XML 57 R49.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Acquisitions - Schedule of Components and Fair Value Allocation of the Consideration Transferred in Connection with Acquisitions (Details)
€ in Millions, SFr in Millions, $ in Millions
6 Months Ended
May 06, 2024
USD ($)
May 02, 2024
USD ($)
Mar. 06, 2024
USD ($)
Mar. 06, 2024
CHF (SFr)
Feb. 01, 2024
USD ($)
Jan. 02, 2024
USD ($)
May 04, 2023
USD ($)
May 04, 2023
EUR (€)
Jun. 30, 2024
USD ($)
Jun. 30, 2023
USD ($)
Dec. 31, 2023
USD ($)
Consideration Transferred:                      
Cash paid                 $ 1,626.1    
Cash acquired                 (52.1)    
Fair value of contingent consideration                 13.4    
Working capital adjustment and other closing adjustments                 25.6    
Total consideration transferred, net of cash acquired                 114.1 $ 26.7  
Allocation of Consideration Transferred:                      
Accounts receivable                 57.3    
Inventories                 161.2    
Other current assets                 27.1    
Property, plant and equipment                 69.8    
Other assets                 82.3    
Goodwill                 1,443.8   $ 582.6
Deferred taxes (net)                 (112.2)    
Liabilities assumed                 (292.0)    
Total consideration allocated                 1,613.0    
Operating segments                      
Consideration Transferred:                      
Total consideration transferred, net of cash acquired                 1,613.0    
Allocation of Consideration Transferred:                      
Goodwill                 876.1    
Technology                      
Allocation of Consideration Transferred:                      
Intangible assets                 324.8    
Customer Relationships                      
Allocation of Consideration Transferred:                      
Intangible assets                 364.5    
Backlog                      
Allocation of Consideration Transferred:                      
Intangible assets                 14.8    
Trade Name                      
Allocation of Consideration Transferred:                      
Intangible assets                 39.3    
Biognyosys, AG | Bruker CALID                      
Consideration Transferred:                      
Cash paid                   73.6  
Cash acquired                   (9.5)  
Holdback                   0.2  
Fair value of contingent consideration                   0.0  
Fair value of hybrid financial instruments - founders                   0.0  
Fair value of redeemable noncontrolling interest - other shareholders                   2.5  
Total consideration transferred, net of cash acquired                   66.8  
Allocation of Consideration Transferred:                      
Accounts receivable                   3.6  
Inventories                   0.4  
Other current assets                   0.9  
Property, plant and equipment                   8.0  
Other assets                   4.3  
Goodwill                   47.5  
Liabilities assumed                   (25.4)  
Total consideration allocated                   66.8  
Biognyosys, AG | Bruker CALID | Technology                      
Allocation of Consideration Transferred:                      
Intangible assets                   10.2  
Biognyosys, AG | Bruker CALID | Customer Relationships                      
Allocation of Consideration Transferred:                      
Intangible assets                   13.8  
Biognyosys, AG | Bruker CALID | Backlog                      
Allocation of Consideration Transferred:                      
Intangible assets                   0.8  
Biognyosys, AG | Bruker CALID | Trade Name                      
Allocation of Consideration Transferred:                      
Intangible assets                   2.7  
Zontal Inc                      
Consideration Transferred:                      
Total consideration transferred, net of cash acquired             $ 14.8 € 13.4      
Zontal Inc | Bruker CALID                      
Consideration Transferred:                      
Cash paid                   14.8  
Cash acquired                   (0.3)  
Holdback                   0.0  
Fair value of contingent consideration                   0.5  
Fair value of hybrid financial instruments - founders                   18.5  
Fair value of redeemable noncontrolling interest - other shareholders                   0.0  
Total consideration transferred, net of cash acquired                   33.5  
Allocation of Consideration Transferred:                      
Accounts receivable                   0.7  
Inventories                   0.0  
Other current assets                   0.3  
Property, plant and equipment                   0.0  
Other assets                   2.5  
Goodwill                   25.9  
Liabilities assumed [1]                   (7.0)  
Total consideration allocated                   33.5  
Zontal Inc | Bruker CALID | Technology                      
Allocation of Consideration Transferred:                      
Intangible assets                   5.8  
Zontal Inc | Bruker CALID | Customer Relationships                      
Allocation of Consideration Transferred:                      
Intangible assets                   4.0  
Zontal Inc | Bruker CALID | Backlog                      
Allocation of Consideration Transferred:                      
Intangible assets                   0.2  
Zontal Inc | Bruker CALID | Trade Name                      
Allocation of Consideration Transferred:                      
Intangible assets                   $ 1.1  
Chemspeed Technologies AG                      
Consideration Transferred:                      
Total consideration transferred, net of cash acquired     $ 175.4 SFr 154.7              
Chemspeed Technologies AG | BSI BBIO                      
Consideration Transferred:                      
Cash paid                 175.4    
Cash acquired                 (0.6)    
Fair value of contingent consideration                 0.0    
Working capital adjustment and other closing adjustments                 0.0    
Total consideration transferred, net of cash acquired                 174.8    
Allocation of Consideration Transferred:                      
Accounts receivable                 7.0    
Inventories                 48.7    
Other current assets                 1.4    
Property, plant and equipment                 1.8    
