XML 24 R11.htm IDEA: XBRL DOCUMENT v3.19.1
Business Combinations
3 Months Ended
Mar. 29, 2019
Business Combinations [Abstract]  
BUSINESS COMBINATIONS
BUSINESS COMBINATIONS

The Company determined the total consideration paid for each of its acquisitions as well as the fair value of the assets acquired
and liabilities assumed as of the date of acquisition. The excess of purchase consideration over the fair value of net tangible and identifiable intangible assets acquired was recorded as goodwill. The fair value of intangible assets acquired is generally determined based on a discounted cash flow analysis. The preliminary fair values of net tangible assets and intangible assets acquired were based on preliminary valuations and estimates and assumptions are subject to change within the measurement period (up to one year from the acquisition date). The primary areas that remain preliminary relate to the fair values of intangible assets acquired, certain tangible assets and liabilities acquired, income and non-income based taxes, and residual goodwill. The Company expects to continue to obtain information to assist in determining the fair values of the net assets acquired during the measurement period.
Intangible Assets
The following table presents details of the Company’s total intangible assets: 
As of
First Quarter of Fiscal 2019
 
Fiscal Year End 2018
 
Gross
 
 
 
 
 
Gross
 
 
 
 
 
Carrying
 
Accumulated
 
Net Carrying
 
Carrying
 
Accumulated
 
Net Carrying
(In millions)
Amount
 
Amortization
 
Amount
 
Amount
 
Amortization
 
Amount
Developed product technology
$
1,222.0

 
$
(850.7
)
 
$
371.3

 
$
1,220.3

 
$
(825.3
)
 
$
395.0

Trade names and trademarks
72.9

 
(54.7
)
 
18.2

 
72.9

 
(53.3
)
 
19.6

Customer relationships
715.6

 
(422.7
)
 
292.9

 
715.1

 
(406.5
)
 
308.6

Distribution rights and other intellectual property
78.4

 
(63.3
)
 
15.1

 
84.4

 
(63.3
)
 
21.1

 
$
2,088.9

 
$
(1,391.4
)
 
$
697.5

 
$
2,092.7

 
$
(1,348.4
)
 
$
744.3



The estimated future amortization expense of purchased intangible assets as of the end of the first quarter of fiscal 2019 was as follows:
(In millions)
 
2019 (Remaining)
$
121.0

2020
139.7

2021
118.3

2022
99.2

2023
85.6

Thereafter
133.7

Total
$
697.5


Goodwill
The changes in the carrying amount of goodwill by segment for the first quarter of fiscal 2019 were as follows: 
 
Buildings and Infrastructure
 
Geospatial
 
Resources and Utilities
 
Transportation
 
Total
(In millions)
 
 
 
 
 
 
 
 
 
Balance as of fiscal year end 2018
$
1,970.2

 
$
403.1

 
$
305.7

 
$
861.0

 
$
3,540.0

Purchase price adjustments- prior years' acquisitions
(0.3
)
 

 

 
(0.4
)
 
(0.7
)
Foreign currency translation adjustments
3.4

 
(1.6
)
 
(0.5
)
 
0.2

 
1.5

Balance as of the end of the first quarter of fiscal 2019
$
1,973.3

 
$
401.5

 
$
305.2

 
$
860.8

 
$
3,540.8


Viewpoint and e-Builder acquisitions
On July 2, 2018, the Company acquired all of the outstanding shares of Viewpoint in an all-cash transaction valued at $1,211.3 million. Viewpoint is a provider of construction management software, which integrates a contractor’s financial and resource management to their project operations in the field. The integration across the office, team, and field workflows enables contractors to employ Viewpoint to effectively manage and gain visibility over data and workflows that span the construction lifecycle from pre-production planning, to product operations and supply chain management, through project hand over, and asset operation and maintenance.
On February 2, 2018, the Company completed the acquisition of e-Builder in an all-cash transaction valued at $485.5 million. e-Builder is a SaaS-based construction program management solution for capital program owners and program management firms that provides an integrated project delivery solution for owners, program managers, and contractors across the design, construct, and operate lifecycle.
Viewpoint and e-Builder’s results of operations have been included in the Company’s Condensed Consolidated Statements of Income since their respective acquisition dates and for the first quarter of fiscal 2019. Both Viewpoint and e-Builder's performance are reported under the Buildings and Infrastructure segment.
The two acquisitions were funded through the use of approximately $211.2 million of the Company’s existing cash, with the remainder funded through the issuance of senior notes and the Company’s 2018 Credit Facilities (as defined in Note 7).
The following table summarizes the consideration transferred to acquire Viewpoint and e-Builder, the assets acquired, and liabilities assumed, and the estimated useful lives of the identifiable intangible assets as of the dates of the acquisitions:
 
 
 
 
 
 
 
 
 
(In millions)
Viewpoint
 
 
 
e-Builder
 
 
 
Total purchase consideration
$
1,211.3

 
 
 
$
485.5

 
 
 
Net tangible assets acquired
(0.4
)
 
 
 
2.0

 
 
 
Intangible assets acquired:
 
 
Estimated Useful Life
 
 
 
Estimated Useful Life
 
Developed product technology
225.4

 
6 years
 
60.5

 
7 years
 
In-Process Research & Development
12.9

 
n/a
 

 
 
 
Order backlog

 
 
 
1.7

 
6 months
 
Customer relationships
158.6

 
10 years
 
42.4

 
10 years
 
Trade name
8.9

 
5 years
 
4.8

 
7 years
 
Favorable Lease
4.3

 
4 - 9 years
 

 
 
 
Subtotal
410.1

 
 
 
109.4

 
 
 
Deferred tax liability
(61.2
)
 
 
 
(18.2
)
 
 
 
Less fair value of all assets/liabilities acquired
348.5

 
 
 
93.2

 
 
 
Goodwill
$
862.8

 
 
 
$
392.3

 
 
 
$52.6 million
Goodwill consisted of highly skilled and valuable assembled workforce, a proven ability to generate new products and services to drive future revenue, and a premium paid by the Company for synergies unique to its business. As of the first quarter of fiscal 2019, goodwill of $95.8 million for Viewpoint is expected to be deductible for tax purposes.
The following table presents supplemental pro forma results of operations of the Company, Viewpoint, and e-Builder, as if the companies had been combined as of the beginning of the earliest period presented. The unaudited pro forma results of operations are not necessarily indicative of results that would have occurred had the acquisitions taken place on the first day of fiscal 2018, or of future results. Included in the pro forma results are fair value adjustments based on the fair values of assets acquired and liabilities assumed as of the applicable acquisition dates. For the first quarter of fiscal 2018, the major impacts for the pro forma results include amortization of intangible assets related to the acquisitions, impacts from adoption of Revenue from Contracts with Customers, interest expense for debt used to purchase Viewpoint and e-Builder, income tax effects, and other adjustments to reflect fair value. The pro forma information for the first quarter of fiscal 2018 is as follows:
 
First Quarter of
Fiscal Period
2018
(in millions, except per share data)
 
Revenue
$
793.8

Net income attributable to Trimble Inc.
57.7

Basic earnings per share
0.23

Diluted earnings per share
0.23