XML 61 R23.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Tables)
3 Months Ended
Mar. 31, 2014
Schedule of Total Purchase Consideration
The total purchase consideration is as follows (in thousands):

 

Cash

   $ 8,558   

Cash holdback liability

     7,157   

Fair value of common stock

     20,855   

Estimated fair value of equity awards assumed and replaced

     354   
  

 

 

 
   $ 36,924   
  

 

 

SkyFence Networks Ltd. [Member]
 
Summary of Allocation of Consideration to Fair Value of Tangible and Intangible Assets Acquired and Liabilities Assumed
The following table summarizes the allocation of the consideration to the fair value of the tangible and intangible assets acquired and liabilities assumed as of the acquisition date (table in thousands):

 

Net tangible assets

   $ 1,014   

Existing technology

     7,965   

Deferred tax liability assumed

     (1,528

Goodwill

     29,473   
  

 

 

 

Total purchase price

   $ 36,924   
  

 

 

Summary of Supplemental Information on Unaudited Pro Forma Basis
 Supplemental information on an unaudited pro forma basis, as if the SkyFence acquisition had been consummated on January 1, 2013 is presented as follows (in thousands):

 

     Three months ended March 31,  
     2014     2013  

Pro forma revenue

   $ 31,516      $ 28,585   

Pro forma loss from operations

   $ (18,609   $ (8,795

Pro forma net loss

   $ (18,136   $ (8,845
Tomium Software, LLC. [Member]
 
Summary of Allocation of Consideration to Fair Value of Tangible and Intangible Assets Acquired and Liabilities Assumed

The following table summarizes the preliminary allocation of the consideration to the fair value of the tangible and intangible assets acquired and liabilities assumed as of the acquisition date (amounts in table in thousands):

 

Intangible assets

   $ 2,704   

Goodwill

     5,499   
  

 

 

 

Total intangible assets acquired

     8,203   

Other acquired tangible assets

     60   
  

 

 

 

Fair value of assets acquired

   $ 8,263