XML 29 R33.htm IDEA: XBRL DOCUMENT v2.4.1.9
Acquisitions and Dispositions (Tables)
12 Months Ended
Dec. 31, 2014
Acquisitions and Dispositions Disclosure  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
The components of the purchase price and net assets acquired for 2014 acquisitions are as follows:
(In millions)Life TechnologiesOtherTotal
Purchase Price
Cash paid$ 13,487.3 $ 47.3 $ 13,534.6
Debt assumed 2,279.5 2,279.5
Cash acquired (463.0) (11.5) (474.5)
$ 15,303.8 $ 35.8 $ 15,339.6
Net Assets Acquired
Current assets$ 1,755.5 $ 18.5 $ 1,774.0
Property, plant and equipment 748.1 1.1 749.2
Definite-lived intangible assets:
Customer relationships 5,883.0 7.0 5,890.0
Product technology 2,626.9 5.5 2,632.4
Tradenames and other 619.1 619.1
Indefinite-lived intangible assets:
In-process research and development 58.4 58.4
Goodwill 7,167.0 12.5 7,179.5
Other assets 246.7 0.1 246.8
Liabilities assumed (3,800.9) (8.9) (3,809.8)
$ 15,303.8 $ 35.8 $ 15,339.6

The components of the purchase price and net assets acquired for 2012 acquisitions, as revised in 2013 for finalization of the valuation process are as follows:

(In millions)One LambdaDoe & IngallsOtherTotal
Purchase Price
Cash paid$ 886.3 $ 174.9 $ 25.4 $ 1,086.6
Fair value of contingent consideration 13.1 1.5 5.3 19.9
Cash acquired (1.3) (1.3)
$ 898.1 $ 176.4 $ 30.7 $ 1,105.2
Net Assets Acquired
Current assets$ 110.2 $ 21.9 $ 2.1 $ 134.2
Property, plant and equipment 30.2 11.6 0.1 41.9
Intangible assets:
Customer relationships 330.7 68.1 3.2 402.0
Product technology 172.5 1.1 13.9 187.5
Tradenames and other 17.2 16.8 34.0
Goodwill 274.0 81.1 15.5 370.6
Other assets 0.5 0.5
Liabilities assumed (36.7) (24.7) (4.1) (65.5)
$ 898.1 $ 176.4 $ 30.7 $ 1,105.2
Business Acquisition, Pro Forma Information [Table Text Block]

Had the acquisition of Life Technologies been completed as of the beginning of 2013, the company’s pro forma results for 2014 and 2013 would have been as follows:

(In millions except per share amounts)20142013
Revenues$ 17,169.2 $ 16,831.4
Income from Continuing Operations$ 2,203.2 $ 1,008.4
Net Income$ 2,202.1 $ 1,002.6
Earnings per Share from Continuing Operations:
Basic$ 5.52 $ 2.55
Diluted$ 5.46 $ 2.53
Earnings per Share:
Basic$ 5.51 $ 2.54
Diluted$ 5.46 $ 2.51

Pro forma results include non-recurring pro forma adjustments that were directly attributable to the business combination to reflect amounts as if the acquisition had been completed as of the beginning of 2013, as follows:

  • Pre-tax charge to selling, general and administrative expenses of $231.4 million in 2013, for acquisition-related transaction costs incurred by the company and Life Technologies;
  • Pre-tax charge to cost of revenues of $301.4 million in 2013, for the sale of Life Technologies inventories revalued at the date of acquisition;
  • Pre-tax charge of $91.7 million in 2013, for monetizing equity awards held by Life Technologies employees at the date of acquisition;
  • Pre-tax charge of $37.6 million in 2013, to conform the accounting policies of Life Technologies with the company's accounting policies; and
  • Pre-tax reduction of revenues of $8.1 million and $23.9 million in 2014 and 2013, respectively, for revaluing Life Technologies deferred revenue obligations to fair value.

Schedule of Disposal Groups, Including Discontinued Operations, Income Statement, Balance Sheet and Additional Disclosures [Table Text Block]

The assets and liabilities of the Cole-Parmer business were as follows at June 28, 2014:

June 28,
(In millions)2014
Current Assets$ 39.5
Long-term Assets 400.3
Current Liabilities 15.5
Long-term Liabilities 84.1

The assets and liabilities of the businesses sold in March 2014 were as follows at December 31, 2013:

December 31,
(In millions)2013
Current Assets$ 74.3
Long-term Assets 229.3
Current Liabilities 6.4
Long-term Liabilities 22.0