XML 25 R12.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value
12 Months Ended
Sep. 29, 2017
Fair Value Disclosures [Abstract]  
Fair Value
FAIR VALUE
We group our financial assets and liabilities measured at fair value on a recurring basis in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. These levels are:
Level 1 - Quoted prices in active markets for identical assets or liabilities. 
Level 2 - Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets with insufficient volume or infrequent transactions (less active markets) or model-driven valuations in which all significant inputs are observable or can be derived principally from, or corroborated with, observable market data.
Level 3 - Fair value is derived from valuation techniques in which one or more significant inputs are unobservable, including assumptions and judgments made by us.
Assets and Liabilities Measured and Recorded at Fair Value on a Recurring Basis
We measure certain assets and liabilities at fair value on a recurring basis such as our financial instruments and derivatives. There have been no transfers between Level 1, 2 or 3 assets or liabilities during the fiscal year ended September 29, 2017.
Assets and liabilities measured at fair value on a recurring basis consist of the following (in thousands):
 
 
September 29, 2017
 
Fair Value
 
Active Markets for Identical Assets
(Level 1)
 
Observable Inputs
(Level 2)
 
Unobservable Inputs
(Level 3)
Assets
 
 
 
 
 
 
 
Money market funds
$
36

 
$
36

 
$

 
$

Commercial paper
57,911

 

 
57,911

 

Corporate bonds
26,210

 

 
26,210

 

Total assets measured at fair value
$
84,157

 
$
36

 
$
84,121

 
$

Liabilities
 
 
 
 
 
 
 
Contingent consideration
$
1,679

 
$

 
$

 
$
1,679

Common stock warrant liability
40,775

 

 

 
40,775

Total liabilities measured at fair value
$
42,454

 
$

 
$

 
$
42,454


 
September 30, 2016
 
Fair Value
 
Active Markets for Identical Assets
(Level 1)
 
Observable Inputs
(Level 2)
 
Unobservable Inputs
(Level 3)
Assets
 
 
 
 
 
 
 
Money market funds
$
1,172

 
$
1,172

 
$

 
$

Commercial paper
102,928

 

 
102,928

 

US treasuries and agency bonds
6,002

 

 
6,002

 

Corporate bonds
14,799

 

 
14,799

 

Total assets measured at fair value
$
124,901

 
$
1,172

 
$
123,729

 
$

Liabilities
 
 
 
 
 
 
 
Contingent consideration
$
848

 
$

 
$

 
$
848

Warrant liability
38,253

 

 

 
38,253

Total liabilities measured at fair value
$
39,101

 
$

 
$

 
$
39,101



The quantitative information utilized in the fair value calculation of our Level 3 liabilities are as follows:
Liabilities
Valuation Technique
 
Unobservable Input
 
September 29, 2017
 
September 30, 2016
Contingent consideration
Discounted cash flow
 
Discount rate
 
9.2%
 
12.9%
 
 
 
Probability of achievement
 
70% - 100%
 
75% - 100%
 
 
 
Timing of cash flows
 
2 - 8 months
 
1 year
Warrant liability
Black-scholes model
 
Volatility
 
44.9%
 
43.2%
 
 
 
Discount rate
 
1.62%
 
1.14%
 
 
 
Expected life
 
3.2 years
 
4.2 years
 
 
 
Exercise price
 
$14.05
 
$14.05
 
 
 
Stock price
 
$44.61
 
$42.34
 
 
 
Dividend rate
 
—%
 
—%

The fair values of the contingent consideration liabilities were estimated based upon a risk-adjusted present value of the probability-weighted expected payments by us. Specifically, we considered base, upside and downside scenarios for the operating metrics upon which the contingent payments are to be based. Probabilities were assigned to each scenario and the probability-weighted payments were discounted to present value using risk-adjusted discount rates.
The changes in assets and liabilities with inputs classified within Level 3 of the fair value hierarchy consist of the following (in thousands): 
 
Fiscal Year 2017
 
September 30,
2016
 
Net Realized/Unrealized Losses (Gains) Included in Earnings
 
Purchases
and
Issuances
 
Sales and
Settlements
 
Transfers in
and/or (out)
of Level 3
 
September 29,
2017
Contingent consideration
$
848

 
$
180

 
$
1,701

 
$
(1,050
)
 
$

 
$
1,679

Warrant liability
$
38,253

 
$
2,522

 
$

 
$

 
$

 
$
40,775


 
Fiscal Year 2016
 
October 2,
2015
 
Net Realized/Unrealized Losses (Gains) Included in Earnings
 
Purchases
and
Issuances
 
Sales and
Settlements
 
Transfers in
and/or (out)
of Level 3
 
September 30,
2016
Contingent consideration
$
1,150

 
$
98

 
$

 
$
(400
)
 
$

 
$
848

Warrant liability
$
21,822

 
$
16,431

 
$

 
$

 
$

 
$
38,253


 
Fiscal Year 2015
 
October 3,
2014
 
Net Realized/Unrealized Losses (Gains) Included in Earnings
 
Purchases
and
Issuances
 
Sales and
Settlements
 
Transfers in
and/or (out)
of Level 3
 
October 2,
2015
Trading securities
$
250

 
$

 
$
500

 
$
(750
)
 
$

 
$

Contingent consideration
$
820

 
$
330

 
$

 
$

 
$

 
$
1,150

Warrant liability
$
15,802

 
$
6,020

 
$

 
$

 
$

 
$
21,822