XML 50 R39.htm IDEA: XBRL DOCUMENT v3.10.0.1
Revenue from Contracts with Customers - Financial Statement Impact of Adopting ASC 606 (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Jan. 01, 2018
Dec. 31, 2017
Balance Sheet            
Unbilled receivable $ 13,958,000   $ 13,958,000   $ 5,119,000 $ 0
Inventories 40,808,000   40,808,000   33,040,000 33,793,000
Prepaid expenses and other current assets 17,559,000   17,559,000   15,517,000 9,949,000
Total current assets 421,793,000   421,793,000   547,105,000 537,171,000
Other assets 2,486,000   2,486,000   15,295,000 1,969,000
Total assets 838,856,000   838,856,000   840,004,000 816,744,000
Deferred revenue 2,338,000   2,338,000   4,981,000 2,356,000
Total current liabilities 76,109,000   76,109,000   88,650,000 86,025,000
Other long-term liabilities 6,480,000   6,480,000   6,301,000 6,030,000
Total liabilities 659,708,000   659,708,000   661,124,000 658,228,000
Accumulated deficit (695,166,000)   (695,166,000)   (686,906,000) (707,255,000)
Total stockholders' equity 179,148,000   179,148,000   178,880,000 158,516,000
Total liabilities and stockholders' equity 838,856,000   838,856,000   840,004,000 816,744,000
Statement of Operations            
Revenue 124,262,000 $ 109,756,000 247,840,000 $ 211,469,000    
Cost of revenue 42,190,000 45,117,000 89,953,000 87,432,000    
Gross profit 82,072,000 64,639,000 157,887,000 124,037,000    
Sales and marketing 35,605,000 29,475,000 67,738,000 57,570,000    
Total operating expenses 77,747,000 67,997,000 153,562,000 132,703,000    
Operating income (loss) 4,325,000 (3,358,000) 4,325,000 (8,666,000)    
Nonoperating Income (Expense) (5,604,000) (4,308,000) (11,840,000) (8,881,000)    
Loss before income taxes (1,279,000) (7,666,000) (7,515,000) (17,547,000)    
Income Tax Expense (Benefit) 412,000 101,000 745,000 197,000    
Net loss $ (1,691,000) $ (7,767,000) $ (8,260,000) $ (17,744,000)    
Net loss from continuing operations per share basic and diluted (in dollars per share) $ (0.03) $ (0.13) $ (0.14) $ (0.31)    
Statement of Cash Flows            
Non-cash interest expense $ 7,264,000 $ 4,072,000 $ 14,427,000 $ 8,067,000    
Accounts receivable and unbilled receivable     7,217,000 9,630,000    
Inventories     (7,959,000) 1,527,000    
Prepaid expenses and other assets     (4,823,000) (1,662,000)    
Accounts payable, accrued expenses and other current liabilities     (17,873,000) (7,408,000)    
Deferred revenue     (2,626,000) 44,000    
Other long-term liabilities     232,000 477,000    
Net cash used in operating activities     (10,395,000) (3,871,000)    
Difference between Revenue Guidance in Effect before and after Topic 606 | Accounting Standards Update 2014-09            
Balance Sheet            
Unbilled receivable (13,958,000)   (13,958,000)   5,119,000  
Inventories 2,103,000   2,103,000   (753,000)  
Prepaid expenses and other current assets (6,554,000)   (6,554,000)   5,568,000  
Total current assets (18,409,000)   (18,409,000)   9,934,000  
Other assets (15,491,000)   (15,491,000)   13,326,000  
Total assets (33,900,000)   (33,900,000)   23,260,000  
Deferred revenue (854,000)   (854,000)   2,625,000  
Total current liabilities (854,000)   (854,000)   2,625,000  
Other long-term liabilities (270,000)   (270,000)   271,000  
Total liabilities (1,124,000)   (1,124,000)   2,896,000  
Accumulated deficit (32,786,000)   (32,786,000)   20,349,000  
Total stockholders' equity (32,776,000)   (32,776,000)   20,364,000  
Total liabilities and stockholders' equity (33,900,000)   (33,900,000)   $ 23,260,000  
Statement of Operations            
Revenue (9,056,000)   (10,611,000)      
Cost of revenue (1,283,000)   (1,351,000)      
Gross profit (7,773,000)   (9,260,000)      
Sales and marketing 736,000   3,173,000      
Total operating expenses 736,000   3,173,000      
Operating income (loss) (8,509,000)   (12,433,000)      
Loss before income taxes (8,509,000)   (12,433,000)      
Net loss $ (8,509,000)   $ (12,433,000)      
Net loss from continuing operations per share basic and diluted (in dollars per share) $ (0.14)   $ (0.21)      
Statement of Cash Flows            
Non-cash interest expense     $ 0      
Accounts receivable and unbilled receivable     (8,839,000)      
Inventories     (1,351,000)      
Prepaid expenses and other assets     3,174,000      
Accounts payable, accrued expenses and other current liabilities     0      
Deferred revenue     1,771,000      
Other long-term liabilities     0      
Net cash used in operating activities     0      
Calculated under Revenue Guidance in Effect before Topic 606            
Balance Sheet            
Unbilled receivable $ 13,958,000   13,958,000     0
Inventories 40,808,000   40,808,000     33,793,000
Prepaid expenses and other current assets 17,559,000   17,559,000     9,949,000
Total current assets 421,793,000   421,793,000     537,171,000
Other assets 17,961,000   17,961,000     1,969,000
Total assets 838,856,000   838,856,000     816,744,000
Deferred revenue 2,338,000   2,338,000     2,356,000
