XML 23 R10.htm IDEA: XBRL DOCUMENT v3.22.2.2
Acquisitions
12 Months Ended
Jul. 01, 2022
Business Combinations [Abstract]  
Acquisitions Acquisitions
ATLANTA MICRO ACQUISITION
On November 29, 2021, the Company acquired Atlanta Micro for a purchase price of $90,000, prior to net working capital and net debt adjustments. Based in Norcross, Georgia, Atlanta Micro is a leading designer and manufacturer of high-performance RF modules and components, including advanced monolithic microwave integrated circuits ("MMICs") which are critical for high-speed data acquisition applications including electronic warfare, radar and weapons. The Company funded the acquisition through the Company's existing revolver. On March 28, 2022, the Company and former owners of Atlanta Micro agreed to post closing adjustments totaling $58, which increased the Company's net purchase price.
The following table presents the net purchase price and the fair values of the assets and liabilities of Atlanta Micro on a preliminary basis:
Amounts
Consideration transferred
Cash paid at closing$91,438 
Working capital and net debt adjustment(416)
Less cash acquired(1,782)
Net purchase price$89,240 
Estimated fair value of tangible assets acquired and liabilities assumed
Cash$1,782 
Accounts receivable1,568 
Inventory4,475 
Fixed assets547 
Other current and non-current assets2,043 
Accounts payable(529)
Accrued expenses(865)
Other current and non-current liabilities(11,084)
Estimated fair value of net tangible assets acquired(2,063)
Estimated fair value of identifiable intangible assets34,980 
Estimated goodwill58,105 
Estimated fair value of net assets acquired91,022 
Less cash acquired(1,782)
Net purchase price$89,240 

The amounts above represent the preliminary fair value estimates as of July 1, 2022 and are subject to subsequent adjustment as the Company obtains additional information during the measurement period and finalizes its fair value estimates. The preliminary identifiable intangible asset estimate includes customer relationships of $27,310 with a useful life of 20 years, completed technology of $7,260 with a useful life of 8 years and backlog of $410 with a useful life of 2 years. Any subsequent adjustments to these fair value estimates occurring during the measurement period will result in an adjustment to goodwill.
The estimated goodwill of $58,105 largely reflects the potential synergies and expansion of the Company’s offerings across product lines and markets complementary to the Company’s existing products and markets and is not deductible for tax purposes. The goodwill from this acquisition is reported in the Microelectronics reporting unit. The revenues and income before income taxes from Atlanta Micro included in the Company's consolidated results for the fiscal year ended July 1, 2022 were $8,625 and $1,328, respectively.
AVALEX ACQUISITION
On September 27, 2021, the Company signed a definitive agreement to acquire Avalex for a purchase price of $155,000, prior to net working capital and net debt adjustments. On November 5, 2021, the transaction closed and the Company acquired Avalex. Based in Gulf Breeze, Florida, Avalex is a provider of mission-critical avionics, including rugged displays, integrated communications management systems, digital video recorders and warning systems. The Company funded the acquisition with the Company's Revolver. On March 17, 2022, the Company and former owners of Avalex agreed to post closing adjustments totaling $151, which increased the Company's net purchase price.
The following table presents the net purchase price and the fair values of the assets and liabilities of Avalex on a preliminary basis:
Amounts
Consideration transferred
Cash paid at closing$157,367 
Working capital and net debt adjustment(1,034)
Less cash acquired(2,188)
Net purchase price$154,145 
Estimated fair value of tangible assets acquired and liabilities assumed
Cash$2,188 
Accounts receivable5,363 
Inventory7,141 
Fixed assets1,245 
Other current and non-current assets5,195 
Accounts payable(1,700)
Accrued expenses(1,376)
Other current and non-current liabilities(4,788)
Estimated fair value of net tangible assets acquired13,268 
Estimated fair value of identifiable intangible assets61,360 
Estimated goodwill81,705 
Estimated fair value of net assets acquired156,333 
Less cash acquired(2,188)
Net purchase price$154,145 

The amounts above represent the preliminary fair value estimates as of July 1, 2022 and are subject to subsequent adjustment as the Company obtains additional information during the measurement period and finalizes its fair value estimates. The preliminary identifiable intangible asset estimate includes customer relationships of $41,880 with a useful life of 9 years, completed technology of $14,430 with a useful life of 7 years and backlog of $5,050 with a useful life of one year. Any subsequent adjustments to these fair value estimates occurring during the measurement period will result in an adjustment to goodwill.
