XML 44 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2017
Fair Value Disclosures [Abstract]  
Fair Value Inputs, Assets, Quantitative Information [Table Text Block]
The following table represents significant unobservable inputs used in determining the estimated fair value of impaired notes receivable investments:
Asset
 
Valuation
Technique
 
Unobservable
Input
 
September 30, 2017
 
December 31,
2016
 
 
 
 
 
 
 
 
 
Wellstat Diagnostics
 
 
 
 
 
 
 
 
Wellstat Guarantors Intellectual Property
 
Income Approach
 
 
 
 
 
 
 
 
 
 
Discount rate
 
12%
 
13%
 
 
 
 
Royalty amount
 
$60 million
 
$54-74 million
Real Estate Property
 
Market Approach
 
 
 
 
 
 
 
 
 
 
Annual appreciation rate
 
4%
 
4%
 
 
 
 
Estimated realtor fee
 
6%
 
6%
 
 
 
 
Estimated disposal date
 
12/31/2018
 
12/31/2017
Direct Flow Medical
 
 
 
 
 
 
 
 
All Assets
 
Income Approach
 
 
 
 
 
 
 
 
 
 
Discount rate
 
N/A
 
27%
 
 
 
 
Implied revenue multiple
 
N/A
 
6.9
LENSAR
 
 
 
 
 
 
 
 
All Assets
 
Income Approach
 
 
 
 
 
 
 
 
 
 
Discount rate
 
N/A
 
25%
 
 
 
 
Implied revenue multiple
 
N/A
 
2.5
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
The following tables summarize the changes in Level 3 assets and liabilities and the gains and losses included in earnings for the nine months ended September 30, 2017:
Fair Value Measurements Using Significant Unobservable Inputs (Level 3) - Royalty Rights Assets
 
 
 
 
 
 
 
(in thousands)
 
Royalty Rights -
At Fair Value
Fair value as of December 31, 2016
 
 
 
$
402,318

 
 
 
 
 
 
 
 
Financial instruments settled
 
 
 
(108,169
)
 
Total net change in fair for the period
 
 
 
 
 
 
Change in fair value of royalty rights - at fair value
 
$
132,224

 
 
 
 
Proceeds from royalty rights - at fair value
 
$
(74,404
)
 
 
 
 
Total net change in fair value for the period
 
 
 
57,820

 
 
 
 
 
 
 
Fair value as of September 30, 2017
 


 
$
351,969


Fair Value Measurements Using Significant Unobservable Inputs (Level 3) - Royalty Rights Assets
 
 
 
 
 
 
 
 
 
 
 
Fair Value as of
 
Change of
 
Royalty Rights -
 
Fair Value as of
(in thousands)
 
December 31, 2016
 
Ownership
 
Change in Fair Value
 
September 30, 2017
Depomed
 
$
164,070

 
$

 
$
58,625

 
$
222,695

VB
 
14,997

 

 
440

 
15,437

U-M
 
35,386

 

 
63

 
35,449

ARIAD
 
108,631

 
(108,169
)
 
(462
)
 

AcelRx
 
67,483

 

 
6,582

 
74,065

Avinger
 
1,638

 

 
(777
)
 
861

KYBELLA
 
10,113

 

 
(6,651
)
 
3,462

 
 
$
402,318

 
$
(108,169
)
 
$
57,820

 
$
351,969

Fair Value Measurements Using Significant Unobservable Inputs (Level 3) - Liabilities
 
 
 
 
 
(in thousands)
 
Anniversary Payment
 
Contingent Consideration
Fair value as of December 31, 2016
 
$
(88,001
)
 
$
(42,650
)
 
 
 
 
 
 
 
 
Total net change in fair for the period
 
(999
)
 
(2,350
)
 
Settlement of financial instrument
 
89,000

 

 
 
 
 
 
 
 
Fair value as of September 30, 2017
 
$

 
$
(45,000
)
Schedule of fair value of financial instruments measured on recurring basis
 
 
September 30, 2017
 
December 31, 2016
 
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
(In thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Financial assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Money market funds
 
$
14,705

 
$

 
$

 
$
14,705

 
$
4

 
$

 
$

 
$
4

Certificates of deposit
 

 

 

 

 

 
75,000

 

 
75,000

Commercial paper
 

 
2,060

 

 
2,060

 

 
19,987

 

 
19,987

Corporate securities
 
4,349

 

 

 
4,349

 

 

 

 

Warrants
 

 
49

 

 
49

 

 
78

 

 
78

Royalty rights - at fair value
 

 

 
351,969

 
351,969

 

 

 
402,318

 
402,318

Total
 
$
19,054

 
$
2,109

 
$
351,969

 
$
373,132

 
$
4

 
$
95,065

 
$
402,318

 
$
497,387

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Financial liabilities:
 
 

 
 

 
 
 
 

 
 

 
 

 
 
 
 

Anniversary payment
 
$

 
$

 
$

 
$

 
$

 
$

 
$
88,001

 
$
88,001

Contingent consideration
 

 

 
45,000

 
45,000

 

 

 
42,650

 
42,650

Total
 
$

 
$

 
$
45,000

 
$
45,000

 
$

 
$

 
$
130,651

 
$
130,651

Schedule of fair value of assets and liabilities not subject to fair value recognition by level within the valuation hierarchy
ollows:
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
(in thousands)
 
2017
 
2016
 
2017
 
2016
 
 
 
 
 
 
 
 
 
Total change in fair value for the period included in earnings for royalty right assets held at the end of the reporting period
 
$
35,353

 
$
16,085

 
$
132,224

 
$
(11,872
)
 
 
 
 
 
 
 
 
 
Total change in fair value for the period included in earnings for liabilities held at the end of the reporting period
 
$
(700
)
 
$
(2,083
)
 
$
(3,349
)
 
$
(2,083
)

The following tables present the fair value of assets and liabilities not subject to fair value recognition by level within the valuation h