XML 38 R33.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2019
Business Combinations [Abstract]  
Schedule of Recognized Identifiable Assets and Liabilities
The following table summarizes the fair values assigned to the assets acquired and liabilities assumed of Muuto and the resulting goodwill as of the January 25, 2018 acquisition date (in millions):
 
Amount
Cash
$
7.6

Customer receivables
8.6

Inventory
11.1

Other current assets
0.4

Property, plant, and equipment, net
1.3

Intangible assets
135.6

Other non-current assets
0.3

Total assets acquired
$
164.9

Accounts payable
3.4

Other current liabilities
10.6

Deferred income taxes
29.9

Total liabilities assumed
$
43.9

Net assets acquired
$
121.0

 
 
Purchase price
$
315.3

Less: Fair value of acquired identifiable assets and liabilities
121.0

Goodwill
$
194.3


Summary of Estimated Fair Value of Identifiable Intangible Assets and Their Estimated Useful Lives
The following table summarizes the preliminary fair value and useful lives of the intangible assets acquired as of the acquisition date of Fully (dollars in millions):
 
 
Fair Value as of August 20, 2019
 
Estimated useful Life (in years)
Tradenames
 
$
10.0

 
10
Customer relationships
 
1.0

 
5
Non-compete agreements
 
0.5

 
4
Goodwill
 
14.9

 
-

The following table summarizes the estimated fair value of Muuto’s identifiable intangible assets and their estimated useful lives (in millions):
 
Fair Value as of January 25, 2018
 
Estimated Useful Life (in years)
Indefinite-lived intangible assets:
 
 
 
Trade name
$
66.0

 
Indefinite
Finite-lived intangible assets:
 
 
 
Wholesale customer relationships
35.8

 
15
Contract customer relationships
25.0

 
9
Copyrights & designs
7.5

 
7
Non-competition agreements
1.3

 
3
   Total intangible assets
$
135.6

 
 

Schedule of Business Acquisition Pro Forma Information
The following table presents unaudited pro forma information for the periods presented as if the acquisition of Muuto had occurred as of January 1, 2017 (in millions):
 
Year Ended December 31,
 
2018
 
2017
Pro forma sales
$
1,306.4

 
$
1,203.2

Pro forma net earnings attributable to Knoll, Inc. stockholders
$
79.0

 
$
77.9