XML 57 R21.htm IDEA: XBRL DOCUMENT v2.4.0.8
ACQUISITIONS (Tables)
3 Months Ended
Mar. 31, 2014
Business Combinations [Abstract]  
Amount of net sales and net earnings attributable to Knoll, Inc. stockholders included in the condensed consolidated statement of operations and comprehensive income
The amount of net sales and net earnings attributable to Knoll, Inc. stockholders included in the condensed consolidated statement of operations and comprehensive income during the three months ended March 31, 2014 were as follows (in thousands):
 
Three months ended March 31, 2014
Net sales
$
17,360

Net earnings attributable to Knoll, Inc. stockholders
$
1,106

Preliminary fair values assigned to the assets acquired and liabilities assumed
The following table summarizes the preliminary fair values assigned to the assets acquired and liabilities assumed as of the February 3, 2014 acquisition date (in thousands):
Working Capital (1)
$
13,659

Property, plant and equipment
6,425

Intangible assets
45,529

Contingent consideration
(16,000
)
Noncontrolling interests
(218
)
Other liabilities
(504
)
Fair value of acquired identifiable assets
$
48,891

 
 
Purchase Price
$
95,000

Less fair value of acquired identifiable assets
48,891

Goodwill
$
46,109


(1) Working capital accounts include cash, customer receivables, inventories, prepaid expenses and other current assets, accounts payable, and other current liabilities
Preliminary fair value of intangible assets
The following table summarizes the preliminary fair value of intangible assets as of the acquisition date (in thousands):

 
Fair Value
Weighted-Average Useful Life
Intangible assets:
 
 
    Tradename
$
23,479

Indefinite
    Non-competition Agreements
2,440

4
    Customer Relationships
19,610

10
Total intangible assets
$
45,529

 
Acquisition costs recorded in condensed consolidated statement of operations and comprehensive income
The Company recorded acquisition costs in its condensed consolidated statement of operations and comprehensive income, within selling, general, and administrative expenses, during the three months ended March 31, 2014 as follows (in thousands):

 
Three months ended March 31, 2014
Accounting and legal fees
$
345

Other
275

 
$
620

Pro forma summary financial information
The following unaudited pro forma summary financial information presents the operating results of the combined company, assuming the acquisition had occurred as of January 1, 2013 (in thousands, except per share amounts): 

 
Three months ended March 31, 2014
 
Three months ended March 31, 2013
Pro forma net sales
$
237,152

 
$
222,010

Pro forma net earnings attributable to Knoll, Inc stockholders
$
8,612

 
$
6,468