Total current liabilities 76,109,000   76,109,000     86,025,000
Other long-term liabilities 6,480,000   6,480,000     6,030,000
Total liabilities 659,708,000   659,708,000     658,228,000
Accumulated deficit (695,166,000)   (695,166,000)     (707,255,000)
Total stockholders' equity 179,148,000   179,148,000     158,516,000
Total liabilities and stockholders' equity 838,856,000   838,856,000     $ 816,744,000
Statement of Operations            
Revenue 124,262,000   247,840,000      
Cost of revenue 42,190,000   89,953,000      
Gross profit 82,072,000   157,887,000      
Sales and marketing 35,605,000   67,738,000      
Total operating expenses 77,747,000   153,562,000      
Operating income (loss) 4,325,000   4,325,000      
Loss before income taxes (1,279,000)   (7,515,000)      
Net loss $ (1,691,000)   $ (8,260,000)      
Net loss from continuing operations per share basic and diluted (in dollars per share) $ (0.03)   $ (0.14)      
Statement of Cash Flows            
Non-cash interest expense     $ 38,131,000      
Accounts receivable and unbilled receivable     7,217,000      
Inventories     (7,959,000)      
Prepaid expenses and other assets     (4,823,000)      
Accounts payable, accrued expenses and other current liabilities     (17,873,000)      
Deferred revenue     (2,626,000)      
Other long-term liabilities     232,000      
Net cash used in operating activities     (10,395,000)      
Pro Forma            
Balance Sheet            
Unbilled receivable $ 0   0      
Inventories 42,911,000   42,911,000      
Prepaid expenses and other current assets 11,005,000   11,005,000      
Total current assets 403,384,000   403,384,000      
Other assets 2,470,000   2,470,000      
Total assets 804,956,000   804,956,000      
Deferred revenue 1,484,000   1,484,000      
Total current liabilities 75,255,000   75,255,000      
Other long-term liabilities 6,210,000   6,210,000      
Total liabilities 658,584,000   658,584,000      
Accumulated deficit (727,952,000)   (727,952,000)      
Total stockholders' equity 146,372,000   146,372,000      
Total liabilities and stockholders' equity 804,956,000   804,956,000      
Statement of Operations            
Revenue 115,206,000   237,229,000      
Cost of revenue 40,907,000   88,602,000      
Gross profit 74,299,000   148,627,000      
Sales and marketing 36,341,000   70,911,000      
Total operating expenses 78,483,000   156,735,000      
Operating income (loss) (4,184,000)   (8,108,000)      
Loss before income taxes (9,788,000)   (19,948,000)      
Net loss $ (10,200,000)   $ (20,693,000)      
Net loss from continuing operations per share basic and diluted (in dollars per share) $ (0.17)   $ (0.35)      
Statement of Cash Flows            
Non-cash interest expense     $ 38,131,000      
Accounts receivable and unbilled receivable     (1,622,000)      
Inventories     (9,310,000)      
Prepaid expenses and other assets     (1,649,000)      
Accounts payable, accrued expenses and other current liabilities     (17,873,000)      
Deferred revenue     (855,000)      
Other long-term liabilities     232,000      
Net cash used in operating activities     (10,395,000)      
U.S. Omnipod            
Statement of Operations            
Revenue $ 78,047,000 65,361,000 148,319,000 125,016,000    
U.S. Omnipod | Difference between Revenue Guidance in Effect before and after Topic 606 | Accounting Standards Update 2014-09            
Statement of Operations            
Revenue 77,000   126,000      
U.S. Omnipod | Calculated under Revenue Guidance in Effect before Topic 606            
Statement of Operations            
Revenue 78,047,000   148,319,000      
U.S. Omnipod | Pro Forma            
Statement of Operations            
Revenue 78,124,000   148,445,000      
International Omnipod            
Statement of Operations            
Revenue 28,509,000 26,575,000 66,913,000 51,719,000    
International Omnipod | Difference between Revenue Guidance in Effect before and after Topic 606 | Accounting Standards Update 2014-09            
Statement of Operations            
Revenue (621,000)   (1,898,000)      
International Omnipod | Calculated under Revenue Guidance in Effect before Topic 606            
Statement of Operations            
Revenue 28,509,000   66,913,000      
International Omnipod | Pro Forma            
Statement of Operations            
Revenue 27,888,000   65,015,000      
Drug Delivery            
Statement of Operations            
Revenue 17,706,000 $ 17,820,000 32,608,000 $ 34,734,000    
Drug Delivery | Difference between Revenue Guidance in Effect before and after Topic 606 | Accounting Standards Update 2014-09            
Statement of Operations            
Revenue (8,512,000)   (8,839,000)      
Drug Delivery | Calculated under Revenue Guidance in Effect before Topic 606            
Statement of Operations            
Revenue 17,706,000   32,608,000      
Drug Delivery | Pro Forma            
Statement of Operations            
Revenue $ 9,194,000   $ 23,769,000