XML 62 R53.htm IDEA: XBRL DOCUMENT v2.4.1.9
RECONCILIATION OF PREVIOUSLY REPORTED AMOUNTS TO AMOUNTS AS RESTATED RECONCILIATION OF PREVIOUSLY REPORTED AMOUNTS TO AMOUNTS AS RESTATED (Tables)
12 Months Ended
Dec. 31, 2014
Accounting Changes and Error Corrections [Abstract]  
Effects of Restatements on Consolidated Financial Statements
The following information reconciles the Company's previously reported information with as restated amounts for quarterly periods ending between March 31, 2013 and September 30, 2014. Refer to Notes 2 and 15 for additional information regarding the restatement of previously reported financial information.
 
Three months ended
 
Three months ended
 
March 31, 2014
 
March 31, 2013
 
(dollars in thousands)
Consolidated Statements of Operations
As previously reported
 
Correction of prior period misstatements
 
As restated
 
As previously reported
 
Correction of prior period misstatements
 
As restated
Sales
$
229,331

 
$
270

 
$
229,601

 
$
200,586

 
$

 
$
200,586

Cost of sales
152,856

 
147

 
153,003

 
136,959

 
(250
)
 
136,709

Gross profit
76,475

 
123

 
76,598

 
63,627

 
250

 
63,877

Selling, general, and administrative expenses
64,650

 
72

 
64,722

 
53,333

 
396

 
53,729

Restructuring charges

 
592

 
592

 

 

 

Operating profit
11,825

 
(541
)
 
11,284

 
10,294

 
(146
)
 
10,148

Interest expense
1,671

 

 
1,671

 
1,495

 

 
1,495

Other (income) expense, net
(2,504
)
 

 
(2,504
)
 
(1,291
)
 

 
(1,291
)
Income before income tax expense
12,658

 
(541
)
 
12,117

 
10,090

 
(146
)
 
9,944

Income tax expense
4,466

 
(181
)
 
4,285

 
4,016

 
(467
)
 
3,549

Net earnings
8,192

 
(360
)
 
7,832

 
6,074

 
321

 
6,395

Net earnings attributable to noncontrolling interests
6

 

 
6

 

 

 

Net earnings attributable to Knoll, Inc. stockholders
$
8,186

 
$
(360
)
 
$
7,826

 
$
6,074

 
$
321

 
$
6,395

 
 
 
 
 
 
 
 
 
 
 
 
Earnings per share:
 
 
 
 
 
 
 
 
 
 
 
Basic
$
0.17

 
$

 
$
0.17

 
$
0.13

 
$
0.01

 
$
0.14

Diluted
$
0.17

 
$
(0.01
)
 
$
0.16

 
$
0.13

 
$

 
$
0.13


23. QUARTERLY RESULTS (UNAUDITED) (continued)
 
Three months ended
 
Three months ended
 
June 30, 2014
 
June 30, 2013
 
(dollars in thousands)
Consolidated Statements of Operations
As previously reported
 
Correction of prior period misstatements
 
As restated
 
As previously reported
 
Correction of prior period misstatements
 
As restated
Sales
$
265,797

 
$
146

 
$
265,943

 
$
214,312

 
$

 
$
214,312

Cost of sales
168,594

 
75

 
168,669

 
144,431

 

 
144,431

Gross profit
97,203

 
71

 
97,274

 
69,881

 

 
69,881

Selling, general, and administrative expenses
74,805

 
28

 
74,833

 
57,473

 
(197
)
 
57,276

Restructuring charges
203

 

 
203

 

 

 

Operating profit
22,195

 
43

 
22,238

 
12,408

 
197

 
12,605

Interest expense
1,944

 

 
1,944

 
1,517

 

 
1,517

Other (income) expense, net
2,700

 

 
2,700

 
(2,206
)
 

 
(2,206
)
Income before income tax expense
17,551

 
43

 
17,594

 
13,097

 
197

 
13,294

Income tax expense
6,712

 
41

 
6,753

 
5,209

 
272

 
5,481

Net earnings
10,839

 
2

 
10,841

 
7,888

 
(75
)
 
7,813

Net losses attributable to noncontrolling interests
(14
)
 

 
(14
)
 

 

 

Net earnings attributable to Knoll, Inc. stockholders
$
10,853

 
$
2

 
$
10,855

 
$
7,888

 
$
(75
)
 
$
7,813

 
 
 
 
 
 
 
 
 
 
 
 
Earnings per share:
 
