XML 45 R29.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2015
Autocam [Member]  
Summary of Final Fair Values of Assets Acquired and Liabilities Assumed

The following table summarizes the purchase price allocation for the Autocam merger:

 

Fair value of assets acquired and liabilities assumed on August 29, 2014    September 30,
2014
     2014
adjustments
to fair value
     December 31,
2014
 

Current assets

   $ 88,529       $ (1,182    $ 87,347   

Property, plant, and equipment

     146,120         7,065         153,185   

Intangible assets subject to amortization

     51,098         562         51,660   

Investment in joint venture

     35,595         —           35,595   

Other non-current assets

     2,170         3,898         6,068   

Goodwill

     77,548         (3,556      73,992   
  

 

 

    

 

 

    

 

 

 

Total assets acquired

   $ 401,060       $ 6,787         407,847   

Current liabilities

   $ 34,320       $ 6,963       $ 41,283   

Current maturities of long-term debt

     6,547         —           6,547   

Non-current deferred tax liabilities

     46,998         (486      46,512   

Obligations under capital lease

     18,350         —           18,350   

Long-term debt, net of current portion

     4,263         —           4,263   

Other non-current liabilities

     2,028         310         2,338   
  

 

 

    

 

 

    

 

 

 

Total liabilities assumed

   $ 112,506       $ 6,787       $ 119,293   
  

 

 

    

 

 

    

 

 

 
        

Net asset acquired

   $ 288,554       $ —         $ 288,554   
  

 

 

    

 

 

    

 

 

 

Summary of Unaudited Proforma Information

The provision for income taxes has also been adjusted for all periods, based upon the foregoing adjustments to historical results.

 

     Year ended December 31,  
     2014      2013  

Pro forma sales

   $ 659,652       $ 606,690   

Pro forma net income

   $ 19,573       $ 3,307   

PEP [Member]  
Summary of Final Fair Values of Assets Acquired and Liabilities Assumed

The following table summarizes the preliminary purchase price allocation for the PEP Acquisition:

 

Fair value of assets acquired and liabilities assumed    October 19,
2015
 

Current assets

   $ 69,331   

Property, plant, and equipment

     56,163   

Intangible assets subject to amortization

     240,490   

Other non-current assets

     1,500   

Goodwill

     364,450   
  

 

 

 

Total assets acquired

   $ 731,934   

Current liabilities

   $ 21,131   

Non-current deferred tax liabilities

     87,578   

Other non-current liabilities

     2,029   
  

 

 

 

Total liabilities assumed

   $ 110,738   
  

 

 

 
  

Net asset acquired

   $ 621,196   
Summary of Unaudited Proforma Information

The provision for income taxes has also been adjusted for all periods, based upon the foregoing adjustments to historical results.

 

     Year ended December 31,  
     2015      2014  

Pro forma sales

   $ 851,583       $ 863,619   

Pro forma net (loss) income

   $ 14,010       $ (7,560

Basic income (loss) per share

   $ 0.66       $ (0.41

Diluted income (loss) per share

   $ 0.65       $ (0.40

Other Acquisitions [Member]  
Summary of Final Fair Values of Assets Acquired and Liabilities Assumed

The following table summarizes the final fair values of assets acquired and liabilities assumed at the date of acquisition with any adjustments to fair value since September 30, 2014.

 

Assets acquired and liabilities assumed

   September 30,
2014
     2014
adjustments
to fair value
     December 31,
2014
 

Current assets

   $ 5,688       $ (123    $ 5,565   

Property, plant, and equipment

     15,367         (31      15,336   

Intangible assets subject to amortization

     2,705         —           2,705   

Goodwill

     2,038         456         2,494   
  

 

 

    

 

 

    

 

 

 

Total assets acquired

   $ 25,798       $ 302       $ 26,100   

Current liabilities

   $ 4,803       $ 302       $ 5,105   
  

 

 

    

 

 

    

 

 

 

Total liabilities assumed

   $ 4,803       $ 302       $ 5,105   
  

 

 

    

 

 

    

 

 

 

Net asset acquired

   $ 20,995       $ —         $ 20,995