XML 43 R28.htm IDEA: XBRL DOCUMENT v3.7.0.1
Acquisitions (Tables)
12 Months Ended
Apr. 30, 2017
BTI Acquisition  
Unaudited Pro Forma Results of Operations

The following table reflects the unaudited pro forma results of operations assuming that the BTI Acquisition had occurred on May 1, 2013 (in thousands, except per share data):

 

 

 

For the Year

 

 

 

Ended

 

 

 

April 30, 2015

 

Net sales

 

$

582,875

 

Income from continuing operations

 

 

53,388

 

Net income per share - diluted

 

 

0.97

 

 

Taylor Brands, LLC, Crimson Trace Corporation and Ultimate Survival Technologies, Inc.  
Unaudited Pro Forma Results of Operations

Additionally, the following table reflects the unaudited pro forma results of operations assuming that the 2017 Acquisitions had occurred on May 1, 2015 (in thousands, except per share data):

 

 

 

For the Year

 

 

 

For the Year

 

 

 

Ended

 

 

 

Ended

 

 

 

April 30, 2017

 

 

 

April 30, 2016

 

Net sales

 

$

934,247

 

 

 

$

816,699

 

Income from continuing operations

 

 

195,295

 

 

 

 

151,258

 

Net income per share - diluted

 

 

2.30

 

 

 

 

1.80

 

 

Estimated Fair Values of Assets Acquired and Liabilities Assumed

The following table summarizes the estimated preliminary allocation of the purchase price for the 2017 Acquisitions (in thousands):

 

 

 

2017 Acquisitions

 

 

Measurement

 

 

 

 

 

 

 

(As Initially

 

 

Period

 

 

2017 Acquisitions

 

 

 

Reported)

 

 

Adjustments

 

 

(As Adjusted)

 

Accounts receivable

 

$

11,635

 

 

$

(145

)

 

$

11,490

 

Inventories

 

 

31,269

 

 

 

453

 

 

 

31,722

 

Income tax receivable

 

 

 

 

 

68

 

 

 

68

 

Other current assets

 

 

430

 

 

 

(132

)

 

 

298

 

Property, plant, and equipment

 

 

8,232

 

 

 

 

 

 

8,232

 

Intangibles

 

 

97,850

 

 

 

 

 

 

97,850

 

Goodwill

 

 

92,801

 

 

 

(141

)

 

 

92,660

 

Total assets acquired

 

 

242,217

 

 

 

103

 

 

 

242,320

 

Accounts payable

 

 

6,214

 

 

 

18

 

 

 

6,232

 

Accrued expenses

 

 

973

 

 

 

128

 

 

 

1,101

 

Accrued payroll

 

 

1,500

 

 

 

(98

)

 

1,402

 

Accrued income taxes

 

 

6

 

 

 

(6

)

 

 

 

Accrued warranty

 

98

 

 

 

96

 

 

 

194

 

Deferred income taxes

 

 

20,658

 

 

 

(35

)

 

 

20,623

 

Total liabilities assumed

 

 

29,449

 

 

 

103

 

 

 

29,552

 

 

 

$

212,768

 

 

$

 

 

$

212,768

 

 

Identifiable Intangible Assets Acquired and Respective Weighted Average Lives

The following are the identifiable intangible assets acquired (in thousands) in the 2017 Acquisitions and their respective weighted average lives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average

 

 

 

Amount

 

 

 

Life (In years)

 

Developed technology

 

$

3,000

 

 

 

 

4.1

 

Customer relationships

 

 

76,600

 

 

 

 

5.1

 

Trade names

 

 

17,000

 

 

 

 

4.8

 

Order backlog

 

 

1,150

 

 

 

 

0.3

 

Non-competition agreement

 

 

100

 

 

 

 

3.4

 

 

 

$

97,850