XML 36 R26.htm IDEA: XBRL DOCUMENT v3.4.0.3
Acquisition-Related Contingent Consideration (Tables)
3 Months Ended
Apr. 02, 2016
Reconciliation of Change in Fair Value Measurement of Contingent Consideration Liability

The following table represents a reconciliation of the change in the fair value measurement of the contingent consideration liability for the three-month periods ended April 2, 2016 and April 4, 2015:

 

     Three Months Ended  
     April 2,
2016
     April 4,
2015
 
     (In thousands)  

Opening balance

   $ 890       $ 1,134   

Changes in fair value

     16         (26
  

 

 

    

 

 

 

Closing balance

   $ 906       $ 1,108   
  

 

 

    

 

 

 
Balance Sheet Classification of Contingent Consideration Liability

The following table displays the balance sheet classification of the contingent consideration liability account at April 2, 2016 and at January 2, 2016:

 

     April 2,
2016
     January 2,
2016
 
     (In thousands)  

Other accrued liabilities

   $ 182       $ 179   

Other long-term liabilities

     724         711   
  

 

 

    

 

 

 

Total acquisition-related contingent consideration

   $ 906       $ 890   
  

 

 

    

 

 

 
Quantitative Information of Significant Unobservable Inputs of Contingent Consideration Liability

The following table represents the quantitative range of the significant unobservable inputs used in the calculation of fair value of the continent consideration liability as of April 2, 2016. Significant increases or decreases in any of these inputs in isolation would result in a significantly lower (higher) fair value measurement.

 

Quantitative Information about Level 3 Fair Value Measurements at April 2,  2016

     Fair Value      Valuation Technique      Unobservable Input    Range (Weighted Average)
     (In thousands, except for percentages)

Revenue Earnout

   $ 906         Discounted cash flow       Weighted average cost of capital

Probability weighting of achieving

revenue forecasts

   15.4%

 

10.0% - 80.0% (33.5%)