XML 31 R21.htm IDEA: XBRL DOCUMENT v3.19.2
Organization and Significant Accounting Policies (Tables)
6 Months Ended
Jun. 28, 2019
Organization Consolidation And Presentation Of Financial Statements [Abstract]  
Assets or Liabilities Measured at Fair Value The following table summarizes, for assets or liabilities measured at fair value, the respective fair value and the classification by level of input within the fair value hierarchy (in thousands):

 

 

 

 

 

 

 

Fair Value Measurement at

 

 

 

 

 

 

 

Reporting Date Using

 

Description

 

June 28, 2019

 

 

Quoted Prices in

Active Markets for Identical Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward contracts

 

$

188

 

 

$

 

 

$

188

 

 

$

 

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent earn-out liabilities

 

$

3,870

 

 

$

 

 

$

 

 

$

3,870

 

Pension obligation

 

$

3,293

 

 

$

 

 

$

 

 

$

3,293

 

Purchase obligation

 

$

8,500

 

 

$

 

 

$

 

 

$

8,500

 

 

 

 

 

 

 

 

Fair Value Measurement at

 

 

 

 

 

 

 

Reporting Date Using

 

Description

 

December 28, 2018

 

 

Quoted Prices in

Active Markets for

Identical Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward contracts

 

$

240

 

 

$

 

 

$

240

 

 

$

 

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent earn-out liability

 

$

3,924

 

 

$

 

 

$

 

 

$

3,924

 

Pension obligation

 

$

3,531

 

 

$

 

 

$

 

 

$

3,531

 

Purchase obligation

 

$

8,500

 

 

$

 

 

$

 

 

$

8,500

 

Summary of Qualitative Information About Level 3 Fair Value Measurements

The Company’s Level 3 liabilities are incurred as a result of the QGT and DMS acquisitions. There were no transfers from Level 1 or Level 2 to Level 3. Fair value adjustments were noncash, and therefore did not impact the Company’s liquidity or capital resources. Qualitative information about Level 3 fair value measurements are primarily as follows (in thousands, except the range):

 

 

June 28,

 

 

Valuation

 

Unobservable

 

 

 

 

 

2019

 

 

Techniques

 

Input

 

Range

 

Contingent earn-out liability

$

 

3,870

 

 

Monte carlo simulation

 

Revenue discount rate

 

10.0% - 15.0%

 

 

 

 

 

 

 

 

 

Internal forecasts

 

 

7.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Pension obligation

$

 

3,293

 

 

Projected unit credit method

 

Discount rate

 

2.43% - 2.74%

 

 

 

 

 

 

 

 

 

Rate on return

 

1.37% - 1.78%

 

 

 

 

 

 

 

 

 

Salary increase rate

 

 

4.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase obligation

$

 

8,500

 

 

Discounted cash flow

 

EBITDA Multiple

 

6.21

 

 

Summary of Level 3 Activity

Following is a summary of the Level 3 activity (in thousands):

 

 

 

Contingent

earn-out

liability

 

 

Purchase

obligation

 

 

Pension

obligation

 

As of December 28, 2018

 

$

3,924

 

 

$

8,500

 

 

$

3,531

 

Additions

 

 

1,428

 

 

 

 

 

Fair value adjustments

 

 

(1,482

)

 

 

 

 

(238

)

As of June 28, 2019

 

$

3,870

 

 

$

8,500

 

 

$

3,293

 

Summary of Restricted Stock Unit, Performance Stock Units and Restricted Stock Award Activity

The following table summarizes the Company’s RSU, PSU and RSA activity for the six months ended June 28, 2019:

 

 

 

Shares

 

 

Aggregate

Fair Value

(in thousands)

 

Unvested restricted stock units and restricted stock awards

   at December 28, 2018

 

 

1,777,379

 

 

$

14,592

 

Granted

 

 

979,326

 

 

 

 

 

Vested

 

 

(540,663

)

 

 

 

 

Forfeited

 

 

(55,496

)

 

 

 

 

Unvested restricted stock units and restricted stock awards

   at June 28, 2019

 

 

2,160,546

 

 

$

30,075

 

Vested and expected to vest restricted stock units and

   restricted stock awards at June 28, 2019

 

 

1,797,789

 

 

$

25,025

 

Stock-Based Compensation Expense Included in Condensed Consolidated Statements of Operations

The following table shows the Company’s stock-based compensation expense included in the Condensed Consolidated Statements of Operations (in thousands):

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 28,

 

 

June 29,

 

 

June 28,

 

 

June 29,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Cost of sales (1)

 

$

566

 

 

$

517

 

 

$

1,204

 

 

$

1,023

 

Research and development

 

 

45

 

 

 

10

 

 

 

88

 

 

 

71

 

Sales and marketing

 

 

329

 

 

 

193

 

 

 

674

 

 

 

396

 

General and administrative

 

 

1,924

 

 

 

1,636

 

 

 

3,811

 

 

 

3,430

 

 

 

 

2,864

 

 

 

2,356

 

 

 

5,777

 

 

 

4,920

 

Income tax benefit

 

 

(3,146

)

 

 

(312

)

 

 

(4,609

)

 

 

(540

)

Stock-based compensation expense, net of tax

 

$

(282

)

 

$

2,044

 

 

$

1,168

 

 

$

4,380

 

 

(1)

Stock-based compensation expense capitalized in inventory for the three and six months ended June 28, 2019 and June 29, 2018 was not significant.