XML 68 R33.htm IDEA: XBRL DOCUMENT v3.10.0.1
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2018
Business Combinations [Abstract]  
Schedule of Business Acquisition Pro Forma Information
Unaudited pro forma information for the Company for the twelve months ended December 31, 2018 and 2017 as if the acquisition had occurred January 1, 2017 is as follows (in thousands):
 
Twelve Months Ended December 31,
 
2018
 
2017
Pro forma sales
$
1,306,420

 
$
1,203,158

Pro forma net earnings attributable to Knoll, Inc. stockholders
$
78,964

 
$
77,892

The amount of sales and net loss that resulted from the acquisition and attributable to Knoll, Inc. stockholders included in the Consolidated Statements of Operations and Comprehensive Income during the twelve month period ended December 31, 2018 were as follows (in thousands):
 
 
 
 
Twelve Months Ended December 31, 2018
Sales
 

 
$
85,575

Net Income (loss) attributable to Knoll, Inc. stockholders
 

 
$
(1,305
)
Schedule of Recognized Identifiable Assets and Liabilities
The following table summarizes the fair values assigned to the assets acquired and liabilities assumed and resulting goodwill as of the January 25, 2018 acquisition date (in thousands):
 
Amounts Recognized as of Acquisition Date
Cash
$
7,605

Customer receivables
8,617

Inventory
11,085

Other current assets
453

Property, plant, and equipment, net
1,266

Intangible assets
135,600

Other non-current assets
296

Total assets acquired
$
164,922

Accounts payable
3,418

Other current liabilities
10,591

Deferred income taxes
29,919

Total liabilities assumed
$
43,928

Net assets acquired
$
120,994

 
 
Purchase price
$
315,313

Less: Fair value of acquired identifiable assets and liabilities
120,994

Goodwill
$
194,319

Summary of Estimated Fair Value of Identifiable Intangible Assets and Their Estimated Useful Lives
The following table summarizes the estimated fair value of Muuto’s identifiable intangible assets and their estimated useful lives (in thousands):
 
Fair Value as of January 25, 2018
 
Estimated Useful Life (in years)
Indefinite-lived intangible assets:
 
 
 
Trade name
$
66,000

 
Indefinite
Finite-lived intangible assets:
 
 
 
Wholesale customer relationships
35,800

 
15
Contract customer relationships
25,000

 
9
Copyrights & designs
7,500

 
7
Non-competition agreements
1,300

 
3
   Total intangible assets
$
135,600