XML 57 R32.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions and Dispositions (Tables)
12 Months Ended
Dec. 31, 2012
Acquisitions and Dispositions Disclosure  
Schedule of Purchase Price Allocation [Table Text Block]

       The components of the purchase price and net assets acquired for 2012 acquisitions are as follows:

(In millions) One Lambda Doe & Ingalls Other Total
             
Purchase Price            
 Cash paid $ 878.8 $ 174.8 $ 25.4 $ 1,079.0
 Purchase price payable   7.3       7.3
 Fair value of contingent consideration   13.1   1.5   5.3   19.9
 Cash acquired   (1.3)       (1.3)
               
   $ 897.9 $ 176.3 $ 30.7 $ 1,104.9
             
Net Assets Acquired            
 Current assets $ 110.1 $ 21.9 $ 2.2 $ 134.2
 Property, plant and equipment   30.3   11.6   0.1   42.0
 Intangible assets:            
  Customer relationships   330.7   68.1   3.2   402.0
  Product technology   172.5   1.1   13.9   187.5
  Tradenames and other   17.2   16.8     34.0
 Goodwill   273.5   81.1   15.6   370.2
 Other assets     0.5     0.5
 Liabilities assumed   (36.4)   (24.8)   (4.3)   (65.5)
               
   $ 897.9 $ 176.3 $ 30.7 $ 1,104.9

       The components of the purchase price and net assets acquired for 2011 acquisitions, as revised in 2012 for finalization of the valuation process are as follows:

(In millions) Phadia Dionex Other Total
             
Purchase Price            
 Cash paid $ 3,655.2 $ 2,140.8 $ 97.7 $ 5,893.7
 Debt assumed   0.3   3.2     3.5
 Purchase price payable       0.4   0.4
 Fair value of contingent consideration       1.4   1.4
 Cash acquired   (117.2)   (114.9)   (0.9)   (233.0)
               
   $ 3,538.3 $ 2,029.1 $ 98.6 $ 5,666.0
             
Net Assets Acquired            
 Current assets $ 328.1 $ 227.8 $ 25.0 $ 580.9
 Property, plant and equipment   150.2   87.8   29.0   267.0
 Intangible assets:            
  Customer relationships   956.8   495.3   17.6   1,469.7
  Product technology   696.3   350.2   20.0   1,066.5
  In-process research and development     18.3     18.3
  Tradenames and other   132.6   35.7   3.6   171.9
 Goodwill   1,813.6   1,317.8   30.2   3,161.6
 Other assets   67.9   3.1   1.2   72.2
 Liabilities assumed   (607.2)   (506.9)   (28.0)   (1,142.1)
               
   $ 3,538.3 $ 2,029.1 $ 98.6 $ 5,666.0

       The components of the purchase price and net assets acquired for 2010 acquisitions, as revised in 2011 for finalization of the valuation process are as follows:

 

(In millions) Ahura Scientific Finnzymes Fermentas Other Total
                
Purchase Price               
 Cash paid $ 164.0 $ 59.0 $ 278.7 $ 150.6 $ 652.3
 Debt assumed   0.6     3.6   1.1   5.3
 Fair value of contingent consideration   19.6       3.9   23.5
 Cash acquired   (17.8)   (0.7)   (21.9)   (5.4)   (45.8)
                  
   $ 166.4 $ 58.3 $ 260.4 $ 150.2 $ 635.3
                
Net Assets Acquired               
 Current assets $ 22.3 $ 6.1 $ 23.3 $ 29.4 $ 81.1
 Property, plant and equipment   3.3   3.4   9.6   4.1   20.4
 Intangible assets:               
  Customer relationships   46.1   16.1   67.9   40.6   170.7
  Product technology   30.4   18.6   73.5   24.8   147.3
  In-process research and development        4.4   4.4
  Tradenames and other   0.4   0.1   5.3   4.4   10.2
 Goodwill   109.9   24.8   117.2   62.5   314.4
 Other assets   0.1   2.0   3.0   9.0   14.1
 Liabilities assumed   (46.1)   (12.8)   (39.4)   (29.0)   (127.3)
                  
   $ 166.4 $ 58.3 $ 260.4 $ 150.2 $ 635.3
Business Acquisition, Pro Forma Information [Table Text Block]

Unaudited Pro Forma Information

       The company acquired Dionex Corporation in May 2011, the Phadia group in August 2011 and One Lambda in September 2012. Had the acquisitions of Dionex and Phadia been completed as of the beginning of 2010, and the acquisition of One Lambda been completed as of the beginning of 2011, the company's pro forma results for 2012 and 2011 would have been as follows:

(In millions except per share amounts) 2012 2011
       
Revenues $ 12,643.0 $ 12,292.1
         
Income from Continuing Operations $ 1,338.5 $ 1,133.9
         
Net Income $ 1,258.0 $ 1,440.3
         
Earnings per Share from Continuing Operations:      
 Basic $ 3.68 $ 2.98
 Diluted $ 3.65 $ 2.95
         
Earnings per Share:      
 Basic $ 3.46 $ 3.78
 Diluted $ 3.43 $ 3.74