XML 44 R31.htm IDEA: XBRL DOCUMENT v3.3.1.900
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2015
Business Acquisition [Line Items]  
Schedule of Fair Value of Assets Acquired and Liabilities Assumed
Total allocation of the purchase price is as follows (in thousands):
 
 
Amount  
Net tangible assets
 
$
10,797

Intangible assets
 
276,200

Deferred tax liability
 
(91,111
)
Goodwill
 
704,904

Total purchase price allocation
 
$
900,790

Schedule of Changes in Carrying Amount of Goodwill
The changes in the carrying amount of goodwill for the year ended December 31, 2014 are as follows (in thousands):
 
 
Amount
Balance as of December 31, 2013
 
$
706,327

Goodwill acquired
 
41,538

Deferred tax adjustments
 
1,156

Other adjustments
 
1,267

Balance as of December 31, 2014
 
$
750,288

Schedule of Intangible Assets
Intangible assets consist of the following (in thousands):
 
 
As of December 31,
 
 
2015
 
2014
Developed technology
 
$
78,193

 
$
78,193

Content
 
128,600

 
128,600

Customer relationships
 
75,300

 
75,300

Contract backlog
 
13,000

 
13,000

Trade names
 
12,400

 
12,400

Total intangible assets subject to amortization
 
307,493

 
307,493

Less: accumulated amortization
 
(92,933
)
 
(45,868
)
Net intangible assets subject to amortization
 
$
214,560

 
$
261,625

Schedule of Expected Annual Amortization Expense of Intangible Assets
The expected annual amortization expense of intangible assets as of December 31, 2015 is presented below (in thousands):
Years Ending December 31, 
 
Amount
2016
 
$
46,448

2017
 
40,503

2018
 
29,346

2019
 
27,574

2020
 
22,635

2021 and thereafter
 
48,054

Total
 
$
214,560

nPulse Technologies  
Business Acquisition [Line Items]  
Schedule of Purchase Consideration
Total allocation of the purchase price is as follows (in thousands):
 
 
Amount
Net tangible liabilities assumed
 
$
(1,833
)
Intangible assets
 
24,700

Deferred tax asset
 
442

Deferred tax liability
 
(8,368
)
Goodwill
 
41,671

Total purchase price allocation
 
$
56,612

Schedule of Useful Life and Fair Values of the Identifiable Intangible Assets
The estimated useful life and fair values of the identifiable intangible assets are as follows (in thousands):
 
 
Estimated Useful Life (in years)
 
Amount
Developed technology
 
6
 
$
10,100

Customer relationships
 
8
 
8,000

In-process research and development
 
N/A
 
6,600

Total
 
 
 
$
24,700

Mandiant, Inc.  
Business Acquisition [Line Items]  
Schedule of Purchase Consideration
The total purchase consideration is as follows (in thousands):
 
 
Amount  
Cash
 
$
106,538

Fair value of common stock
 
704,414

Fair value of equity awards assumed
 
89,838

Total purchase consideration
 
$
900,790

Schedule of Useful Life and Fair Values of the Identifiable Intangible Assets
The useful life and fair values of the identifiable intangible assets are as follows (in thousands):
 
 
Useful Life (in years)
 
Amount  
Developed technology
 
4 - 6
 
$
54,600

Customer relationships
 
8
 
65,400

In-process research and development
 
N/A
 
1,400

Content
 
10
 
128,600

Contract backlog
 
1 - 3
 
13,800

Trade names
 
4
 
12,400

Total
 
 
 
$
276,200

Schedule of Fair Value of Assets Acquired and Liabilities Assumed
The total purchase consideration is as follows (in thousands):
 
 
Amount  
Cash
 
$
106,538

Fair value of common stock
 
704,414

Fair value of equity awards assumed
 
89,838

Total purchase consideration
 
$
900,790

Schedule of Revised Pro Forma Information
Direct and incremental transaction costs are excluded from the year ended December 31, 2013 pro forma condensed combined financial information presented below.
 
 
Year Ended 
 December 31, 2013
Pro forma revenue
 
$
266,458

Pro forma loss from operations
 
(296,476
)
Pro forma net loss
 
$
(246,617
)
Secure DNA  
Business Acquisition [Line Items]  
Schedule of Fair Value of Assets Acquired and Liabilities Assumed
The following table summarizes the consideration paid and the fair values of the assets acquired and liabilities assumed at the acquisition date for the Secure DNA acquisition (in thousands):
 
 
Amount  
Developed technology
 
$
1,300

Customer relationships
 
1,900

Deferred tax liabilities
 
(1,290
)
Net assets acquired
 
665

Goodwill
 
2,302

Fair value of total consideration transferred
 
$
4,877