XML 49 R38.htm IDEA: XBRL DOCUMENT v3.8.0.1
Pro Forma Effect of Businesses Acquired (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Business Acquisition        
Revenue, as reported $ 2,465,800 $ 2,207,343 $ 7,267,054 $ 6,433,625
Pro forma revenue 2,484,464 2,384,553 7,462,604 7,321,617
Income from continuing operations 122,381 109,844 414,104 359,825
Pro forma income from continuing operations $ 125,299 $ 112,958 $ 425,386 $ 386,996
Basic earnings per share from continuing operations $ 0.40 $ 0.36 $ 1.34 $ 1.17
Pro forma earnings per share from continuing operations, basic (4) [1] 0.41 0.37 1.38 1.26
Diluted earnings per share from continuing operations 0.39 0.35 1.33 1.16
Pro forma earnings per share from continuing operations, diluted (4) [1] $ 0.40 $ 0.36 $ 1.37 $ 1.25
Rhiag        
Business Acquisition        
Revenue of purchased businesses for the period prior to acquisition $ 0 $ 0 $ 0 $ 213,376
Income (loss) from continuing operations of purchased businesses for the period prior to acquisition, and pro forma purchase accounting adjustments $ 0 $ 59 $ 0 $ (84)
Effect of purchased businesses for the period prior to acquisition $ 0.00 $ 0.00 $ 0.00 $ 0.00
Business Acquisition Pro Forma Income Loss From Continuing Operations Per Diluted Share Effect Of Purchased Business $ 0.00 $ 0.00 $ 0.00 $ 0.00
PGW        
Business Acquisition        
Revenue of purchased businesses for the period prior to acquisition $ 0 $ 0 $ 0 $ 102,540
Income (loss) from continuing operations of purchased businesses for the period prior to acquisition, and pro forma purchase accounting adjustments $ 0 $ 0 $ 0 $ 7,574
Effect of purchased businesses for the period prior to acquisition $ 0.00 $ 0.00 $ 0.00 $ 0.02
Business Acquisition Pro Forma Income Loss From Continuing Operations Per Diluted Share Effect Of Purchased Business $ 0.00 $ 0.00 $ 0.00 $ 0.02
Pro Forma costs excluded       $ 5,000
All 2017 Acquisitions        
Business Acquisition        
Revenue of purchased businesses for the period prior to acquisition $ 18,664   $ 195,550  
Income (loss) from continuing operations of purchased businesses for the period prior to acquisition, and pro forma purchase accounting adjustments 734   6,481  
Acquisition related costs, net of tax $ 2,184   $ 4,801  
Effect of purchased businesses for the period prior to acquisition $ 0.00   $ 0.02  
Acquisition related expenses, net of tax 0.01   0.02  
Business Acquisition Pro Forma Income Loss From Continuing Operations Per Diluted Share Effect Of Purchased Business 0.00   0.02  
Acquisition related expenses, net of tax $ 0.01   $ 0.02  
All 2017 and 2016 Acquisitions Excluding Rhiag and PGW        
Business Acquisition        
Revenue of purchased businesses for the period prior to acquisition   $ 177,210   572,076
Income (loss) from continuing operations of purchased businesses for the period prior to acquisition, and pro forma purchase accounting adjustments   $ 2,727   $ 9,198
Effect of purchased businesses for the period prior to acquisition   $ 0.01   $ 0.03
Business Acquisition Pro Forma Income Loss From Continuing Operations Per Diluted Share Effect Of Purchased Business   $ 0.01   $ 0.03
All 2016 Acquisitions        
Business Acquisition        
Acquisition related costs, net of tax   $ 328   $ 10,483
Acquisition related expenses, net of tax   $ 0.00    
Acquisition related expenses, net of tax   $ 0.00   $ 0.03
[1] PGW reflects the results for the continuing aftermarket automotive glass distribution business only.