XML 87 R26.htm IDEA: XBRL DOCUMENT v2.4.0.6
Business Combinations (Tables)
12 Months Ended
Dec. 30, 2011
Dec. 31, 2010
Business Acquisition [Line Items]    
Schedule Of Preliminary Purchase Price Allocation

Fiscal Years

   2010     2009  
(in thousands)             

Fair value of total purchase consideration

   $ 133,415      $ 41,639   

Fair value of net assets acquired

     26,385        1,187   

Identified intangible assets

     57,802        21,475   

Deferred taxes

     (7,877     (7,766

Noncontrolling interests

     (7,804     —     

Bargain purchase

     (832     —     
  

 

 

   

 

 

 

Goodwill

   $ 65,741      $ 26,743   
  

 

 

   

 

 

 
 
Schedule Of Total Intangible Assets
    At the End of Fiscal 2011  
(in thousands)   Tekla
Gross Carrying
Amount
    Tekla
Accumulated
Amortization
    Other acquisitions
Gross Carrying
Amount
    Other acquisitions
Accumulated
Amortization
    Total
Net Carrying
Amount
 

Developed product technology

  $ 107,260      $ (5,731   $ 329,837      $ (187,487   $ 243,879   

Trade names and trademarks

    7,648        (409     26,915        (18,524     15,630   

Customer relationships

    83,929        (4,485     196,354        (90,088     185,710   

Distribution rights and other intellectual properties

    8,837        (472     54,661        (31,454     31,572   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  $ 207,674      $ (11,097   $ 607,767      $ (327,553   $ 476,791   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    At the End of Fiscal 2010  
(in thousands)   Gross Carrying
Amount
    Accumulated
Amortization
    Net Carrying
Amount
 

Developed product technology

  $ 247,575      $ (148,171   $ 99,404   

Trade names and trademarks

    22,136        (16,449     5,687   

Customer relationships

    143,125        (68,104     75,021   

Distribution rights and other intellectual properties

    50,207        (25,371     24,836   
 

 

 

   

 

 

   

 

 

 
  $ 463,043      $ (258,095   $ 204,948   
 

 

 

   

 

 

   

 

 

 
Schedule Of Amortization Expense Of Purchased And Other Intangible Assets

Fiscal Years

   2011      2010      2009  
(in thousands)                     

Reported as:

        

Cost of sales

   $ 36,455       $ 24,900       $ 22,337   

Operating expenses

     48,705         32,739         30,335   
  

 

 

    

 

 

    

 

 

 

Total

   $ 85,160       $ 57,639       $ 52,672   
  

 

 

    

 

 

    

 

 

 
 
Schedule Of Estimated Future Amortization Expense Of Intangible Assets

2012

   $ 107,172   

2013

     100,193   

2014

     78,120   

2015

     66,577   

2016

     52,328   

Thereafter

     72,401   
  

 

 

 

Total

   $ 476,791   
  

 

 

 
 
Schedule Of Changes In Carrying Amount Of Goodwill
    Engineering
and
Construction
    Field
Solutions
    Mobile
Solutions
    Advanced
Devices
    Total  

At the end of fiscal 2010

  $ 432,364      $ 26,211      $ 348,166      $ 21,996      $ 828,737   

Additions due to Tekla acquisition

    246,640        45,061        —          —          291,701   

Purchase price adjustments due to Tekla acquisition

    1,031        —          —          —          1,031   

Additions due to other acquisitions

    37,977        —          162,307        2,163        202,447   

Purchase price adjustments due to other acquisitions

    (577     —          (1,519     23        (2,073

Foreign currency translation adjustments

    (20,198     (3,004     (694     (255     (24,151
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

At the end of fiscal 2011

  $ 697,237      $ 68,268      $ 508,260      $ 23,927      $ 1,297,692   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
 
Schedule Of Net Tangible Assets Acquired
     As of July 8, 2011  
(Dollars in thousands)       

Cash and cash equivalents

   $ 12,871   

Account receivable

     12,861   

Other receivables

     1,712   

Other current assets

     2,181   

Property and equipment, net

     4,066   

Other non-current assets

     5,113   

Accounts payable

     (1,329

Accrued liabilities

     (12,190

Deferred revenue liability

     (10,048

Other non-current liabilities

     (4,261
  

 

 

 

Total net tangible assets acquired

   $ 10,976   
  

 

 

 
 
Schedule Of Pro Forma Financial Information

Fiscal Years

   2011      2010  
(Dollars in thousands)              

Total revenues

   $ 1,697,557       $ 1,367,927   

Net income

     148,050         84,577   

Net income attributable to Trimble Navigation Ltd.

     149,895         84,624   

Basic earnings per share

   $ 1.22       $ 0.70   

Diluted earnings per share

   $ 1.19       $ 0.68   
 
Tekla Corporation [Member]
   
Business Acquisition [Line Items]    
Schedule Of Preliminary Purchase Price Allocation

 

    Estimated
Fair Value
     
(Dollars in thousands)          

Total purchase consideration*

  $ 457,387     

Net tangible assets acquired

    10,976     

Intangible assets acquired:

   

Estimated Useful Life

Developed product technology

    107,260      7 years

In-process research and development

    7,591      Evaluated upon completion

Order backlog

    1,246      6 months

Customer relationships

    83,929      8 years

Trade name

    7,648      8 years
 

 

 

   

Subtotal

    207,674     

Deferred tax liability

    (53,995  
 

 

 

   

Less fair value of all assets/liabilities acquired

    164,655     
 

 

 

   

Goodwill

  $ 292,732     
 

 

 

   

 

 
Tekla Corporation And Other Acquisitions [Member]
   
Business Acquisition [Line Items]    
Schedule Of Preliminary Purchase Price Allocation
(in thousands)    Tekla     Other
Acquisitions
    Total  

Fair value of total purchase consideration

   $ 457,387      $ 340,414      $ 797,801   

Fair value of net assets acquired

     10,976        12,145        23,121   

Identified intangible assets

     207,674        167,254        374,928   

Deferred taxes

     (53,995     (42,335     (96,330
  

 

 

   

 

 

   

 

 

 

Goodwill

   $ 292,732      $ 203,350      $ 496,082