XML 34 R23.htm IDEA: XBRL DOCUMENT v3.8.0.1
Business Acquisitions and Divestiture (Tables)
 9 Months Ended
Sep. 30, 2017
Business Combinations [Abstract]  
Summary of Purchase Price Allocation
The purchase price allocation of $20.6 million, net of $0.7 million of cash acquired, was as follows:
 
August 4, 2017
 
(in thousands)
Trade receivables (contractual amount of $1,146)
$
1,146

Other current assets (excluding cash)
670

Property, plant and equipment
664

Other long-term assets
13

Definite-lived intangible assets
9,300

Goodwill
12,324

Current liabilities
(863
)
Deferred revenue
(405
)
Long-term liabilities
(2,203
)
Total purchase price allocation
$
20,646

The purchase price allocation of $62.0 million, net of $2.9 million of cash acquired, was as follows:
 
September 28, 2016
 
(in thousands)
Trade receivables (contractual amount of $4,799)
$
4,799

Other current assets (excluding cash)
794

Property, plant and equipment
3,907

Other long-term assets
11

Definite-lived intangible assets
21,900

Goodwill
44,517

Current liabilities
(3,812
)
Long-term liabilities
(10,091
)
Total purchase price allocation
$
62,025

The purchase price allocation of $577.4 million, net of $27.4 million of cash acquired, was as follows:
 
April 4, 2016
 
(in thousands)
Trade receivables (contractual amount of $48,625)
$
48,157

Inventories
2,296

Other current assets (excluding cash)
3,814

Property, plant and equipment
129,066

Other long-term assets
1,060

Definite-lived intangible assets
164,800

Goodwill
330,175

Deferred revenue
(39,103
)
Other current liabilities
(27,386
)
Long-term liabilities
(35,488
)
Total purchase price allocation
$
577,391

The purchase price allocation of $11.7 million, net of a non-significant amount of cash acquired, was as follows:
 
June 27, 2016
 
(in thousands)
Trade receivables (contractual amount of $1,104)
$
1,104

Other current assets (excluding cash)
15

Property, plant and equipment
912

Other long-term assets
187

Definite-lived intangible assets
1,230

Goodwill
10,334

Current liabilities
(1,132
)
Long-term liabilities
(901
)
Total purchase price allocation
$
11,749
Definite-Lived Intangible Assets Acquired as Part of Business Combination
The breakout of definite-lived intangible assets acquired was as follows:
 
Definite-Lived Intangible Assets
 
Weighted Average Amortization Life
 
(in thousands)
 
(in years)
Client relationships
$
16,700

 
17
Other intangible assets
5,200

 
4
Total definite-lived intangible assets
$
21,900

 
14
The breakout of definite-lived intangible assets acquired was as follows:
 
Definite-Lived Intangible Assets
 
Weighted Average Amortization Life
 
(in thousands)
 
(in years)
Client relationships
$
7,000

 
13
Other intangible assets
2,300

 
10
Total definite-lived intangible assets
$
9,300

 
12
The breakout of definite-lived intangible assets acquired was as follows:
 
Definite-Lived Intangible Assets
 
Weighted Average Amortization Life
 
(in thousands)
 
(in years)
Client relationships
$
137,500

 
15
Developed technology
20,700

 
3
Backlog
6,600

 
1
Total definite-lived intangible assets
$
164,800

 
13
The breakout of definite-lived intangible assets acquired was as follows:
 
Definite-Lived Intangible Assets
 
Weighted Average Amortization Life
 
(in thousands)
 
(in years)
Client relationships
$
650

 
10
Other intangible assets
580

 
5
Total definite-lived intangible assets
$
1,230

 
7
Business Acquisition, Pro Forma Information
For the nine months ended September 24, 2016, these adjustments included additional amortization of intangible assets and depreciation of fixed assets of $1.4 million, reversal of interest expense on borrowings of $2.7 million, elimination of intercompany activity, and other one-time costs, and the tax impacts of these adjustments.
 
September 24, 2016
 
Three Months Ended
 
Nine Months Ended
 
(in thousands, except per share amounts)
Revenue
$
425,720

 
$
1,275,175

Net income attributable to common shareholders
39,530

 
129,050

Earnings per common share
 
 
 
Basic
$
0.84

 
$
2.75

Diluted
$
0.82

 
$
2.70
Carrying Amounts of Assets and Liabilities
As of February 10, 2017, the carrying amounts of the major classes of assets and liabilities associated with the divestiture of the CDMO business were as follows (in thousands):
Assets
 
Current assets
$
5,505

Property, plant and equipment, net
11,174

Goodwill
35,857

Long-term assets
17,154

Total assets
$
69,690

Liabilities
 
Deferred revenue
$
4,878

Other current liabilities
1,158

Total liabilities
$
6,036