08.02.2014 Views

the 2009 Annual Report (pdf) - PLX Technology

the 2009 Annual Report (pdf) - PLX Technology

the 2009 Annual Report (pdf) - PLX Technology

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

The following table summarizes <strong>the</strong> consideration paid for Oxford and <strong>the</strong> amounts of <strong>the</strong> assets acquired and<br />

liabilities assumed at <strong>the</strong> acquisition date.<br />

Fair value of consideration transferred (in thousands):<br />

5,600,000 common shares of <strong>PLX</strong>………… $ 10,192<br />

Contingent consideration………………… 6,188<br />

Fair value of total consideration…………… $ 16,380<br />

Recognized amounts of identifiable assets acquired and liabilities assumed (in thousands):<br />

Cash and cash equivalents………………… $ 4,392<br />

Trade receivables………………………… 1,286<br />

Inventories………………………………… 2,677<br />

Tax receivable……………………………… 835<br />

Licensed IP………………………………… 2,499<br />

Property, plant and equipment…………… 1,357<br />

Identifiable intangible assets……………… 9,056<br />

O<strong>the</strong>r assets……………………………… 482<br />

Trade and o<strong>the</strong>r payable………………… (3,163)<br />

Accruals and o<strong>the</strong>r liabilities……………… (4,408)<br />

Total indentifiable net assets…………… $ 15,013<br />

Goodwill…………………………………<br />

$<br />

1,367<br />

16,380<br />

The fair value of assets acquired includes trade receivables of $1.6 million. The gross amount due under sales<br />

related contracts is $1.6 million, of which $0.3 million is expected to be uncollectible as a result of recognized credits<br />

due to distributors for <strong>the</strong> difference in <strong>the</strong> price <strong>the</strong>y previously purchased products for from Oxford Semiconductor,<br />

Inc. and <strong>the</strong> authorized quote price based on <strong>the</strong> distributors’ sell through activity. The gross amount under a prior IP<br />

royalty arrangement is $0.3 million and <strong>the</strong> full amount is expected to be uncollectible.<br />

The identified intangible assets consist of core technology, trade name and customer relationships. The valuation<br />

of <strong>the</strong> acquired intangibles is classified as a level 3 measurement under <strong>the</strong> fair value measurement guidance, because<br />

<strong>the</strong> valuation was based on significant unobservable inputs and involved management judgment and assumptions<br />

about market participants and pricing. In determining fair value of <strong>the</strong> acquired intangible assets, we determined <strong>the</strong><br />

appropriate unit of measure, <strong>the</strong> exit market and <strong>the</strong> highest and best use for <strong>the</strong> assets. The fair value was estimated<br />

using an incremental income approach.<br />

The goodwill arising from <strong>the</strong> acquisition is largely attributable to <strong>the</strong> synergies expected to be realized after <strong>the</strong><br />

Company’s acquisition and integration of Oxford. The Company only has one operating segment, semiconductor<br />

products, so all of <strong>the</strong> goodwill was assigned to <strong>the</strong> one segment. Goodwill is not expected to be deductible for tax<br />

purposes.<br />

Oxford contributed revenues and gross profit of $25.7 million and $13.1 million, respectively, to <strong>the</strong> Company for<br />

<strong>the</strong> year ended December 31, <strong>2009</strong>. Oxford operations were fully integrated as of <strong>the</strong> end of <strong>the</strong> first quarter of <strong>2009</strong><br />

and it is <strong>the</strong>refore not practicable to identify earnings associated with Oxford’s contribution.<br />

Because <strong>the</strong> acquisition took place on January 2, <strong>2009</strong>, which was in substance <strong>the</strong> beginning of <strong>the</strong> year, no pro<br />

forma data is presented for <strong>the</strong> year ended December 31, <strong>2009</strong> as <strong>the</strong> Company’s historical statement of operations<br />

already includes <strong>the</strong> results of Oxford for <strong>the</strong> entire period. The following unaudited pro forma summary presents<br />

consolidated information of <strong>the</strong> Company as if <strong>the</strong> business combination occurred on January 1, 2008 (in thousands).<br />

57

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!