XML 46 R33.htm IDEA: XBRL DOCUMENT v3.10.0.1
Business Combinations (Tables)
9 Months Ended
Jan. 27, 2019
Schedule of Unaudited Pro Forma Consolidated Results of Operations

The following unaudited pro forma consolidated results of operations for the three-month and nine-month periods ending January 27, 2019, and January 28, 2018, have been prepared as if the acquisitions of Read had occurred on May 2, 2016 and eLuxury had occurred on May 1, 2017.

 

     Three Months Ended  

(dollars in thousands, except per share data)

   January 27, 2019      January 28, 2018  

Net Sales

   $ 77,226      $ 93,451  

Income from operations

     4,299        7,257  

Net income (loss)

     3,060        (1,073

Net loss (income)—noncontrolling interest

     94        (36

Net income (loss)—Culp Inc. common shareholders

     3,154        (1,109

Net income (loss) per share (basic)—Culp Inc. common shareholders

     0.25        (0.09

Net income (loss) per share (diluted)—Culp Inc. common shareholders

     0.25        (0.09

 

     Nine Months Ended  

(dollars in thousands, except per share data)

   January 27, 2019      January 28, 2018  

Net Sales

   $ 228,830      $ 270,950  

Income from operations

     10,657        20,799  

Net income

     6,943        7,901  

Net loss (income)—noncontrolling interest

     83        (27

Net income—Culp Inc. common shareholders

     7,026        7,874  

Net income per share (basic)—Culp Inc. common shareholders

     0.56        0.63  

Net income per share (diluted)—Culp Inc. common shareholders

     0.56        0.62  
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