XML 49 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
12 Months Ended
Oct. 28, 2017
Business Combinations [Abstract]  
Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
The acquired intangible assets consisted of the following, which are being amortized on a straight-line basis over their estimated useful lives or on an accelerated method of amortization that is expected to reflect the estimated pattern of economic use.
 
Fair Value
 (in thousands)
 
Weighted Average Useful Lives
 (in Years)
Technology-based
$
1,046,100

 
8
Trade name
72,200

 
7
Customer relationships
4,034,300

 
12
    Total amortizable intangible assets
$
5,152,600

 
11
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
(in thousands)
 
Cash and cash equivalents
$
1,466,445

Marketable securities
100,246

Accounts receivable (a)
146,282

Inventories
461,698

Prepaid expenses and other assets
14,782

Property, plant and equipment
462,285

Intangible assets (Note 10)
5,152,600

Goodwill (Note 10)
10,532,272

Total assets
$
18,336,610

Assumed liabilities
188,454

Deferred tax liabilities
2,391,500

Total estimated purchase consideration
$
15,756,656

____________
(a)
The fair value of accounts receivable was $146.5 million, with the gross contractual amount being $148.2 million, of which the Company estimates that $1.7 million is uncollectible.
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
The Acquisition Date fair value of the consideration transferred in the Acquisition consisted of the following:
(in thousands)
 
Cash consideration (a)
$
11,092,047

Issuance of common stock (b)
4,593,655

Fair value of replacement share-based and cash awards (c)
70,954

Total estimated purchase consideration
$
15,756,656

_______________
(a)The cash consideration was funded utilizing cash on hand, the net proceeds from bridge credit and term loan facilities and the proceeds received from the Company's issuance of the Notes (see Note 16, Debt, of these Notes to Consolidated Financial Statements). This reflects the cash portion of the purchase consideration paid to Linear stockholders of approximately $11.1 billion, as well as $16.3 million for the cash-settled portion of consideration paid to holders of restricted stock and restricted stock awards that automatically vested at the effective time of the Acquisition pursuant to pre-existing change-of-control agreements.
(b) The fair value is based on the issuance of approximately 55.9 million shares of the Company's common stock with a per-share value of $82.20 (the closing price of the Company's common stock on The Nasdaq Global Select Market on the Acquisition Date).
(c) In connection with the Acquisition, the Company issued equity and cash awards to certain Linear employees to replace Linear equity awards. This amount represents the portion of the fair value of the replacement equity and cash awards associated with services rendered though the Acquisition Date and have been included as a component of the total estimated purchase consideration.
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
 (thousands, except per share data)
Pro Forma Twelve Months Ended
 
October 28, 2017
 
October 29, 2016
Revenue
$
5,702,841

 
$
4,842,658

Net income
$
1,039,522

 
$
359,037

Basic net income per common share
$
2.82

 
$
0.98

Diluted net income per common share
$
2.78

 
$
0.97