XML 24 R13.htm IDEA: XBRL DOCUMENT v3.10.0.1
Goodwill and Intangible Assets
6 Months Ended
Jun. 30, 2018
Goodwill and Intangible Assets

Note 5. Goodwill and Intangible Assets

Goodwill

As of June 30, 2018, the Company has preliminarily recorded goodwill of $308.2 million related to the Ruckus Networks acquisition. The Company is in the process of assigning the assets and liabilities acquired to each of its identified reporting units and as such, the determination of this goodwill by reporting unit is incomplete as of June 30, 2018. The Company intends to finalize the assignment of the goodwill from the Ruckus Networks acquisition during fiscal year 2018.

 

The changes in the carrying amount of goodwill for the year to date period ended June 30, 2018 are as follows (in thousands):

 

     CPE      N & C      Enterprise      Total  

Goodwill

     1,386,680        1,003,654        318,034        2,708,368  

Accumulated impairment losses

     —          (429,856      —          (429,856
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance as of December 31, 2017

   $ 1,386,680      $ 573,798      $ 318,034      $ 2,278,512  
  

 

 

    

 

 

    

 

 

    

 

 

 

Changes in year 2018:

           

Goodwill acquired, net

     —          —          (9,792      (9,792

Impairment

     —          (3,400      —          (3,400

Other

     (6,143      —          —          (6,143
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance as of June 30, 2018

   $ 1,380,537      $ 570,398      $ 308,242      $ 2,259,177  

Goodwill

     1,380,537        1,003,654        308,242        2,692,433  

Accumulated impairment losses

     —          (433,256      —          (433,256
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance as of June 30, 2018

   $ 1,380,537      $ 570,398      $ 308,242      $ 2,259,177  
  

 

 

    

 

 

    

 

 

    

 

 

 

During the six months ended June 30, 2018, the Company recorded measurement period adjustments of $9.8 million related to Ruckus acquisition and $6.1 million of currency translation on non-USD denominated goodwill.

In addition, during the six months ended June 30, 2018, the Company recorded partial impairment of goodwill of $3.4 million related to our Cloud TV reporting unit, respectively, of which $1.2 million is attributable to the noncontrolling interest. This impairment was a result of the indirect effect of a change in accounting principle related to the adoption of new accounting standard Revenue from Contracts with Customers, resulting in changes in the composition and carrying amount of the net assets of our Cloud TV reporting unit. The partial impairment was included in impairment of goodwill on the Consolidated Statements of Operations.

Intangible Assets

The gross carrying amount and accumulated amortization of the Company’s acquired intangible assets as of June 30, 2018 and December 31, 2017 are as follows (in thousands):

 

     June 30, 2018      December 31, 2017  
     Gross
Amount
     Accumulated
Amortization
     Net Book
Value
     Gross
Amount
     Accumulated
Amortization
     Net Book
Value
 

Definite-lived intangible assets:

                 

Customer relationships

   $ 1,761,898      $ 866,141      $ 895,757      $ 1,672,470      $ 780,655      $ 891,815  

Developed technology, patents & licenses

     1,479,200        873,420        605,780        1,521,893        771,200        750,693  

Trademarks, trade and domain names

     75,672        53,016        22,656        87,472        41,885        45,587  

Backlog

     15,300        14,500        800        35,000        5,833        29,167  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Sub-total

   $ 3,332,070      $ 1,807,077      $ 1,524,993      $ 3,316,835      $ 1,599,573      $ 1,717,262  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Indefinite-lived intangible assets:

                 

Tradenames

     55,400        —          55,400        —          —          —    

In-process research and development

     —          —          —          54,100        —          54,100  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Sub-total

     55,400        —          55,400        54,100        —          54,100  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,387,470      $ 1,807,077      $ 1,580,393      $ 3,370,935      $ 1,599,573      $ 1,771,362  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

As of June 30, 2018, the Company preliminarily recorded intangible assets (other than goodwill) of $494.7 million related to the Ruckus Networks acquisition. In-process research and development of $4.1 million was reclassified to become a definite-lived asset upon completion of the associated research and development efforts during the three months ended June 30, 2018.

Amortization expense is reported in the consolidated statements of operations within cost of sales and operating expenses. The following table presents the amortization of acquired intangible assets (in thousands):

 

     Three Months Ended June 30,      Six Months Ended June 30,  
     2018      2017      2018      2017  

Cost of sales

   $ 889      $ 711      $ 1,779      $ 1,422  

Selling, general and administrative expenses

     986        949        1,983        1,899  

Amortization of acquired intangible assets (1)

     90,485        91,012        205,193        184,657  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 92,360      $ 92,672      $ 208,955      $ 187,978  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Reflects amortization expense for the intangible assets acquired through business combinations.

The estimated total amortization expense for finite-lived intangibles for each of the next five fiscal years is as follows (in thousands):

 

2018 (for the remaining six months)

   $ 180,112  

2019

     333,202  

2020

     321,357  

2021

     186,571  

2022

     149,312  

Thereafter

     354,439