XML 45 R28.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2011
Business Acquisition [Line Items]  
Summary of acquisitions of animal hospitals and laboratories
                         
    For the Years Ended December 31,  
    2011     2010     2009  

Animal hospitals:

                       

Acquisitions, excluding BrightHeart(1) in 2011 and Pet DRx(1) in 2010

    18       27       27  

BrightHeart(1)

    9              

Pet DRx

          23        

Acquisitions relocated into our existing animal hospitals

    (3     (2     (5

Sold, closed or merged

    (11     (9     (4
   

 

 

   

 

 

   

 

 

 

Total

    13       39       18  
   

 

 

   

 

 

   

 

 

 

Laboratories:

                       

Acquisitions

    1             2  

Acquisitions relocated into our existing laboratories

                (2

New facilities

    2       4       3  

Closed or merged

          (1      
   

 

 

   

 

 

   

 

 

 

Total

    3       3       3  
   

 

 

   

 

 

   

 

 

 

 

 

(1) BrightHeart Veterinary Centers (“BrightHeart) was acquired on July 11, 2011 and Pet DRx Corporation (Pet DRx”) was acquired on July 1, 2010.
Business Acquisition Pro Forma Financial information
                 
    Revenue     Net Income  
    (Unaudited)  

(In thousands):

               

Actual from January 1, 2011 to December 31, 2011

    51,008       2,018  

2011 supplemental pro forma from January 1, 2011 to December 31, 2011(1)

    1,557,271       97,715  

2010 supplemental pro forma from January 1, 2010 to December 31, 2010(1)

    1,496,492       110,028  

 

 

(1) 2011 supplemental pro forma net income was adjusted to exclude $2.5 million of acquisition-related costs incurred in 2011. 2010 supplemental pro forma net income was adjusted to include these charges.
Acquisitions, excluding BrightHeart and Pet DRx [Member]
 
Business Acquisition [Line Items]  
Summary of purchase price and allocation of the purchase price
                         
    For Years Ended December 31,  
    2011     2010     2009  

Consideration:

                       

Cash

  $ 34,243     $ 69,456     $ 56,806  

Non-cash note conversion to equity interest in subsidiary

                5,700  

Holdback

    1,500              

Contingent consideration

    79       2,857       712  
   

 

 

   

 

 

   

 

 

 

Fair value of total consideration transferred

  $ 35,822     $ 72,313     $ 63,218  
   

 

 

   

 

 

   

 

 

 

Allocation of the Purchase Price:

                       

Tangible assets

  $ 1,237     $ 3,592     $ 8,625  

Identifiable intangible assets

    6,414       9,510       9,408  

Goodwill(1)

    28,171       60,839       51,171  

Notes payable and other liabilities assumed

          (1,628     (5,986
   

 

 

   

 

 

   

 

 

 

Total

  $ 35,822     $ 72,313     $ 63,218  
   

 

 

   

 

 

   

 

 

 

 

 

(1) We expect that $26.4 million, $58.2 million and $33.6 million of the goodwill recognized in 2011, 2010 and 2009, respectively, will be fully deductible for income tax purposes.
BrightHeart [Member]
 
Business Acquisition [Line Items]  
Summary of purchase price and allocation of the purchase price
         

Consideration:

       

Cash

  $ 23,490  

Cash paid to holders of debt

    26,048  

Contingent consideration

    481  
   

 

 

 

Fair value of total consideration transferred

  $ 50,019  
   

 

 

 

Allocation of the Purchase Price:

       

Tangible assets

  $ 21,129  

Identifiable intangible assets(1)

    7,205  

Goodwill(2)

    42,004  

Other liabilities assumed

    (20,319
   

 

 

 

Total

  $ 50,019  
   

 

 

 

 

(1) Identifiable intangible assets primarily include customer relationships. The weighted average amortization period for both the total identifiable intangible assets and the customer-related intangible assets is approximately five years.

 

(2) We expect that $40.7 million of the goodwill related to the BrightHeart acquisition recorded as of December 31, 2011 will be fully deductible for income tax purposes.
MediMedia Animal Health, LLC (Vetstreet) [Member]
 
Business Acquisition [Line Items]  
Summary of purchase price and allocation of the purchase price
         

Consideration:

       

Cash

  $ 146,420  
   

 

 

 

Allocation of the Purchase Price:

       

Tangible assets

  $ 7,861  

Identifiable intangible assets(1)

    45,810  

Goodwill(2)

    97,177  

Other liabilities assumed

    (4,428
   

 

 

 

Total

  $ 146,420  
   

 

 

 

 

(1) Identifiable intangible assets include customer relationships, technology, trademarks, non-compete agreements and contracts. The weighted average amortization period for the total identifiable intangible assets is approximately nine years, for the customer-related intangible assets approximately ten years, for the technology and trademarks approximately seven years, for the non-compete agreements approximately two years and for the contracts approximately eight years.

 

(2) We expect that all of the goodwill related to the Vetstreet acquisition recorded as of December 31, 2011 will be fully deductible for income tax purposes.