Schedule of Recognized Identified Assets Acquired and Liabilities Assumed |
In connection with the Redi2 acquisition, the Company paid estimated consideration as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preliminary Estimate |
|
Measurement Period Adjustments |
|
Revised Estimate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands) |
|
|
|
|
|
|
|
|
Cash consideration, net |
|
$ |
69,406 |
|
|
$ |
— |
|
|
$ |
69,406 |
|
|
|
|
|
|
|
|
|
Estimated working capital adjustment |
|
(1,465) |
|
|
932 |
|
|
(533) |
|
|
|
|
|
|
|
|
|
Total |
|
$ |
67,941 |
|
|
$ |
932 |
|
|
$ |
68,873 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table summarizes the estimated fair values of the assets acquired at the date of acquisition:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preliminary Estimate |
|
Measurement Period Adjustments |
|
Revised Estimate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands) |
Total current assets |
|
$ |
1,985 |
|
|
$ |
— |
|
|
$ |
1,985 |
|
|
|
|
|
Other non-current assets |
|
3,349 |
|
|
(28) |
|
|
3,321 |
|
|
|
|
|
Identifiable intangible assets |
|
26,500 |
|
|
— |
|
|
26,500 |
|
|
|
|
|
Goodwill |
|
44,236 |
|
|
2,231 |
|
|
46,467 |
|
|
|
|
|
Total assets acquired |
|
76,070 |
|
|
2,203 |
|
|
78,273 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable, accrued expenses and other current liabilities |
|
(1,157) |
|
|
(1,271) |
|
|
(2,428) |
|
|
|
|
|
Operating lease liabilities |
|
(2,201) |
|
|
— |
|
|
(2,201) |
|
|
|
|
|
Deferred revenue |
|
(4,771) |
|
|
— |
|
|
(4,771) |
|
|
|
|
|
Total liabilities assumed |
|
(8,129) |
|
|
(1,271) |
|
|
(9,400) |
|
|
|
|
|
Total net assets acquired, net of cash received |
|
$ |
67,941 |
|
|
$ |
932 |
|
|
$ |
68,873 |
|
|
|
|
|
|
Schedule of Intangible Assets Acquired, Estimated Useful Lives and Amortization Method |
A summary of estimated intangible assets acquired, estimated useful lives and amortization method is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preliminary Estimate |
|
Estimated Useful Life |
|
Amortization Method |
|
|
|
|
|
|
|
|
|
(in thousands) |
|
(in years) |
|
|
Customer lists |
|
$ |
14,000 |
|
|
14 - 16 |
|
Accelerated |
Proprietary technologies |
|
9,500 |
|
|
6 |
|
Straight-line |
Trade names |
|
3,000 |
|
|
6 - 7 |
|
Straight-line |
Total intangible assets acquired |
|
$ |
26,500 |
|
|
|
|
|
|