XML 50 R32.htm IDEA: XBRL DOCUMENT v3.23.1
Business Combinations (Tables)
12 Months Ended
Mar. 31, 2023
Business Combination and Asset Acquisition [Abstract]  
Schedule of Business Acquisitions by Acquisition, Contingent Consideration
The total consideration for the Merger with Avast was approximately $8,688 million, net of cash acquired, and consisted of the following:
(In millions)September 12, 2022
Cash and equity consideration for outstanding Avast common shares (1)
$8,109 
Repayment of outstanding Avast debt (2)
942 
Total consideration9,051 
Cash acquired363 
Net consideration transferred$8,688 
(1)     Represents the total value of cash paid and our common stock issued to Avast shareholders pursuant to the Majority Cash/Stock Option in the Scheme.
(2)     Represents the cash consideration paid concurrent with the close of the Merger to retire certain Avast debt, including repayment of the associated principal, accrued interest, premiums and other costs.
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
Our preliminary allocation of the aggregate purchase price, based on the estimated fair values of the assets acquired and liabilities assumed, as of the acquisition date, inclusive of measurement period adjustments, is as follows:
(In millions)September 12, 2022
Assets:
Accounts receivable$63 
Other current assets17 
Property and equipment33 
Operating lease assets18 
Intangible assets2,383 
Goodwill7,349 
Other long-term assets11 
Total assets acquired9,874 
Liabilities:
Current liabilities180 
Contract liabilities509 
Operating lease liabilities18 
Long-term deferred tax liabilities433 
Other long-term obligations46 
Total liabilities assumed1,186 
Total purchase price$8,688 
Our final allocation of the aggregate purchase price for the acquisition as of January 8, 2021, was as follows:
(In millions)January 8, 2021
Assets:
Current assets$12 
Intangible assets162 
Goodwill261 
Other long-term asset21 
Total assets acquired456 
Liabilities:
Current liabilities29 
Contract liabilities54 
Other long-term obligations29 
Total liabilities assumed112 
Total purchase price$344 
Schedule of Acquired Finite-Lived Intangible Assets
Preliminary identified intangible assets and their respective useful lives, as of September 12, 2022, are as follows:
(In millions, except for useful lives)Fair ValueWeighted-Average Estimated Useful Life
(Years)
Customer relationships (1)
$1,055 7 years
Developed technology (2)
1,244 6 years
Finite-lived trade names (2)
84 10 years
Total identified intangible assets$2,383 
(1)     Customer relationships were valued using the multi-period excess earnings method, which is a form of the income approach that primarily considers customer retention rate.
(2)     Developed technology and finite-lived trade names were valued using the relief-from-royalty method, which is a form of the income approach that primarily considers technology migration and probability of use, respectively.
Schedule of Acquired Indefinite-Lived Intangible Assets
Preliminary identified intangible assets and their respective useful lives, as of September 12, 2022, are as follows:
(In millions, except for useful lives)Fair ValueWeighted-Average Estimated Useful Life
(Years)
Customer relationships (1)
$1,055 7 years
Developed technology (2)
1,244 6 years
Finite-lived trade names (2)
84 10 years
Total identified intangible assets$2,383 
(1)     Customer relationships were valued using the multi-period excess earnings method, which is a form of the income approach that primarily considers customer retention rate.
(2)     Developed technology and finite-lived trade names were valued using the relief-from-royalty method, which is a form of the income approach that primarily considers technology migration and probability of use, respectively.
Schedule of Unaudited Pro Forma Information The following table summarizes the unaudited pro forma financial information:
Year Ended
(In millions)March 31, 2023April 1, 2022
Net revenues$3,804 $3,737 
Net income (loss)$1,133 $242