XML 64 R21.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Measurements (Tables)
9 Months Ended
Sep. 28, 2013
Financial Assets and Liabilities Measured and Recognized at Fair Value on a Recurring Basis

As of September 28, 2013 and December 29, 2012, financial assets and liabilities measured and recognized at fair value on a recurring basis and classified under the appropriate level of the fair value hierarchy as described above was as follows:

 

 

September 28, 2013

 

 

December 29, 2012

 

 

Fair Value Measurements

 

 

Fair Value Measurements

 

(in thousands)

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

$

  12,741

 

 

 

 

 

 

 

 

 

 

$

  12,741

 

 

$

  10,839

 

 

 

  0

 

 

 

  0

 

 

$

  10,839

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earn-out liability

 

 

 

 

 

 

 

 

$

  546

 

 

$

  546

 

 

$

  0

 

 

 

  0

 

 

$

  652

 

 

$

  652

 

 

Quantitative Information about the Inputs and Valuation Methodologies Used for Fair Value Measurements

The following table presents quantitative information about the inputs and valuation methodologies used for our fair value measurements classified in Level 3 of the fair value hierarchy as of September 28, 2013.

 

As of September 28, 2013

Fair Value
(in thousands)

  

Valuation
Technique

  

Significant
Unobservable
Input

  

Weighted
Average
(range)

Earn-out liability             

$

  546

  

Discounted cash flow

  

Projected royalties
(in thousands)

  

$1,408
($414 - $1,644)

  

  

  

  

  

Discount rate

  

21.67%
(20.40% - 27.00%)

 

Reconciliation of the Changes in the Company's Earn-Out - Cash (Level 3 Liabilities) Balance

A reconciliation of the changes in the Company’s earn-out liability (Level 3 liability) for the nine months ended September 28, 2013 and September 29, 2012 is as follows:

 

 

Nine Months Ended

 

(in thousands)

September 28
2013,

 

 

September 29,
2012

 

Balance at the beginning of the period             

$

  652

 

 

$

  765

  

Payments against earn-out             

 

(287

) 

 

 

(241

) 

Change in fair value of earn-out liability             

  

  181

 

 

 

  195

  

Balance at the end of the period             

$

  546

 

 

$

  719