XML 33 R23.htm IDEA: XBRL DOCUMENT v3.5.0.2
Acquisitions (Tables)
6 Months Ended
Jun. 30, 2016
Business Acquisition [Line Items]  
Business Acquisition Summary Of Acquired Properties
The table below reflects the activity related to the acquisitions and dispositions of our animal hospitals and laboratories during the six months ended June 30, 2016 and 2015, respectively:

 
Six Months Ended
June 30,
 
2016
 
2015
Animal Hospitals:
 
 
 
Acquisitions
93

 
23

Acquisitions, merged
(3
)
 
(2
)
Sold, closed or merged
(5
)
 
(7
)
Net increase
85

 
14

 
 
 
 
Laboratories:
 
 
 
Acquisitions

 
1

Acquisitions, merged

 
(1
)
Net increase

 

Schedule of Pro Forma Information
In addition, the pro forma financial information does not attempt to project the future results of operations of our company: 
 
 
Revenue
 
Net Income
(In thousands):
 
 
 
 
Results of acquired businesses included in our three months ended
 
 
 
 
  June 30, 2016 actuals
 
$
57,148

 
$
3,864

2016 supplemental pro forma from April 1, 2016 to June 30, 2016 (1)
 
$
670,796

 
$
64,324

2015 supplemental pro forma from April 1, 2015 to June 30, 2015 (1)
 
$
624,277

 
$
57,579

 
 
 
 
 
Results of acquired businesses included in our six months ended
 
 
 
 
  June 30, 2016 actuals
 
$
68,776

 
$
4,749

2016 supplemental pro forma from January 1, 2016 to June 30, 2016 (2)
 
$
1,293,470

 
$
112,222

2015 supplemental pro forma from January 1, 2015 to June 30, 2015 (2)
 
$
1,205,712

 
$
97,319

____________________________
(1) 
2016 supplemental pro forma net income attributable to VCA was adjusted to exclude $0.2 million of acquisition-related costs incurred during the three months ended June 30, 2016. 2015 supplemental pro forma net income attributable to VCA was adjusted to include these charges.
(2) 
2016 supplemental pro forma net income attributable to VCA was adjusted to exclude $1.2 million of acquisition-related costs incurred during the six months ended June 30, 2016. 2015 supplemental pro forma net income attributable to VCA was adjusted to include these charges.
Animal Hospitals And Laboratory Acquisitions  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table summarizes the aggregate consideration for our independent animal hospitals and labs acquired during the six months ended June 30, 2016 and 2015, respectively, (in thousands):

 
Six Months Ended
June 30,
 
2016
 
2015
Consideration:
 
 
 
  Cash
$
188,329

 
$
66,229

  Cash acquired
(970
)
 

  Cash, net of cash acquired
$
187,359

 
$
66,229

  Assumed debt
2,601

 
6,250

  Holdbacks
4,148

 
2,522

  Earn-outs
4,002

 

      Fair value of total consideration transferred
$
198,110

 
$
75,001

 
 
 
 
Allocation of the Purchase Price:
 
 
 
  Tangible assets
$
21,521

 
$
5,064

  Identifiable intangible assets (1)
24,325

 
24,144

  Goodwill (2)
153,012

 
46,440

  Other liabilities assumed
(437
)
 
(647
)
      Fair value of assets acquired and liabilities assumed
$
198,421

 
$
75,001

Noncontrolling interest
(311
)
 

Total
$
198,110

 
$
75,001


____________________________

(1) 
Identifiable intangible assets include customer relationships, trademarks and covenants-not-to-compete. The weighted-average amortization period for the total identifiable intangible assets is approximately five years. The weighted-average amortization period for customer relationships, trademarks and covenants is approximately five years, seven years and five years, respectively.

(2)  
We expect that $146.9 million and $35.5 million of the goodwill recorded for these acquisitions, as of June 30, 2016 and 2015, respectively, will be fully deductible for income tax purposes.
Companion Animal Practices, North America  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table summarizes the preliminary purchase price and the preliminary allocation of the purchase price (in thousands):

Consideration:
 
  Cash
$
353,554

  Cash acquired
(3,405
)
  Cash, net of cash acquired
$
350,149

  Holdbacks
1,000

      Fair value of total consideration transferred
$
351,149

 
 
Allocation of the Purchase Price:
 
  Tangible assets
$
13,548

  Identifiable intangible assets (1)
147,500

  Goodwill (2)
281,311

  Other liabilities assumed
(2,572
)
 Fair value of assets acquired and liabilities assumed
$
439,787

  Noncontrolling interest
(88,638
)
Total
$
351,149

____________________________

(1)  
Identifiable intangible assets primarily include customer relationships, trademarks and covenants-not-to-compete. The weighted-average amortization period for the total identifiable intangible assets is approximately nine years. The amortization periods for customer relationships, trademarks and covenants is ten years, five years and five years, respectively.

(2)  
As of June 30, 2016, we expect that $225.0 million of goodwill recorded for this acquisition will be deductible for income tax purposes.