XML 53 R33.htm IDEA: XBRL DOCUMENT v3.3.1.900
Business Acquisitions (Tables)
12 Months Ended
Dec. 31, 2015
Business Acquisition [Line Items]  
Actual and Pro Forma Net Sales and Income from Continuing Operations
The amounts of the combined acquisitions' Net Sales and Income from Continuing Operations included in the Company's Consolidated Statements of Income for the year ended December 31, 2014, and the unaudited pro forma Net Sales and Income from Continuing Operations of the combined entity had the acquisition date been January 1, 2013, including the proforma 2013 and actual 2014 results of DelStar, are as follows ($ in millions):
 
 
Net Sales
 
(Loss) Income from Continuing Operations
Actual from December 19, 2014 - December 31, 2014
 
0.2

 
(0.4
)
 
 
 
 
 
2014 Supplemental Pro Forma from January 1, 2014 - December 31, 2014
 
823.6

 
92.4

 
 
 
 
 
2013 Supplemental Pro Forma from January 1, 2013 - December 31, 2013
 
904.3

 
86.4

Argotec [Member]  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The consideration paid for Argotec and the preliminary fair values of the assets acquired and liabilities assumed as of the October 28, 2015 acquisition date were as follows ($ in millions):

 
Preliminary Fair Value as of October 28, 2015
Cash and cash equivalents
$
2.7

Accounts receivable
16.0

Inventory
16.3

Other current assets
0.1

Property, plant and equipment
15.9

Other noncurrent assets
0.1

Identifiable intangible assets
131.0

Total Assets
182.1

 
 
Accounts payable
4.6

Accrued expenses
4.3

 
 
Net assets acquired
173.2

 
 
Goodwill
109.5

 
 
Cash paid
$
282.7

Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination
The following table shows the fair values assigned to intangible assets ($ in millions):
 
Preliminary Fair Value as of October 28, 2015
 
Weighted-Average Amortization Period (Years)
Amortizable intangible assets:
 
 
 
Customer relationships
115.3

 
15
Non-competition agreements
1.7

 
4
Indefinite-lived intangible assets:
 
 
 
Trade names
14.0

 
Indefinite
Total
$
131.0

 
15
Actual and Pro Forma Net Sales and Income from Continuing Operations
The amounts of the combined acquisitions' Net Sales and Income from Continuing Operations included in the Company's Consolidated Statements of Income for the year ended December 31, 2015, and the unaudited pro forma Net Sales and Income from Continuing Operations of the combined entity had the acquisition date been January 1, 2014 are as follows ($ in millions):
 
 
Net Sales
 
Income from Continuing Operations
Actual from October 28, 2015 - December 31, 2015
 
$
22.3

 
$
0.9

 
 
 
 
 
2015 Supplemental Pro Forma from January 1, 2015 - December 31, 2015
 
859.7

 
90.2

 
 
 
 
 
2014 Supplemental Pro Forma from January 1, 2014 - December 31, 2014
 
896.2

 
90.7

Pronamic And SNN [Member]  
Business Acquisition [Line Items]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The cash paid for these acquisitions and the final fair values of the assets acquired and liabilities assumed as of the December 19, 2014 and December 31, 2014 acquisition dates for Pronamic assets and SNN assets, respectively, are as follows ($ in millions):

 
Fair Value as Acquisition Date
Accounts receivable
$
3.5

Inventory
3.2

Other current assets
0.2

Property, plant and equipment
9.3

Identifiable intangible assets
11.6

Total Assets
27.8

 
 
Accounts payable
1.4

Accrued expenses
1.4

 
 
Net assets acquired
25.0

 
 
Goodwill
5.6

 
 
Cash paid
$
30.6

Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination
The following table shows the final fair values assigned to intangible assets ($ in millions):
 
Fair Value as of December 31, 2014
 
Weighted-Average Amortization Period (Years)
Amortizable intangible assets:
 
 
 
Customer relationships
$
7.1

 
14
Developed Technology
2.1

 
20
Patents
1.5

 
17
Customer contracts
0.9

 
2
Total
$
11.6

 
15