XML 20 R8.htm IDEA: XBRL DOCUMENT
v3.23.3

Note 2 - Acquisitions | 9 Months Ended
--- | ---
Sep. 30, 2023
Notes to Financial Statements |
Business Combination Disclosure [Text Block] |
2. | Acquisitions:
On January 3, 2023, the Company acquired all the outstanding shares of capital stock of Metal-Fab for a cash purchase price of $131.2 million. Metal-Fab, headquartered in Wichita, Kansas, is a manufacturer of venting, micro air and clean air products for residential, commercial and industrial applications. The Company paid total cash consideration of $131.2 million, consisting of a base purchase price of $131.0 million and a cash adjustment of $0.2 million. The acquisition was funded with borrowings under the Company’s ABL Credit Facility. During 2023, the Company incurred $2.6 million of direct acquisition-related costs, which are included in “Administrative and general” in the Consolidated Statements of Comprehensive Income, and $2.1 million of non-recurring amortization of inventory step up to fair market value adjustments, which are included in “Costs of materials sold” in the Consolidated Statements of Comprehensive Income, for the nine months ended September 30, 2023. Purchase Price Allocation The acquisition of Metal-Fab was accounted for as a business combination and the assets and liabilities were valued at fair market value on January 3, 2023, the date of acquisition. The final purchase price allocations presented below is based upon management’s estimate of the fair value of the acquired assets and assumed liabilities using Level 3 valuation techniques including income, cost and market approaches. The fair value estimates involve the use of estimates and assumptions, including, but not limited to, the timing and amounts of future cash flows, revenue growth rates, discount rates, and royalty rates. The table below summarizes the final purchase price allocation of the fair market values of the assets acquired and liabilities assumed.
Details of Acquisition (in thousands) |  | Total |
Assets acquired |  |  |  |
Cash and cash equivalents |  | $ | 1,728 |
Accounts receivable, net |  |  | 10,597 |
Prepaid expenses and other |  |  | 740 |
Inventories, net |  |  | 17,236 |
Property and equipment |  |  | 20,408 |
Goodwill |  |  | 33,194 |
Intangible assets |  |  | 54,740 |
Right-of-use and other long-term assets |  |  | 6,930 |
Total assets acquired |  |  | 145,573 |
Total liabilities assumed |  |  | (14,369 | )
Cash paid |  | $ | 131,204 |
In connection with the acquisition of Metal-Fab, the Company identified and valued certain intangible assets, including the Metal-Fab trade name, internally developed technology and know-how, restrictive covenants and customer relationships. The intangible assets were evaluated on the premise of highest and best use to a market participant, primarily utilizing the income approach valuation methodology. The trade name intangible asset was valued at $11.5 million, and the useful life was determined to be indefinite primarily due to their history and reputation in the marketplace, the Company’s expectation that the trade name will continue to be used, and the conclusion that there are currently no other factors identified that would limit their useful life. The internally developed technology and know-how intangible asset was valued at $5.3 million, and the useful life was determined to be 15 years. The non-compete agreements intangible asset was valued at $1.4 million, and the useful life was determined to be the length of the non-compete agreements, which range from two to five years. The customer relationships intangible asset was valued at $36.5 million, and the useful life was determined to be 26 years, based primarily on the consistent and predictable revenue source associated with the existing customer base, the present value of which extends through the 26 year amortization period. The accompanying Consolidated Statements of Comprehensive Income includes the revenues and expenses of Metal-Fab since the acquisition date. Metal-Fab’s operations are included within the carbon flat-rolled segment. Pro Forma Financial Information The following unaudited pro forma summary of financial results presents the consolidated results of operations as if the Metal-Fab acquisition had occurred on January 1, 2022, after the effect of certain adjustments. The historical consolidated financial information has been adjusted to give effect to the impact of the consideration issued by the Company to Metal-Fab’s stockholders in connection with the acquisition and the effect of debt refinancing necessary to complete the transaction. The unaudited pro forma summary also includes certain purchase price accounting adjustments, including the items expected to have a continuing impact on combined results, such as depreciation and amortization expense on acquired assets. The unaudited pro forma combined financial information does not reflect the cost of any integration activities or benefits that may result from synergies that may be derived from integration activities. The pro forma results have been presented for comparative purposes only and are not indicative of what would have occurred had the acquisition been made on January 1, 2022, or of any potential results that may occur in the future.
|  | For the three months ended September 30, 2022 |
|  |  |  |  |  | Historical |  |  | Pro Forma |  |  | Pro Forma |
|  | Historical OSI |  |  | Metal-Fab |  |  | Adjustments |  |  | Combined |
(in thousands, except per share amounts) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Pro forma (unaudited): |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net sales |  | $ | 634,437 |  |  | $ | 25,803 |  |  | $ | 184 |  |  | $ | 660,424 |
Net income (loss) |  | $ | 12,046 |  |  | $ | 5,023 |  |  | $ | (2,817 | ) |  | $ | 14,252 |
Basic earnings per share |  | $ | 1.04 |  |  | $ | 0.43 |  |  | $ | (0.24 | ) |  | $ | 1.23 |
Diluted earnings per share |  | $ | 1.04 |  |  | $ | 0.43 |  |  | $ | (0.24 | ) |  | $ | 1.23 |
|  | For the nine months ended September 30, 2022 |
|  |  |  |  |  | Historical |  |  | Pro Forma |  |  | Pro Forma |
|  | Historical OSI |  |  | Metal-Fab |  |  | Adjustments |  |  | Combined |
(in thousands, except per share amounts) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Pro forma (unaudited): |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net sales |  | $ | 2,039,946 |  |  | $ | 72,605 |  |  | $ | 552 |  |  | $ | 2,113,103 |
Net income (loss) |  | $ | 86,972 |  |  | $ | 12,868 |  |  | $ | (10,035 | ) |  | $ | 89,805 |
Basic earnings per share |  | $ | 7.53 |  |  | $ | 1.11 |  |  | $ | (0.86 | ) |  | $ | 7.78 |
Diluted earnings per share |  | $ | 7.53 |  |  | $ | 1.11 |  |  | $ | (0.86 | ) |  | $ | 7.78 |

X
- Definition The entire disclosure for a business combination (or series of individually immaterial business combinations) completed during the period, including background, timing, and recognized assets and liabilities. The disclosure may include leverage buyout transactions (as applicable). + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org//1943274/2147479907/805-20-50-5 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org//805/tableOfContent + Details
Name: | us-gaap_BusinessCombinationDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_DisclosureTextBlockAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration