XML 95 R88.htm IDEA: XBRL DOCUMENT v3.19.2
Business Acquisitions - Acquisition of Nuuvera Corp. (Details) - Nuuvera Corp
Mar. 23, 2018
CAD ($)
USD ($)
$ / shares
shares
Business Acquisitions  
Percentage of voting interest acquired 100.00%
Total consideration in cash | $ / shares $ 0.62
Shares issued per share | $ / shares $ 0.3546
Consideration paid  
Cash $ 54,604,000
Shares issued  
Number of shares 31,226,910 [1]
Share price | $ / shares $ 13.17 [1]
Amount $ 411,258,000 [1]
Warrants outstanding  
Number of warrants | shares 1,345,866 [2]
Warrants amount $ 1,015,000 [2]
Replacement options issued  
Number of options | shares 1,280,330 [1]
Option amount $ 12,133,000 [1]
Fair value of previously held investment $ 479,010,000
Shares held by Aphria  
Number of shares | shares 1,878,738 [1]
Share Price | $ / shares $ 14.92 [1]
Amount $ 28,028,000 [1]
Consideration paid other than previously held investment $ 28,271,000
Warrants held by Aphria  
Number of shares | shares 322,365 [2]
Amount $ 243,000 [2]
Total consideration paid 507,281,000
Current assets  
Cash and cash equivalents 35,033,000
Accounts receivable 464,000
Prepaids and other current assets 1,142,000
Inventory 401,000
Long-term assets  
Capital assets 4,743,000
Intellectual property, trademarks & brands 3,700,000
Licences, permits & applications 131,600,000
Goodwill 377,221,000
Total assets 554,304,000
Current liabilities  
Accounts payable and accrued liabilities 11,000,000
Long-term liabilities  
Deferred tax liability 36,023,000
Total liabilities 47,023,000
Total net assets acquired $ 507,281,000
Risk-free rate (as a percent) 2.19%
Volatility (as a percent) 30.00%
Forfeiture rate (as a percent) 0.00%
Dividend yield (as a percent) 0.00%
Net income and comprehensive net income within the prior year for the Company would have been higher, if the acquisition had taken place $ 19,611,000
Transaction costs $ 3,439,000
Minimum  
Long-term liabilities  
Expected life 1 year
Exercise price (in Canadian dollars per share) $ 2.52
Maximum  
Long-term liabilities  
Expected life 10 years
Exercise price (in Canadian dollars per share) $ 20.30
[1] Share price based on the price of the shares on March 23, 2018; shares held by Aphria include the cash consideration paid.
[2] Options and warrants are valued using the Black-Scholes option pricing model using the following assumptions: the risk-free rate of 2.19%; expected life of 1 10 years; volatility of 30% based on volatility used for similar instruments on the open market; forfeiture rate of nil; dividend yield of nil; and the exercise price of $2.52 - $20.30.