XML 52 R38.htm IDEA: XBRL DOCUMENT v3.3.1.900
Business Combinations - Total Purchase Price and Identifiable Intangible Assets (Details) - USD ($)
$ in Thousands
12 Months Ended
Apr. 30, 2015
Apr. 30, 2015
Apr. 21, 2015
Aug. 22, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Business Acquisition [Line Items]              
Cash $ 3,789 $ 3,789          
Accounts receivable 7,350 7,350          
Inventory 5,008 5,008          
Deferred tax assets and other current assets 457 457          
Total current assets 16,604 16,604          
Property and equipment 463 463          
Intangibles 14,051 14,051          
Goodwill 26,197 26,197     $ 147,906 $ 122,720 $ 111,343
Other non-current assets 52 52          
Total assets 57,367 57,367          
Current liabilities 7,809 7,809          
Long-term deferred tax liabilities 3,833 3,833          
Deferred service revenue and gross profit 3,242 3,242          
Other non-current liabilities 1,056 1,056          
Total purchase price 41,427 41,427          
Payments to Acquire Businesses, Net of Cash Acquired   37,638     $ 25,507 $ 20,723 $ 0
Surgichem              
Business Acquisition [Line Items]              
Cash       $ 153      
Accounts receivable       2,462      
Inventory       2,190      
Deferred tax assets and other current assets       361      
Total current assets       5,166      
Property and equipment       164      
Intangibles       5,730      
Goodwill       12,112      
Total assets       23,172      
Current liabilities       1,191      
Long-term deferred tax liabilities       1,104      
Total purchase price       20,877      
Payments to Acquire Businesses, Net of Cash Acquired       $ 20,700      
Surgichem | Trade name              
Identifiable Intangible Assets              
Weighted average useful life (in years)       1 year      
Surgichem | Customer relationships              
Identifiable Intangible Assets              
Weighted average useful life (in years)       18 years      
Mach4              
Business Acquisition [Line Items]              
Cash     $ 397        
Accounts receivable     3,743        
Inventory     3,580        
Deferred tax assets and other current assets     368        
Total current assets     8,088        
Property and equipment     463        
Intangibles     7,710        
Goodwill     10,591        
Other non-current assets     52        
Total assets     26,904        
Current liabilities     3,684        
Long-term deferred tax liabilities     2,564        
Deferred service revenue and gross profit     2,314        
Other non-current liabilities     1,056        
Total purchase price     17,286        
Payments to Acquire Businesses, Net of Cash Acquired     16,889        
Identifiable Intangible Assets              
Fair value of identifiable intangible assets purchased     7,710        
Mach4 | Developed technology              
Identifiable Intangible Assets              
Fair value of identifiable intangible assets purchased     $ 3,290        
Weighted average useful life (in years)     8 years        
Mach4 | Trade name              
Identifiable Intangible Assets              
Fair value of identifiable intangible assets purchased     $ 850        
Weighted average useful life (in years)     6 years        
Mach4 | Customer relationships              
Identifiable Intangible Assets              
Fair value of identifiable intangible assets purchased     $ 3,570        
Weighted average useful life (in years)     10 years        
Avantec              
Business Acquisition [Line Items]              
Cash 3,392 3,392          
Accounts receivable 3,607 3,607          
Inventory 1,428 1,428          
Deferred tax assets and other current assets 89 89          
Total current assets 8,516 8,516          
Property and equipment 0 0          
Intangibles 6,341 6,341          
Goodwill 15,606 15,606          
Other non-current assets 0 0          
Total assets 30,463 30,463          
Current liabilities 4,125 4,125          
Long-term deferred tax liabilities 1,269 1,269          
Deferred service revenue and gross profit 928 928          
Other non-current liabilities 0 0          
Total purchase price 24,141 $ 24,141          
Payments to Acquire Businesses, Net of Cash Acquired 20,749            
Identifiable Intangible Assets              
Fair value of identifiable intangible assets purchased 6,341            
Avantec | Developed technology              
Identifiable Intangible Assets              
Fair value of identifiable intangible assets purchased 0            
Avantec | Trade name              
Identifiable Intangible Assets              
Fair value of identifiable intangible assets purchased $ 92            
Weighted average useful life (in years) 2 years            
Avantec | Customer relationships              
Identifiable Intangible Assets              
Fair value of identifiable intangible assets purchased $ 5,834            
Weighted average useful life (in years) 12 years            
Avantec | Backlog              
Identifiable Intangible Assets              
Fair value of identifiable intangible assets purchased $ 415            
Weighted average useful life (in years) 2 years            
Income Approach Valuation Technique | Mach4 | Developed technology              
Business Acquisition [Line Items]              
Fair value inputs, royalty rate     5.00%        
Fair value inputs, discount rate     17.50%        
Income Approach Valuation Technique | Mach4 | Trade name              
Business Acquisition [Line Items]              
Fair value inputs, royalty rate     2.00%        
Income Approach Valuation Technique | Mach4 | Minimum | Developed technology              
Business Acquisition [Line Items]              
Fair value inputs, discount rate     1.50%        
Income Approach Valuation Technique | Avantec | Trade name              
Business Acquisition [Line Items]              
Fair value inputs, royalty rate 1.00%