XML 39 R40.htm IDEA: XBRL DOCUMENT v3.19.3
GBG Acquisition - Allocation and Proforma (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2018
Sep. 30, 2019
Dec. 31, 2018
Intangible assets and liabilities acquired:        
Goodwill     $ 356,814 $ 376,132
Pro forma financial information (unaudited)        
Net sales $ 605,710 $ 1,586,177    
Cost of goods sold 495,826 1,250,806    
Gross margin $ 109,884 $ 335,371    
Gross margin % of net sales 18.10% 21.10%    
Operating expenses        
Selling, general and administrative $ 151,607 $ 431,491    
Depreciation and amortization 22,177 68,526    
Total operating expenses 173,784 500,017    
Operating loss (63,900) (164,646)    
Interest expense 38,066 114,131    
Other (income) expense, net 22 (17,551)    
Loss before income taxes (101,988) (261,226)    
Income tax benefit (1,152) (2,275)    
Net loss $ (100,836) $ (258,951)    
GBG        
Assets acquired and liabilities assumed:        
Accounts receivable     65,434  
Inventories     393,303  
Prepaid expenses and other current assets     56,380  
Property and equipment     86,971  
Other assets     41  
Accounts payable and accrued expenses     (592,557)  
Intangible assets and liabilities acquired:        
Goodwill     348,407  
Leasehold interests     (2,310)  
Customer relationships     824,000  
Preliminary purchase price     1,179,669  
GBG | Preliminary Purchase Price Allocation        
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:        
Goodwill     367,725  
Leasehold interests     (2,310)  
Customer relationships     824,000  
Preliminary purchase price     1,179,669  
GBG | Measurement Period Adjustments        
Assets acquired and liabilities assumed:        
Accounts receivable     328  
Inventories     21,698  
Accounts payable and accrued expenses     (2,708)  
Intangible assets and liabilities acquired:        
Goodwill     $ (19,318)