XML 42 R33.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Business Acquisitions (Tables)
12 Months Ended
Dec. 31, 2019
Business Acquisition [Line Items]  
Schedule of fair value of assets acquired and liabilities assumed

The final fair values of the assets acquired and liabilities assumed from our acquisitions in 2018 are as follows:

    

  

Electrostatic

  

  

Trek

Product Line

LumaSense

Total

Accounts and other receivable, net

$

2,818

$

77

$

7,167

$

10,062

Inventories

 

3,941

 

292

 

9,372

 

13,605

Property and equipment

 

594

 

50

 

1,353

 

1,997

Goodwill

 

 

1,220

 

36,258

 

37,478

Intangible assets

 

788

 

1,400

 

43,240

 

45,428

Deferred income tax assets

 

606

 

 

6,331

 

6,937

Other assets

 

854

 

 

6,004

 

6,858

Total assets acquired

 

9,601

 

3,039

 

109,725

 

122,365

Accounts payable

 

747

 

39

 

5,734

 

6,520

Deferred income tax liabilities

 

 

 

11,699

 

11,699

Other liabilities

 

2,782

 

 

7,608

 

10,390

Total liabilities assumed

 

3,529

 

39

 

25,041

 

28,609

Total fair value of net assets acquired

$

6,072

$

3,000

$

84,684

$

93,756

Schedule of unaudited pro forma information

Year Ended December 31, 

2019

2018

As Reported

    

Pro Forma

    

As Reported

    

Pro Forma

Total sales

$

788,948

 

$

1,202,790

 

$

718,892

 

$

1,350,037

Net income attributable to Advanced Energy Industries, Inc.

$

64,941

 

$

83,104

 

$

147,025

 

$

158,422

Earnings per share:

  

 

  

 

  

 

  

Basic earnings per share

$

1.70

$

2.17

$

3.76

$

4.05

Diluted earnings per share

$

1.69

$

2.16

$

3.74

$

4.03

Artesyn's Embedded Power Business [Member]  
Business Acquisition [Line Items]  
Schedule of components of the fair value of total consideration transferred

The components of the fair value of the total consideration transferred for the acquisition is as follows:

    

Cash paid for acquisition

$

389,326

Non-cash consideration

 

2,000

Contingent consideration and working capital adjustments

(6,848)

Total fair value of consideration transferred

384,478

Less cash acquired

 

(23,225)

Total purchase price

$

361,253

Schedule of fair value of assets acquired and liabilities assumed

Preliminary: September 10, 2019

Measurement Period Adjustments

Preliminary: December 31, 2019

Accounts and other receivable, net

$

128,221

$

-

$

128,221

Inventories

 

140,678

(900)

139,778

Property and equipment

 

65,016

(1,984)

63,032

Operating lease right-of-use assets

60,217

(144)

60,073

Goodwill

 

143,262

(30,222)

113,040

Intangible assets

 

125,000

(1,000)

124,000

Deferred income tax assets

 

14,767

(14,767)

Other assets

 

61,511

2,507

64,018

Total assets acquired

 

738,672

(46,510)

692,162

Accounts payable

 

144,652

50

144,702

Operating lease liability

59,634

477

60,111

Pension liability

48,494

192

48,686

Deferred income tax liabilities

 

37,218

(31,372)

5,846

Other liabilities

 

80,876

(9,312)

71,564

Total liabilities assumed

 

370,874

(39,965)

330,909

Total fair value of net assets acquired

$

367,798

$

(6,545)

$

361,253

Summary of intangible assets

Amortization

    

Artesyn

Method

Useful Life

Technology

$

28,000

Straight-line

 

5

Customer relationships

 

75,000

Straight-line

 

15

Tradename

 

21,000

Straight-line

 

10

Total

$

124,000

  

 

  

LumaSense Technology Holdings Inc. [Member]  
Business Acquisition [Line Items]  
Schedule of components of the fair value of total consideration transferred

    

    

Electrostatic

    

    

Trek

Product Line

LumaSense

Total

Cash paid for acquisition

$

11,723

$

3,000

$

94,946

$

109,669

Less cash acquired

 

(5,651)

 

 

(10,262)

 

(15,913)

Total purchase price

$

6,072

$

3,000

$

84,684

$

93,756

Schedule of fair value of assets acquired and liabilities assumed

Preliminary: December 31, 2018

Measurement Period Adjustments

Adjusted: December 31, 2019

Accounts and other receivable, net

$

7,167

$

-

$

7,167

Inventories

 

9,372

-

9,372

Property and equipment

 

1,353

-

1,353

Goodwill

 

48,032

(11,774)

36,258

Intangible assets

 

26,000

17,240

43,240

Deferred income tax assets

 

8,116

(1,785)

6,331

Other assets

 

5,126

878

6,004

Total assets acquired

 

105,166

4,559

109,725

Accounts payable

 

5,734

-

5,734

Deferred income tax liabilities

 

7,984

3,715

11,699

Other liabilities

 

6,764

844

7,608

Total liabilities assumed

 

20,482

4,559

25,041

Total fair value of net assets acquired

$

84,684

$

-

$

84,684

Summary of intangible assets

A summary of the intangible assets acquired in 2018, amortization method and estimated useful lives are as follows:

Method and Useful life

    

Electrostatic

    

Amortization

    

Trek

Product Line

LumaSense

Method

Useful Life

Technology

$

671

$

1,200

$

35,530

Straight-line

 

10 - 15

Customer relationships

 

117

 

200

 

4,360

Straight-line

 

10

Tradename

 

 

 

3,350

Straight-line

 

10

Total

$

788

$

1,400

$

43,240