XML 46 R30.htm IDEA: XBRL DOCUMENT v3.19.2
Business Acquisitions (Tables)
12 Months Ended
Apr. 30, 2019
2018 Acquisitions  
Acquisition of Titan  
Schedule of acquisitions completed

 

 

 

 

 

Company Name

    

Form of Acquisition

    

Date of Acquisition

ASI Building Products, LLC

 

Purchase of net assets

 

August 1, 2017

Washington Builders Supply, Inc.

 

Purchase of net assets

 

October 2, 2017

Southwest Building Materials, Ltd.

 

Purchase of net assets

 

December 4, 2017

California-based distribution business of Grabber Construction Products, Inc.

 

Purchase of net assets

 

April 2, 2018

CMH Distributing, Inc.

 

Purchase of net assets

 

April 2, 2018

 

Schedule of preliminary allocation of the consideration transferred

 

 

 

 

 

 

 

 

 

 

 

 

Preliminary

 

 

 

 

Final

 

 

Purchase Price

 

Adjustments/

 

Purchase Price

 

 

Allocation

 

Reclassifications

 

Allocation

 

 

(in thousands)

Trade accounts and notes receivable

 

$

4,872

 

$

 —

 

$

4,872

Inventories

 

 

4,321

 

 

 —

 

 

4,321

Property and equipment

 

 

1,081

 

 

 —

 

 

1,081

Tradenames

 

 

1,000

 

 

 —

 

 

1,000

Vendor agreement

 

 

1,000

 

 

 —

 

 

1,000

Other intangible assets

 

 

620

 

 

 —

 

 

620

Customer relationships

 

 

9,358

 

 

 —

 

 

9,358

Goodwill

 

 

4,145

 

 

 8

 

 

4,153

Liabilities assumed

 

 

(1,951)

 

 

 —

 

 

(1,951)

Purchase price

 

$

24,446

 

$

 8

 

$

24,454

 

2017 Acquisitions  
Acquisition of Titan  
Schedule of acquisitions completed

 

 

 

 

 

Company Name

    

Form of Acquisition

    

Date of Acquisition

Wall & Ceiling Supply Co., Inc.

 

Purchase of net assets

 

May 2, 2016 

Rockwise, LLC

 

Purchase of net assets

 

July 5, 2016 

Steven F. Kempf Building Materials, Inc.

 

Purchase of net assets

 

August 29, 2016

Olympia Building Supplies, LLC/Redmill, Inc.

 

Purchase of 100% of outstanding common stock

 

September 1, 2016

United Building Materials, Inc.

 

Purchase of net assets

 

October 3, 2016

Ryan Building Materials, Inc.

 

Purchase of net assets

 

October 31, 2016

Interior Products Supply

 

Purchase of net assets

 

December 5, 2016

Hawaii-based distribution business of Grabber Construction Products, Inc.

 

Purchase of net assets

 

February 1, 2017

 

Schedule of preliminary allocation of the consideration transferred

 

 

 

 

 

 

 

 

 

 

 

 

Preliminary

 

 

 

 

Final

 

 

Purchase Price

 

Adjustments/

 

Purchase Price

 

 

Allocation

 

Reclassifications

 

Allocation

 

 

(in thousands)

Cash and cash equivalents

 

$

1,558

 

$

 —

 

$

1,558

Trade accounts and notes receivable

 

 

37,691

 

 

(63)

 

 

37,628

Inventories

 

 

16,504

 

 

 —

 

 

16,504

Other current assets

 

 

657

 

 

14

 

 

671

Property and equipment

 

 

8,357

 

 

 —

 

 

8,357

Tradenames

 

 

9,490

 

 

 —

 

 

9,490

Customer relationships

 

 

64,660

 

 

 —

 

 

64,660

Goodwill

 

 

37,728

 

 

(144)

 

 

37,584

Deferred tax liability

 

 

(6,011)

 

 

 —

 

 

(6,011)

Liabilities assumed

 

 

(16,958)

 

 

560

 

 

(16,398)

Purchase price

 

$

153,676

 

$

367

 

$

154,043

 

Titan  
Acquisition of Titan  
Schedule of preliminary components of intangible assets acquired

The following table summarizes the preliminary components of intangible assets acquired in connection with the acquisition of Titan (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

Average

 

 

 

 

 

 

Amortization

 

    

Fair Value

  

  

Period (Years)

Customer relationships

 

$

246,954

 

 

15

Tradenames

 

 

30,870

 

 

15

Developed technology

 

 

5,402

 

 

 5

Non-compete agreements

 

 

2,856

 

 

 3

Other

 

 

872

 

 

 3

Total intangible assets

 

$

286,954

 

 

 

 

Schedule of unaudited pro forma consolidated net sales and net income

The following table represents the unaudited pro forma consolidated net sales and net income for the Company for the periods indicated (in thousands):

 

 

 

 

 

 

 

 

 

Year Ended April 30, 

 

    

2019

    

2018

Net sales

 

$

3,161,188

 

$

2,989,873

Net income

 

 

52,519

 

 

68,956

 

Schedule of preliminary allocation of the consideration transferred

The following table summarizes the preliminary allocation of the consideration transferred, and subsequent measurement period purchase price adjustments recorded, based on currently available information (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

June 1, 2018

 

Adjustments

 

April 30, 2019

Cash

    

$

5,573

 

$

 —

 

$

5,573

Trade accounts and notes receivable

 

 

84,039

 

 

970

 

 

85,009

Inventories

 

 

60,272

 

 

 —

 

 

60,272

Prepaid and other current assets

 

 

8,334

 

 

 —

 

 

8,334

Property and equipment

 

 

37,263

 

 

 —

 

 

37,263

Goodwill

 

 

196,524

 

 

(2,726)

 

 

193,798

Intangible assets

 

 

289,423

 

 

(2,469)

 

 

286,954

Accounts payable and accrued expenses

 

 

(40,833)

 

 

(970)

 

 

(41,803)

Contingent consideration

 

 

(12,039)

 

 

 —

 

 

(12,039)

Deferred income taxes

 

 

(14,337)

 

 

2,085

 

 

(12,252)

Fair value of consideration transferred

 

$

614,219

 

$

(3,110)

 

$

611,109