2016 Q3 Form 10-Q Financial Statement
#000106282216000073 Filed on August 04, 2016
Income Statement
Concept | 2016 Q3 | 2016 Q2 | 2015 Q2 |
---|---|---|---|
Revenue | $27.72M | $20.09M | $376.0K |
YoY Change | 4797.0% | 5242.82% | -44.38% |
Cost Of Revenue | $0.00 | $0.00 | |
YoY Change | |||
Gross Profit | $27.72M | $20.09M | |
YoY Change | |||
Gross Profit Margin | 100.0% | 100.0% | |
Selling, General & Admin | $12.26M | $8.416M | $6.300M |
YoY Change | 127.09% | 33.59% | 26.0% |
% of Gross Profit | 44.24% | 41.89% | |
Research & Development | $52.53M | $48.22M | $20.77M |
YoY Change | 127.31% | 132.15% | -1.97% |
% of Gross Profit | 189.53% | 240.01% | |
Depreciation & Amortization | $500.0K | $500.0K | $200.0K |
YoY Change | 400.0% | 150.0% | -66.67% |
% of Gross Profit | 1.8% | 2.49% | |
Operating Expenses | $62.65M | $57.11M | $27.06M |
YoY Change | 82.96% | 111.02% | 1.03% |
Operating Profit | -$34.93M | -$37.02M | -$26.69M |
YoY Change | 3.73% | 38.72% | 2.21% |
Interest Expense | $1.646M | $1.638M | $1.655M |
YoY Change | -2.43% | -1.03% | 263.74% |
% of Operating Profit | |||
Other Income/Expense, Net | $564.0K | $547.0K | $269.0K |
YoY Change | 587.8% | 103.35% | -50.0% |
Pretax Income | -$36.02M | -$38.11M | -$28.10M |
YoY Change | 2.03% | 35.63% | 8.08% |
Income Tax | |||
% Of Pretax Income | |||
Net Earnings | -$36.02M | -$38.11M | -$28.07M |
YoY Change | 2.08% | 35.76% | 7.86% |
Net Earnings / Revenue | -129.94% | -189.72% | -7466.49% |
Basic Earnings Per Share | -$0.27 | ||
Diluted Earnings Per Share | -$346.5K | -$367.1K | -$0.27 |
COMMON SHARES | |||
Basic Shares Outstanding | 103.9M shares | 103.8M shares | 103.6M shares |
Diluted Shares Outstanding | 103.6M shares |
Balance Sheet
Concept | 2016 Q3 | 2016 Q2 | 2015 Q2 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $395.6M | $429.4M | $282.1M |
YoY Change | 54.53% | 52.22% | 258.91% |
Cash & Equivalents | $38.77M | $38.41M | $9.744M |
Short-Term Investments | $356.8M | $391.0M | $272.3M |
Other Short-Term Assets | $2.443M | $9.071M | $7.151M |
YoY Change | -77.7% | 26.85% | -2.6% |
Inventory | |||
Prepaid Expenses | |||
Receivables | $738.0K | $1.018M | $316.0K |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $398.7M | $439.5M | $313.8M |
YoY Change | 38.0% | 40.04% | 262.07% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $19.85M | $20.35M | $684.0K |
YoY Change | 2397.36% | 2875.15% | -98.25% |
Goodwill | $44.54M | $44.54M | $44.54M |
YoY Change | 0.0% | 0.0% | 0.0% |
Intangibles | $53.36M | $53.36M | $53.36M |
YoY Change | 0.0% | 0.0% | -0.37% |
Long-Term Investments | |||
YoY Change | |||
Other Assets | $454.0K | $430.0K | $3.581M |
YoY Change | -87.02% | -87.99% | 2884.17% |
Total Long-Term Assets | $118.2M | $118.7M | $102.2M |
YoY Change | 15.67% | 16.17% | -25.64% |
TOTAL ASSETS | |||
Total Short-Term Assets | $398.7M | $439.5M | $313.8M |
Total Long-Term Assets | $118.2M | $118.7M | $102.2M |
Total Assets | $516.9M | $558.1M | $416.0M |
YoY Change | 32.16% | 34.18% | 85.65% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $41.55M | $28.23M | $11.29M |
YoY Change | 154.02% | 149.98% | 35.22% |
Accrued Expenses | $32.91M | $23.95M | $10.81M |
YoY Change | 120.65% | 121.62% | -0.73% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $16.79M | $17.29M | $19.26M |
YoY Change | -10.62% | -10.21% | 979.92% |
Total Short-Term Liabilities | $170.1M | $131.0M | $43.57M |
YoY Change | 228.41% | 200.64% | 98.99% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $85.04M | $84.91M | $87.50M |
YoY Change | -2.81% | -2.96% | 354.43% |
Other Long-Term Liabilities | $2.500M | $14.04M | $23.04M |
YoY Change | -89.37% | -39.06% | -33.84% |
Total Long-Term Liabilities | $87.54M | $98.95M | $110.5M |
YoY Change | -21.15% | -10.49% | 104.41% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $170.1M | $131.0M | $43.57M |
Total Long-Term Liabilities | $87.54M | $98.95M | $110.5M |
Total Liabilities | $331.8M | $340.8M | $184.5M |
YoY Change | 71.72% | 84.73% | 71.78% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$1.218B | -$1.182B | -$1.160B |
YoY Change | 1.86% | 1.86% | 9.39% |
Common Stock | $104.0K | $104.0K | $104.0K |
YoY Change | 0.0% | 0.0% | -79.84% |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | $3.368M | $3.368M | $2.747M |
YoY Change | 22.61% | 22.61% | 14.94% |
Treasury Stock Shares | 306.0K shares | 306.0K shares | 237.0K shares |
