XML 25 R33.htm IDEA: XBRL DOCUMENT v2.4.1.9
Business Combinations and Asset Purchases (Tables)
12 Months Ended
Dec. 28, 2014
Business Acquisition [Line Items]  
Fair Values of the Business Combinations and Allocations for the Acquisitions Completed
The total purchase price has been allocated to the estimated fair values of assets acquired and liabilities assumed as follows:
 
Haoyuan
 
(In thousands)
Fair value of business combination:
 
Cash payments
$
38,000

Contingent consideration
1,900

Working capital and other adjustments
(2,729
)
Less: cash acquired
(175
)
Total
$
36,996

Identifiable assets acquired and liabilities assumed:
 
Current assets
$
2,389

Property, plant and equipment
2,906

Identifiable intangible assets:
 
Core technology
17,700

Trade names
400

IPR&D
300

Goodwill
19,682

Deferred taxes
(2,656
)
Liabilities assumed
(3,725
)
Total
$
36,996

The total purchase price for the acquisitions in fiscal year 2014 has been allocated to the estimated fair values of assets acquired and liabilities assumed as follows:
 
Perten
 
Other
 
(Preliminary)
 
(In thousands)
Fair value of business combination:
 
 
 
Cash payments
$
269,937

 
$
17,898

Working capital and other adjustments

 
151

Less: cash acquired
(16,732
)
 
(124
)
Total
$
253,205

 
$
17,925

Identifiable assets acquired and liabilities assumed:
 
 
 
Current assets
$
32,805

 
$
1,965

Property, plant and equipment
1,485

 
125

Other assets

 
364

Identifiable intangible assets:
 
 
 
Core technology
16,000

 
1,705

Trade names
7,000

 

Customer relationships
87,000

 
6,800

IPR&D

 
1,266

Goodwill
164,164

 
15,981

Deferred taxes
(31,454
)
 
(3,072
)
Deferred revenue

 
(589
)
Liabilities assumed
(16,195
)
 
(2,333
)
Debt assumed
(7,600
)
 
(4,287
)
Total
$
253,205

 
$
17,925