XML 16 R12.htm IDEA: XBRL DOCUMENT v3.19.3
Cash Equivalents, Marketable Securities and Fair Value Measurements
6 Months Ended
Sep. 30, 2019
Fair Value Disclosures [Abstract]  
Cash Equivalents, Marketable Securities and Fair Value Measurements

Note 5. Cash Equivalents, Marketable Securities and Fair Value Measurements

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

 

 

 

September 30, 2019

 

 

March 31, 2019

 

 

 

(in $000's)

 

Cash equivalents

 

$

73,694

 

 

$

80,089

 

Short-term marketable securities

 

 

295,041

 

 

 

370,677

 

Long-term marketable securities

 

 

106,025

 

 

 

21,718

 

 

 

$

474,760

 

 

$

472,484

 

 

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

 

 

 

Amortized

 

 

Gross

Unrealized

 

 

Gross

Unrealized

 

 

Fair Market

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

September 30, 2019:

 

(in $000's)

 

Money market funds

 

$

53,694

 

 

$

 

 

$

 

 

$

53,694

 

Repurchase agreements

 

 

20,000

 

 

 

 

 

 

 

 

 

20,000

 

Short-term U.S. Treasury mutual fund securities

 

 

28,012

 

 

 

39

 

 

 

 

 

 

28,051

 

Short-term government-backed securities

 

 

124,117

 

 

 

129

 

 

 

(24

)

 

 

124,222

 

Short-term corporate debt securities

 

 

92,865

 

 

 

183

 

 

 

 

 

 

93,048

 

Short-term commercial paper

 

 

49,230

 

 

 

29

 

 

 

(4

)

 

 

49,255

 

Long-term U.S. Treasury mutual fund securities

 

 

6,964

 

 

 

6

 

 

 

 

 

 

6,970

 

Long-term government-backed securities

 

 

43,898

 

 

 

28

 

 

 

(18

)

 

 

43,908

 

Long-term corporate debt securities

 

 

55,127

 

 

 

486

 

 

 

(1

)

 

 

55,612

 

 

 

$

473,907

 

 

$

900

 

 

$

(47

)

 

$

474,760

 

 

 

 

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

 

 

Fair Value Hierarchy

Fair value is defined as the price that would be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Financial assets and liabilities carried at fair value are to be classified and disclosed in one of the following three categories:

Level 1: Quoted market prices in active markets for identical assets or liabilities.

Level 2: Observable market-based inputs or unobservable inputs that are corroborated by market data.

Level 3: Unobservable inputs that are not corroborated by market data.

Level 1 primarily consists of financial instruments whose values are based on quoted market prices such as exchange-traded instruments and listed equities.

Level 2 includes financial instruments that are valued using models or other valuation methodologies. These models are primarily industry-standard models that consider various assumptions, including time value, yield curve, volatility factors, prepayment speeds, default rates, loss severity, current market and contractual prices for the underlying financial instruments, as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace, can be derived from observable data or are supported by observable levels at which transactions are executed in the marketplace.

Level 3 is comprised of unobservable inputs that are supported by little or no market activity. Financial assets are considered Level 3 when their fair values are determined using pricing models, discounted cash flows or similar techniques and at least one significant model assumption or input is unobservable.

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

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

September 30, 2019:

 

(in $000's)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

53,694

 

 

$

 

 

$

 

 

$

53,694

 

Repurchase agreements

 

 

 

 

 

20,000

 

 

 

 

 

 

20,000

 

Short-term U.S. Treasury mutual fund securities

 

 

 

 

 

28,051

 

 

 

 

 

 

28,051

 

Short-term government-backed securities

 

 

 

 

 

124,222

 

 

 

 

 

 

124,222

 

Short-term corporate debt securities

 

 

 

 

 

93,048

 

 

 

 

 

 

93,048

 

Short-term commercial paper

 

 

 

 

 

49,255

 

 

 

 

 

 

49,255

 

Long-term U.S. Treasury mutual fund securities

 

 

 

 

 

 

6,970

 

 

 

 

 

 

6,970

 

Long-term government-backed securities

 

 

 

 

 

43,908

 

 

 

 

 

 

