XML 31 R20.htm IDEA: XBRL DOCUMENT v3.8.0.1
Business Combinations (Tables) - Explosive Trace Detection Business ("ETD")
9 Months Ended
Mar. 31, 2018
Business Combinations  
Schedule of assets acquired and liabilities assumed

 

Further potential adjustments made could be material in relation to these preliminary values below (amounts in thousands):

 

Cash and cash equivalents

 

$

4

 

Accounts receivable, net

 

13,358

 

Inventories

 

11,456

 

Property and equipment

 

1,599

 

Intangible assets

 

30,040

 

Other long-term assets

 

297

 

Accounts payable

 

(4,784

)

Accrued payroll and related expenses

 

(2,356

)

Deferred revenues — current

 

(1,629

)

Accrued warranties

 

(2,068

)

Other accrued expenses and current liabilities

 

(1,582

)

 

 

 

 

Net assets acquired

 

44,335

 

Goodwill

 

36,132

 

 

 

 

 

Total consideration

 

$

80,467

 

 

 

 

 

 

 

Summary of the fair value of acquired identifiable intangible assets as of the acquisition date

 

The following table summarizes the fair value of acquired identifiable intangible assets as of the acquisition date (amounts in thousands):

 

 

 

Weighted

 

 

 

 

 

Average

 

Fair

 

 

 

Lives

 

Value

 

Amortizable assets:

 

 

 

 

 

Developed technology

 

10 years

 

$

13,220

 

Customer relationships

 

8 years

 

12,920

 

Backlog

 

2 years

 

3,500

 

 

 

 

 

 

 

Total amortizable assets

 

 

 

29,640

 

Non-amortizable asset — IPR&D

 

 

 

400

 

 

 

 

 

 

 

Total intangible assets

 

 

 

$

30,040

 

 

 

 

 

 

 

 

 

Unaudited pro forma results of operations assuming the ETD acquisition had occurred on July 1, 2017

 

The following unaudited pro forma results of operations assume the ETD acquisition had occurred on July 1, 2016 (in thousands):

 

 

 

Three Months Ended
March 31,

 

Nine Months Ended
March 31,

 

 

 

2017

 

2018

 

2017

 

2018

 

Revenues

 

$

260,695

 

$

267,299

 

$

763,612

 

$

801,960

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

$

21,003

 

$

7,743

 

$

38,772

 

$

45,284