XML 23 R33.htm IDEA: XBRL DOCUMENT v2.4.0.6
Acquisition (Tables)
12 Months Ended
Dec. 31, 2012
Business Combinations [Abstract]  
Schedule of 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, inclusive of subsequent purchase price adjustments:
Accounts Receivable
$
42,724

Inventory
13,392

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)
201,029

        Total assets acquired
407,055

 
 
Current liabilities
(22,665
)
Other liabilities
(4,003
)
Deferred taxes
(38,290
)
Debt assumed
(45,537
)
        Total liabilities assumed
(110,495
)
        Net assets acquired
$
296,560

Schedule of Unaudited Pro Forma Operating Results
The following table reflects the unaudited pro forma operating results of the Company for the years ended December 31, 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)

 
2012
2011
Net sales
1,331,480

1,316,949

Income from continuing operations
105,066

79,998

Net income
102,018

53,140

 
 
 
Per common share:
 
 
Basic:
 
 
     Income from continuing operations
$
1.92

$
1.45

     Net income
$
1.87

$
0.96

Diluted:
 
 
     Income from continuing operations
$
1.90

$
1.43

     Net income
$
1.85

$
0.95


Pro forma earnings during the year ended December 31, 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 $11,776 ($2,377 incurred by the Company and $9,399 incurred by Synventive at closing) and expense of $3,765 and $1,222 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 Synventiv