Shareholders Equity | $185.2M | $217.3M | $231.5M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $516.9M | $558.1M | $416.0M |
YoY Change | 32.16% | 34.18% | 85.65% |
Cashflow Statement
Concept | 2016 Q3 | 2016 Q2 | 2015 Q2 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | -$36.02M | -$38.11M | -$28.07M |
YoY Change | 2.08% | 35.76% | 7.86% |
Depreciation, Depletion And Amortization | $500.0K | $500.0K | $200.0K |
YoY Change | 400.0% | 150.0% | -66.67% |
Cash From Operating Activities | -$35.20M | -$47.90M | -$32.20M |
YoY Change | 38.58% | 48.76% | 63.45% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $0.00 | $0.00 | -$500.0K |
YoY Change | -100.0% | -100.0% | |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $33.90M | $61.60M | $800.0K |
YoY Change | -56.54% | 7600.0% | -33.33% |
Cash From Investing Activities | $33.90M | $61.50M | $300.0K |
YoY Change | -56.43% | 20400.0% | -75.0% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 1.700M | 0.000 | -400.0K |
YoY Change | -525.0% | -100.0% | 0.0% |
NET CHANGE | |||
Cash From Operating Activities | -35.20M | -47.90M | -32.20M |
Cash From Investing Activities | 33.90M | 61.50M | 300.0K |
Cash From Financing Activities | 1.700M | 0.000 | -400.0K |
Net Change In Cash | 400.0K | 13.60M | -32.30M |
YoY Change | -99.23% | -142.11% | 70.9% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$35.20M | -$47.90M | -$32.20M |
Capital Expenditures | $0.00 | $0.00 | -$500.0K |
Free Cash Flow | -$35.20M | -$47.90M | -$31.70M |
YoY Change | 39.68% | 51.1% | 60.91% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.70 | ||
us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliation Recurring Basis Liability Gain Loss Included In Earnings
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInEarnings
|
1741000 | USD | |
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2016 | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2016-06-30 | ||
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001062822 | ||
CY2016Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
103865713 | shares |
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Accelerated Filer | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
LEXICON PHARMACEUTICALS, INC./DE | ||
CY2016Q2 | lxrx |
Buildings Collateral
BuildingsCollateral
|
59200000 | USD |
CY2015Q2 | lxrx |
Change In Fair Value Of Symphony Icon Inc Purchase Liability
ChangeInFairValueOfSymphonyIconIncPurchaseLiability
|
-12000 | USD |
lxrx |
Change In Fair Value Of Symphony Icon Inc Purchase Liability
ChangeInFairValueOfSymphonyIconIncPurchaseLiability
|
1741000 | USD | |
CY2016Q2 | lxrx |
Change In Fair Value Of Symphony Icon Inc Purchase Liability
ChangeInFairValueOfSymphonyIconIncPurchaseLiability
|
478000 | USD |
lxrx |
Change In Fair Value Of Symphony Icon Inc Purchase Liability
ChangeInFairValueOfSymphonyIconIncPurchaseLiability
|
1443000 | USD | |
CY2016Q2 | lxrx |
Convertible Debt Instrument Interest Rate Stated Percentage
ConvertibleDebtInstrumentInterestRateStatedPercentage
|
0.0525 | |
CY2007Q2 | lxrx |
Holdings Contribution To Icon
HoldingsContributionToIcon
|
45000000 | USD |
CY2014Q4 | lxrx |
Ipsen Maximum Regulatory And Commercial Milestones
IpsenMaximumRegulatoryAndCommercialMilestones
|
34000000 | USD |
CY2014Q4 | lxrx |
Ipsen Maximum Sales Milestones
IpsenMaximumSalesMilestones
|
72000000 | EUR |
CY2014Q4 | lxrx |
Ipsen Revenue Allocatedto Committee Deliverable
IpsenRevenueAllocatedtoCommitteeDeliverable
|
100000 | USD |
CY2014Q4 | lxrx |
Ipsen Revenue Allocatedto Development Deliverable
IpsenRevenueAllocatedtoDevelopmentDeliverable
|
1700000 | USD |
CY2014 | lxrx |
Ipsen Revenue Allocatedto License Deliverable
IpsenRevenueAllocatedtoLicenseDeliverable
|
21200000 | USD |
lxrx |
Ipsen Revenue Allocatedto License Deliverable
IpsenRevenueAllocatedtoLicenseDeliverable
|
1400000 | USD | |
lxrx |
Ipsen Revenue Recognized
IpsenRevenueRecognized
|
2000000 | USD | |
lxrx |
Ipsen Revenue Recognized
IpsenRevenueRecognized
|
200000 | USD | |
us-gaap |
Licenses Revenue
LicensesRevenue
|
38000 | USD | |
lxrx |
Share Based Compensation Arrangement By Share Based Payment Award Stock Bonusand Restricted Stock Grantsin Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardStockBonusandRestrictedStockGrantsinPeriodWeightedAverageGrantDateFairValue
|
13.96 | ||
lxrx |
Sharebased Compensation Arrangementby Sharebased Payment Award Stock Bonusand Restricted Stock Grantsin Period Shares
