XML 35 R23.htm IDEA: XBRL DOCUMENT v3.5.0.2
Acquisitions (Tables)
9 Months Ended
Sep. 30, 2016
Business Combinations [Abstract]  
Schedule of Business Acquisitions, by Acquisition
Purchase Price Allocation of Acquired Net Assets
 
2016
 
2015
 
Sage
Physio
Other
 
Other
Purchase price paid
$
2,870

$
1,299

$
314

 
$
140

Contingent consideration
5


27

 
9

Loss on settlement of pre-existing contract


(19
)
 

Total consideration
$
2,875

$
1,299

$
322

 
$
149

Tangible assets acquired:
 
 
 
 
 
Cash
$
91

$
32

$
1

 
$

Accounts receivable
29

106

5

 
4

Inventory
63

74

19

 
9

Other assets
80

118

16

 
13

Liabilities
(76
)
(387
)
(29
)
 
(7
)
Goodwill
1,515

638

170

 
62

Intangible assets:
 


 
 
 
Customer relationship
930

349

12

 
13

Trade name
70

150

13

 
2

Developed technology and patents
173

212

106

 
53

Non-compete


2

 

IPR&D

7

7

 

Total
$
2,875

$
1,299

$
322

 
$
149

Weighted-average life of intangible assets
15

14

12

 
10

Schedule of Finite-Lived Intangible Assets, Future Amortization Expense
Estimated Amortization Expense
Remainder of 2016
2017
2018
2019
2020
$
86

$
345

$
338

$
329

$
310