XML 97 R30.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
ACQUISITIONS AND PRO FORMA RESULTS (Tables)
12 Months Ended
Dec. 31, 2019
Business Combinations [Abstract]  
Schedule of Assets Acquired and Liabilities Assumed
The following table summarizes the final fair values of the assets acquired and liabilities assumed at the acquisition date and reflects measurement period adjustments subsequent to the acquisition date:
 
Final Valuation
 
Weighted Average Life
 
(Dollars in thousands)
 
 
Inventory
74,962

 
 
Assets held for sale
30,813

 
 
Other current assets
8,202

 
 
Property, plant and equipment
41,339

 
 
Intangible assets:
 
 
 
Codman corporate trade name
162,900

 
Indefinite
Completed technology
375,200

 
22 years
Goodwill
342,322

 
 
Total assets acquired
1,035,738

 
 
Accrued expenses
1,730

 
 
Pension liabilities
19,917

 
 
     Net assets acquired
$
1,014,091

 
 

The following table summarizes the final fair values of the assets acquired and liabilities assumed at the acquisition date and reflects purchase accounting adjustments subsequent to the acquisition date:
 
Final Valuation
 
Weighted Average Life
 
(Dollars in thousands)
 
 
Cash and cash equivalents
$
16,512

 
 
Short-term investments
19,238

 
 
Accounts receivable
8,949

 
 
Inventory
17,977

 
 
Prepaid expenses and other current assets
4,369

 
 
Property, plant and equipment
4,311

 
 
Intangible assets:
 
 
 
Customer relationship
78,300

 
14 years
Trademarks/brand names
13,500

 
15 years
Completed technology
11,600

 
14 years
Non-compete agreement
280

 
1 year
Goodwill
73,765

 
 
Deferred tax assets
14,524

 
 
Other assets
101

 
 
Total assets acquired
263,426

 
 
Accounts payable
4,560

 
 
Accrued expenses and other current liabilities
7,409

 
 
Contingent liability
37,174

 
 
Other liabilities
3,805

 
 
     Net assets acquired
$
210,478

 
 

The following table summarizes the fair values of the assets acquired and liabilities assumed at the acquisition date:
 
Preliminary Valuation as of December 31, 2019
Weighted Average Life
 
(Dollars in thousands)
 
Cash
$
90

 
Other current assets
751

 
Property, plant and equipment
159

 
Deferred Tax Assets
1,535

 
Intangible assets:
 
 
CerebroFlo developed Technology
20,100

15 years
Enabling technology license
1,980

14 years
Goodwill
27,600

 
Total assets acquired
52,215

 
 
 
 
Accounts Payable, accrued expenses and other liabilities
2,926

 
Contingent consideration
13,100

 
Deferred tax liabilities
5,305

 
Net assets acquired
$
30,884

 

Pro Forma Financial Information, Summary of Results of Operations As a result, these pro forma results do not necessarily represent results that would have occurred if the acquisitions had taken place on the basis assumed above, nor are they indicative of the results of future combined operations.
 
Year Ended December 31, 2017
 
(Pro forma)
 
(In thousands except per share amounts)
Total revenue from continuing operations
$
1,428,491

Net income from continuing operations
$
81,730

 
 
Basic earnings per share from continuing operations
$
1.06


Schedule of Assets and Liabilities Divested
Assets and liabilities divested consisted of the following as of October 6, 2017 (amounts in thousands):
Inventories
$
8,348

Prepaid expenses and other current assets
36

Assets held for sale
30,813

Property, plant and equipment, net
1,122

Goodwill
2,861

Total assets divested
$
43,180

 
 
Deferred revenue
$
1,082

Accrued compensation
209

Total liabilities divested
$
1,291