XML 38 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
3 Months Ended
Sep. 30, 2017
Conexant Systems, LLC [Member]  
Business Acquisition [Line Items]  
Summary of Estimated Fair Values of Assets Acquired and Liabilities Assumed

The following table summarizes the provisional amounts recorded for the estimated fair values of the assets acquired and liabilities assumed as of the acquisition date (in millions):

 

Cash

 

$

4.3

 

Accounts receivable

 

 

11.6

 

Inventory

 

 

51.7

 

Other current assets

 

 

1.4

 

Property and equipment

 

 

3.2

 

Acquired intangible assets

 

 

152.5

 

Other assets

 

 

0.9

 

Total identifiable assets acquired

 

 

225.6

 

Accounts payable

 

 

14.2

 

Accrued compensation

 

 

1.1

 

Other accrued liabilities

 

 

3.8

 

Other long-term liabilities

 

 

3.0

 

Net identifiable assets acquired

 

 

203.5

 

Goodwill

 

 

142.2

 

Net assets acquired

 

$

345.7

 

 

Summary of Unaudited Pro Forma Financial Information Presents Combined Results of Operations

The following unaudited pro forma financial information (in millions, except per share data) presents the combined results of operations for us and Conexant as if the Conexant Acquisition had occurred on June 30, 2016. The unaudited pro forma financial information has been prepared for comparative purposes only and does not purport to be indicative of the actual operating results that would have been recorded had the Conexant Acquisition actually taken place on June 30, 2016, and should not be taken as indicative of future consolidated operating results. Additionally, the unaudited pro forma financial results do not include any anticipated synergies or other expected benefits from the acquisition.

 

 

 

Three Months Ended

 

 

 

September 30,

 

 

 

2017

 

 

2016

 

Revenue

 

$

425.5

 

 

$

414.6

 

Net loss

 

 

(28.2

)

 

 

(0.9

)

Net loss per share

 

 

(0.84

)

 

 

(0.03

)

 

Summary of Pro Forma Adjustments Used to Arrive Pro Forma Net Income

 

Pro forma adjustments used to arrive at pro forma net income for the three months ended September 30, 2017 and 2016, were as follows (in millions):

 

 

 

Three Months Ended

 

 

 

September 30,

 

 

 

2017

 

 

2016

 

Buyer transaction costs

 

$

0.9

 

 

$

-

 

Interest expense

 

 

-

 

 

 

(4.6

)

Intangible amortization

 

 

(2.3

)

 

 

(7.3

)

Depreciation

 

 

 

 

 

 

(0.2

)

Income tax adjustment

 

 

0.5

 

 

 

4.2

 

Total

 

$

(0.9

)

 

$

(7.9

)

 

Marvell Technology Group Ltd [Member]  
Business Acquisition [Line Items]  
Summary of Estimated Fair Values of Assets Acquired and Liabilities Assumed

The following table summarizes the provisional amounts recorded for the estimated fair values of the assets acquired and liabilities assumed as of the acquisition date (in millions):

 

Inventory

 

$

28.4

 

Property and equipment

 

 

5.0

 

Acquired intangible assets

 

 

45.6

 

Total identifiable assets acquired

 

 

79.0

 

Accrued liabilities

 

 

0.4

 

Net identifiable assets acquired

 

 

78.6

 

Goodwill

 

 

15.1

 

Net assets acquired

 

$

93.7

 

 

Summary of Unaudited Pro Forma Financial Information Presents Combined Results of Operations

The following unaudited pro forma financial information (in millions, except per share data) presents the combined results of operations for us and Marvell as if the Marvell Business Acquisition had occurred on June 30, 2016. The unaudited pro forma financial information has been prepared for comparative purposes only and does not purport to be indicative of the actual operating results that would have been recorded had the Marvell Business Acquisition actually taken place on June 30, 2016, and should not be taken as indicative of future consolidated operating results. Additionally, the unaudited pro forma financial results do not include any anticipated synergies or other expected benefits from the acquisition. As the Marvell Business Acquisition was an asset acquisition and only a portion of Marvell Multimedia Solutions Business was acquired, the unaudited pro forma financial information has been prepared using certain estimates.

 

 

 

Three Months Ended

 

 

 

September 30,

 

 

 

2017

 

 

2016

 

Revenue

 

$

457.8

 

 

$

413.8

 

Net loss

 

 

(25.2

)

 

 

(0.6

)

Net loss per share

 

 

(0.75

)

 

 

(0.02

)

 

Summary of Pro Forma Adjustments Used to Arrive Pro Forma Net Income

Pro forma adjustments used to arrive at pro forma net income for the three months ended September 30, 2017 and 2016, were as follows (in millions):

 

 

 

Three Months Ended

 

 

 

September 30,

 

 

 

2017

 

 

2016

 

Buyer transaction costs

 

$

0.9

 

 

$

-

 

Interest expense

 

 

-

 

 

 

(5.0

)

Intangible amortization

 

 

(1.2

)

 

 

(3.1

)

Income tax adjustment

 

 

0.1

 

 

 

2.8

 

Total

 

$

(0.2

)

 

$

(5.3

)