XML 46 R31.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisitions and Dispositions (Tables)
12 Months Ended
Dec. 31, 2016
Business Combinations [Abstract]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
The components of the purchase price and net assets acquired for 2015 acquisitions are as follows:
(In millions)
 
Alfa Aesar

 
Advanced Scientifics

 
Other

 
Total

 
 
 
 
 
 
 
 
 
Purchase Price
 
 
 
 
 
 
 
 
Cash paid
 
$
393.0

 
$
289.1

 
$
18.5

 
$
700.6

Purchase price payable
 

 

 
1.3

 
1.3

Cash acquired
 
(3.5
)
 
(0.3
)
 
(1.3
)
 
(5.1
)
 
 
 
 
 
 
 
 
 
 
 
$
389.5

 
$
288.8

 
$
18.5

 
$
696.8

 
 
 
 
 
 
 
 
 
Net Assets Acquired
 
 
 
 
 
 
 
 
Current assets
 
$
96.8

 
$
28.7

 
$
4.6

 
$
130.1

Property, plant and equipment
 
39.0

 
10.6

 
0.1

 
49.7

Definite-lived intangible assets:
 
 
 
 
 
 
 
 
Customer relationships
 
137.1

 
90.0

 
7.9

 
235.0

Product technology
 

 
36.5

 

 
36.5

Tradenames and other
 
15.6

 
2.3

 

 
17.9

Goodwill
 
125.1

 
124.4

 
8.9

 
258.4

Other assets
 
4.5

 
0.2

 

 
4.7

Liabilities assumed
 
(28.6
)
 
(3.9
)
 
(3.0
)
 
(35.5
)
 
 
 
 
 
 
 
 
 
 
 
$
389.5

 
$
288.8

 
$
18.5

 
$
696.8

The components of the purchase price and net assets acquired for 2016 acquisitions are as follows:
(In millions)
 
FEI

 
Affymetrix

 
Other

 
Total

 
 
 
 
 
 
 
 
 
Purchase Price
 
 
 
 
 
 
 
 
Cash paid
 
$
4,440.4

 
$
1,165.0

 
$
29.5

 
$
5,634.9

Debt assumed
 

 
254.2

 
0.6

 
254.8

Purchase price payable
 
10.8

 
0.5

 
2.7

 
14.0

Cash acquired
 
(369.1
)
 
(77.9
)
 
(0.3
)
 
(447.3
)
 
 
 
 
 
 
 
 
 
 
 
$
4,082.1

 
$
1,341.8

 
$
32.5

 
$
5,456.4

 
 
 
 
 
 
 
 
 
Net Assets Acquired
 
 
 
 
 
 
 
 
Current assets
 
$
621.4

 
$
160.6

 
$
3.4

 
$
785.4

Property, plant and equipment
 
153.0

 
19.3

 
0.2

 
172.5

Definite-lived intangible assets:
 
 
 
 
 
 
 
 
Customer relationships
 
1,051.1

 
500.5

 
8.7

 
1,560.3

Product technology
 
739.8

 
253.1

 
7.0

 
999.9

Tradenames and other
 
130.0

 
45.5

 

 
175.5

Indefinite-lived intangible assets:
 
 
 
 
 
 
 
 
In-process research and development
 
104.7

 
14.4

 

 
119.1

Goodwill
 
2,057.1

 
615.2

 
20.6

 
2,692.9

Other assets
 
71.6

 
7.8

 
0.1

 
79.5

Liabilities assumed
 
(846.6
)
 
(274.6
)
 
(7.5
)
 
(1,128.7
)
 
 
 
 
 
 
 
 
 
 
 
$
4,082.1

 
$
1,341.8

 
$
32.5

 
$
5,456.4

The components of the purchase price and net assets acquired for 2014 acquisitions are as follows:
(In millions)
 
Life
Technologies

 
Other

 
Total

 
 
 
 
 
 
 
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

Business Acquisition, Pro Forma Information [Table Text Block]
Had the acquisitions of FEI and Affymetrix been completed as of the beginning of 2015, the company’s pro forma results for 2016 and 2015 would have been as follows:
(In millions except per share amounts)
 
2016

 
2015

 
 
 
 
 
Revenues
 
$
18,988.4

 
$
18,230.0

 
 
 
 
 
Income from Continuing Operations
 
$
2,045.8

 
$
1,688.8

 
 
 
 
 
Net Income
 
$
2,042.3

 
$
1,683.9

 
 
 
 
 
Earnings per Share from Continuing Operations:
 
 
 
 
Basic
 
$
5.18

 
$
4.24

Diluted
 
$
5.15

 
$
4.20

 
 
 
 
 
Earnings per Share:
 
 
 
 
Basic
 
$
5.17

 
$
4.22

Diluted
 
$
5.14

 
$
4.19

Pro forma results include non-recurring pro forma adjustments that were directly attributable to the business combinations to reflect amounts as if the acquisitions had been completed as of the beginning of 2015, as follows:
Pre-tax charge to selling, general and administrative expenses of $102 million in 2015, for acquisition-related transaction costs incurred by the company, Affymetrix and FEI;
Pre-tax charge to cost of revenues of $99 million in 2015, for the sale of Affymetrix and FEI inventories revalued at the date of acquisition;
Pre-tax charge of $46 million in 2015, for initial restructuring charges incurred by the company relating to the Affymetrix and FEI acquisitions.
Pre-tax charge of $33 million in 2015, to conform the accounting policies of Affymetrix and FEI with the company’s accounting policies; and
Pre-tax reduction of revenues of $6 million and $14 million in 2016 and 2015, respectively, for revaluing the Affymetrix and FEI deferred revenue obligations to fair value.
These pro forma results of operations have been prepared for comparative purposes only, and they do not purport to be indicative of the results of operations that actually would have resulted had the acquisitions occurred on the date indicated or that may result in the future.
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