gain (losses) recognized in earnings [3] 0 0  
Total [3] (12,171) (18,371)  
Liabilities      
Acquisition liability contingent consideration [3] 46,713   34,542
Operational Gain (losses) recognized in earnings [3] (12,171) (18,371)  
Financial Gain (losses) recognized in earnings [3] 0 0  
Total [3] (12,171) (18,371)  
Acquisition Liability Warrant Consideration [Member] | Fair Value, Inputs, Level 1 [Member]      
Liabilities      
Acquisition liability contingent consideration [3] 0    
Acquisition Liability Warrant Consideration [Member] | Fair Value, Inputs, Level 2 [Member]      
Liabilities      
Acquisition liability contingent consideration [3] 0    
Acquisition Liability Warrant Consideration [Member] | Fair Value, Inputs, Level 3 [Member]      
Liabilities      
Acquisition liability contingent consideration [3] 46,713    
Deerfield Royalty Agreement [Member]      
ASSETS      
Financial Gain (losses) recognized in earnings [4] (2,021) (836)  
Total [4] (2,021) (836)  
Liabilities      
Acquisition liability contingent consideration [4] 8,256   6,837
Financial Gain (losses) recognized in earnings [4] (2,021) (836)  
Total [4] (2,021) (836)  
Deerfield Royalty Agreement [Member] | Fair Value, Inputs, Level 3 [Member]      
Liabilities      
Acquisition liability contingent consideration [4] 8,256    
Broadfin Royalty Agreement [Member]      
ASSETS      
Operational Gain (losses) recognized in earnings [4]   0  
Financial Gain (losses) recognized in earnings [4] (964) (399)  
Total [4] (964) (399)  
Liabilities      
Acquisition liability contingent consideration [4] 3,936   $ 3,259
Operational Gain (losses) recognized in earnings [4]   0  
Financial Gain (losses) recognized in earnings [4] (964) (399)  
Total [4] (964) $ (399)  
Broadfin Royalty Agreement [Member] | Fair Value, Inputs, Level 3 [Member]      
Liabilities      
Acquisition liability contingent consideration [4] $ 3,936    
[1] Acquisition liability contingent consideration: the fair value is estimated using a discounted cash flow model based on probability adjusted projected annual gross profit of each of the products which formed the project portfolio at the time of acquisition of Éclat Pharmaceuticals (Note 10 Long Term Debt).
[2] Acquisition liability Note: the Company uses a probability-weighted discounted cash flow model (see note 10 Long Term Debt). The note was repaid on March 24, 2014.
[3] Acquisition liability warrant consideration: the Company uses a Black-Scholes option pricing model. The fair value of the warrant consideration will change over time depending on the volatility and share price at balance sheet date (see note 10 Long Term Debt).
[4] Broadfin and Deerfield Royalty Agreement: the fair value is estimated using a discounted cash flow model based on probability adjusted projected annual net sales of each of the products which may be approved and sold by Éclat Pharmaceuticals (Note 10 Long Term Debt). The discount rate used is 20%.