XML 38 R25.htm IDEA: XBRL DOCUMENT v3.3.1.900
Fair Value Measurement (Tables)
12 Months Ended
Jan. 02, 2016
Fair Value Disclosures [Abstract]  
Financial Assets and Liabilities Measured and Recognized at Fair Value on a Recurring Basis

As of January 2, 2016 and January 3, 2015, 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 (in thousands):

 

 

 

As of January 2, 2016

 

 

As of January 3, 2015

 

 

 

Fair Value Measurements

 

 

Fair Value Measurements

 

 

 

Level 1

 

 

Level 2

 

Level 3

 

 

Total

 

 

Level 1

 

 

Level 2

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

9,212

 

 

 

 

 

 

 

 

$

9,212

 

 

$

11,846

 

 

 

 

 

 

 

 

$

11,846

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earn-out liability

 

 

 

 

 

 

 

$

1,005

 

 

$

1,005

 

 

 

 

 

 

 

 

$

1,423

 

 

$

1,423

 

 

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

Charges related to fair value adjustments were $5 thousand, $1,258 thousand and $355 thousand for the fiscal years 2015, 2014 and 2013, respectively

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 January 2, 2016 and January 3, 2015.

 

As of January 2, 2016

 

Fair Value

(in

thousands)

 

 

Valuation

Technique

 

Significant

Unobservable

Input

 

Weighted

Average

(range)

 

Earn-out liability

 

$

1,005

 

 

Discounted cash

 

Projected royalties

 

$

2,949

 

 

 

 

 

 

 

flow

 

(in thousands)

 

($134 – $3,153)

 

 

 

 

 

 

 

 

 

Discount rate

 

11.36%

(10.23% - 27.00%)

 

 

As of January 3, 2015

 

Fair Value

(in

thousands)

 

 

Valuation

Technique

 

Significant

Unobservable

Input

 

Weighted

Average

(range)

 

Earn-out liability

 

$

1,423

 

 

Discounted cash

 

Projected royalties

 

$

3,048

 

 

 

 

 

 

 

flow

 

(in thousands)

 

($669 – $3,613)

 

 

 

 

 

 

 

 

 

Discount rate

 

13.54%

(10.34% - 27.00%)

 

 

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

The following table provides a reconciliation of the beginning and ending balances of the contingent consideration – cash (Level 3 liabilities) (in thousands):

 

Balance as of December 28, 2013

 

$

624

 

Payments against earn-out

 

 

(459

)

Change in fair value of earn-out liability

 

 

1,258

 

Balance as of January 3, 2015

 

 

1,423

 

Payments against earn-out

 

 

(423

)

Change in fair value of earn-out liability

 

 

5

 

Balance as of January 2, 2016

 

$

1,005