XML 42 R24.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions Acquisition Purchase Price Allocation (Tables)
3 Months Ended
Mar. 31, 2013
Acquisition Purchase Price Allocation [Abstract]  
Business Acquisition, Pro Forma Information
The following unaudited pro forma information presents a summary of consolidated results of operations for the Company including Novel and Jamco as if the acquisitions had occurred on January 1, 2012.
 
Three Months Ended
 March 31,
 
2012
Net sales
$
212,584

Cost of sales
150,477

Gross profit
62,107

Selling, general & administrative expenses
43,319

Operating income
18,788

Interest expense, net
2,215

Income before taxes
16,573

Income taxes
6,255

Net income
$
10,318

 
 
Income per basic share
$
0.31

Income per diluted share
$
0.30

Business Combination, Separately Recognized Transactions
The allocation of the purchase price and the estimated goodwill, which is not deductible for income tax purposes, and other intangibles are as follows:
Assets acquired:
Novel
 
Jamco
Cash
$
630

 
$
88

Accounts receivable
5,467

 
1,690

Inventory
5,993

 
3,282

Property, plant and equipment
13,636

 
2,559

Intangibles
5,790

 
5,680

Deferred tax assets
435

 
28

Prepaid assets
1,451

 
48

Other
719

 
2

Assets acquired, less cash
$
33,491

 
$
13,289

 
 
 
 
Liabilities assumed:
 
 
 
Accounts payable and accruals
$
3,134

 
$
1,436

Other taxes
3,608

 
676

Other long-term liabilities
2,293

 
454

Debt
26,028

 

Deferred tax liabilities
3,804

 
3,044

Liabilities assumed
38,867

 
5,610

Goodwill
8,805

 
7,435

Total consideration, less cash acquired
$
3,429

 
$
15,114