XML 66 R27.htm IDEA: XBRL DOCUMENT v2.4.1.9
Business combinations (Estimated Purchase Price) (Details) (USD $)
6 Months Ended 0 Months Ended 9 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Sep. 30, 2014
Dec. 31, 2013
Oct. 31, 2013
Sep. 30, 2014
Jun. 30, 2014
Business Acquisition [Line Items]              
Goodwill $ 70,877,000us-gaap_Goodwill           $ 70,877,000us-gaap_Goodwill
Total purchase price consideration, net of cash acquired 0us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired 180,000,000us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired          
Enterasys Networks, Inc.              
Business Acquisition [Line Items]              
Cash   4,969,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
7,397,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
4,969,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
  7,397,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
Receivables   25,699,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
23,271,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
25,699,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
  23,271,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsReceivables
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
Inventory   33,662,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
33,662,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
33,662,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
  33,662,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
Other current assets   8,888,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsOther
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
7,374,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsOther
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
8,888,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsOther
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
  7,374,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsOther
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
Property and equipment   23,122,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
21,293,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
23,122,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
  21,293,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
Identifiable intangible assets   108,900,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibles
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
108,900,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibles
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
108,900,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibles
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
  108,900,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibles
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
In-process research and development   3,000,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIndefiniteLivedIntangibleAssets
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
3,000,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIndefiniteLivedIntangibleAssets
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
3,000,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIndefiniteLivedIntangibleAssets
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
  3,000,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIndefiniteLivedIntangibleAssets
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
Deferred tax assets   9,000extr_BusinessCombinationBusinessCombinationRecognizedIdentifiableAssetsAcquiredandLiabilitiesAssumedCurrentAssetsDeferredTaxAssets
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
9,000extr_BusinessCombinationBusinessCombinationRecognizedIdentifiableAssetsAcquiredandLiabilitiesAssumedCurrentAssetsDeferredTaxAssets
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
9,000extr_BusinessCombinationBusinessCombinationRecognizedIdentifiableAssetsAcquiredandLiabilitiesAssumedCurrentAssetsDeferredTaxAssets
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
  9,000extr_BusinessCombinationBusinessCombinationRecognizedIdentifiableAssetsAcquiredandLiabilitiesAssumedCurrentAssetsDeferredTaxAssets
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
Other assets   7,343,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedOtherNoncurrentAssets
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
7,343,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedOtherNoncurrentAssets
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
7,343,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedOtherNoncurrentAssets
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
  7,343,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedOtherNoncurrentAssets
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
Goodwill   57,922,000us-gaap_Goodwill
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
70,877,000us-gaap_Goodwill
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
57,922,000us-gaap_Goodwill
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
  70,877,000us-gaap_Goodwill
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
Current liabilities   (75,394,000)us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilities
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
(81,535,000)us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilities
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
(75,394,000)us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilities
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
  (81,535,000)us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilities
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
Other long-term liabilities   (13,151,000)us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesOther
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
(14,194,000)us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesOther
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
(13,151,000)us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesOther
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
  (14,194,000)us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilitiesOther
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
Total purchase price allocation   184,969,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
187,397,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
184,969,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
  187,397,000us-gaap_BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNet
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
Less: Cash acquired from acquisition     (7,397,000)us-gaap_CashAcquiredFromAcquisition
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
(4,969,000)us-gaap_CashAcquiredFromAcquisition
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
     
Total purchase price consideration, net of cash acquired     180,000,000us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
180,000,000us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
180,000,000us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
   