SharebasedCompensationArrangementbySharebasedPaymentAwardStockBonusandRestrictedStockGrantsinPeriodShares
|
11456 | shares | |
CY2015Q2 | lxrx |
Stock Based Compensation Expense Associated With General And Administrative Expense
StockBasedCompensationExpenseAssociatedWithGeneralAndAdministrativeExpense
|
920000 | USD |
CY2010Q3 | lxrx |
Lexicon Paid Holdings Cash
LexiconPaidHoldingsCash
|
10000000 | USD |
lxrx |
Stock Based Compensation Expense Associated With General And Administrative Expense
StockBasedCompensationExpenseAssociatedWithGeneralAndAdministrativeExpense
|
1769000 | USD | |
CY2007Q2 | lxrx |
Lexicon Received Cash From Holdings
LexiconReceivedCashFromHoldings
|
15000000 | USD |
CY2007Q2 | lxrx |
Lexicon Sold Shares To Holdings
LexiconSoldSharesToHoldings
|
1092946 | shares |
CY2016Q1 | lxrx |
Real Estate Selling Price
RealEstateSellingPrice
|
21200000 | USD |
CY2015Q4 | lxrx |
Reclassificationof Debt Issuance Costs Impactto Current Portionof Longterm Debt
ReclassificationofDebtIssuanceCostsImpacttoCurrentPortionofLongtermDebt
|
39000 | USD |
CY2015Q4 | lxrx |
Reclassificationof Debt Issuance Costs Impactto Longterm Debt
ReclassificationofDebtIssuanceCostsImpacttoLongtermDebt
|
2800000 | USD |
CY2015Q4 | lxrx |
Reclassificationof Debt Issuance Costs Impactto Other Assets
ReclassificationofDebtIssuanceCostsImpacttoOtherAssets
|
2900000 | USD |
CY2015Q4 | lxrx |
Sanofi Commercialization Costs Fundedby Lexicon Maximum Amount
SanofiCommercializationCostsFundedbyLexiconMaximumAmount
|
100000000 | USD |
CY2015Q4 | lxrx |
Sanofi Developmentand Regulatory Milestone Payments
SanofiDevelopmentandRegulatoryMilestonePayments
|
430000000 | USD |
CY2015Q4 | lxrx |
Sanofi Revenue Allocatedto Development Deliverable
SanofiRevenueAllocatedtoDevelopmentDeliverable
|
113800000 | USD |
CY2016Q2 | lxrx |
Stock Based Compensation Expense Associated With General And Administrative Expense
StockBasedCompensationExpenseAssociatedWithGeneralAndAdministrativeExpense
|
984000 | USD |
CY2015Q1 | lxrx |
Ipsen Total Upfront Payments
IpsenTotalUpfrontPayments
|
24500000 | USD |
CY2016Q2 | lxrx |
Land Collateral
LandCollateral
|
2700000 | USD |
CY2015Q4 | lxrx |
Sanofi Revenue Allocatedto Funding Deliverable
SanofiRevenueAllocatedtoFundingDeliverable
|
59400000 | USD |
CY2015Q4 | lxrx |
Sanofi Revenue Allocatedto License Deliverable
SanofiRevenueAllocatedtoLicenseDeliverable
|
126800000 | USD |
lxrx |
Sanofi Revenue Recognized
SanofiRevenueRecognized
|
31700000 | USD | |
CY2015Q4 | lxrx |
Sanofi Sales Milestone Payments
SanofiSalesMilestonePayments
|
990000000 | USD |
CY2015Q4 | lxrx |
Sanofi Upfront Payment
SanofiUpfrontPayment
|
300000000 | USD |
lxrx |
Stock Based Compensation Expense Associated With General And Administrative Expense
StockBasedCompensationExpenseAssociatedWithGeneralAndAdministrativeExpense
|
1830000 | USD | |
CY2015Q2 | lxrx |
Stock Based Compensation Expense Associated With Research And Development Expense
StockBasedCompensationExpenseAssociatedWithResearchAndDevelopmentExpense
|
868000 | USD |
lxrx |
Stock Based Compensation Expense Associated With Research And Development Expense
StockBasedCompensationExpenseAssociatedWithResearchAndDevelopmentExpense
|
1972000 | USD | |
CY2016Q2 | lxrx |
Stock Based Compensation Expense Associated With Research And Development Expense
StockBasedCompensationExpenseAssociatedWithResearchAndDevelopmentExpense
|
973000 | USD |
lxrx |
Stock Based Compensation Expense Associated With Research And Development Expense
StockBasedCompensationExpenseAssociatedWithResearchAndDevelopmentExpense
|
1962000 | USD | |
CY2010Q3 | lxrx |
Symphon Fair Value Of Base And Contingent Payments
SymphonFairValueOfBaseAndContingentPayments
|
45600000 | USD |
CY2010Q3 | lxrx |
Symphony Base Payment Discount Rate
SymphonyBasePaymentDiscountRate
|
0.14 | |
CY2012Q3 | lxrx |
Symphony Base Payment In Shares
SymphonyBasePaymentInShares
|
1891074 | shares |
CY2012Q3 | lxrx |
Symphony Base Payment Obligation
SymphonyBasePaymentObligation
|
35000000 | USD |
CY2010Q3 | lxrx |
Symphony Contingent Payment Discount Rate
SymphonyContingentPaymentDiscountRate
|
0.18 | |
CY2014Q4 | lxrx |
Symphony Contingent Payment In Cash
SymphonyContingentPaymentInCash
|
5800000 | USD |
CY2015Q2 | lxrx |
Symphony Contingent Payment In Cash
SymphonyContingentPaymentInCash
|
750000 | USD |
CY2010Q3 | lxrx |
Symphony Contingent Payment Maximum
SymphonyContingentPaymentMaximum
|
45000000 | USD |
