XML 85 R26.htm IDEA: XBRL DOCUMENT
v2.4.1.9

Acquisition of Fiberblaze (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2014
Acquisition of Fiberblaze [Abstract] |
Summary of the major classes of consideration transferred | The following table summarizes the major classes of consideration transferred, and the recognized amounts of assets acquired and liabilities assumed at the acquisition date:
|  | US$ thousands
Cash |  | 10,161
Contingent consideration (i)(a) |  | 3,796
Contingent consideration (i)(b) |  | 887
Total purchase price |  | 14,844
| (i) | Contingent consideration Silicom has agreed to pay the selling shareholders additional milestones-based contingent consideration which is classified as a financial liability, 90% in cash and 10% in options to ordinary shares of the Company as described below:
|  | (a) | Pursuant to the terms of the share purchase agreement (hereinafter – SPA) between the Company and Fiberblaze selling shareholders, the Company is obligated to pay to Fiberblaze's selling shareholders a contingent payment upon the attainment of future performance milestones relating to Fiberblaze revenues until August 31, 2015. In connection with this contingent payment consideration, at the closing date, the Company recorded an estimated liability of US$ 3,796 thousand. At December 31, 2014 the fair value of the contingent consideration has increased to US$ 3,833 thousand, an increase that reflects the changes related to the time value of the liability since the date of acquisition.
|  | (b) | Pursuant to the terms of the SPA between the Company and Fiberblaze selling shareholders, the Company is obligated to pay to Fiberblaze's selling shareholders a contingent payment upon the attainment of future performance milestones relating to Fiberblaze's achievement of design wins until August 31, 2015. In connection with this contingent payment consideration, at the closing date, the Company recorded an estimated liability of US$ 887 thousand. At December 31, 2014 the fair value of the contingent consideration has increased to US$ 895 thousand, an increase that reflects the changes related to the time value of the liability since the date of acquisition.
|  | (c) | Pursuant to the terms of the SPA, the options to ordinary shares will be valued based on the fair market value of such options on the date of their grant according to the Black and Scholes model, will vest in three equal tranches over three years, with the first tranche vesting one year following August 31, 2015, and will have an exercise price equal to the closing trading price of the Company's Ordinary Shares on the Nasdaq Stock Exchange on the date of grant.
Schedule of purchase price allocation | Under the purchase method prescribed by ASC 805, the purchase price is allocated to net tangible assets, identifiable intangible assets, with any remainder allocated to goodwill:
|  |  | US$ thousands
Cash and cash equivalents |  |  |  |  |  |  |  |  | 113 |
Trade and other receivables |  |  |  |  |  |  |  |  | 764 |
Inventories |  |  |  |  |  |  |  |  | 1,116 |
Fixed assets |  |  |  |  |  |  |  |  | 29 |
Trade and other payables |  |  |  |  |  |  |  |  | (854) |
Customer relationships |  |  |  |  |  |  |  |  | 540 |
Current technology |  |  |  |  |  |  |  |  | 1,456 |
Deferred tax liability |  |  |  |  |  |  |  |  | (562) |
Goodwill |  |  |  |  |  |  |  |  | 12,242 |
Total purchase price |  |  |  |  |  |  |  |  | 14,844 |
Schedule of aggregate cash flows derived as a result of acquisition | The aggregate cash flows derived for the Company as a result of the acquisition:
|  |  | US$ thousands
Cash and cash equivalents paid |  |  |  |  |  |  |  |  | 10,161
Cash and cash equivalents of the subsidiary |  |  |  |  |  |  |  |  | (113)
Purchase price paid in cash, net |  |  |  |  |  |  |  |  | 10,048
Schedule of goodwill recognition as a result of acquisition | Goodwill was recognized as a result of the acquisition as follows:
|  | US$ thousands
Consideration transferred |  |  |  |  |  | 14,844
Fair value of identifiable net assets |  |  |  | (2,602)
Total goodwill |  |  |  |  |  | 12,242

X
- Definition Tabular disclosure of aggregate cash flows derived in a business combination. + References No definition available. + Details
Name: | silc_ScheduleOfAggregateCashFlowsDerivedFromBusinessCombinationTableTextBlock
Namespace Prefix: | silc_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of goodwill recognition in a business combination. + References No definition available. + Details
Name: | silc_ScheduleOfGoodwillRecognitionFromBusinessCombinationTableTextBlock
Namespace Prefix: | silc_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=25497992&loc=d3e1392-128463 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=25497992&loc=d3e1486-128463 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=39739317&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration