| Financial instruments and fair values The Company’s derivative financial assets and financial liabilities are measured at fair value at the end of each reporting period. The following table gives information about how the fair values of these financial assets and financial liabilities are determined, in particular, the valuation technique(s) and inputs used. | | | | | | | | | | Financial assets/ financial liabilities | Fair value hierarchy | Valuation technique(s) and key input(s) | | | Foreign currency forward contracts | Level 2 | Future cash flows are estimated based on forward exchange rates (from observable forward exchange rates at the end of the reporting period) and contract forward rates, discounted at a rate that reflects the credit risk of various counterparties. | | | Foreign currency and interest rate swap contracts | Level 2 | Future cash flows are estimated based on forward exchange rates (from observable forward exchange and interest swap rates at the end of the reporting period) and contract forward rates, discounted at a rate that reflects the credit risk of various counterparties. | | Revolving Facility, Term Loan and Japan Facility | Level 2 | The fair value is based on the present value of contractual cash flows, discounted at the Company’s current incremental borrowing rate for similar types of borrowing arrangements or, where applicable, market rates. | | Mainland China Facilities | Level 3 | The fair value is based on the present value of contractual cash flows, discounted at the Company’s current incremental borrowing rate for similar types of borrowing arrangements or, where applicable, market rates. | | | Put option liability | Level 3 | The fair value is based on the present value of the amount expected to be paid to the non-controlling shareholder if the put option is exercised. | | | Contingent consideration | Level 3 | The fair value of the applicable contingent consideration is determined based on the estimated financial outcome and the resulting expected contingent consideration to be paid, discounted using an appropriate rate. | | | Earn-Out (note 5) | Level 3 | The fair value is based on a pre-determined percentage of net equity value of Paola Confectii SRL, determined as a multiple of EBITDA and EBITDA margin for the fiscal year ending March 30, 2025, subject to a floor, less net debt adjustments. | | | | | |
The following table presents the fair values and fair value hierarchy of the Company’s financial instruments and excludes financial instruments carried at amortized cost that are short-term in nature, where fair value approximates carrying values: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | March 31, 2024 | | April 2, 2023 | | Level 1 | Level 2 | Level 3 | Carrying value | Fair value | | Level 1 | Level 2 | Level 3 | Carrying value | Fair value | | $ | $ | $ | $ | $ | | $ | $ | $ | $ | $ | | Financial assets | | | | | | | | | | | | | Derivatives included in other current assets | — | | 15.1 | | — | | 15.1 | | 15.1 | | | — | | 12.4 | | — | | 12.4 | | 12.4 | | | Derivatives included in other long-term assets | — | | 6.9 | | — | | 6.9 | | 6.9 | | | — | | 12.4 | | — | | 12.4 | | 12.4 | | | Financial liabilities | | | | | | | | | | | | | Derivatives included in accounts payable and accrued liabilities | — | | 1.9 | | — | | 1.9 | | 1.9 | | | — | | 3.3 | | — | | 3.3 | | 3.3 | | | Mainland China Facilities | — | | — | | — | | — | | — | | | — | | — | | 9.8 | | 9.8 | | 9.8 | | | Japan Facility | — | | 5.4 | | — | | 5.4 | | 5.4 | | | — | | 13.7 | | — | | 13.7 | | 13.7 | | | | | | | | | | | | | | | Term Loan | — | | 392.5 | | — | | 392.5 | | 389.2 | | | — | | 395.7 | | — | | 395.7 | | 433.1 | | | Derivatives included in other long-term liabilities | — | | 5.3 | | — | | 5.3 | | 5.3 | | | — | | 6.0 | | — | | 6.0 | | 6.0 | | | Put option liability included in other long-term liabilities | — | | — | | 29.4 | | 29.4 | | 29.4 | | | — | | — | | 32.1 | | 32.1 | | 32.1 | | | Contingent consideration included in other long-term liabilities | — | | — | | 17.7 | | 17.7 | | 17.7 | | | — | | — | | 16.8 | | 16.8 | | 16.8 | | | Earn-Out included in other long-term liabilities (note 5) | — | | — | | 1.5 | | 1.5 | | 1.5 | | | — | | — | | — | | — | | — | |
In connection with the Japan Joint Venture, for the year ended March 31, 2024, the Company recorded an increase of JPY327.0m ($0.9m, excluding translation losses of $1.9m) on the remeasurement of the contingent consideration. The Company recorded an increase of JPY129.3m (a decrease of $2.7m, excluding translation losses of $4.3m) on the remeasurement of the put option liability during the year ended March 31, 2024. The change in fair values of the contingent consideration and put option liability were driven by updated cash flow forecasts, progression through the 4-year and 10-year terms, respectively, and lower cost of equity in the market. For the year ended April 2, 2023, the Company recorded a decrease of JPY301.2m ($3.2m, excluding translation losses of $0.3m) on the remeasurement of the contingent consideration. The Company recorded an increase of JPY1,079.9m ($10.9m, excluding translation gains of less than $0.1m) on the remeasurement of the put option liability during the year ended April 2, 2023.
|