XML 98 R27.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions and Investment (Tables)
12 Months Ended
Dec. 31, 2012
Scient'x [Member]
 
Purchase Price Consideration Based on Common Stock and Cash Consideration

Based on the closing price of Alphatec’s common stock of $6.39 on March 26, 2010, the fair value of the Replacement Options, and the amount payable in exchange for reduction in shares, the total purchase price was as follows (in thousands):

 

Fair value of Alphatec common stock issued upon closing

   $ 151,639   

Fair value of Scient’x Replacement Options attributable to pre-combination service

     1,040   

Payable in exchange for reduction in shares to be paid in cash

     1,618   
  

 

 

 

Total purchase price

   $ 154,297   
  

 

 

 
Allocation of Purchase Price and Estimated Useful Life of Assets Acquired

The following table summarizes the allocation of the purchase price (in thousands) for Scient’x and the estimated useful lives for the acquired intangible assets:

 

     Useful lives
(in years)
     Estimated
Fair Value
 

Net tangible assets assumed

      $ 2,577   

Acquired intangibles:

     

Core technology

     10         3,632   

Developed technology

     8         9,552   

In-process technology

     Indefinite         1,749   

Corporate trademarks

     5         1,614   

Key product trademarks

     9         2,179   

Customer-related intangible

     15         16,009   

Distribution network

     10         1,614   

Physician education programs

     10         3,095   

Goodwill

        112,276   
     

 

 

 

Total purchase price allocation

      $ 154,297   
     

 

 

 
Unaudited Pro Forma Information Presents Consolidated Results of Operations

The following unaudited pro forma information presents the consolidated results of operations of the Company and Scient’x as if the acquisition had occurred on January 1, 2010 (in thousands, except share data):

 

     Year Ended December 31,  
     2011     2010  

Revenues

   $ 197,711      $ 182,945   

Operating loss

     (23,466     (6,892

Net loss

     (21,131     (8,785

Net loss per share, basic and diluted

   $ (0.24   $ (0.10
Phygen, LLC [Member]
 
Purchase Price Consideration Based on Common Stock and Cash Consideration

Based on the closing price of Alphatec’s common stock of $1.69 on November 6, 2012, cash consideration and contingent liabilities, the total purchase price was as follows (in thousands):

 

Fair value of Alphatec common stock issued upon closing

   $ 8,856   

Cash consideration paid and payable

     5,900   

Contingent consideration

     3,666   
  

 

 

 

Total purchase price

   $ 18,422   
  

 

 

 
Allocation of Purchase Price and Estimated Useful Life of Assets Acquired

The following table summarizes the allocation of the preliminary purchase price (pending final valuation of intangible assets, deferred income taxes and inventory valuation) for Phygen and the estimated useful lives for the acquired intangible assets (in thousands):

 

     Useful lives
(in years)
     Estimated
Fair Value
 

Net tangible assets assumed

      $ 1,936   

Acquired intangibles:

     

Developed technology

     3         170   

Trademarks

     3         57   

Covenant not-to-compete

     3         376   

Customer-related intangible

     12         3,467   

Distribution network

     12         2,292   

Goodwill

        10,124   
     

 

 

 

Total purchase price allocation

      $ 18,422