XML 25 R33.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Tables)
 12 Months Ended
Dec. 31, 2013
Business Combinations [Abstract]  
Schedule of Purchase Price Allocation
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the date of acquisition for all acquisitions consummated during 2013, 2012 and 2011 ($ in millions):
 
 
2013
 
2012
 
2011
Trade accounts receivable
$
90.2

 
$
105.4

 
$
859.5

Inventories
10.4

 
97.0

 
812.4

Property, plant and equipment
46.6

 
87.5

 
1,042.1

Goodwill
584.7

 
1,015.7

 
4,164.7

Other intangible assets, primarily customer relationships, trade names and patents
372.6

 
768.3

 
2,866.5

In-process research and development
—

 
61.5

 
48.9

Trade accounts payable
(24.2
)
 
(50.8
)
 
(278.2
)
Other assets and liabilities, net
(101.6
)
 
(287.7
)
 
(1,662.9
)
Assumed debt
(21.2
)
 
—

 
(1,640.4
)
Attributable to non-controlling interest
(0.3
)
 
(0.1
)
 
(1.8
)
Net cash consideration
$
957.2

 
$
1,796.8

 
$
6,210.8
Fair Values Of The Assets Acquired And Liabilities Assumed
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the date of acquisition for the individually significant acquisition in 2011 discussed above, and all of the other 2011 acquisitions as a group ($ in millions):

 
Beckman Coulter
 
Others
 
Total
Trade accounts receivable
$
783.3

 
$
76.2

 
$
859.5

Inventories
774.0

 
38.4

 
812.4

Property, plant and equipment
1,036.2

 
5.9

 
1,042.1

Goodwill
3,745.8

 
418.9

 
4,164.7

Other intangible assets, primarily customer relationships, trade names and patents
2,612.1

 
254.4

 
2,866.5

In-process research and development
48.9

 
—

 
48.9

Trade accounts payable
(257.3
)
 
(20.9
)
 
(278.2
)
Other assets and liabilities, net
(1,561.0
)
 
(101.9
)
 
(1,662.9
)
Assumed debt
(1,640.4
)
 
—

 
(1,640.4
)
Attributable to non-controlling interest
—

 
(1.8
)
 
(1.8
)
Net cash consideration
$
5,541.6

 
$
669.2

 
$
6,210.8
Results Of Operations If Acquisition Was Consummated
The pro forma information is presented for informational purposes only and is not necessarily indicative of the results of operations that actually would have been achieved had the acquisitions been consummated as of that time ($ in millions except per share amounts):
 
 
2013
 
2012
Sales
$
19,263.1

 
$
18,891.7

Net earnings from continuing operations
2,698.4

 
2,322.6

Diluted net earnings per share from continuing operations
3.80

 
3.27