XML 59 R30.htm IDEA: XBRL DOCUMENT v2.4.1.9
ACQUISITIONS AND DISPOSITIONS (Tables)
12 Months Ended
Dec. 31, 2014
Business acquisitions  
Schedule of assets acquired and liabilities assumed

 

MILLIONS

 

 

2014

 

 

2013

 

2012

 

Net tangible assets acquired (liabilities assumed) including impact of joint venture consolidation activity

 

 

$

9.5

 

 

$

(2.8

)

$

(1.0

)

Identifiable intangible assets

 

 

 

 

 

 

 

 

 

Customer relationships

 

 

32.0

 

 

58.8

 

8.4

 

Patents

 

 

 

 

1.4

 

2.8

 

Trademarks

 

 

3.4

 

 

 

0.5

 

Other technology

 

 

4.5

 

 

1.0

 

0.3

 

Total intangible assets

 

 

39.9

 

 

61.2

 

12.0

 

Goodwill

 

 

32.9

 

 

41.7

 

23.3

 

Total aggregate purchase price

 

 

82.3

 

 

100.1

 

34.3

 

Acquisition related liabilities and contingent consideration

 

 

12.3

 

 

11.3

 

(2.6

)

Liability for indemnification, net

 

 

8.7

 

 

2.4

 

16.0

 

Net cash paid for acquisitions, including contingent consideration

 

 

$

103.3

 

 

$

113.8

 

$

47.7

 

 

 

 

 

 

 

 

 

 

 

 

Champion  
Business acquisitions  
Schedule of final consideration transferred to acquire all of the acquired entity's stock

 

MILLIONS, EXCEPT PER SHARE

 

 

 

Cash consideration

 

$

1,511.7 

 

Stock consideration

 

 

 

Ecolab shares issued at closing

 

6.6 

 

Ecolab’s closing stock price on April 10, 2013

 

$

82.31 

 

Total value of stock consideration

 

$

543.0 

 

Total fair value of cash and stock consideration

 

$

2,054.7 

 

 

Schedule of assets acquired and liabilities assumed

 

 

 

 

 

 

 

FINAL

 

 

 

ALLOCATION

 

PURCHASE

 

ALLOCATION

 

 

 

AT DECEMBER 31,

 

PRICE

 

AT MARCH 31,

 

MILLIONS

 

2013

 

ADJUSTMENTS

 

2014

 

Current assets

 

$

592.3

 

$

(4.5

)

$

587.8

 

Property, plant and equipment

 

357.8

 

(2.5

)

355.3

 

Other assets

 

16.2

 

0.1

 

16.3

 

Identifiable intangible assets:

 

 

 

 

 

 

 

Customer relationships

 

840.0

 

 

840.0

 

Trademarks

 

120.0

 

 

120.0

 

Other technology

 

36.5

 

 

36.5

 

Total assets acquired

 

1,962.8

 

(6.9

)

1,955.9

 

Current liabilities

 

409.5

 

3.6

 

413.1

 

Long-term debt

 

70.8

 

 

70.8

 

Net deferred tax liability

 

427.4

 

9.3

 

436.7

 

Noncontrolling interests and other liabilities

 

30.5

 

(2.9

)

27.6

 

Total liabilities and noncontrolling interests assumed

 

938.2

 

10.0

 

948.2

 

Goodwill

 

1,030.1

 

16.9

 

1,047.0

 

Total aggregate purchase price

 

2,054.7

 

 

2,054.7

 

Future consideration payable to sellers

 

(86.4

)

86.4

 

 

Total consideration transferred

 

$

1,968.3

 

$

86.4

 

$

2,054.7