XML 21 R8.htm IDEA: XBRL DOCUMENT v3.5.0.2
Business Combinations
 3 Months Ended
Sep. 30, 2016
Business Combinations  
Business Combinations

 

2.  Business Combinations

 

Under ASU 805, the acquisition method of accounting requires the Company to record assets acquired and liabilities assumed from an acquisition at their estimated fair values at the date of acquisition. Any excess of the total estimated purchase price of over the estimated fair value of the net assets acquired should be recorded as goodwill.   Such valuations require management to make significant estimates and assumptions, especially with respect to intangible assets. Significant estimates in valuing certain intangible assets include, but are not limited to, future expected cash flows from acquired customers, acquired technology, trade names, useful lives and discount rates. Management’s estimates of fair value are based upon assumptions believed to be reasonable, but which are inherently uncertain and unpredictable and, as a result, actual results may differ from estimates. During the measurement period, which is one year from the acquisition date, the Company may record adjustments to the assets acquired and liabilities assumed, with the corresponding offset to goodwill. Upon the conclusion of the measurement period, any subsequent adjustments are recorded to earnings.

 

On September 9, 2016, the Company acquired by merger 100 percent ownership interest of American Science and Engineering, Inc. (“AS&E”), a leading provider of detection solutions for advanced cargo, parcel, and personnel inspection.  AS&E’s operations are included in the Company’s Security division.  The Company financed the total estimated purchase price of $266 million with a combination of cash on hand and borrowing under its existing revolving bank line of credit, as well as the issuance of  Company restricted stock units (“RSUs”) to replace RSUs previously issued by AS&E.  The Company has estimated that $1.4 million of the fair value of these replacement Company RSU awards pertain to the precombination service period, and therefore, this amount has been included in the total estimated purchase price.   Immediately following the close of the acquisition, the Company used $69 million of AS&E’s existing cash on hand to pay down the revolving bank line of credit.

 

The Company is in the process of finalizing its valuation of all the assets acquired and liabilities assumed. As the amounts recorded for certain assets and liabilities are preliminary in nature, they are subject to adjustment as additional information is obtained about the facts and circumstances that existed at the acquisition date.  The final determination of fair values of certain assets and liabilities will be completed within the measurement period of up to one year from the acquisition date as permitted under GAAP. The AS&E acquisition could necessitate the use of the full one year measurement period to adequately analyze and assess a number of factors used in establishing the asset and liability fair values as of the acquisition date, including receivables, inventory, deferred revenue, property and equipment, contractual obligations, income tax obligations, and certain reserves. Any potential adjustments made could be material in relation to these preliminary values.

 

The following is a preliminary estimate of the assets acquired and the liabilities assumed by OSI Systems in the acquisition, reconciled to total estimated purchase consideration (in thousands):

 

Cash and cash equivalents

 

$
79,195

 

Accounts receivable

 
25,048

 

Inventories

 
30,439

 

Other current assets

 
7,368

 

Property and equipment

 
5,834

 

Intangible assets

 
74,800

 

Other long-term assets

 
201

 

Accounts payable

 
(5,273

)

Accrued payroll and related expenses

 
(4,629

)

Deferred revenues — current

 
(11,281

)

Advances from customers

 
(13,785

)

Other accrued expenses and current liabilities

 
(6,426

)

Deferred revenues - long term

 
(3,225

)

Deferred income tax liability

 
(9,455

)

Other long-term liabilities

 
(18,966

)

 

 

 

 

Net assets acquired

 
149,845

 

Goodwill

 
116,158

 

 

 

 

 

Total consideration

 

$
266,003

 

 

 

 

 

 

 

The goodwill is largely attributable to expected synergies between the Company and AS&E and the assembled workforce of AS&E.

 

Intangible assets are recorded at estimated fair value, as determined by management based on available information, which includes a preliminary valuation prepared by an independent third party. The fair value attributed to the intangible assets acquired was based on preliminary estimates, assumptions and other information compiled by management, including independent valuations that utilized established valuation techniques.  The value attributed to goodwill and intangible assets is not deductible for income tax purposes.  The following table summarizes the fair value of acquired identifiable intangible assets as of the acquisition date (amounts in thousands):

 

 

 

Weighted

 

Gross

 

 

 

Average

 

Carrying

 

 

 

Lives

 

Value

 

Amortizable assets:

 

 

 

 

 

Developed technology

 

10 years

 

$
31,750 

 

Customer relationships/backlog

 

7 years

 
27,550 

 

 

 

 

 

 

 

Total amortizable assets

 

 

 
59,300 

 

Non-amortizable assets:

 

 

 

 

 

Trademarks and trade names

 

 

 
12,300 

 

IPR&D

 

 

 
3,200 

 

 

 

 

 

 

 

Total intangible assets

 

 

 

$
74,800 

 

 

 

 

 

 

 

 

 

The condensed consolidated statements of operations include $14.2 million of revenue and $2.8 million of pre-tax income from AS&E for the period from September 10, 2016 to September 30, 2016.

 

The following pro forma results are prepared for comparative purposes only and do not necessarily reflect the results that would have occurred had the acquisition occurred at the beginning of the periods presented or the results which may occur in the future. The following unaudited pro forma results of operations assume the AS&E acquisition had occurred on July 1, 2015 (in thousands):

 

 

 

Three Months Ended
September 30,

 

 

 

2015

 

2016

 

Revenues

 

$
224,717

 

$
238,611

 

 

 

 

 

 

 

 

 

Income (loss) before taxes

 

$
4,705

 

$
(27,388

)

 

 

 

 

 

 

 

 

 

Significant pro forma adjustments incorporated into the pro forma results above include the recognition of additional amortization expense related to acquired intangible assets and additional interest expense related to debt incurred to finance the acquisition. In addition, significant non-recurring adjustments include the elimination of non-recurring acquisition-related expenses incurred during the three months ended September 30, 2016.

 

Other Acquisitions

 

The Company also completed an acquisition that was determined to be immaterial by management during the three months ended September 30, 2016.