Annual report pursuant to Section 13 and 15(d)

Business Combinations (Tables)

v3.8.0.1
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2017
Business Combinations  
Schedule of revenue and net income since acquisition date included in the Condensed Consolidated Statements of Operations

Revenue and net income since the respective acquisition dates included in our Consolidated Statements of Operations were as follows, in thousands:

 

 

 

 

 

 

 

 

 

 

Year ended December 31, 2017

 

 

Net Sales

 

Net Income

Midwest

 

$

17,122

 

$

304

EcoFoam

 

$

22,315

 

$

1,747

Superior

 

$

9,508

 

$

922

Canyon

 

$

13,333

 

$

1,279

All others

 

$

8,412

 

$

892

 

Schedule of pro forma results

Our pro forma results are presented below, in thousands:

 

 

 

 

 

 

 

 

 

 

Pro forma for the year ended December 31,

 

 

2017

 

 

2016

Net sales

 

$

1,928,082

 

$

1,829,026

Net income

 

$

159,440

 

$

76,894

 

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 net income that would have been recorded had the acquisitions taken place on January 1, 2016, in thousands:

 

 

 

 

 

 

 

 

 

 

Pro forma for the year ended December 31,

 

 

2017

 

2016

Amortization of intangible assets

 

$

1,131

 

$

3,663

Income tax expense (using normalized 38% ETR)

 

$

801

 

$

2,628

 

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 December 31, in thousands:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

Midwest

 

EcoFoam

 

Superior

 

Canyon

 

All others

 

Total

Estimated fair values:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

$

6,576

 

$

3,819

 

$

2,012

 

$

8,222

 

$

678

 

$

21,307

Inventories

 

 

75

 

 

1,119

 

 

321

 

 

575

 

 

141

 

 

2,231

Prepaid and other assets

 

 

 —

 

 

27

 

 

 1

 

 

 6

 

 

 6

 

 

40

Property and equipment

 

 

655

 

 

1,544

 

 

361

 

 

460

 

 

357

 

 

3,377

Intangible assets

 

 

2,740

 

 

6,700

 

 

5,280

 

 

15,220

 

 

3,640

 

 

33,580

Goodwill

 

 

3,538

 

 

10,796

 

 

3,662

 

 

10,095

 

 

4,037

 

 

32,128

Accounts payable

 

 

(1,359)

 

 

(1,378)

 

 

(681)

 

 

(163)

 

 

(26)

 

 

(3,607)

Accrued liabilities

 

 

 —

 

 

(302)

 

 

(4)

 

 

 —

 

 

 —

 

 

(306)

Net assets acquired

 

$

12,225

 

$

22,325

 

$

10,952

 

$

34,415

 

$

8,833

 

$

88,750

 

Schedule of fair value of consideration transferred

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

Midwest

 

EcoFoam

 

Superior

 

Canyon

 

All others

 

Total

Fair value of consideration:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

12,225

 

$

20,215

 

$

10,952

 

$

31,865

 

$

8,833

 

$

84,090

Deferred consideration

 

 

 —

 

 

 —

 

 

 —

 

 

2,550

 

 

 —

 

 

2,550

Contingent consideration

 

 

 —

 

 

2,110

 

 

 —

 

 

 —

 

 

 —

 

 

2,110

Total consideration transferred

 

$

12,225

 

$

22,325

 

$

10,952

 

$

34,415

 

$

8,833

 

$

88,750

 

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 December 31, in thousands:

 

 

 

 

 

 

 

 

 

 

2017

 

 

Estimated Fair Value

 

Weighted Average Estimated Useful Life (Years)

Fair value of intangibles:

 

 

 

 

 

 

Customer relationships

 

$

26,170

 

 

10

Trademarks and trade names

 

 

1,780

 

 

10

Non-competition agreements

 

 

5,630

 

 

 5

Total intangible assets

 

$

33,580

 

 

 9

 

Schedule of fair value of contingent consideration

The following table presents the fair value of contingent consideration as of December 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

 

$

 —

 

$

149

 

$

2,259