 
 
 
 
 
 
 
 
 
 
Basic
$
0.23

 
$

 
$
0.23

 
$
0.17

 
$

 
$
0.17

Diluted
$
0.23

 
$

 
$
0.23

 
$
0.17

 
$
(0.01
)
 
$
0.16


23. QUARTERLY RESULTS (UNAUDITED) (continued)
 
Three months ended
 
Three months ended
 
September 30, 2014
 
September 30, 2013
 
(dollars in thousands)
Consolidated Statements of Operations
As previously reported
 
Correction of prior period misstatements
 
As restated
 
As previously reported
 
Correction of prior period misstatements
 
As restated
Sales
$
268,297

 
$

 
$
268,297

 
$
216,898

 
$

 
$
216,898

Cost of sales
173,335

 

 
173,335

 
144,559

 

 
144,559

Gross profit
94,962

 

 
94,962

 
72,339

 

 
72,339

Selling, general, and administrative expenses
71,647

 

 
71,647

 
55,288

 
197

 
55,485

Operating profit
23,315

 

 
23,315

 
17,051

 
(197
)
 
16,854

Interest expense
1,899

 

 
1,899

 
1,484

 

 
1,484

Other (income) expense, net
(3,294
)
 

 
(3,294
)
 
2,224

 

 
2,224

Income before income tax expense
24,710

 

 
24,710

 
13,343

 
(197
)
 
13,146

Income tax expense
9,088

 
25

 
9,113

 
4,793

 
123

 
4,916

Net earnings
15,622

 
(25
)
 
15,597

 
8,550

 
(320
)
 
8,230

Net losses attributable to noncontrolling interests
(31
)
 

 
(31
)
 

 

 

Net earnings attributable to Knoll, Inc. stockholders
$
15,653

 
$
(25
)
 
$
15,628

 
$
8,550

 
$
(320
)
 
$
8,230

 
 
 
 
 
 
 
 
 
 
 
 
Earnings per share:
 
 
 
 
 
 
 
 
 
 
 
Basic
$
0.33

 
$

 
$
0.33

 
$
0.18

 
$

 
$
0.18

Diluted
$
0.33

 
$

 
$
0.33

 
$
0.18

 
$
(0.01
)
 
$
0.17


23. QUARTERLY RESULTS (UNAUDITED) (continued)
 
Three months ended
 
 
December 31, 2013
 
 
(dollars in thousands)
Consolidated Statements of Operations
As previously reported
 
Correction of prior period misstatements
 
As restated
 
Sales
$
230,872

 
$
(416
)
 
$
230,456

 
Cost of sales
156,443

 
(222
)
 
156,221

 
Gross profit
74,429

 
(194
)
 
74,235

 
Selling, general, and administrative expenses
58,525

 
(100
)
 
58,425

 
Restructuring charges
5,696

 
(592
)
 
5,104

 
Intangible asset impairment charge
8,900

 

 
8,900

 
Operating profit
1,308

 
498

 
1,806

 
Interest expense
1,445

 

 
1,445

 
Other (income) expense, net
(2,157
)
 

 
(2,157
)
 
Income before income tax expense
2,020

 
498

 
2,518

 
Income tax expense
1,386

 
386

 
1,772

 
Net earnings
634

 
112

 
746

 
Net losses attributable to noncontrolling interests

 

 

 
Net earnings attributable to Knoll, Inc. stockholders
$
634

 
$
112

 
$
746

 
 
 
 
 
 
 
 
Earnings per share:
 
 
 
 
 
 
Basic
$
0.01

 
$
0.01

 
$
0.02

 
Diluted
$
0.01

 
$
0.01

 
$
0.02

 
The impacts of these changes on selected financial statement amounts within our consolidated financial statements as of December 31, 2013 and for the years ended December 31, 2013 and 2012 are summarized below:
 
December 31, 2013
 
December 31, 2012
Consolidated Statements of Operations and Comprehensive Income
As previously reported
 
Correction of prior period misstatements
 
As restated
 
As previously reported
 
Correction of prior period misstatements
 
As restated
 
(in thousands, except per share data)
Sales
$
862,668

 
$
(416
)
 
$
862,252

 
$
887,499

 
$
10,997

 
$
898,496

Cost of sales
582,393

 
(473
)
 
581,920

 
593,149

 
7,453

 
600,602

Gross profit
280,275

 
57

 
280,332

 
294,350

 
3,544

 
297,894

Selling, general, and administrative expenses
224,619

 
296

 
224,915

 
206,449

 
(27
)
 