Other assets                 17.3    
Goodwill                 123.5    
Deferred taxes (net)                 (14.7)    
Liabilities assumed                 (103.8)    
Total consideration allocated                 174.8    
Chemspeed Technologies AG | BSI BBIO | Technology                      
Allocation of Consideration Transferred:                      
Intangible assets                 27.9    
Chemspeed Technologies AG | BSI BBIO | Customer Relationships                      
Allocation of Consideration Transferred:                      
Intangible assets                 51.5    
Chemspeed Technologies AG | BSI BBIO | Backlog                      
Allocation of Consideration Transferred:                      
Intangible assets                 9.4    
Chemspeed Technologies AG | BSI BBIO | Trade Name                      
Allocation of Consideration Transferred:                      
Intangible assets                 4.8    
Spectral Instruments Imaging LLC                      
Consideration Transferred:                      
Total consideration transferred, net of cash acquired         $ 29.0       29.3    
Nanostring Technologies Inc                      
Consideration Transferred:                      
Total consideration transferred, net of cash acquired $ 392.6                    
Nanostring Technologies Inc | BSI NANO                      
Consideration Transferred:                      
Cash paid                 392.6    
Cash acquired                 (0.5)    
Fair value of contingent consideration                 0.0    
Working capital adjustment and other closing adjustments                 0.0    
Total consideration transferred, net of cash acquired                 392.1    
Allocation of Consideration Transferred:                      
Accounts receivable                 16.8    
Inventories                 51.5    
Other current assets                 8.9    
Property, plant and equipment                 31.0    
Other assets                 20.3    
Goodwill                 187.8    
Deferred taxes (net)                 0.0    
Liabilities assumed                 (85.2)    
Total consideration allocated                 392.1    
Nanostring Technologies Inc | BSI NANO | Technology                      
Allocation of Consideration Transferred:                      
Intangible assets                 70.0    
Nanostring Technologies Inc | BSI NANO | Customer Relationships                      
Allocation of Consideration Transferred:                      
Intangible assets                 71.0    
Nanostring Technologies Inc | BSI NANO | Backlog                      
Allocation of Consideration Transferred:                      
Intangible assets                 0.0    
Nanostring Technologies Inc | BSI NANO | Trade Name                      
Allocation of Consideration Transferred:                      
Intangible assets                 20.0    
ELITechGroup                      
Consideration Transferred:                      
Total consideration transferred, net of cash acquired   $ 932.0                  
ELITechGroup | BSI CALID                      
Consideration Transferred:                      
Cash paid                 951.9    
Cash acquired                 (43.4)    
Fair value of contingent consideration                 0.0    
Working capital adjustment and other closing adjustments                 23.5    
Total consideration transferred, net of cash acquired                 932.0    
Allocation of Consideration Transferred:                      
Accounts receivable                 30.6    
Inventories                 31.6    
Other current assets                 15.7    
Property, plant and equipment                 36.2    
Other assets                 41.3    
Goodwill                 500.8    
Deferred taxes (net)                 (99.8)    
Liabilities assumed                 (66.8)    
Total consideration allocated                 932.0    
ELITechGroup | BSI CALID | Technology                      
Allocation of Consideration Transferred:                      
Intangible assets                 193.3    
ELITechGroup | BSI CALID | Customer Relationships                      
Allocation of Consideration Transferred:                      
Intangible assets                 236.3    
ELITechGroup | BSI CALID | Backlog                      
Allocation of Consideration Transferred:                      
Intangible assets                 0.5    
ELITechGroup | BSI CALID | Trade Name                      
Allocation of Consideration Transferred:                      
Intangible assets                 12.3    
Nion LLC                      
Consideration Transferred:                      
Total consideration transferred, net of cash acquired           $ 37.4     42.9    
Other | Various                      
Consideration Transferred:                      
Cash paid                 106.2    
Cash acquired                 (7.6)    
Fair value of contingent consideration                 13.4    
Working capital adjustment and other closing adjustments                 2.1    
Total consideration transferred, net of cash acquired                 114.1    
Allocation of Consideration Transferred:                      
Accounts receivable                 2.9    
Inventories                 29.4    
Other current assets                 1.1    
Property, plant and equipment                 0.8    
Other assets                 3.4    
Goodwill                 64.0    
Deferred taxes (net)                 2.3    
Liabilities assumed                 (36.2)    
Total consideration allocated                 114.1    
Other | Various | Technology                      
Allocation of Consideration Transferred:                      
Intangible assets                 33.6    
Other | Various | Customer Relationships                      
Allocation of Consideration Transferred:                      
Intangible assets                 5.7    
Other | Various | Backlog                      
Allocation of Consideration Transferred:                      
Intangible assets                 4.9    
Other | Various | Trade Name                      
Allocation of Consideration Transferred:                      
Intangible assets                 $ 2.2    
[1]

(a) This amount includes assumed liability for employee awards of $6.3 million on acquisition date and was settled in the period ended March 31, 2023.