XML 70 R54.htm IDEA: XBRL DOCUMENT v3.19.1
GBG Acquisition - Allocation and Proforma (Details) - USD ($)
$ / shares in Units, $ in Thousands
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Oct. 29, 2018
Dec. 31, 2016
Intangible assets and liabilities acquired:        
Goodwill $ 376,132 $ 8,380   $ 8,271
GBG and its subsidiaries        
Business Acquisition        
Inventory adjustment to fair value 32,400      
Assets acquired and liabilities assumed:        
Accounts receivable     $ 65,106  
Inventories     371,605  
Prepaid expenses and other current assets     56,380  
Property and equipment     86,971  
Other assets     41  
Accounts payable and accrued expenses     (589,849)  
Intangible assets and liabilities acquired:        
Preliminary purchase price     1,179,669  
Unaudited pro forma results        
Net sales 2,302,195 2,244,604    
Cost of goods sold 1,785,871 1,691,199    
Gross margin $ 516,324 $ 553,405    
Gross margin % of net sales 22.40% 24.70%    
Operating expenses        
Selling, general and administrative $ 569,726 $ 423,392    
Depreciation and amortization 90,241 92,554    
Total operating expenses 659,967 515,946    
Operating (loss) income (143,643) 37,459    
Interest expense 156,329 152,082    
Gain on contingent consideration (17,675) (18,687)    
Loss before income taxes (282,297) (95,936)    
Income tax benefit 5,927 5,331    
Net loss $ (276,370) $ (90,605)    
Loss per common share - basic (in dollars per share) $ (4.75) $ (1.58)    
Loss per common share - diluted (in dollars per share) $ (4.75) $ (1.58)    
Weighted average shares outstanding basic and diluted (in shares) 58,143 57,516    
Cost of goods sold | GBG and its subsidiaries        
Business Acquisition        
Inventory adjustment to fair value $ 23,600      
Selling, general and administrative expenses | GBG and its subsidiaries        
Business Acquisition        
Amortization expense $ 39,800      
Goodwill | GBG and its subsidiaries        
Intangible assets and liabilities acquired:        
Goodwill     367,725  
Leasehold interests | GBG and its subsidiaries        
Intangible assets and liabilities acquired:        
Leasehold interests     (2,310)  
Customer relationships | GBG and its subsidiaries        
Intangible assets and liabilities acquired:        
Customer relationships     $ 824,000