XML 68 R53.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisitions - Summary of Purchase Price and Allocation of Purchase Price (Details) - USD ($)
$ in Thousands
8 Months Ended 12 Months Ended
May 01, 2016
Dec. 31, 2016
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Consideration:          
Cash, net of cash acquired     $ 697,673 $ 151,586 $ 147,507
Assumed debt   $ 11,414 11,414 16,885 7,426
Earn-outs   9,200 9,200 3,500  
Allocation of the Purchase Price:          
Goodwill       640,877 125,705
Noncontrolling interest     $ (86,640) (1,916) (933)
Weighted average amortization period     5 years    
Amount of goodwill deducted for income tax purpose   263,400 $ 263,400 100,100 62,500
Customer Relationships          
Allocation of the Purchase Price:          
Weighted average amortization period     5 years    
Trademarks          
Allocation of the Purchase Price:          
Weighted average amortization period     8 years    
Covenants not-to-compete          
Allocation of the Purchase Price:          
Weighted average amortization period     5 years    
Client lists          
Allocation of the Purchase Price:          
Weighted average amortization period     3 years    
Companion Animal Practices, North America          
Consideration:          
Cash $ 352,829        
Cash acquired (3,405)        
Cash, net of cash acquired 349,424        
Fair value of total consideration transferred 350,424 5,400      
Allocation of the Purchase Price:          
Identifiable intangible assets 102,300        
Fair value of assets acquired and liabilities assumed $ 436,424        
Weighted average amortization period 7 years        
Amount of goodwill deducted for income tax purpose   270,300 $ 270,300    
Companion Animal Practices, North America | Customer Relationships          
Allocation of the Purchase Price:          
Weighted average amortization period 7 years        
Companion Animal Practices, North America | Trademarks          
Allocation of the Purchase Price:          
Weighted average amortization period 5 years        
Companion Animal Practices, North America | Covenants not-to-compete          
Allocation of the Purchase Price:          
Weighted average amortization period 5 years        
Animal Hospitals And Laboratory Acquisitions, Excluding CAPNA          
Consideration:          
Cash     351,404 147,379 122,804
Cash acquired     (6,530) (258) (1)
Cash, net of cash acquired     344,874 147,121 122,803
Holdbacks   9,479 9,479 5,040 3,000
Earn-outs   7,281 7,281 1,671 2,037
Fair value of total consideration transferred     373,048 170,717 135,266
Allocation of the Purchase Price:          
Tangible assets   32,212 32,212 11,482 5,902
Identifiable intangible assets   47,121 47,121 41,216 22,964
Goodwill     302,957 124,198 110,234
Other liabilities assumed   (8,344) (8,344) (2,206) (115)
Fair value of assets acquired and liabilities assumed   373,946 373,946 174,690 138,985
Noncontrolling interest     (2,015) (2,675) (1,705)
Notes receivable from shareholder for formation of noncontrolling interest   $ 1,375 1,375 (1,298) 0
Preferred stock issued     (258) 0 0
Fair value of pre-existing investment     $ 0 $ 0 $ (2,014)