XML 32 R20.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisition (Tables)
9 Months Ended
Sep. 30, 2017
Business Combinations [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table presents the assets acquired and liabilities assumed, based on their fair values and purchase consideration as of the acquisition date (in millions):
 
July 10, 2017
Accounts receivable
$
43.2

Other receivables
0.4

Inventories
35.5

Deposits and prepayments
10.2

Property and equipment
39.5

Goodwill
43.4

Other intangible assets
20.5

Less: Capital lease liability
(16.7
)
Less: Accrued liabilities, and other
(2.0
)
     Total consideration
$
174.0

Schedule of Acquired Finite-Lived Intangible Assets by Major Class
 
Fair Value in Millions
 
Useful Life in Years
Customer relationships
$
17.6

 
10-12
Non-competition agreements
0.1

 
4-6
Trade names
2.8

 
1-2
     Total Other intangible assets
$
20.5

 
 
Schedule of Supplemental Pro Forma Information
The following table presents consolidated unaudited pro forma results of operations for the three and nine months ended September 30, assuming the acquisition of Farner-Bocken had occurred as of January 1, 2016 (in millions, except per share amounts):
 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
2017[1]
 
2016[1]
 
2017[1]
 
2016[1]
 
Pro forma
 
Pro forma
 
Pro forma
 
Pro forma
Net sales
$
4,310.7

 
$
4,356.2

 
$
12,355.9

 
$
11,702.0

Net income
13.9

 
16.8

 
27.6

 
42.5

Basic earnings per share
$
0.30

 
$
0.36

 
$
0.60

 
$
0.92

Diluted earnings per share
0.30

 
0.36

 
0.59

 
0.91

(1)
Includes consolidated results of Farner-Bocken.