XML 45 R31.htm IDEA: XBRL DOCUMENT v3.6.0.2
Goodwill and Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2016
Goodwill and Intangible Assets Disclosure [Abstract]  
Summary of Goodwill by Operating Segment
The following table summarizes goodwill by relevant reportable segment as of December 31, 2016 and December 31, 2015 (in millions): 
 
 
Balance as of December 31, 2016
 
Balance as of December 31, 2015
 
 
Goodwill
 
Accumulated Impairment Losses
 
Carrying Value
 
Goodwill
 
Accumulated Impairment Losses
 
Carrying Value
Operating Segment
 
 
 
 
 
 
 
 
 
 
 
 
Analog Solutions Group
 
$
836.7

 
$
(418.9
)
 
$
417.8

 
$
546.7

 
$
(418.9
)
 
$
127.8

Image Sensor Group
 
96.8

 

 
96.8

 
95.4

 

 
95.4

Power Solutions Group
 
438.7

 
(28.6
)
 
410.1

 
76.0

 
(28.6
)
 
47.4

Total
 
$
1,372.2

 
$
(447.5
)
 
$
924.7

 
$
718.1

 
$
(447.5
)
 
$
270.6

Schedule Of Change In Goodwill
The following table summarizes the change in goodwill from December 31, 2014 to December 31, 2016 (in millions):
Net balance as of December 31, 2014
 
$
263.8

Additions due to business combinations
 
6.8

Net balance as of December 31, 2015
 
270.6

Additions due to business combination
 
657.5

Divestiture of business
 
(3.4
)
Net balance as of December 31, 2016
 
$
924.7

Summary of Intangible Assets, Net
Intangible assets, net, were as follows as of December 31, 2016 and December 31, 2015 (in millions):
 
December 31, 2016
 
Original
Cost
 
Accumulated
Amortization
 
Accumulated Impairment Losses
 
Carrying
Value
Intellectual property
$
13.9

 
$
(11.2
)
 
$
(0.4
)
 
$
2.3

Customer relationships
549.0

 
(283.3
)
 
(19.5
)
 
246.2

Patents
43.7

 
(25.4
)
 
(13.7
)
 
4.6

Developed technology
566.9

 
(201.6
)
 
(2.6
)
 
362.7

Trademarks
17.2

 
(11.6
)
 
(1.1
)
 
4.5

Backlog
3.3

 
(2.4
)
 

 
0.9

Favorable Leases
1.5

 
(0.4
)
 

 
1.1

IPRD
145.8

 

 
(6.0
)
 
139.8

Total intangibles
$
1,341.3

 
$
(535.9
)
 
$
(43.3
)
 
$
762.1

 
December 31, 2015
 
Original
Cost
 
Accumulated
Amortization
 
Accumulated Impairment Losses
 
Carrying
Value
Intellectual property
$
13.9

 
$
(10.6
)
 
$
(0.4
)
 
$
2.9

Customer relationships
419.8

 
(239.6
)
 
(19.8
)
 
160.4

Patents
43.7

 
(23.6
)
 
(13.7
)
 
6.4

Developed technology
268.0

 
(152.2
)
 
(2.6
)
 
113.2

Trademarks
16.3

 
(9.9
)
 
(1.1
)
 
5.3

Backlog
0.3

 
(0.3
)
 

 

IPRD
41.4

 

 
(3.8
)
 
37.6

Total intangibles
$
803.4

 
$
(436.2
)
 
$
(41.4
)
 
$
325.8

Summary of Amortization Expense
Amortization expense for intangible assets, with the exception of the $139.8 million of IPRD assets that will be amortized once the corresponding projects have been completed, is expected to be as follows over the next five years, and thereafter (in millions):
 
Total
2017
$
112.8

2018
94.5

2019
87.7

2020
72.4

2021
59.7

Thereafter
195.2

Total estimated amortization expense
$
622.3