XML 21 R11.htm IDEA: XBRL DOCUMENT v3.21.1
Fair Value Measurements
3 Months Ended
Mar. 26, 2021
Fair Value Disclosures [Abstract]  
Fair Value Measurements

4. FAIR VALUE MEASUREMENTS

The fair value hierarchy requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring 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:

 

 

 

 

 

 

 

Fair Value Measurement at

 

 

 

 

 

 

 

Reporting Date Using

 

Description

 

March 26, 2021

 

 

Quoted Prices in

Active Markets for

Identical Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward contracts

 

$

0.7

 

 

$

 

 

$

0.7

 

 

$

 

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock purchase obligation

 

$

12.6

 

 

$

 

 

$

 

 

$

12.6

 

Pension obligation

 

$

5.0

 

 

$

 

 

$

 

 

$

5.0

 

 

 

 

 

 

 

 

 

Fair Value Measurement at

 

 

 

 

 

 

 

Reporting Date Using

 

Description

 

December 25, 2020

 

 

Quoted Prices in

Active Markets for

Identical Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forward contracts

 

$

1.1

 

 

$

 

 

$

1.1

 

 

$

 

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock purchase obligation

 

$

12.6

 

 

$

 

 

$

 

 

$

12.6

 

Pension obligation

 

$

4.7

 

 

$

 

 

$

 

 

$

4.7

 

 

The estimated fair value of foreign currency forward contracts is based upon quoted market prices obtained from independent pricing services for similar derivative contracts and these financial instruments are characterized as Level 2 assets in the fair value hierarchy.

The estimated fair value of common stock purchase obligation is based on a combination of an income and market valuation approach. The income and market valuation approaches may incorporate Level 3 fair value measures for instances when observable inputs are not available. The more significant judgmental assumptions used to estimate the value of common stock purchase obligation include an estimated discount rate, a range of assumptions that form the basis of the expected future net cash flows (e.g., the revenue growth rates and operating margins), and a company specific beta. The significant judgmental assumptions used that incorporate market data, including the relative weighting of market observable information and the comparability of that information in the valuation models, are forward-looking and could be affected by future economic and market conditions.

The estimated fair value of pension obligation is based on expected years of service and average compensation. The valuation model used to value pension obligation utilizes mortality rate, inflation, interest rate risks and changes in the life expectancy for pensioners. These assumptions are routinely made in the appraisal process by the independent actuary thus resulted in a Level 3 classification.

 

There were no transfers from Level 1 or Level 2. 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 is as follows:

 

 

March 26,

 

 

Valuation

 

Unobservable

 

 

 

 

 

2021

 

 

Techniques

 

Input

 

Range/Multiple

 

(Dollars in millions, except rate/multiple)

 

 

 

 

 

 

Common stock purchase obligation

$

12.6

 

 

Discounted cash flow

 

Revenue multiple

 

1.3 - 1.7

 

 

 

 

 

 

 

 

EBITDA Multiple

 

5.5 - 7.4

 

 

 

 

 

 

 

 

Discount rate

 

15.5% - 20.0%

 

Pension obligation

$

5.0

 

 

Projected unit credit method

 

Discount rate

 

 

2.1

%

 

 

 

 

 

 

 

Rate on return

 

 

2.4

%

 

 

 

 

 

 

 

Salary increase rate

 

 

4.0

%

 

 

Following is a summary of the Level 3 activity:

 

(In millions)

 

Common stock

Purchase

obligation

 

 

Pension

obligation

 

As of December 25, 2020

 

$

12.6

 

 

$

4.7

 

Fair value adjustments

 

 

 

0.3

 

As of March 26, 2021

 

$

12.6

 

 

$

5.0