XML 116 R97.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisitions (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 12 Months Ended
Feb. 12, 2018
Jan. 22, 2018
Feb. 28, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2016
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Jan. 21, 2018
Fair Value of Consideration Transferred for Acquisition [Abstract]                    
Total cash consideration             $ 32,235      
Shares issued in conjunction with acquisition             100,115      
Total consideration             132,350      
Previously held equity interest in equity method [1]             39,029      
Total             171,379      
Gain on step acquisition             13,644 $ 0 $ 0  
Carrying value of investments $ 25,400                  
Fair Value of Assets Acquired [Abstract]                    
Goodwill             $ 196,573 $ 114,954 [2]    
Useful life             14 years      
Trademarks [Member]                    
Fair Value of Assets Acquired [Abstract]                    
Useful life             11 years      
Nutritional Product Manufacturer [Member]                    
Acquisitions [Abstract]                    
Percentage of entity acquired   92.00%                
Percentage of acquired entity held by third party   8.00%                
Innuvate [Member]                    
Acquisitions [Abstract]                    
Percentage of entity acquired   73.00%                
Ownership interest in equity method investment                   27.00%
Fair Value of Consideration Transferred for Acquisition [Abstract]                    
Total cash consideration   $ 17,587                
Shares issued in conjunction with acquisition   5,863                
Total consideration   23,450                
Previously held equity interest in equity method [1]   8,748                
Total   32,198                
Fair Value of Assets Acquired [Abstract]                    
Total current assets   6,219                
Fixed assets   9,291                
Total current liabilities   (3,942)                
Other non-current liabilities   0                
Total identifiable net assets acquired   17,768                
Goodwill   17,230                
Fair value of noncontrolling interest   (2,800)                
Total consideration and value to be allocated to net assets   32,198                
Innuvate [Member] | Customer List [Member]                    
Fair Value of Assets Acquired [Abstract]                    
Intangible assets   5,100                
Useful life             9 years      
Innuvate [Member] | Order Backlog [Member]                    
Fair Value of Assets Acquired [Abstract]                    
Intangible assets   200                
Useful life             5 months      
Innuvate [Member] | Trademarks [Member]                    
Fair Value of Assets Acquired [Abstract]                    
Intangible assets   $ 900                
Useful life             7 years      
Treviso, LLC [Member]                    
Acquisitions [Abstract]                    
Percentage of entity acquired 65.00%                  
Ownership interest in equity method investment     35.00%              
Possible earnout     $ 1,000              
Number of shares issued (in shares)     169,560              
Share price (in dollars per share)     $ 49.54              
Fair Value of Consideration Transferred for Acquisition [Abstract]                    
Total cash consideration $ 14,648   $ 12,600              
Shares issued in conjunction with acquisition 69,252   8,400              
Total consideration 83,900   $ 21,000              
Previously held equity interest in equity method [1] 30,281                  
Total 114,181                  
Fair Value of Assets Acquired [Abstract]                    
Total current assets 19,659                  
Fixed assets 33,282                  
Total current liabilities (3,740)                  
Other non-current liabilities 0                  
Total identifiable net assets acquired 71,701                  
Goodwill 42,480                  
Fair value of noncontrolling interest 0                  
Total consideration and value to be allocated to net assets 114,181                  
Treviso, LLC [Member] | Customer List [Member]                    
Fair Value of Assets Acquired [Abstract]                    
Intangible assets 16,500                  
Useful life             9 years      
Treviso, LLC [Member] | Order Backlog [Member]                    
Fair Value of Assets Acquired [Abstract]                    
Intangible assets 4,700                  
Useful life             10 months      
Treviso, LLC [Member] | Trademarks [Member]                    
Fair Value of Assets Acquired [Abstract]                    
Intangible assets $ 1,300                  
Useful life             6 years      
L&W Holdings [Member]                    
Acquisitions [Abstract]                    
Percentage of entity acquired 100.00%                  
Fair Value of Consideration Transferred for Acquisition [Abstract]                    
Total cash consideration $ 0                  
Shares issued in conjunction with acquisition 25,000                  
Total consideration 25,000                  
Previously held equity interest in equity method 0                  
Total 25,000                  
Fair Value of Assets Acquired [Abstract]                    
Total current assets 7,353                  
Fixed assets 114                  
Total current liabilities (1,495)                  
Other non-current liabilities (1,731)                  
Total identifiable net assets acquired 12,241                  
Goodwill 12,759                  
Fair value of noncontrolling interest 0                  
Total consideration and value to be allocated to net assets 25,000                  
L&W Holdings [Member] | Customer List [Member]                    
Fair Value of Assets Acquired [Abstract]                    
Intangible assets 6,500                  
Useful life             7 years      
L&W Holdings [Member] | Order Backlog [Member]                    
Fair Value of Assets Acquired [Abstract]                    
Intangible assets 900                  
Useful life             4 months      
L&W Holdings [Member] | Trademarks [Member]                    
Fair Value of Assets Acquired [Abstract]                    
Intangible assets $ 600                  
Useful life             5 years      
Vertical Eden, LLC [Member]                    
Acquisitions [Abstract]                    
Percentage of entity acquired         30.00% 70.00%        
Fair Value of Consideration Transferred for Acquisition [Abstract]                    
Total cash consideration         $ 12,500 $ 3,300        
Shares issued in conjunction with acquisition           1,500        
Fair Value of Assets Acquired [Abstract]                    
Intangible assets         $ 4,400          
Goodwill           $ 2,500        
Vertical Eden, LLC [Member] | Minimum [Member]                    
Fair Value of Assets Acquired [Abstract]                    
Useful life             3 years      
Vertical Eden, LLC [Member] | Maximum [Member]                    
Fair Value of Assets Acquired [Abstract]                    
Useful life             7 years      
Dr. Dana Beauty, LLC [Member]                    
Fair Value of Consideration Transferred for Acquisition [Abstract]                    
Total cash consideration       $ 7,000            
[1] The acquisitions of Innuvate and Treviso are considered step acquisitions, and accordingly, the Company remeasured its pre-existing 27% equity interest in Innuvate and 35% of Treviso immediately prior to completion of the acquisition to its estimated fair value of approximately $39.0 million. As a result of the remeasurement, the Company recorded a gain of approximately $13.6 million within other income (expense), during the first quarter of 2018, representing the excess of the approximate $39.0 million estimated fair value of its pre-existing 27% equity interest in Innuvate and 35% equity interest of Treviso over its transaction date carrying value of approximately $25.4 million.
[2] Goodwill was recast to reflect current period presentation by geographic region at December 31, 2018.