XML 72 R57.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisitions - Allocation of Purchase Price (Details) - USD ($)
$ / shares in Units, $ in Thousands
6 Months Ended 12 Months Ended
Jul. 15, 2016
Dec. 31, 2016
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Acquisition          
Working capital adjustment   $ 5,417      
Short-term borrowings (repayments), net         $ (13,000)
Allocation of the purchase price paid to the fair value of the net assets for acquisition          
Goodwill   238,286 $ 238,286 $ 160,932  
Trynex          
Allocation of the purchase price paid to the fair value of the net assets for acquisition          
Earnout       (1,606)  
Henderson          
Acquisition          
Total consideration         98,511
Working capital adjustment         4,688
Payable to former shareholder       3,340  
Transaction expenses related to acquisition         1,815
Allocation of the purchase price paid to the fair value of the net assets for acquisition          
Cash and cash equivalents         3,950
Accounts receivable         14,951
Inventories         16,308
Refundable income taxes paid         1,206
Deferred income taxes, current         823
Other current assets         876
Property and equipment         10,848
Goodwill         47,800
Intangible assets         17,390
Other assets, long-term         74
Accounts payable and other liabilities         (24,083)
Deferred income taxes, long-term         (3,202)
Other liabilities, long-term         (248)
Earnout   (636) (636) (761)  
Total         86,693
Pro forma Information          
Net sales         385,138
Net income         $ 43,191
Earnings per common share assuming dilution attributable to common shareholders         $ 1.90
Receivables         $ 14,951
Dejana          
Acquisition          
Total consideration $ 191,544        
Working capital adjustment 3,989        
Short-term borrowings (repayments), net 130,000        
Payment of working capital     1,428    
Discount 650        
Payment of on hand cash at acquisition 31,994        
Transactions expenses     3,422    
Adjusted fair value of earn out consideration   10,373 10,373    
Subsequent adjustment     173    
Maximum earnout   21,487 21,487    
Contingent consideration in the form of an earnout capped   26,000 26,000    
Fair value of the contingent consideration recognized     10,200    
Allocation of the purchase price paid to the fair value of the net assets for acquisition          
Accounts receivable 13,509        
Inventories 20,017        
Truck chassis floor plan inventory 13,479        
Refundable income taxes paid 705        
Property and equipment 5,821        
Goodwill 77,354        
Intangible assets 77,800        
Other assets, long-term 219        
Accounts payable and other liabilities (3,881)        
Floor plan obligations (13,479)        
Earnout (10,200) $ (10,373) (10,373)    
Total 181,344        
Pro forma Information          
Net sales     490,243 517,716  
Net income     $ 45,983 $ 45,760  
Earnings per common share assuming dilution attributable to common shareholders     $ 2.00 $ 2.01  
Revenues since acquisition     $ 65,044    
Pre-tax operating income (losses) since acquisition     $ (1,397)    
Receivables 13,509        
Dejana | Revolving credit facility          
Acquisition          
Short-term borrowings (repayments), net $ 20,000