XML 38 R27.htm IDEA: XBRL DOCUMENT v3.3.1.900
Business Combination (Tables)
9 Months Ended
Jan. 03, 2016
Business Combinations [Abstract]  
Schedule of acquisition consideration
Total consideration consisted of the following:
(in thousands)
 
Cash paid to ZMDI shareholders
$
307,030

Less: cash acquired
(27,892
)
Total purchase price, net of cash acquired
$
279,138

Schedule of allocation of purchase price
The Company's preliminary allocation of the purchase price as of December 7, 2015 is as follows:
(in thousands)
Estimated Fair Value
Cash
$
27,892

Accounts receivable
10,618

Inventories
19,892

Other current assets
1,551

Property, plant and equipment
9,287

Other non-current assets
2,003

Intangible assets
126,200

Goodwill
170,089

Accounts payable
(5,633
)
Accrued and other current liabilities
(19,141
)
Loans payable
(9,437
)
Deferred tax liability
(23,467
)
Other long term liabilities
(2,824
)
Total purchase price
$
307,030

Schedule of allocation of intangible assets
A summary of the preliminary allocation of intangible assets is as follows:
(in thousands)
Estimated Fair Value
Estimated Useful Life (in years)
Developed technology
$
75,600

7
Customer relationships
44,000

7
Backlog
5,800

1
Trademarks
800

1
Total
$
126,200

 
Pro forma financial information including acquisition
 
Three Months Ended
 
Nine Months Ended
 
(Unaudited in thousands, except per share data)
January 3, 2016
December 28, 2014
 
January 3, 2016
December 28, 2014
Revenues
$
190,408

$
170,425

 
$
561,646

$
476,862

Net income
$
29,948

$
26,147

 
$
114,179

$
54,898

Basic net income per share - continuing operations
$
0.21

$
0.18

 
$
0.79

$
0.37

Diluted net income per share - continuing operations
$
0.21

$
0.17

 
$
0.76

$
0.36