XML 66 R36.htm IDEA: XBRL DOCUMENT v3.19.3

Acquisitions (Tables)

9 Months Ended

Sep. 30, 2019

Summary of Purchase Price

The purchase price of ESI consisted of the following:

Cash paid for outstanding shares(1)		$	1,032,671
Settlement of share-based compensation awards(2)			30,630
Total purchase price			1,063,301
Less: Cash and cash equivalents acquired			(44,072	)
Total purchase price, net of cash and cash equivalents acquired		$	1,019,229

(1) Represents cash paid of $30.00 per share for 34,422,361 shares of ESI common stock, without interest and subject to a deduction for any required withholding tax.

(2) Represents the vested but not issued portion of ESI share-based compensation awards as of the acquisition date of February 1, 2019.

Summary of Estimated Fair Value of Assets Acquired and Liabilities Assumed

Current assets (excluding inventory)		$	208,009
Inventory			83,036
Intangible assets			316,200
Goodwill			471,722
Property, plant and equipment			65,489
Long-term assets			9,633
Total assets acquired			1,154,089
Current liabilities			51,479
Non-current deferred taxes			32,150
Other long-term liabilities			7,159
Total liabilities assumed			90,788
Fair value of assets acquired and liabilities assumed			1,063,301
Less: Cash and cash equivalents acquired			(44,072	)
Total purchase price, net of cash and cash equivalents acquired		$	1,019,229

Schedule of Consolidated Net Revenue and Earnings

The Company’s consolidated net revenue and earnings for the three and nine months ended September 30, 2019 include the following amounts of revenue and earnings of ESI since the acquisition date:

		Three Months Ended September 30, 2019				Nine Months Ended September 30, 2019
Total net revenues		$	49,308			$	140,403
Net loss		$	(5,843	)		$	(40,685	)
Net loss per share:
Basic		$	(0.11	)		$	(0.74	)
Diluted		$	(0.11	)		$	(0.74	)

Schedule of Unaudited Pro Forma Financial Information

The following unaudited pro forma financial information presents the combined results of operations of the Company as if the ESI Merger had occurred on January 1, 2018. The unaudited pro forma financial information is not necessarily indicative of what the Company’s condensed consolidated results of operations actually would have been had the acquisition occurred at the beginning of each year. In addition, the unaudited pro forma financial information does not attempt to project the future results of operations of the combined Company.

		Three Months Ended September 30,								Nine Months Ended September 30,
		2019				2018				2019				2018
Total net revenues		$	462,451			$	573,070			$	1,414,660			$	1,917,348
Net income		$	47,669			$	91,111			$	127,676			$	357,333
Net income per share:
Basic		$	0.87			$	1.67			$	2.34			$	6.55
Diluted		$	0.86			$	1.65			$	2.32			$	6.48

Precisive, LLC [Member]

Allocation of Acquired Intangible Assets and Related Estimates of Useful Lives

The following table reflects the allocation of the acquired intangible assets and related estimate of useful lives:

Completed technology - Laser		$	255,700					12 years
Completed technology - Non-Laser			18,300					10 years
Trademarks and trade names			14,400					7 years
Customer relationships			25,400					10 years
Backlog			2,400					1  year
		$	316,200

X

- Definition

Schedule of allocation of purchase price.

+ References

No definition available.

+ Details

Name:	mksi_ScheduleOfAllocationOfPurchasePriceTableTextBlock
Namespace Prefix:	mksi_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Schedule of business combination acquiree net revenues and net earnings table text block.

+ References

No definition available.

+ Details

Name:	mksi_ScheduleOfBusinessCombinationAcquireeNetRevenuesAndNetEarningsTableTextBlock
Namespace Prefix:	mksi_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

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=mksi_PrecisiveLLCMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type: