XML 14 R25.htm IDEA: XBRL DOCUMENT v2.4.0.6
ACQUISITIONS (Tables)
9 Months Ended
Sep. 30, 2012
ACQUISITIONS [Abstract]  
Estimated fair values of assets acquired and liabilities assumed
Assets acquired and liabilities assumed in the acquisition were recorded on the Company's condensed consolidated statements of financial position at their estimated fair values as of the date of the acquisition.  The purchase price allocation and all required purchase accounting adjustments were finalized in the second quarter of 2012.  The following summarizes the fair values of the assets acquired and the liabilities assumed as of the date of acquisition:

(thousands)
 
 
 
Trade receivables
 
$
1,280
 
Inventories
 
 
903
 
Property, plant and equipment
 
 
400
 
Prepaid expenses
 
 
22
 
Accounts payable and accrued liabilities
 
 
(1,375
)
Intangible assets
 
 
1,663
 
Goodwill
 
 
1,440
 
        Total net purchase price
 
$
4,333
 

Assets acquired and liabilities assumed in the acquisition were recorded on the Company's condensed consolidated statements of financial position at their estimated fair values as of the date of the acquisition.  The purchase price allocation and all required purchase accounting adjustments will be finalized in the fourth quarter of 2012.  The following summarizes the fair values of the assets acquired and the liabilities assumed as of the date of acquisition:

(thousands)
 
 
 
Trade receivables
 
$
982
 
Inventories
 
 
1,501
 
Property, plant and equipment
 
 
1,221
 
Prepaid expenses
 
 
20
 
Accounts payable and accrued liabilities
 
 
(1,055
)
Intangible assets
 
 
337
 
Gain on acquisition of business
 
 
(223
)
        Total net purchase price
 
$
2,783
 
 
The acquisition was funded through borrowings under the Company's 2011 Credit Facility.  Assets acquired and liabilities assumed in the acquisition were recorded on the Company's condensed consolidated statements of financial position at their estimated fair values as of the date of the acquisition.  The purchase price allocation and all required purchase accounting adjustments will be finalized in the fourth quarter of 2012.  The following summarizes the estimated fair values of the assets acquired and the liabilities assumed as of the date of acquisition:

(thousands)
 
 
 
Trade receivables
 
$
870
 
Inventories
 
 
1,210
 
Property, plant and equipment
 
 
1,429
 
Prepaid expenses
 
 
28
 
Accounts payable and accrued liabilities
 
 
(1,581
)
Other liabilities
 
 
(958
)
Intangible assets
 
 
757
 
Goodwill
 
 
994
 
        Total net purchase price
 
$
2,749
 
 
Assets acquired and liabilities assumed in the acquisition were recorded on the Company's condensed consolidated statements of financial position at their estimated fair values as of the date of the acquisition.  The following summarizes the fair values of the assets acquired and the liabilities assumed as of the date of acquisition:

 (thousands)
 
 
 
Trade receivables
 
$
1,144
 
Inventories
 
 
222
 
Property, plant and equipment
 
 
667
 
Prepaid expenses
 
 
26
 
Accounts payable and accrued liabilities
 
 
(1,381
)
Intangible assets
 
 
3,704
 
Goodwill
 
 
1,163
 
        Total net purchase price
 
$
5,545
 
 
Unaudited pro forma information
The following unaudited pro forma information assumes the Creative Wood, Décor, and AIA acquisitions occurred as of the beginning of the periods presented.  The pro forma information contains the actual operating results of Creative Wood, Décor, and AIA combined with the results prior to the acquisition dates in September 2012, March 2012, and September 2011, respectively, adjusted to reflect the pro forma impact of the acquisitions occurring at the beginning of the period.  In addition, the pro forma information includes amortization expense related to intangible assets acquired in the Creative Wood and Decor acquisitions of approximately (i) $67,000 for the third quarter ended September 25, 2011 and (ii) $124,000 and $201,000 for the nine months periods ended September 30, 2012 and September 25, 2011, respectively.  Amortization expense of approximately $95,000 and $285,000 related to intangible assets acquired in the AIA acquisition is included in the pro forma information for the third quarter and nine months ended September 25, 2011, respectively.  Pro forma information related to the Gustafson, Praxis, and the Performance Graphics acquisitions is not included in the table below as their financial results were not considered to be significant to the Company's operating results for the periods presented.
 
 
 
 
Third Quarter Ended
 
 
 
Nine Months Ended
 
 
 
 
Sept. 30,  
 
 
 
Sept. 25, 
 
 
 
Sept. 30,  
 
 
 
Sept. 25, 
 
(thousands except per share data)
 
 
2012  
 
 
 
 2011 
 
 
 
2012   
 
 
 
2011 
 
Revenue
 
$
116,737
 
 
$
89,750
 
 
$
343,870
 
 
$
270,875
 
Net income
 
 
7,114
 
 
 
5,362
 
 
 
25,664
 
 
 
9,683
 
Income per share - basic
 
 
0.67
 
 
 
0.54
 
 
 
2.45
 
 
 
1.00
 
Income per share - diluted
 
 
0.65
 
 
 
0.52
 
 
 
2.40
 
 
 
0.95