206,422

Restructuring and other charges
5,696

 
(592
)
 
5,104

 

 

 

Intangible asset impairment charge
8,900

 

 
8,900

 

 

 

Operating profit
41,060

 
353

 
41,413

 
87,901

 
3,571

 
91,472

Interest expense
5,941

 

 
5,941

 
6,350

 

 
6,350

Other (income) expense, net
(3,430
)
 

 
(3,430
)
 
3,215

 

 
3,215

Income before income tax expense
38,549

 
353

 
38,902

 
78,336

 
3,571

 
81,907

Income tax expense
15,403

 
315

 
15,718

 
28,335

 
2,049

 
30,384

Net earnings
$
23,146

 
$
38

 
$
23,184

 
$
50,001

 
$
1,522

 
$
51,523

 
 
 
 
 
 
 
 
 
 
 
 
Earnings per share:
 
 
 
 
 
 
 
 
 
 
 
Basic
$
0.49

 
$

 
$
0.49

 
$
1.07

 
$
0.03

 
$
1.10

Diluted
$
0.49

 
$

 
$
0.49

 
$
1.06

 
$
0.03

 
$
1.09

 
 
 
 
 
 
 
 
 
 
 
 
Net earnings
$
23,146

 
$
38

 
$
23,184

 
$
50,001

 
$
1,522

 
$
51,523

Other comprehensive income (loss):
Pension and other postretirement liability adjustment, net of tax
36,729

 

 
36,729

 
(12,358
)
 

 
(12,358
)
Foreign currency translation adjustment
(5,947
)
 
1,133

 
(4,814
)
 
1,981

 
(515
)
 
1,466

Total other comprehensive income (loss), net of tax
30,782

 
1,133

 
31,915

 
(10,377
)
 
(515
)
 
(10,892
)
Total comprehensive income
$
53,928

 
$
1,171

 
$
55,099

 
$
39,624

 
$
1,007

 
$
40,631

24. RECONCILIATION OF PREVIOUSLY REPORTED AMOUNTS TO AMOUNTS AS RESTATED (continued)
 
December 31, 2013
Consolidated Balance Sheet
As previously reported
 
Correction of prior period misstatements
 
As restated
 
(dollars in thousands)
ASSETS
 
 
 
 
 
Cash and cash equivalents
$
12,026

 
$

 
$
12,026

Customer receivables, net
104,171

 
(416
)
 
103,755

Inventories
96,449

 
222

 
96,671

Deferred income taxes
11,408

 
(1,378
)
 
10,030

Prepaid and other current assets
12,145

 

 
12,145

Total current assets
236,199

 
(1,572
)
 
234,627

Property, plant, and equipment, net
137,893

 

 
137,893

Goodwill
79,951

 

 
79,951

Intangible assets, net
214,695

 

 
214,695

Other non-trade receivables
4,250

 

 
4,250

Other noncurrent assets
4,346

 

 
4,346

Total Assets
$
677,334

 
$
(1,572
)
 
$
675,762

 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
Current liabilities:
 
 
 
 
 
Accounts payable
$
91,378

 
$

 
$
91,378

Income taxes payable
249

 
189

 
438

Other current liabilities
76,676

 
(692
)
 
75,984

Total current liabilities
168,303

 
(503
)
 
167,800

Long-term debt
173,000

 

 
173,000

Deferred income taxes
75,670

 
(613
)
 
75,057

Postretirement benefits other than pensions
8,908

 

 
8,908

Pension liability
5,615

 

 
5,615

Other noncurrent liabilities
17,396

 
4,159

 
21,555

Total liabilities
448,892

 
3,043

 
451,935

 
 
 
 
 
 
Equity:
 
 
 
 
 
Common stock
483

 

 
483

Additional paid-in capital
37,258

 

 
37,258

Retained earnings
184,799

 
(3,850
)
 
180,949

Accumulated other comprehensive income (loss)
5,902

 
(765
)
 
5,137

Total equity
228,442

 
(4,615
)
 
223,827

Total Liabilities and Equity
$
677,334

 
$
(1,572
)
 
$
675,762


24. RECONCILIATION OF PREVIOUSLY REPORTED AMOUNTS TO AMOUNTS AS RESTATED (continued)

As previously reported
 
Correction of prior period misstatements
 
As restated
 
(dollars in thousands)
Retained earnings:
 
 
 
 
 
