XML 53 R34.htm IDEA: XBRL DOCUMENT v3.23.3
Acquisitions and Disposition of Businesses (Tables)
12 Months Ended
Sep. 30, 2023
Business Acquisition [Line Items]  
Unaudited Pro Forma Financial Information

The unaudited pro forma financial information for the years ended September 30, 2023 and 2022 presented below combines the historical results of PTC for those periods, the historical results of ServiceMax for the year ended October 31, 2022 and the three months ended January 31, 2023, and the effects of the pro forma adjustments listed above.

(in thousands)

 

Pro forma year ended
September 30,

 

 

 

2023

 

 

2022

 

Revenue

 

$

2,140,738

 

 

$

2,101,796

 

Net income

 

$

239,437

 

 

$

230,655

 

Servicemax Inc. acquisition  
Business Acquisition [Line Items]  
Schedule of purchase price allocation

The following table sets forth the purchase price allocation for ServiceMax. The purchase price allocation includes the finalization of measurement period adjustments related to intangibles and deferred tax liabilities that resulted in a $3.5 million increase in customer relationships, a $3.2 million increase in net tax liability, and a $0.3 million decrease in goodwill compared to the balances reported as of March 31, 2023. We have also recorded a liability of $620.0 million related to the fair value of the $650.0 million deferred purchase price payment.

(in thousands)

 

 

Goodwill

$

974,850

 

Customer relationships

 

512,700

 

Purchased software

 

106,900

 

Accounts receivable

 

58,722

 

Trademarks

 

9,000

 

Other net assets

 

5,540

 

Net tax liability

 

(121,656

)

Deferred revenue

 

(97,829

)

Total

$

1,448,227

 

Intland Software  
Business Acquisition [Line Items]  
Schedule of purchase price allocation

The following table sets forth the purchase price allocation for Intland Software. The purchase price allocation includes the finalization of measurement period adjustments, which resulted in a $0.9 million increase in goodwill from $240.0 million as of June 30, 2022, driven by completion of working capital adjustments.

(in thousands)

 

 

Goodwill

$

240,971

 

Customer relationships

 

38,800

 

Purchased software

 

19,100

 

Accounts receivable

 

6,506

 

Trademarks

 

1,300

 

Net tax liability

 

(20,811

)

Deferred revenue

 

(6,925

)

Other net liabilities

 

(818

)

Total

$

278,123

 

Arena Acquisition  
Business Acquisition [Line Items]  
Schedule of purchase price allocation

The following table sets forth the purchase price allocation for Arena.

(in thousands)

 

 

Goodwill

$

562,838

 

Customer relationships

 

155,000

 

Purchased software

 

38,300

 

Accounts receivable

 

11,392

 

Trademarks

 

4,200

 

Net tax liability

 

(41,256

)

Deferred revenue

 

(15,500

)

Other net liabilities

 

(369

)

Total

$

714,605