XML 54 R87.htm IDEA: XBRL DOCUMENT v3.3.0.814
Acquisitions - Additional Information (Detail) - USD ($)
$ / shares in Units, $ in Millions
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Jan. 16, 2015
Dec. 31, 2014
Oct. 31, 2014
Oct. 01, 2014
Jun. 30, 2015
Dec. 31, 2014
Mar. 31, 2015
Jun. 30, 2015
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2013
May. 21, 2015
Oct. 06, 2014
May. 30, 2014
Jan. 02, 2014
Mar. 05, 2013
Feb. 14, 2013
Apr. 06, 2011
Business Acquisition [Line Items]                                    
Goodwill (Note 12)                 $ 2,487.4 $ 1,524.8 $ 1,476.7              
Estimated Income tax rate                 35.00% 35.00%                
Business Combination, Step Acquisition, Equity Interest in Acquiree, Remeasurement Gain                 $ 141.2 $ 0.0 0.0              
Cash consideration                 $ 1,320.0 27.2 2,014.8              
Payments to Acquire Businesses, Gross                   1.5                
FGL                                    
Business Acquisition [Line Items]                                    
Percentage Of Ownership Interest                 80.50%                  
HGI                                    
Business Acquisition [Line Items]                                    
Acquisition related charges                 $ 0.4 4.2 $ 12.7              
Compass Production Partners [Member]                                    
Business Acquisition [Line Items]                                    
Business Combination, Consideration Transferred             $ 118.8                      
Technology Assets [Member] | Minimum [Member]                                    
Business Acquisition [Line Items]                                    
Amortization period, intangible asset                 4 years                  
Technology Assets [Member] | Maximum                                    
Business Acquisition [Line Items]                                    
Amortization period, intangible asset                 18 years                  
Customer Relationships [Member]                                    
Business Acquisition [Line Items]                                    
Retention Rate                 95.00%                  
Estimated Income tax rate                 38.00%                  
Business Acquisition Contingent Consideration Key Assumptions Discount Rate                 9.50%                  
Customer Relationships [Member] | Minimum [Member]                                    
Business Acquisition [Line Items]                                    
Amortization period, intangible asset                 2 years                  
Customer Relationships [Member] | Maximum                                    
Business Acquisition [Line Items]                                    
Amortization period, intangible asset                 20 years                  
Compass Production Partners G.P. [Member]                                    
Business Acquisition [Line Items]                                    
Business Acquisition Percentage Of Equity Interests Acquired                 100.00%                  
AAG Acquisition [Member]                                    
Business Acquisition [Line Items]                                    
Goodwill (Note 12)                       $ 972.1            
Property, plant and equipment                       38.3            
Goodwill (Note 12)                       418.0            
Inventory                       84.2            
Business Combination, Consideration Transferred         $ 929.3                          
Payments to Acquire Businesses, Gross         $ 0.0                          
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net                       929.3            
Business Acquisition, Pro Forma Net Income (Loss)                 $ (517.5) (71.4)                
Business Acquisition, Goodwill, Expected Tax Deductible Amount                       4.9            
AAG Acquisition [Member] | Customer Relationships [Member]                                    
Business Acquisition [Line Items]                                    
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life                 15 years                  
Goodwill (Note 12)                       63.0            
AAG Acquisition [Member] | Customer Relationships [Member] | Minimum [Member]                                    
Business Acquisition [Line Items]                                    
Fair Value Inputs, Long-term Revenue Growth Rate                 2.00%                  
AAG Acquisition [Member] | Customer Relationships [Member] | Maximum                                    
Business Acquisition [Line Items]                                    
Fair Value Inputs, Long-term Revenue Growth Rate                 12.10%                  
AAG Acquisition [Member] | Tradenames Trademarks And Patents [Member]                                    
Business Acquisition [Line Items]                                    
Goodwill (Note 12)                       $ 295.0            
EXCO [Member] | EXCO/HGI General Partner                                    
Business Acquisition [Line Items]                                    
Business Acquisition Percentage Of Equity Interests Acquired                                 50.00%  
Compass | EXCO [Member]                                    
Business Acquisition [Line Items]                                    
Business Acquisition Percentage Of Equity Interests Acquired                                 24.50%  
Business Combination Purchase Consideration Transferred                                 $ 725.0  
Non-controlling interest                                 119.1  
Compass | HGI                                    
Business Acquisition [Line Items]                                    
Business Acquisition Percentage Of Equity Interests Acquired                 74.40%                  
Business Combination Purchase Consideration Transferred                                 349.8  
Preliminary working capital and other adjustments                                 30.5  
Business combination, assets acquired                                 694.5  
Compass | Compass                                    
Business Acquisition [Line Items]                                    
Business Combination Purchase Consideration Transferred                                 $ 574.8  
Compass | HGI Energy Holdings, LLC                                    
Business Acquisition [Line Items]                                    
Business Acquisition Percentage Of Equity Interests Acquired                                 73.50%  
Compass | EXCO/HGI General Partner                                    
Business Acquisition [Line Items]                                    
Business Acquisition Percentage Of Equity Interests Acquired                                 2.00%  
Cotton-Valley Oil and Gas Properties | HGI                                    
Business Acquisition [Line Items]                                    
Business combination, assets acquired                               $ 130.7    
