XML 30 R31.htm IDEA: XBRL DOCUMENT v3.2.0.727
BUSINESS ACQUISITIONS (Tables)
6 Months Ended
Jun. 30, 2015
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 2014 and 2015 in connection with the acquisitions described above (in thousands):

 
B27
MT&S
TSI
Total
 
         
Cash
$     2,538
$     806
$          -
 $    3,344
Accounts receivable, net
51,448
5,656
442
57,546
Inventory
6,472
2,522
475
9,469
Property and equipment
14,573
557
42
15,172
Goodwill and intangibles(1)
259,412
8,405
4,929
272,746
Other assets
1,791
59
100
1,950
Assets acquired
336,234
18,005
5,988
360,227
Current liabilities assumed
26,690
3,336
335
30,361
Non-current liabilities assumed
15,992
-
653
16,645
 Net assets acquired
$ 293,552
$14,669
$     5,000
$  313,221

(1) The amounts in the table above have not been reduced by the $105.3 million of goodwill impairment charges for B27 recorded in the fourth quarter of 2014.
Pro Forma Unaudited Results of Operations
The pro forma unaudited results of operations for the Company on a consolidated basis for the three and six months ended June 30, 2015 and 2014, assuming the acquisition of businesses completed in 2014 and 2015 were consummated as of January 1, 2014 are as follows (in thousands, except per share data):

 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2015
 
2014
 
2015
2014
Net sales
$   323,688
 
$     385,898
 
$  666,500
$   745,325
Net income
$       7,167
 
$       15,661
 
$    17,054
$     27,615
Per share data
           
Basic earnings
  $         0.50
 
$           1.06
 
$        1.18
$         1.88
Diluted earnings
$         0.47
 
$           1.01
 
$        1.12
$         1.78