XML 71 R13.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value of Financial Instruments
12 Months Ended
Dec. 28, 2013
Fair Value of Financial Instruments  
Fair Value of Financial Instruments

6. Fair Value of Financial Instruments

        The following summarizes the valuation of the Company's financial instruments (in thousands). The tables do not include either cash on hand or assets and liabilities that are measured at historical cost or any basis other than fair value.

 
  Fair Value Measurements
at December 28, 2013 Using
   
 
Description
  Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
  Significant Other
Observable
Inputs
(Level 2)
  Significant
Unobservable
Inputs
(Level 3)
  Total  

Assets:

                         

Cash Equivalents:

                         

Money market funds

  $ 39,538   $   $   $ 39,538  

Certificates of deposit

        7,768         7,768  

Commercial paper

        2,499         2,499  

Municipal bonds

        451         451  
                   

Total cash equivalents

  $ 39,538   $ 10,718   $   $ 50,256  

Short-term Investments:

   
 
   
 
   
 
   
 
 

Municipal bonds

  $   $ 119,460   $   $ 119,460  

Variable-rate demand notes

        38,025         38,025  

Corporate bonds

        17,844         17,844  

Commercial paper

        3,748         3,748  

Asset-backed securities

        516         516  
                   

Total short-term investments

  $   $ 179,593   $   $ 179,593  

Long-term Investments:

   
 
   
 
   
 
   
 
 

Auction rate securities

  $   $   $ 10,632   $ 10,632  
                   

Total long-term investments

  $   $   $ 10,632   $ 10,632  

Other assets, net:

   
 
   
 
   
 
   
 
 

Derivative instruments

  $   $ 513   $   $ 513  
                   

Total

  $   $ 513   $   $ 513  
                   

Total

 
$

39,538
 
$

190,824
 
$

10,632
 
$

240,994
 
                   
                   

Other non-current liabilities:

                         

Contingent consideration

  $   $   $ 12,919   $ 12,919  
                   

Total

  $   $   $ 12,919   $ 12,919  
                   
                   

 
  Fair Value Measurements
at December 29, 2012 Using
   
 
Description
  Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
  Significant Other
Observable
Inputs
(Level 2)
  Significant
Unobservable
Inputs
(Level 3)
  Total  

Assets:

                         

Cash Equivalents:

                         

U.S. Treasury bills

  $ 25,050   $   $   $ 25,050  

Money market funds

    22,686             22,686  

Municipal bonds

        1,000         1,000  
                   

Total cash equivalents

  $ 47,736   $ 1,000   $   $ 48,736  

Short-term Investments:

   
 
   
 
   
 
   
 
 

Corporate bonds

  $   $ 59,351   $   $ 59,351  

Municipal bonds

        45,689         45,689  

Variable-rate demand notes

        41,785         41,785  

Asset-backed securities

        15,069         15,069  

U.S. government bonds

    12,663             12,663  

International government bonds

        2,008         2,008  
                   

Total short-term investments

  $ 12,663   $ 163,902   $   $ 176,565  

Long-term Investments:

   
 
   
 
   
 
   
 
 

Auction rate securities

  $   $   $ 11,369   $ 11,369  
                   

Total long-term investments

  $   $   $ 11,369   $ 11,369  
                   

Total

 
$

60,399
 
$

164,902
 
$

11,369
 
$

236,670
 
                   
                   

Liabilities:

                         

Derivative instruments

  $   $ 658   $   $ 658  

Contingent consideration

            2,750     2,750  
                   

Total

  $   $ 658   $ 2,750   $ 3,408  
                   
                   

        The Company's cash equivalents and short-term investments that are classified as Level 1 are valued using quoted prices and other relevant information generated by market transactions involving identical assets. Cash equivalents and short-term investments classified as Level 2 are valued using non-binding market consensus prices that are corroborated with observable market data; quoted market prices for similar instruments in active markets; or pricing models, such as a discounted cash flow model, with all significant inputs derived from or corroborated with observable market data. Investments classified as Level 3 are valued using a discounted cash flow model. The assumptions used in preparing the discounted cash flow model include estimates for interest rates, amount of cash flows, expected holding periods of the securities and a discount to reflect the Company's inability to liquidate the securities. The Company's derivative instruments are valued using a discounted cash flow model. The assumptions used in preparing the discounted cash flow model include quoted interest swap rates and market observable data of similar instruments.

