XML 44 R50.htm IDEA: XBRL DOCUMENT v2.4.0.8
Business Combinations and Divestitures (Tables)
12 Months Ended
Dec. 29, 2013
Business Combinations [Abstract]  
Business Acquisition, Schedule of Consideration Transferred [Table Text Block]
The following table summarizes the consideration transferred to acquire Synthes, Inc. valued on the acquisition date of June 14, 2012:
(Dollars in Millions)
 
 
Cash (multiply 55.65CHF by shares of Synthes common stock outstanding by the exchange rate)(A)
 
$
6,902

Common Stock (multiply 1.717 by shares of Synthes common stock outstanding by J&J stock price)(B)
 
$
13,335

Total fair value of consideration transferred
 
$
20,237


(A) Synthes common stock outstanding of 118.7 million shares as of the acquisition date and CHF/USD exchange rate of .95674

(B) Johnson & Johnson closing stock price on the New York Stock Exchange as of acquisition date of $65.45 per share.
Schedule of Purchase Price Allocation [Table Text Block]
The following table presents the amounts recognized for assets acquired and liabilities assumed as of the acquisition date with adjustments made through June 30, 2013:

(Dollars in Millions)
 
Cash & Cash equivalents
$
2,749

Inventory
1,194

Accounts Receivable, net
738

Other current assets
238

Property, plant and equipment
1,253

Goodwill
6,074

Intangible assets
12,861

Other non-current assets
46

Total Assets Acquired
25,153

 
 
Current liabilities
1,081

Deferred Taxes
3,506

Other non-current liabilities
329

Total Liabilities Assumed
4,916

 
 
Net Assets Acquired
$
20,237

Schedule Of Intangible Assets Acquired [Table Text Block]
The purchase price allocation to the identifiable intangible assets before the effect of any amortization included in the current period balance sheets is as follows:
(Dollars in Millions)
 
 
Intangible assets with definite lives:
 
 
Customer relationships
 
$
9,870

Patents and technology
 
1,508

Total amortizable intangibles
 
11,378

 
 
 
Trademark and Trade name
 
1,420

In-process research and development
 
63

Total intangible assets
 
$
12,861

Business Acquisition, Pro Forma Information [Table Text Block]
The following table provides pro forma results of operations for the fiscal year ended December 30, 2012 and January 1, 2012, as if Synthes, Inc. had been acquired as of January 3, 2011. The pro forma results include the effect of divestitures and certain purchase accounting adjustments such as the estimated changes in depreciation and amortization expense on the acquired tangible and intangible assets. However, pro forma results do not include any anticipated cost savings or other effects of the integration of Synthes, Inc. Accordingly, such amounts are not necessarily indicative of the results if the acquisition had occurred on the dates indicated or which may occur in the future.                        
 
Unaudited Pro forma consolidated results
(Dollars in Millions Except Per Share Amounts)
2012
2011
 
 
 
Net Sales
$
68,894

68,741

Net Earnings attributable to Johnson & Johnson
$
11,564

9,427

Diluted Net Earnings per share attributable to Johnson & Johnson
$
4.11

3.40