XML 36 R26.htm IDEA: XBRL DOCUMENT v3.5.0.2
Acquisition-Related Contingent Consideration (Tables)
6 Months Ended
Jul. 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 and six months ended July 2, 2016 and July 4, 2015:

 

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

Opening balance

   $ 906       $ 1,108       $ 890       $ 1,134   

Changes in fair value

     (158      (174      (142      (200
  

 

 

    

 

 

    

 

 

    

 

 

 

Closing balance

   $ 748       $ 934       $ 748       $ 934   
  

 

 

    

 

 

    

 

 

    

 

 

 
Balance Sheet Classification of Contingent Consideration Liability

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

 

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

Other accrued liabilities

   $ 106       $ 179   

Other long-term liabilities

     642         711   
  

 

 

    

 

 

 

Total acquisition-related contingent consideration

   $ 748       $ 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 July 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 July 2, 2016

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

Revenue Earnout

   $ 748         Discounted cash flow       Weighted average cost of capital

Probability weighting of achieving
revenue forecasts

   13.5%

 

10.0% - 80.0% (30.3%)