Quarterly report pursuant to Section 13 or 15(d)

Business Combinations (Tables)

v3.7.0.1
Business Combinations (Tables)
3 Months Ended
Mar. 31, 2017
Business Combinations  
Schedule of revenue and operating profit since acquisition date included in the Condensed Consolidated Statements of Operations

Revenue and operating profit since the acquisition date included in our Condensed Consolidated Statements of Operations were as follows, in thousands:

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2017

 

 

Net Sales

 

Net Income

Midwest

 

$

3,268

 

$

(91)

EcoFoam

 

$

2,389

 

$

91

All others

 

$

196

 

$

22

 

Schedule of pro forma results

Our pro forma results are presented below, in thousands:

 

 

 

 

 

 

 

 

 

 

Pro forma for the three months ended March 31, 

 

 

2017

 

2016

Net sales

 

$

448,310

 

$

425,881

Net income

 

$

16,155

 

$

11,251

 

Schedule of additional expense included in the pro forma operating profit and net income

The following table details the additional expense included in the unaudited pro forma operating profit and net income that would have been recorded had the acquisitions taken place on January 1, 2016, in thousands:

 

 

 

 

 

 

 

 

 

 

Pro forma for the three months ended March 31, 

 

 

2017

 

2016

Amortization of intangible assets

 

$

389

 

$

389

Income tax expense (using normalized 38% ETR)

 

$

178

 

$

82

 

Schedule of estimated fair values of the assets acquired and liabilities assumed for the acquisitions

 

The estimated fair values of the assets acquired and liabilities assumed for the acquisitions, as well as total consideration paid, approximated the following as of March 31, in thousands:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

Midwest

 

EcoFoam

 

All others

 

Total

Estimated fair values:

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

$

6,767

 

$

3,733

 

$

678

 

$

11,178

Inventories

 

 

75

 

 

1,119

 

 

141

 

 

1,335

Prepaid and other assets

 

 

 —

 

 

27

 

 

 6

 

 

33

Property and equipment

 

 

655

 

 

1,620

 

 

371

 

 

2,646

Intangible assets

 

 

2,770

 

 

7,567

 

 

3,142

 

 

13,479

Goodwill

 

 

3,316

 

 

10,625

 

 

4,521

 

 

18,462

Accounts payable

 

 

(1,359)

 

 

(2,047)

 

 

(26)

 

 

(3,432)

Accrued liabilities

 

 

 —

 

 

(349)

 

 

 —

 

 

(349)

Net assets acquired

 

$

12,224

 

$

22,295

 

$

8,833

 

$

43,352

 

Schedule of fair value of consideration transferred

The following table details the fair value of consideration transferred as of March 31, in thousands:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

Midwest

 

EcoFoam

 

All others

 

Total

Fair value of consideration:

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

12,224

 

$

20,185

 

$

8,833

 

$

41,242

Contingent consideration

 

 

 —

 

 

2,110

 

 

 —

 

 

2,110

Total consideration transferred

 

$

12,224

 

$

22,295

 

$

8,833

 

$

43,352

 

Schedule of estimates of acquired intangible assets related to the acquisitions

Estimates of acquired intangible assets related to the acquisitions are as follows, as of March 31, dollars in thousands:

 

 

 

 

 

 

 

 

 

 

2017

 

 

Estimated Fair Value

 

Weighted Average Estimated Useful Life (Years)

Customer relationships

 

$

9,538

 

 

10

Trademarks and trade names

 

 

1,849

 

 

10

Non-competition agreements

 

 

2,092

 

 

 5

Total intangible assets

 

$

13,479

 

 

 9

 

Schedule of fair value of contingent consideration

.  The following table presents the fair value of contingent consideration as of March 31, 2017, in thousands:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value of Contingent Consideration Recognized at Acquisition Date

 

Settlement of Contingent Consideration

 

Adjustment to Contingent Consideration Charged to Expense

 

Liability Balance for Contingent Consideration

EcoFoam

 

$

2,110

 

$

 —

 

$

 —

 

$

2,110