XML 38 R26.htm IDEA: XBRL DOCUMENT v3.5.0.2
Business Acquisitions (Tables) - Argotec [Member]
9 Months Ended
Sep. 30, 2016
Business Acquisition [Line Items]  
Schedule of Recognized Identifiable 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
16.1

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
182.2

 
 
Accounts payable
4.6

Accrued expenses
4.5

 
 
Net assets acquired
173.1

 
 
Goodwill
109.6

 
 
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
Total amortizable intangible assets
117.0

 
15
Indefinite-lived intangible assets:
 
 
 
Trade names
14.0

 
Indefinite
Total
$
131.0

 
 
Actual and Pro Forma Net Sales and Income from Continuing Operations
The amounts of the unaudited pro forma Net Sales and Income from Continuing Operations of the combined entity had the acquisition date been January 1, 2015 are as follows ($ in millions):
 
 
Net Sales
 
Income from Continuing Operations
2015 Supplemental Pro Forma from July 1, 2015 - September 30, 2015
 
$
210.8

 
$
25.4

2015 Supplemental Pro Forma from January 1, 2015 - September 30, 2015
 
641.6

 
70.7