XML 33 R23.htm IDEA: XBRL DOCUMENT v3.8.0.1
ACQUISITION (Tables)
3 Months Ended
Mar. 31, 2018
Summary of Purchase Price

The purchase price has been determined to be as follows (in thousands):

 

Cash    $ 218,917  
Share consideration      76,905  
  

 

 

 

Total purchase price

   $ 295,822  
  

 

 

 
Summary of Purchase Price Allocated Based on Estimated Fair Value of Assets and Liabilities

The purchase price was allocated based on the Company’s preliminary estimate of the fair value of the assets acquired and liabilities assumed, as follows (in thousands):

 

Accounts receivable    $ 26,453  
Inventory      26,696  
Other assets      10,086  
Other liabilities      (24,393
Deferred income tax      (26,633
Goodwill and other intangibles      283,613  
  

 

 

 
Total allocated value    $ 295,822  
  

 

 

 
Summary of Pro Forma Consolidated Net Sales and Income (Loss) Before Income Taxes and Equity in Earnings

The following table presents the Company’s pro forma consolidated net sales, loss before income taxes and equity in earnings and net loss for the three months ended March 31, 2018 and March 31, 2017. The unaudited pro forma results include the historical statement of operations information of the Company and of Filament, giving effect to the Filament acquisition and related financing as if they had occurred at the beginning of the periods presented.

 

     Unaudited pro forma results  
     Three Months Ended  
     March 31, 2018      March 31, 2017  
     (In thousands, except per share data)  

Net sales

   $ 143,980      $ 158,270  

Loss before income taxes and equity in earnings

     (15,844      (4,962

Net loss

     (11,868      (2,566

Basic and diluted loss per common share

     (0.58      (0.13