XML 44 R30.htm IDEA: XBRL DOCUMENT v3.6.0.2
Business Acquisition (Tables)
12 Months Ended
Dec. 31, 2016
Business Combinations [Abstract]  
Schedule of Provisional Allocation of Purchase Price of Albany Aerostructures Composites, LLC

The following table summarizes the provisional allocation of the purchase price to the fair value of the assets and liabilities acquired:

(in thousands) April 8, 2016
Assets acquired  
Accounts receivable $15,443
Inventories                            16,670
Prepaid expenses and other current assets                                  402
Property, plant and equipment                            62,784
Intangibles                            71,630
Goodwill                            95,730
Total assets acquired $262,659
   
Liabilities assumed  
Accounts payable $10,323
Accrued liabilities                              2,862
Capital lease obligation                            17,560
Deferred income taxes                            33,143
Other noncurrent liabilities                            11,771
Total liabilities assumed $75,659
   
Net assets acquired $187,000

 

Schedule of Operational Results of Acquired Business

The following table presents operational results of the acquired entity that are included in the Consolidated Statements of Income:

(in thousands, except per share amounts)  April, 8 to December 31, 2016
Net sales  $67,011 
Operating loss  (1,246)
Loss before income taxes  (2,342)
Net loss attributable to the Company  (1,495)
     
Loss per share:    
Basic  ($0.05)
Diluted:  ($0.05)
Schedule of Proforma Statement of Operations

The following table shows total Company pro forma statements of what results would have been if the 2016 acquisition had occurred as of January 1, 2015.

   Unaudited - Pro forma
(in thousands, except per share amounts)  2016    2015  
Combined Net sales  $802,023   $786,623 
         
Combined Income before income taxes  $80,639   $52,542 
         
  Pro forma increase/(decrease) to income before income taxes:    
Acquisition expenses  5,367     
Interest expense related to purchase price  (1,382)  (5,133)
         
Acquisition accounting adjustments:        
Depreciation and amortization on property, plant and equipment, and intangible assets  (1,575)  (7,875)
Valuation of contract inventories  1,997   6,908 
Interest expense on capital lease obligation  300   1,096 
Interest expense on other obligations  (133)  (533)
Pro forma Income before income taxes  $85,213   $47,005 
         
Pro forma Net Income attributable to the Company  $57,229   $54,245