The estimated goodwill of $81,705 largely reflects the potential synergies and expansion of the Company’s offerings across product lines and markets complementary to the Company’s existing products and markets. The goodwill from this acquisition is reported in the Processing reporting unit. The Company has estimated the tax value of the intangible assets from this transaction and is amortizing the amount over 15 years for tax purposes. As of July 1, 2022, the Company had $80,102 of goodwill deductible for tax purposes. The revenues and loss before income taxes from Avalex included in the Company's consolidated results for the fiscal year ended July 1, 2022 were $22,993 and $496, respectively.
PENTEK ACQUISITION
On May 27, 2021, the Company acquired Pentek for a purchase price of $65,000, prior to net working capital and net debt adjustments. Based in Upper Saddle River, New Jersey, Pentek is a leading designer and manufacturer of ruggedized, high-performance, commercial off-the-shelf software-defined radio and data acquisition boards, recording systems and subsystems for high-end commercial and defense applications. The acquisition and associated transaction expenses were funded through a combination of cash on hand and Mercury's existing revolver. On October 13, 2021, the Company and former owners of Pentek agreed to post closing adjustments totaling $79, which increased the Company's net purchase price.
The following table presents the net purchase price and the fair values of the assets and liabilities of Pentek:
Amounts
Consideration transferred
Cash paid at closing$65,668 
Working capital and net debt adjustment79 
Less cash acquired(746)
Net purchase price$65,001 
Fair value of tangible assets acquired and liabilities assumed
Cash746 
Accounts receivable1,352 
Inventory6,575 
Fixed assets152 
Other current and non-current assets2,863 
Accounts payable(1,016)
Accrued expenses(545)
Other current and non-current liabilities(3,873)
Fair value of net tangible assets acquired6,254 
Fair value of identifiable intangible assets24,110 
Goodwill35,383 
Fair value of net assets acquired65,747 
Less cash acquired(746)
Net purchase price$65,001 
On May 27, 2022, the measurement period for Pentek expired. The identifiable intangible assets include customer relationships of $15,560 with a useful life of 21 years, completed technology of $6,340 with a useful life of 7 years and backlog of $2,210 with a useful life of one year.
The goodwill of $35,383 largely reflects the potential synergies and expansion of the Company's offerings across product lines and markets complementary to the Company's existing products and markets. The goodwill from this acquisition is included in the Microelectronics reporting unit. The deal was split between asset and stock, with the asset portion of goodwill being deductible for tax purposes. The Company has estimated the tax value of the intangible assets from this transaction and is amortizing the amount over 15 years for tax purposes. As of July 1, 2022, the Company had $28,038 of goodwill deductible for tax purposes.
PHYSICAL OPTICS CORPORATION ACQUISITION
On December 7, 2020, the Company signed a definitive agreement to acquire POC for a purchase price of $310,000, prior to net working capital and net debt adjustments. On December 30, 2020, the transaction closed and the Company acquired POC. Based in Torrance, California, POC more than doubles the Company's global avionics business and expands its collective footprint in the platform and mission management market. The Company funded the acquisition through a combination of cash on hand and the Revolver. On May 28, 2021 the Company and representative of the former owners of POC agreed to post closing adjustments totaling $2,641, which increased the Company’s net purchase price.
The following table presents the net purchase price and the fair values of the assets and liabilities of POC:
Amounts
Consideration transferred
Cash paid at closing$251,229 
Cash paid post closing61,626 
Working capital and net debt adjustment(2,096)
Less cash acquired(2,855)
Net purchase price$307,904 
Fair value of tangible assets acquired and liabilities assumed
Cash$2,855 
Accounts receivable31,255 
Inventory11,125 
Fixed assets23,236 
Other current and non-current assets18,173 
Accounts payable(3,777)
Accrued expenses(6,266)
Other current and non-current liabilities(30,107)
Fair value of net tangible assets acquired46,494 
Fair value of identifiable intangible assets116,000 
Goodwill148,265 
Fair value of net assets acquired310,759 
Less cash acquired(2,855)
Net purchase price$307,904 
On December 30, 2021, the measurement period for POC expired. The identifiable intangible assets include customer relationships of $83,000 with a useful life of 11 years, completed technology of $25,000 with a useful life of 9 years and backlog of $8,000 with a useful life of one year.
The goodwill of $148,265 largely reflects the potential synergies and expansion of the Company's offerings across product lines and markets complementary to the Company's existing products and markets and is not deductible for tax purposes. The goodwill from this acquisition is reported in the Processing reporting unit.