The accompanying unaudited condensed consolidated financial statements of Evans & Sutherland Computer Corporation and subsidiaries (collectively, the “Company” or “E&S”) have been prepared in accordance with the instructions to Form 10-Q and, therefore, do not include all information and notes necessary for a complete presentation of financial position, results of operations, and cash flows, in conformity with U.S. generally accepted accounting principles (“US GAAP”). This report on Form 10-Q should be read in conjunction with the Company’s annual report on Form 10-K for the year ended December 31, 2017.
As more fully described in Note 2, effective January 1, 2018, the Company adopted Accounting Standards Update (“ASU”) 2014-09,
Revenue from Contracts with Customers (Topic 606)
, which supersedes nearly all existing revenue recognition guidance. As a result of the adoption of ASU Topic 606, the Company changed its accounting policy for revenue recognition. See Note 2 for the methods used to determine revenue recognition for the periods presented.
Inventories, net
Inventories consisted of the following:
|
September 28,
|
|
December 31,
|
|
2018
|
|
2017
|
|
|
|
|
Raw materials
|
$
5,113
|
|
$
5,458
|
Work in process
|
149
|
|
1,011
|
Finished goods
|
392
|
|
423
|
Reserve for obsolete inventory
|
(3,138)
|
|
(2,919)
|
Inventories, net
|
$
2,516
|
|
$
3,973
|
Recent Accounting Pronouncements
In February 2016, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2016-02,
Leases
(Topic 842) ("ASU 2016-02"). ASU 2016-02 changes the accounting for leases. In particular, lessees will recognize lease assets and lease liabilities for operating leases. This update will have a minimal effect on lessor accounting. ASU 2016-02 is not effective until 2019. The Company is currently assessing the impact on its financial reporting of implementing this guidance.
In November 2016, the FASB issued ASU No. 2016-18, Statement of Cash Flows (Topic 230) Restricted Cash
(“ASU 2016-18”). ASU 2016-18 changes the cash flow presentation and disclosures of restricted cash. The
Company implemented this update in the presented financial statements.
2. REVENUE
The Company adopted Topic 606,
Revenue from Contracts with Customers
, with a date of the initial application of January 1, 2018. The Company applied Topic 606 using the cumulative effect method, and accordingly recognized the cumulative effect of initially applying Topic 606 as an adjustment to the opening balance of stockholders’ equity at January 1, 2018. As a result, the Company used different methods for recognizing revenue in each of the periods presented as detailed below.
Products and services
The Company generates its revenue through manufacturing, integrating, distributing, and servicing its various products consisting of: Audio-Visual Systems, Domes, Show Content, and Maintenance and Service contracts. All of the Company’s products are sold worldwide.
Audio-Visual Systems consist of standard and customized hardware components integrated with proprietary software. The Audio-Visual Systems are most often used as the primary equipment for planetarium theaters operated by educational institutions. Occasionally, Audio-Visual Systems are sold for other special purposes at various visitor attractions. Audio-Visual System sales include upgrades of existing systems and sub-systems. Sales of typical Audio-Visual Systems range from $200 to $2,000.
Domes are hemispheric or curved metal structures fabricated from mostly aluminum metal tubing and sheets at the Company’s factory. Some Dome components have a special optical coating applied by a partner vendor. The Dome components are shipped to a customer site and are assembled and installed in or on the customer’s building by a crew of Company employees or subcontractors. Domes are often sold with an Audio-Visual System to serve as projection screens but can also be sold separately. Most often a Dome sold separately is used as a projection screen but occasionally they are used as architectural treatments. Dome projection screens sold separately can be used for existing planetarium theaters or other special visitor attractions such as theme park rides. A typical Dome is a hemispheric structure ranging from 40 to 70 feet in diameter but Domes are also produced in various curved shapes and sizes to accommodate a special purpose. Dome sales typically range from $200 to $1,000 but occasionally exceed this range for sales of multiple complex structures priced at several million dollars.
7
EVANS & SUTHERLAND COMPUTER CORPORATION AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Show Content is sold under a license agreement. Show Content can also be sold with or without an Audio-Visual System. Most Show Content is sold to planetarium theaters which historically have been used as astronomical simulators; however, digital technologies have expanded capabilities to display a wider variety of content. The Company’s Show Content products include a variety of mostly educational topics including but not limited to astronomy, earth sciences, history, and biology. The Company sells Show Content it produces as well as content produced by other entities under distribution arrangements. Show Content sales typically range from $2 to $80.
