XML 35 R24.htm IDEA: XBRL DOCUMENT v3.19.2
Cash Equivalents, Marketable Securities and Fair Value Measurements (Tables)
3 Months Ended
Jun. 30, 2019
Fair Value Disclosures [Abstract]  
Cash Equivalents and Marketable Securities by Balance Sheet Classification

The Company’s cash equivalents and marketable securities at June 30, 2019 and March 31, 2019 are classified on the balance sheet as follows:

 

 

 

June 30, 2019

 

 

March 31, 2019

 

 

 

(in $000's)

 

Cash equivalents

 

$

46,433

 

 

$

80,089

 

Short-term marketable securities

 

 

385,624

 

 

 

370,677

 

Long-term marketable securities

 

 

40,032

 

 

 

21,718

 

 

 

$

472,089

 

 

$

472,484

 

Cash Equivalents and Marketable Securities

 

The Company’s cash equivalents and marketable securities at June 30, 2019 and March 31, 2019 are invested in the following:

 

 

 

Amortized

 

 

Gross

Unrealized

 

 

Gross

Unrealized

 

 

Fair Market

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

June 30, 2019:

 

(in $000's)

 

Money market funds

 

$

26,433

 

 

$

 

 

$

 

 

$

26,433

 

Repurchase agreements

 

 

20,000

 

 

 

 

 

 

 

 

 

20,000

 

Short-term U.S. Treasury mutual fund securities

 

 

47,166

 

 

 

57

 

 

 

 

 

 

47,223

 

Short-term government-backed securities

 

 

152,317

 

 

 

191

 

 

 

 

 

 

152,508

 

Short-term corporate debt securities

 

 

127,268

 

 

 

234

 

 

 

(1

)

 

 

127,501

 

Short-term commercial paper

 

 

58,319

 

 

 

73

 

 

 

 

 

 

58,392

 

Long-term government-backed securities

 

 

3,982

 

 

 

5

 

 

 

 

 

 

3,987

 

Long-term corporate debt securities

 

 

35,666

 

 

 

379

 

 

 

 

 

 

36,045

 

 

 

$

471,151

 

 

$

939

 

 

$

(1

)

 

$

472,089

 

 

 

 

Amortized

 

 

Gross

Unrealized

 

 

Gross

Unrealized

 

 

Fair Market

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

March 31, 2019:

 

(in $000's)

 

Money market funds

 

$

60,089

 

 

$

 

 

$

 

 

$

60,089

 

Repurchase agreements

 

 

20,000

 

 

 

 

 

 

 

 

 

20,000

 

Short-term U.S. Treasury mutual fund securities

 

 

58,786

 

 

 

13

 

 

 

(12

)

 

 

58,787

 

Short-term government-backed securities

 

 

126,336

 

 

 

60

 

 

 

(15

)

 

 

126,381

 

Short-term corporate debt securities

 

 

128,626

 

 

 

97

 

 

 

(9

)

 

 

128,714

 

Short-term commercial paper

 

 

56,780

 

 

 

16

 

 

 

(1

)

 

 

56,795

 

Long-term corporate debt securities

 

 

21,529

 

 

 

189

 

 

 

 

 

 

21,718

 

 

 

$

472,146

 

 

$

375

 

 

$

(37

)

 

$

472,484

 

Financial Instruments Measured at Fair Value

The following tables presents the Company’s fair value hierarchy for its financial instruments measured at fair value as of June 30, 2019 and March 31, 2019:

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

June 30, 2019:

 

(in $000's)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

26,433

 

 

$

 

 

$

 

 

$

26,433

 

Repurchase agreements

 

 

 

 

 

20,000

 

 

 

 

 

 

20,000

 

Short-term U.S. Treasury mutual fund securities

 

 

 

 

 

47,223

 

 

 

 

 

 

47,223

 

Short-term government-backed securities

 

 

 

 

 

152,508

 

 

 

 

 

 

