XML 19 R31.htm IDEA: XBRL DOCUMENT v3.19.3
Acquisitions (Tables)
12 Months Ended
Nov. 02, 2019
Business Combinations [Abstract]  
Schedule of Business Acquisitions, by Acquisition
The Acquisition Date fair value of the consideration transferred in the Acquisition consisted of the following:
Cash consideration (1)$11,092,047  
Issuance of common stock (2)4,593,655  
Fair value of replacement stock-based and cash awards (3)70,954  
Total estimated purchase consideration$15,756,656  
_______________________________________
(1)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 (as defined in Note 14, 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.
(2)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).
(3)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 Recognized Identified Assets Acquired and Liabilities Assumed
During fiscal 2018, the Company completed the acquisition accounting for the Acquisition. The following is a summary of the amounts recognized in accounting for the Acquisition:
Cash and cash equivalents$1,466,445  
Marketable securities100,246  
Accounts receivable (1)143,542  
Inventories461,695  
Prepaid expenses and other assets14,782  
Property, plant and equipment462,285  
Intangible assets (Note 2f)5,157,300  
Goodwill (Note 2f)10,533,919  
Total assets18,340,214  
Assumed liabilities190,925  
Deferred tax liabilities2,392,633  
Total estimated purchase consideration$15,756,656  
_______________________________________
(1)The fair value of accounts receivable was $143.5 million, with the gross contractual amount being $145.2 million, of which the Company estimates that $1.7 million is uncollectible.
Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination
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 ValueWeighted Average Useful Lives
(in Years)
Technology-based$1,046,100  8
Trade name72,200  7
Customer relationships4,039,000  12
    Total amortizable intangible assets$5,157,300  11
Schedule of Business Acquisitions, by Acquisition
Pro Forma Twelve Months Ended
 October 28, 2017 (1)
Revenue$5,832,412  
Net income$1,133,097  
Basic net income per common share$3.07  
Diluted net income per common share$3.03  
_______________________________________
(1)Balances have been restated to reflect the adoption of Accounting Standards Update (ASU) 2014-09, Revenue from Contracts with Customers (ASU 2014-09). See Note 2a, Principles of Consolidation, in the Notes to Consolidated Financial Statements.