XML 19 R9.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value of Financial Instruments
3 Months Ended
Apr. 01, 2017
Fair Value of Financial Instruments  
Fair Value of Financial Instruments

3. Fair Value of Financial Instruments

 

The fair values of the Company’s financial instruments are recorded using a hierarchical disclosure framework based upon the level of subjectivity of the inputs used in measuring assets and liabilities. The three levels are described below:

 

Level 1 - Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date.

 

Level 2 - Inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.

 

Level 3 - Inputs are unobservable for the asset or liability and are developed based on the best information available in the circumstances, which might include the Company’s own data.

 

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 April 1, 2017 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

 

$

85,090

 

$

 

$

 

$

85,090

 

Certificates of deposit

 

 

32,183

 

 

32,183

 

Commercial paper

 

 

30,582

 

 

30,582

 

Municipal bonds

 

 

6,034

 

 

6,034

 

Corporate bonds

 

 

1,498

 

 

1,498

 

Total cash equivalents

 

$

85,090

 

$

70,297

 

$

 

$

155,387

 

 

 

 

 

 

 

 

 

 

 

Short-term investments:

 

 

 

 

 

 

 

 

 

Variable-rate demand notes

 

$

 

$

117,770

 

$

 

$

117,770

 

Corporate bonds

 

 

108,828

 

 

108,828

 

Municipal bonds

 

 

78,555

 

 

78,555

 

U.S. government bonds

 

50,437

 

 

 

50,437

 

Asset-backed securities

 

 

25,519

 

 

25,519

 

Agency bonds

 

 

7,482

 

 

7,482

 

Commercial paper

 

 

6,239

 

 

6,239

 

International government bonds

 

 

1,497

 

 

1,497

 

Total short-term investments

 

$

50,437

 

$

345,890

 

$

 

$

396,327

 

 

 

 

 

 

 

 

 

 

 

Long-term investments:

 

 

 

 

 

 

 

 

 

Auction rate securities

 

$

 

$

 

$

5,257

 

$

5,257

 

Total long-term investments

 

$

 

$

 

$

5,257

 

$

5,257

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

135,527

 

$

416,187

 

$

5,257

 

$

556,971

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Other non-current liabilities:

 

 

 

 

 

 

 

 

 

Contingent consideration

 

$

 

$

 

$

3,829

 

$

3,829

 

Total

 

$

 

$

 

$

3,829

 

$

3,829

 

 

 

 

Fair Value Measurements
at December 31, 2016 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

 

$

69,432

 

$

 

$

 

$

69,432

 

Certificates of deposit

 

 

7,153

 

 

7,153

 

Municipal bonds

 

 

3,904

 

 

3,904

 

Total cash equivalents

 

$

69,432

 

$

11,057

 

$

 

$

80,489

 

 

 

 

 

 

 

 

 

 

 

Short-term investments:

 

 

 

 

 

 

 

 

 

Municipal bonds

 

$

 

$

79,702

 

$

 

$

79,702

 

Corporate bonds

 

 

31,036

 

 

31,036

 

Variable-rate demand notes

 

 

16,400

 

 

16,400

 

U.S. government bonds

 

12,416

 

 

 

12,416

 

Asset-backed securities

 

 

8,173

 

 

8,173

 

Commercial paper

 

 

5,233

 

 

5,233

 

International government bonds

 

 

1,001

 

 

1,001

 

Total short-term investments

 

$

12,416

 

$

141,545

 

$

 

$

153,961

 

 

 

 

 

 

 

 

 

 

 

Long-term investments:

 

 

 

 

 

 

 

 

 

Auction rate securities

 

$

 

$

 

$

5,196

 

$

5,196

 

Total long-term investments

 

$

 

$

 

$

5,196

 

$

5,196

 

 

 

 

 

 

 

 

 

 

 

Other assets, net:

 

 

 

 

 

 

 

 

 

Derivative instruments

 

$

 

$

1,808

 

$

 

$

1,808

 

Total

 

$

 

$

1,808

 

$

 

$

1,808

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

81,848

 

$

154,410

 

$

5,196

 

$

241,454

 

 

Valuation methodology

 

The Company’s cash equivalents and short-term investments that are 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 discounted cash flow models. The assumptions used in preparing the valuation models include quoted interest swap rates, foreign exchange rates, forward and spot prices for currencies, and market observable data of similar instruments.

 

The Company’s contingent consideration is valued using a probability weighted discounted cash flow model. The assumptions used in preparing the discounted cash flow model include estimates for the outcome if the milestone goal is achieved, the probability of achieving each outcome and discount rates.

