XML 24 R17.htm IDEA: XBRL DOCUMENT v2.3.0.15
Acquisitions and Significant Accounting Policies (Tables)
9 Months Ended
Sep. 30, 2011
Acquisitions and Significant Accounting Policies 
Reconciliation of the estimated aggregate purchase price for the 2011 acquisitions to the cash paid for the acquisitions, net of cash acquired

The following reconciles the estimated aggregate purchase price for the 2011 acquisitions to the cash paid for the acquisitions, net of cash acquired (in thousands):

 

Estimated purchase price

 

$

153,213

 

Less: Promissory notes issued

 

8,278

 

Less: Common stock issued

 

27,491

 

Estimated cash consideration

 

117,444

 

Less: Amounts due to sellers, net

 

6,007

 

Cash consideration paid

 

111,437

 

Less: Cash acquired

 

2,638

 

Cash paid for acquisition of businesses, net of cash acquired

 

$

108,799

Schedule of estimated purchase price allocation for the 2011 acquisitions

On an aggregate basis, the estimated purchase price allocation for the 2011 acquisitions is as follows (in thousands):

 

Assets acquired:

 

 

 

Cash and cash equivalents

 

$

2,638

 

Accounts receivable

 

60,923

 

Inventories

 

38,045

 

Other current and long-term assets

 

15,713

 

Property and equipment

 

22,559

 

Identifiable intangible assets

 

18,780

 

Goodwill

 

42,850

 

Liabilities assumed:

 

 

 

Accounts payable

 

(36,434

)

Assumed employee benefits

 

(5,421

)

Accrued expenses and other current liabilities

 

(3,031

)

Other long-term liabilities

 

(3,409

)

Estimated purchase price

 

$

153,213

Schedule of unaudited pro forma results of acquisitions

 

 

 

 

For the Three Months Ended

 

For the Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

(pro forma)

 

(pro forma)

 

(pro forma)

 

(pro forma)

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

9,510,792

 

$

5,100,149

 

$

25,486,686

 

$

13,592,036

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to World Fuel

 

$

52,655

 

$

38,123

 

$

151,582

 

$

109,700

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.74

 

$

0.62

 

$

2.14

 

$

1.81

 

Diluted

 

$

0.74

 

$

0.61

 

$

2.12

 

$

1.78