Fidelity And Guaranty Life Holdings                                    
Business Acquisition [Line Items]                                    
Business Acquisition Fair Value Of Contingent Purchase Price Consideration Reduction                                   $ 50.0
The Liquid Fence Company [Member]                                    
Business Acquisition [Line Items]                                    
Business Combination, Consideration Transferred, Other                   1.5                
Goodwill (Note 12)                             $ 7.1      
Property, plant and equipment                             0.1      
Business Combination, Consideration Transferred, Liabilities Incurred                   9.5                
Goodwill (Note 12)       $ 26.9                     26.9      
Inventory                             2.1      
Business Combination, Consideration Transferred                   35.8                
Payments to Acquire Businesses, Gross                   $ 24.8                
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Less Noncontrolling Interest                             35.8      
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net                             $ 35.8      
The Liquid Fence Company [Member] | Customer Relationships [Member]                                    
Business Acquisition [Line Items]                                    
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life           15 years                        
Goodwill (Note 12)       1.3                            
The Liquid Fence Company [Member] | Tradenames Trademarks And Patents [Member]                                    
Business Acquisition [Line Items]                                    
Goodwill (Note 12)       5.1                            
FOHG [Member]                                    
Business Acquisition [Line Items]                                    
Goodwill (Note 12)                           $ 43.9        
Deferred tax liability - long-term                           0.0        
Property, plant and equipment                           1.2        
Non-controlling interest                           8.3        
Goodwill (Note 12)                           41.7        
Inventory                           12.4        
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Less Noncontrolling Interest                           $ 13.5        
Business Acquisition, Percentage of Voting Interests Acquired                           62.00%        
Treasury Stock Acquired, Average Cost Per Share                   $ 0.27                
residual growth rate               3.00%                    
effective income tax rate assumption               39.30%                    
Fair Value Inputs, Discount Rate               16.00%                    
Off-market Lease, Unfavorable                           $ 0.0        
Finite-Lived Intangible Asset, Off-market Lease, Favorable, Gross                           0.0        
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net                           $ 21.8        
FOHG [Member] | Minimum [Member]                                    
Business Acquisition [Line Items]                                    
Royalty rate               0.25%                    
FOHG [Member] | Maximum                                    
Business Acquisition [Line Items]                                    
Royalty rate               8.00%                    
FOH [Member]                                    
Business Acquisition [Line Items]                                    
Percentage Of Beneficial Ownership                   88.60%                
Compass Production Partners [Member]                                    
Business Acquisition [Line Items]                                    
Property, plant and equipment     $ 811.1                              
Business Acquisition Percentage Of Equity Interests Acquired     99.80%                   25.50%          
Business Combination, Step Acquisition, Equity Interest in Acquiree, Remeasurement Gain     $ 141.2                              
Proved Developed and Undeveloped Oil and Natural Gas Properties, Period Increase (Decrease)     145.4                              
Non-controlling interest     0.8                              
Inventory     1.4                              
Payments to Acquire Businesses, Gross                 $ 118.8                  
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Less Noncontrolling Interest     465.7                              
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net     466.5                              
Salix Animal Health LLC [Member]                                    
Business Acquisition [Line Items]                                    
Goodwill (Note 12) $ 71.5                                  
Property, plant and equipment 1.2                                  
Business Combination, Consideration Transferred, Liabilities Incurred                 1.5                  
Goodwill (Note 12) 55.5                                  
Inventory 17.0                                  
Business Combination, Consideration Transferred                 148.3                  
Payments to Acquire Businesses, Gross                 $ 146.8                  
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net 148.3                                  
Business Acquisition, Goodwill, Expected Tax Deductible Amount $ 24.7                                  
Salix Animal Health LLC [Member] | Customer Relationships [Member]                                    
Business Acquisition [Line Items]                                    
Retention Rate 92.50%                                  
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life 13 years                                  
Estimated Income tax rate 38.00%                                  
Goodwill (Note 12) $ 35.4                                  
Salix Animal Health LLC [Member] | Customer Relationships [Member] | Minimum [Member]                                    
Business Acquisition [Line Items]                                    
Fair Value Inputs, Long-term Revenue Growth Rate 0.00%                                  
Business Acquisition Contingent Consideration Key Assumptions Discount Rate 12.00%                                  
Salix Animal Health LLC [Member] | Customer Relationships [Member] | Maximum                                    
Business Acquisition [Line Items]                                    
Fair Value Inputs, Long-term Revenue Growth Rate 12.10%                                  
Business Acquisition Contingent Consideration Key Assumptions Discount Rate 13.00%                                  
Salix Animal Health LLC [Member] | Tradenames Trademarks And Patents [Member]                                    
Business Acquisition [Line Items]                                    
Goodwill (Note 12) $ 17.0                                  
European IAMS and Eukanuba [Member]                                    
