XML 108 R32.htm IDEA: XBRL DOCUMENT v3.20.1
ACQUISITION (Tables)
12 Months Ended
Mar. 28, 2020
Business Combinations [Abstract]  
Schedule of preliminary allocation of the purchase price to the estimated fair value of the assets acquired and liabilities assumed

The allocation of the purchase price to the estimated fair value of the assets acquired and liabilities assumed at the Acquisition date is as follows:
(in thousands)
 
July 2, 2018
ASSETS
 
 
Cash and cash equivalents
 
$
80,139

Trade receivables, net
 
165,798

Inventories
 
109,074

Prepaid expenses and other current assets
 
68,558

Property and equipment, net
 
79,497

Intangible assets
 
985,400

Other assets
 
27,237

Total assets acquired
 
$
1,515,703

 
 
 
LIABILITIES
 
 
Accounts payable
 
$
80,653

Accrued payroll and related liabilities
 
44,538

Accrued expenses
 
147,167

Income tax payable
 
27,044

Deferred revenue
 
115,061

Deferred income taxes
 
94,618

Other liabilities
 
54,394

Total liabilities assumed
 
$
563,475

 
 
 
Total identifiable net assets acquired
 
952,228

Goodwill
 
1,264,417

Total Purchase Price
 
$
2,216,645


Details of acquired intangible assets
The following table shows the fair value of the separately identifiable intangible assets at the time of Acquisition and the period over which each intangible asset will be amortized:

(in thousands, except for remaining life)
 
Fair Value
 
Weighted-Average Amortization Period
Existing technology
 
$
538,600

 
4.95
Customer relationships
 
245,100

 
5.46
Trade name/Trademarks
 
115,600

 
9.00
Backlog
 
28,100

 
0.25
Total amortizable intangible assets acquired
 
927,400

 
5.45
In-process research and development
 
58,000

 
 
Total acquired intangible assets
 
$
985,400

 
 


As of March 28, 2020 and March 30, 2019, the carrying value of other intangible assets, excluding fully amortized assets, is as follows:
As of
 
March 28, 2020
 
March 30, 2019
 
 
(in thousands)
 
Gross Carrying Amount
 
Accumulated Amortization
 
Net Carrying Amount
 
Gross Carrying Amount
 
Accumulated Amortization
 
Net Carrying Amount
 
Weighted Average Remaining Useful Life
Amortizing Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Existing technology
 
$
427,123

 
$
(208,848
)
 
$
218,275

 
$
566,881

 
$
(86,301
)
 
$
480,580

 
3.3 years
Customer relationships
 
240,024

 
(84,506
)
 
155,518

 
245,481

 
(36,245
)
 
209,236

 
4.0 years
Trade name/Trademarks
 
115,600

 
(22,478
)
 
93,122

 
115,600

 
(9,633
)
 
105,967

 
7.3 years
Non-amortizing assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
In-process R&D
 

 

 

 
29,892

 

 
29,892

 
N/A
Total intangible assets
 
$
782,747

 
$
(315,832
)
 
$
466,915

 
$
957,854

 
$
(132,179
)
 
$
825,675

 
4.3 years

Details of acquired intangible assets
The following table shows the fair value of the separately identifiable intangible assets at the time of Acquisition and the period over which each intangible asset will be amortized:

(in thousands, except for remaining life)
 
Fair Value
 
Weighted-Average Amortization Period
Existing technology
 
$
538,600

 
4.95
Customer relationships
 
245,100

 
5.46
Trade name/Trademarks
 
115,600

 
9.00
Backlog
 
28,100

 
0.25
Total amortizable intangible assets acquired
 
927,400

 
5.45
In-process research and development
 
58,000

 
 
Total acquired intangible assets
 
$
985,400

 
 


As of March 28, 2020 and March 30, 2019, the carrying value of other intangible assets, excluding fully amortized assets, is as follows:
As of
 
March 28, 2020
 
March 30, 2019
 
 
(in thousands)
 
Gross Carrying Amount
 
Accumulated Amortization
 
Net Carrying Amount
 
Gross Carrying Amount
 
Accumulated Amortization
 
Net Carrying Amount
 
Weighted Average Remaining Useful Life
Amortizing Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Existing technology
 
$
427,123

 
$
(208,848
)
 
$
218,275

 
$
566,881

 
$
(86,301
)
 
$
480,580

 
3.3 years
Customer relationships
 
240,024

 
(84,506
)
 
155,518

 
245,481

 
(36,245
)
 
209,236

 
4.0 years
Trade name/Trademarks
 
115,600

 
(22,478
)
 
93,122

 
115,600

 
(9,633
)
 
105,967

 
7.3 years
Non-amortizing assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
In-process R&D
 

 

 

 
29,892

 

 
29,892

 
N/A
Total intangible assets
 
$
782,747

 
$
(315,832
)
 
$
466,915

 
$
957,854

 
$
(132,179
)
 
$
825,675

 
4.3 years

Pro forma information
 
 
Pro Forma (unaudited)
(in thousands)
 
Fiscal Year Ended
March 30, 2019
 
Fiscal Year Ended
March 31, 2018
Total net revenues
 
$
2,008,245

 
$
1,892,971

Operating income (loss)
 
18,929

 
(208,234
)
Net loss
 
$
(38,516
)
 
$
(379,032
)