Retained earnings— December 31, 2011
$
155,818

 
$
(5,410
)
 
$
150,408

Net earnings
50,001

 
1,522

 
51,523

Cash dividend ($0.44 per share)
(21,069
)
 

 
(21,069
)
Retained Earnings— December 31, 2012
184,750

 
(3,888
)
 
180,862

Net earnings
23,146

 
38

 
23,184

Cash dividend ($0.48 per share)
(23,097
)
 

 
(23,097
)
Retained Earnings— December 31, 2013
$
184,799

 
$
(3,850
)
 
$
180,949

 
 
 
 
 
 
Accumulated other comprehensive income (loss):
 
 
 
 
 
Accumulated other comprehensive income (loss)— December 31, 2011
$
(14,503
)
 
$
(1,383
)
 
$
(15,886
)
Other comprehensive loss
(10,377
)
 
(515
)
 
(10,892
)
Accumulated other comprehensive income (loss)— December 31, 2012
(24,880
)
 
(1,898
)
 
(26,778
)
Other comprehensive income
30,782

 
1,133

 
31,915

Accumulated other comprehensive income (loss)— December 31, 2013
$
5,902

 
$
(765
)
 
$
5,137


24. RECONCILIATION OF PREVIOUSLY REPORTED AMOUNTS TO AMOUNTS AS RESTATED (continued)
 
December 31, 2013
 
December 31, 2012
Consolidated Statements of Cash Flows
As previously reported
 
Correction of prior period misstatements
 
As restated
 
As previously reported
 
Correction of prior period misstatements
 
As restated
 
(dollars in thousands)
Cash Flows from Operating Activities
 
 
 
 
 
 
 
 
 
 
 
Net earnings
$
23,146

 
$
38

 
$
23,184

 
$
50,001

 
$
1,522

 
$
51,523

Adjustments to reconcile net income to cash provided by operating activities:
 
 

 
 
 
 
 

 
 
Depreciation
14,727

 

 
14,727

 
14,632

 

 
14,632

Amortization expense (including deferred financing fees)
1,634

 

 
1,634

 
1,915

 

 
1,915

Provision for deferred taxes
3,532

 
(3
)
 
3,529

 
4,393

 

 
4,393

Write-off of deferred financing fees

 

 

 
477

 

 
477

Unrealized foreign currency (gains) losses
(4,578
)
 

 
(4,578
)
 
1,338

 

 
1,338

Stock-based compensation
10,473

 

 
10,473

 
10,356

 

 
10,356

Intangible asset impairment charge
8,900

 

 
8,900

 

 

 

Other non-cash items
153

 

 
153

 
(412
)
 

 
(412
)
Changes in assets and liabilities, net of effects of acquisitions:
 
 
 
 
 
 
 
 
 
 
 
Customer receivables
2,039

 
416

 
2,455

 
20,131

 
(10,997
)
 
9,134

Inventories
1,431

 
(473
)
 
958

 
(7,512
)
 
8,531

 
1,019

Accounts payable
6,204

 

 
6,204

 
(563
)
 
(1,078
)
 
(1,641
)
Current income taxes
15,345

 
318

 
15,663

 
(15,831
)
 
2,049

 
(13,782
)
Other current assets
414

 

 
414

 
(3,920
)
 

 
(3,920
)
Other current liabilities
(7,827
)
 
(296
)
 
(8,123
)
 
815

 
(27
)
 
788

Other noncurrent assets and liabilities
(20,979
)
 

 
(20,979
)
 
(5,252
)
 

 
(5,252
)
Cash provided by operating activities
54,614

 

 
54,614

 
70,568

 

 
70,568

 
 
 
 
 
 
 
 
 
 
 
 
Cash provided by (used in) investing activities
(29,379
)
 

 
(29,379
)
 
(23,001
)
 

 
(23,001
)
 
 
 
 
 
 
 
 
 
 
 
 
Cash used in financing activities
(43,508
)
 

 
(43,508
)
 
(45,791
)
 

 
(45,791
)
Effect of exchange rate changes on cash and cash equivalents
343

 

 
343

 
(83
)
 

 
(83
)
Net increase (decrease) in cash and cash equivalents
(17,930
)
 

 
(17,930
)
 
1,693

 

 
1,693

Cash and cash equivalents at beginning of year
29,956

 

 
29,956

 
28,263

 

 
28,263

Cash and cash equivalents at end of year
$
12,026

 
$

 
$
12,026

 
$
29,956

 
$

 
$
29,956