XML 54 R40.htm IDEA: XBRL DOCUMENT v3.6.0.2
Business Combinations - Total Purchase Price and Identifiable Intangible Assets (Details) - USD ($)
$ in Thousands
12 Months Ended
Apr. 30, 2015
Apr. 30, 2015
Apr. 21, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Business Acquisition [Line Items]            
Goodwill       $ 327,724 $ 147,906 $ 122,720
Total purchase price, net of cash received       312,158 25,507 $ 20,723
Aesynt            
Business Acquisition [Line Items]            
Cash       8,164    
Accounts receivable       43,312    
Inventory       19,021    
Other current assets       3,787    
Total current assets       74,284    
Property and equipment       10,389    
Intangibles       123,700    
Goodwill       163,599    
Other non-current assets       968    
Total assets       372,940    
Current liabilities       26,753    
Deferred revenue, net       25,512    
Long-term deferred tax liabilities       38,622    
Other non-current liabilities       2,431    
Total liabilities       93,318    
Total purchase price       279,622    
Total purchase price, net of cash received       271,500    
Ateb            
Business Acquisition [Line Items]            
Cash       902    
Accounts receivable       7,905    
Inventory       225    
Other current assets       1,239    
Total current assets       10,271    
Property and equipment       2,447    
Intangibles       12,500    
Goodwill       20,832    
Other non-current assets       1,009    
Total assets       47,059    
Current liabilities       2,314    
Deferred revenue, net       2,776    
Long-term deferred tax liabilities       0    
Other non-current liabilities       367    
Total liabilities       5,457    
Total purchase price       41,602    
Total purchase price, net of cash received       40,700    
Aesynt and Ateb            
Business Acquisition [Line Items]            
Cash       9,066    
Accounts receivable       51,217    
Inventory       19,246    
Other current assets       5,026    
Total current assets       84,555    
Property and equipment       12,836    
Intangibles       136,200    
Goodwill       184,431    
Other non-current assets       1,977    
Total assets       419,999    
Current liabilities       29,067    
Deferred revenue, net       28,288    
Long-term deferred tax liabilities       38,622    
Other non-current liabilities       2,798    
Total liabilities       98,775    
Total purchase price       321,224    
Total purchase price, net of cash received       $ 312,158    
Mach4            
Business Acquisition [Line Items]            
Cash     $ 397      
Accounts receivable     3,743      
Inventory     3,580      
Deferred tax assets and other current assets     368      
Total current assets     8,088      
Property and equipment     463      
Intangibles     7,710   7,710  
Goodwill     10,591      
Other non-current assets     52      
Total assets     26,904      
Current liabilities     3,684      
Long-term deferred tax liabilities     2,564      
Deferred service revenue and gross profit     2,314      
Other non-current liabilities     1,056      
Total liabilities     9,618      
Total purchase price     17,286      
Total purchase price, net of cash received     $ 16,889      
Avantec            
Business Acquisition [Line Items]            
Cash $ 3,392 $ 3,392        
Accounts receivable 3,607 3,607        
Inventory 1,428 1,428        
Deferred tax assets and other current assets 89 89        
Total current assets 8,516 8,516        
Property and equipment 0 0        
Intangibles 6,341 6,341     $ 6,341  
Goodwill 15,606 15,606        
Other non-current assets 0 0        
Total assets 30,463 30,463        
Current liabilities 4,125 4,125        
Long-term deferred tax liabilities 1,269 1,269        
Deferred service revenue and gross profit 928 928        
Other non-current liabilities 0 0        
Total liabilities 6,322 6,322        
Total purchase price 24,141 24,141        
Total purchase price, net of cash received   20,749        
2015 Acquisitions Mach4 and Avantec [Member]            
Business Acquisition [Line Items]            
Cash 3,789 3,789        
Accounts receivable 7,350 7,350        
Inventory 5,008 5,008        
Deferred tax assets and other current assets 457 457        
Total current assets 16,604 16,604        
Property and equipment 463 463        
Intangibles 14,051 14,051        
Goodwill 26,197 26,197        
Other non-current assets 52 52        
Total assets 57,367 57,367        
Current liabilities 7,809 7,809        
Long-term deferred tax liabilities 3,833 3,833        
Deferred service revenue and gross profit 3,242 3,242        
Other non-current liabilities 1,056 1,056        
Total liabilities 15,940 15,940        
Total purchase price 41,427 $ 41,427        
Total purchase price, net of cash received $ 37,638