XML 49 R44.htm IDEA: XBRL DOCUMENT v3.2.0.727
Acquisitions Acquisition - European IAMS and Eukanuba (Details) - USD ($)
$ in Millions
 3 Months Ended 6 Months Ended 9 Months Ended
Jan. 16, 2015
Dec. 31, 2014
Dec. 31, 2014
Mar. 31, 2015
Jun. 30, 2015
May. 21, 2015
Sep. 30, 2014
Business Acquisition [Line Items]              
Effective Income Tax Rate Reconciliation, at Federal Statutory Income Tax Rate, Percent         35.00%    
Goodwill         $ 2,498.7   $ 1,524.8
Salix Animal Health LLC [Member]              
Business Acquisition [Line Items]              
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Cash and Equivalents $ 0.5            
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets, Receivables $ 9.9            
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]        
The preliminary fair values recorded for the assets acquired and liabilities assumed for Salix were as follows:
 
 
Preliminary Valuation
 
 
January 16, 2014
Cash
 
$
0.5

Accounts receivable
 
9.9

Inventories
 
17.0

Prepaid expense
 
2.4

Property, plant and equipment, net
 
1.2

Intangible assets
 
58.5

Total assets acquired
 
89.5

Total liabilities assumed
 
11.3

Total identifiable net assets less goodwill
 
78.2

Goodwill
 
70.1

Total identifiable net assets
 
$
148.3

    
Technology Assets Acquired, Useful Life 17 years            
Acquired Technology Assets $ 2.1            
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Inventory 17.0            
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets, Prepaid Expense and Other Assets 2.4            
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment 1.2            
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill 58.5            
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Assets 89.5            
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Liabilities 11.3            
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Net Assets Less Goodwill 78.2            
Goodwill 70.1            
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Net 148.3            
European IAMS and Eukanuba [Member]              
Business Acquisition [Line Items]              
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]        
The preliminary fair values recorded for the assets acquired and liabilities assumed for European IAMS and Eukanuba were as follows:
 
 
Preliminary Valuation
 
 
December 31, 2014
Inventories
 
$
15.1

Prepaid expense
 
1.3

Other current assets
 
2.6

Property, plant and equipment, net
 
58.3

Intangible assets
 
40.5

Total assets acquired
 
117.8

Total liabilities assumed
 
5.6

Total identifiable net assets less goodwill
 
112.2

Goodwill
 
3.5

Total identifiable net assets
 
$
115.7

    
Technology Assets Acquired, Useful Life   8 years          
Acquired Technology Assets   $ 3.6 $ 3.6        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Inventory   15.1 15.1        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets, Prepaid Expense and Other Assets   1.3 1.3        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Deferred Tax Assets, Current   2.6 2.6        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment   58.3 58.3        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill   40.5 40.5        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Assets   117.8 117.8        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Liabilities   5.6 5.6        
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Net Assets Less Goodwill   112.2 112.2        
Goodwill   3.5 3.5        
Trade Names [Member] | Salix Animal Health LLC [Member]              
Business Acquisition [Line Items]              
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Finite-Lived Intangibles 20.0            
Acquired Finite-lived Intangible Asset, Residual Value $ 1.0            
Trade Names [Member] | European IAMS and Eukanuba [Member]              
Business Acquisition [Line Items]              
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Finite-Lived Intangibles   26.7 $ 26.7        
Minimum [Member]              
Business Acquisition [Line Items]              
Finite-Lived Intangible Asset, Useful Life         2 years    
Maximum [Member]              
Business Acquisition [Line Items]              
Finite-Lived Intangible Asset, Useful Life         20 years    
Customer Relationships [Member]              
Business Acquisition [Line Items]              
Retention Rate           95.00%  
Effective Income Tax Rate Reconciliation, at Federal Statutory Income Tax Rate, Percent         38.00%    
Business Acquisition Contingent Consideration Key Assumptions Discount Rate         9.50%    
Customer Relationships [Member] | Salix Animal Health LLC [Member]              
Business Acquisition [Line Items]              
Finite-Lived Intangible Asset, Useful Life 13 years            
Retention Rate 92.50%            
Effective Income Tax Rate Reconciliation, at Federal Statutory Income Tax Rate, Percent 38.00%            
Acquired Finite-lived Intangible Asset, Residual Value $ 34.0            
Customer Relationships [Member] | European IAMS and Eukanuba [Member]              
Business Acquisition [Line Items]              
Effective Income Tax Rate Reconciliation, at Federal Statutory Income Tax Rate, Percent     25.00%        
Acquired Finite-lived Intangible Asset, Residual Value   $ 10.2 $ 10.2        
Customer Relationships [Member] | Minimum [Member]              
Business Acquisition [Line Items]              
Finite-Lived Intangible Asset, Useful Life         2 years    
Customer Relationships [Member] | Minimum [Member] | Salix Animal Health LLC [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%            
Customer Relationships [Member] | Minimum [Member] | European IAMS and Eukanuba [Member]              
Business Acquisition [Line Items]              
Finite-Lived Intangible Asset, Useful Life     2 years        
Fair Value Inputs, Long-term Revenue Growth Rate   0.50%          
Retention Rate   90.00% 90.00%        
Business Acquisition Contingent Consideration Key Assumptions Discount Rate       15.00%      
Customer Relationships [Member] | Maximum [Member]              
Business Acquisition [Line Items]              
Finite-Lived Intangible Asset, Useful Life         20 years    
Customer Relationships [Member] | Maximum [Member] | Salix Animal Health LLC [Member]              
Business Acquisition [Line Items]              
Fair Value Inputs, Long-term Revenue Growth Rate 12.10%            
Business Acquisition Contingent Consideration Key Assumptions Discount Rate 13.00%            
Customer Relationships [Member] | Maximum [Member] | European IAMS and Eukanuba [Member]              
Business Acquisition [Line Items]              
Finite-Lived Intangible Asset, Useful Life     15 years        
Fair Value Inputs, Long-term Revenue Growth Rate   13.20%          
Retention Rate   100.00% 100.00%        
Business Acquisition Contingent Consideration Key Assumptions Discount Rate       16.00%      
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%            
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%