XML 115 R34.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisitions (Tables)
12 Months Ended
Oct. 26, 2012
International Mining Machinery Holdings Ltd. [Member]
 
Preliminary Fair Value of Assets Acquired Liabilities Assumed

The following table summarizes the preliminary estimates of fair value of the assets acquired and the liabilities assumed as of the acquisition date:

 

(in thousands)

      

Assets Acquired:

  

Cash and cash equivalents

   $ 72,912   

Accounts receivable

     202,825   

Inventories

     91,176   

Other current assets

     15,622   

Property, plant and equipment

     125,600   

Other intangible assets and goodwill

     1,149,787   

Other non-current assets

     40,327   
  

 

 

 

Total assets acquired

     1,698,249   

Liabilities Assumed:

  

Short-term notes payable

     (14,666

Accounts payable

     (87,305

Employee compensation and benefits

     (6,458

Advance payments and progress billings

     (6,122

Other accrued liabilities

     (54,545

Other non-current liabilities

     (105,715
  

 

 

 

Total liabilities assumed

     (274,811
  

 

 

 
   $ 1,423,438   
  

 

 

 
Unaudited Pro forma Financial Information

The following unaudited pro forma financial information for the years ended October 26, 2012 and October 28, 2011 reflect the results of continuing operations of the Company as if the acquisition of IMM had been completed on October 29, 2011 and October 30, 2010, respectively. Pro forma adjustments have been made for changes in depreciation and amortization expenses related to the valuation of the acquired tangible and intangible assets at fair value, the elimination of non-recurring items and the addition of incremental costs related to debt used to finance the acquisition.

 

     Year Ended
(in thousands, except per share data)
 
     October 26, 2012      October 28, 2011  

Net sales

   $ 5,729,097       $ 4,723,808   

Income from continuing operations

   $ 770,937       $ 632,186   

Basic earnings per share from continuing operations

   $ 7.28       $ 6.03   

Diluted earnings per share from continuing operations

   $ 7.21       $ 5.93   
LeTourneau Technologies, Inc. [Member]
 
Preliminary Fair Value of Assets Acquired Liabilities Assumed

The following table summarizes the fair value of the assets acquired and the liabilities assumed as of the acquisition date:

 

(in thousands)

      

Assets Acquired:

  

Cash and cash equivalents

   $ 4,769   

Accounts receivable

     52,910   

Inventories

     200,050   

Other current assets

     187   

Current assets of discontinued operations

     331,412   

Property, plant and equipment

     106,394   

Other intangible assets and goodwill

     565,388   

Other non-current assets

     14,459   

Non-current assets of discontinued operations

     226,844   
  

 

 

 

Total assets acquired

     1,502,413   

Liabilities Assumed:

  

Accounts payable

     (37,217

Employee compensation and benefits

     (10,576

Advance payments and progress billings

     (97,228

Other accrued liabilities

     (120,459

Current liabilities of discontinued operations

     (183,256
  

 

 

 

Total liabilities assumed

     (448,736
  

 

 

 
   $ 1,053,677   
  

 

 

 
Unaudited Pro forma Financial Information

The following unaudited pro forma financial information for the year ended October 28, 2011 reflects the results of continuing operations as if the acquisition had been completed on October 30, 2010. Pro forma adjustments have been made for changes in depreciation and amortization expenses related to the valuation of the acquired tangible and intangible assets at fair value, the elimination of non-recurring items, the addition of incremental costs related to debt used to finance the acquisition, and the tax benefits related to the increased costs.

 

     Year Ended  

(in thousands, except per share data)

   October 28, 2011  

Net sales

   $ 4,620,059   

Income from continuing operations

   $ 913,474   

Basic earnings per share from continuing operations

   $ 6.12   

Diluted earnings per share from continuing operations

   $ 6.02   
Purchase Price for Acquisition

We purchased all of the outstanding shares of LeTourneau. The purchase price for the acquisition was as follows:

 

(in thousands)

      

Cash consideration

   $ 1,100,000   

Working capital purchase price adjustments

     (46,323
  

 

 

 
   $ 1,053,677   
  

 

 

 
Finite lived Intangible Assets Acquired As Part Business Combination

The fair value for acquired assets was primarily determined based upon discounted expected cash flows. Of the $565.4 million of intangible assets and goodwill related to continuing operations, $181.2 million has been assigned to intangible assets that are being amortized and $37.2 million has been assigned to trademarks which are not being amortized. The determination of the useful life was based upon historical experience, economic factors, and future cash flows of the assets acquired. The intangible assets have been assigned to the following categories and are being amortized over a weighted-average useful life of 18 years:

 

(In thousands)

      

Customer relationships

   $ 76,500   

Patents

     69,900   

Unpatented technology

     31,600   

Backlog

     3,200   
  

 

 

 
   $ 181,200