XML 152 R32.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Business Combinations (Tables)
12 Months Ended
Dec. 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 the final allocation of the purchase price to the estimated fair value of the assets acquired and liabilities assumed at the acquisition date for Sumitomo are as follows:

 

(In thousands)

 

Sumitomo

 

 

SmartRG

 

Assets

 

 

 

 

 

 

 

 

Tangible assets acquired

 

$

1,006

 

 

$

8,594

 

Intangible assets

 

 

22,100

 

 

 

9,960

 

Goodwill

 

 

 

 

 

3,476

 

Total assets acquired

 

 

23,106

 

 

 

22,030

 

Liabilities

 

 

 

 

 

 

 

 

Liabilities assumed

 

 

(3,978

)

 

 

(6,001

)

Total liabilities assumed

 

 

(3,978

)

 

 

(6,001

)

Total net assets

 

 

19,128

 

 

 

16,029

 

Gain on bargain purchase of a business, net of tax

 

 

(11,322

)

 

 

 

Total purchase price

 

$

7,806

 

 

$

16,029

 

 

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

Our Consolidated Statements of Income include the following revenue and net loss attributable to SmartRG and Sumitomo since the date of acquisition:

 

(In thousands)

 

March 19, 2018 to

December 31,

2018

 

Revenue

 

$

9,186

 

Net loss

 

$

(1,297

)

Details of the Acquired Intangible Assets

The details of the acquired intangible assets from the SmartRG and Sumitomo acquisitions are as follows:

 

(In thousands)

 

Value

 

 

Life (in 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 as if the acquisition of SmartRG and Sumitomo had occurred on January 1, 2017. 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, 2017, nor is it indicative of any future results. Aside from revising the 2017 net income for the effect of the bargain purchase gains, there were no material, non-recurring adjustments to this unaudited pro-forma information.

 

(In thousands)

 

2018

 

 

2017

 

Pro forma revenue

 

$

559,050

 

 

$

702,573

 

Pro forma net loss

 

$

(33,862

)

 

$

33,206