XML 112 R33.htm IDEA: XBRL DOCUMENT v3.20.1
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2019
Business Combinations [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed The following table summarizes the final allocation of the total consideration to the estimated fair values of the assets acquired and liabilities assumed as of January 18, 2019 (in thousands):
Consideration, at estimated fair value:
Cash$1,000  
Contingent consideration11,600  
RealNetworks' preexisting 42% equity interest in Napster2,700  
Effective settlement of Napster debt and warrants, held by RealNetworks6,408  
Total consideration$21,708  
Assets acquired and liabilities assumed, at estimated fair value:
Cash and cash equivalents$10,127  
Accounts receivable20,915  
Prepaid expenses and other current assets2,421  
Restricted cash2,322  
Equipment, software and leasehold improvements474  
Operating lease assets2,400  
Other long-term assets77  
Deferred tax assets, net5,932  
Intangible assets23,700  
Goodwill45,520  
Total assets acquired113,888  
Accounts payable786  
Accrued royalties and fulfillment59,036  
Accrued and other current liabilities7,032  
Deferred revenue, current portion3,526  
Notes payable12,211  
Deferred tax liabilities, net6,208  
Long-term lease liabilities1,190  
Other long-term liabilities1,621  
Total liabilities assumed91,610  
Total net assets acquired22,278  
Noncontrolling interests570  
Net assets acquired$21,708  
Schedule of Finite-Lived Intangible Assets Acquired as Part of Business Combination Acquired intangible assets have a total weighted average useful life of approximately 8 years, are being amortized using the straight line method, and are comprised of the following (in thousands):
Intangible categoryEstimated fair valueMethod used to calculate fair valueEstimated remaining useful life
Trade name and trademarks$6,800  Relief-from-royalty15 years
Developed technology5,900  Excess earnings4 years
Customer relationships5,900  Cost-to-replace3 years
Partner relationships5,100  Distributor method8 years
Total$23,700  
Business Acquisition, Pro Forma Information
The following table provides the supplemental pro forma revenue and net results of the combined entity had the acquisition date of Napster been the first day of our first quarter of 2018 rather than during our first quarter of 2019 (in thousands):

Year Ended - Pro Forma (Unaudited)
December 31,
20192018
Net revenue$178,732  $214,687  
Net income (loss) attributable to RealNetworks (1)
(29,152) (9,422) 
(1) The pro forma net earnings attributable to RealNetworks for the year ended December 31, 2018 include the acquisition related gain of $12.3 million and $1.5 million of transaction costs.