XML 27 R17.htm IDEA: XBRL DOCUMENT v3.20.2
Fair Value Measurements and Financial Instruments
6 Months Ended
Jul. 03, 2020
Fair Value Disclosures [Abstract]  
Fair Value Measurements and Financial Instruments Fair Value Measurements and Financial Instruments
The following table presents the Company's hierarchy for its assets, liabilities and redeemable non-controlling interest measured at fair value on a recurring basis as of the following periods:
July 3, 2020January 3, 2020
Level 1Level 2Level 3TotalLevel 1Level 2Level 3Total
Liabilities:
Credit Facility$—  $406,393  $—  $406,393  $—  $68,000  $—  $68,000  
Non-controlling interest subject to put provisions—  —  24,975  24,975  —  —  15,719  15,719  
Total liabilities measured at fair value$—  $406,393  $24,975  $431,368  $—  $68,000  $15,719  $83,719  
There were no transfers of assets or liabilities between Level 1, Level 2, and Level 3 categories of the fair value hierarchy during the three and six month period ended July 3, 2020.
The Company used Level 2 inputs to determine the fair value of its First Amended and Restated Credit Facility. As of July 3, 2020, the carrying amount of the principal under the Company’s First Amended and Restated Credit Facility approximated fair value because it had a variable interest rate that reflected market changes in interest rates and changes in the Company’s net leverage ratio.
As of July 3, 2020, the Company had potential obligations to purchase the non-controlling interests held by third parties in the Tuscany subsidiary. These obligations were in the form of put provisions and were exercisable at the third-party owners' discretion within the specified periods outlined in the put provision within the Tuscany stockholders' agreement. If these put provisions were exercised, the Company would be required to purchase the third-party owners' non-controlling interests at the appraised fair value. The initial non-controlling interest value was implicit in the purchase price and is revalued each quarter, with the adjustment being recorded directly as a component of retained earnings. The methodology the Company uses to estimate the fair value of the non-controlling interests subject to these put provisions is based on an average multiple of earnings before income taxes, depreciation and amortization ("EBITDA"), taking into consideration historical earnings and other factors. The estimated fair value is then compared to the carrying value based on the initial valuation and the cumulative net earnings attributable to the non-controlling interest. At July 3, 2020, the estimated fair value was adjusted based on the agreement between the Company and the non-controlling interest holders executed on July 22, 2020. Refer to Note 9 - Commitments and Contingencies for additional details of this agreement.
The following table provides a reconciliation of the beginning and ending balances for the Company's redeemable non-controlling interest measured at fair value using Level 3 inputs:
Redeemable Non-Controlling Interest (level 3 measurement)
Balance at January 3, 2020$15,719  
Net income attributable to non-controlling interest1,072  
Change in fair value8,184  
Balance at July 3, 2020$24,975