XML 37 R28.htm IDEA: XBRL DOCUMENT v3.19.1
Business Combinations (Tables)
3 Months Ended
Mar. 31, 2019
Business Combinations [Abstract]  
Final Allocation of the Purchase Price to the Estimated Fair Value of the Assets Acquired and Liabilities Assumed The final allocation of the purchase price to the estimated fair value of the assets acquired and liabilities assumed at the acquisition date for SmartRG and Sumitomo are as follows:

 

(In thousands)

 

SmartRG

 

 

Sumitomo

 

Assets

 

 

 

 

 

 

 

 

  Tangible assets acquired

 

$

8,594

 

 

$

1,006

 

  Intangible assets

 

 

9,960

 

 

 

22,100

 

  Goodwill

 

 

3,489

 

 

 

 

Total assets acquired

 

 

22,043

 

 

 

23,106

 

Liabilities

 

 

 

 

 

 

 

 

  Liabilities assumed

 

 

(6,001

)

 

 

(3,978

)

Total liabilities assumed

 

 

(6,001

)

 

 

(3,978

)

Total net assets

 

 

16,042

 

 

 

19,128

 

  Gain on bargain purchase of a business, net of tax

 

 

 

 

 

(11,322

)

Total purchase price

 

$

16,042

 

 

$

7,806

 

 

Summary of Actual Revenue and Net Loss Included in Consolidated Statements of Income

The actual revenue and net loss included in the Consolidated Statements of Income for SmartRG and Sumitomo for the three months ended March 31, 2019 and from March 19, 2018 to March 31, 2018 are as follows:

 

 

 

Three Months Ended

 

 

March 19 to

 

(In thousands)

 

March 31, 2019

 

 

March 31, 2018

 

Revenue

 

$

7,348

 

 

$

 

Net loss

 

$

(1,684

)

 

$

(77

)

 

Details of the Acquired Intangible Assets

The details of the acquired intangible assets from these acquisitions are as follows:

 

(In thousands)

Value

 

 

Life (years)

Customer relationships

$

15,190

 

 

3 – 12

Developed technology

 

7,400

 

 

7

Licensed technology

 

5,900

 

 

9

Supplier relationship

 

2,800

 

 

2

Licensing agreements

 

560

 

 

5 – 10

Trade name

 

210

 

 

3

Total

$

32,060

 

 

 

Summary of Unaudited Supplemental Pro Forma Information

The following unaudited supplemental pro forma information presents the financial results of the Company as if the acquisition of SmartRG and Sumitomo had occurred on January 1, 2018. This unaudited supplemental pro forma information does not purport to be indicative of what would have occurred had the acquisition been completed on January 1, 2018, nor is it indicative of any future results. Aside from revising the 2018 net income for the effect of the bargain purchase gain, there were no material, non-recurring adjustments to this unaudited pro forma information.

 

(In thousands)

 

For the Three Months Ended March 31, 2018

 

Pro forma revenue

 

$

129,584

 

Pro forma net loss

 

$

(23,400

)

Pro forma loss per share - basic

 

$

(0.49

)

Pro forma loss per share - diluted

 

$

(0.49

)