Quarterly report pursuant to Section 13 or 15(d)

Business Combinations (Tables)

v3.19.1
Business Combinations (Tables)
9 Months Ended
Mar. 31, 2019
Business Combinations [Abstract]  
Aggregate Purchase Consideration and Preliminary Purchase Price Allocation
The aggregate purchase consideration has been preliminarily allocated as follows (in thousands):
Purchase Price
 
Cash for outstanding Orbotech shares(1)
$
1,901,948

Fair value of KLA-Tencor common stock issued for outstanding Orbotech shares(2)
1,324,657

Cash for Orbotech equity awards(3)
9,543

Fair value of KLA-Tencor common stock issued to settle Orbotech equity awards(4)
6,129

Stock options and RSUs assumed (5)
13,281

Total purchase consideration
3,255,558

Less: cash acquired
(215,640
)
Total purchase consideration, net of cash acquired
$
3,039,918

 
 
Allocation
 
Total current assets
$
694,143

Property, plant and equipment
94,290

Goodwill
1,773,544

Intangible assets
1,629,070

Other non-current assets
77,780

Total current liabilities (6)
(301,090
)
Deferred tax liability
(825,341
)
Total non-current liabilities (6)
(65,896
)
Non-controlling interest
(36,582
)
 
$
3,039,918

________________
(1)
Represents the total cash paid to settle 48.9 million outstanding Orbotech Shares as of February 20, 2019 at $38.86 per Orbotech share.
(2)
Represents the fair value of 12.2 million shares of our common stock issued to settle 48.9 million outstanding Orbotech shares. KLA issued 0.25 shares for each Orbotech share. The fair value of KLA’s common stock was $108.26 per share on the Acquisition Date.
(3)
Represents primarily cash consideration for the settlement of the vested stock options and restricted stock units for which services were rendered by the employees of Orbotech prior to the closing, and a small portion for the settlement of fractional shares.
(4)
Represents the fair value of share of 56,614 shares of KLA common stock issued to settle the vested Orbotech stock options. The fair value of KLA’s common stock was $108.26 per share on the Acquisition Date.
(5)
Represents the fair value of the assumed stock options and RSUs to the extent those related to services provided by the employee of Orbotech prior to closing. Also refer to Note 9, “Equity, Long-Term Incentive Compensation Plans and Non-Controlling Interest” for additional information about assumed stock options and RSUs.
(6)
On December 24, 2018, Orbotech, as part of its strategy to invest in the high growth area of the software business within the Printed Circuit Boards (“PCB”) industry, acquired the remaining 50% shares of Frontline, which was prior to that accounted as an equity investee, from Mentor Graphics Development Services (Israel) Ltd. Orbotech acquired all of the joint venture interests it did not previously own for $85.0 million in cash on hand and agreed to pay an additional $10.0 million in cash over four years plus a cash earn-out of not less than $5.0 million and up to $20.0 million. The earn out amounts are based on revenues from a Frontline product currently under development. As of February 20, 2019, the estimated fair market values of the four-year cash payment and the earn-out are $8.8 million and $7.1 million, respectively. As of February 20, 2019, these amounts have been included in current and non-current liabilities at $4.3 million and $11.6 million respectively.

The aggregate purchase price of the other fiscal 2019 acquisitions was allocated on a preliminary basis as follows:
(In thousands)
Fair Value
Net tangible assets (including Cash and cash equivalents of $2.6 million)
$
13,468

Identifiable intangible assets
76,630

Goodwill
43,357

Total
$
133,455

Estimated Fair Value and Weighted Average Useful Life of Acquired Intangible Assets
The estimated fair value and weighted average useful life of the Orbotech intangible assets are as follows:
(In thousands)
Fair Value
 
Weighted Average Useful Lives
Existing technology(1)
$
1,023,000

 
8
Customer-related assets(2)
299,000

 
8
Backlog(3)
29,000

 
1
Trade name(4)
92,500

 
7
Off market leases (5)

2,070

2,070

7
Total identified finite-lived intangible assets
1,445,570

 
 
