XML 43 R30.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2017
Business Combinations [Abstract]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
The components of the purchase price and net assets acquired for 2016 acquisitions are as follows:
(In millions)
 
FEI

 
Affymetrix

 
Other

 
Total

 
 
 
 
 
 
 
 
 
Purchase Price
 
 
 
 
 
 
 
 
Cash paid
 
$
4,440

 
$
1,165

 
$
29

 
$
5,634

Debt assumed
 

 
254

 
1

 
255

Purchase price payable
 
11

 
1

 
3

 
15

Cash acquired
 
(369
)
 
(78
)
 

 
(447
)
 
 
 
 
 
 
 
 
 
 
 
$
4,082

 
$
1,342

 
$
33

 
$
5,457

 
 
 
 
 
 
 
 
 
Net Assets Acquired
 
 
 
 
 
 
 
 
Current assets
 
$
619

 
$
161

 
$
3

 
$
783

Property, plant and equipment
 
153

 
19

 

 
172

Definite-lived intangible assets:
 
 
 
 
 
 
 
 
Customer relationships
 
1,051

 
501

 
9

 
1,561

Product technology
 
740

 
253

 
7

 
1,000

Tradenames and other
 
42

 
46

 

 
88

Indefinite-lived intangible assets:
 
 
 
 
 
 
 
 
In-process research and development
 
105

 
14

 

 
119

Goodwill
 
2,125

 
615

 
16

 
2,756

Other assets
 
72

 
8

 

 
80

Liabilities assumed
 
(825
)
 
(275
)
 
(2
)
 
(1,102
)
 
 
 
 
 
 
 
 
 
 
 
$
4,082

 
$
1,342

 
$
33

 
$
5,457

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

 
$
95

 
$
223

 
$
97

 
$
7,276

Debt assumed
 
488

 

 

 

 
488

Fair value of contingent consideration
 

 
9

 

 
8

 
17

Fair value of equity awards exchanged
 
6

 

 

 

 
6

Fair value of previously held interest
 

 

 

 
11

 
11

Purchase price payable
 
50

 

 

 
7

 
57

Cash acquired
 
(47
)
 
(10
)
 
(2
)
 
(13
)
 
(72
)
 
 
 
 
 
 
 
 
 
 
 
 
 
$
7,358

 
$
94

 
$
221

 
$
110

 
$
7,783

 
 
 
 
 
 
 
 
 
 
 
Net Assets Acquired
 
 
 
 
 
 
 
 
 
 
Current assets
 
$
1,046

 
$
2

 
$
17

 
$
20

 
$
1,085

Property, plant and equipment
 
1,288

 

 
1

 
3

 
1,292

Definite-lived intangible assets:
 
 
 
 
 
 
 
 
 
 
Customer relationships
 
3,618

 
6

 
68

 
16

 
3,708

Product technology
 

 
29

 
32

 
35

 
96

Tradenames and other
 
112

 
3

 
2

 

 
117

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

 

 
2

 

 
2

Goodwill
 
3,255

 
63

 
136

 
64

 
3,518

Other assets
 
54

 

 

 

 
54

Deferred tax liabilities
 
(1,091
)
 
(4
)
 
(22
)
 
(14
)
 
(1,131
)
Other liabilities assumed
 
(924
)
 
(5
)
 
(15
)
 
(14
)
 
(958
)
 
 
 
 
 
 
 
 
 
 
 
 
 
$
7,358

 
$
94

 
$
221

 
$
110

 
$
7,783

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
 
$
393

 
$
289

 
$
19

 
$
701

Purchase price payable
 

 

 
1

 
1

Cash acquired
 
(4
)
 

 
(1
)
 
(5
)
 
 
 
 
 
 
 
 
 
 
 
$
389

 
$
289

 
$
19

 
$
697

 
 
 
 
 
 
 
 
 
Net Assets Acquired
 
 
 
 
 
 
 
 
Current assets
 
$
96

 
$
29

 
$
5

 
$
130

Property, plant and equipment
 
39

 
11

 

 
50

Definite-lived intangible assets:
 
 
 
 
 
 
 
 
Customer relationships
 
137

 
90

 
8

 
235

Product technology
 

 
37

 

 
37

Tradenames and other
 
16

 
2

 

 
18

Goodwill
 
125

 
124

 
9

 
258

Other assets
 
5

 

 

 
5

Liabilities assumed
 
(29
)
 
(4
)
 
(3
)
 
(36
)
 
 
 
 
 
 
 
 
 
 
 
$
389

 
$
289

 
$
19

 
$
697

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 2017 acquisition of Patheon as if the acquisition had occurred on January 1, 2016, and the effects of the company's 2016 acquisitions of FEI and Affymetrix as if the acquisitions had occurred on January 1, 2015:
(In millions)
 
2017

 
2016

 
2015

 
 
 
 
 
 
 
Revenues
 
$
22,144

 
$
20,807

 
$
18,230

 
 
 
 
 
 
 
Net Income
 
$
2,258

 
$
1,791

 
$
1,684