XML 54 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
BUSINESS ACQUISITIONS (Tables)
3 Months Ended
Mar. 31, 2014
BUSINESS ACQUISITIONS [Abstract]  
Estimated fair values of assets acquired and liabilities assumed
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed during 2013 and 2014 in connection with the acquisitions described above (in thousands):

 
            
 
 
NatPro
  
Tucker Tool
  
APS
  
Tool-Tech
   
B27
  
Total
 
 
 
  
  
  
      
 
Cash
 
$
-
  
$
-
  
$
-
  
$
430
  
$
2,538
  
$
2,968
 
Accounts Receivable, net
  
14,549
   
505
   
1,424
   
1,505
   
51,448
   
69,431
 
Inventory
  
6,883
   
209
   
1,332
   
409
   
6,472
   
15,305
 
Property and equipment
  
3,317
   
-
   
172
   
19
   
14,573
   
18,081
 
Goodwill and intangibles
  
39,345
   
4,678
   
12,148
   
7,254
   
267,109
   
330,534
 
Other assets
  
698
   
-
   
389
   
2
   
1,163
   
2,252
 
Assets acquired
  
64,792
   
5,392
   
15,465
   
9,619
   
343,303
   
438,571
 
Current liabilities assumed
  
19,175
   
391
   
1,079
   
1,987
   
27,069
   
49,701
 
Non-current liabilities assumed
  
5,649
   
-
   
1,419
   
-
   
22,682
   
29,750
 
 Net assets acquired
 
$
39,968
  
$
5,001
  
$
12,967
  
$
7,632
  
$
293,552
  
$
359,120
 
Pro forma unaudited results of operations
The pro forma unaudited results of operations for the Company on a consolidated basis for the three months ended March 31, 2014 and 2013, assuming the acquisition of businesses completed in 2014 and 2013 were consummated as of January 1, 2013 are as follows (in thousands, except per share data):

 
 
Three Months Ended
March 31,
 
 
 
2014
  
2013
 
Net sales
 
$
348,504
  
$
351,537
 
Net income
 
$
11,595
  
$
13,796
 
Per share data
        
Basic earnings
 
$
0.79
  
$
0.95
 
Diluted earnings
 
$
0.75
  
$
0.90