XML 39 R28.htm IDEA: XBRL DOCUMENT v3.20.2
Acquisitions (Tables) - IWT [Member]
3 Months Ended
Jun. 30, 2020
Business Acquisition [Line Items]  
Summary of Consideration Transferred and Preliminary Purchase Price Allocation of Assets Acquired and Liabilities Assumed The following table summarizes the consideration transferred and the preliminary purchase price allocation of the assets acquired and liabilities assumed.

(Amounts in thousands)

 

Initial Amount

 

 

Adjustments to Purchase Price

 

 

Adjustments to Property, Plant and Equipment

 

 

Adjustments to Right-of-use Assets

 

 

Adjustments to Intangible Assets

 

 

Tax Adjustments

 

 

Updated Amount

 

Cash

 

$

57,375

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

57,375

 

Total current

   asset, excluding cash

 

 

75,847

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

75,847

 

Property, plant

   and equipment, net

 

 

98,860

 

 

 

 

 

 

(6,575

)

 

 

 

 

 

 

 

 

 

 

 

92,285

 

Goodwill

 

 

567,034

 

 

 

704

 

 

 

6,575

 

 

 

 

 

 

(100,000

)

 

 

21,528

 

 

 

495,841

 

Intangible assets,

   net

 

 

475,000

 

 

 

 

 

 

 

 

 

 

 

 

100,000

 

 

 

 

 

 

575,000

 

Other assets

 

 

14,366

 

 

 

 

 

 

 

 

 

2,909

 

 

 

 

 

 

 

 

 

17,275

 

Total current liabilities

 

 

(22,756

)

 

 

 

 

 

 

 

 

(213

)

 

 

 

 

 

931

 

 

 

(22,038

)

Deferred tax liabilities

 

 

(109,926

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(22,459

)

 

 

(132,385

)

Other liabilities

 

 

(9,274

)

 

 

 

 

 

 

 

 

(2,696

)

 

 

 

 

 

 

 

 

(11,970

)

Total fair value

   of consideration transferred

 

$

1,146,526

 

 

$

704

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1,147,230

 

Summary of Identifiable Intangible Assets The identifiable intangible assets recorded in connection with the closing of the Acquisition are based on valuations including customer relationships, patents and developed technology, and tradename and trademarks totaling $575.0 million. Customer relationships are amortized using an accelerated method over an estimated useful life of 20 years. Patents and developed technology and tradename and trademarks are on a straight-line basis over the respective useful lives of 10 and 20 years.

 

(Amounts in thousands)

 

Preliminary fair value

 

 

Estimated useful lives

Customer relationships

 

$

360,000

 

 

 20 years

Patents and developed technology

 

 

150,000

 

 

 10 years

Tradename and trademarks

 

 

65,000

 

 

 20 years

Total identifiable intangible assets

 

$

575,000

 

 

 

 

Summary of Unaudited Pro Forma Information The unaudited pro forma information for the three months ended June 30, 2019 presented below includes the effects of the Acquisition as if it had been consummated as of April 1, 2019, with adjustments to give effect to pro forma events that are directly attributable to the Acquisition. 

 

 

Three Months Ended

 

(Amounts in thousands)

 

June 30, 2019

 

Net sales

 

$

483,944

 

Net income (loss) attributable to ADS

 

 

(216,271

)