XML 54 R43.htm IDEA: XBRL DOCUMENT v3.25.0.1
Goodwill and Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2024
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of changes in the carrying amount of goodwill

The following table sets forth the changes in the carrying amount of goodwill by segment (in millions):

 

 

BSI BioSpin

 

 

BSI CALID

 

 

BSI NANO

 

 

BEST

 

 

Total

 

Balance at December 31, 2021

 

$

42.4

 

 

$

57.9

 

 

$

238.9

 

 

$

0.3

 

 

$

339.5

 

Current period additions

 

 

18.6

 

 

 

55.3

 

 

 

58.0

 

 

 

 

 

 

131.9

 

Foreign currency impact

 

 

(3.2

)

 

 

(5.8

)

 

 

(4.8

)

 

 

 

 

 

(13.8

)

Balance at December 31, 2022

 

 

57.8

 

 

 

107.4

 

 

 

292.1

 

 

 

0.3

 

 

 

457.6

 

Current period additions

 

 

25.8

 

 

 

83.8

 

 

 

4.5

 

 

 

 

 

 

114.1

 

Current period adjustments

 

 

 

 

 

 

 

 

(5.0

)

 

 

 

 

 

(5.0

)

Foreign currency impact

 

 

2.9

 

 

 

10.3

 

 

 

2.7

 

 

 

 

 

 

15.9

 

Balance at December 31, 2023

 

 

86.5

 

 

 

201.5

 

 

 

294.3

 

 

 

0.3

 

 

 

582.6

 

Current period additions

 

 

141.3

 

 

 

536.0

 

 

 

281.0

 

 

 

 

 

 

958.3

 

Foreign currency impact

 

 

(6.6

)

 

 

(21.5

)

 

 

(5.5

)

 

 

 

 

 

(33.6

)

Balance at December 31, 2024

 

$

221.2

 

 

$

716.0

 

 

$

569.8

 

 

$

0.3

 

 

$

1,507.3

 

Summary of intangible assets

The following is a summary of intangible assets (in millions):

 

 

2024

 

 

2023

 

 

 

Gross

 

 

 

 

 

Net

 

 

Gross

 

 

 

 

 

Net

 

 

 

Carrying

 

 

Accumulated

 

 

Carrying

 

 

Carrying

 

 

Accumulated

 

 

Carrying

 

 

 

Amount

 

 

Amortization

 

 

Amount

 

 

Amount

 

 

Amortization

 

 

Amount

 

Existing technology and related patents (a)

 

$

724.5

 

 

$

(291.3

)

 

$

433.2

 

 

$

428.3

 

 

$

(250.4

)

 

$

177.9

 

Customer relationships

 

 

550.6

 

 

 

(125.6

)

 

 

425.0

 

 

 

227.4

 

 

 

(93.5

)

 

 

133.9

 

Trade names (b)

 

 

60.9

 

 

 

(16.1

)

 

 

44.8

 

 

 

28.4

 

 

 

(10.1

)

 

 

18.3

 

Other

 

 

16.5

 

 

 

(7.0

)

 

 

9.5

 

 

 

2.2

 

 

 

(1.8

)

 

 

0.4

 

Intangible assets

 

$

1,352.5

 

 

$

(440.0

)

 

$

912.5

 

 

$

686.3

 

 

$

(355.8

)

 

$

330.5

 

a)
Included in existing technology and related patents, there is in process research and development of $2.7 million and $3.5 million as of December 31, 2024 and 2023, respectively.
b)
Included in trade names, there are indefinite lived assets of $2.8 million and $3.0 million as of December 31, 2024 and 2023, respectively.
Schedule of estimated future amortization expense related to amortizable intangible assets

The estimated future amortization expense related to amortizable intangible assets is as follows (in millions):

 

 2025

 

$

111.8

 

 2026

 

 

106.8

 

 2027

 

 

98.9

 

 2028

 

 

93.9

 

 2029

 

 

88.1

 

Thereafter

 

 

407.5

 

Total

 

$

907.0