XML 75 R20.htm IDEA: XBRL DOCUMENT v2.4.0.6
Fair Value Measurements (Tables)
3 Months Ended
Dec. 28, 2012
Assets and Liabilities Subject to Fair Value Measurements on Recurring Basis

The following table represents financial assets and liabilities that the Company measured at fair value. The Company has classified these assets and liabilities in accordance with the fair value hierarchy set forth in ASC 820:

 

     Fair Value as of
December 28,
2012
     Fair Value Measurements at December 28, 2012
Using Fair Value Hierarchy
 
        Level 1      Level 2      Level 3  
     (in thousands)  

Assets

           

Money market fund

   $ 20,046       $ 20,046       $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Assets at fair value

   $ 20,046       $ 20,046       $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

           

Contingent consideration

   $ 1,866       $ —         $ —         $ 1,866   
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities at fair value

   $ 1,866       $ —         $ —         $ 1,866   
  

 

 

    

 

 

    

 

 

    

 

 

 
     Fair Value as of
September 28,
2012
     Fair Value Measurements at September 28, 2012
Using Fair Value Hierarchy
 
        Level 1      Level 2      Level 3  
     (in thousands)  

Assets

           

Money market fund

   $ 20,040       $ 20,040       $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Assets at fair value

   $ 20,040       $ 20,040       $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

           

Contingent consideration

   $ 1,876       $ —         $ —         $ 1,876   
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities at fair value

   $ 1,876       $ —         $ —         $ 1,876   
  

 

 

    

 

 

    

 

 

    

 

 

 
Liabilities Measured and Recorded at Fair Value On Recurring Basis Using Unobservable Inputs (Level Three)

The following table presents a reconciliation of the beginning and ending balances of the Company’s liabilities measured and recorded at fair value on a recurring basis using significant unobservable inputs (Level 3) at December 28, 2012:

 

     Contingent
Consideration
 
     (in thousands)  

Balance as of September 28, 2012

   $ 1,876   

Additions

     —     

Change in fair value of contingent consideration

     (10 ) 
  

 

 

 

Balance as of December 28, 2012

   $ 1,866   
  

 

 

 
Fair Value Measurements of Contingent Consideration

The fair value measurements of the contingent consideration discussed above were based primarily on significant inputs not observable in the market and thus represent a Level 3 measurement as defined in ASC 820. The key assumptions were as follows:

 

Quantitative Information about Level 3 Fair Value Measurements as of December 28, 2012

 

Liability

  Fair
Value
   

Valuation

Technique

 

Unobservable Inputs

  Selected Input (Range)  
(in thousands, except percentages)  

Revenue Earnout

  $ —        N/A   Probability of Achieving     0.0 % 

Business Development Earnout

  $ —        N/A   Probability of Achieving     0.0 % 

Product Development Earnout (1 of 2)

  $ —        Income Approach   Probability of Achieving     0.0 % 

Product Development Earnout (2 of 2)

  $ 2,500      Income Approach   Probability of Achieving     100.0% (90.0% - 100.0 %) 

Quantitative Information about Level 3 Fair Value Measurements as of September 28, 2012

 

Liability

  Fair
Value
   

Valuation

Technique

 

Unobservable Inputs

  Selected Input (Range)  
(in thousands, except percentages)  

Revenue Earnout

  $ —        N/A   Probability of Achieving     0.00 % 

Business Development Earnout

  $ —        N/A   Probability of Achieving     0.00 % 

Product Development Earnout (1 of 2)

  $ —        Income Approach   Probability of Achieving     0.00 % 

Product Development Earnout (2 of 2)

  $ 2,500      Income Approach   Probability of Achieving     100.0% (90.0% - 100.0 %) 
Quantitative Information Level Three Fair Value Measurements

The following table represents the Company’s acquired intangible assets subject to fair value measurements that were based primarily on significant inputs not observable in the market and thus represent a Level 3 measurement as defined in ASC 820:

 

Quantitative Information about Level 3 Fair Value Measurements as of February 6, 2012

Asset

  Fair
Value
   

Valuation

Technique

 

Unobservable Inputs

 

Selected Input (Range)

(in thousands, except percentages)

Trade Names and Trademarks

  $ 310      Relief from
Royalty
  Revenue Projections   12.5% Market Share
      Estimated Useful Life   2 years (1 year - 3 years)

Developed Technology

  $ 11,800      Relief from
Royalty
  Revenue Attrition   5.0% - 10.0% (5.0% - 10.0%)
      Core Revenue Attributable   25.0% (15.0% - 35.0%)
      Base Revenue Projections   12.5% Market Share

IPR&D

  $ 800      Income Approach   Revenue Attrition   5.0% (5.0 % - 10.0% per Year)
      Expected Product Cycle   5 Years (3 Years to 7 Years)
      Base Revenue Projections   12.5% Market Share

Customer Relationships

  $ 1,500      Multi-Period
Excess Earnings
  Revenue Attrition   20.0% (19.3% - 20.8% per Year)
      Base Revenue Projections   12.5% Market Share
      Margin Improvement   80.0% (60.0% - 90.0% of Sales and Executive Professional Time)
      Estimated Useful Life   7 Years (5 Years to 10 Years)