XML 64 R38.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair value measurement (Tables)
12 Months Ended
Dec. 31, 2017
Fair Value Disclosures [Abstract]  
Financial Assets and Liabilities Carried at Fair Value Measured on Recurring Basis
The following tables provide information regarding the Company's financial assets and liabilities measured at fair value on a recurring basis as of December 31, 2017 and 2016:
 
Basis of fair value measurement
 
December 31, 2017
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
(Dollars in thousands)
Investments in marketable securities
$
9,045

 
$
9,045

 
$

 
$

Derivative assets
1,221

 

 
1,221

 

Derivative liabilities
1,426

 

 
1,426

 

Contingent consideration liabilities
272,136

 

 

 
272,136

 
 
Basis of fair value measurement
 
December 31, 2016
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
(Dollars in thousands)
Investments in marketable securities
$
7,660

 
$
7,660

 
$

 
$

Derivative assets
1,157

 

 
1,157

 

Derivative liabilities
2,257

 

 
2,257

 

Contingent consideration liabilities
7,102

 

 

 
7,102

Schedule of Valuation Techniques
The table below provides additional information regarding the valuation technique and inputs used in determining the fair value of contingent consideration recognized in connection with the NeoTract acquisition, which is described in Note 3.
 
Valuation Technique
 
Unobservable Input
 
Range
Contingent consideration
Monte Carlo simulation
 
Revenue volatility
 
21.1
%
 
 
 
Risk free rate
 
Cost of debt structure

 

 
Projected year of payment
 
2018 - 2021

Reconciliation of Changes in Level 3 Financial Liabilities Measured at Fair Value on Recurring Basis
The following table provides information regarding changes in the Company's contingent consideration liabilities for the years ended December 31, 2017 and 2016:
 
Contingent consideration
 
2017
 
2016
 
(Dollars in thousands)
Beginning balance – January 1
$
7,102

 
$
20,829

Initial estimate upon acquisition
261,733

 

Payments
(335
)
 
(7,282
)
Revaluations
3,575

 
(6,445
)
Translation adjustment
61

 

Ending balance – December 31
$
272,136

 
$
7,102