XML 40 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
9 Months Ended
Sep. 30, 2017
Business Acquisition [Line Items]  
Business Acquisition, Pro Forma Information
The following unaudited pro forma financial information presents the combined results of operations of Tennant Company as if the acquisition of IPC Group had occurred as of January 1, 2017 and 2016. The unaudited pro forma financial information is presented for informational purposes only. It is not necessarily indicative of what our consolidated results of operations actually would have been had the acquisition occurred at the beginning of each year, nor does it attempt to project the future results of operations of the combined company.
Pro Forma Financial Information (Unaudited)
 
Three Months Ended
 
Nine Months Ended
(In thousands, except per share data)
September 30
 
September 30
 
2017
 
2016
 
2017
 
2016
Net Sales
 
 
 
 
 
 
 
Pro forma
$
261,921

 
$
250,050

 
$
777,832

 
$
747,943

As reported
261,921

 
200,134

 
723,771

 
596,826

 
 
 
 
 
 
 
 
Net Earnings (Loss) Attributable to Tennant Company
 
 
 
 
 
 
 
Pro forma
$
5,800

 
$
7,696

 
$
14,875

 
$
20,659

As reported
3,559

 
11,477

 
(2,989
)
 
31,244

 
 
 
 
 
 
 
 
Net Earnings (Loss) Attributable to Tennant Company per Share
 
 
 
 
 
 
 
Pro forma
$
0.32

 
$
0.43

 
$
0.84

 
$
1.15

As reported
0.20

 
0.64

 
(0.17
)
 
1.74

IPC Group  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The following table summarizes the preliminary fair value measurement of the assets acquired and liabilities assumed as of the date of acquisition:
ASSETS
 
 
Restricted Cash
 
$
538

Receivables
 
40,067

Inventories
 
54,256

Other Current Assets
 
4,362

Assets Held for Sale
 
2,247

Property, Plant and Equipment
 
63,256

Intangible Assets Subject to Amortization:
 
 
Trade Name
 
26,753

Customer Lists
 
123,061

Technology
 
9,631

Other Assets
 
4,168

Total Identifiable Assets Acquired
 
328,339

LIABILITIES
 
 
Accounts Payable
 
31,529

Accrued Expenses
 
15,756

Deferred Income Taxes
 
61,694

Other Liabilities
 
6,967

Total Identifiable Liabilities Assumed
 
115,946

Net Identifiable Assets Acquired
 
212,393

Noncontrolling Interest
 
(2,266
)
Goodwill
 
143,642

Total Estimated Purchase Price, net of Cash Acquired
 
$
353,769

Florock and Dofesa  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The components of the final purchase price of the business combinations described above have been allocated as follows:
Current Assets
 
$
5,949

Property, Plant and Equipment, net
 
4,112

Identified Intangible Assets
 
6,055

Goodwill
 
1,739

Other Assets
 
7

Total Assets Acquired
 
17,862

Current Liabilities
 
4,764

Other Liabilities
 
53

Total Liabilities Assumed
 
4,817

Net Assets Acquired
 
$
13,045