XML 35 R45.htm IDEA: XBRL DOCUMENT v3.2.0.727
BUSINESS ACQUISITIONS (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended
Apr. 01, 2015
May. 01, 2014
Jan. 02, 2014
Jun. 30, 2015
Dec. 31, 2014
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Apr. 02, 2015
Purchase price allocation [Abstract]                  
Cash       $ 3,344     $ 3,344    
Accounts receivable, net       57,546     57,546    
Inventory       9,469     9,469    
Property and equipment       15,172     15,172    
Goodwill and intangibles [1]       272,746     272,746    
Other assets       1,950     1,950    
Assets acquired       360,227     360,227    
Current liabilities assumed       30,361     30,361    
Non-current liabilities assumed       16,645     16,645    
Net assets acquired       313,221     313,221    
Goodwill acquired       256,213 $ 253,312   256,213    
Goodwill impairment expense         $ 117,600        
Pro Forma Information [Abstract]                  
Net sales       323,688   $ 385,898 666,500 $ 745,325  
Net income       $ 7,167   $ 15,661 $ 17,054 $ 27,615  
Per share data [Abstract]                  
Basic earnings (in dollars per share)       $ 0.50   $ 1.06 $ 1.18 $ 1.88  
Diluted earnings (in dollars per share)       $ 0.47   $ 1.01 $ 1.12 $ 1.78  
Business Acquired during 2014 and 2015 [Member]                  
Purchase price allocation [Abstract]                  
Sales from business acquisitions       $ 44,800     $ 88,500    
Earnings (loss) before taxes from business acquisitions       2,300     3,700    
Minimum [Member]                  
Purchase price allocation [Abstract]                  
Discount rate for valuation of acquired intangibles (in hundredths)         10.00%        
Maximum [Member]                  
Purchase price allocation [Abstract]                  
Discount rate for valuation of acquired intangibles (in hundredths)         13.50%        
B27, LLC [Member]                  
Purchase price allocation [Abstract]                  
Cash       2,538     2,538    
Accounts receivable, net       51,448     51,448    
Inventory       6,472     6,472    
Property and equipment       14,573     14,573    
Goodwill and intangibles [1]       259,412     259,412    
Other assets       1,791     1,791    
Assets acquired       336,234     336,234    
Current liabilities assumed       26,690     26,690    
Non-current liabilities assumed       15,992     15,992    
Net assets acquired       293,552     $ 293,552    
Purchase price     $ 293,600            
Transaction cost     1,000            
Purchase price financed under common stock issued     $ 4,000            
Number of shares issued on acquisition (in shares)     36,000            
Goodwill acquired     $ 178,300            
Intangible assets acquired     81,100            
Nontax deductible goodwill or intangible assets     $ 154,600            
Goodwill impairment expense         $ 105,300        
Discount rate for valuation of acquired intangibles (in hundredths)             13.50%    
Machinery Tooling and Supply LLC [Member]                  
Purchase price allocation [Abstract]                  
Cash       806     $ 806    
Accounts receivable, net       5,656     5,656    
Inventory       2,522     2,522    
Property and equipment       557     557    
Goodwill and intangibles [1]       8,405     8,405    
Other assets       59     59    
Assets acquired       18,005     18,005    
Current liabilities assumed       3,336     3,336    
Non-current liabilities assumed       0     0    
Net assets acquired       14,669     14,669    
Purchase price   $ 14,700              
Goodwill acquired   4,300              
Intangible assets acquired   $ 4,100              
Tool Supply, Inc. [Member]                  
Purchase price allocation [Abstract]                  
Cash       0     0    
Accounts receivable, net       442     442    
Inventory       475     475    
Property and equipment       42     42    
Goodwill and intangibles [1]       4,929     4,929    
Other assets       100     100    
Assets acquired       5,988     5,988    
Current liabilities assumed       335     335    
Non-current liabilities assumed       653     653    
Net assets acquired       $ 5,000     $ 5,000    
Purchase price $ 5,000                
Goodwill acquired                 $ 2,900
Intangible assets acquired                 $ 2,000
[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.