VMware 2015 Annual Report Download - page 67

Download and view the complete annual report

Please find page 67 of the 2015 VMware annual report below. You can navigate through the pages in the report by either clicking on the pages listed below, or by using the keyword search tool below to find specific information within the annual report.

Page out of 106

  • 1
  • 2
  • 3
  • 4
  • 5
  • 6
  • 7
  • 8
  • 9
  • 10
  • 11
  • 12
  • 13
  • 14
  • 15
  • 16
  • 17
  • 18
  • 19
  • 20
  • 21
  • 22
  • 23
  • 24
  • 25
  • 26
  • 27
  • 28
  • 29
  • 30
  • 31
  • 32
  • 33
  • 34
  • 35
  • 36
  • 37
  • 38
  • 39
  • 40
  • 41
  • 42
  • 43
  • 44
  • 45
  • 46
  • 47
  • 48
  • 49
  • 50
  • 51
  • 52
  • 53
  • 54
  • 55
  • 56
  • 57
  • 58
  • 59
  • 60
  • 61
  • 62
  • 63
  • 64
  • 65
  • 66
  • 67
  • 68
  • 69
  • 70
  • 71
  • 72
  • 73
  • 74
  • 75
  • 76
  • 77
  • 78
  • 79
  • 80
  • 81
  • 82
  • 83
  • 84
  • 85
  • 86
  • 87
  • 88
  • 89
  • 90
  • 91
  • 92
  • 93
  • 94
  • 95
  • 96
  • 97
  • 98
  • 99
  • 100
  • 101
  • 102
  • 103
  • 104
  • 105
  • 106

TableofContents
VMware, Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
Scholesoptionpricingmodel.Pursuanttothepurchaseagreement,AirWatch’soutstandingstockawardswereconvertedintosharesofVMware’scommonstock
attheconversionratioof0.4.Theassumedunvestedoptionsconvertedinto1.4millionstockoptionstopurchaseVMwareClassAcommonstock.Theassumed
unvestedrestrictedstockconvertedintoanimmaterialnumberofsharesofrestrictedVMwareClassAcommonstock.
Thefollowingtablesummarizestheallocationoftheconsiderationtothefairvalueoftheassetsacquiredandliabilitiesassumed(tableinmillions):
Cash $ 36
Othercurrentassets 61
Intangibleassets 250
Goodwill 868
Otheracquiredassets 30
Totalassetsacquired 1,245
Unearnedrevenues (45)
Otherassumedliabilities (72)
Totalliabilitiesassumed (117)
Fairvalueofassetsacquiredandliabilitiesassumed $ 1,128
Theexcessofthepurchaseconsiderationoverthefairvalueofnettangibleandidentifiableintangibleassetsacquiredwasrecordedasgoodwill.Management
believesthatthegoodwillrepresentsthesynergiesexpectedfromcombiningthetechnologiesofVMwarewiththoseofAirWatch.Theestimatedfairvalue
assignedtothetangibleassets,identifiableintangibleassets,andassumedliabilitieswerebasedonmanagement’sestimatesandassumptions.
ThemajorityofgoodwillandidentifiableintangibleassetsisdeductibleforU.S.incometaxpurposes.
ThefollowingtablesummarizesthecomponentsoftheidentifiableintangibleassetsacquiredandtheirestimatedusefullivesbyVMwareinconjunctionwith
theacquisitionsofAirWatch(amountsintableinmillions):
Useful Lives
(in years)
Weighted-Average
Useful Lives
(in years)
Fair Value
Amount
Purchasedtechnology 2–6
5.9
$ 118
Customerrelationshipsandcustomerlists 2–8
7.9
78
Trademarksandtradenames 8
8
40
Other 2–8
3.2
14
Totalidentifiableintangibleassets
$ 250
ThefollowingproformafinancialinformationsummarizesthecombinednetincomeforVMwareandAirWatch,whichwassignificantforpurposesofthe
unauditedproformafinancialinformationdisclosure,asthoughthecompanieswerecombinedatthebeginningoftheCompany’sfiscalyear2013.Theamountof
revenuefromAirWatchwasnotconsideredmaterial,andassuch,hasnotbeenseparatelypresentedintheunauditedproformafinancialinformationdisclosure
below.
SupplementalinformationonanunauditedproformabasisasifAirWatchhadbeenacquiredonJanuary1,2013ispresentedasfollows(tableinmillions):
For the Year
Ended December 31,
2014
2013
Proformaadjustednetincome $ 849
$ 781
Proformaadjustmentsprimarilyincludecompensationexpenseforcertainkeyemployeessubjecttospecifiedfutureemploymentconditions,intangible
amortization,stock-basedcompensationandrelatedtaxeffects.
64