XML 59 R32.htm IDEA: XBRL DOCUMENT v2.4.1.9
BUSINESS COMBINATIONS (Tables)
12 Months Ended
Dec. 31, 2014
Business Combinations [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The purchase price was allocated as of the date of the acquisition as follows:

 
July 31,
2014
 
(in thousands)
Current assets
$
12,287

Fixed assets
983

Intangible assets acquired:
 
Distributor and end-customer relationships
3,910

Backlog
1,670

Non-compete agreements
1,000

Trade name
300

Developed technology
10,910

In-process technology
13,690

Goodwill
86,123

Deferred tax assets
17,863

Other long-term assets
945

Current liabilities
(5,216
)
Other liabilities assumed
(1,406
)
 
$
143,059

The purchase price allocation as of the closing date of the acquisition and estimated useful lives of identifiable intangible assets subject to amortization are as follows:
 
Purchase Price Allocation
 
Estimated Useful Lives
 
(in thousands)
 
 
Total purchase price
$
10,263

 
 
Less:
 
 
 
Net tangible assets acquired
(1,374
)
 
 
Intangible assets acquired:
 
 
 
Customer relationships
(1,200
)
 
3 years
Developed technologies
(2,100
)
 
6 years
Backlog
(200
)
 
1 year or less
Total intangible assets
(3,500
)
 
 
Goodwill
$
5,389

 
 
The following table sets forth the components of the identifiable intangible assets subject to amortization which are being amortized on a straight-line basis over their estimated useful lives:
Intangible assets acquired:
 
Method of Valuation
 
Discount Rate Used
 
Estimated Useful Lives
Distributor and end-customer relationships
 
Income approach
 
19% - 24%
 
0.5 - 3 years
Backlog
 
Income approach
 
19%
 
0.5 years
Non-compete agreements
 
Income approach
 
24%
 
1 - 2 years
Trade name
 
Income approach
 
24%
 
1 year
Developed technology
 
Income approach
 
22% - 23%
 
1 - 5 years
In-process technology
 
Income approach
 
25%
 
5 years (1)
(1) In-process technology is not amortized until the associated project has been completed. Alternatively, if the associated project is determined not to be viable, it will be expensed.
The purchase price allocation as of the closing date of the acquisition and estimated useful lives of identifiable intangible assets subject to amortization are as follows:
 
Purchase Price Allocation
 
Estimated Useful Lives
 
(in thousands)
 
 
 
 
Total purchase price
$
64,421

 
 
 
 
Less:
 
 
 
 
 
Net tangible assets acquired
(2,805
)
 
 
 
 
Intangible assets acquired:
 
 
 
 
 
Customer relationships
(2,650
)
 
 
 
3 years
Developed technologies
(12,020
)
 
4
to
6 years
Non-compete agreements, tradename and backlog
(780
)
 
1
to
3 years
Total intangible assets
(15,450
)
 
 
 
 
Goodwill
$
46,166

 
 
 
 
Schedule of Business Acquisitions, by Acquisition
The total purchase price of the acquisition was as follows:
 
December 20, 2012
 
(in thousands)
 
 
Cash in exchange for shareholders' equity interest
$
58,165

Unvested shares in Ozmo
237

Transaction expenses incurred by Ozmo
1,816

Long-term debt paid on behalf of Ozmo
1,415

Fair value of contingent consideration (earn-out provision)
1,927

Liabilities assumed
861

Total purchase price
$
64,421

The total purchase price, before working capital adjustments and deduction for specified closing expenses, of the acquisition equaled:

 
July 31, 2014
 
(in thousands)
Cash, including cash acquired of $3.0 million
$
142,639

Fair value of earn-out
420

Total purchase price
$
143,059