XML 59 R43.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2017
Business Acquisition [Line Items]  
Schedule of Unaudited Pro Forma Information

The following unaudited pro forma information has been presented as if the acquisitions occurred on January 1, 2014. This information is based on historical results of operations, adjusted to give effect to pro forma events that are directly attributable to the acquisitions and factually supportable. Additionally, certain pro forma adjustments have been made to the historical results in order to (i) present them in U.S. dollars; (ii) align accounting periods; (iii) conform their statutory income tax rates to those applied by the Company; (iv) reflect the increase of cost of goods sold, depreciation and amortization from the fair value step-up as if the acquisitions had occurred on January 1, 2014.

The pro forma information is for informational purposes only and is not indicative of the results of operations that would have been achieved had the acquisitions occurred at the beginning of fiscal year 2014 (in millions).

 

 

 

December 31,

 

 

 

2015

 

 

2014

 

Revenue

 

$

3,255

 

 

$

4,847

 

Net loss

 

$

(482

)

 

$

(131

)

 

2016 Acquisition [Member]  
Business Acquisition [Line Items]  
Summary of Purchase Price Allocation

 

 

 

As initially

reported

 

 

Measurement

period

adjustments

 

 

As adjusted

 

Net purchase price

 

$

176

 

 

$

3

 

 

$

179

 

Fair value of net assets acquired:

 

 

 

 

 

 

 

 

 

 

 

 

Current assets other than cash

 

 

26

 

 

 

 

 

 

26

 

Property, plant and equipment

 

 

12

 

 

 

(1

)

 

 

11

 

Trade names (estimated useful lives of 20 years)

 

 

21

 

 

 

(1

)

 

 

20

 

Customer relationships (estimated useful lives of 10 years)

 

 

25

 

 

 

 

 

 

25

 

Current liabilities

 

 

(19

)

 

 

(2

)

 

 

(21

)

Deferred tax liabilities

 

 

(19

)

 

 

18

 

 

 

(1

)

Total fair value of net assets acquired

 

$

46

 

 

$

14

 

 

$

60

 

Goodwill(1)

 

$

130

 

 

$

(11

)

 

$

119

 

(1)

The amount of goodwill represents the excess of its purchase price over the fair value of net assets acquired. Goodwill includes the expected benefits that the Company believes will result from combining its operations with those of businesses acquired. The amount of goodwill recognized that is expected to be deductible for income tax purposes is $116 million. 

Series of Individually Immaterial Business Acquisitions [Member]  
Business Acquisition [Line Items]  
Summary of Purchase Price Allocation

The following table summarizes the consideration paid for the eight acquisitions and the assets acquired and liabilities assumed recognized (in millions):

 

  

 

As of December 31, 2015

 

Purchase price including contingent consideration

 

 

 

 

 

$

544

 

Less: cash acquired

 

 

 

 

 

 

(29

)

Net purchase price

 

 

 

 

 

 

515

 

Fair value of net assets acquired:

 

 

 

 

 

 

 

 

Current assets other than cash

 

 

181

 

 

 

 

 

Property, plant and equipment

 

 

59

 

 

 

 

 

Trade names (estimated useful lives of 1-20 years)

 

 

24

 

 

 

 

 

Customer relationships (estimated useful lives of 6-10 years)

 

 

79

 

 

 

 

 

Current liabilities

 

 

(72

)

 

 

 

 

Deferred tax liabilities

 

 

(31

)

 

 

 

 

Other non-current liability

 

 

(1

)

 

 

 

 

Total fair value of net assets acquired

 

 

 

 

 

 

239

 

Goodwill (1)

 

 

 

 

 

 

276

 

 

(1)

The amount of goodwill represents the excess of its purchase price over the fair value of net assets acquired. Goodwill includes the expected benefits that the Company believes will result from combining its operations with those of businesses acquired. An immaterial amount of the goodwill recognized is expected to be deductible for income tax purposes.