XML 21 R29.htm IDEA: XBRL DOCUMENT v3.19.3

Acquisitions (Tables)

9 Months Ended

Sep. 30, 2019

Polaris Alpha

Summary of Estimated Fair Values of Assets Acquired and Liabilities Assumed on Preliminary Purchase Price Allocation

The following table summarizes the estimated fair values of the assets acquired and liabilities assumed (in thousands):

		Amount
Cash and cash equivalents		$	7,914
Accounts receivable			29,688
Contract assets			35,229
Prepaid expenses and other current assets			9,295
Property and equipment			9,024
Goodwill			243,471
Intangible assets			199,520
Other noncurrent assets			2,203
Accounts payable			(13,942	)
Accrued expenses and other current liabilities			(26,419	)
Contract liabilities			(3,529	)
Deferred tax liabilities			(2,231	)
Other long-term liabilities			(1,146	)
Net assets acquired		$	489,077

Schedule of Intangible Assets Value on Purchase Price

Of the total purchase price, the following values were assigned to intangible assets (in thousands, except for years):

		Gross Carrying Amount				Amortization Period
						(in years)
Developed technology		$	84,900			4
Customer relationships			76,000			8
Backlog			34,900			2
Trade name			3,600			1
Leases		$	120			6

Schedule of Supplemental Pro Forma Information

Supplemental information on an unaudited pro forma operating results assuming the Polaris Alpha acquisition had been consummated as of the beginning of fiscal year 2018 (December 31, 2017) (in thousands) is as follows:

		Three Months Ended				Nine Months Ended
		September 28, 2018				September 28, 2018
Pro forma revenue		$	976,157			$	2,784,864
Pro forma net income including noncontrolling interests		$	46,848			$	179,071

OGSystems

Summary of Estimated Fair Values of Assets Acquired and Liabilities Assumed on Preliminary Purchase Price Allocation

The following table summarizes the estimated fair values of the assets acquired and liabilities assumed based on the preliminary purchase price allocation as of the date of acquisition (in thousands):

		Amount
Cash and cash equivalents		$	5,772
Accounts receivable			9,904
Contract assets			9,747
Prepaid expenses and other current assets			4,307
Property and equipment			4,085
Right of use assets, operating leases			8,826
Goodwill			183,540
Intangible assets			92,300
Other noncurrent assets			10
Accounts payable			(5,450	)
Accrued expenses and other current liabilities			(7,147	)
Contract liabilities			(1,300	)
Short-term lease liabilities, operating leases			(805	)
Income tax payable			(1,469	)
Deferred tax liabilities			(904	)
Long-term lease liabilities, operating leases			(8,021	)
Other long-term liabilities			(1,015	)
Net assets acquired		$	292,380

Schedule of Intangible Assets Value on Purchase Price

Of the total purchase price, the following values were assigned to intangible assets (in thousands, except for years):

		Gross Carrying Amount				Amortization Period
						(in years)
Customer relationships		$	57,100			5
Backlog			27,700			3
Trade name			3,800			2
Non-compete agreements			2,400			3
Developed technologies		$	1,300			3

Schedule of Supplemental Pro Forma Information

Supplemental information on an unaudited pro forma operating results assuming the OGSystems acquisition had been consummated as of the beginning of fiscal year 2018 (December 31, 2017) (in thousands) is as follows:

		Three Months Ended								Nine Months Ended
		September 28, 2018				September 30, 2019				September 28, 2018				September 30, 2019
Pro forma revenue		$	1,007,793			$	1,023,277			$	2,715,572			$	2,919,379
Pro forma net income including noncontrolling interests		$	39,224			$	61,293			$	196,905			$	118,896

QRC Technologies

Summary of Estimated Fair Values of Assets Acquired and Liabilities Assumed on Preliminary Purchase Price Allocation

The following table summarizes the estimated fair values of the assets acquired and liabilities assumed based on the preliminary purchase price allocation as of the date of acquisition (in thousands):

		Amount
Cash and cash equivalents		$	5,925
Accounts receivable			5,587
Prepaid expenses and other current assets			5,467
Property and equipment			1,205
Right of use assets, operating leases			5,228
Goodwill			128,387
Intangible assets			72,900
Accounts payable			(1,567	)
Accrued expenses and other current liabilities			(3,771	)
Short-term lease liabilities, operating leases			(545	)
Long-term lease liabilities, operating leases			(4,683	)
Net assets acquired		$	214,133

Schedule of Intangible Assets Value on Purchase Price

Of the total purchase price, the following values were assigned to intangible assets (in thousands, except for years):

		Gross Carrying Amount				Amortization Period
						(in years)
Customer relationships		$	47,600			12
Backlog			700			1
Trade name			800			2
Non-compete agreements			1,200			4
Developed technologies		$	22,600			3-5

Schedule of Supplemental Pro Forma Information

Supplemental information on an unaudited pro forma operating results assuming the QRC Technologies acquisition had been consummated as of the beginning of fiscal year 2018 (December 31, 2017) (in thousands) is as follows:

		Three Months Ended								Nine Months Ended
		September 28, 2018				September 30, 2019				September 28, 2018				September 30, 2019
Pro forma revenue		$	987,343			$	1,026,831			$	2,657,105			$	2,938,973
Pro forma net income including noncontrolling interests		$	44,944			$	65,782			$	212,728			$	117,399

X

- Definition

Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 805
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (h)(2)
-URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463

Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 805
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (h)(3)
-URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463

+ Details

Name:	us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of finite-lived intangible assets acquired as part of a business combination or through an asset purchase, by major class and in total, including the value of the asset acquired, any significant residual value (the expected value of the asset at the end of its useful life) and the weighted-average amortization period.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 350
-SubTopic 30
-Section 50
-Paragraph 1
-Subparagraph (a)
-URI http://asc.fasb.org/extlink&oid=66006027&loc=d3e16265-109275

+ Details

Name:	us-gaap_ScheduleOfFiniteLivedIntangibleAssetsAcquiredAsPartOfBusinessCombinationTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 805
-SubTopic 20
-Section 50
-Paragraph 1
-URI http://asc.fasb.org/extlink&oid=116869197&loc=d3e4845-128472

+ Details

Name:	us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Details

Name:	us-gaap_BusinessAcquisitionAxis=psn_PolarisAlphaMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	us-gaap_BusinessAcquisitionAxis=psn_OGSystemsMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	us-gaap_BusinessAcquisitionAxis=psn_QRCTechnologiesMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type: