XML 34 R42.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions - Additional Information (Detail) (USD $)
3 Months Ended 6 Months Ended 6 Months Ended 0 Months Ended 0 Months Ended 0 Months Ended 0 Months Ended
Mar. 31, 2013
Mar. 31, 2013
Apr. 01, 2012
Sep. 30, 2012
Mar. 31, 2013
Minimum [Member]
Mar. 31, 2013
Maximum [Member]
Mar. 31, 2013
VOBA [Member]
Mar. 31, 2013
Technology assets [Member]
Minimum [Member]
Mar. 31, 2013
Technology assets [Member]
Maximum [Member]
Mar. 31, 2013
Customer relationships [Member]
Minimum [Member]
Mar. 31, 2013
Customer relationships [Member]
Maximum [Member]
Dec. 17, 2012
HHI Business [Member]
Mar. 31, 2013
HHI Business [Member]
Dec. 17, 2012
HHI Business [Member]
Technology assets [Member]
Dec. 17, 2012
HHI Business [Member]
Technology assets [Member]
Minimum [Member]
Dec. 17, 2012
HHI Business [Member]
Technology assets [Member]
Maximum [Member]
Dec. 17, 2012
HHI Business [Member]
Trade name license agreement [Member]
Dec. 17, 2012
HHI Business [Member]
Trade name license agreement [Member]
Minimum [Member]
Dec. 17, 2012
HHI Business [Member]
Trade name license agreement [Member]
Maximum [Member]
Dec. 17, 2012
HHI Business [Member]
Trade name [Member]
Dec. 17, 2012
HHI Business [Member]
Trade name [Member]
Minimum [Member]
Dec. 17, 2012
HHI Business [Member]
Trade name [Member]
Maximum [Member]
Dec. 17, 2012
HHI Business [Member]
Customer relationships [Member]
Dec. 17, 2012
HHI Business [Member]
Trademarks and trade names [Member]
Dec. 17, 2012
HHI Business [Member]
Trademarks and trade names [Member]
Minimum [Member]
Dec. 17, 2012
HHI Business [Member]
Trademarks and trade names [Member]
Maximum [Member]
Dec. 17, 2012
HHI Business [Member]
Business Combination Measurement Period Adjustment [Member]
Mar. 31, 2013
Shaser Biosciences, Inc. [Member]
Nov. 08, 2012
Shaser Biosciences, Inc. [Member]
Nov. 08, 2012
Shaser Biosciences, Inc. [Member]
Non-controlling Interest [Member]
Nov. 08, 2012
Shaser Biosciences, Inc. [Member]
Technology assets [Member]
Nov. 08, 2012
Shaser Biosciences, Inc. [Member]
Call Option exercisable between January 1, 2017 and March 31, 2017 [Member]
Mar. 31, 2013
Shaser Biosciences, Inc. [Member]
Business Combination Measurement Period Adjustment [Member]
Feb. 14, 2013
EXCO/HGI Partnership [Member]
EXCO [Member]
Feb. 14, 2013
EXCO/HGI Partnership [Member]
HGI [Member]
Feb. 14, 2013
EXCO/HGI Partnership [Member]
HGI Energy Holdings, LLC [Member]
Feb. 14, 2013
EXCO/HGI Partnership [Member]
EXCO/HGI General Partner [Member]
Feb. 14, 2013
EXCO/HGI Partnership [Member]
Mar. 05, 2013
Cotton-Valley Oil and Gas Properties [Member]
Mar. 05, 2013
Cotton-Valley Oil and Gas Properties [Member]
HGI [Member]
Mar. 05, 2013
Cotton-Valley Oil and Gas Properties [Member]
EXCO/HGI Partnership [Member]
Apr. 06, 2011
FGL [Member]
Mar. 31, 2013
FGL [Member]
Business Acquisition [Line Items]                                                                                      
Negotiated sales price paid                       $ 100,000,000                                                              
Goodwill 1,434,000,000 1,434,000,000   694,200,000               662,200,000 682,300,000                           20,100,000 65,600,000 63,900,000       1,700,000                    
Deferred tax liability - long-term                       104,700,000 115,900,000                           11,200,000                                
Property, plant and equipment                       104,500,000 99,300,000                           (5,200,000)                                
Inventory                       207,100,000 204,700,000                           (2,400,000)                                
Inventory adjustment to fair value                       31,000,000                                                              
Property, plant and equipment, net adjustment to fair value                       4,000,000                                                              
Intangible asset                       470,000,000 470,000,000                           0 32,800,000 35,500,000       (2,700,000)                    
Estimated sales growth rate                             2.50% 31.00%   2.50% 5.00%   2.50% 5.00% 3.00%   2.50% 5.00%       3.00% 3.00%                        
Customer retention rate                                             95.00%                                        
Estimated Income tax rate 35.00% 35.00%                       35.00%     35.00%     35.00%     35.00% 35.00%           35.00% 35.00%                        
Discounted rate                           12.00%     12.00%     12.00%     12.00% 12.00%           12.00% 11.00%                        
Carrying value, intangible asset                           51,000,000     12,000,000     3,000,000     74,000,000 330,000,000             32,800,000                        
Amortization period, intangible asset         1 year 20 years 5 years 2 months 0 days 4 years 17 years 15 years 20 years           5 years     8 years     20 years               13 years                        
Royalty rate                             4.00% 5.00% 4.00%     3.50%         3.00% 5.00%         10.50%                        
Expected terminal year growth rate                                               2.50%                                      
Remaining legal life                       10 years                                                              
Deferred tax liabilities, net                       122,900,000                                                              
Business Acquisition Percentage Of Equity Interests Acquired                                                         56.00%     44.00%   24.50% 74.50% 73.50% 2.00%            
Trailing revenues                                                               100.00%                      
Adjusted trailing EBITDA                                                               700.00%                      
Non-controlling interest                                                           39,000,000       119,100,000                  
Business Combination, Consideration Transferred                                                                   725,000,000 348,300,000     573,300,000          
Preliminary working capital and other adjustments                       (10,600,000)                                 (400,000)           32,500,000                
Purchase price                       629,400,000 611,500,000                           (17,900,000) 23,000,000 24,700,000       (1,700,000)   692,500,000     516,100,000 130,900,000 130,900,000 97,500,000    
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Oil And Natural Gas Properties                                                                     697,300,000     519,500,000   138,400,000 103,100,000    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Gas Gathering Assets                                                                           21,500,000          
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Asset Retirement Obligation                                                                           18,500,000     5,600,000    
Cash consideration   1,903,500,000 185,100,000                                                                             350,000,000  
Cash consideration re-characterized as expense                                                                                   5,000,000  
Reduction in purchase price                                                                                   50,000,000  
Insurance obligations under annuity contract                                                                                   3,000,000,000  
Maximum amount of asset securing reinsurance obligations                                                                                   1,000,000,000  
Maximum amount required to pay under Front Street Reinsurance Transaction                                                                                   50,000,000  
Fair value assigned to the contingent purchase price reduction                                                                                   0  
Estimated a fair value for reduction in purchase price                                                                                     $ 41,000,000