XML 39 R28.htm IDEA: XBRL DOCUMENT v2.4.1.9
Acquisitions of Businesses (Tables)
 3 Months Ended
Mar. 31, 2015
Business Combinations [Abstract]  
Business Acquisition, Pro Forma Information
The following unaudited pro forma summary presents consolidated information of the Company for the three months ended March 31, 2015 and 2014, as if the Arysta Acquisition had occurred on January 1, 2014:
 (amounts in millions)
Revenue
 
Net Loss Attributable to Stockholders
Pro Forma Quarter Ended 3/31/15
$
622.3

 
$
(45.9
)
Pro Forma Quarter Ended 3/31/14
$
483.6

 
$
(84.6
)
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table summarizes the consideration transferred and transaction related costs incurred to acquire Arysta, CAS and Agriphar and the applicable amounts of identified assets acquired and liabilities assumed at the acquisition date:
 (amounts in millions)
Arysta
 
CAS
 
Agriphar
Consideration
 
 
 
 
 
Cash, net
$
2,789.1

 
$
983.1

 
$
350.2

Equity Instruments
645.9

 
52.0

 
16.6

Derivative liability
—

 
—

 
3.5

Total Consideration
3,435.0

 
1,035.1

 
370.3

 
 
 
 
 
 
Transaction related costs
29.3

 
38.8

 
4.7

 
 
 
 
 
 
Identifiable Assets acquired and Liabilities Assumed
 
 
 
 
 
Accounts receivable
687.5

 
150.7

 
57.6

Inventories
292.6

 
129.8

 
41.5

Other current assets
132.4

 
19.6

 
1.6

Property, plant and equipment
110.0

 
11.6

 
31.7

Identifiable intangible assets
1,639.0

   
534.0

  
183.0

Other assets
38.2

 
21.5

 
5.4

Current Liabilities
(570.9
)
 
(69.5
)
 
(47.5
)
Non-current deferred tax liability
(492.7
)
 
(25.3
)
 
(64.9
)
Other long term liabilities
(73.6
)
 
(13.3
)
 
(16.5
)
Non-controlling interest
(24.6
)
 
—

 
—

Total identifiable net assets
1,737.9

 
759.1

 
191.9

 
 
 
 
 
 
Goodwill
1,697.1

 
276.0

 
178.4

 
 
 
 
 
 
Total purchase price
$
3,435.0

   
$
1,035.1

  
$
370.3