XML 33 R23.htm IDEA: XBRL DOCUMENT v3.10.0.1
ACQUISITION (Tables)
9 Months Ended
Sep. 30, 2018
Summary of Purchase Price

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

 

Cash

   $ 218,506  

Share consideration

     76,905  
  

 

 

 

Total purchase price

   $ 295,411  
  

 

 

 
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

     8,663  

Other liabilities

     (24,746

Deferred income tax

     (26,633

Goodwill and other intangibles

     284,978  
  

 

 

 

Total allocated value

   $ 295,411  
  

 

 

 
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, income (loss) before income taxes and equity in earnings and net income (loss) for the three and nine months ended September 30, 2018 and 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.

 

     Three Months Ended      Nine Months Ended  
     September 30,      September 30,  
     2018      2017      2018      2017  
     (In thousands, except per share data)  

Net sales

   $ 209,448      $ 209,119      $ 502,079      $ 516,432  

Income (loss) before income taxes and equity in earnings

     6,956        9,742        (15,416      (1,238

Net income (loss)

     6,145        5,009        (10,671      (801

Diluted income (loss) per common share

     0.30        0.24        (0.52      (0.04