XML 48 R33.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2018
Business Combinations [Abstract]  
Schedule of purchase price, business acquisition
The following table summarizes the aggregate purchase price consideration paid to acquire Frutarom (in thousands, except share and per share data):
Frutarom’s shares outstanding as of the Closing
59,576,323

Cash consideration per share
71.19

Total cash paid to shareholders of Frutarom
$
4,241,238

 
 
Cash paid to vested stock option holders
19,229

Cash in escrow for unvested stock option holders
7,048

Cash paid for closing dividend
21,065

Cash in lieu of fractional shares
15

Cash portion of the purchase consideration
$
4,288,595

 
 
Frutarom’s shares outstanding as of the Closing
59,576,323

Exchange ratio
0.249

Total common shares of IFF issued
14,834,504

IFF’s share price as of the Closing
137.39

Total equity consideration paid to shareholders of Frutarom
2,038,113

Equity consideration paid to vested stock Frutarom option holders (representing 67,046 shares)
9,211

Equity portion of purchase consideration
$
2,047,324

 
 
Repayment of existing credit facilities of Frutarom
694,975

 
 
Total purchase consideration
$
7,030,894

Schedule of assets acquired and liabilities assumed
The following table summarizes the preliminary estimated fair values of the assets acquired and liabilities assumed (in thousands).
Cash and cash equivalents
$
140,747

Other current assets
699,627

Identifiable intangible assets
2,690,000

Other assets
353,710

Equity method investments
25,791

Current liabilities
(311,325
)
Debt assumed
(77,037
)
Other liabilities
(632,488
)
Redeemable noncontrolling interest
(97,510
)
Noncontrolling interest
(3,700
)
Excess attributable to Goodwill
4,243,079

Total Purchase Consideration
$
7,030,894

Schedule of intangible assets acquired
The preliminary amounts of the components of intangible assets have been recorded as follows:
(IN THOUSANDS)
Estimated Amounts
 
Weighted-Average Useful Life
Intangible assets with finite lives:
 
 
 
Product formula
$
290,000

 
10 to 12 years
Customer relationships
2,260,000

 
18 to 23 years
Trade names
140,000

 
23 to 26 years
Total
$
2,690,000

 
 
Unaudited pro forma information
The unaudited pro forma results for the years ended December 31, 2018 and December 31, 2017 is as follows:
 
Year Ended December 31,
(IN THOUSANDS)
2018
 
2017
Unaudited pro forma net sales
$
5,135,906

 
$
4,761,115

Unaudited pro forma net income attributable to the Company
474,498

 
240,784