XML 70 R26.htm IDEA: XBRL DOCUMENT
v3.19.3.a.u2

Business Combination (Tables) | 6 Months Ended
--- | ---
Dec. 31, 2019
Summary of Unaudited Pro Forma Financial Information |
|  | Three Months Ended |  |  | Six Months Ended |
|  | December 31, 2019 |  |  | December 31, 2018 |  |  | December 31, 2019 |  |  | December 31, 2018 |
Net revenues |  | $ | 268,367 |  |  | $ | 288,873 |  |  | $ | 536,045 |  |  | $ | 568,107 |
Net loss |  | $ | (5,031 | ) |  | $ | (20,694 | ) |  | $ | (28,847 | ) |  | $ | (59,779 | )
Net loss per share - basic and diluted |  | $ | (0.04 | ) |  | $ | (0.18 | ) |  | $ | (0.24 | ) |  | $ | (0.51 | )
Shares used in per share calculation - basic and diluted |  |  | 119,555 |  |  |  | 117,544 |  |  |  | 119,891 |  |  |  | 117,456 |
Aerohive Networks, Inc. |
Components of Aggregate Estimated Purchase Consideration | The components of aggregate estimated purchase consideration are as follows (in thousands):
Estimated purchase consideration | August 9, 2019 |
Cash paid to acquire outstanding shares | $ | 263,616 |
Replacement of stock-based awards |  | 3,530 |
Aggregate estimated purchase consideration | $ | 267,146 |
Summary of Preliminary Allocation of Tangible and Identifiable Intangible Assets Acquired and Liabilities Assumed | The preliminary purchase price allocation is set forth in the table below and reflects estimated fair values (in thousands).
| Preliminary Allocation as of August 9, 2019 |  |  | Adjustments |  |  |  |  | Allocation as of December 31, 2019 |
Cash and cash equivalents | $ | 44,158 |  |  | $ | — |  |  |  |  | $ | 44,158 |
Short-term investments |  | 45,148 |  |  |  | — |  |  |  |  |  | 45,148 |
Accounts receivable, net |  | 11,753 |  |  |  | — |  |  |  |  |  | 11,753 |
Inventories |  | 16,698 |  |  |  | 2,534 |  |  | a |  |  | 19,232 |
Prepaid expenses and other current assets |  | 3,980 |  |  |  | (56 | ) |  | b |  |  | 3,924 |
Property and equipment |  | 2,185 |  |  |  | 179 |  |  | c |  |  | 2,364 |
Operating lease right-of-use assets |  | 6,336 |  |  |  | — |  |  |  |  |  | 6,336 |
Other assets |  | 2,195 |  |  |  | — |  |  |  |  |  | 2,195 |
Debt |  | (20,000 | ) |  |  | — |  |  |  |  |  | (20,000 | )
Accounts payable |  | (9,737 | ) |  |  | — |  |  |  |  |  | (9,737 | )
Accrued compensation and benefits |  | (7,129 | ) |  |  | — |  |  |  |  |  | (7,129 | )
Accrued warranty |  | (570 | ) |  |  | — |  |  |  |  |  | (570 | )
Other accrued liabilities |  | (1,960 | ) |  |  | — |  |  |  |  |  | (1,960 | )
Operating lease liabilities |  | (4,752 | ) |  |  | — |  |  |  |  |  | (4,752 | )
Deferred revenue |  | (68,415 | ) |  |  | — |  |  |  |  |  | (68,415 | )
Other liabilities |  | (408 | ) |  |  | — |  |  |  |  |  | (408 | )
Net tangible assets |  | 19,482 |  |  |  | 2,657 |  |  |  |  |  | 22,139 |
Identifiable intangible assets |  | 53,400 |  |  |  | — |  |  |  |  |  | 53,400 |
Goodwill |  | 194,264 |  |  |  | (2,657 | ) |  | a,b,c |  |  | 191,607 |
Total intangible assets acquired |  | 247,664 |  |  |  | (2,657 | ) |  |  |  |  | 245,007 |
Total net assets acquired | $ | 267,146 |  |  | $ | - |  |  |  |  | $ | 267,146 |
The changes during the period in the table above include: a) adjustment of the fair value of inventories acquired, b) write-off of an asset with no future economic value as of the Acquisition Date, c) adjustment to the value of property and equipment as of the Acquisition Date at an international location.
Schedule of Identifiable Intangible Assets Acquired as Part of Acquisition | The following table presents details of the identifiable intangible assets acquired as part of the Acquisition (dollars in thousands):
Intangible Assets |  | Estimated Useful Life (in years) |  |  | Amount |
Developed technology |  |  | 4 |  |  | $ | 40,000 |
Backlog |  |  | 1 |  |  |  | 400 |
Customer relationships |  |  | 7 |  |  |  | 11,400 |
Trade names |  |  | 1 |  |  |  | 1,600 |
Total identifiable intangible assets |  |  |  |  |  | $ | 53,400 |

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(3) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1486-128463 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of finite-lived intangible assets acquired as part of a business combination or through an asset purchase, by major class and in total, including the value of the asset acquired, any significant residual value (the expected value of the asset at the end of its useful life) and the weighted-average amortization period. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 30 -Section 50 -Paragraph 1 -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=66006027&loc=d3e16265-109275 + Details
Name: | us-gaap_ScheduleOfFiniteLivedIntangibleAssetsAcquiredAsPartOfBusinessCombinationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=116869197&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=extr_AerohiveNetworksIncMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |