XML 68 R26.htm IDEA: XBRL DOCUMENT v2.4.1.9
Acquisitions and Divestitures (Tables)
6 Months Ended
Nov. 29, 2014
Business Combinations [Abstract]  
Schedule of Business Acquisitions, by Acquisition
The final determination of the fair values may result in further adjustments to the values presented below:
Valuation as of July 28, 2014
 
 
(In millions)
At acquisition date - reported as of August 30, 2014
Measurement Period Adjustments
At acquisition date - reported as of November 29, 2014
Purchase price
$
155.0

$
0.2

$
155.2

Fair value of the assets acquired:
 
 
 
Cash
1.2


1.2

Accounts receivable
2.4

(0.2
)
2.2

Inventory
47.4


47.4

Other current assets
5.5


5.5

Long term deferred tax asset
3.7


3.7

Goodwill
74.4

1.8

76.2

Other intangible assets
69.6

(0.3
)
69.3

Property
32.0


32.0

Other long term assets
2.4


2.4

Total assets acquired
238.6

1.3

239.9

Fair value of liabilities assumed:
 
 
 
Accounts payable
20.8


20.8

Current deferred tax liabilities
0.6


0.6

Accrued compensation and benefits
1.6


1.6

Other accrued liabilities
12.3


12.3

Long term deferred tax liability
16.4

1.1

17.5

Other long term liabilities
0.4


0.4

Total liabilities assumed
52.1

1.1

53.2

Redeemable noncontrolling interests
25.7


25.7

Noncontrolling interests
5.8


5.8

Net assets acquired
$
155.0

$
0.2

$
155.2

Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination

Other intangible assets acquired as a result of the acquisition of Design Within Reach were preliminarily valued at $69.3 million. These amounts are reflected in the values presented in the following table:
Intangible Assets Acquired from the DWR Acquisition
 
(In millions)
Fair Value
Useful Life
Trade Names and Trademarks
$
55.1

Indefinite
Exclusive Distribution Agreements
0.2

1.5 years
Customer Relationships
12.8

10 - 16 years
Product Development Designs
1.2

7 years
Total Intangible Assets Acquired
$
69.3

 
Business Combinations Results of Operations of Acquiree
The following table provides net sales and results of operations from DWR included in the company’s results since the July 28, 2014 acquisition.
DWR Results of Operations
 
 
 
 
Three Months Ended
Six Months Ended
(In millions)
July 28, 2014 - August 30, 2014
November 29, 2014
November 29, 2014
DWR Net sales
$
21.6

$
66.8

$
88.4

Intercompany sales elimination
(1.6
)
(5.8
)
(7.4
)
Net sales impact to Herman Miller, Inc.
$
20.0

$
61.0

$
81.0

 
 
 
 
Net loss
$
(1.6
)
$
(2.2
)
$
(3.8
)