XML 41 R30.htm IDEA: XBRL DOCUMENT v3.8.0.1
Derivative Liability (Tables)
6 Months Ended
Dec. 30, 2017
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Reconciliation of fair value of embedded derivative for Series A preferred stock
The following table provides a reconciliation of the fair value of the embedded derivative for the Series A Preferred Stock measured by significant unobservable inputs (Level 3) for the three and six months ended December 30, 2017 and December 31, 2016 (in millions):
 
Three Months Ended

Six Months Ended
 
December 30, 2017

December 31, 2016

December 30, 2017

December 31, 2016
Balance as of beginning of period
$
(47.4
)
 
$
(33.0
)
 
$
(51.6
)
 
$
(10.3
)
Unrealized gain (loss) on the Series A Preferred Stock derivative liability
7.9

 
4.8

 
12.1

 
(17.9
)
Balance as of end of period
$
(39.5
)
 
$
(28.2
)
 
$
(39.5
)
 
$
(28.2
)
The following table summarizes the assumptions used to determine the fair value of the embedded derivative for Series A Preferred Stock:
 
December 30, 2017
 
July 1, 2017
Stock price
$
48.90

 
$
57.05

Conversion price
$
24.63

 
$
24.63

Expected term (years)
2.61

 
3.11

Expected annual volatility
50.0
%
 
47.5
%
Risk-free rate
1.95
%
 
1.57
%
Preferred yield
7.97
%
 
7.56
%