XML 35 R25.htm IDEA: XBRL DOCUMENT v2.4.1.9
Impairment Of Goodwill And Long-Lived Assets
12 Months Ended
Dec. 27, 2014
Impairment Of Goodwill And Long-Lived Assets [Abstract]  
Impairment Of Goodwill And Long-Lived Assets

NOTE 17.  IMPAIRMENT OF GOODWILL AND LONG-LIVED ASSETS

During fiscal year 2014 and 2013 the Company performed qualitative assessment for its annual goodwill and indefinite-lived intangible assets impairment assessment for each of its reporting units and concluded that there is no impairment. 

In the third quarter of 2012, the Company experienced weaker quarterly results and lower future projections than previously expected in its Fiber-to-the-Home (“FTTH”) and Wintegra reporting units.  This was driven by slower adoption rates of FTTH technology in markets outside of Asia and prolonged weak carrier spending which negatively impacted Wintegra.  These circumstances triggered the Company to perform step one of the impairment test in the third quarter of 2012 and we determined that the estimated fair value of the reporting units was lower than their respective carrying values.    

The fair values of these reporting units in the third quarter of 2012 were estimated using a discounted cash flow model, or income approach.  The discounted cash flows for each reporting unit were based on discrete financial forecasts developed by management for planning purposes.

Cash flows beyond the discrete forecasts were estimated using a terminal value calculation, which incorporated historical and forecasted financial trends for each identified reporting unit and considered terminal growth rates for other publicly traded companies.  Future cash flows were discounted to present value by incorporating appropriate present value techniques. 

Specifically, the income approach valuations included the following assumptions, which were similar to those used in 2011:

 

 

 

 

 

 

 

2012

Discount rate

 

15%

Terminal growth rate

 

up to 6%

Tax rate

 

0-12%

Risk free rate

 

3%

Beta

 

1.28

Under step one, the Company estimated that the carrying value of these reporting units exceeded the respective fair values.  Thus the Company conducted step two of the test by estimating the fair value of the net assets acquired in these acquisitions, and measuring the estimated fair value of each reporting unit against the carrying value of its net assets.  The implied goodwill was then compared to the carrying value of goodwill, resulting in a write-down of $146.3 million for FTTH and $121.3 million for Wintegra. 

Also, at the end of the third quarter of 2012, the fair values of acquired intangible assets were calculated using the income approach and determined and recorded impairment charges of $7 million related to purchased intangible assets arising from the acquisition of Wintegra.  The main factor contributing to this impairment charge was the reduction of forecasted cash flows as described above.