XML 46 R43.htm IDEA: XBRL DOCUMENT v3.19.3
Business Combination - Total consideration (Details) - USD ($)
$ in Thousands
9 Months Ended
Jul. 08, 2019
Jan. 17, 2018
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2018
Dec. 31, 2017
Preliminary estimated fair value of the consideration            
Goodwill     $ 231,764   $ 125,029 $ 5,064
Cash paid, net of cash acquired     185,090 $ 92,083    
VIP            
Preliminary estimated fair value of the consideration            
Current assets   $ 15,617        
Property, plant, and equipment   8,885        
Other assets, net   295        
Total assets   224,240        
Current liabilities   22,908        
Capital lease obligations   3,032        
Total liabilities   25,940        
Estimated purchase price   198,300        
Cash paid, net of cash acquired   92,082        
LLC Interests and shares of Class B common stock   90,031        
Guarantee note   10,000        
Contingent notes   6,900        
Post-closing working capital adjustment   (713)        
Estimated fair value of total consideration transferred   198,300        
HBH            
Preliminary estimated fair value of the consideration            
Working Capital, net     1,676      
Property, plant, and equipment     2,686      
Goodwill     7,607      
Total assets     15,769      
Capital lease obligations     1,114      
Total liabilities     1,114      
Estimated purchase price     14,655      
Cash paid, net of cash acquired     1,683      
LLC Interests and shares of Class B common stock     12,972      
Estimated fair value of total consideration transferred     $ 14,655      
Perrigo Animal Health Acquisition            
Preliminary estimated fair value of the consideration            
Finite-Lived Intangible Asset, Useful Life     13 years      
Customer relationships            
Preliminary estimated fair value of the consideration            
Finite-Lived Intangible Asset, Useful Life     20 years      
Customer relationships | VIP            
Preliminary estimated fair value of the consideration            
Intangible assets   77,200        
Customer relationships | HBH            
Preliminary estimated fair value of the consideration            
Intangible assets     $ 3,800      
Brand names            
Preliminary estimated fair value of the consideration            
Finite-Lived Intangible Asset, Useful Life     10 years      
Brand names | VIP            
Preliminary estimated fair value of the consideration            
Intangible assets   9,600        
Goodwill   $ 112,643        
Maximum | Customer relationships            
Preliminary estimated fair value of the consideration            
Finite-Lived Intangible Asset, Useful Life     20 years      
Maximum | Brand names            
Preliminary estimated fair value of the consideration            
Finite-Lived Intangible Asset, Useful Life     15 years      
Estimated | Perrigo Animal Health Acquisition            
Preliminary estimated fair value of the consideration            
Inventories $ 17,998          
Property, plant, and equipment 18,207          
Other current assets 13,048          
Other assets 9,680          
Intangible assets 23,040          
Intangible assets - Brand names (10 year useful life) 14,550          
Goodwill 106,869          
Total assets 203,392          
Total liabilities 18,999          
Estimated purchase price 184,393          
Cash paid, net of cash acquired (185,090)          
Post-closing working capital adjustment 697          
Estimated fair value of total consideration transferred $ (184,393)