XML 54 R37.htm IDEA: XBRL DOCUMENT v3.6.0.2
Intangible Assets and Goodwill (Tables)
12 Months Ended
Dec. 31, 2016
Goodwill and Intangible Assets Disclosure [Abstract]  
Fair Value of Assets Acquired and Liabilities Assumed
The following table summarizes fair values of assets acquired and liabilities assumed as of the February 19, 2016 acquisition date:
Cash
 
$
86

Accounts receivable, net
 
55

Other current assets
 
36

Property, plant and equipment, net
 
245

Deferred income taxes
 
82

Accounts payable
 
(18
)
Accrued liabilities
 
(181
)
Other liabilities
 
(289
)
Goodwill
 
191

Intangible assets
 
875

Total consideration
 
$
1,082

Net present value of deferred consideration payment to former owners
 
(82
)
Net cash consideration at purchase
 
$
1,000

Schedule of Pro Forma Financial Information
The following table presents the unaudited pro forma combined results of operations of the Company and GDCL for the years ended December 31, 2016 and December 31, 2015 as if the acquisition of GDCL had occurred on January 1, 2016 and January 1, 2015, respectively, (in millions, except per share amounts):
Years ended December 31
2016
 
2015
Revenues
$
6,109

 
$
6,239

Earnings from continuing operations
586

 
(166
)
Basic earnings per share from continuing operations
3.46

 
(0.83
)
Diluted earnings per share from continuing operations
3.39

 
(0.82
)
Intangible Assets
Amortized intangible assets are comprised of the following:
 
2016
 
2015
December 31
Gross
Carrying
Amount
 
Accumulated
Amortization
 
Gross
Carrying
Amount
 
Accumulated
Amortization
Intangible assets:
 
 
 
 
 
 
 
Completed technology
$
116

 
$
38

 
$
60

 
$
32

Patents
8

 
6

 
8

 
5

Customer-related
810

 
101

 
23

 
10

Other intangibles
49

 
17

 
20

 
15

 
$
983

 
$
162

 
$
111

 
$
62

Amortized Intangible Assets, Excluding Goodwill, By Business Segment
Amortized intangible assets, excluding goodwill, were comprised of the following by segment:
 
2016
 
2015
  
Gross
Carrying
Amount
 
Accumulated
Amortization
 
Gross
Carrying
Amount
 
Accumulated
Amortization
Products
$
178

 
$
63

 
$
89

 
$
60

Services
805

 
99

 
22

 
2

 
$
983

 
$
162

 
$
111

 
$
62

Goodwill
The following table displays a rollforward of the carrying amount of goodwill by segment from January 1, 2015 to December 31, 2016:
 
Products
 
Services
 
Total
Balance as of January 1, 2015
 
 
 
 
 
Aggregate goodwill
$
264

 
$
119

 
$
383

Accumulated impairment losses

 

 

Goodwill, net of impairment losses
$
264

 
$
119

 
$
383

Goodwill acquired
6

 
31

 
37

Balance as of December 31, 2015
 
 
 
 
 
Aggregate goodwill
270

 
150

 
420

Accumulated impairment losses

 

 

Goodwill, net of impairment losses
$
270

 
$
150

 
$
420

  Goodwill acquired
46

 
291

 
337

Foreign currency translation

 
(29
)
 
(29
)
Balance as of December 31, 2016
 
 
 
 
 
Aggregate goodwill
316

 
412

 
728

Accumulated impairment losses

 

 

Goodwill, net of impairment losses
$
316

 
$
412

 
$
728