XML 54 R40.htm IDEA: XBRL DOCUMENT v3.20.2
Business Acquisition (Tables) - Business Acquisition, Acquiree - L'Orange [Member]
12 Months Ended
Sep. 30, 2020
Business Acquisition [Line Items]  
Schedule of the Purchase Price The purchase price of L’Orange, prepared consistent with the required ASC 805 framework, is allocated as follows:

 

Cash paid to Sellers

 

$

780,401

 

Less acquired cash and restricted cash

 

 

(9,286

)

Total purchase price

 

$

771,115

 

 

Schedule of Assets Acquired and Liabilities Assumed

The following table, which is final as of June 30, 2019, summarizes the estimated fair values of the assets acquired and liabilities assumed at the Closing.  

 

Accounts receivable

 

$

26,538

 

Inventories (1)

 

 

72,392

 

Other current assets

 

 

1,385

 

Property, plant, and equipment

 

 

89,772

 

Goodwill

 

 

257,447

 

Intangible assets

 

 

573,427

 

Total assets acquired

 

 

1,020,961

 

Other current liabilities

 

 

41,997

 

Deferred income tax liabilities

 

 

166,927

 

Other noncurrent liabilities

 

 

40,922

 

Total liabilities assumed

 

 

249,846

 

Net assets acquired

 

$

771,115

 

 

 

(1)

Inventories include a $16,324 adjustment to state work in progress and finished goods inventories at their fair value as of the acquisition date.  The entire inventory fair value adjustment was recognized as a noncash increase to cost of goods sold ratably over the estimated inventory turnover period during the fiscal year ended September 30, 2018.  

Schedule of Finite-Lived and Indefinite-Lived Intangible Assets Acquired

A summary of the intangible assets acquired, weighted-average useful lives, and amortization methods follows:

 

 

 

Estimated

Amounts

 

 

Weighted-

Average

Useful Life

 

Amortization

Method

Intangible assets with finite lives:

 

 

 

 

 

 

 

 

Customer relationships and contracts

 

$

388,705

 

 

22 years

 

Straight-line

Process technology

 

 

74,260

 

 

22 years

 

Straight-line

Backlog

 

 

42,932

 

 

1 year

 

Accelerated

Other

 

 

232

 

 

3 years

 

Straight-line

Intangible asset with indefinite life:

 

 

 

 

 

 

 

 

Trade name

 

 

67,298

 

 

Indefinite

 

Not amortized

Total

 

$

573,427

 

 

 

 

 

 

Schedule of Unaudited Pro Forma Results

The unaudited pro forma results for fiscal years ended September 30, 2019 and September 30, 2018 were as follows:

 

 

 

Year Ended

 

 

Year Ended

 

 

 

September 30, 2019

 

 

September 30, 2018

 

 

 

As

reported

 

 

Pro forma

 

 

As

reported

 

 

Pro forma

 

Net sales

 

$

2,900,197

 

 

$

2,900,197

 

 

$

2,325,873

 

 

$

2,549,874

 

Net earnings

 

 

259,602

 

 

 

267,649

 

 

 

180,378

 

 

 

225,800

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

4.19

 

 

$

4.32

 

 

$

2.93

 

 

$

3.67

 

Diluted earnings per share

 

 

4.02

 

 

 

4.15

 

 

 

2.82

 

 

 

3.53