XML 65 R23.htm IDEA: XBRL DOCUMENT v2.4.1.9
Acquisitions, Significant Accounting Policies and Recent Accounting Pronouncements (Tables)
12 Months Ended
Dec. 31, 2014
Acquisitions  
Computation of basic and diluted earnings per common share

 

 

 

 

 

 

 

 

 

 

 

    

2014 

    

2013 

    

2012 

Numerator:

 

 

 

 

 

 

 

 

 

Net income attributable to World Fuel

 

$

221,747 

 

$

203,075 

 

$

189,345 

Denominator:

 

 

 

 

 

 

 

 

 

Weighted average common shares for basic earnings per common share

 

 

70,750 

 

 

71,224 

 

 

71,154 

Effect of dilutive securities

 

 

573 

 

 

576 

 

 

663 

Weighted average common shares for diluted earnings per common share

 

 

71,323 

 

 

71,800 

 

 

71,817 

Weighted average securities which are not included in the calculation of diluted earnings per common share because their impact is anti-dilutive or their performance conditions have not been met

 

 

881 

 

 

594 

 

 

603 

Basic earnings per common share

 

$

3.13 

 

$

2.85 

 

$

2.66 

Diluted earnings per common share

 

$

3.11 

 

$

2.83 

 

$

2.64 

 

2014 Acquisitions  
Acquisitions  
Reconciliation of the estimated aggregate purchase price for the acquisitions to the cash paid for the acquisitions, net of cash acquired

The following reconciles the estimated aggregate purchase price for the 2014 acquisitions to the cash paid for the acquisitions, net of cash acquired (in thousands):

 

 

 

 

 

Estimated purchase price

    

$

296,962 

Less: Cash acquired

 

 

20,232 

Estimated purchase price, net of cash acquired

 

 

276,730 

Less: Promissory notes issued

 

 

9,000 

Less: Amounts due to sellers

 

 

12,228 

Cash paid for acquisition of businesses

 

$

255,502 

 

Schedule of estimated purchase price allocation for the acquisition

On an aggregate basis, the estimated purchase price allocation for the 2014 acquisitions is as follows (in thousands):

 

 

 

 

 

Assets acquired:

    

 

    

Cash and cash equivalents

 

$

20,232 

Accounts receivable

 

 

259,475 

Inventories

 

 

14,412 

Property and equipment

 

 

55,172 

Identifiable intangible assets

 

 

78,889 

Goodwill

 

 

180,683 

Other current and long-term assets

 

 

22,456 

Liabilities assumed:

 

 

 

Accounts payable

 

 

(247,579)

Accrued expenses and other current liabilities

 

 

(51,579)

Other long-term liabilities

 

 

(15,751)

 

 

 

 

Initial noncontrolling interest upon acquisition of businesses

 

 

(19,448)

Estimated purchase price

 

$

296,962 

 

Schedule of unaudited pro forma results

 

 

 

 

 

 

 

 

    

2014 

    

2013 

 

 

(pro forma)

 

(pro forma)

Revenue

 

$

44,071,793 

 

$

44,098,881 

Net income attributable to World Fuel

 

$

226,608 

 

$

216,429 

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

 

Basic

 

$

3.20 

 

$

3.04 

Diluted

 

$

3.18 

 

$

3.01 

 

2013 Acquisitions  
Acquisitions  
Reconciliation of the estimated aggregate purchase price for the acquisitions to the cash paid for the acquisitions, net of cash acquired

The following reconciles the aggregate purchase price for the 2013 acquisitions to the cash paid for the acquisitions, net of cash acquired (in thousands):

 

 

 

 

 

 

Purchase price

    

$

43,792 

Less: Cash acquired

 

 

3,335 

Purchase price, net of cash acquired

 

 

40,457 

Less: Promissory notes issued

 

 

3,000 

Cash paid for acquisition of businesses

 

$

37,457 

 

Schedule of estimated purchase price allocation for the acquisition

On an aggregate basis, the purchase price allocation for the 2013 acquisitions is as follows (in thousands):

 

 

 

 

 

Assets acquired:

    

 

    

Cash and cash equivalents

 

$

3,335 

Accounts receivable

 

 

31,287 

Inventories

 

 

8,839 

Property and equipment

 

 

3,901 

Identifiable intangible assets

 

 

13,548 

Goodwill

 

 

16,489 

Other current and long-term assets

 

 

2,717 

Liabilities assumed:

 

 

 

Accounts payable

 

 

(29,631)

Accrued expenses and other current liabilities

 

 

(3,582)

Other long-term liabilities

 

 

(3,111)

Purchase price

 

$

43,792 

 

2012 Acquisitions  
Acquisitions  
Reconciliation of the estimated aggregate purchase price for the acquisitions to the cash paid for the acquisitions, net of cash acquired

The following reconciles the aggregate purchase price for the 2012 acquisitions to the cash paid for the acquisitions, net of cash acquired (in thousands):

 

 

 

 

 

Purchase price

    

$

226,449 

Less: Cash acquired

 

 

12,793 

Purchase price, net of cash acquired

 

 

213,656 

Less: Promissory notes issued

 

 

7,214 

Less: Amounts due to sellers

 

 

75 

Cash paid for acquisition of businesses

 

$

206,367 

 

Schedule of estimated purchase price allocation for the acquisition

On an aggregate basis, the purchase price allocation for the 2012 acquisitions is as follows (in thousands):

 

 

 

 

Assets acquired:

    

 

    

Cash and cash equivalents

 

$

12,793 

Accounts receivable

 

 

134,966 

Inventories

 

 

7,311 

Property and equipment

 

 

10,323 

Identifiable intangible assets

 

 

87,150 

Goodwill

 

 

121,188 

Other current and long-term assets

 

 

4,851 

Liabilities assumed:

 

 

 

Accounts payable

 

 

(130,297)

Accrued expenses and other current liabilities

 

 

(18,321)

Other long-term liabilities

 

 

(3,515)

Purchase price

 

$

226,449