XML 38 R28.htm IDEA: XBRL DOCUMENT v3.20.2
Fair Value Measurements (Tables)
9 Months Ended
Sep. 25, 2020
Fair Value Disclosures [Abstract]  
Assets or Liabilities Measured at Fair Value The following table summarizes, for assets or liabilities measured at fair value, the respective fair value and the classification by level of input within the fair value hierarchy:

 

 

 

 

 

 

Fair Value Measurement at

 

 

 

 

 

 

 

Reporting Date Using

 

Description

 

September 25, 2020

 

 

Quoted Prices in

Active Markets for

Identical Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock purchase obligation

 

$

8.2

 

 

$

 

 

$

 

 

$

8.2

 

Pension obligation

 

$

5.2

 

 

$

 

 

$

 

 

$

5.2

 

 

 

 

 

 

 

 

Fair Value Measurement at

 

 

 

 

 

 

 

Reporting Date Using

 

Description

 

December 27, 2019

 

 

Quoted Prices in

Active Markets for

Identical Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent earn-out liability

 

$

9.5

 

 

$

 

 

$

 

 

$

9.5

 

Common stock purchase obligation

 

$

6.8

 

 

$

 

 

$

 

 

$

6.8

 

Pension obligation

 

$

4.4

 

 

$

 

 

$

 

 

$

4.4

 

 

Summary of Qualitative Information About Level 3 Fair Value Measurements

The fair value of the contingent earn-out liability was transferred to Level 1 from Level 3 due to the achievement of the maximum amount of the earn-out as defined in the purchase agreement with DMS dated April 15, 2019. Fair value adjustments were noncash, and therefore did not impact the Company’s liquidity or capital resources. Qualitative information about Level 3 fair value measurements are primarily as follows:

 

 

September 25,

 

 

Valuation

 

Unobservable

 

 

 

 

 

2020

 

 

Techniques

 

Input

 

Range

 

(Dollars in millions, except rate/multiple)

 

 

 

 

 

 

Common stock purchase obligation

$

8.2

 

 

Discounted cash flow

 

Revenue multiple

 

 

1.5

 

 

 

 

 

 

 

 

EBITDA Multiple

 

 

5.5

 

 

 

 

 

 

 

 

Discount rate

 

25.0%

 

Pension obligation

$

5.2

 

 

Projected unit credit method

 

Discount rate

 

2.0%

 

 

 

 

 

 

 

 

Rate on return

 

1.7%

 

 

 

 

 

 

 

 

Salary increase rate

 

4.5%

 

 

Summary of Level 3 Activity

Following is a summary of the Level 3 activity:

 

(In millions)

 

Common stock

Purchase

obligation

 

 

Pension

obligation

 

As of December 27, 2019

 

$

6.8

 

 

$

4.4

 

Fair value adjustments

 

1.4

 

 

0.8

 

As of September 25, 2020

 

$

8.2

 

 

$

5.2