XML 94 R36.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions and License Agreements (Tables)
6 Months Ended 12 Months Ended
Mar. 28, 2014
Sep. 27, 2013
Business Combinations [Abstract]    
Schedule of Fair Value of Identifiable Assets Acquired and Liabilities Assumed

The following amounts represent the preliminary allocation of the fair value of the identifiable assets acquired and liabilities assumed, including preliminary goodwill and intangible assets, and the related deferred tax balances. The Company expects to complete its valuation analysis and finalize deferred tax balances as of the acquisition date no later than the fourth fiscal quarter of 2014. The changes in the purchase price allocation and preliminary goodwill based on the final valuation may include, but are not limited to, changes in deferred income taxes, intangible assets and inventory.

 

Cash and cash equivalents

   $ 43.2   

Inventory

     21.0   

Intangible assets

     1,300.0   

Goodwill

     321.9   

Other assets, current and non-current (1)

     18.0   

Deferred tax liabilities, net

     (296.6

Other liabilities, current and non-current (2)

     (78.3
  

 

 

 

Net assets acquired

   $ 1,329.2   
  

 

 

 

 

(1) This amount includes $14.7 million of accounts receivable, which is also the gross contractual value.
(2) This amount includes $30.0 million of pre-existing Cadence debt, which the Company repaid upon completion of the acquisition.

The following amounts represent the final allocation of the fair value of the identifiable assets acquired and liabilities assumed:

 

Current assets (1)

   $ 13.3   

Intangible assets

     91.9   

Goodwill (non-tax deductible) (2)

     24.5   
  

 

 

 

Total assets acquired

     129.7   
  

 

 

 

Current liabilities

     4.0   

Deferred tax liabilities, net (non-current)

     27.1   

Contingent consideration (non-current)

     6.9   
  

 

 

 

Total liabilities assumed

     38.0   
  

 

 

 

Net assets acquired

   $ 91.7   
  

 

 

 

 

(1) This amount includes $3.3 million of accounts receivable, which is also the gross contractual value. As of the acquisition date, the fair value of accounts receivable approximated carrying value.
(2) Goodwill relates to the Company’s ability to exploit CNS Therapeutics’ technologies.
Schedule of Reconciliation of Total Consideration  

The following reconciles the total consideration to net assets acquired:

 

Total consideration

   $ 95.0   

Plus: cash assumed in acquisition

     3.6   

Less: contingent consideration

     (6.9
  

 

 

 

Net assets acquired

   $ 91.7   
  

 

 

 
Schedule of Intangible Assets Acquired

Intangible assets acquired consist of the following:

 

     Amount      Amortization Period  

Completed technology

   $ 1,300.0         8 years   

 

     Amount      Weighted-Average
Amortization Period

Completed technology

   $ 73.1       13 years

Trademark

     0.2       3 years

In-process research and development

     18.6       Non-Amortizable
  

 

 

    
   $ 91.9      
  

 

 

    
Schedule of Unaudited Pro Forma Information
     Three Months Ended      Six Months Ended  
     March 28,
2014
    March 29,
2013
     March 28,
2014
    March 29,
2013
 

Net sales

   $ 588.2      $ 608.9       $ 1,163.7      $ 1,130.1   

Net (loss) income

     (18.4     4.4         (2.6     (35.7

Basic (loss) earnings per share

   $ (0.32   $ 0.08       $ (0.04   $ (0.62

Diluted (loss) earnings per share

     (0.31     0.08         (0.04     (0.62