XML 64 R48.htm IDEA: XBRL DOCUMENT v3.20.1
Acquisitions - Ranir Global Holdings,LLC Acquisition (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jul. 01, 2019
Mar. 28, 2020
Mar. 30, 2019
Dec. 31, 2019
Business Acquisition [Line Items]        
Cash consideration - net of cash acquired   $ 11.3 $ 0.0  
Estimated fair value of assets acquired and liabilities assumed:        
Goodwill   4,090.0   $ 4,116.7
CSCA        
Estimated fair value of assets acquired and liabilities assumed:        
Goodwill   1,882.6   1,899.1
CSCI        
Estimated fair value of assets acquired and liabilities assumed:        
Goodwill [1]   1,196.7   1,203.7
Ranir Global Holdings, LLC        
Business Acquisition [Line Items]        
Outstanding equity interest acquired (percent) 100.00%      
Total base consideration $ 750.0      
Cash consideration - net of cash acquired 747.7      
Net sales since acquisition       151.4
Net income since acquisition       7.6
Inventory costs stepped up to acquisition date fair value       $ 5.7
Purchase price paid 759.2      
Estimated fair value of assets acquired and liabilities assumed:        
Cash and cash equivalents 11.5      
Accounts receivable 40.6      
Inventories 59.0      
Prepaid expenses and other current assets 4.0      
Property, plant and equipment, net 40.8      
Operating lease assets 3.7      
Goodwill 291.1      
Total intangible assets 389.3      
Other assets 2.7      
Total assets 842.7      
Accounts payable 17.6      
Other accrued liabilities 7.7      
Payroll and related taxes 5.5      
Accrued customer programs 5.7      
Deferred income taxes 44.2      
Other non-current liabilities 2.8      
Total liabilities 83.5      
Net assets acquired 759.2      
Ranir Global Holdings, LLC | CSCA        
Estimated fair value of assets acquired and liabilities assumed:        
Goodwill   212.2    
Ranir Global Holdings, LLC | CSCI        
Estimated fair value of assets acquired and liabilities assumed:        
Goodwill   $ 78.9    
Ranir Global Holdings, LLC | In-process research and development        
Estimated fair value of assets acquired and liabilities assumed:        
Indefinite-lived intangibles 39.7      
Ranir Global Holdings, LLC | Developed product technology, formulations, and product rights        
Estimated fair value of assets acquired and liabilities assumed:        
Definite-lived intangibles $ 48.6      
Useful life of intangible assets 10 years      
Ranir Global Holdings, LLC | Customer relationships and distribution networks        
Estimated fair value of assets acquired and liabilities assumed:        
Definite-lived intangibles $ 260.0      
Useful life of intangible assets 24 years      
Ranir Global Holdings, LLC | Trademarks, trade names, and brands        
Estimated fair value of assets acquired and liabilities assumed:        
Definite-lived intangibles $ 41.0      
Minimum | Ranir Global Holdings, LLC | Trademarks, trade names, and brands        
Estimated fair value of assets acquired and liabilities assumed:        
Useful life of intangible assets 20 years      
Maximum | Ranir Global Holdings, LLC | Trademarks, trade names, and brands        
Estimated fair value of assets acquired and liabilities assumed:        
Useful life of intangible assets 25 years      
[1] We had accumulated goodwill impairments of $868.4 million as of December 31, 2019 and March 28, 2020.