XML 44 R31.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisitions and Dispositions (Tables)
12 Months Ended
Dec. 31, 2015
Business Combinations [Abstract]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
The components of the purchase price and net assets acquired for 2014 acquisitions are as follows:
(In millions)
 
Life
Technologies

 
Other

 
Total

 
 
 
 
 
 
 
Purchase Price
 
 
 
 
 
 
Cash paid
 
$
13,487.3

 
$
47.3

 
$
13,534.6

Debt assumed
 
2,279.5

 

 
2,279.5

Cash acquired
 
(463.0
)
 
(11.5
)
 
(474.5
)
 
 
 
 
 
 
 
 
 
$
15,303.8

 
$
35.8

 
$
15,339.6

 
 
 
 
 
 
 
Net Assets Acquired
 
 

 
 

 
 

Current assets
 
$
1,755.5

 
$
18.5

 
$
1,774.0

Property, plant and equipment
 
748.1

 
1.1

 
749.2

Definite-lived intangible assets:
 
 

 
 

 
 

Customer relationships
 
5,883.0

 
7.0

 
5,890.0

Product technology
 
2,626.9

 
5.5

 
2,632.4

Tradenames and other
 
619.1

 

 
619.1

Indefinite-lived intangible assets:
 
 

 
 

 
 

In-process research and development
 
58.4

 

 
58.4

Goodwill
 
7,167.0

 
12.5

 
7,179.5

Other assets
 
246.7

 
0.1

 
246.8

Liabilities assumed
 
(3,800.9
)
 
(8.9
)
 
(3,809.8
)
 
 
 
 
 
 
 
 
 
$
15,303.8

 
$
35.8

 
$
15,339.6

The components of the purchase price and net assets acquired for 2015 acquisitions are as follows:
(In millions)
 
Alfa Aesar

 
Advanced Scientifics

 
Other

 
Total

 
 
 
 
 
 
 
 
 
Purchase Price
 
 
 
 
 
 
 
 
Cash paid
 
$
392.3

 
$
289.1

 
$
18.5

 
$
699.9

Purchase price payable
 
0.5

 

 
1.3

 
1.8

Cash acquired
 
(3.7
)
 
(0.3
)
 
(1.3
)
 
(5.3
)
 
 
 
 
 
 
 
 
 
 
 
$
389.1

 
$
288.8

 
$
18.5

 
$
696.4

 
 
 
 
 
 
 
 
 
Net Assets Acquired
 
 
 
 
 
 
 
 
Current assets
 
$
102.3

 
$
28.0

 
$
4.6

 
$
134.9

Property, plant and equipment
 
39.4

 
10.6

 
0.1

 
50.1

Definite-lived intangible assets:
 
 
 
 
 
 
 
 
Customer relationships
 
137.1

 
90.0

 
7.9

 
235.0

Product technology
 

 
36.5

 

 
36.5

Tradenames and other
 
15.6

 
2.3

 

 
17.9

Goodwill
 
118.3

 
125.1

 
8.9

 
252.3

Other assets
 
4.3

 
0.2

 

 
4.5

Liabilities assumed
 
(27.9
)
 
(3.9
)
 
(3.0
)
 
(34.8
)
 
 
 
 
 
 
 
 
 
 
 
$
389.1

 
$
288.8

 
$
18.5

 
$
696.4

Business Acquisition, Pro Forma Information [Table Text Block]
Had the acquisition of Life Technologies been completed as of the beginning of 2013, the company’s pro forma results for 2014 and 2013 would have been as follows:
(In millions except per share amounts)
 
2014

 
2013

 
 
 
 
 
Revenues
 
$
17,169.2

 
$
16,831.4

 
 
 
 
 
Income from Continuing Operations
 
$
2,203.2

 
$
1,008.4

 
 
 
 
 
Net Income
 
$
2,202.1

 
$
1,002.6

 
 
 
 
 
Earnings per Share from Continuing Operations:
 
 

 
 

Basic
 
$
5.52

 
$
2.55

Diluted
 
$
5.46

 
$
2.53

 
 
 
 
 
Earnings per Share:
 
 

 
 

Basic
 
$
5.51

 
$
2.54

Diluted
 
$
5.46

 
$
2.51

Pro forma results include non-recurring pro forma adjustments that were directly attributable to the business combination to reflect amounts as if the acquisition had been completed as of the beginning of 2013, as follows:
Pre-tax charge to selling, general and administrative expenses of $231 million in 2013, for acquisition-related transaction costs incurred by the company and Life Technologies;
Pre-tax charge to cost of revenues of $301 million in 2013, for the sale of Life Technologies inventories revalued at the date of acquisition;
Pre-tax charge of $92 million in 2013, for monetizing equity awards held by Life Technologies’ employees at the date of acquisition;
Pre-tax charge of $38 million in 2013, to conform the accounting policies of Life Technologies with the company's accounting policies; and
Pre-tax reduction of revenues of $8 million and $24 million in 2014 and 2013, respectively, for revaluing Life Technologies’ deferred revenue obligations to fair value.
Schedule of Disposal Groups, Including Discontinued Operations, Income Statement, Balance Sheet and Additional Disclosures [Table Text Block]
The assets and liabilities of the Cole-Parmer business were as follows at June 28, 2014:
 
 
June 28,

(In millions)
 
2014

 
 
 
Current Assets
 
$
39.5

Long-term Assets
 
400.3

Current Liabilities
 
15.5

Long-term Liabilities
 
84.1

The assets and liabilities of the businesses sold in March 2014 were as follows at December 31, 2013:
 
 
December 31,

(In millions)
 
2013

 
 
 
Current Assets
 
$
74.3

Long-term Assets
 
229.3

Current Liabilities
 
6.4

Long-term Liabilities
 
22.0