        The Company's contingent consideration is valued using a Monte Carlo simulation model or a probability weighted discounted cash flow model. The assumptions used in preparing the Monte Carlo simulation model include estimates for revenue growth rates, revenue volatility, contractual terms and discount rates. The assumptions used in preparing the discounted cash flow model include estimates for outcomes if milestone goals are achieved, the probability of achieving each outcome and discount rates.

        The following summarizes quantitative information about Level 3 fair value measurements.

Auction rate securities

Fair Value at
December 28, 2013
(000s)
  Valuation Technique   Unobservable Input   Weighted
Average
$10,632   Discounted cash flow   Estimated yield   1.11%

 

 

 

 

Expected holding period

 

10 years

 

 

 

 

Estimated discount rate

 

4.05%

        The Company has followed an established internal control procedure used in valuing auction rate securities. The procedure involves the analysis of valuation techniques and evaluation of unobservable inputs commonly used by market participants to price similar instruments, and which have been demonstrated to provide reasonable estimates of prices obtained in actual market transactions. Outputs from the valuation process are assessed against various market sources when they are available, including marketplace quotes, recent trades of similar illiquid securities, benchmark indices and independent pricing services. The technique and unobservable input parameters may be recalibrated periodically to achieve an appropriate estimation of the fair value of the securities.

        Significant changes in any of the unobservable inputs used in the fair value measurement of auction rate securities in isolation could result in a significantly lower or higher fair value measurement. An increase in expected yield would result in a higher fair value measurement, whereas an increase in expected holding period or estimated discount rate would result in a lower fair value measurement. Generally, a change in the assumptions used for expected holding period is accompanied by a directionally similar change in the assumptions used for estimated yield and discount rate.

Contingent consideration

Fair Value at
December 28, 2013
(000s)
  Valuation Technique   Unobservable Input   Range
$12,919   Monte Carlo simulation   Expected revenue growth rate   26.2% - 51.9%

 

 

 

 

Expected revenue volatility

 

20.0%

 

 

 

 

Expected term

 

1.0 - 5.0 years

 

 

 

 

Estimated discount rate

 

0.1% - 1.6%

        The Company has followed an established internal control procedure used in valuing contingent consideration. The valuation of contingent consideration for the Energy Micro acquisition is based on a Monte Carlo simulation model. The fair value of this valuation is estimated on a quarterly basis through a collaborative effort by the Company's sales, marketing and finance departments.

        Significant changes in any of the unobservable inputs used in the fair value measurement of contingent consideration in isolation could result in a significantly lower or higher fair value. A change in projected revenue growth rates would be accompanied by a directionally similar change in fair value. A change in discount rate would be accompanied by a directionally opposite change in fair value.

        The following summarizes the activity in Level 3 financial instruments for the years ended December 28, 2013 and December 29, 2012 (in thousands):

Assets

 
  Year Ended  
Auction Rate Securities
  December 28,
2013
  December 29,
2012
 

Beginning balance

  $ 11,369   $ 17,477  

Settlements

    (100 )   (6,700 )

Gain (loss) included in other comprehensive income

    (637 )   592  
           

Ending balance

  $ 10,632   $ 11,369  
           
           

Liabilities

 
  Year Ended  
Contingent Consideration (1)
  December 28,
2013
  December 29,
2012
 

Beginning balance

  $ 2,750   $ 876  

Issues

    13,964     4,004  

Gain recognized in earnings (2)

    (3,795 )   (2,130 )
           

Ending balance

  $ 12,919   $ 2,750  
           
           

Net gain for the period included in earnings attributable to contingent consideration held at the end of the period:

  $ 1,045   $ 1,254  
           

(1)
In connection with the acquisition of Energy Micro, Ember and ChipSensors, the Company recorded contingent consideration based upon the expected achievement of certain milestone goals. Changes to the fair value of contingent consideration due to changes in assumptions used in preparing the valuation model are recorded in selling, general and administrative expenses in the Consolidated Statements of Income.

(2)
The Company reduced the estimated fair value of contingent consideration because certain milestone goals were either not achieved or were expected to be achieved at a lower outcome.

Fair values of other financial instruments

        The Company's Term Loan Facility bears interest at LIBOR plus an applicable margin. The fair value of the Company's Term Loan Facility approximates its carrying values as of December 28, 2013 and December 29, 2012, based on the estimated margin observed for loans to companies under similar terms and credit profiles. The Company's other financial instruments, including cash, accounts receivable and accounts payable, are recorded at amounts that approximate their fair values due to their short maturities.