XML 68 R53.htm IDEA: XBRL DOCUMENT v3.19.1
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2018
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
The following table summarizes the fair values of the identifiable intangible assets acquired and liabilities assumed at the acquisition date (in thousands):
(in thousands)
 
 
 
 
 
Cash
 
$
1,983

Tangible assets
 
18,647

Intangible assets (1)
 
11,970

Net deferred tax assets
 
25,723

Total identifiable assets
 
58,323

Current liabilities
 
(6,673
)
Total liabilities assumed
 
(6,673
)
 
 
 
Net loss on derecognition of notes receivables
 
(10,615
)
Gain on bargain purchase, net of loss on extinguishment of notes receivable
 
(9,309
)
Total fair value of consideration
 
$
31,726

______________
(1) As of the effective date of the transaction, identifiable intangible assets are required to be measured at fair value. The fair value measurement is based on significant inputs that are unobservable in the market and thus represents a Level 3 measurement. The Company used an income approach to estimate the preliminary fair value of the intangibles which includes technology, trademarks and customer relationships. The assumptions used to estimate the cash flows of the business included a discount rate of 16%, estimated gross margins ranging from 37-72%, income tax rate of 35%, and operating expenses consisting of direct costs based on the anticipated level of revenues. The intangible assets have a weighted-average useful life of approximately 15 years. The intangible assets for acquired technology and trademarks are being amortized over their estimated useful lives using the straight-line method of amortization. The intangible assets for customer relationship are being amortized using a double-declining method of amortization as such method better represents the economic benefits to be obtained.

Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
The following table summarizes the fair values of the identifiable intangible assets acquired and liabilities assumed at the acquisition date:
(in thousands)
 
 
 
 
 
Acquired product rights
 
$
216,690

Customer relationships
 
23,880

Goodwill
 
3,735

Net intangible assets
 
$
244,305

Schedule of Business Acquisitions by Acquisition, Contingent Consideration [Table Text Block]
The following table presents a summary of the total fair value of consideration transferred for the Noden Products acquisition:
(in thousands)
 
 
 
 
 
Consideration paid in cash at closing
 
$
109,938

Discounted anniversary payment
 
87,007

Fair value of contingent consideration
 
47,360

Total fair value of consideration transferred
 
$
244,305

Business Acquisition, Pro Forma Information [Table Text Block]
 
 
Year Ended
 
 
December 31,
(in thousands, except per share amounts)
 
2018
 
2017
 
 
 
 
 
Pro forma revenues
 
$
198,110

 
$
325,605

Pro forma net (loss) income
 
$
(68,859
)
 
$
107,193

Pro forma net (loss) income per share - basic
 
$
(0.47
)
 
$
0.69

Pro forma net (loss) income per share - diluted
 
$
(0.47
)
 
$
0.69