XML 46 R27.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisitions Schedule of Business Acquisitions, by Acquisition (Tables)
12 Months Ended
Nov. 04, 2018
Business Acquisition [Line Items]  
Schedule of Intangible Assets by Major Class [Table Text Block]
 
 
Gross Carrying
Amount
 
Accumulated
Amortization
 
Net Book
Value
 
 
 
 
 
 
 
 
 
(In millions)
As of November 4, 2018:
 
 
 
 
 
 
Purchased technology
 
$
15,806

 
$
(6,816
)
 
$
8,990

Customer contracts and related relationships
 
1,792

 
(878
)
 
914

Trade names
 
578

 
(170
)
 
408

Other
 
239

 
(53
)
 
186

Intangible assets subject to amortization
 
18,415

 
(7,917
)
 
10,498

IPR&D
 
264

 

 
264

Total
 
$
18,679

 
$
(7,917
)
 
$
10,762

 
 
 
 
 
 
 
As of October 29, 2017:
 
 
 
 
 
 
Purchased technology
 
$
12,724

 
$
(4,265
)
 
$
8,459

Customer contracts and related relationships
 
4,240

 
(3,100
)
 
1,140

Trade names
 
528

 
(117
)
 
411

Other
 
135

 
(25
)
 
110

Intangible assets subject to amortization
 
17,627

 
(7,507
)
 
10,120

IPR&D
 
712

 

 
712

Total
 
$
18,339

 
$
(7,507
)
 
$
10,832

Brocade Communications Systems, Inc. [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
Purchase Consideration
 
 
(In millions)
Cash paid for outstanding Brocade common stock
 
$
5,298

Cash paid by Broadcom to retire Brocade’s term loan
 
701

Cash paid for Brocade equity awards
 
31

Fair value of partially vested assumed equity awards
 
8

Total purchase consideration
 
6,038

Less: cash acquired
 
1,250

Total purchase consideration, net of cash acquired
 
$
4,788

Schedule of assets acquired and liabilities assumed
The following table presents our allocation of the total purchase price, net of cash acquired:
 
 
Estimated Fair Value
 
 
(In millions)
Current assets
 
$
1,297

Goodwill
 
2,187

Intangible assets
 
3,396

Other long-term assets
 
82

Total assets acquired
 
6,962

Current portion of long-term debt
 
(856
)
Other current liabilities
 
(374
)
Long-term debt
 
(38
)
Other long-term liabilities
 
(906
)
Total liabilities assumed
 
(2,174
)
Fair value of net assets acquired
 
$
4,788

Schedule of Intangible Assets by Major Class [Table Text Block]
Intangible Assets
 
 
Fair Value
 
Weighted-Average Amortization Periods
 
 
(In millions)
 
(In years)
Developed technology
 
$
2,925

 
10
Customer contracts and related relationships
 
255

 
11
Trade name and other
 
61

 
6
Total identified finite-lived intangible assets
 
3,241

 
 
IPR&D
 
155

 
N/A
Total identified intangible assets
 
$
3,396

 
 
Schedule of Indefinite-lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
The following table summarizes the details of IPR&D by category at the Brocade Acquisition Date:
Description
 
IPR&D
 
Percentage of Completion
 
Estimated Cost to Complete
 
Expected Release Date
(By Fiscal Year)
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Directors
 
$
64

 
72
%
 
$
45

 
2019
Switches
 
$
50

 
81
%
 
$
21

 
2018
Embedded
 
$
31

 
74
%
 
$
22

 
2019
Networking software
 
$
10

 
73
%
 
$
27

 
2018
Business Acquisition, Pro Forma Information
 
 
Fiscal Year
 
 
2018
 
2017
 
 
 
 
 
 
 
 
Pro forma net revenue
 
$
20,978

 
$
19,441

Pro forma net income attributable to common stock
 
$
12,408

 
$
986

BRCM [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
Purchase Consideration
 
 
(In millions)
Cash for outstanding BRCM common stock
 
$
16,798

Fair value of Broadcom common stock issued for outstanding BRCM common stock
 
15,438

Fair value of Partnership LP units issued for outstanding BRCM common stock
 
3,140

Fair value of partially vested assumed RSU awards
 
182

Cash for vested BRCM equity awards
 
137

Effective settlement of pre-existing relationships
 
11

Total purchase consideration
 
35,706

Less: cash acquired
 
6,948

Total purchase consideration, net of cash acquired
 
$
28,758

Schedule of assets acquired and liabilities assumed
The following table presents our allocation of the total purchase price, net of cash acquired:
 
 
Fair Value
 
 
(In millions)
Trade accounts receivable
 
$
669

Inventory
 
1,853

Assets held-for-sale
 
833

Other current assets
 
194

Property, plant and equipment
 
889

Goodwill
 
22,992

Intangible assets
 
14,808

Other long-term assets
 
121

  Total assets acquired
 
42,359

Accounts payable
 
(559
)
Employee compensation and benefits
 
(104
)
Current portion of long-term debt
 
(1,475
)
Other current liabilities
 
(780
)
Long-term debt
 
(139
)
Other long-term liabilities
 
(10,544
)
Total liabilities assumed
 
(13,601
)
Fair value of net assets acquired
 
$
28,758

Schedule of Intangible Assets by Major Class [Table Text Block]
Intangible Assets
 
 
Fair Value
 
Weighted-Average Amortization Periods
 
 
(In millions)
 
(In years)
Developed technology
 
$
9,010

 
6
Customer contracts and related relationships
 
2,703

 
2
Order backlog
 
750

 
< 1
Trade name
 
350

 
17
Other
 
45

 
16
   Total identified finite-lived intangible assets
 
12,858

 
 
IPR&D
 
1,950

 
N/A
Total identified intangible assets, net of assets held-for-sale
 
14,808

 
 
   Intangible assets included in assets held-for-sale
 
320

 
 
Identified intangible assets
 
$
15,128

 
 
Schedule of Indefinite-lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
The following table summarizes the details of IPR&D by category as of the Broadcom Acquisition Date:
Description
 
IPR&D
 
Percentage of Completion
 
Estimated Cost to Complete
 
Expected Release Date
(By Fiscal Year)
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Set-top box solutions
 
$
90

 
56
%
 
$
90

 
2016 - 2017
Broadband carrier access solutions
 
$
390

 
34
%
 
$
376

 
2016 - 2018
Carrier switch solutions
 
$
270

 
51
%
 
$
255

 
2016 - 2019
Compute and connectivity solutions
 
$
170

 
61
%
 
$
136

 
2016 - 2018
Physical layer product solutions
 
$
190

 
51
%
 
$
71

 
2016 - 2019
Wireless connectivity combo solutions
 
$
770

 
57
%
 
$
364

 
2016 - 2018
Touch controllers
 
$
70

 
39
%
 
$
21

 
2016 - 2017
Business Acquisition, Pro Forma Information
 
 
Fiscal Year
 
 
2016
 
 
(In millions)
Pro forma net revenue
 
$
15,281

Pro forma net loss attributable to common stock
 
$
(1,291
)