XML 105 R28.htm IDEA: XBRL DOCUMENT v3.20.1
Acquisitions (Tables)
12 Months Ended
Nov. 03, 2019
CA Technologies, Inc.  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
 
 
(In millions)
Cash paid for outstanding CA common stock
 
$
18,402

Cash paid by Broadcom to retire CA’s term loan
 
274

Cash paid for vested CA equity awards
 
101

Fair value of partially vested assumed equity awards
 
67

Total purchase consideration
 
18,844

Less: cash acquired
 
2,750

Total purchase consideration, net of cash acquired
 
$
16,094


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)
Current assets
 
$
1,665

Goodwill
 
9,796

Intangible assets
 
12,045

Other long-term assets
 
240

Total assets acquired
 
23,746

Current liabilities
 
(1,966
)
Long-term debt
 
(2,255
)
Other long-term liabilities
 
(3,431
)
Total liabilities assumed
 
(7,652
)
Fair value of net assets acquired
 
$
16,094


Schedule of Intangible Assets by Major Class
 
 
Fair Value
 
Weighted-Average Amortization Periods
 
 
(In millions)
 
(In years)
Developed technology
 
$
4,957

 
6
Customer contracts and related relationships
 
4,190

 
6
Order backlog
 
2,569

 
3
Trade name and other
 
137

 
5
Total identified finite-lived intangible assets
 
11,853

 
 
IPR&D
 
192

 
N/A
Total identified intangible assets
 
$
12,045

 
 

Schedule of Indefinite-lived Intangible Assets Acquired as Part of Business Combination
The following table summarizes the details of IPR&D by category as of the CA Acquisition Date:
Description
 
IPR&D
 
Percentage of Completion
 
Estimated Cost to Complete
 
Expected Completion Date
(By Fiscal Year)
 
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
Mainframe
 
$
178

 
67
%
 
$
138

 
2019
Enterprise Solutions
 
$
14

 
63
%
 
$
12

 
2019

Schedule of Unaudited Pro Forma Information
 
 
Fiscal Year
 
 
2019
 
2018
 
 
 
 
 
 
 
(In millions)
Pro forma net revenue*
 
$
21,697

 
$
24,451

Pro forma net income attributable to common stock
 
$
2,535

 
$
9,783

________________________________
* Pro forma net revenue was presented under Topic 606 for fiscal year 2019 and under Topic 605 for fiscal year 2018.
Brocade Communications Systems, Inc.  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition
 
 
(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:
 
 
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
 
 
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
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 Completion 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

Schedule of Unaudited Pro Forma Information
 
 
Fiscal Year
 
 
2018
 
2017
 
 
 
 
 
 
 
(In millions)
Pro forma net revenue*
 
$
20,978

 
$
19,441

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

 
$
986

________________________________
* Pro forma net revenue was presented under Topic 605 for fiscal years 2018 and 2017.