XML 38 R27.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquisitions (Tables)
6 Months Ended
Jun. 30, 2017
Business Combinations [Abstract]  
Schedule of Purchase Price Allocation for Estimated Fair Values of Assets Acquired and Liabilities Assumed

As of June 30, 2017, the allocation of the purchase price for the Stromag Acquisition is preliminary. The fair value of all the acquired identifiable assets and liabilities is provisional pending finalization of the Company’s acquisition accounting. The Company believes that such preliminary allocations provide a reasonable basis for estimating the fair values of assets acquired and liabilities assumed, but the Company is waiting for additional information necessary to finalize fair value. The Company recorded certain immaterial measurement period adjustments during the quarter ended June 30, 2017. The preliminary purchase price allocations below include such adjustments.

 

 

Preliminary Purchase Price Allocation

 

Total purchase price, excluding acquisition costs of approximately $2.9 million

 

$

191,852

 

Cash and cash equivalents

 

 

8,758

 

Trade receivables

 

 

24,087

 

Inventories

 

 

23,048

 

Property, plant and equipment

 

 

40,343

 

Intangible assets

 

 

74,795

 

Prepaid expenses and other current assets

 

 

778

 

Total assets acquired

 

$

171,809

 

Accounts payable

 

 

(15,370

)

Accrued payroll

 

 

(7,171

)

Accrued expenses and other current liabilities

 

 

(4,357

)

Income tax payable

 

 

(2,525

)

Deferred tax liability

 

 

(27,859

)

Other long-term liabilities

 

 

(1,255

)

Pension liability

 

 

(15,283

)

Total liabilities assumed

 

$

(73,820

)

Net assets acquired

 

 

97,989

 

Excess purchase price over fair value of net assets acquired

 

$

93,863

 

 

Schedule of Intangible Assets Acquired

 

 

Intangible assets acquired consist of:

 

 

 

 

 

Customer relationships

 

 

$

56,019

 

Trade names and trademarks

 

 

 

18,776

 

Total intangible assets

 

 

$

74,795

 

 

Schedule of Unaudited Pro Forma Results of Operation

The following table sets forth the unaudited pro forma results of operations of the Company for the quarter and year to date periods ended June 30, 2017, as if the Company had acquired Stromag at the beginning of the period. The pro forma information contains the actual operating results of the Company, including Stromag, adjusted to include the pro forma impact of (i) additional depreciation expense as a result of estimated depreciation based on the fair value of fixed assets and; (ii) additional expense as a result of the estimated amortization of identifiable intangible assets; (iii) additional interest expense for borrowings under the Credit Agreement associated with the Stromag Acquisition. These pro forma amounts do not purport to be indicative of the results that would have actually been obtained if the acquisition occurred at the beginning of the period or that may be obtained in the future.

 

 

Proforma (unaudited)

 

 

Quarter Ended

 

 

Year to Date Ended

 

 

June 30, 2016

 

 

June 30, 2016

 

Total revenues

$

221,061

 

 

$

437,938

 

Net income

$

11,305

 

 

$

22,193

 

Basic earnings per share

$

0.44

 

 

$

0.86

 

Diluted earnings per share

$

0.44

 

 

$

0.86