XML 43 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
12 Months Ended
Apr. 30, 2018
Gemini Technologies, Incorporated and Bubba Blade Branded Products from Fish Tales, LLC  
Estimated Fair Values of Assets Acquired and Liabilities Assumed

The following table summarizes the estimated preliminary allocation of the purchase price for the 2018 Acquisitions (in thousands):

 

 

 

2018 Acquisitions

 

 

 

Measurement

 

 

 

 

 

 

 

 

(As Initially

 

 

 

Period

 

 

 

2018 Acquisitions

 

 

 

Reported)

 

 

 

Adjustments

 

 

 

(As Adjusted)

 

Accounts receivable

 

$

846

 

 

 

 

(176

)

 

 

$

670

 

Inventories

 

 

4,683

 

 

 

 

17

 

 

 

 

4,700

 

Other current assets

 

 

145

 

 

 

 

(51

)

 

 

 

94

 

Property, plant, and equipment

 

 

506

 

 

 

 

13

 

 

 

 

519

 

Intangibles

 

 

6,400

 

 

 

 

 

 

 

 

6,400

 

Goodwill

 

 

11,846

 

 

 

 

175

 

 

 

 

12,021

 

Total assets acquired

 

 

24,426

 

 

 

 

(22

)

 

 

 

24,404

 

Accounts payable

 

 

1,261

 

 

 

 

(25

)

 

 

 

1,236

 

Accrued payroll

 

 

49

 

 

 

 

(1

)

 

 

48

 

Other long term liabilities

 

 

100

 

 

 

 

(100

)

 

 

 

 

Total liabilities assumed

 

 

1,410

 

 

 

 

(126

)

 

 

 

1,284

 

 

 

$

23,016

 

 

 

 

104

 

 

 

$

23,120

 

 

Identifiable Intangible Assets Acquired and Respective Weighted Average Lives

The following are the identifiable intangible assets acquired (in thousands) in the 2018 Acquisitions and their respective weighted average lives:

 

 

 

 

 

 

Weighted

Average

 

 

 

Amount

 

 

 

Life (In years)

 

Developed technology

 

$

1,700

 

 

 

 

5.9

 

Customer relationships

 

 

1,600

 

 

 

 

5.2

 

Trade names

 

 

3,100

 

 

 

 

5.6

 

 

 

$

6,400

 

 

 

 

 

 

 

Taylor Brands, LLC, Crimson Trace Corporation and Ultimate Survival Technologies, Inc.  
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

 

 

$

(213

)

 

$

11,422

 

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

 

 

 

(14,500

)

 

 

83,350

 

Goodwill

 

 

92,801

 

 

 

10,109

 

 

 

102,910

 

Total assets acquired

 

 

242,217

 

 

 

(4,215

)

 

 

238,002

 

Accounts payable

 

 

6,214

 

 

 

18

 

 

 

6,232

 

Accrued expenses

 

 

973

 

 

 

158

 

 

 

1,131

 

Accrued payroll

 

 

1,500

 

 

 

(72

)

 

 

1,428

 

Accrued income taxes

 

 

6

 

 

 

(6

)

 

 

 

Accrued warranty

 

 

98

 

 

 

96

 

 

 

194

 

Deferred income taxes

 

 

20,658

 

 

 

(4,409

)

 

 

16,249

 

Total liabilities assumed

 

 

29,449

 

 

 

(4,215

)

 

 

25,234

 

 

 

$

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

 

 

62,100

 

 

 

5.0

 

Trade names

 

 

17,000

 

 

 

4.8

 

Order backlog

 

 

1,150

 

 

 

0.3

 

Non-competition agreement

 

 

100

 

 

 

3.4

 

 

 

$

83,350

 

 

 

 

 

 

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 operations

 

 

195,295

 

 

 

151,258

 

Net income per share - diluted

 

 

2.30

 

 

 

1.80