XML 25 R46.htm IDEA: XBRL DOCUMENT v2.4.0.8
Intangible Assets and Goodwill - Goodwill (Details) (USD $)
In Millions, unless otherwise specified
12 Months Ended 12 Months Ended 0 Months Ended 12 Months Ended 0 Months Ended 0 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Sep. 30, 2012
Jun. 30, 2012
Dec. 31, 2011
Encryptx
Dec. 31, 2013
Nexsan Corporation
Dec. 31, 2012
Nexsan Corporation
Dec. 31, 2013
TSS
Dec. 31, 2012
TSS
Dec. 31, 2013
TSS
Nexsan Corporation
Dec. 31, 2012
TSS
Nexsan Corporation
Dec. 31, 2013
CSA
Dec. 31, 2012
CSA
Nov. 29, 2012
Income approach valuation technique
Goodwill
Dec. 31, 2013
Income approach valuation technique
Goodwill
Dec. 31, 2013
Mobile Security [Member]
Nov. 29, 2012
Mobile Security [Member]
Income approach valuation technique
Goodwill
Dec. 31, 2013
Storage and Security Solutions [Member]
Nov. 29, 2012
Storage and Security Solutions [Member]
Income approach valuation technique
Goodwill
Goodwill [Roll Forward]                                        
Goodwill, gross, beginning balance $ 250.7 $ 185.2             $ 201.3 $ 135.8     $ 49.4 $ 49.4            
Accumulated impairment losses, beginning balance (177.2) (153.9)             (127.8) (104.5)     (49.4) (49.4)            
Goodwill, beginning balance 73.5 31.3         65.5   73.5 31.3       0            
Goodwill acquired           1.6   65.5       65.5   0            
Goodwill impairment 0 (23.3) (1.6)             (23.3)       0            
Nexsan purchase price adjustment             (1.6)       (1.6)   0              
Foreign currency translation 0.2               0.2       0              
Goodwill, gross, ending balance 249.3 250.7 185.2           199.9 201.3     49.4 49.4            
Accumulated impairment losses, ending balance (177.2) (177.2) (153.9)           (127.8) (127.8)     (49.4) (49.4)            
Goodwill, ending balance $ 72.1 $ 73.5 $ 31.3       $ 63.9 $ 65.5 $ 72.1 $ 73.5     $ 0              
Goodwill impairment test, estimated fair value in excess of carrying value, percentage       17.70% 43.30%                       34.20%   25.70%  
Discounted forecasted cash flows period                             10 years 10 years        
Discount rate                             16.00%     15.50%   13.50%
Terminal growth rate                             2.50% 3.00%