Maintenance and Service is sold in the form of spare parts or service agreements that sometimes include an extended warranty feature. Maintenance and Service is sold predominantly for Audio-Visual Systems. Dome products require less maintenance but can benefit from an occasional cleaning. Part sales typically range from $1 to $100. Maintenance and Service contract sales typically range from $3 to $200.
The Company sells and markets its products through its employee sales team. For many foreign sales, the employee team is assisted by commissioned agents based in the locale of the customer. The Company markets its products through a network of industry associations and by messaging to the designers of planetarium theaters and visitor attractions. For Dome sales other than for planetarium projects, the Company relies on relationships developed with many satisfied customers in the architectural, visitor attraction, and theme park community. Customer decisions are based on price, product features and the experience of the supplier.
Most of the Company’s revenue comes from sales of Audio-Visual Systems and Domes for planetarium theaters or other visitor attractions. Sales can be to existing theaters interested in upgrading or to a new theater. Maintenance and Service and Show Content provide a reasonably steady stream of repeat revenue from existing customers but only at levels that can supplement the volume required from Audio-visual Systems and Domes necessary to sustain the business. As such, the Company relies on sales to new projects each year. Customer sales sometimes can take years to consummate from the initial planning stage to the award of the contract. Often there is a competitive bid process with multiple suppliers involved.
Customer contracts generally provide for progress payments which in many cases provides advance funding for the cost of performance. In some cases, customers hold a small portion of the contract payment for performance security through the warranty. The Company may also be required to provide performance security in the form of a surety bond or international standby letter of credit. Most customers are large public institutions, government or quasi-government entities, and large theme park entities, which carry little credit risk.
Multiple Deliverable Arrangements
Some contracts include multiple deliverables. Significant deliverables in such arrangements commonly include Audio-Visual Systems, Domes, Show Content and various Maintenance and Service deliverables. Revenue earned on deliverables such as products, services and maintenance contracts are allocated to each deliverable based on the relative fair values of the deliverables. Relative fair values of deliverables are generally determined based on actual and estimated selling price. Delivery times of such contracts vary but typically occur within a three to twelve-month time period.
Revenue Recognition Methods for 2017
Percentage of Completion
. In arrangements that are longer in term and require significant production, modification or customization, revenue is recognized using the percentage-of-completion method. In applying this method, the Company utilizes cost-to-cost methodology whereby it estimates the percent complete by calculating the ratio of costs incurred (consisting of material, labor and subcontracting costs, as well as an allocation of indirect costs) for each contract to its total anticipated costs for that contract. This ratio is then utilized to determine the amount of gross profit earned based on the Company’s estimate of total gross profit at completion for each contract. The Company routinely reviews estimates related to percentage-of-completion contracts and adjusts for changes in the period the revisions are made. Billings on uncompleted percentage-of-completion contracts may be greater than or less than revenue recognized and are recorded as an asset or liability in the accompanying condensed consolidated balance sheets.
Completed Contract
. Contract arrangements which typically require a relatively short period of time to complete the production, modification, and customization of products are accounted for using the completed contract method. Accordingly, revenue is recognized upon delivery of the completed product, provided persuasive evidence of an
8
EVANS & SUTHERLAND COMPUTER CORPORATION AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
(Unaudited)
arrangement exists, title and risk of loss have transferred to the customer, the fee is fixed or determinable, and collection is reasonably assured.
Other
. Other revenue consists primarily of amounts earned under maintenance contracts that are generally sold as a single element. Revenue from product maintenance contracts, including separately priced extended warranty contracts, is deferred and recognized over the period of performance under the contract.
Revenue Recognition Methods for 2018
In 2018, upon adoption of Topic 606, the Company recognizes revenue when it satisfies a performance obligation by transferring control over a product or service to a customer. The following describes the methods used to recognize revenue under the application of Topic 606.
Audio-Visual Systems.
The Company’s Audio-Visual Systems are sold for a fixed price under non-cancelable contracts. Because systems are often designed with unique features and constantly changing technology components, there is no practical alternative use for a system after it is sold. Under Topic 606, if an entity’s performance does not create an asset with an alternative use to the entity, and the entity has an enforceable right to payment for the performance completed to date, then its performance obligation is satisfied and control of the product transfers over time. If control transfers over time, an entity selects a method to measure progress that is consistent with the objective of depicting its performance and recognizes revenue accordingly. The Company has determined the percentage-of-completion method utilizing cost-to-cost methodology best depicts the measure of progress because it tracks the utilization of total resources to fulfill the obligation. This same method has been used prior to the adoption of Topic 606 for recognizing revenue on certain Audio-Visual System sales and most Dome sales. With the adoption of Topic 606, essentially all Audio-Visual Systems and subsystem sales will use the percentage-of-completion method for revenue recognition.
Domes.
The Company’s Domes
are sold for a fixed price under non-cancelable contracts. Because Domes have custom design and interface features, there is no practical alternative use for a Dome after it is sold. As discussed above under Audio-Visual Systems, when there is no alternative use for the product and there is an enforceable right to payment, Topic 606 requires revenue to be recognized over the time of performance. Accordingly, the Company continues to use the percentage-of-completion method utilizing cost-to-cost methodology for the recognition of revenue for the sale Domes, as it has prior to the adoption of Topic 606.
Show Content.
Show Content is sold under various license agreements, most often for a fixed price, but occasionally for a variable share of the customer’s theater revenue. Sales of Show Content require no future obligations by the Company after delivery. The Company recognizes the revenue for fixed price Show Content licenses upon the execution of the license agreement and delivery of media since that is the time control and benefit of the Show Content is transferred. Under Topic 606, an entity does not recognize revenue for the variable amounts related to a royalty until a customer’s subsequent sales or usage occurs. Accordingly, revenue from the variable share of the customer’s theater revenue is recognized when realized. The method used by the Company for recognizing Show Content revenue has not changed with the adoption of Topic 606
.
Maintenance and Service.
Maintenance and Service revenue consists of parts sales and service contracts. Parts sales are recognized upon shipment which is when the control and benefit transfers to the customer. Service contracts are sold for a fixed price and provide the customer with various levels of preventive service, support and limited warranty protection. Under Topic 606, the revenue for service contracts is recognized ratably over the term of the contract or upon delivery of a service specified in the contract. The method used by the Company for recognizing Maintenance and Service revenue has not changed with the adoption of Topic 606.
Contract Acquisition Costs
Contract acquisition costs consist of expenditures of Company employee and other resources and, in some cases, the payment of sales commissions to non-employee agents. Expenditures of Company employee and other resources are costs that would be incurred regardless of whether the contract is obtained, are not recoverable, and therefore are expensed as they are incurred under Topic 606. Sales commissions paid to agents are incurred only if the contract is obtained and therefore are incremental costs of acquiring the contract. Rather than capitalize the cost of sales commissions, the Company has elected to expense sales commissions as incurred under the practical expedient permitted by Topic 606, whereby expensing is permitted when the amortization period of the asset that the entity otherwise would have recognized is one year or less.
9
EVANS & SUTHERLAND COMPUTER CORPORATION AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Disaggregation of Revenue
In the following table, revenue reported for the three and nine months ended September 28, 2018 under Topic 606 is disaggregated by primary geographical market, major product line, timing of revenue recognition and product application.
Revenue for the three months ended September 28, 2018
|
Product Application
|
Planetarium Theaters
|
Other Visitor Attractions
|
Architectural Treatments
|
Total
|
|
|
|
|
|
Primary geographic area:
|
|
|
|
|
|
|
|
|
|
North America
|
$
7,545
|
$
12
|
$
-
|
$
7,557
|
Europe
|
2,853
|
432
|
118
|
3,403
|
Asia
|
687
|
182
|
-
|
869
|
Other
|
371
|
-
|
-
|
371
|
|
$
11,456
|
$
626
|
$
118
|
$
12,200
|
|
|
|
|
|
Products:
|
|
|
|
|
|
|
|
|
|
Audio-Visual Systems
|
$
8,718
|
$
360
|
$
-
|
$
9,078
|
Domes
|
1,842
|
266
|
118
|
2,226
|
Show Content
|
382
|
-
|
-
|
382
|
Maintenance and Service
|
514
|
-
|
-
|
514
|
|
$
11,456
|
$
626
|
$
118
|
$
12,200
|
|
|
|
|
|
Timing of revenue recognition:
|
|
|
|
|
|
|
|
|
|
Goods transferred at point in time
|
$
472
|
$
-
|
$
-
|
$
472
|
Goods and services transferred over time
|
10,984
|
626
|
118
|
11,728
|
|
$
11,456
|
$
626
|
$
118
|
$
12,200
|
10
EVANS & SUTHERLAND COMPUTER CORPORATION AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Revenue for the nine months ended September 28, 2018
|
Product Application
|
Planetarium Theaters
|
Other Visitor Attractions
|
Architectural Treatments
|
Total
|
|
|
|
|
|
Primary geographic area:
|
|
|
|
|
|
|
|
|
|
North America
|
$
16,449
|
$
485
|
$
629
|
$
17,563
|
Europe
|
4,284
|
844
|
118
|
5,246
|
Asia
|
3,366
|
1,775
|
-
|
5,141
|
Other
|
703
|
-
|
-
|
703
|
|
$
24,802
|
$
3,104
|
$
747
|
$
28,653
|
|
|
|
|
|
Products:
|
|
|
|
|
|
|
|
|
|
Audio-Visual Systems
|
$
16,713
|
$
772
|
$
-
|
$
17,485
|
Domes
|
4,725
|
2,332
|
747
|
7,804
|
Show Content
|
1,552
|
-
|
-
|
1,552
|
Maintenance and Service
|
1,812
|
-
|
-
|
1,812
|
|
$
24,802
|
$
3,104
|
$
747
|
$
28,653
|
|
|
|
|
|
Timing of revenue recognition:
|
|
|
|
|
|
|
|
|
|
Goods transferred at point in time
|
$
2,031
|
$
-
|
$
-
|
$
2,031
|
Goods and services transferred over time
|
22,771
|
3,104
|
747
|
26,622
|
|
$
24,802
|
$
3,104
|
$
747
|
$
28,653
|
11
EVANS & SUTHERLAND COMPUTER CORPORATION AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Contract Balances
The following table provides information about receivables, contract assets, and contract liabilities from contracts with customers as of September 28, 2018:
|
September 28, 2018
|
January 1, 2018
|
|
|
|
Receivables reported as accounts receivable, net
|
$
6,196
|
$
3,794
|
Contract revenue in excess of billings
|
4,075
|
3,517
|
Billings in excess of contract revenue
|
7,115
|
6,265
|
Significant changes in the contract assets and the contract liabilities balances during the period are as follows:
|
Contract Assets
|
Contract Liabilities
|
|
|
|
Revenue recognized that was included in the contract liability balance at the beginning of the period
|
|
$
(4,534)
|
|
|
|
Increases due to amounts billed to customers, excluding amounts recognized as revenue during the period
|
|
$ 5,384
|
|
|
|
Transferred to receivables from contract assets recognized at the beginning of the period
|
$
(3,296)
|
|
|
|
|
Increases as a result of revenue recognized, excluding amounts transferred to receivables during the period
|
$ 3,854
|
|
Contract revenue in excess of billings are contract assets that arise when revenue recognized on a contract exceeds the cumulative progress billings. Contracts generally provide for an enforceable right to payment for performance completed to date but do not necessarily have a present right to consideration payment for performance completed until the event that triggers the progress billing. The contract assets are transferred to the receivables when the rights to payment occur and amounts are billed. Billings in excess of contract revenue are contract liabilities that arise when progress billings on a contract exceed the revenue recognized. Contract liabilities are relieved as the performance obligation is completed and revenue is recognized. Progress billings vary among contracts and can be triggered by chronological milestones, performance events or other various measurements of performance.
Backlog of Remaining Customer Performance Obligations
The following table includes estimated revenue expected to be recognized and recorded as sales in the future from the backlog of performance obligations that are unsatisfied (or partially unsatisfied) at the end of the reporting period.
|
Remainder of 2018
|
2019
|
2020
|
2021
|
|
|
|
|
|
Sales
|
$
7,942
|
$
10,182
|
$
436
|
$
225
|
12
EVANS & SUTHERLAND COMPUTER CORPORATION AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
(Unaudited)
3. CHANGES IN ACCOUNTING POLICIES
Except for the changes disclosed in Note 1 under revenue recognition, the Company has consistently applied the accounting policies to both periods presented in these condensed consolidated financial statements. The Company adopted Topic 606,
Revenue from Contracts with Customers,
with a date of initial application of January 1, 2018. As a result, the Company has changed its accounting policy for revenue recognition as detailed below. The Company applied Topic 606 using the cumulative effect method and accordingly recognized the cumulative effect of initially applying Topic 606 as an adjustment to the opening balance of equity at January 1, 2018. Therefore, the comparative information has not been adjusted and continues to be reported under prior accounting rules.
