XML 76 R54.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisitions (Fair Values Of The Assets Acquired And Liabilities) (Details)
$ in Millions, SFr in Billions
1 Months Ended 12 Months Ended
Aug. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Dec. 31, 2014
CHF (SFr)
Dec. 31, 2014
USD ($)
Dec. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Business Acquisition [Line Items]              
Trade accounts receivable   $ 175.4   $ 175.4 $ 97.8 $ 590.4 $ 175.4
Inventories   143.5   143.5 204.8 521.9 143.5
Property, plant and equipment   82.5   82.5 161.8 740.0 82.5
Goodwill         3,061.8 9,841.0 1,492.4
Other intangible assets, primarily customer relationships, trade names and technology   1,544.4   1,544.4 1,867.0 5,045.3 1,544.4
In-process research and development   56.0   56.0 65.0 0.0 56.0
Trade accounts payable   (46.7)   (46.7) (50.7) (182.0) (46.7)
Other assets and liabilities, net   (472.6)   (472.6) (518.0) (1,844.5) (472.6)
Assumed debt   (135.5)   (135.5) (1.0) (417.0) (135.5)
Net assets acquired   2,839.4   2,839.4 4,888.5 14,295.1 2,839.4
Less: noncash consideration         (8.4) (47.3) 0.0
Net cash consideration         4,880.1 14,247.8 2,839.4
Cepheid              
Business Acquisition [Line Items]              
Trade accounts receivable         61.4    
Inventories         165.8    
Property, plant and equipment         144.5    
Goodwill         2,584.0    
Other intangible assets, primarily customer relationships, trade names and technology         1,480.0    
In-process research and development         65.0    
Trade accounts payable         (41.2)    
Other assets and liabilities, net         (452.4)    
Assumed debt         (1.0)    
Net assets acquired         4,006.1    
Less: noncash consideration         (8.4)    
Net cash consideration         3,997.7    
Pall Corporation              
Business Acquisition [Line Items]              
Trade accounts receivable           509.7  
Inventories           475.5  
Property, plant and equipment           713.4  
Goodwill $ 9,600.0         9,556.2  
Other intangible assets, primarily customer relationships, trade names and technology           4,798.0  
Trade accounts payable           (155.8)  
Other assets and liabilities, net           (1,855.2)  
Assumed debt $ (417.0)         (416.9)  
Net assets acquired           13,624.9  
Less: noncash consideration           (47.3)  
Net cash consideration           13,577.6  
Others              
Business Acquisition [Line Items]              
Trade accounts receivable   50.5   50.5 36.4 80.7 50.5
Inventories   74.5   74.5 39.0 46.4 74.5
Property, plant and equipment   23.1   23.1 17.3 26.6 23.1
Goodwill         477.8 284.8 478.8
Other intangible assets, primarily customer relationships, trade names and technology   495.1   495.1 387.0 247.3 495.1
In-process research and development   56.0   56.0 0.0   56.0
Trade accounts payable   (15.9)   (15.9) (9.5) (26.2) (15.9)
Other assets and liabilities, net   (181.6)   (181.6) (65.6) 10.7 (181.6)
Assumed debt   (2.8)   (2.8) 0.0 (0.1) (2.8)
Net assets acquired   977.7   977.7 882.4 670.2 977.7
Less: noncash consideration         0.0 0.0  
Net cash consideration         $ 882.4 $ 670.2 978.0
Nobel Biocare              
Business Acquisition [Line Items]              
Trade accounts receivable   124.9   124.9     124.9
Inventories   69.0   69.0     69.0
Property, plant and equipment   59.4   59.4     59.4
Goodwill       1,000.0     1,013.6
Other intangible assets, primarily customer relationships, trade names and technology   1,049.3   1,049.3     1,049.3
In-process research and development   0.0   0.0     0.0
Trade accounts payable   (30.8)   (30.8)     (30.8)
Other assets and liabilities, net   (291.0)   (291.0)     (291.0)
Assumed debt   (132.7)   (132.7)     (132.7)
Net assets acquired   1,861.7   $ 1,861.7     $ 1,861.7
Net cash consideration   $ 1,900.0 SFr 1.9