XML 67 R49.htm IDEA: XBRL DOCUMENT v3.22.4
Acquisitions - Schedule of Components of Purchase Price (Details) - USD ($)
$ in Thousands
12 Months Ended
Jan. 03, 2023
Dec. 30, 2021
Dec. 08, 2021
Sep. 30, 2021
Feb. 25, 2021
Jan. 15, 2021
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Purchase Price                  
Fair value of equity awards exchanged             $ 0 $ 43,000 $ 0
Fair value of contingent consideration             $ 0 183,000 $ 0
The Binding Site Group | Subsequent Event                  
Purchase Price                  
Cash paid $ 2,420,000                
Debt settled 310,000                
Cash acquired 20,000                
Total purchase price 2,710,000                
Net Assets Acquired [Abstract]                  
Definite-lived intangible assets: 1,070,000                
Goodwill 1,770,000                
Net tangible assets 150,000                
Deferred tax assets (liabilities) (280,000)                
Total net assets acquired $ 2,710,000                
PPD                  
Purchase Price                  
Cash paid     $ 17,237,000            
Fair value of equity awards exchanged     43,000            
Fair value of contingent consideration     0            
Cash acquired     (1,244,000)            
Total purchase price     16,036,000            
Net Assets Acquired [Abstract]                  
Current assets     2,477,000            
Property, plant and equipment     527,000            
Goodwill     13,949,000            
Other assets     1,060,000            
Contract liabilities     (1,539,000)            
Deferred tax assets (liabilities)     (1,782,000)            
Finance lease liabilities     (90,000)            
Debt assumed     (4,299,000)            
Other liabilities assumed     (2,034,000)            
Redeemable noncontrolling interest     (122,000)            
Total net assets acquired     16,036,000            
PPD | Customer relationships                  
Net Assets Acquired [Abstract]                  
Definite-lived intangible assets:     6,257,000            
PPD | Product technology                  
Net Assets Acquired [Abstract]                  
Definite-lived intangible assets:     0            
PPD | Tradenames                  
Net Assets Acquired [Abstract]                  
Definite-lived intangible assets:     594,000            
PPD | Backlog                  
Net Assets Acquired [Abstract]                  
Definite-lived intangible assets:     $ 1,038,000            
PeproTech                  
Purchase Price                  
Cash paid   $ 1,946,000              
Fair value of contingent consideration   0              
Cash acquired   (83,000)              
Total purchase price   1,863,000              
Net Assets Acquired [Abstract]                  
Current assets   58,000              
Property, plant and equipment   18,000              
Goodwill   1,198,000              
Other assets   11,000              
Contract liabilities   0              
Deferred tax assets (liabilities)   (192,000)              
Finance lease liabilities   0              
Debt assumed   0              
Other liabilities assumed   (22,000)              
Total net assets acquired   1,863,000              
PeproTech | Customer relationships                  
Net Assets Acquired [Abstract]                  
Definite-lived intangible assets:   510,000              
PeproTech | Product technology                  
Net Assets Acquired [Abstract]                  
Definite-lived intangible assets:   282,000              
PeproTech | Tradenames                  
Net Assets Acquired [Abstract]                  
Definite-lived intangible assets:   $ 0              
European Viral Vector Business                  
Purchase Price                  
Cash paid           $ 848,000      
Fair value of contingent consideration           0      
Cash acquired           (18,000)      
Total purchase price           830,000      
Net Assets Acquired [Abstract]                  
Current assets           39,000      
Property, plant and equipment           59,000      
Goodwill           600,000      
Other assets           3,000      
Contract liabilities           (59,000)      
Deferred tax assets (liabilities)           (80,000)      
Finance lease liabilities           (24,000)      
Debt assumed           0      
Other liabilities assumed           (35,000)      
Total net assets acquired           830,000      
European Viral Vector Business | Customer relationships                  
Net Assets Acquired [Abstract]                  
Definite-lived intangible assets:           302,000      
European Viral Vector Business | Product technology                  
Net Assets Acquired [Abstract]                  
Definite-lived intangible assets:           25,000      
European Viral Vector Business | Tradenames                  
Net Assets Acquired [Abstract]                  
Definite-lived intangible assets:           $ 0      
Mesa Biotech                  
Purchase Price                  
Cash paid         $ 421,000        
Fair value of contingent consideration         65,000        
Cash acquired         (14,000)        
Total purchase price         472,000        
Net Assets Acquired [Abstract]                  
Current assets         54,000        
Property, plant and equipment         2,000        
Goodwill         237,000        
Other assets         3,000        
Contract liabilities         0        
Deferred tax assets (liabilities)         (72,000)        
Finance lease liabilities         0        
Debt assumed         0        
Other liabilities assumed         (33,000)        
Total net assets acquired         472,000        
Mesa Biotech | Customer relationships                  
Net Assets Acquired [Abstract]                  
Definite-lived intangible assets:         0        
Mesa Biotech | Product technology                  
Net Assets Acquired [Abstract]                  
Definite-lived intangible assets:         279,000        
Mesa Biotech | Tradenames                  
Net Assets Acquired [Abstract]                  
Definite-lived intangible assets:         $ 2,000        
Lengnau biologics manufacturing facility                  
Purchase Price                  
Cash paid       $ 17,000          
Fair value of contingent consideration       1,000          
Cash acquired       0          
Total purchase price       18,000          
Net Assets Acquired [Abstract]                  
Current assets       0          
Property, plant and equipment       93,000          
Goodwill       18,000          
Other assets       364,000          
Contract liabilities       0          
Deferred tax assets (liabilities)       0          
Finance lease liabilities       (82,000)          
Debt assumed       0          
Other liabilities assumed       (375,000)          
Total net assets acquired       18,000          
Lengnau biologics manufacturing facility | Customer relationships                  
Net Assets Acquired [Abstract]                  
Definite-lived intangible assets:       0          
Lengnau biologics manufacturing facility | Product technology                  
Net Assets Acquired [Abstract]                  
Definite-lived intangible assets:       0          
Lengnau biologics manufacturing facility | Tradenames                  
Net Assets Acquired [Abstract]                  
Definite-lived intangible assets:       $ 0          
Other                  
Purchase Price                  
Cash paid               298,000  
Fair value of contingent consideration               117,000  
Cash acquired               (12,000)  
Total purchase price               403,000  
Net Assets Acquired [Abstract]                  
Current assets               12,000  
Property, plant and equipment               2,000  
Goodwill               198,000  
Other assets               2,000  
Contract liabilities               (1,000)  
Deferred tax assets (liabilities)               (27,000)  
Finance lease liabilities               0  
Debt assumed               0  
Other liabilities assumed               (11,000)  
Total net assets acquired               403,000  
Other | Customer relationships                  
Net Assets Acquired [Abstract]                  
Definite-lived intangible assets:               2,000  
Other | Product technology                  
Net Assets Acquired [Abstract]                  
Definite-lived intangible assets:               224,000  
Other | Tradenames                  
Net Assets Acquired [Abstract]                  
Definite-lived intangible assets:               $ 2,000