XML 44 R33.htm IDEA: XBRL DOCUMENT v3.19.1
Fair value measurement (Tables)
3 Months Ended
Mar. 31, 2019
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 that are measured at fair value on a recurring basis as of March 31, 2019 and December 31, 2018:
 
Total carrying
value at
March 31, 2019
 
Quoted prices in active
markets (Level 1)
 
Significant other
observable
Inputs (Level 2)
 
Significant
unobservable
Inputs (Level 3)
 
(Dollars in thousands)
Investments in marketable securities
$
9,690

 
$
9,690

 
$

 
$

Derivative assets
24,287

 

 
24,287

 

Derivative liabilities
5,300

 

 
5,300

 

Contingent consideration liabilities
180,362

 

 

 
180,362

 
Total carrying
value at
December 31, 2018
 
Quoted prices in active
markets (Level 1)
 
Significant other
observable
Inputs (Level 2)
 
Significant
unobservable
Inputs (Level 3)
 
(Dollars in thousands)
Investments in marketable securities
$
8,671

 
$
8,671

 
$

 
$

Derivative assets
16,050

 

 
16,050

 

Derivative liabilities
8,581

 

 
8,581

 

Contingent consideration liabilities
304,248

 

 

 
304,248

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.
Contingent Consideration Liability
 
Valuation Technique
 
Unobservable Input
 
Range
Milestone-based payment
 

 

 
 

 
Discounted cash flow
 
Discount rate
 
4.1% - 5.7%

 

 
Projected year of payment
 
2019 - 2023
Revenue-based
 

 

 
 

 
Monte Carlo simulation
 
Revenue volatility
 
19.7% - 24.7%
 
 
 
 
Risk free rate
 
Cost of debt structure

 

 
Projected year of payment
 
2020 - 2022

 

 

 
 

 
Discounted cash flow
 
Discount rate
 
10.0% - 10.5%

 

 
Projected year of payment
 
2019 - 2029
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 during the three months ended March 31, 2019:
 
Contingent consideration
 
2019
 
(Dollars in thousands)
Balance - December 31, 2018
$
304,248

Payments (1)
(136,888
)
Revaluations
13,057

Translation adjustment
(55
)
Balance - March 31, 2019
$
180,362


(1) Consists mainly of a $106.8 million payment associated with the Company's acquisition of NeoTract, Inc. and resulting from the achievement of a sales goal for the period from January 1, 2018 to December 31, 2018 and $30.0 million of payments associated with the Company's acquisition of Essential Medical, Inc. and resulting from achievement of a regulatory goal.