BUSINESS COMBINATIONS (Tables)
|
12 Months Ended |
Jun. 30, 2019 |
| Acquired Intangible Assets |
The components of intangible assets acquired during the periods presented were as follows:
|
(In millions) |
|
Amount |
|
|
Weighted
Average Life |
|
|
Amount |
|
|
Weighted
Average Life |
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended June 30, |
|
2019 |
|
|
|
|
|
2018 |
|
|
|
|
|
|
|
|
|
|
|
Technology-based |
|
$ |
814 |
|
|
|
5 years |
|
|
$ |
178 |
|
|
|
4 years |
|
|
Marketing-related |
|
|
177 |
|
|
|
10 years |
|
|
|
14 |
|
|
|
5 years |
|
|
Contract-based |
|
|
7 |
|
|
|
3 years |
|
|
|
14 |
|
|
|
4 years |
|
|
Customer-related |
|
|
710 |
|
|
|
8 years |
|
|
|
13 |
|
|
|
5 years |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
1,708 |
|
|
|
7 years |
|
|
$ |
219 |
|
|
|
5 years |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| GitHub, Inc. |
|
| Major Classes of Assets and Liabilities Allocated Purchase Price |
The major classes of assets and liabilities to which we allocated the purchase price were as follows:
|
(In millions) |
|
|
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents, and short-term investments |
|
$ |
234 |
|
|
Goodwill |
|
|
5,497 |
|
|
Intangible assets |
|
|
1,267 |
|
|
Other assets |
|
|
143 |
|
|
Other liabilities |
|
|
(217 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
6,924 |
|
|
|
|
|
|
|
|
| Acquired Intangible Assets |
Following are the details of the purchase price allocated to the intangible assets acquired:
|
(In millions) |
|
Amount |
|
|
Weighted
Average Life |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer-related |
|
$ |
648 |
|
|
|
8 years |
|
|
Technology-based |
|
|
447 |
|
|
|
5 years |
|
|
Marketing-related |
|
|
170 |
|
|
|
10 years |
|
|
Contract-based |
|
|
2 |
|
|
|
2 years |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
1,267 |
|
|
|
7 years |
|
|
|
|
|
|
|
|
|
|
|
| LinkedIn Corporation |
|
| Major Classes of Assets and Liabilities Allocated Purchase Price |
The major classes of assets and liabilities to which we allocated the purchase price were as follows:
|
(In millions) |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
1,328 |
|
|
Short-term investments |
|
|
2,110 |
|
|
Other current assets |
|
|
697 |
|
|
Property and equipment |
|
|
1,529 |
|
|
Intangible assets |
|
|
7,887 |
|
|
Goodwill (a) |
|
|
16,803 |
|
|
Short-term debt (b) |
|
|
(1,323 |
) |
|
Other current liabilities |
|
|
(1,117 |
) |
|
Deferred income taxes |
|
|
(774 |
) |
|
Other |
|
|
(131 |
) |
|
|
|
|
|
|
|
|
|
|
|
Total purchase price |
|
$ |
27,009 |
|
|
|
|
|
|
|
(a) |
Goodwill was assigned to our Productivity and Business Processes segment. The goodwill was primarily attributed to increased synergies that are expected to be achieved from the integration of LinkedIn. None of the goodwill is expected to be deductible for income tax purposes. |
|
(b) |
Convertible senior notes issued by LinkedIn on November 12, 2014, substantially all of which were redeemed after our acquisition of LinkedIn. The remaining $18 million of notes are not redeemable and are included in long-term debt in our consolidated balance sheets. Refer to Note 11 – Debt for further information. |
|
| Acquired Intangible Assets |
Following are the details of the purchase price allocated to the intangible assets acquired:
|
(In millions) |
|
Amount |
|
|
Weighted
Average Life |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer-related |
|
$ |
3,607 |
|
|
|
7 years |
|
|
Marketing-related (trade names) |
|
|
2,148 |
|
|
|
20 years |
|
|
Technology-based |
|
|
2,109 |
|
|
|
3 years |
|
|
Contract-based |
|
|
23 |
|
|
|
5 years |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of intangible assets acquired |
|
$ |
7,887 |
|
|
|
9 years |
|
|
|
|
|
|
|
|
|
|
|
| Revenue and Operating Loss Attributable to Acquiree, Since the Date of Acquisition |
Our consolidated income statements include the following revenue and operating loss attributable to LinkedIn since the date of acquisition:
|
(In millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended June 30, |
|
|
|
2017 |
|
|
|
|
|
|
|
|
Revenue |
|
|
$ |
2,271 |
|
|
Operating loss |
|
|
|
(924 |
) |
|
|
|
|
|
|
| Supplemental Consolidated Financial Results on Unaudited Pro Forma Basis, as If the Acquisition Had Been Consummated on Beginning of Period |
Following are the supplemental consolidated financial results of Microsoft Corporation on an unaudited pro forma basis, as if the acquisition had been consummated on July 1, 2015:
|
(In millions, except per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended June 30, |
|
|
2017 |
|
|
|
2016 |
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
98,291 |
|
|
$ |
94,490 |
|
|
Net income |
|
|
25,179 |
|
|
|
19,128 |
|
|
Diluted earnings per share |
|
|
3.21 |
|
|
|
2.38 |
|
|
|
|
|
|
|
|
|
|
|