XML 39 R32.htm IDEA: XBRL DOCUMENT v3.25.3
Acquisitions (Tables)
9 Months Ended
Sep. 30, 2025
Business Combination [Line Items]  
Changes in Carrying Amount of Goodwill by Reportable Segment The following table summarizes the changes in the carrying amount of goodwill by reportable segment (in millions):

 

 

 

Americas

 

 

EMEA

 

 

Asia Pacific

 

 

Total

 

Balance at December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

$

8,376.8

 

 

$

1,370.5

 

 

$

538.3

 

 

$

10,285.6

 

Accumulated impairment losses

 

 

(7.7

)

 

 

(1,326.8

)

 

 

-

 

 

 

(1,334.5

)

 

$

8,369.1

 

 

$

43.7

 

 

$

538.3

 

 

$

8,951.1

 

Purchase accounting adjustments related to 2024 acquisitions

 

 

1.2

 

 

 

-

 

 

 

-

 

 

 

1.2

 

Paragon 28 acquisition

 

 

529.3

 

 

 

32.1

 

 

 

74.2

 

 

 

635.6

 

Currency translation

 

 

101.6

 

 

 

1.8

 

 

 

10.7

 

 

 

114.1

 

Balance at September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

$

9,008.9

 

 

$

1,404.4

 

 

$

623.2

 

 

$

11,036.5

 

Accumulated impairment losses

 

 

(7.7

)

 

 

(1,326.8

)

 

 

-

 

 

 

(1,334.5

)

 

$

9,001.2

 

 

$

77.6

 

 

$

623.2

 

 

$

9,702.0

 

2024 Acquisitions [Member]  
Business Combination [Line Items]  
Summary of Estimates of Fair Value of Assets Acquired and Liabilities Assumed The following table summarizes the final estimates of fair value of the assets acquired and liabilities assumed related to the 2024 acquisitions (in millions):

 

Cash consideration

 

$

294.8

 

Contingent consideration

 

 

61.0

 

   Fair value of consideration transferred

 

$

355.8

 

 

 

 

 

Current assets

 

$

24.5

 

Intangible assets subject to amortization:

 

 

 

   Technology

 

 

112.5

 

   Trademarks and trade names

 

 

5.0

 

   Customer relationships

 

 

40.8

 

Intangible assets not subject to amortization:

 

 

 

   In-process research and development (IPR&D)

 

 

7.0

 

Other assets

 

 

4.7

 

Current liabilities

 

 

(6.0

)

Deferred income taxes

 

 

(33.9

)

Other long-term liabilities

 

 

(0.5

)

   Total identifiable net assets

 

$

154.0

 

 

 

 

 

Goodwill

 

$

201.8

 

Paragon 28 [Member]  
Business Combination [Line Items]  
Summary of Estimates of Fair Value of Assets Acquired and Liabilities Assumed

The following table summarizes the estimates of fair value of the assets acquired and liabilities assumed related to the Paragon 28 acquisition (in millions):

 

Cash consideration

 

$

1,241.5

 

Contingent consideration

 

 

35.0

 

   Fair value of consideration transferred

 

$

1,276.5

 

 

 

 

 

Cash

 

$

15.2

 

Accounts receivable, net

 

 

37.4

 

Inventories

 

 

152.0

 

Prepaid expenses and other current assets

 

 

5.6

 

Intangible assets subject to amortization:

 

 

 

   Technology

 

 

324.0

 

   Trademarks and trade names

 

 

44.0

 

   Customer relationships

 

 

91.5

 

Intangible assets not subject to amortization:

 

 

 

   In-process research and development (IPR&D)

 

 

103.0

 

Property, plant and equipment

 

 

68.0

 

Other assets

 

 

3.3

 

Current liabilities

 

 

(109.5

)

Deferred income taxes

 

 

(91.8

)

Other long-term liabilities

 

 

(1.8

)

   Total identifiable net assets

 

$

640.9

 

 

 

 

 

Goodwill

 

$

635.6