XML 74 R20.htm IDEA: XBRL DOCUMENT v2.4.1.9
Acquisitions (Tables)
3 Months Ended
Mar. 29, 2015
Tripwire [Member]  
Fair Value of Assets Acquired and Liabilities Assumed

The following table summarizes the preliminary estimated fair value of the assets acquired and the liabilities assumed as of January 2, 2015 (in thousands).

 

Cash

  $ 2,364   

Receivables

  37,792   

Inventories

  603   

Other current assets

  2,822   

Property, plant and equipment

  11,113   

Goodwill

  477,607   

Intangible assets

  306,000   

Other non-current assets

  658   
  

 

 

 

Total assets

  $ 838,959   
  

 

 

 

Accounts payable

  $ 3,142   

Accrued liabilities

  11,546   

Deferred revenue

  8,000   

Deferred income taxes

  112,522   

Other non-current liabilities

  540   
  

 

 

 

Total liabilities

  $ 135,750   
  

 

 

 

Net assets

  $           703,209   
  

 

 

 

Intangible Assets Related to Acquisition

The intangible assets related to the acquisition consisted of the following:

 

     Estimated Fair
Value
     Amortization
Period
 
     (In thousands)      (In years)  

Intangible assets subject to amortization:

     

Developed technology

   $ 210,000         5.8   

Customer relationships

     56,000         15.0   

Backlog

     3,000         1.0   
  

 

 

    

Total intangible assets subject to amortization

  269,000   
  

 

 

    

Intangible assets not subject to amortization:

Goodwill

  477,607   

Trademarks

  31,000   

In-process research and development

  6,000   
  

 

 

    

Total intangible assets not subject to amortization

  514,607   
  

 

 

    

Total intangible assets

$ 783,607   
  

 

 

    

 

 

 

Weighted average amortization period

  7.7   
     

 

 

 
Pro Forma Effect on Operating Results

The following table illustrates the unaudited pro forma effect on operating results as if the Tripwire acquisition had been completed as of January 1, 2014.

 

  Three Months Ended  
      March 29, 2015           March 30, 2014      
  (In thousands, except per share data)  
  (Unaudited)  

Revenues

$             563,371    $             499,491   

Income (loss) from continuing operations

  (215)      1,927   

Diluted income (loss) per share from continuing operations

$ (0.01)    $ 0.04   

Prosoft Technology, Inc. [Member]  
Fair Value of Assets Acquired and Liabilities Assumed

The following table summarizes the estimated fair value of the assets acquired and the liabilities assumed as of June 11, 2014 (in thousands).

 

Cash

$ 2,517   

Receivables

  5,894   

Inventories

  2,731   

Other current assets

  240   

Property, plant and equipment

  1,076   

Goodwill

  56,379   

Intangible assets

  40,800   

Other non-current assets

  622   
  

 

 

 

Total assets

$ 110,259   
  

 

 

 

Accounts payable

$ 2,544   

Accrued liabilities

  2,480   

Other non-current liabilities

  1,132   
  

 

 

 

Total liabilities

$ 6,156   
  

 

 

 

Net assets

$ 104,103   
  

 

 

 
Intangible Assets Related to Acquisition

 The intangible assets related to the acquisition consisted of the following:

 

          Fair Value                 Amortization      
Period
 
  (In thousands)   (In years)  

Intangible assets subject to amortization:

Customer relationships

  $ 26,600          20.0     

Developed technologies

  9,000        5.0     

Trademarks

  5,000        5.0     

Backlog

  200        0.3     
  

 

 

    

Total intangible assets subject to amortization

  40,800     
  

 

 

    

Intangible assets not subject to amortization:

Goodwill

  56,379     
  

 

 

    

Total intangible assets not subject to amortization

  56,379     
  

 

 

    

Total intangible assets

  $ 97,179     
  

 

 

    

 

 

 

Weighted average amortization period

    14.8     
     

 

 

 
Grass Valley [Member]  
Fair Value of Assets Acquired and Liabilities Assumed

The following table summarizes the estimated fair value of the assets acquired and the liabilities assumed as of March 31, 2014 (in thousands).

 

Cash

  $ 9,451     

Receivables

  67,354     

Inventories

  18,593     

Other current assets

  4,172     

Property, plant and equipment

  22,460     

Goodwill

  131,070     

Intangible assets

  95,500     

Other non-current assets

  17,101     
  

 

 

 

Total assets

  $         365,701     
  

 

 

 

Accounts payable

  $ 51,276     

Accrued liabilities

  62,672     

Deferred revenue

  14,000     

Postretirement benefits

  16,538     

Deferred income taxes

  1,827     

Other non-current liabilities

  1,199     
  

 

 

 

Total liabilities

  $ 147,512     
  

 

 

 

Net assets

  $ 218,189     
  

 

 

 
Intangible Assets Related to Acquisition

The intangible assets related to the acquisition consisted of the following:

 


     Fair Value     Amortization
Period
 
     (In thousands)     (In years)  

Intangible assets subject to amortization:

    

Developed technologies

   $ 37,000          5.0     

Customer relationships

     27,000          15.0     

Backlog

     1,500          0.3     
  

 

 

   

Total intangible assets subject to amortization

  65,500     
  

 

 

   

Intangible assets not subject to amortization:

Goodwill

  131,070     

Trademarks

  22,000     

In-process research and development

  8,000     
  

 

 

   

Total intangible assets not subject to amortization

  161,070     
  

 

 

   

Total intangible assets

  $                 226,570     
  

 

 

   

 

 

 

Weighted average amortization period

                          9.0     
    

 

 

Grass Valley and Prosoft [Member]  
Pro Forma Effect on Operating Results

The following table illustrates the unaudited pro forma effect on operating results as if the Grass Valley and ProSoft acquisitions had been completed as of January 1, 2013.

 

  Three Months Ended
March 30, 2014
 
     (In thousands, except per share data)  
     (Unaudited)  

Revenues

   $ 563,624   

Income from continuing operations

     2,297   

Diluted income per share from continuing operations

   $ 0.05