The preliminary purchase equations for these acquisitions are as follows:


	BDW			E-Car			STT			ixetic			Other			Total

Cash	$	11		$	19		$	13		$	64		$	20		$	127
Non-cash working capital		(122	)		(48	)		9			54			(22	)		(129	)
Investments		—			—			—			3			—			3
Fixed assets		188			87			30			186			10			501
Goodwill, net		32			16			58			169			14			289
Other assets		17			9			—			68			—			94
Purchase intangibles		—			210			5			—			—			215
Long-term employee benefit liabilities		—			(2	)		—			(45	)		(2	)		(49	)
Long-term debt		(24	)		—			—			(1	)		—			(25	)
Other long-term liabilities		(35	)		—			—			—			—			(35	)
Deferred tax liabilities		(23	)		—			(5	)		(39	)		(1	)		(68	)
Non-controlling interests		—			(11	)		—			—			—			(11	)

Fair value of net assets		44			280			110			459			19			912
Less: Carrying value of Magna’s equity accounted investment		—			(52	)		(20	)		—			—			(72	)
Gain on re-measurement		—			(153	)		(35	)		—			—			(188	)

Consideration paid		44			75			55			459			19			652
Less: Cash acquired		(11	)		(19	)		(13	)		(64	)		(20	)		(127	)

Net cash outflow	$	33		$	56		$	42		$	395		$	(1	)	$	525