XML 95 R27.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquistions (Tables)
3 Months Ended
Sep. 30, 2011
Jul. 08, 2011
Business Combinations [Abstract]    
Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
The following table summarizes the intangible assets acquired in connection with the acquisition (in thousands):
 
Fair Value
 
Estimated Life (yrs)
Developed technology:
 
 
 
ATCA developed technology
$
33,600

 
7

Trillium developed technology
18,500

 
7

Software developed technology
1,850

 
7

Legacy developed technology
1,300

 
2

Total developed technology
55,250

 
 
Customer relationships
25,500

 
6

Trade name
7,900

 
10

Backlog
590

 
0.5

Total intangible assets subject to amortization
$
89,240

 
 
 
Business Acquisition, Cost of Acquired Entity [Table Text Block]  
The total acquisition consideration is as follows (in thousands):
Cash paid for initial consideration
$
73,009

Working capital adjustment
8,504

Fair value of contingent consideration (earn-out payments)
7,400

Share consideration payable upon closing:
 
3.7 million Radisys common shares
30,753

Fair value of stock options
65

Total preliminary purchase price
$
119,731

Schedule of Purchase Price Allocation [Table Text Block]
The final allocation of the total purchase price is as follows (in thousands):
Total preliminary purchase price
 
 
$
119,731

Fair value of net tangible assets acquired and liabilities assumed:
 
 
 
Cash and cash equivalents
$
2,214

 
 
Accounts receivable
13,434

 
 
Inventories
4,036

 
 
Prepaid expenses and other current assets
3,316

 
 
Fixed assets
2,469

 
 
Other assets
614

 
 
Accounts payable
(5,368
)
 
 
Accrued expenses
(6,891
)
 
 
Deferred revenue
(1,825
)
 
 
Other long-term liabilities
(1,226
)
 
 
 
 
 
10,773

Fair value of identifiable intangible assets acquired
 
 
89,240

Net deferred tax liability
 
 
(9,870
)
Goodwill
 
 
$
29,588