XML 24 R12.htm IDEA: XBRL DOCUMENT v3.10.0.1
FAIR VALUE
3 Months Ended
Dec. 28, 2018
Fair Value Disclosures [Abstract]  
FAIR VALUE
FAIR VALUE
Assets/Liabilities Measured at Fair Value on a Recurring Basis
In the tables below, the Company has segregated all assets and liabilities that are measured at fair value on a recurring basis into the most appropriate level within the fair value hierarchy based on the inputs used to determine the fair value at the measurement date.
 
 
Fair Value Measurement Using
 
 
Quoted Prices in
Active Markets
for Identical
Instruments
 
Significant
Other
Observable
Inputs
 
Significant
Unobservable
Inputs
 
Total
Type of Instruments
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
Balance
(In millions)
 
 
 
 
 
 
 
 
Assets at December 28, 2018:
 
 
 
 
 
 
 
 
Cash equivalents:
 
 
 
 
 
 
 
 
Money market funds
 
$
77.1

 
$

 
$

 
$
77.1

Available-for-sale securities:
 
 
 
 
 
 
 
 
MPTC Series B-1 Bonds (1)
 

 
25.6

 

 
25.6

MPTC Series B-2 Bonds (2)
 

 
23.6

 

 
23.6

APTC securities (1)
 

 
6.2

 

 
6.2

GPTC securities (1)
 

 
8.3

 

 
8.3

Total assets measured at fair value
 
$
77.1

 
$
63.7

 
$

 
$
140.8

 
 
 
 
 
 
 
 
 
Liabilities at December 28, 2018:
 
 
 
 
 
 
 
 
Contingent consideration
 
$

 
$

 
$
(17.8
)
 
$
(17.8
)
Total liabilities measured at fair value
 
$

 
$

 
$
(17.8
)
 
$
(17.8
)
 
 
 
 
 
 
 
 
 
Assets at September 28, 2018:
 
 
 
 
 
 
 
 
Cash equivalents:
 
 
 
 
 
 
 
 
Money market funds
 
$
44.1

 
$

 
$

 
$
44.1

Available-for- sale securities:
 
 
 
 
 
 
 
 
MPTC Series B-1 Bonds (1)
 

 
25.1

 

 
25.1

MPTC Series B-2 Bonds (2)
 

 
23.1

 

 
23.1

APTC securities (1)
 

 
6.4

 

 
6.4

GPTC securities (1)
 

 
7.9

 

 
7.9

Total assets measured at fair value
 
$
44.1

 
$
62.5

 
$

 
$
106.6

 
 
 
 
 
 
 
 
 
Liabilities at September 28, 2018:
 
 
 
 
 
 
 
 
Contingent consideration
 
$

 
$

 
$
(24.4
)
 
$
(24.4
)
Total liabilities measured at fair value
 
$

 
$

 
$
(24.4
)
 
$
(24.4
)

(1) 
Included in prepaid and other current assets on the Company's Condensed Consolidated Balance Sheets because the Company has the ability and intent to sell this security in the next twelve months.
(2) 
Included in other assets on the Company's Condensed Consolidated Balance Sheets because the maturity dates are greater than one year and the Company does not have the intent and ability to collect or sell all or a portion of these loans or securities in the next twelve months.
The Company classifies its money market funds as Level 1 because they have daily liquidity, quoted prices for the underlying investments can be obtained, and there are active markets for the underlying investments. The Company's Level 2 available-for-sale securities consist of bonds for the Maryland Proton Therapy Center ("MPTC"), Alabama Proton Therapy Center (“APTC”), and Georgia Proton Treatment Center ("GPTC"). The observable inputs for these securities are comparable bond issues, broker/dealer quotations for the same or similar investments in active markets and other observable inputs such as yields, credit risks, default rates, and volatility. As of December 28, 2018 and September 28, 2018, the carrying amount of the Company's Level 1 money market funds and Level 2 available-for-sale securities approximated their respective fair values. See Note 14, "Proton Solutions Loans and Investments," for further information about the available-for-sale securities.
The Company measures the fair value of its Level 3 contingent consideration liabilities based on the income approach by using a discounted cash flow model with key assumptions that include estimated sales units or revenues of the acquired business, the probability of completing certain milestone targets during the earn-out period, volatility, and estimated discount rates corresponding to the periods of expected payments. If the estimated sales units, revenues or probability of completing certain milestones were to increase or decrease during the respective earn-out period, the fair value of the contingent consideration would increase or decrease, respectively. If the estimated discount rates were to increase or decrease, the fair value of contingent consideration would decrease or increase, respectively. Changes in volatility may result in an increase or decrease in the fair value of contingent consideration. The Company's contingent consideration is from its business combinations and is included in accrued liabilities and other long-term liabilities on the Condensed Consolidated Balance Sheets.
The following table presents the reconciliation for all assets and liabilities measured and recorded at fair value on a recurring basis using significant unobservable inputs (Level 3):
(In millions)
 
Contingent
Consideration
Balance at September 28, 2018
 
$
(24.4
)
Business combination
 
(5.3
)
Measurement period adjustment to a business combination in prior year
 
11.9

Balance at December 28, 2018
 
$
(17.8
)

There were no transfers of assets or liabilities between fair value measurement levels during either the three months ended December 28, 2018, or the three months ended December 29, 2017. Transfers between fair value measurement levels are recognized at the end of the reporting period.
Fair Value of Other Financial Instruments
The fair values of certain of the Company’s financial instruments, including bank deposits included in cash equivalents, trade and unbilled receivables, net of allowance for doubtful accounts, short-term notes receivable, revolving loan to CPTC, RPTC senior secured debt, and accounts payable approximate their carrying amounts due to their short maturities.
As of December 28, 2018, the fair value of the Term Loan with CPTC approximated its carrying value of $44.0 million. See Note 14, "Proton Solutions Loans and Investments," for further information. The carrying value is based on the present value of expected future cash payments discounted at a rate reflecting the nature and duration of the loans, risks involved with CPTC, and its industry. As a result, the Term Loan is categorized as Level 3 in the fair value hierarchy.
The fair value of the outstanding long-term notes receivable, including accrued interest, approximated their carrying value of $30.6 million and $29.7 million at December 28, 2018 and September 28, 2018, respectively, because they are based on terms of recent comparable transactions and are categorized as Level 3 in the fair value hierarchy. The fair value is based on the income approach by using the discounted cash flow model with key assumptions that include discount rates corresponding to the terms and risks as well as underlying cash flow assumptions. See Note 14, "Proton Solutions Loans and Investments," for information on the long-term notes receivable.