XML 37 R26.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
 9 Months Ended
Sep. 30, 2017
Business Combinations [Abstract]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
The components of the purchase price and net assets acquired for 2017 acquisitions are as follows:
(In millions)
 
Patheon

 
Core Informatics

 
Finesse Solutions

 
Other

 
Total

 
 
 
 
 
 
 
 
 
 
 
Purchase Price
 
 
 
 
 
 
 
 
 
 
Cash paid
 
$
6,861.1

 
$
94.6

 
$
223.1

 
$
45.6

 
$
7,224.4

Debt assumed
 
488.1

 
—

 
—

 
0.2

 
488.3

Fair value of contingent consideration
 
—

 
9.1

 
—

 
3.1

 
12.2

Fair value of equity awards exchanged
 
6.1

 
—

 
—

 
—

 
6.1

Purchase price payable
 
49.9

 
—

 
—

 
—

 
49.9

Cash acquired
 
(47.5
)
 
(10.1
)
 
(2.1
)
 
(6.0
)
 
(65.7
)
 
 
 
 
 
 
 
 
 
 
 
 
 
$
7,357.7

 
$
93.6

 
$
221.0

 
$
42.9

 
$
7,715.2

 
 
 
 
 
 
 
 
 
 
 
Net Assets Acquired
 
 
 
 
 
 
 
 
 
 
Current assets
 
$
1,060.3

 
$
2.0

 
$
18.0

 
$
4.3

 
$
1,084.6

Property, plant and equipment
 
1,306.9

 
0.2

 
1.6

 
0.7

 
1,309.4

Definite-lived intangible assets:
 
 
 
 
 
 
 
 
 
 
Customer relationships
 
3,607.0

 
6.3

 
67.7

 
15.1

 
3,696.1

Product technology
 
—

 
29.1

 
32.0

 
5.0

 
66.1

Tradenames and other
 
109.6

 
2.7

 
2.2

 
—

 
114.5

Indefinite-lived intangible assets:
 
 
 
 
 
 
 
 
 
 
In-process research and development
 
—

 
—

 
1.6

 
—

 
1.6

Goodwill
 
3,168.9

 
62.5

 
134.7

 
27.2

 
3,393.3

Other assets
 
58.8

 
—

 
—

 
—

 
58.8

Deferred tax liabilities
 
(1,029.7
)
 
(3.7
)
 
(22.3
)
 
(7.7
)
 
(1,063.4
)
Other liabilities assumed
 
(924.1
)
 
(5.5
)
 
(14.5
)
 
(1.7
)
 
(945.8
)
 
 
 
 
 
 
 
 
 
 
 
 
 
$
7,357.7

 
$
93.6

 
$
221.0

 
$
42.9

 
$
7,715.2
Business Acquisition, Pro Forma Information [Table Text Block]
Unaudited Pro Forma Information
The following unaudited pro forma information provides the effect of the company's acquisition of Patheon as if the acquisition had occurred on January 1, 2016, and the effects of the company's 2016 acquisitions of FEI Company and Affymetrix, Inc. as if the acquisitions had occurred on January 1, 2015:
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,

 
October 1,

 
September 30,

 
October 1,

(In millions except per share amounts)
 
2017

 
2016

 
2017

 
2016

 
 
 
 
 
 
 
 
 
Revenues
 
$
5,392.9

 
$
5,113.1

 
$
16,075.9

 
$
15,379.4

 
 
 
 
 
 
 
 
 
Net Income
 
$
522.0

 
$
446.6

 
$
1,671.1

 
$
1,133.4