XML 36 R28.htm IDEA: XBRL DOCUMENT v2.4.1.9
BUSINESS COMBINATION: (Tables)
12 Months Ended
Dec. 31, 2013
IPtronics and Kotura  
BUSINESS COMBINATION  
Schedule of purchase consideration related to each acquisition

 

 

Company Acquired

 

Cash
Consideration
Paid

 

Cash Assumed

 

Net Cash Paid

 

 

 

(in thousands)

 

IPtronics

 

$

44,925

 

$

2,077

 

$

42,848

 

Kotura

 

80,772

 

101

 

80,671

 

Total

 

$

125,697

 

$

2,178

 

$

123,519

 

Summary of allocation of the total purchase price

 

 

 

 

IPtronics

 

Kotura

 

Total

 

 

 

(in thousands)

 

Current assets, net of cash

 

$

2,534

 

$

5,606

 

$

8,140

 

Other long-term assets

 

974

 

10,603

 

11,577

 

Intangible assets

 

17,229

 

27,517

 

44,746

 

Goodwill

 

25,630

 

40,681

 

66,311

 

Total assets

 

46,367

 

84,407

 

130,774

 

Current liabilities

 

(2,668

)

(3,357

)

(6,025

)

Long-term liabilities

 

(851

)

(379

)

(1,230

)

Total liabilities

 

(3,519

)

(3,736

)

(7,255

)

Total purchase price allocation

 

$

42,848

 

$

80,671

 

$

123,519

 

 

Schedule of intangible assets acquired and their respective estimated remaining useful life

 

 

 

 

Fair value

 

Weighted
Average
Useful life

 

 

 

(in thousands)

 

(in years)

 

Purchased intangible assets:

 

 

 

 

 

Licensed technology

 

$

135

 

6

 

Developed technology

 

27,701

 

5

 

In-process research and development

 

13,764

 

 

Customer relationship

 

2,420

 

1-2

 

Backlog

 

726

 

Less than 1

 

Total purchased intangible assets

 

$

44,746

 

 

 

 

Summary of significant assumptions underlying the valuations of IPR&D at acquisition

 

 

Company 

 

Development
 Projects

 

Average
Estimated
time
to complete

 

Estimated
cost
to complete

 

Risk
Adjusted
Discount Rate

 

Fair value

 

 

 

 

 

(in months)

 

(in thousands)

 

(%)

 

(in thousands)

 

IPtronics

 

Modulator drivers - 4x25Gb/s

 

18

 

$

9,549

 

19.5

%

$

4,121

 

Kotura

 

Silicon photonics modulator - 4x25Gb/s

 

18

 

17,210

 

16.5

%

9,643

 

 

 

 

 

 

 

$

26,759

 

 

 

$

13,764

 

 

Schedule of unaudited pro forma information

As a result, actual results will differ from the unaudited pro forma information presented (in thousands, except per share data):

 

 

 

Year Ended

 

 

 

December 31, 2013

 

December 31, 2012

 

 

 

(in thousands, except per share data)

 

Pro forma net revenue

 

$

402,107

 

$

521,780

 

Pro forma net income (loss)

 

$

(30,613

)

$

100,748

 

Pro forma net income (loss) per share basic

 

$

(0.71

)

$

2.44

 

Pro forma net income (loss) per share diluted

 

$

(0.71

)

$

2.29

 

Voltaire Ltd  
BUSINESS COMBINATION  
Summary of allocation of the total purchase price

The Company’s allocation of the total purchase price is summarized below (in thousands):

 

Purchase price allocation:

 

 

 

Current assets

 

$

52,131

 

Other long-term assets

 

10,875

 

Intangible assets

 

36,052

 

Goodwill

 

132,885

 

Total assets

 

231,943

 

Current liabilities

 

(11,369

)

Long-term liabilities

 

(6,606

)

Total liabilities

 

(17,975

)

Total purchase price

 

$

213,968

 

 

Schedule of intangible assets acquired and their respective estimated remaining useful life

 

 

 

 

Fair value

 

Weighted
 average
 useful life

 

 

 

(in thousands)

 

(in years)

 

Developed technology

 

$

20,378

 

2-3

 

In-process research and development

 

2,754

 

 

Customer relationship

 

10,956

 

4-5

 

Customer contract

 

1,529

 

2

 

Backlog

 

435

 

Less than 1

 

Total acquired intangible assets

 

$

36,052