CY2010Q3 | lxrx |
Symphony Contingent Payment Percentage
SymphonyContingentPaymentPercentage
|
0.50 | |
CY2014Q4 | lxrx |
Symphony Contingent Payment Total
SymphonyContingentPaymentTotal
|
11500000 | USD |
CY2014Q4 | lxrx |
Symphony Contingent Paymentin Shares
SymphonyContingentPaymentinShares
|
666111 | shares |
CY2010Q3 | lxrx |
Symphony Payment In Stock Limitation
SymphonyPaymentInStockLimitation
|
0.50 | |
CY2010Q3 | lxrx |
Symphony Regulatory Approval Payment
SymphonyRegulatoryApprovalPayment
|
15000000 | USD |
CY2010Q3 | lxrx |
Symphony Regulatory Approval Percentage Limit
SymphonyRegulatoryApprovalPercentageLimit
|
0.50 | |
CY2010Q3 | lxrx |
Symphony Regulatory Approval Reduction Percentage
SymphonyRegulatoryApprovalReductionPercentage
|
0.50 | |
CY2015Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
19725000 | USD |
CY2016Q2 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
28225000 | USD |
CY2015Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
911000 | USD |
CY2016Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
1018000 | USD |
CY2015Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
24757000 | USD |
CY2016Q2 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
23950000 | USD |
CY2015Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
59428000 | USD |
CY2016Q2 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
58855000 | USD |
CY2015Q4 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
-219000 | USD |
CY2016Q2 | us-gaap |
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
|
336000 | USD |
CY2015Q4 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1397646000 | USD |
CY2016Q2 | us-gaap |
Additional Paid In Capital
AdditionalPaidInCapital
|
1402190000 | USD |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
3741000 | USD | |
us-gaap |
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
|
3792000 | USD | |
CY2015Q2 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
1800000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
3700000 | USD | |
CY2016Q2 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
2000000 | USD |
us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
3800000 | USD | |
CY2015Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
4000 | USD |
CY2016Q2 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
4000 | USD |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
241000 | USD | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
250000 | USD | |
CY2015Q4 | us-gaap |
Assets
Assets
|
651960000 | USD |
CY2016Q2 | us-gaap |
Assets
Assets
|
558134000 | USD |
CY2015Q4 | us-gaap |
Assets Current
AssetsCurrent
|
532400000 | USD |
CY2016Q2 | us-gaap |
Assets Current
AssetsCurrent
|
439454000 | USD |
CY2014Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
137266000 | USD |
CY2015Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
9744000 | USD |
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
202989000 | USD |
CY2016Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
38410000 | USD |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-127522000 | USD | |
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-164579000 | USD | |
CY2015Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2016Q2 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2015Q4 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2016Q2 | us-gaap |
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
|
0.001 | |
CY2015Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
225000000 | shares |
CY2016Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
225000000 | shares |
CY2015Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
104000 | USD |
CY2016Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
104000 | USD |
CY2015Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-27999000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-55989000 | USD | |
CY2016Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-38073000 | USD |
us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
-72440000 | USD | |
CY2015Q2 | us-gaap |
Contracts Revenue
ContractsRevenue
|
338000 | USD |
us-gaap |
Contracts Revenue
ContractsRevenue
|
2130000 | USD | |
CY2016Q2 | us-gaap |
Contracts Revenue
ContractsRevenue
|
20001000 | USD |
us-gaap |
Contracts Revenue
ContractsRevenue
|
32495000 | USD | |
CY2016Q2 | us-gaap |
Debt Instrument Convertible Conversion Price1
DebtInstrumentConvertibleConversionPrice1
|
8.442 | |
CY2014Q4 | us-gaap |
Debt Instrument Convertible Conversion Ratio1
DebtInstrumentConvertibleConversionRatio1
|
118.4553 | |
CY2016Q2 | us-gaap |
Debt Instrument Fair Value
DebtInstrumentFairValue
|
159800000 | USD |
CY2016Q2 | us-gaap |
Debt Instrument Interest Rate Stated Percentage
DebtInstrumentInterestRateStatedPercentage
|
0.0823 | |
CY2015Q4 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
76499000 | USD |
CY2016Q2 | us-gaap |
Deferred Revenue Current
DeferredRevenueCurrent
|
61528000 | USD |
CY2015Q4 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
109151000 | USD |
CY2016Q2 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
92188000 | USD |
CY2015Q4 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
18675000 | USD |
CY2016Q2 | us-gaap |
Deferred Tax Liabilities Noncurrent
DeferredTaxLiabilitiesNoncurrent
|
18675000 | USD |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
601000 | USD | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
1037000 | USD | |
CY2015Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.27 | |
us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.54 | ||
CY2016Q2 | us-gaap |
Earnings Per Share Basic And Diluted
EarningsPerShareBasicAndDiluted
|
-0.37 | |
CY2016Q2 | us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliations Recurring Basis Liability Value
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue
|
24258000 | USD |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
-59000 | USD | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
12008000 | USD | |
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
12000 | USD | |
CY2015Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
6307000 | USD |
us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliation Recurring Basis Liability Gain Loss Included In Earnings
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInEarnings
|
1443000 | USD | |
us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliation Recurring Basis Liability Settlements
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilitySettlements
|
-750000 | USD | |
CY2014Q4 | us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliations Recurring Basis Liability Value
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue
|
17638000 | USD |
CY2015Q2 | us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliations Recurring Basis Liability Value
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue
|
18629000 | USD |
CY2015Q4 | us-gaap |
Fair Value Measurement With Unobservable Inputs Reconciliations Recurring Basis Liability Value
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue
|
22815000 | USD |
CY2016Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
8416000 | USD |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
16814000 | USD | |
CY2015Q4 | us-gaap |
Goodwill
Goodwill
|
44543000 | USD |
CY2016Q2 | us-gaap |
Goodwill
Goodwill
|
44543000 | USD |
CY2016Q2 | us-gaap |
Guarantee Obligations Maximum Exposure
GuaranteeObligationsMaximumExposure
|
4000000 | USD |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
3326000 | USD | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-5818000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-719000 | USD | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
107000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
371000 | USD | |
us-gaap |
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
|
31934000 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-413000 | USD | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
0 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
-2387000 | USD | |
us-gaap |
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
|
1066000 | USD | |
CY2015Q4 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
53357000 | USD |
CY2016Q2 | us-gaap |
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
|
53357000 | USD |
CY2015Q2 | us-gaap |
Interest Expense
InterestExpense
|
1655000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
3357000 | USD | |
CY2016Q2 | us-gaap |
Interest Expense
InterestExpense
|
1638000 | USD |
us-gaap |
Interest Expense
InterestExpense
|
3287000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
3184000 | USD | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
3046000 | USD | |
CY2015Q4 | us-gaap |
Liabilities
Liabilities
|
366110000 | USD |
CY2016Q2 | us-gaap |
Liabilities
Liabilities
|
340801000 | USD |
CY2015Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
