XML 40 R31.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions (Tables)
9 Months Ended
Feb. 29, 2012
Business Acquisition [Line Items]  
Schedule Of Acquisition Of Intangible Assets
                 
(in thousands)           Useful Life  

Category

   Amount      (Years)  

Trade name

   $ 1,500         10   

Customer relationships

     2,500         10-15   

Non-compete agreement

     400         3   
    

 

 

          

Total acquired identifiable intangible assets

   $ 4,400            
    

 

 

          
Angus [Member]
 
Business Acquisition [Line Items]  
Schedule Of Acquisition Of Intangible Assets
                 
(in thousands)           Useful Life  

Category

   Amount      (Years)  

Trade name

   $ 19,100         Indefinite   

Customer relationships

     32,200         10-15   

Non-compete agreement

     640         3   

Other

     963         9   
    

 

 

          

Total acquired identifiable intangible assets

   $ 52,903            
    

 

 

          
Schedule Of Fair Value Assigned To The Assets Acquired And Liabilities Assumed
         
(in thousands)       

Cash and cash equivalents

   $ 2,540   

Accounts receivable

     16,515   

Inventories

     22,865   

Prepaid expenses and other current assets

     1,281   

Deferred income taxes

     398   

Intangible assets

     52,903   

Other noncurrent assets

     74   

Property, plant and equipment

     57,570   
    

 

 

 

Total identifiable assets

     154,146   

Accounts payable

     (9,581

Accrued liabilities

     (7,583

Other current liabilities

     (948

Long-term debt and other short-term borrowings

     (47,324
    

 

 

 

Net identifiable assets

     88,710   

Goodwill

     45,330   
    

 

 

 

Total consideration transferred

   $ 134,040   
    

 

 

 
Proforma Revenue And Earnings Of The Combined Entity
                 
     Nine Months Ended  
(in thousands)    February 29,
2012
     February 28,
2011
 

Proforma revenue

   $ 1,912,071       $ 1,897,557   

Proforma net earnings

     83,836         76,483   
Coleman Cylinders [Member]
 
Business Acquisition [Line Items]  
Schedule Of Acquisition Of Intangible Assets
                 
(in thousands)           Useful Life  

Category

   Amount      (Years)  

Customer relationships

   $ 4,400         15   

Non-compete agreement

     160         5   
    

 

 

          

Total acquired identifiable intangible assets

   $ 4,560            
    

 

 

          
Schedule Of Fair Value Assigned To The Assets Acquired And Liabilities Assumed
         
(in thousands)       

Inventories

   $ 6,456   

Intangible assets

     4,560   

Property, plant and equipment

     9,726   
    

 

 

 

Total identifiable assets

     20,742   

Accounts payable

     (3,719

Accrued liabilities

     (258
    

 

 

 

Net identifiable assets

     16,765   

Goodwill

     5,888   
    

 

 

 

Total consideration paid

   $ 22,653   
    

 

 

 
STAKO [Member]
 
Business Acquisition [Line Items]  
Schedule Of Fair Value Assigned To The Assets Acquired And Liabilities Assumed
         
(in thousands)       

Cash and cash equivalents

   $ 2,715   

Accounts receivable

     4,175   

Inventories

     6,208   

Other current assets

     75   

Intangible assets

     4,400   

Other noncurrent assets

     60   

Property, plant and equipment

     23,770   
    

 

 

 

Total identifiable assets

     41,403   

Accounts payable

     (2,813

Accrued liabilities

     (750

Other liabilities

     (2,182
    

 

 

 

Deferred income taxes

     (2,384

Net identifiable assets

     33,274   

Goodwill

     8,226   
    

 

 

 

Total consideration paid

   $ 41,500   
    

 

 

 
Bernz [Member]
 
Business Acquisition [Line Items]  
Schedule Of Components Of Gain On Settlement Of Pre-Existing Relationship
         
(in thousands)       

Reserve

   $ 14,402   

Less: Fair value of settlement

     (10,000
    

 

 

 

Settlement gain

   $ 4,402   
    

 

 

 
Schedule Of Acquisition Of Intangible Assets
                 
(in thousands)           Useful Life  

Category

   Amount      (Years)  

Trade name

   $ 8,481         Indefinite   

Customer relationships

     10,473         9-13   

Non-compete agreements

     2,268         5   
    

 

 

          

Total acquired identifiable intangible assets

   $ 21,222            
    

 

 

          
Schedule Of Fair Value Assigned To The Assets Acquired And Liabilities Assumed
         
(in thousands)       

Inventories

   $ 15,313   

Intangible assets

     21,222   

Property, plant and equipment

     7,884   
    

 

 

 

Total identifiable assets

     44,419   

Accounts payable

     (6,167

Accrued liabilities

     (868
    

 

 

 

Net identifiable assets

     37,384   

Goodwill

     3,616   
    

 

 

 

Total consideration paid

   $ 41,000