The following tables summarize the impacts of adopting Topic 606 on the Company’s condensed consolidated financial statements for the three and nine months ended September 28, 2018:
Condensed consolidated balance sheet
|
|
|
|
|
|
|
Impact of changes in accounting policies
|
|
|
|
|
|
|
Balances
|
|
|
|
|
|
|
Without
|
|
|
|
|
|
|
adoption of
|
September 28, 2018
|
|
As reported
|
|
Adjustments
|
|
Topic 606
|
Cash and cash equivalents
|
|
$
7,636
|
|
$
-
|
|
$
7,636
|
Restricted cash
|
|
92
|
|
-
|
|
92
|
Contract revenue in excess of billings
|
|
4,075
|
|
(903)
|
|
3,172
|
Inventories, net
|
|
2,516
|
|
1,256
|
|
3,772
|
Others
|
|
14,916
|
|
-
|
|
14,916
|
Total assets
|
|
29,235
|
|
353
|
|
29,588
|
Billings in excess of contract revenue
|
|
7,115
|
|
1,230
|
|
8,345
|
Others
|
|
15,081
|
|
-
|
|
15,081
|
Total liabilities
|
|
22,196
|
|
1,230
|
|
23,426
|
Accumulated deficit
|
|
(43,506)
|
|
(877)
|
|
(44,383)
|
Others
|
|
50,545
|
|
-
|
|
50,545
|
Total stockholders’ equity
|
|
7,039
|
|
(877)
|
|
6,162
|
Total liabilities and stockholders’ equity
|
|
$
29,235
|
|
$
353
|
|
$
29,588
|
13
EVANS & SUTHERLAND COMPUTER CORPORATION AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Condensed consolidated statement of operations
|
|
|
|
|
Impact of changes in accounting policies
|
|
|
|
|
|
|
Balances
|
|
|
|
|
|
|
Without
|
|
|
|
|
|
|
adoption of
|
For the three months ended September 28, 2018
|
|
As reported
|
|
Adjustments
|
|
Topic 606
|
Sales
|
|
$
12,200
|
|
$
783
|
|
$
12,983
|
Cost of sales
|
|
(7,458)
|
|
(498)
|
|
(7,956)
|
Selling, general and administrative
|
|
(1,613)
|
|
-
|
|
(1,613)
|
Income tax expense
|
|
(30)
|
|
-
|
|
(30)
|
Others
|
|
(738)
|
|
-
|
|
(738)
|
Net income
|
|
$
2,361
|
|
$
285
|
|
$
2,646
|
|
|
|
|
|
|
|
Balances
|
|
|
|
|
|
|
Without
|
|
|
|
|
|
|
adoption of
|
For the nine months ended September 28, 2018
|
|
As reported
|
|
Adjustments
|
|
Topic 606
|
Sales
|
|
$
28,653
|
|
$
(527)
|
|
$
28,126
|
Cost of sales
|
|
(18,014)
|
|
333
|
|
(17,681)
|
Selling, general and administrative
|
|
(5,044)
|
|
-
|
|
(5,044)
|
Income tax expense
|
|
(61)
|
|
-
|
|
(61)
|
Others
|
|
(2,515)
|
|
-
|
|
(2,515)
|
Net income
|
|
$
3,019
|
|
$
(194)
|
|
$
2,825
|
14
EVANS & SUTHERLAND COMPUTER CORPORATION AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Condensed consolidated statement of cash flows
|
|
|
|
|
Impact of changes in accounting policies
|
|
|
|
|
|
|
Balances
|
|
|
|
|
|
|
without
|
|
|
|
|
|
|
adoption of
|
For the nine months ended September 28, 2018
|
|
As reported
|
|
Adjustments
|
|
Topic 606
|
Net income
|
|
$
3,019
|
|
$
(194)
|
|
$
2,825
|
Adjustments to reconcile net income to net
cash provided by operating activities:
|
|
|
|
|
|
|
Other
|
|
555
|
|
-
|
|
555
|
Changes in:
|
|
|
|
|
|
|
Inventories
|
|
315
|
|
(333)
|
|
(18)
|
Contract revenue in excess of billings
|
|
(558)
|
|
903
|
|
345
|
Billings in excess of contract revenue
|
|
850
|
|
(376)
|
|
474
|
Other
|
|
(1,822)
|
|
-
|
|
(1,822)
|
Net cash provided by operating activities
|
|
2,359
|
|
-
|
|
2,359
|
Net cash used in investing activities
|
|
(52)
|
|
-
|
|
(52)
|
Net cash used in financing activities
|
|
$
(167)
|
|
$
-
|
|
$
(167)
|
15
EVANS & SUTHERLAND COMPUTER CORPORATION AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
(Unaudited)
4.
