XML 49 R47.htm IDEA: XBRL DOCUMENT v3.20.1
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2019
Plasma Donor Centers  
Business Combinations  
Disclosure of detailed information about business combination

 

 

 

 

    

Thousands of Euros

 

 

 

Cost of the business combination

 

  

Payment in cash

 

20,500

Total business combination cost

 

20,500

 

 

  

Fair value of net assets acquired

 

1,620

 

 

  

Goodwill (excess of the cost of the business combination over the fair value of net assets acquired) (note 7)

 

18,880

 

Interstated Blood Bank, Inc. Group  
Business Combinations  
Disclosure of detailed information about business combination

 

 

 

 

 

 

    

Thousands of Euros

    

Thousands of US Dollars

Consideration paid

 

  

 

  

Cash paid

 

88,984

 

100,000

 

 

 

 

 

Total consideration paid

 

88,984

 

100,000

 

 

 

 

 

Fair value of the previous investment in the company

 

94,126

 

105,779

Fair value of the call option

 

8,898

 

10,000

 

 

 

 

 

Fair value of net assets acquired

 

19,345

 

21,744

 

 

 

 

 

Goodwill (excess of the cost of the business combination over the fair value of net assets acquired) (note 7)

 

172,663

 

194,035

 

Schedule of fair value assets, liabilities and contingent liabilities recognised on acquisition date

 

 

 

 

 

 

 

Fair value

 

    

Thousands of Euros

    

Thousands of US Dollars

 

 

 

 

 

Intangible assets (note 8)

 

77

 

87

Property, plant and equipment (note 10)

 

23,724

 

26,661

Inventories

 

10,271

 

11,543

Trade and other receivables

 

12,080

 

13,575

Other current assets

 

2,015

 

2,265

Cash and cash equivalents

 

1,961

 

2,204

Total assets

 

50,128

 

56,335

 

 

 

 

 

Non-current liabilities

 

(10,233)

 

(11,500)

Current liabilities

 

(20,550)

 

(23,091)

 

 

 

 

 

Total liabilities and contingent liabilities

 

(30,783)

 

(34,591)

 

 

 

 

 

Total net assets acquired

 

19,345

 

21,744

 

Kedplasma Centers  
Business Combinations  
Disclosure of detailed information about business combination

 

 

 

 

 

 

    

Thousands of Euros

    

Thousands of US Dollars

 

 

  

 

  

Cost of the business combination

 

  

 

  

 

 

  

 

  

Payment in cash

 

42,780

 

50,163

 

 

  

 

  

Total business combination cost

 

42,780

 

50,163

 

 

  

 

  

Fair value of net assets acquired

 

5,042

 

5,787

 

 

  

 

  

Goodwill (excess of the cost of the business combination over the fair value of net assets acquired) (note 7)

 

37,738

 

44,376

 

Biotest Acquisition  
Business Combinations  
Disclosure of detailed information about business combination

 

 

 

 

 

 

    

Thousands of Euros

    

Thousands of US Dollars

Total business combination cost

 

245,126

 

286,454

Fair value of net assets acquired

 

114,463

 

133,761

Goodwill (excess of the cost of the business combination over the fair value of net assets acquired)

 

130,663

 

152,693

 

Schedule of fair value assets, liabilities and contingent liabilities recognised on acquisition date

 

 

 

 

 

 

 

Fair value

 

    

Thousands of Euros

    

Thousands of US Dollars

Cash and cash equivalents

 

5,876

 

6,867

Trade and other receivables

 

15,114

 

17,663

Inventories

 

18,235

 

21,309

Other assets

 

2,438

 

2,849

Intangible assets (note 8)

 

19,511

 

22,800

Goodwill

 

5,571

 

6,510

Property, Plant and equipment (note 10)

 

22,190

 

25,931

Deferred tax assets

 

33,917

 

39,635

Financial assets

 

10,975

 

12,825

Total assets

 

133,827

 

156,389

Trade and other payables

 

(5,322)

 

(6,219)

Other liabilities

 

(4,249)

 

(4,965)

Deferred tax liability

 

(4,878)

 

(5,700)

Long-term liabilities

 

(4,915)

 

(5,744)

Total liabilities and contingent liabilities

 

(19,364)

 

(22,628)

Total net assets acquired

 

114,463

 

133,761

Goodwill (note 7)

 

130,663

 

152,693

Total business combination cost

 

245,126

 

286,454

 

