Schedule of Business Acquisitions, by Acquisition |
The purchase price allocation of $62.0 million, net of $2.9 million of cash acquired, was as follows: | | | | | | September 28, 2016 | | (in thousands) | Trade receivables (contractual amount of $4,799) | $ | 4,799 |
| Other current assets (excluding cash) | 794 |
| Property, plant and equipment | 3,907 |
| Other long-term assets | 11 |
| Definite-lived intangible assets | 21,900 |
| Goodwill | 44,517 |
| Current liabilities | (3,812 | ) | Long-term liabilities | (10,091 | ) | Total purchase price allocation | $ | 62,025 |
|
The preliminary purchase allocation of $800.8 million, net of $27.7 million of cash acquired and a final net working capital adjustment of $1.2 million, was as follows: | | | | | | April 3, 2018 | | (in thousands) | Trade receivables (contractual amount of $35,073) | $ | 35,073 |
| Inventories | 4,463 |
| Other current assets (excluding cash) | 5,893 |
| Property, plant and equipment | 128,403 |
| Goodwill | 441,656 |
| Definite-lived intangible assets | 309,200 |
| Other long-term assets | 1,081 |
| Deferred revenue | (23,926 | ) | Current liabilities | (32,885 | ) | Deferred tax liabilities | (65,945 | ) | Other long-term liabilities | (2,213 | ) | Total purchase price allocation | $ | 800,800 |
|
The purchase price allocation of $11.7 million, net of a non-significant amount of cash acquired, was as follows: | | | | | | June 27, 2016 | | (in thousands) | Trade receivables (contractual amount of $1,104) | $ | 1,104 |
| Other current assets (excluding cash) | 15 |
| Property, plant and equipment | 912 |
| Other long-term assets | 187 |
| Definite-lived intangible assets | 1,230 |
| Goodwill | 10,334 |
| Current liabilities | (1,132 | ) | Long-term liabilities | (901 | ) | Total purchase price allocation | $ | 11,749 |
|
The purchase price allocation of $20.1 million, net of $0.6 million of cash acquired, was as follows: | | | | | | August 4, 2017 | | (in thousands) | Trade receivables (contractual amount of $1,146) | $ | 1,146 |
| Other current assets (excluding cash) | 640 |
| Property, plant and equipment | 664 |
| Other long-term assets | 29 |
| Definite-lived intangible assets | 9,300 |
| Goodwill | 12,582 |
| Current liabilities | (1,683 | ) | Deferred revenue | (405 | ) | Long-term liabilities | (2,151 | ) | Total purchase price allocation | $ | 20,122 |
|
The purchase price allocation of $577.4 million, net of $27.4 million of cash acquired, was as follows: | | | | | | April 4, 2016 | | (in thousands) | Trade receivables (contractual amount of $48,625) | $ | 48,157 |
| Inventories | 2,296 |
| Other current assets (excluding cash) | 3,814 |
| Property, plant and equipment | 129,066 |
| Other long-term assets | 1,060 |
| Definite-lived intangible assets | 164,800 |
| Goodwill | 330,175 |
| Deferred revenue | (39,103 | ) | Other current liabilities | (27,386 | ) | Long-term liabilities | (35,488 | ) | Total purchase price allocation | $ | 577,391 |
|
The purchase price allocation of $21.5 million, net of $1.0 million of cash acquired and a final net working capital adjustment of $0.4 million, was as follows: | | | | | | January 11, 2018 | | (in thousands) | Trade receivables (contractual amount of $1,309) | $ | 1,309 |
| Other current assets (excluding cash) | 99 |
| Property, plant and equipment | 1,136 |
| Definite-lived intangible assets - client relationships | 3,647 |
| Goodwill | 17,660 |
| Current liabilities | (1,575 | ) | Deferred revenue | (151 | ) | Long-term liabilities | (596 | ) | Total purchase price allocation | $ | 21,529 |
|
|
Schedule of Finite-Lived Intangible Assets Acquired |
The breakout of definite-lived intangible assets acquired was as follows: | | | | | | | | Definite-Lived Intangible Assets | | Weighted Average Amortization Life | | (in thousands) | | (in years) | Client relationships | $ | 7,000 |
| | 13 | Other intangible assets | 2,300 |
| | 10 | Total definite-lived intangible assets | $ | 9,300 |
| | 12 |
The breakout of definite-lived intangible assets acquired was as follows: | | | | | | | | Definite-Lived Intangible Assets | | Weighted Average Amortization Life | | (in thousands) | | (in years) | Client relationships | $ | 16,700 |
| | 17 | Other intangible assets | 5,200 |
| | 4 | Total definite-lived intangible assets | $ | 21,900 |
| | 14 |
The breakout of definite-lived intangible assets acquired was as follows: | | | | | | | | Definite-Lived Intangible Assets | | Weighted Average Amortization Life | | (in thousands) | | (in years) | Client relationships | $ | 137,500 |
| | 15 | Developed technology | 20,700 |
| | 3 | Backlog | 6,600 |
| | 1 | Total definite-lived intangible assets | $ | 164,800 |
| | 13 |
The breakout of definite-lived intangible assets acquired was as follows: | | | | | | | | Definite-Lived Intangible Assets | | Weighted Average Amortization Life | | (in thousands) | | (in years) | Client relationships | $ | 264,900 |
| | 13 | Developed technology | 23,400 |
| | 3 | Backlog | 20,900 |
| | 1 | Total definite-lived intangible assets | $ | 309,200 |
| | 12 |
The breakout of definite-lived intangible assets acquired was as follows: | | | | | | | | Definite-Lived Intangible Assets | | Weighted Average Amortization Life | | (in thousands) | | (in years) | Client relationships | $ | 650 |
| | 10 | Other intangible assets | 580 |
| | 5 | Total definite-lived intangible assets | $ | 1,230 |
| | 7 |
|
Schedule of Pro Forma Information |
The following selected unaudited pro forma consolidated results of operations are presented as if the MPI Research acquisition had occurred as of the beginning of the period immediately preceding the period of acquisition after giving effect to certain adjustments. For fiscal year 2018, these adjustments included additional amortization of intangible assets and depreciation of fixed assets of $14.1 million, additional interest expense on borrowings of $2.8 million, elimination of intercompany activity and other one-time costs, and the tax impacts of these adjustments. For fiscal year 2017, these adjustments included additional amortization of intangible assets and depreciation of fixed assets of $22.4 million, additional interest expense on borrowings of $27.1 million, elimination of intercompany activity and other one-time costs, and the tax impacts of these adjustments. | | | | | | | | | | Fiscal Year | | 2018 | | 2017 | | (in thousands) | | (unaudited) | Revenue | $ | 2,328,213 |
| | $ | 2,095,385 |
| Net income attributable to common shareholders | 225,550 |
| | 126,641 |
|
The following selected unaudited pro forma consolidated results of operations are presented as if the WIL Research acquisition had occurred as of the beginning of the period immediately preceding the period of acquisition after giving effect to certain adjustments. For fiscal year 2016, these adjustments included additional amortization of intangible assets and depreciation of fixed assets of $0.4 million, reversal of interest expense on borrowings of $2.6 million, elimination of intercompany activity and other one-time costs, and the tax impacts of these adjustments. | | | | | | Fiscal Year 2016 | | (in thousands) | | (unaudited) | Revenue | $ | 1,741,964 |
| Net income attributable to common shareholders | 175,779 |
|
|