XML 70 R20.htm IDEA: XBRL DOCUMENT v3.2.0.727
Acquisitions (Tables)
6 Months Ended
Jun. 28, 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

     477,609     

Intangible assets

     306,000     

Other non-current assets

     658     
  

 

 

 

Total assets

     $ 838,961     
  

 

 

 

Accounts payable

     $ 3,142     

Accrued liabilities

     11,548     

Deferred revenue

     8,000     

Deferred income taxes

     112,522     

Other non-current liabilities

     540     
  

 

 

 

Total liabilities

     $ 135,752     
  

 

 

 

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

     477,609        

Trademarks

     31,000        

In-process research and development

     6,000        
  

 

 

    

Total intangible assets not subject to amortization

     514,609        
  

 

 

    

Total intangible assets

     $ 783,609        
  

 

 

    

 

 

 

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      Six Months Ended  
           June 29, 2015                  June 29, 2014                  June 28, 2015                  June 29, 2014        
     (In thousands, except per share data)  
     (Unaudited)  

Revenues

       $     598,733             $     622,174              $     1,162,104             $     1,121,665    

Income (loss) from continuing operations

     29,943           (10,717)          17,640           (8,608)   

Diluted income (loss) per share from continuing operations

       $ 0.69           $ (0.24)            $ 0.41           $ (0.19)   
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

     332     

Property, plant and equipment

     767     

Goodwill

     56,923     

Intangible assets

     40,800     

Other non-current assets

     622     
  

 

 

 

Total assets

     $           110,586     
  

 

 

 

Accounts payable

     $ 2,544     

Accrued liabilities

     2,807     

Other non-current liabilities

     1,132     
  

 

 

 

Total liabilities

     $ 6,483     
  

 

 

 

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

     56,923        
  

 

 

    

Total intangible assets not subject to amortization

     56,923        
  

 

 

    

Total intangible assets

     $ 97,723        
  

 

 

    

 

 

 

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   
June 29, 2014
       Six Months Ended  
June 29, 2014
 
     (In thousands, except per share data)  
    

 

(Unaudited)

 

Revenues

      $ 614,635          $ 1,178,259  

Income from continuing operations

     10,718         12,625  

Diluted income per share from continuing operations

      $ 0.24          $ 0.29