152,508

 

Short-term corporate debt securities

 

 

 

 

 

127,501

 

 

 

 

 

 

127,501

 

Short-term commercial paper

 

 

 

 

 

58,392

 

 

 

 

 

 

58,392

 

Long-term government-backed securities

 

 

 

 

 

3,987

 

 

 

 

 

 

3,987

 

Long-term corporate debt securities

 

 

 

 

 

36,045

 

 

 

 

 

 

36,045

 

Investment in Shockwave Medical

 

 

95,849

 

 

 

 

 

 

 

 

 

95,849

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration

 

 

 

 

 

 

 

 

9,931

 

 

 

9,931

 

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

March 31, 2019:

 

(in $000's)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

60,089

 

 

$

 

 

$

 

 

$

60,089

 

Repurchase agreements

 

 

 

 

 

20,000

 

 

 

 

 

 

20,000

 

Short-term U.S. Treasury mutual fund securities

 

 

 

 

 

58,787

 

 

 

 

 

 

58,787

 

Short-term government-backed securities

 

 

 

 

 

126,381

 

 

 

 

 

 

126,381

 

Short-term corporate debt securities

 

 

 

 

 

128,714

 

 

 

 

 

 

128,714

 

Short-term commercial paper

 

 

 

 

 

56,795

 

 

 

 

 

 

56,795

 

Long-term corporate debt securities

 

 

 

 

 

21,718

 

 

 

 

 

 

21,718

 

Investment in Shockwave Medical

 

 

56,195

 

 

 

 

 

 

 

 

 

56,195

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration

 

 

 

 

 

 

 

 

9,575

 

 

 

9,575

 

Valuation Method Used to Calculate Level 3 Liabilities Measured at Estimated Fair Value of Contingent Consideration Related to Acquisition

This liability is reported as Level 3 as the estimated fair value of the contingent consideration related to the acquisition of ECP requires significant management judgment or estimation and is calculated using the following valuation methods:

 

 

Milestone Payment

 

 

Fair Value at

June 30, 2019

 

 

Valuation Methodology

 

Significant Unobservable Input

 

Weighted Average (range, if applicable)

 

 

(in $000's)

 

 

 

 

 

 

 

Clinical and regulatory milestone

$

7,000

 

 

$

5,495

 

 

Probability weighted income approach

 

Projected fiscal year of milestone payments

 

2021 to 2023

 

 

 

 

 

 

 

 

 

 

 

 

Discount rate

 

3.2% to 3.4%

 

 

 

 

 

 

 

 

 

 

 

 

Probability of occurrence

 

Probability adjusted level of 40% for the base case scenario and 15% to 40% for various downside and upside scenarios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue-based milestone

 

8,000

 

 

 

4,436

 

 

Monte Carlo simulation model

 

Projected fiscal year of milestone payments

 

2025 to 2035

 

 

 

 

 

 

 

 

 

 

 

 

Discount rate

 

17%

 

 

 

 

 

 

 

 

 

 

 

 

Expected volatility for forecasted revenues

 

50%

 

 

 

 

 

 

 

 

 

 

 

 

Probability of payment (risk-neutral)

 

71%

 

 

$

15,000

 

 

$

9,931

 

 

 

 

 

 

 

 

 

Change in Fair Value of Contingent Consideration as Determined by Level 3 Inputs

 

The following table summarizes the change in fair value, as determined by Level 3 inputs, of the contingent consideration for the three months ended June 30, 2019 and 2018:

 

 

 

 

 

For the Three Months Ended June 30,

 

 

 

 

 

 

2019

 

 

 

2018

 

 

 

 

 

(in $000's)

 

Beginning balance

 

$

9,575

 

 

$

10,490

 

Additions

 

 

 

 

 

 

Payments

 

 

 

 

 

 

Change in fair value

 

 

356

 

 

 

(159

)

Ending balance

 

$

9,931

 

 

$

10,331