Change during the period, Cash           2,428,000extr_BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentCashandEquivalents
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
[1]  
Change during the period, Receivables           (2,428,000)extr_BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentReceivables
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
[1]  
Change during the period, other current assets           (1,514,000)extr_BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentOtherCurrentAssets
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
[2]  
Change during the period, Property and equipment           1,829,000us-gaap_BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentPropertyPlantAndEquipment
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
[3]  
Change during period, Identifiable intangible assets           0us-gaap_BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentIntangibles
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
[4]  
Change during the period, Goodwill           12,955,000us-gaap_GoodwillTranslationAndPurchaseAccountingAdjustments
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
Change during the period, Current Liabilities           (6,141,000)extr_BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentCurrentLiabilities
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
[3],[5],[6]  
Change during the period, Other long-term liabilities           (1,043,000)extr_BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentNoncurrentLiabilities
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
[3]  
Change during the period, Total purchase price allocation           2,428,000extr_BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentRecognizedIdentifiableAssetsAcquiredandLiabilitiesAssumedNet
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
Change during the period, Cash acquired from acquisition           (2,428,000)extr_CashAcquiredfromAcquisitionInitialAccountingIncompleteAdjustment
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
[1]  
Goodwill, increase (decrease)           2,400,000us-gaap_GoodwillPeriodIncreaseDecrease
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
Increase (decrease) in current liabilities for litigation and statutory tax assessments           5,400,000extr_BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentContingentLiabilitiesCurrent
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
Increase (decrease) for accrued liabilities           500,000extr_BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentAccruedLiabilitiesCurrent
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
Enterasys Networks, Inc. | Order backlog              
Business Acquisition [Line Items]              
Finite-lived intangible asset useful lives     1 year     1 year 6 months  
Enterasys Networks, Inc. | Goodwill [Member]              
Business Acquisition [Line Items]              
Change during the period, Property and equipment           3,000,000us-gaap_BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentPropertyPlantAndEquipment
/ us-gaap_BalanceSheetLocationAxis
= us-gaap_GoodwillMember
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
Enterasys Networks, Inc. | Property, Plant and Equipment [Member]              
Business Acquisition [Line Items]              
Change during the period, Property and equipment           (1,200,000)us-gaap_BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentPropertyPlantAndEquipment
/ us-gaap_BalanceSheetLocationAxis
= us-gaap_PropertyPlantAndEquipmentMember
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
Enterasys Networks, Inc. | Other Current Liabilities [Member]              
Business Acquisition [Line Items]              
Change during the period, Property and equipment           200,000us-gaap_BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentPropertyPlantAndEquipment
/ us-gaap_BalanceSheetLocationAxis
= us-gaap_OtherCurrentLiabilitiesMember
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
Enterasys Networks, Inc. | Other Noncurrent Liabilities [Member]              
Business Acquisition [Line Items]              
Change during the period, Property and equipment           $ 1,000,000us-gaap_BusinessCombinationProvisionalInformationInitialAccountingIncompleteAdjustmentPropertyPlantAndEquipment
/ us-gaap_BalanceSheetLocationAxis
= us-gaap_OtherNoncurrentLiabilitiesMember
/ us-gaap_BusinessAcquisitionAxis
= extr_EnterasysNetworksInc.Member
 
[1] The Company finalized the working capital adjustment during the nine months ended September 30, 2014, which led to a decrease of $2.4 million in receivables and a corresponding increase in cash. As a result of this adjustment, the total cash acquired from the acquisition also increased by the same amount. The net effect of this adjustment is an increase in goodwill of $2.4 million.
[2] The Company obtained new information regarding the existence of prepaids as of the acquisition date which led to a decrease in the fair value of current assets of $1.5 million, and a corresponding increase in goodwill. The change in the amortization of prepaids due to the change in fair value of current assets was immaterial.
[3] The Company updated its preliminary estimate of the fair value of property and equipment which led to a decrease of $3.0 million in property and equipment with a corresponding increase in goodwill. The Company also updated the fair values of the asset retirement obligations and the related asset retirement assets which led to an increase in the fair value of property and equipment of $1.2 million and a corresponding increase in current liabilities and other long-term liabilities of $0.2 million and $1.0 million, respectively. The decrease in depreciation expense due to the change in fair value of property and equipment was immaterial.
[4] During the nine months ended September 30, 2014, there were no changes to the fair value of the identifiable intangible assets acquired. However, the Company revised the estimated useful life of Order backlog from 1.5 years to 1 year.
[5] The Company obtained new information regarding accruals for litigation and statutory tax assessment as of the acquisition date which led to an increase in the fair value of current liabilities of $5.4 million and a corresponding increase in goodwill.
[6] The Company obtained new information regarding the existence of accrued liabilities as of the acquisition date which led to a net increase in the fair value of accrued liabilities by $0.5 million with a corresponding increase in goodwill.