XML 35 R23.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquisitions (Tables)
3 Months Ended
Mar. 31, 2017
Business Combinations [Abstract]  
Schedule of Business Acquisitions, by Acquisition
Purchase Price Allocation of Acquired Net Assets
 
2017
 
2016
 
Other
 
Sage
Physio
Other
Purchase price paid
$
9

 
$
2,870

$
1,299

$
348

Contingent consideration
3

 
5


27

Loss on settlement of pre-existing contract

 


(19
)
Total consideration
$
12

 
$
2,875

$
1,299

$
356

Tangible assets:
 
 
 
 
 
Cash
$

 
$
91

$
32

$
1

Accounts receivable

 
29

107

17

Inventory

 
63

61

5

Other assets

 
80

103

21

Liabilities

 
(83
)
(364
)
(29
)
Intangible assets:
 
 
 
 
 
Customer relationship

 
930

344

12

Trade name

 
70

160

10

Developed technology and patents
12

 
173

226

119

Non-compete

 


2

IPR&D

 

7

7

Goodwill

 
1,522

623

191

 
$
12

 
$
2,875

$
1,299

$
356

Weighted-average life of intangible assets
15

 
15

14

12

Schedule of Finite-Lived Intangible Assets, Future Amortization Expense
Estimated Amortization Expense
Remainder of 2017
2018
2019
2020
2021
$
258

$
340

$
330

$
312

$
299