XML 147 R36.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2019
Foroni Acquisition  
Business Acquisition [Line Items]  
Purchase Price Allocation to the Fair Value of Assets Acquired and Liabilities Assumed
The following table presents the preliminary allocation of the consideration given to the fair values of the assets acquired and liabilities assumed at the date of the Foroni acquisition:
(in millions)
At August 1, 2019
Calculation of Goodwill:
 
Purchase price, net of working capital adjustment
$
42.1

 
 
Plus fair value of liabilities assumed:
 
Accounts payable and accrued liabilities
12.4

Deferred tax liabilities
4.0

Debt
7.6

Lease liabilities
5.6

  Fair value of liabilities assumed
$
29.6

 
 
Less fair value of assets acquired:
 
Cash acquired

Accounts receivable
17.5

Inventory
12.3

Property and equipment
9.1

Identifiable intangibles
11.1

Deferred tax assets
2.7

Right of use asset, leases
5.6

Other assets
3.6

  Fair value of assets acquired
$
61.9

 
 
Goodwill
$
9.8


Cumberland Asset Acquisition  
Business Acquisition [Line Items]  
Purchase Price Allocation to the Fair Value of Assets Acquired and Liabilities Assumed
The following table summarizes the fair value of assets acquired:
 
(in millions)
At January 31, 2019
Inventory
$
2.8

Identifiable intangibles
3.2

  Fair value of assets acquired
$
6.0


GOBA Acquisition  
Business Acquisition [Line Items]  
Purchase Price Allocation to the Fair Value of Assets Acquired and Liabilities Assumed
The following table presents the allocation of the consideration given to the fair values of the assets acquired and liabilities assumed at the date of the GOBA Acquisition:
(in millions)
At July 2, 2018
Calculation of Goodwill:
 
Purchase price, net of working capital adjustment
$
39.1

 
 
Plus fair value of liabilities assumed:
 
Accounts payable and accrued liabilities
10.1

Deferred tax liabilities
3.1

Other non-current liabilities
6.5

  Fair value of liabilities assumed
$
19.7

 
 
Less fair value of assets acquired:
 
Cash acquired
1.9

Accounts receivable
30.0

Inventory
7.1

Property and equipment
0.6

Identifiable intangibles
10.3

Deferred tax assets
2.0

Other assets
4.2

  Fair value of assets acquired
$
56.1

 
 
Goodwill
$
2.7


Esselte Acquisition  
Business Acquisition [Line Items]  
Purchase Price Allocation to the Fair Value of Assets Acquired and Liabilities Assumed
The following table presents the allocation of the consideration given to the fair values of the assets acquired and liabilities assumed at the date of the Esselte Acquisition:
(in millions)
At January 31, 2017
Calculation of Goodwill:
 
Purchase price, net of working capital adjustment
$
326.5

 
 
Plus fair value of liabilities assumed:
 
Accounts payable and accrued liabilities
121.9

Deferred tax liabilities
83.6

Pension obligations
174.1

Other non-current liabilities
5.8

  Fair value of liabilities assumed
$
385.4

 
 
Less fair value of assets acquired:
 
Cash acquired
34.2

Accounts receivable
60.0

Inventory
41.9

Property, plant and equipment
75.6

Identifiable intangibles
277.0

Deferred tax assets
106.3

Other assets
10.4

  Fair value of assets acquired
$
605.4

 
 
Goodwill
$
106.5