XML 28 R31.htm IDEA: XBRL DOCUMENT v3.3.0.814
Acquisitions (Details)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 26, 2015
USD ($)
$ / shares
Sep. 27, 2014
USD ($)
$ / shares
Sep. 26, 2015
USD ($)
Acquisitions
$ / shares
Sep. 27, 2014
USD ($)
$ / shares
Dec. 31, 2014
USD ($)
Acquisitions
Business Acquisition [Line Items]          
Payments to Acquire Businesses, Net of Cash Acquired     $ 512,910 $ 129,522  
Goodwill [1] $ 2,366,968   2,366,968   $ 2,069,209
Sales 5,698,304 $ 5,613,216 16,530,678 16,371,795  
Business Acquisition, Pro Forma Revenue 5,703,717 6,066,812 16,899,811 17,584,040  
Net income attributable to shareholders 109,244 146,864 339,234 381,868  
Business Acquisition, Pro Forma Net Income (Loss) $ 109,245 $ 161,142 $ 343,409 $ 410,736  
Basic | $ / shares $ 1.16 $ 1.49 $ 3.56 $ 3.84  
Business Acquisition, Pro Forma Earnings Per Share, Basic | $ / shares 1.16 1.63 3.60 4.13  
Diluted | $ / shares [2] 1.15 1.47 3.52 3.80  
Business Acquisition, Pro Forma Earnings Per Share, Diluted | $ / shares $ 1.15 $ 1.61 $ 3.57 $ 4.08  
Customer Relationships [Member]          
Business Acquisition [Line Items]          
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life 10 years       10 years
immixGroup [Member]          
Business Acquisition [Line Items]          
Payments to Acquire Businesses, Gross $ 280,454        
Cash Acquired from Acquisition 28,205        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets, Receivables 145,130   $ 145,130    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets, Other 26,647   26,647    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment 1,569   1,569    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Other Noncurrent Assets 5,313   5,313    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill 60,000   60,000    
Goodwill 167,774   167,774    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Liabilities, Accounts Payable (136,921)   (136,921)    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Liabilities (11,736)   (11,736)    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Noncurrent Liabilities, Other (5,527)   (5,527)    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Net 252,249   252,249    
Sales 230,514        
immixGroup [Member] | Customer Relationships [Member]          
Business Acquisition [Line Items]          
Finite-Lived Customer Relationships, Gross $ 60,000   $ 60,000    
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life     8 years    
Data Modul AG [Member]          
Business Acquisition [Line Items]          
Business Acquisition, Percentage of Voting Interests Acquired 53.70%   53.70%    
Data Modul AG NCI [Member]          
Business Acquisition [Line Items]          
Business Acquisition, Percentage of Voting Interests Acquired 2.30%   2.30%    
Series of Individually Immaterial Business Acquisitions [Member]          
Business Acquisition [Line Items]          
Number of Businesses Acquired | Acquisitions     6   5
Payments to Acquire Businesses, Net of Cash Acquired     $ 260,661   $ 162,881
Debt acquired from acquisition     $ 84,487    
Business Combination, Contingent Consideration, Liability         5,853
Business Combination, Other Amounts Withheld         $ 210
[1] The total carrying value of cost in excess of net assets of companies acquired for all periods in the table above is reflected net of $1,018,780 of accumulated impairment charges, of which $716,925 was recorded in the global components business segment and $301,855 was recorded in the global ECS business segment.
[2] Stock-based compensation awards for the issuance of 759 and 656 shares for the third quarter and first nine months of 2015 and 317 and 271 shares for the third quarter and first nine months of 2014, respectively, were excluded from the computation of net income per share on a diluted basis as their effect was anti-dilutive.