651960000 | USD |
CY2016Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
558134000 | USD |
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
122957000 | USD |
CY2016Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
130992000 | USD |
CY2015Q2 | us-gaap |
Licenses Revenue
LicensesRevenue
|
38000 | USD |
CY2016Q2 | us-gaap |
Licenses Revenue
LicensesRevenue
|
88000 | USD |
us-gaap |
Licenses Revenue
LicensesRevenue
|
88000 | USD | |
CY2015Q4 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
1976000 | USD |
CY2016Q2 | us-gaap |
Long Term Debt Current
LongTermDebtCurrent
|
17289000 | USD |
CY2015Q4 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
100960000 | USD |
CY2016Q2 | us-gaap |
Long Term Debt Noncurrent
LongTermDebtNoncurrent
|
84909000 | USD |
CY2016Q2 | us-gaap |
Mortgage Loans On Real Estate Carrying Amount Of Mortgages
MortgageLoansOnRealEstateCarryingAmountOfMortgages
|
17300000 | USD |
CY2004Q2 | us-gaap |
Mortgage Loans On Real Estate New Mortgage Loans
MortgageLoansOnRealEstateNewMortgageLoans
|
34000000 | USD |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-1208000 | USD | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-857000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-70651000 | USD | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-72104000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-55663000 | USD | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-91618000 | USD | |
CY2015Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-28074000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-56150000 | USD | |
CY2016Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-38112000 | USD |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-72995000 | USD | |
CY2015Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
27064000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
55383000 | USD | |
CY2016Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
57110000 | USD |
us-gaap |
Operating Expenses
OperatingExpenses
|
103475000 | USD | |
CY2015Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-26688000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-53215000 | USD | |
CY2016Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-37021000 | USD |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
-70892000 | USD | |
CY2015Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
10137000 | USD |
CY2016Q2 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
9071000 | USD |
CY2015Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
433000 | USD |
CY2016Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
430000 | USD |
CY2015Q2 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
75000 | USD |
us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
161000 | USD | |
CY2016Q2 | us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
39000 | USD |
us-gaap |
Other Comprehensive Income Unrealized Holding Gain Loss On Securities Arising During Period Net Of Tax
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax
|
555000 | USD | |
CY2015Q4 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
14367000 | USD |
CY2016Q2 | us-gaap |
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
|
14037000 | USD |
CY2015Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
269000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
422000 | USD | |
CY2016Q2 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
547000 | USD |
us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
1184000 | USD | |
CY2014Q4 | us-gaap |
Payment Of Financing And Stock Issuance Costs
PaymentOfFinancingAndStockIssuanceCosts
|
3400000 | USD |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
357000 | USD | |
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
621000 | USD | |
us-gaap |
Payments To Acquire Investments
PaymentsToAcquireInvestments
|
70505000 | USD | |
us-gaap |
Payments To Acquire Investments
PaymentsToAcquireInvestments
|
219437000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
480000 | USD | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
67000 | USD | |
CY2015Q4 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2016Q2 | us-gaap |
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
|
0.01 | |
CY2015Q4 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
0 | USD | |
us-gaap |
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
|
752000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
