XML 77 R34.htm IDEA: XBRL DOCUMENT v2.4.0.6
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2012
ACQUISITIONS [Abstract]  
Estimated fair values of assets acquired and liabilities assumed
Décor Mfg., LLC
 
Assets acquired and liabilities assumed in the acquisition were recorded on the Company's 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 

Gustafson Lighting
 
Assets acquired and liabilities assumed in the acquisition were recorded on the Company's 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 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
  1,262 
Property, plant and equipment
  1,221 
Prepaid expenses
  20 
Accounts payable and accrued liabilities
  (816)
Intangible assets
  337 
Gain on acquisition of business
  (223)
Total net purchase price
 $2,783 

Creative Wood Designs, Inc.
 
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 consolidated statements of financial position at their estimated fair values as of the date of the acquisition. The final purchase price was determined during the first quarter of 2013, at which time the purchase price allocation and all required purchase accounting adjustments were finalized.   The following summarizes the fair values of the assets acquired and the liabilities assumed as of the date of acquisition:
 
(thousands)
   
Trade receivables
 $927 
Inventories
  1,423 
Property, plant and equipment
  1,429 
Prepaid expenses
  24 
Accounts payable and accrued liabilities
  (1,570)
Other liabilities
  (958)
Intangible assets
  757 
Goodwill
  994 
Total net purchase price
 $3,026 

Middlebury Hardwood Products, Inc.
 
Assets acquired and liabilities assumed in the acquisition were recorded on the Company's consolidated statements of financial position at their estimated fair values as of the date of the acquisition.  The final purchase price was determined during the first quarter of 2013, at which time the purchase price allocation and all required purchase accounting adjustments were finalized.   The following summarizes the fair values of the assets acquired and the liabilities assumed as of the date of acquisition:

(thousands)
   
Trade receivables
 $1,872 
Inventories
  1,719 
Property, plant and equipment
  7,171 
Prepaid expenses
  144 
Accounts payable and accrued liabilities
  (1,223)
Intangible assets
  6,470 
Goodwill
  3,609 
Total net purchase price
 $19,762 
A.I.A. Countertops, LLC
 
In September 2011, the Company acquired certain assets of Syracuse, Indiana-based A.I.A. Countertops, LLC ("AIA"), a fabricator of solid surface, granite, quartz and laminated countertops, backsplashes, tables, signs, and other products for the RV and commercial markets, for a net purchase price of $5.5 million.  This acquisition expanded the Company's product offerings to its existing customer base in the RV industry and industrial market sectors.  The results of operations for AIA are included in the Company's consolidated financial statements and the Manufacturing operating segment from the date of acquisition.  The excess of the purchase consideration over the fair value of the net assets acquired was recorded as goodwill, which represents the value of leveraging the Company's existing manufacturing, sales, and systems resources with the organizational talent and expertise of the AIA team to maximize efficiencies, revenue impact, market share growth, and net income.   

The acquisition was primarily funded through borrowings under the Company's 2011 Credit Facility and subordinated financing provided by Northcreek Mezzanine Fund I, L.P. ("Northcreek") and an affiliate of Northcreek, in the form of secured senior subordinated notes.  In addition, certain former members of AIA's ownership group were issued a note receivable from the Company.  See Note 11 for further details.

Assets acquired and liabilities assumed in the acquisition were recorded on the Company's 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 
 

Blazon International Group
 
In August 2010, the Company acquired certain assets of Bristol, Indiana-based Blazon International Group ("Blazon"), a distributor of wiring, electrical, plumbing and other building products to the RV and MH industries for approximately $3.8 million.  This acquisition added new products and expanded the Company's existing RV and MH distribution presence.  The results of operations for Blazon are included in the Company's consolidated financial statements and the Distribution operating segment from the date of acquisition.  The excess of the purchase consideration over the fair value of the net assets acquired was recorded as goodwill, which represents the value of leveraging the Company's existing purchasing, manufacturing, sales, and systems resources with the organizational talent and expertise of the Blazon team to maximize efficiencies, revenue impact, market share growth, and net income.

Assets acquired and liabilities assumed in the acquisition were recorded on the Company's 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
 $1,247 
Inventories
  2,612 
Prepaid expenses
  22 
Accounts payable
  (1,019)
Intangible assets
  795 
Goodwill
  105 
Total purchase price
 $3,762 
 
Unaudited pro forma information
The following unaudited pro forma information assumes the Middlebury Hardwoods, Creative Wood, Décor, AIA, and Blazon acquisitions occurred as of the beginning of the year immediately preceding each such acquisition.  The pro forma information contains the actual operating results of Middlebury Hardwoods, Creative Wood, Décor, AIA and Blazon combined with the results prior to the acquisition dates in October 2012, September 2012, March 2012, September 2011, and August 2010, respectively, adjusted to reflect the pro forma impact of the acquisitions occurring as of the beginning of the year immediately preceding each such acquisition.  In addition, the pro forma information includes amortization expense related to intangible assets acquired in the Middlebury Hardwoods, Creative Wood, Décor, AIA and Blazon acquisitions of approximately $1.5 million in the aggregate for the years ended December 31, 2012 and 2011, and approximately $0.6 million related to intangible assets acquired in the AIA and Blazon acquisitions for the year ended December 31, 2010.  Pro forma information related to the Gustafson, Infinity Graphics, Praxis, and Quality Hardwoods 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.
 
(thousands except per share data)
 
2012
  
2011
  
2010
 
Revenue
 $485,022  $387,862  $305,940 
Net income
  29,851   11,125   1,454 
Income per share – basic
  2.83   1.14   0.16 
Income per share – diluted
  2.81   1.10   0.15