 

Available-for-sale investments

 

The Company’s investments typically have original maturities greater than ninety days as of the date of purchase. Investments are reported at fair value, with unrealized gains and losses, net of tax, recorded as a component of accumulated other comprehensive income (loss) in the Consolidated Balance Sheet. The following summarizes the contractual underlying maturities of the Company’s available-for-sale investments at April 1, 2017 (in thousands):

 

 

 

Cost

 

Fair
Value

 

Due in one year or less

 

$

291,314

 

$

291,287

 

Due after one year through ten years

 

149,197

 

149,157

 

Due after ten years

 

117,270

 

116,527

 

 

 

$

557,781

 

$

556,971

 

 

The available-for-sale investments that were in a continuous unrealized loss position, aggregated by length of time that individual securities have been in a continuous loss position, were as follows (in thousands):

 

 

 

Less Than 12 Months

 

12 Months or Greater

 

Total

 

As of April 1, 2017

 

Fair
Value

 

Gross
Unrealized
Losses

 

Fair
Value

 

Gross
Unrealized
Losses

 

Fair
Value

 

Gross
Unrealized
Losses

 

Corporate bonds

 

$

45,299

 

$

(145

)

$

 

$

 

$

45,299

 

$

(145

)

Municipal bonds

 

38,781

 

(42

)

 

 

38,781

 

(42

)

U.S. government bonds

 

28,251

 

(23

)

 

 

28,251

 

(23

)

Asset-backed securities

 

17,478

 

(22

)

 

 

17,478

 

(22

)

Auction rate securities

 

 

 

5,257

 

(742

)

5,257

 

(742

)

Agency bonds

 

3,498

 

(1

)

 

 

3,498

 

(1

)

International government bonds

 

1,497

 

(2

)

 

 

1,497

 

(2

)

 

 

$

134,804

 

$

(235

)

$

5,257

 

$

(742

)

$

140,061

 

$

(977

)

 

 

 

Less Than 12 Months

 

12 Months or Greater

 

Total

 

As of December 31, 2016

 

Fair
Value

 

Gross
Unrealized
Losses

 

Fair
Value

 

Gross
Unrealized
Losses

 

Fair
Value

 

Gross
Unrealized
Losses

 

Municipal bonds

 

$

69,379

 

$

(140

)

$

 

$

 

$

69,379

 

$

(140

)

Corporate bonds

 

18,561

 

(128

)

 

 

18,561

 

(128

)

U.S. government bonds

 

10,364

 

(16

)

 

 

10,364

 

(16

)

Auction rate securities

 

 

 

5,196

 

(804

)

5,196

 

(804

)

Asset-backed securities

 

3,176

 

(4

)

 

 

3,176

 

(4

)

 

 

$

101,480

 

$

(288

)

$

5,196

 

$

(804

)

$

106,676

 

$

(1,092

)

 

The gross unrealized losses as of April 1, 2017 and December 31, 2016 were due primarily to the illiquidity of the Company’s auction-rate securities and, to a lesser extent, to changes in market interest rates. The Company’s auction-rate securities have been illiquid since 2008 when auctions for the securities failed because sell orders exceeded buy orders. These securities have a contractual maturity date of 2046 at April 1, 2017. The Company is unable to predict if these funds will become available before their maturity date.

 

The Company does not expect to need access to the capital represented by any of its auction-rate securities prior to their maturities. The Company does not intend to sell, and believes it is not more likely than not that it will be required to sell, its auction-rate securities before their anticipated recovery in market value or final settlement at the underlying par value. The Company believes that the credit ratings and credit support of the security issuers indicate that they have the ability to settle the securities at par value. As such, the Company has determined that no other-than-temporary impairment losses existed as of April 1, 2017.

 

At April 1, 2017 and December 31, 2016, there were no material unrealized gains associated with the Company’s available-for-sale investments.

 

Level 3 fair value measurements

 

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

 

Auction rate securities

 

Fair Value at
April 1, 2017
(000s)

 

Valuation Technique

 

Unobservable Input

 

Weighted Average

 

$

5,257

 

Discounted cash flow

 

Estimated yield

 

0.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

Expected holding period

 

10 years

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated discount rate

 

3.56%

 

 

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
April 1, 2017
(000s)

 

Valuation Technique

 

Unobservable Input

 

Weighted Average

 

$

3,829

 

Discounted cash flow

 

Expected term

 

9 months

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated discount rate

 

12.0%

 

 

The Company has followed an established internal control procedure used in valuing contingent consideration. The valuation of contingent consideration for the Zentri acquisition is based on a discounted cash flow 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 would be accompanied by a directionally similar change in fair value.

 

The following summarizes the activity in Level 3 financial instruments for the three months ended April 1, 2017 (in thousands):

 

Assets

 

Auction Rate Securities

 

Three Months
Ended

 

Beginning balance

 

$

5,196

 

Gain included in other comprehensive loss

 

61

 

Balance at April 1, 2017

 

$

5,257

 

 

Liabilities

 

Contingent Consideration (1)

 

Three Months
Ended

 

Beginning balance

 

$

 

Issues

 

3,829

 

Balance at April 1, 2017

 

$

3,829

 

 

 

(1)     In connection with the acquisition of Zentri, the Company recorded contingent consideration based upon the expected achievement of a milestone goal. 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 Statement of Income.

 

Fair values of other financial instruments

 

The Company’s debt is recorded at cost, but is measured at fair value for disclosure purposes. The Company’s convertible senior notes are traded in less active markets and are therefore classified as a Level 2 fair value measurement. The fair value of the convertible senior notes at April 1, 2017 was $426.3 million. The Company’s prior debt under the Credit Facility bore interest at the Eurodollar rate plus an applicable margin. Fair value was estimated based on Level 2 inputs, using a discounted cash flow analysis of future principal payments and projected interest based on current market rates. As of April 1, 2017 and December 31, 2016, the fair value of the Company’s debt under the Credit Facility was approximately $0.0 and $72.5 million, respectively.

 

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.