XML 37 R28.htm IDEA: XBRL DOCUMENT v3.23.1
Acquisitions and Disposition of Business (Tables)
6 Months Ended
Mar. 31, 2023
Business Acquisition [Line Items]  
Unaudited Pro Forma Financial Information

The unaudited pro forma financial information for the three and six months ended March 31, 2023 and 2022 combines the historical results of PTC for those periods and the historical results of ServiceMax for the three and six months ended April 30, 2022, respectively, and the effects of the pro forma adjustments listed above. The unaudited pro forma financial information was as follows:


 

(in thousands)

 

Pro forma three months ended

 

 

Pro forma six months ended

 

 

 

March 31, 2023

 

 

March 31, 2022

 

 

March 31, 2023

 

 

March 31, 2022

 

Revenue

 

$

542,181

 

 

$

546,685

 

 

$

1,051,776

 

 

$

1,044,400

 

Net income

 

$

74,805

 

 

$

71,839

 

 

$

132,436

 

 

$

76,591

 

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

The following table outlines the preliminary purchase price allocation for ServiceMax. 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

$

975,132

 

Customer relationships

 

509,200

 

Purchased software

 

106,900

 

Accounts receivable

 

58,722

 

Trademarks

 

9,000

 

Other net assets

 

5,540

 

Net tax liability

 

(118,437

)

Deferred revenue

 

(97,829

)

Total

$

1,448,228

 

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

The following table outlines the purchase price allocation for Intland Software:

(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