XML 60 R30.htm IDEA: XBRL DOCUMENT v2.4.1.9
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2014
Business Acquisition [Line Items]  
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense
As of December 31, 2014, the estimated future intangible asset amortization expense aggregated approximately $642.6 million as follows:
 
Year Ended December 31,
 
Annual Amortization Expense
 
 
(Dollar amounts in millions)
 
 
 
2015
 
$
59.7

2016
 
56.0

2017
 
55.7

2018
 
55.4

2019
 
55.4

2020 and thereafter
 
360.4

Reznor [Member]  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following is a summary of the accounting for the fair value of the assets acquired and liabilities assumed (dollar amounts in millions):

 
 
Current assets (1)
$
47.3

Property and equipment
17.0

Goodwill
103.7

Intangible assets
124.3

Other assets
0.4

Current liabilities (2)
(18.8
)
Deferred income taxes
(9.7
)
Other long-term liabilities
(1.6
)
 
$
262.6

 
(1)
Includes cash of approximately $7.0 million, accounts receivable of approximately $17.5 million, inventories of approximately $20.5 million, prepaid and other current assets of approximately $1.4 million, and current deferred taxes of approximately $0.9 million. Inventories include a fair value adjustment to the historical carrying value of approximately $1.8 million, which increased cost of products sold for 2014.
(2)
Includes accounts payable of approximately $12.3 million and accrued expenses and taxes of approximately $6.5 million.
The Company has determined that all of the intangible assets are subject to amortization and that they will have no residual value at the end of the amortization periods. The following is a summary of the estimated fair values and weighted average useful lives by intangible asset class (dollar amounts in millions):
 
 
 
Fair Value
 
Weighted Average Useful Lives
Customer relationships
 
$
64.2

 
11.1
Completed Technology
 
20.4

 
5.0
Trademarks
 
39.7

 
20.0
 
 
$
124.3

 
12.9
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense
The estimated future intangible asset amortization expense related to these acquired intangible assets is expected to aggregate approximately $116.2 million as follows:
 
Year Ended December 31,
 
Annual Amortization Expense
 
 
(Dollar amounts in millions)
 
 
 
2015
 
$
12.1

2016
 
12.1

2017
 
12.1

2018
 
12.1

2019
 
9.4

2020 and thereafter
 
58.4

Schedule of Business Acquisition, Pro Forma Information
The unaudited pro forma net sales, operating earnings, net loss, basic and diluted loss per share, and depreciation and amortization expense for the Company as a result of the acquisition of Reznor for the periods presented were as follows:

 
 
Year Ended
 
 
2014
 
2013
 
 
(Dollar amounts in millions, except per share data)
Net sales
 
$
2,598.2

 
$
2,447.1

Operating earnings
 
55.7

 
98.8

Net loss
 
(37.6
)
 
(6.0
)
Basic loss per share
 
(2.40
)
 
(0.39
)
Diluted loss per share
 
(2.40
)
 
(0.39
)
Depreciation & amortization expense
 
108.9

 
112.8

2GIG [Member]  
Business Acquisition [Line Items]  
Schedule of Business Acquisition, Pro Forma Information
The unaudited pro forma net sales, operating earnings, net earnings, basic and diluted earnings per share, and depreciation and amortization expense for the Company as a result of the acquisition of 2GIG for 2013 were as follows (dollar amounts in millions):
Net sales
 
$
2,319.9

Operating earnings
 
99.5

Net loss
 
(1.5
)
Basic loss per share
 
(0.10
)
Diluted loss per share
 
(0.10
)
Depreciation & amortization expense
 
94.8