XML 46 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2017
2017 Acquisitions  
Acquisitions  
Schedule of consideration transferred and the respective reporting segment for each acquisition

        The following table reflects the consideration transferred and the respective reporting segment for each of the acquisitions:

                                                                                                                                                                                    

Name of Acquisition

 

Date Acquired

 

Segment

 

Consideration

 

Cash Consideration

 

InVivo Biotech Svs GmbH. 

 

January 2, 2017

 

BSI

 

$

9.1

 

$

9.1

 

SCIILs GmbH

 

January 2, 2017

 

BSI

 

 

3.1

 

 

3.1

 

Hysitron, Incorporated

 

January 23, 2017

 

BSI

 

 

28.8

 

 

27.2

 

Luxendo GmbH

 

May 5, 2017

 

BSI

 

 

21.9

 

 

18.8

 

XGLab S.r.l. 

 

August 1, 2017

 

BSI

 

 

5.5

 

 

5.5

 

the pTD/ePaTOX II business of Analytik Jena AG

 

August 2, 2017

 

BSI

 

 

0.4

 

 

0.4

 

MERLIN Diagnostika GmbH

 

September 20, 2017

 

BSI

 

 

2.5

 

 

2.2

 

​  

​  

​  

​  

 

 

 

 

 

 

$

71.3

 

$

66.3

 

​  

​  

​  

​  

​  

​  

​  

​  

 

Luxendo GmbH  
Acquisitions  
Components and fair value allocation of the consideration transferred in connection with acquisitions

        The components and fair value allocation of the consideration transferred in connection with the acquisition were as follows (in millions):

                                                                                                                                                                                    

Consideration Transferred:

 

 

 

 

Cash paid

 

$

20.1

 

Cash acquired

 

 

(1.3

)

Contingent consideration

 

 

3.1

 

​  

​  

Total consideration transferred

 

$

21.9

 

​  

​  

​  

​  

Allocation of Consideration Transferred:

 

 

 

 

Inventories

 

 

1.1

 

Other current and non-current assets

 

 

0.4

 

Property, plant and equipment

 

 

0.3

 

Intangible assets:

 

 

 

 

Existing technology

 

 

10.9

 

Trade name

 

 

0.8

 

Goodwill

 

 

11.2

 

Deferred taxes, net

 

 

(2.4

)

Liabilities assumed

 

 

(0.4

)

​  

​  

Total consideration transferred

 

$

21.9

 

​  

​  

​  

​  

 

Hysitron, Incorporated  
Acquisitions  
Components and fair value allocation of the consideration transferred in connection with acquisitions

        The components and fair value allocation of the consideration transferred in connection with the acquisition of Hysitron were as follows (in millions):

                                                                                                                                                                                    

Consideration Transferred:

 

 

 

 

Cash paid

 

$

27.9

 

Cash acquired

 

 

(0.7

)

Contingent consideration

 

 

1.6

 

​  

​  

        Total consideration transferred

 

$

28.8

 

​  

​  

​  

​  

Allocation of Consideration Transferred:

 

 

 

 

Accounts receivable, net

 

$

3.0

 

Inventories

 

 

3.8

 

Other current assets

 

 

0.2

 

Property, plant and equipment

 

 

0.6

 

Intangible assets:

 

 

 

 

Customer relationships

 

 

5.8

 

Existing technology

 

 

4.7

 

Trade name

 

 

1.2

 

Other

 

 

0.6

 

Goodwill

 

 

16.6

 

Deferred taxes, net

 

 

(4.1

)

Capital lease

 

 

(0.2

)

Liabilities assumed

 

 

(3.4

)

​  

​  

Total consideration transferred

 

$

28.8

 

​  

​  

​  

​  

 

2016 Acquisitions  
Acquisitions  
Schedule of consideration transferred and the respective reporting segment for each acquisition

        The following table reflects the consideration transferred and the respective reporting segment for each of the acquisitions:

                                                                                                                                                                                    

Name of Acquisition

 

Segment

 

Consideration

 

Cash Consideration

 

Yingsheng Technology Pty Ltd

 

BSI

 

$

1.7

 

$

1.2

 

Renishaw Diagnostics Ltd. 

 

BSI

 

 

3.6

 

 

1.2

 

Oxford Instruments Superconducting Wire LLC

 

BEST

 

 

15.9

 

 

15.9

 

Preclinical Imaging Business of OncoVision

 

BSI

 

 

7.4

 

 

6.0

 

Active Spectrum Inc. 

 

BSI

 

 

2.8

 

 

 

​  

​  

​  

​  

 

 

 

 

$

31.4

 

$

24.3

 

​  

​  

​  

​  

​  

​  

​  

​  

 

Components and fair value allocation of the consideration transferred in connection with acquisitions

        The components and fair value allocation of the consideration transferred in connection with these acquisitions were as follows (in millions):

                                                                                                                                                                                    

Consideration Transferred:

 

 

 

 

Cash paid

 

$

25.9

 

Cash acquired

 

 

(1.6

)

Shares issued

 

 

2.0

 

Contingent consideration

 

 

5.1

 

​  

​  

Total consideration transferred

 

$

31.4

 

​  

​  

​  

​  

Allocation of Consideration Transferred:

 

 

 

 

Accounts receivable

 

$

6.9

 

Inventories

 

 

19.1

 

Other current assets

 

 

0.1

 

Property, plant and equipment

 

 

7.5

 

Intangible assets:

 

 

 

 

Customer relationships

 

 

2.0

 

Existing technology

 

 

14.6

 

Trade name

 

 

0.6

 

Goodwill

 

 

1.0

 

Bargain purchase gain

 

 

(9.2

)

Deferred taxes, net

 

 

(1.0

)

Liabilities assumed

 

 

(10.2

)

​  

​  

Total consideration transferred

 

$

31.4

 

​  

​  

​  

​  

 

Jordan Valley Semiconductors, LTD  
Acquisitions  
Components and fair value allocation of the consideration transferred in connection with acquisitions

        The components and fair value allocation of the consideration transferred in connection with the acquisition of Jordan Valley were as follows (in millions):

                                                                                                                                                                                    

Consideration Transferred:

 

 

 

 

Cash paid

 

$

35.4

 

Cash acquired

 

 

(6.8

)

Contingent consideration

 

 

4.1

 

​  

​  

Total consideration transferred

 

$

32.7

 

​  

​  

​  

​  

Allocation of Consideration Transferred:

 

 

 

 

Accounts receivable

 

$

3.8

 

Inventories

 

 

10.5

 

Other current assets

 

 

2.2

 

Property, plant and equipment

 

 

1.6

 

Intangible assets:

 

 

 

 

Customer relationships

 

 

6.8

 

Existing technology

 

 

6.0

 

Trade name

 

 

1.5

 

Goodwill

 

 

6.3

 

Liabilities assumed

 

 

(6.0

)

​  

​  

Total consideration transferred

 

$

32.7

 

​  

​  

​  

​