Business Acquisition [Line Items]                                    
Goodwill (Note 12)   $ 4.0       $ 4.0                        
Property, plant and equipment   58.3       58.3                        
Goodwill (Note 12)   39.6       39.6                        
Inventory   16.3       16.3                        
Business Combination, Consideration Transferred           115.7                        
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net   $ 115.7       115.7                        
European IAMS and Eukanuba [Member] | Customer Relationships [Member]                                    
Business Acquisition [Line Items]                                    
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life                 14 years                  
Estimated Income tax rate   25.00%                                
Goodwill (Note 12)   $ 10.5       $ 10.5                        
Business Acquisition Contingent Consideration Key Assumptions Discount Rate   13.00%                                
European IAMS and Eukanuba [Member] | Customer Relationships [Member] | Minimum [Member]                                    
Business Acquisition [Line Items]                                    
Fair Value Inputs, Long-term Revenue Growth Rate   0.00%                                
Retention Rate   90.00%       90.00%                        
European IAMS and Eukanuba [Member] | Customer Relationships [Member] | Maximum                                    
Business Acquisition [Line Items]                                    
Fair Value Inputs, Long-term Revenue Growth Rate   5.60%                                
Retention Rate   100.00%       100.00%                        
Business Acquisition Contingent Consideration Key Assumptions Discount Rate   16.00%                                
European IAMS and Eukanuba [Member] | Tradenames Trademarks And Patents [Member]                                    
Business Acquisition [Line Items]                                    
Goodwill (Note 12)   $ 25.5       $ 25.5                        
Tell Manufacturing [Member]                                    
Business Acquisition [Line Items]                                    
Goodwill (Note 12)       7.1                            
Property, plant and equipment       12.5                            
Goodwill (Note 12)       12.5                            
Inventory       7.2                            
Business combination, assets acquired       30.3                            
Business Combination, Consideration Transferred           $ 30.3                        
Business Acquisition, Goodwill, Expected Tax Deductible Amount       $ 7.1                            
Tell Manufacturing [Member] | Customer Relationships [Member]                                    
Business Acquisition [Line Items]                                    
Retention Rate       90.00%                            
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life           13 years                        
Estimated Income tax rate       38.00%                            
Goodwill (Note 12)       $ 8.5                            
Business Acquisition Contingent Consideration Key Assumptions Discount Rate             20.00%                      
Tell Manufacturing [Member] | Customer Relationships [Member] | Minimum [Member]                                    
Business Acquisition [Line Items]                                    
Fair Value Inputs, Long-term Revenue Growth Rate       2.50%                            
Tell Manufacturing [Member] | Customer Relationships [Member] | Maximum                                    
Business Acquisition [Line Items]                                    
Fair Value Inputs, Long-term Revenue Growth Rate       7.10%                            
Tell Manufacturing [Member] | Tradenames Trademarks And Patents [Member]                                    
Business Acquisition [Line Items]                                    
Goodwill (Note 12)       $ 4.0                            
Ability Re [Member]                                    
Business Acquisition [Line Items]                                    
Business Combination, Consideration Transferred, Other           $ (1.5)                        
Business Combination, Consideration Transferred, Liabilities Incurred           2.8                        
Business Combination, Consideration Transferred           19.2                        
Payments to Acquire Businesses, Gross           $ 17.9                        
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net     $ 19.2                              
Interest Expense [Member] | AAG Acquisition [Member]                                    
Business Acquisition [Line Items]                                    
Business Acquisition, Pro Forma Net Income (Loss)                 $ 35.7                  
Acquisition-related Costs [Member] | AAG Acquisition [Member]                                    
Business Acquisition [Line Items]                                    
Business Acquisition, Pro Forma Net Income (Loss)                 47.3                  
Fair Value Adjustment to Inventory [Member] | AAG Acquisition [Member]                                    
Business Acquisition [Line Items]                                    
Business Acquisition, Pro Forma Net Income (Loss)                 $ 18.8                  
Share-based compensation [Member] | AAG Acquisition [Member]                                    
Business Acquisition [Line Items]                                    
Business Acquisition, Pro Forma Information, Nonrecurring Adjustments [Table Text Block]                 10.4                  
Cost Approach Valuation Technique [Member] | Salix Animal Health LLC [Member]                                    
Business Acquisition [Line Items]                                    
Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Property, Plant, and Equipment, Measurement Basis, Percentage of Total 98.00%                                  
Cost Approach Valuation Technique [Member] | Tell Manufacturing [Member]                                    
Business Acquisition [Line Items]                                    
Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Property, Plant, and Equipment, Measurement Basis, Percentage of Total       97.00%                            
Market Approach Valuation Technique [Member] | Salix Animal Health LLC [Member]                                    
Business Acquisition [Line Items]                                    
Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Property, Plant, and Equipment, Measurement Basis, Percentage of Total 2.00%                                  
Market Approach Valuation Technique [Member] | Tell Manufacturing [Member]                                    
Business Acquisition [Line Items]                                    
Business Combination, Provisional Information, Initial Accounting Incomplete, Adjustment, Property, Plant, and Equipment, Measurement Basis, Percentage of Total       3.00%