XML 71 R34.htm IDEA: XBRL DOCUMENT v3.3.0.814
Acquisitions and Dispositions - Assets and Liabilities Acquired (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Jun. 30, 2015
Jan. 21, 2015
Apr. 30, 2014
Sep. 26, 2015
Sep. 27, 2014
Sep. 26, 2015
Sep. 27, 2014
Dec. 31, 2014
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                
Goodwill [1]       $ 504.3   $ 504.3   $ 474.3
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill [Abstract]                
Amortization of intangible assets       $ 17.1 $ 14.9 $ 49.0 $ 43.7  
Reznor                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                
Current assets [2]     $ 46.9          
Property and equipment     17.0          
Goodwill     103.8          
Intangible assets     125.0          
Current liabilities [3]     (18.8)          
Deferred income taxes     (9.7)          
Other long-term liabilities     (1.6)          
Estimated purchase price     262.6          
Cash and equivalents acquired     7.0          
Accounts receivable acquired     17.5          
Inventory acquired     20.5          
Prepaid and other current assets acquired     1.0          
Current deferred taxes acquired     0.9          
Fair value adjustment of inventory     1.8          
Accounts payable acquired     12.3          
Accrued expenses and taxes acquired     $ 6.5          
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill [Abstract]                
Weighted Average Useful Life     12 years 10 months 24 days          
Reznor | Customer Relationships                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                
Intangible assets     $ 64.8          
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill [Abstract]                
Weighted Average Useful Life     11 years 1 month 6 days          
Reznor | Completed Technology                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                
Intangible assets     $ 20.4          
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill [Abstract]                
Weighted Average Useful Life     5 years          
Reznor | Trademarks                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                
Intangible assets     $ 39.7          
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill [Abstract]                
Weighted Average Useful Life     20 years          
Reznor | Other                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                
Intangible assets     $ 0.1          
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill [Abstract]                
Weighted Average Useful Life     3 years 9 months 18 days          
Anthro                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                
Goodwill   $ 25.5            
Intangible assets   19.6            
Cash and equivalents acquired   0.6            
Fair value adjustment of inventory   $ 0.5            
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill [Abstract]                
Weighted Average Useful Life   4 years 3 months 18 days            
Anthro | Developed Technology                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                
Intangible assets   $ 13.3            
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill [Abstract]                
Weighted Average Useful Life   4 years            
Anthro | Customer Relationships                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                
Intangible assets   $ 2.2            
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill [Abstract]                
Weighted Average Useful Life   4 years 6 months            
Anthro | Trade names                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                
Intangible assets   $ 3.9            
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill [Abstract]                
Weighted Average Useful Life   5 years            
Anthro | Favorable lease agreements                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                
Intangible assets   $ 0.2            
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill [Abstract]                
Weighted Average Useful Life   3 years            
Numera, Inc.                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                
Goodwill $ 4.4              
Intangible assets $ 11.0              
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill [Abstract]                
Weighted Average Useful Life 5 years 1 month 6 days              
Numera, Inc. | Developed Technology                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                
Intangible assets $ 5.6              
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill [Abstract]                
Weighted Average Useful Life 4 years 9 months 18 days              
Numera, Inc. | Customer Relationships                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                
Intangible assets $ 4.0              
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill [Abstract]                
Weighted Average Useful Life 5 years 9 months 18 days              
Numera, Inc. | Trade names                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                
Intangible assets $ 1.1              
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill [Abstract]                
Weighted Average Useful Life 5 years 6 months              
Numera, Inc. | Non-compete arrangements                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net [Abstract]                
Intangible assets $ 0.3              
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill [Abstract]                
Weighted Average Useful Life 3 years 3 months 18 days              
[1] The CAS and combined AVC reporting units did not have goodwill for any periods presented.
[2] Includes cash of approximately $7.0 million, accounts receivable of approximately $17.5 million, inventories of approximately $20.5 million, prepaid and other current assets of approximately $1.0 million, and current deferred taxes of approximately $0.9 million. Inventories include a fair value adjustment to the historical carrying value of approximately $1.8 million.
[3] Includes accounts payable of approximately $12.3 million and accrued expenses and taxes of approximately $6.5 million.