In-process research and development(6)
183,500

 
N/A
Total identified intangible assets
$
1,629,070

 
 
________________
(1)
Existing technology was identified from the products of Orbotech and its fair value was determined using the Relief-from-Royalty Method under the income approach, which estimates the cost savings generated by a company related to the ownership of an asset for which it would otherwise have had to pay royalties or license fees on revenues earned through the use of the asset. The discount rate used was determined at the time of measurement based on an analysis of the implied internal rate of return of the transaction, weighted average cost of capital and weighted average return on assets. The economic useful life was determined based on the technology cycle related to each developed technology, as well as the cash flows over the forecast period.
(2)
Customer contracts and related relationships represent the fair value of the existing relationships with the Orbotech customers and its fair value was determined using the Multi-Period Excess Earning Method which involves isolating the net earnings attributable to the asset being measured based on present value of the incremental after-tax cash flows (excess earnings) attributable solely to the intangible asset over its remaining useful life. The economic useful life was determined based on historical customer turnover rates.
(3)
Backlog primarily relates to the dollar value of purchase arrangements with customers, effective, as of a given point in time, that are based on mutually agreed terms which, in some cases, may still be subject to completion of written documentation and may be changed or cancelled by the customer, often without penalty. Orbotech’s backlog consists of these arrangements with assigned shipment dates expected, in most cases, within three to twelve months. The fair value was determined using the Multi-Period Excess Earning Method. The economic useful life is based on the time to fulfill the outstanding order backlog obligation.
(4)
Trade name primarily relates to the “Orbotech” trade name. The fair value was determined by applying the relief-from-royalty method under the income approach. The economic useful life was determined based on the expected life of the trade name.
(5)
The favorable / unfavorable components of the acquired leases were determined using the Income Approach which involves present valuing the difference in future cash flows between the contracted lease payments and the rent payable to a market participant over the lease terms. The economic useful life is based on the remaining lease term.
(6)
The fair value of in-process research and development (“IPR&D”) was determined using the relief-from-royalty method under the income approach, which estimates the cost savings generated by a company related to the ownership of an asset for which it would otherwise have had to pay royalties or license fees on revenues earned through the use of the asset.
Non-recurring Adjustments Attributable to Business Combination
The table below reflects the impact of material and nonrecurring adjustments to the unaudited pro forma results for the three and nine months ended March 31, 2019 and 2018 that are directly attributable to the acquisitions:
 
Three months ended
 
Nine months ended
 
March 31,
 
March 31,
Non-recurring Adjustments (In thousands)
2019
 
2018
 
2019
 
2018
Decrease/ (increase) to revenue as a result of deferred revenue fair value adjustment
$

 
$
(536
)
 
$

 
$
5,625

(Decrease) / increase to expense as a result of inventory fair value adjustment
$
78

 
$
468

 
$
1,029

 
$
85,904

(Decrease) / increase to expense as a result of transaction costs
$
(53,342
)
 
$
(8,615
)
 
$
(61,378
)
 
$
65,535

(Decrease) / increase to expense as a result of compensation costs
$
1,724

 
$
3,009

 
$
7,918

 
$
39,820

Unaudited Pro Forma Information
The unaudited pro forma information presented below is for informational purposes only and is not necessarily indicative of our consolidated results of operations of the combined business had the acquisitions actually occurred at the beginning of fiscal year 2018 or of the results of our future operations of the combined businesses.
 
Pro Forma
 
Pro Forma
 
Three months ended
 
Nine months ended
 
March 31,
 
March 31,
(In thousands)
2019
 
2018
 
2019
 
2018
Revenues
$
1,160,678

 
$
1,271,326

 
$
4,165,268

 
$
3,730,272

Net income attributable to KLA-Tencor
$
192,577

 
$
293,593

 
$
1,033,653

 
$
260,537