XML 40 R24.htm IDEA: XBRL DOCUMENT v3.19.2
Business Combinations (Tables)
12 Months Ended
Jun. 30, 2019
ETD  
ACQUISITION ACTIVITY  
Schedule of assets acquired and liabilities assumed

 

The major classes of assets and liabilities, reconciled to total purchase consideration (in thousands):

 

 

 

 

 

Cash and cash equivalents

    

$

 4

Accounts receivable, net

 

 

15,517

Inventories

 

 

11,678

Property and equipment

 

 

1,599

Intangible assets

 

 

30,370

Deferred tax asset

 

 

2,738

Other long-term assets

 

 

297

Accounts payable

 

 

(4,784)

Accrued payroll and related expenses

 

 

(2,116)

Deferred revenues—current

 

 

(924)

Accrued warranties

 

 

(2,068)

Advances from customers

 

 

(670)

Other accrued expenses and current liabilities

 

 

(1,074)

Deferred revenues—long term

 

 

(232)

Net assets acquired

 

 

50,335

Goodwill

 

 

30,132

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

 

 

 

    

Lives

    

Fair Value

Amortizable assets:

 

  

 

 

  

Developed technology

 

10 years

 

$

14,210

Customer relationships/backlog

 

7 years

 

 

16,070

In-process research and development ("IPR&D")

 

 

 

 

90

Total intangible assets

 

  

 

$

30,370

 

Unaudited pro forma results of operations assuming the acquisitions had occurred on July 1, 2017 and 2016

 

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

 

 

 

 

 

 

    

2017

Revenues

 

$

1,036,814

Income from operations

 

$

46,725

 

AS&E  
ACQUISITION ACTIVITY  
Schedule of assets acquired and liabilities assumed

 

The major classes of assets and liabilities, reconciled to total purchase consideration (in thousands):

 

 

 

 

 

Cash and cash equivalents

    

$

79,195

Accounts receivable

 

 

24,607

Inventories

 

 

27,495

Other current assets

 

 

7,450

Property and equipment

 

 

5,337

Intangible assets

 

 

74,800

Other long—term assets

 

 

201

Accounts payable

 

 

(5,044)

Accrued payroll and related expenses

 

 

(4,723)

Deferred revenues—current

 

 

(11,281)

Advances from customers

 

 

(13,784)

Other accrued expenses and current liabilities

 

 

(7,279)

Deferred revenues—long term

 

 

(3,225)

Deferred income tax liability

 

 

(9,580)

Other long—term liabilities

 

 

(14,004)

Net assets acquired

 

 

150,165

Goodwill

 

 

115,838

Total consideration

 

$

266,003

 

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

 

Gross

 

 

Average

 

Value

 

    

Lives

    

Carrying

Amortizable assets:

 

  

 

 

  

Developed technology

 

10 years

 

$

31,750

Customer relationships/backlog

 

7 years

 

 

27,550

In—process research and development (“IPR&D”)

 

5 years

 

 

3,200

Total amortizable assets

 

  

 

 

62,500

Non—amortizable assets:

 

  

 

 

 

Trademarks and trade names

 

  

 

 

12,300

Total intangible assets

 

  

 

$

74,800

 

Unaudited pro forma results of operations assuming the acquisitions had occurred on July 1, 2017 and 2016

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

 

 

 

 

 

 

    

2017

Revenues

 

$

978,706

Income before taxes

 

$

5,856