XML 44 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2017
Acquisitions [Abstract]  
Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
A summary of the purchase price allocation of the acquisitions is as follows:
 
(Dollars in thousands)
 
December 31,
 
2017
 
2016
 
2015
Cash paid and liabilities assumed
 
 
 
 
 
Cash paid
$
32,286

 
$
6,030

 
$
441

Deferred tax liability
3,065

 

 

Other liabilities
2,434

 
188

 

Contingent consideration

 
412

 

 
$
37,785

 
$
6,630

 
$
441

 
 
 
 
 
 
Fair value of assets acquired
 
 
 
 
 
Goodwill
$
14,176

 
$
5,231

 
$
299

Trade names
7,241

 

 

Inventory
6,315

 
584

 
137

Customer relationships
4,186

 
733

 

Accounts receivable
3,323

 

 

Property, plant and equipment
1,796

 

 

Other assets
748

 
82

 
5

 
$
37,785

 
$
6,630

 
$
441

Business Acquisition, Pro Forma Information, Nonrecurring Adjustments [Table Text Block]
The following table contains unaudited pro forma net sales and net income (loss) for Lawson Products assuming the Bolt acquisition closed on January 1, 2016, the Mattic, F.B Feeney and Perfect Product acquisitions closed on January 1, 2015 and the West Coast acquisition closed on January 1, 2014.
 
(Dollars in thousands)
 
Year Ended December 31,
 
2017
 
2016
 
2015
Net Sales
 
 
 
 
 
Actual
$
305,907

 
$
276,573

 
$
275,834

Pro forma
$
331,522

 
$
308,250

 
$
283,573

 
 
 
 
 
 
Net income (loss)
 
 
 
 
 
Actual
$
29,688

 
$
(1,629
)
 
$
297

Pro forma
$
31,083

 
$
(1,148
)
 
$
317


The pro forma disclosures in the table above include adjustments for, amortization of intangible assets, interest expense, tax expenses and the impact of pro forma adjustments and acquisition costs to reflect results that are more representative of the combined results of the transactions as if the Bolt acquisition closed on January 1, 2016, the Mattic, F.B Feeney and Perfect Product acquisitions closed on January 1, 2015 and the West Coast acquisition closed on January 1, 2014. This pro forma information utilizes certain estimates, is presented for illustrative purposes only and may not be indicative of the results of operation that would have actually occurred. In addition, future results may vary significantly from the results reflected in the pro forma information. The unaudited pro forma financial information does not reflect the impact of future events that may occur after the acquisition, such as anticipated cost savings from operating synergies.