XML 33 R22.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisition (Tables)
9 Months Ended
Sep. 30, 2012
Business Combinations [Abstract]  
Schedule of Initial Purchase Price Allocations
The following table summarizes the fair values of the assets acquired, net of cash acquired, and liabilities assumed at the date of the acquisition:
 
 
Accounts Receivable
$
42,724

Inventory
13,546

Other current assets
3,988

Property, plant and equipment
16,481

Other noncurrent assets
2,841

Intangible assets (Note 6)
126,600

Goodwill (Note 6)
203,988

        Total assets acquired
410,168

 
 
Current liabilities
(22,768
)
Other liabilities
(4,361
)
Deferred taxes
(40,785
)
Debt assumed
(45,537
)
        Total liabilities assumed
(113,451
)
        Net assets acquired
$
296,717

 
 
Schedule of Unaudited Pro Forma Operating Results
The following table reflects the unaudited pro forma operating results of the Company for the three and nine months ended September 30, 2012 and 2011, which give effect to the acquisition of Synventive as if it had occurred on January 1, 2011. The pro forma results are based on assumptions that the Company believes are reasonable under the circumstances. The pro forma results are not necessarily indicative of the operating results that would have occurred had the acquisition been effective January 1, 2011, nor are they intended to be indicative of results that may occur in the future. The underlying pro forma information includes the historical financial results of the Company and Synventive adjusted for certain items including depreciation and amortization expense associated with the assets acquired and the Company’s expense related to financing arrangements, with the related tax effects. The pro forma information does not include the effects of any synergies or cost reduction initiatives related to the acquisition.
 
(Unaudited Pro Forma)
Three months ended September 30,
 
(Unaudited Pro Forma)
Nine months ended September 30,
 
2012
2011
 
2012
2011
Net sales
328,880

337,796

 
1,004,098

994,098

Income from continuing operations
24,164

25,522

 
75,171

55,734

Net income
21,915

23,876

 
72,188

52,569

 
 
 
 
 
 
Per common share:
 
 
 
 
 
Basic:
 
 
 
 
 
     Income from continuing operations
$
0.44

$
0.46

 
$
1.38

$
1.01

     Net income
$
0.40

$
0.43

 
$
1.32

$
0.95

Diluted:
 
 
 
 
 
     Income from continuing operations
$
0.44

$
0.45

 
$
1.36

$
0.99

     Net income
$
0.40

$
0.42

 
$
1.31

$
0.94


Pro forma earnings during the three and nine month periods ended September 30, 2012 were adjusted to exclude non-recurring items including acquisition-related costs and expense related to the fair value adjustment to inventory and acquired backlog. Pro forma earnings in 2011 were adjusted to include acquisition-related costs of $11,808 ($2,409 incurred by the Company and $9,399 incurred by Synventive at closing) and expense of $3,682 and $1,200 related to the fair value adjustments to inventory and acquired backlog, respectively. In addition, 2011 earnings were adjusted to exclude a gain on debt restructuring and a foreign exchange gain related to debt at Synventive.