STOCK OPTION PLAN
As of September 28, 2018, options to purchase 1,001,781 shares of common stock under the Company’s stock option plan were authorized and reserved for future grant.
A summary of activity in the stock option plan for the nine months ended September 28, 2018 follows (shares in thousands):
|
|
|
Weighted-
|
|
|
|
Average
|
|
Number
|
|
Exercise
|
|
of Shares
|
|
Price
|
|
|
|
|
Outstanding as of beginning of the period
|
1,609
|
|
$
0.66
|
Granted
|
150
|
|
1.12
|
Exercised
|
-
|
|
-
|
Forfeited or expired
|
(162)
|
|
1.21
|
Outstanding as of end of the period
|
1,597
|
|
0.65
|
|
|
|
|
Exercisable as of end of the period
|
1,128
|
|
$
0.48
|
As of September 28, 2018, options exercisable and options outstanding had a weighted average remaining contractual term of 4.97 and 5.98 years, respectively, and had an aggregate intrinsic value of $723 and $773, respectively.
The Black-Scholes option-pricing model is used to estimate the fair value of options under the Company’s stock option plan.
The weighted average values of employee stock options granted under the stock option plan, as well as the weighted average assumptions used in calculating these values during the first nine months of 2018, were based on estimates as of the date of grant as follows:
Risk-free interest rate
|
2.04%
|
Dividend yield
|
0.00%
|
Volatility
|
125%
|
Expected life
|
3.5 years
|
Expected option life and volatility are based on historical data of the Company. The risk-free interest rate is calculated based on the average US Treasury bill rate that corresponds with the option life. Historically, the Company has not declared dividends and there are no foreseeable plans to do so.
As of September 28, 2018, there was approximately $126 of total unrecognized share-based compensation cost related to grants under the stock option plan that will be recognized over a weighted-average period of 2.1 years.
Share-based compensation expense included in selling, general and administrative expense in the statements of operations for the nine-month periods ended September 28, 2018 and September 29, 2017 was $112 and $132, respectively. Share-based compensation expense included in selling, general and administrative expense in the statements of operations for the three-month periods ended September 28, 2018 and September 29, 2017 was $37 and $46, respectively.
16
EVANS & SUTHERLAND COMPUTER CORPORATION AND SUBSIDIARIES
Notes to Condensed Consolidated Financial Statements
(Unaudited)
5.
EMPLOYEE RETIREMENT BENEFIT PLANS
Pension and Retirement Obligations
In 2015, the Company terminated a defined pension plan and settled the resulting liabilities in exchange for a fixed obligation secured by the Company’s assets (the “Pension Settlement Obligation”). The remaining payments due under the Pension Settlement Obligation consist of ten installments of $750 to the Pension Benefit Guaranty Corporation due annually on October 31. The Pension Settlement Obligation is recorded net of imputed interest expense at 7%, as a liability on the balance sheet.
The Company’s only remaining pension obligation is the Supplemental Executive Retirement Plan (“SERP”).
Employer Contributions
The Company is not currently required to fund the SERP. All benefit payments are made by the Company directly to those who receive benefits from the SERP. As such, these payments are treated as both contributions and benefits paid for reporting purposes. The Company expects to contribute and pay SERP benefits of approximately $452 in the next 12 months.
Components of Net Periodic Benefit Expense
|
Supplemental Executive
|
|
Retirement Plan
|
|
September 28,
|
|
September 29,
|
For the nine months ended:
|
2018
|
|
2017
|
|
|
|
|
Interest cost
|
$
103
|
|
$
117
|
Amortization of actuarial loss
|
60
|
|
56
|
Net periodic benefit expense
|
$
163
|
|
$
173
|
|
Supplemental Executive
|
|
Retirement Plan
|
|
September 28,
|
|
September 29,
|
For the three months ended:
|
2018
|
|
2017
|
|
|
|
|
Interest cost
|
$
35
|
|
$
39
|
Amortization of actuarial loss
|
20
|
|
19
|
Net periodic benefit expense
|
$
55
|
|
$
58
|
17