XML 43 R30.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2015
Finishing Brands  
Acquisitions  
Schedule of unaudited combined pro forma financial information

 

                                                                                                                                                                                    

 

 

Pro Forma Twelve
Months Ended
December 31,

 

(in millions)

 

2015

 

2014

 

Net sales

 

$

3,604.4 

 

$

3,482.3 

 

Income from continuing operations

 

 

332.2 

 

 

271.4 

 

 

Summary of consideration transferred and the allocation of the consideration to acquired assets and assumed liabilities

 

                                                                                                                                                                                    

 

 

Preliminary
Allocation

 

Measurement
Period
Adjustments

 

Preliminary
Allocation

 

(in millions)

 

As of
4/1/2015

 

Nine Months
Ended
12/31/2015

 

As of
12/31/2015

 

Total cash consideration transferred and payable

 

$

610.6

 

$

0.5

 

$

611.1

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Recognized amounts of identifiable assets acquired and liabilities assumed:

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 


$

12.2

 


$


 


$

12.2

 

Receivables

 

 

57.3

 

 

 

 

57.3

 

Inventories

 

 

40.9

 

 

3.0

 

 

43.9

 

Prepaid expenses and other current assets

 

 

6.4

 

 

 

 

6.4

 

Property, plant, and equipment

 

 

41.0

 

 

(0.3

)

 

40.7

 

Definite-lived intangible assets

 

 

216.0

 

 

 

 

216.0

 

Indefinite-lived intangible assets

 

 

125.0

 

 

 

 

125.0

 

Deferred income tax assets

 

 

1.9

 

 

(1.2

)

 

0.7

 

Other long-term assets

 

 

3.8

 

 

(0.3

)

 

3.5

 

Line of credit

 

 

(1.4

)

 

 

 

(1.4

)

Accounts payable

 

 

(16.3

)

 

 

 

(16.3

)

Income tax payable

 

 

(1.9

)

 

(0.1

)

 

(2.0

)

Accrued expenses

 

 

(15.6

)

 

 

 

(15.6

)

Deferred income tax liabilities

 

 

(28.8

)

 

0.6

 

 

(28.2

)

Other long-term liabilities

 

 

(5.6

)

 

(0.7

)

 

(6.3

)

​  

​  

​  

​  

​  

​  

Total identifiable net assets

 

 

434.9

 

 

1.0

 

 

435.9

 

​  

​  

​  

​  

​  

​  

Goodwill

 

$

175.7

 

$

(0.5

)

$

175.2

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

LHi Technology  
Acquisitions  
Summary of consideration transferred and the allocation of the consideration to acquired assets and assumed liabilities

 

                                                                                                                                                                                    

 

 

Final
Allocation

 

(in millions)

 

As of
10/1/2015

 

Total cash consideration transferred

 

$

200.7

 

​  

​  

​  

​  

Recognized amounts of identifiable assets acquired and liabilities assumed:

 

 

 

 

Cash and cash equivalents

 


$

6.7

 

Receivables

 

 

26.9

 

Inventories

 

 

17.1

 

Prepaid expenses and other current assets

 

 

2.9

 

Property, plant, and equipment

 

 

4.5

 

Definite-lived intangible assets

 

 

74.5

 

Indefinite-lived intangible assets

 

 

6.0

 

Other long-term assets

 

 

8.8

 

Accounts payable

 

 

(16.9

)

Income tax payable

 

 

(0.3

)

Accrued expenses

 

 

(6.0

)

Net deferred tax liabilities

 

 

(16.2

)

Other long-term liabilities

 

 

(20.1

)

​  

​  

Total identifiable net assets

 

 

87.9

 

​  

​  

Goodwill

 

$

112.8

 

​  

​  

​  

​