43,908

 

Long-term corporate debt securities

 

 

 

 

 

55,612

 

 

 

 

 

 

55,612

 

Investment in Shockwave Medical

 

 

50,248

 

 

 

 

 

 

 

 

 

50,248

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration

 

 

 

 

 

 

 

 

10,236

 

 

 

10,236

 

 

 

 

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

 

 

The Company has determined that the estimated fair value of its money market funds and its investment in Shockwave Medical, a publicly traded medical device company, are reported as Level 1 financial assets as they are valued at quoted market prices in active markets. The investment in Shockwave Medical is classified within other assets in the consolidated balance sheet.

The Company has determined that the estimated fair value of its repurchase agreements, U.S. Treasury mutual fund securities, government-backed securities, corporate debt securities and commercial paper are reported as Level 2 financial assets as they are based on model-driven valuations in which all significant inputs are observable, or can be derived from or corroborated by observable market data for substantially the full term of the asset.

The Company’s financial liabilities consisted of contingent consideration potentially payable related to the acquisition of ECP Entwicklungsgesellschaft mbH, or ECP, and AIS GmbH Aachen Innovative Solutions, or AIS, in July 2014. The Company acquired ECP and AIS for $13.0 million in cash, with additional potential payouts totaling $15.0 million based on the achievement of CE Mark approval in the European Union and a revenue-based milestone related to the development of the future Impella ECPTM expandable catheter pump technology. These potential milestone payments may be made, at the Company’s option, by a combination of cash or Company common stock. As of September 30, 2019, the Company used a combination of an income approach, based on various revenue and cost assumptions and applying a probability to each outcome and a Monte-Carlo valuation model. For the clinical and regulatory milestone, probabilities were applied to each potential scenario and the resulting values were discounted using a rate that considers weighted average cost of capital as well as a specific risk premium associated with the riskiness of the earn out itself, the related projections, and the overall business. The revenue-based milestone is valued using a Monte-Carlo valuation model, which simulates estimated future revenues during the earn out-period using management's best estimates. Projected revenues are based on the Company’s most recent internal operational budgets and long-range strategic plans.

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

September 30, 2019

 

 

Valuation Methodology

 

Significant Unobservable Input

 

Weighted Average (range, if applicable)

 

 

(in $000's)

 

 

 

 

 

 

 

Clinical and regulatory milestone

$

7,000

 

 

$

5,544

 

 

Probability weighted income approach

 

Projected fiscal year of milestone payments

 

2021 to 2023

 

 

 

 

 

 

 

 

 

 

 

 

Discount rate

 

3.1% to 3.3%

 

 

 

 

 

 

 

 

 

 

 

 

Probability of occurrence

 

Probability adjusted level of 45% for the base case scenario and 15% to 40% for various downside and upside scenarios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue-based milestone

 

8,000

 

 

 

4,692

 

 

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)

 

73%

 

 

$

15,000

 

 

$

10,236

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

For the Three Months Ended September 30,

 

 

For the Six Months Ended September 30,

 

 

 

 

 

 

2019

 

 

 

2018

 

 

 

2019

 

 

 

2018

 

 

 

 

 

(in $000's)

 

Beginning balance

 

$

9,931

 

 

$

10,331

 

 

$

9,575

 

 

$

10,490

 

Additions

 

 

 

 

 

 

 

 

 

 

 

 

Payments

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value

 

 

305

 

 

 

162

 

 

 

661

 

 

 

3

 

Ending balance

 

$

10,236

 

 

$

10,493

 

 

$

10,236

 

 

$

10,493

 

 

The change in fair value of the contingent consideration was primarily due to estimates related to development timelines and the passage of time on the fair value measurement of milestones. Adjustments associated with the change in fair value of contingent consideration are included in research and development expenses in the Company’s consolidated statements of operations. Significant increases or decreases in any of the probabilities of success or changes in expected timelines for achievement of any of these milestones could result in a significantly higher or lower fair value of the liability. The fair value of the contingent consideration at each reporting date is updated by reflecting the changes in fair value reflected in the Company’s consolidated statement of operations. There is no assurance that any of the conditions for the milestone payments will be met.