XML 56 R35.htm IDEA: XBRL DOCUMENT v3.19.2
BUSINESS COMBINATIONS (Tables)
12 Months Ended
Apr. 28, 2019
Schedule of Unaudited Pro Forma Consolidated Results of Operations
The following unaudited pro forma consolidated results of operations for the years ending April 28, 2019, April 29, 2018, and April 30, 2017, have been prepared as if the acquisitions of eLuxury had occurred on May 1, 2017 and Read had occurred on May 2, 2016.
 
(dollars in thousands, except per share data
)
 
April 28,
2019
 
 
April 29,
2018
 
 
April 30,
2017
 
Net Sales
 
$
299,599
 
 
$
354,509
 
 
$
321,398
 
Income from operations
 
 
12,616
 
 
 
26,948
 
 
 
30,441
 
Net income
 
 
5,432
 
 
 
20,299
 
 
 
22,552
 
Net loss - noncontrolling interest
 
 
(226
)
 
 
(48
)
 
 
 
Net income – Culp Inc. common shareholders
 
 
5,658
 
 
 
20,347
 
 
 
22,552
 
Net income per share (basic) – Culp Inc. common shareholders
 
 
0.45
 
 
 
1.64
 
 
 
1.83
 
Net income per share (diluted) – Culp Inc. common shareholders
 
 
0.45
 
 
 
1.61
 
 
 
1.80
 
Read Window Products, LLC [Member]  
Schedule of Allocation of Acquisition Cost to Assets Acquired and Liabilities Assumed
The following table presents the final allocation of the acquisition cost to the assets acquired and liabilities assumed based on their fair values.
 
(dollars in thousands)
 
Fair Value
 
Customer relationships
 
$
2,247
 
Goodwill
 
 
2,107
 
Inventory
 
 
1,128
 
Accounts receivable
 
 
897
 
Tradename
 
 
683
 
Property, plant & equipment
 
 
379
 
Other assets
 
 
35
 
Deferred revenue
 
 
(903
)
Accounts payable
 
 
(719
)
Accrued expenses
 
 
(174
)
 
 
$
5,680
 
 
eLuxury [Member]  
Schedule of Allocation of Acquisition Cost to Assets Acquired and Liabilities Assumed
The following table presents the final allocation of the acquisition cost to the assets acquired and liabilities assumed based on their fair values.
 
(dollars in thousands)
 
Fair Value
 
Goodwill
 
$
13,653
 
Tradename
 
 
6,549
 
Equipment
 
 
2,179
 
Inventory
 
 
1,804
 
Accounts receivable and other current assets
 
 
108
 
Accounts payable
 
 
(1,336
)
Accrued expenses
 
 
(295
)
Non-controlling interest in eLuxury
 
 
(4,532
)
 
 
$
18,130