XML 61 R21.htm IDEA: XBRL DOCUMENT v2.4.0.8
ACQUISITIONS (Tables)
6 Months Ended
Jun. 30, 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 that resulted from the acquisition and attributable to Knoll, Inc. stockholders included in the condensed consolidated statements of operations and comprehensive income during the three and six months ended June 30, 2014 were as follows (in thousands):
 
Three months ended June 30, 2014
 
Six months ended June 30, 2014
Net sales
$
27,149

 
$
44,509

Net earnings attributable to Knoll, Inc. stockholders
$
2,002

 
$
3,108

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)
$
14,120

Property, plant and equipment
5,995

Intangible assets
41,786

Contingent consideration
(16,000
)
Noncontrolling interests
(218
)
Other liabilities
(504
)
Fair value of acquired identifiable assets
$
45,179

 
 
Purchase Price
$
95,000

Less: Fair value of acquired identifiable assets
45,179

Goodwill
$
49,821


(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
15,867

10
Total intangible assets
$
41,786

 
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 six months ended June 30, 2014 as follows (in thousands):

 
Six months ended June 30, 2014
Accounting and legal fees
$
345

Other
275

Total
$
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): 

 
Three months ended June 30, 2013
 
Six months ended June 30, 2014
 
Six months ended June 30, 2013
Pro forma net sales
$
237,555

 
$
502,949

 
$
459,566

Pro forma net earnings attributable to Knoll, Inc stockholders
$
8,575

 
$
19,464

 
$
15,026