XML 47 R28.htm IDEA: XBRL DOCUMENT v3.3.1.900
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2015
Fair Value Measurements [Abstract]  
Assets measured at fair value on recurring basis
The following tables present our money market funds, included in cash and cash equivalents, and contingent consideration liability measured at fair value on a recurring basis as of the dates indicated, classified by valuation hierarchy:

    
Fair Value Measurements at December 31, 2015
  
Balance at
December 31, 2015
  
Quoted Prices in Active Markets for Identical Assets
(Level 1)
  
Significant Other Observable Inputs
(Level 2)
  
Significant Unobservable Inputs
(Level 3)
Assets:
       
Money market funds
 
$
62,855
  
$
62,855
  
$
-
  
$
-
Total Assets
 
$
62,855
  
$
62,855
  
$
-
  
$
-
                
Liability:
               
Contingent consideration
 
$
18,800
  
$
-
  
$
-
  
$
18,800
Total Liability
 
$
18,800
  
$
-
  
$
-
  
$
18,800

    
Fair Value Measurements at December 31, 2014
  
Balance at
December 31, 2014
  
Quoted Prices in Active Markets for Identical Assets
(Level 1)
  
Significant Other Observable Inputs
(Level 2)
  
Significant Unobservable Inputs
(Level 3)
Assets:
       
Money market funds
 
$
112,808
  
$
112,808
  
$
-
  
$
-
Total Assets
 
$
112,808
  
$
112,808
  
$
-
  
$
-
                
Liability:
               
Contingent consideration
 
$
17,200
  
$
-
  
$
-
  
$
17,200
Total Liability
 
$
17,200
  
$
-
  
$
-
  
$
17,200


Fair Value, Measurement Inputs, Disclosure [Text Block]
The following tables present quantitative information pertaining to the December 31, 2015 and 2014 fair value measurements of the Level 3 inputs. The 2015 increase in the contingent consideration liability of $1,600 resulted primarily from a decrease in the discount period, a 0.2% increase in the risk-free rate and a 5% increase in asset volatility which affects the probability adjusted cash flow.

  
Fair Value as of
December 31, 2015
 
Valuation Technique
 
Unobservable Input
 
Range
(Weighted Average)
 
Contingent consideration liability:
      
        
AZEDRA commercialization
 
$
2,500
 
Probability adjusted discounted cash flow model
 
Probability of success
  
40%
 
         
Period of milestone expected achievement
  
2018
 
         
Discount rate
  
10%
 
            
1404 commercialization
 
$
4,200
 
Probability adjusted discounted cash flow model
 
Probability of success
  
59%
 
         
Period of milestone expected achievement
  
2019
 
         
Discount rate
  
10%
 
            
MIP-1095 commercialization
 
$
500
 
Probability adjusted discounted cash flow model
 
Probability of success
  
19%
 
         
Period of milestone expected achievement
  
2023
 
         
Discount rate
  
10%
 
            
Net sales targets
 
$
11,600
 
Monte-Carlo simulation
 
Probability of success
  
19% - 59%
(37.4%)
 
         
Period of milestone expected achievement
  
2019 – 2025
 
         
Discount rates(1)
  
12% / 3.5%
 

  
Fair Value as of
December 31, 2014
 
Valuation Technique
 
Unobservable Input
 
Range
(Weighted Average)
 
Contingent consideration liability:
      
        
AZEDRA commercialization
 
$
2,300
 
Probability adjusted discounted cash flow model
 
Probability of success
  
40%
 
         
Period of milestone expected achievement
  
2018
 
         
Discount rate
  
10%
 
            
1404 commercialization
 
$
3,800
 
Probability adjusted discounted cash flow model
 
Probability of success
  
59%
 
         
Period of milestone expected achievement
  
2019
 
         
Discount rate
  
10%
 
            
MIP-1095 commercialization
 
$
400
 
Probability adjusted discounted cash flow model
 
Probability of success
  
19%
 
         
Period of milestone expected achievement
  
2023
 
         
Discount rate
  
10%
 
            
Net sales targets
 
$
10,700
 
Monte-Carlo simulation
 
Probability of success
  
19% - 59%
(37.4%)
 
         
Period of milestone expected achievement
  
2019 - 2026
 
         
Discount rate(1)
  
12% / 3.5%
 
(1) At December 31, 2015 and 2014, net sales targets contingent consideration liability was derived from a model under a risk neutral framework resulting in the application of 12% and 3.5% discount rates to estimated cash flows.


Summary of activities in financial instruments with Level 3 inputs
For those financial instruments with significant Level 3 inputs, the following table summarizes the activities for the periods indicated:

  
Liability – Contingent Consideration
Fair Value Measurements Using Significant
Unobservable Inputs
(Level 3)
Description
 
2015
  
2014
Balance at beginning of period
 
$
17,200
  
$
15,700
Fair value adjustment to contingent consideration included in net (loss) income
  
1,600
   
1,500
Balance at end of period
 
$
18,800
  
$
17,200
Changes in unrealized gains or losses for the period included in earnings (or changes in net assets) for liabilities held at the end of the reporting period
 
$
1,600
  
$
1,500

5. Accounts Receivable