61000 | USD | |
us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
0 | USD | |
CY2016Q2 | us-gaap |
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
|
5000000 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2016Q2 | us-gaap |
Preferred Stock Shares Issued
PreferredStockSharesIssued
|
0 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2016Q2 | us-gaap |
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
|
0 | shares |
CY2015Q4 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2016Q2 | us-gaap |
Preferred Stock Value
PreferredStockValue
|
0 | USD |
CY2014Q4 | us-gaap |
Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
|
87500000 | USD |
us-gaap |
Proceeds From Sale Maturity And Collections Of Investments
ProceedsFromSaleMaturityAndCollectionsOfInvestments
|
0 | USD | |
us-gaap |
Proceeds From Sale Maturity And Collections Of Investments
ProceedsFromSaleMaturityAndCollectionsOfInvestments
|
147400000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
334000 | USD | |
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
0 | USD | |
CY2015Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
21227000 | USD |
CY2016Q2 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
20350000 | USD |
us-gaap |
Realized Investment Gains Losses
RealizedInvestmentGainsLosses
|
0 | USD | |
us-gaap |
Realized Investment Gains Losses
RealizedInvestmentGainsLosses
|
0 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
912000 | USD | |
us-gaap |
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
|
988000 | USD | |
CY2015Q2 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
20769000 | USD |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
41634000 | USD | |
CY2016Q2 | us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
48216000 | USD |
us-gaap |
Research And Development Expense
ResearchAndDevelopmentExpense
|
85218000 | USD | |
CY2015Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-1108934000 | USD |
CY2016Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-1181929000 | USD |
CY2015Q2 | us-gaap |
Revenues
Revenues
|
376000 | USD |
us-gaap |
Revenues
Revenues
|
2168000 | USD | |
CY2016Q2 | us-gaap |
Revenues
Revenues
|
20089000 | USD |
us-gaap |
Revenues
Revenues
|
32583000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
3741000 | USD | |
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
3792000 | USD | |
CY2015Q4 | us-gaap |
Short Term Investments
ShortTermInvestments
|
318363000 | USD |
CY2016Q2 | us-gaap |
Short Term Investments
ShortTermInvestments
|
390955000 | USD |
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
0 | USD | |
us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
752000 | USD | |
CY2015Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
285850000 | USD |
CY2016Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
217333000 | USD |
CY2014Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
284018000 | USD |
CY2015Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
231474000 | USD |
CY2015Q4 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
285850000 | USD |
CY2016Q2 | us-gaap |
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
|
217333000 | USD |
us-gaap |
Stockholders Equity Other
StockholdersEquityOther
|
61000 | USD | |
CY2015Q4 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
237000 | shares |
CY2016Q2 | us-gaap |
Treasury Stock Shares
TreasuryStockShares
|
306000 | shares |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
103756000 | shares | |
CY2015Q4 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
2747000 | USD |
CY2016Q2 | us-gaap |
Treasury Stock Value
TreasuryStockValue
|
3368000 | USD |
us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
357000 | USD | |
us-gaap |
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
|
621000 | USD | |
CY2016Q2 | us-gaap |
Unamortized Debt Issuance Expense
UnamortizedDebtIssuanceExpense
|
2600000 | USD |
us-gaap |
Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
|
161000 | USD | |
us-gaap |
Unrealized Gain Loss On Investments
UnrealizedGainLossOnInvestments
|
555000 | USD | |
CY2015Q2 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
103608000 | shares |
us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
103562000 | shares | |
CY2016Q2 | us-gaap |
Weighted Average Number Of Share Outstanding Basic And Diluted
WeightedAverageNumberOfShareOutstandingBasicAndDiluted
|
103830000 | shares |