XML 48 R36.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisition of Dr. Organic (Details)
£ / shares in Units, $ / shares in Units, £ in Thousands, $ in Thousands
1 Months Ended
Dec. 31, 2015
GBP (£)
£ / shares
shares
Dec. 31, 2015
USD ($)
shares
Dec. 31, 2015
USD ($)
$ / shares
Sep. 30, 2015
USD ($)
$ / shares
Allocated to:        
Goodwill     $ 1,200,501 $ 1,118,020
Common stock, par (in GBP per share) | $ / shares     $ 0.01 $ 0.01
Dr Organic Limited | NBTY (2015)        
Acquisitions        
Total purchase price £ 53,384 $ 80,519    
Cash consideration 33,384 50,353    
Completion loan notes £ 20,000 30,166    
Fair value of consideration:        
Cash     $ 50,353  
Completion loan notes at fair value     28,931  
Redeemable non-controlling interest     104,224  
Less: Settlement of payables due to Dr. Organic     (6,032)  
Cash and cash equivalents acquired     (5,342)  
Fair value of consideration   $ 172,134    
Allocated to:        
Accounts receivable     7,922  
Inventories     22,474  
Other current assets     2,045  
Property, plant and equipment     276  
Intangibles     70,438  
Accounts payable     (7,175)  
Accrued expenses and other current liabilities     (3,059)  
Deferred income taxes     (15,186)  
Net assets acquired     77,735  
Goodwill     94,399  
Acquisition costs     5,000  
Debt term 18 months 18 months    
Period of time after after issuance the notes can be redeemed 6 months 6 months    
Goodwill not deductible for tax purposes     94,399  
Dr Organic Limited | NBTY (2015) | Class B Common stock        
Acquisitions        
Number of days the put is exercisable 30 days 30 days    
Number of days the call is exercisable 30 days 30 days    
Number of days after the put has expired before the call is exercisable 30 days 30 days    
Allocated to:        
Number of shares issued | shares 399,000 399,000    
Common stock, par (in GBP per share) | £ / shares £ 0.01      
Dr Organic Limited | NBTY (2015) | Class C Common stock        
Allocated to:        
Number of shares issued | shares 222,000 222,000    
Common stock, par (in GBP per share) | £ / shares £ 0.01      
Common stock premium (in GBP per share) | £ / shares 0.04      
Common stock redemption price (in GBP per share) | £ / shares £ 0.05      
Period of time after issuance of share that they will be redeemed 18 months 18 months    
Dr Organic Limited | Tradenames | NBTY (2015)        
Allocated to:        
Intangibles     46,000  
Dr Organic Limited | Tradenames | NBTY (2015) | Minimum        
Allocated to:        
Amortization period 10 years 10 years    
Dr Organic Limited | Tradenames | NBTY (2015) | Maximum        
Allocated to:        
Amortization period 15 years 15 years    
Dr Organic Limited | Customer relationships | NBTY (2015)        
Allocated to:        
Intangibles     $ 25,000  
Amortization period 25 years 25 years