Haema, AG  
Business Combinations  
Disclosure of detailed information about business combination

 

 

 

 

    

Thousands of Euros

Total business combination cost

 

220,191

Fair value of net assets acquired

 

49,057

Goodwill (excess of the cost of the business combination over the fair value of net assets acquired) (see note 7)

 

171,134

 

Schedule of fair value assets, liabilities and contingent liabilities recognised on acquisition date

 

 

 

 

    

Fair value

 

 

Thousands of Euros

Cash and cash equivalents

 

7,727

Trade and other receivables

 

10,321

Inventories

 

5,535

Other assets

 

836

Intangible assets (note 8)

 

1,518

Property, Plant and equipment (note 10)

 

25,407

Total assets

 

51,344

Trade and other payables

 

(1,795)

Contingent liabilities

 

(492)

Total liabilities and contingent liabilities

 

(2,287)

Total net assets acquired

 

49,057

Goodwill (note 7)

 

171,134

Total business combination cost

 

220,191

 

Goetech, LLC. ("MedKeeper")  
Business Combinations  
Disclosure of detailed information about business combination

 

 

 

 

 

 

    

Thousands of Euros

    

Thousands of US Dollars

Cost of the business combination

 

  

 

  

First repurchase of non-controlling interests

 

11,475

 

14,000

Second repurchase of non-controlling interests (discounted amount)

 

14,952

 

18,241

Purchase of remaining non-controlling interests

 

42,998

 

52,458

Total business combination cost

 

69,425

 

84,699

Fair value of net assets acquired

 

14,104

 

17,207

Goodwill (excess of the cost of the business combination over the fair value of net assets acquired) (note 7)

 

55,321

 

67,492

 

Schedule of fair value assets, liabilities and contingent liabilities recognised on acquisition date

 

 

 

 

 

 

    

Fair value

 

 

Thousands of Euros

    

Thousands of US Dollars

Intangible assets (note 8)

 

30,561

 

37,285

Property, Plant and equipment (note 10)

 

67

 

82

Other non-current assets

 

2,350

 

2,867

Other current assets

 

4,453

 

5,433

Total assets

 

37,432

 

45,667

Non-current liabilities

 

(2,186)

 

(2,667)

Current liabilities

 

(7,711)

 

(9,407)

Deferred tax liability

 

(13,431)

 

(16,386)

Total liabilities and contingent liabilities

 

(23,328)

 

(28,460)

Total net assets acquired

 

14,104

 

17,207

 

Hologic acquisition  
Business Combinations  
Disclosure of detailed information about business combination

 

 

 

 

 

 

    

Thousands of Euros

    

Thousands of US Dollars

Cost of the business combination

 

 

 

 

Payment in cash

 

1,734,077

 

1,865,000

Result of the cancellation of the existing contract

 

41,894

 

45,057

Total business combination cost

 

1,775,971

 

1,910,057

Fair value of net assets acquired

 

309,551

 

332,923

Goodwill (excess of the cost of the business combination over the fair value of net assets acquired)

 

1,466,420

 

1,577,134

 

Schedule of fair value assets, liabilities and contingent liabilities recognised on acquisition date

 

 

 

 

 

 

 

 

 

Fair Value

 

    

Thousands of Euros

    

Thousands of US Dollars

 

 

 

 

 

R&D in progress

 

137,756

 

148,157

Other Intangible assets

 

142,174

 

152,908

Property, plant and equipment

 

24,569

 

26,424

Deferred Tax Assets (note 28)

 

16,736

 

18,000

Inventories

 

30,157

 

32,434

 

 

 

 

 

Total Assets

 

351,392

 

377,923

 

 

 

 

 

Current Provisions (note 20 (b))

 

41,841

 

45,000

 

 

 

 

 

Total liabilities and contingent liabilities

 

41,841

 

45,000

 

 

 

 

 

Total net assets acquired

 

309,551

 

332,923

 

Kedplamsa acquisition  
Business Combinations  
Disclosure of detailed information about business combination

 

 

 

 

 

 

 

 

    

 

 

 

    

Thousands of Euros

    

Thousands of US Dollars

Cost of the business combination

 

  

 

  

Payment in cash

 

44,238

 

47,083

Total business combination cost

 

44,238

 

47,083

Fair value of net assets acquired

 

4,137

 

4,403

Goodwill (excess of the cost of the business combination over the fair value of net assets acquired)

 

40,101

 

42,680