XML 71 R56.htm IDEA: XBRL DOCUMENT v3.3.1.900
BUSINESS ACQUISITIONS (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Sep. 01, 2015
Apr. 01, 2015
May. 01, 2014
Jan. 02, 2014
Dec. 31, 2015
Sep. 30, 2015
[1]
Jun. 30, 2015
[1]
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
[1]
Jun. 30, 2014
[1]
Mar. 31, 2014
[1]
Dec. 31, 2015
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Business Acquisition [Line Items]                                
Maximum period of information after acquisition date for revision in estimates                           1 year    
Goodwill on acquisition         $ 197,362       $ 253,312       $ 197,362 $ 197,362 $ 253,312 $ 188,110
Impairment charges         9,800 $ 58,900 $ 0 $ 0 [1] 117,600 $ 0 $ 0 $ 0   67,663 117,569  
Deferred tax liability         600       16,000       600 600 16,000  
Acquisition related costs                           7,348 0 0
Business Acquired during 2014 and 2015 [Member]                                
Business Acquisition [Line Items]                                
Sales from business acquisitions                           9,100 171,100  
Earnings (loss) before taxes and impairment from business acquisitions                           200 (91,500)  
Impairment charges                           67,700    
Tool Supply, Inc. [Member]                                
Business Acquisition [Line Items]                                
Purchase price   $ 5,000                            
Goodwill on acquisition               2,900                
Intangible assets on acquisition               $ 2,000                
Purchase price allocation [Abstract]                                
Cash         0               0 0    
Accounts Receivable, net         442               442 442    
Inventory         475               475 475    
Property and equipment         42               42 42    
Goodwill and intangibles [2]         4,929               4,929 4,929    
Other assets         100               100 100    
Assets acquired         5,988               5,988 5,988    
Current liabilities assumed         (335)               (335) (335)    
Non-current liabilities assumed [3]         (653)               (653) (653)    
Net assets acquired         5,000               5,000 5,000    
Cortech Engineering, LLC [Member]                                
Business Acquisition [Line Items]                                
Purchase price $ 14,900                              
Purchase price financed under common stock issued $ 4,400                              
Number of shares issued on acquisition (in shares) 148,800,000                              
Goodwill on acquisition $ 8,800                              
Intangible assets on acquisition $ 5,200                              
Nontax deductible goodwill or intangible assets       $ 4,500                        
Purchase price allocation [Abstract]                                
Cash         0               0 0    
Accounts Receivable, net         2,293               2,293 2,293    
Inventory         1,243               1,243 1,243    
Property and equipment         253               253 253    
Goodwill and intangibles [2]         14,048               14,048 14,048    
Other assets         21               21 21    
Assets acquired         17,858               17,858 17,858    
Current liabilities assumed         (2,610)               (2,610) (2,610)    
Non-current liabilities assumed [3]         (349)               (349) (349)    
Net assets acquired         14,899               14,899 $ 14,899    
B27, LLC [Member]                                
Business Acquisition [Line Items]                                
Purchase price       304,900                        
Transaction cost       1,000                        
Purchase price financed under common stock issued       $ 4,000                        
Number of shares issued on acquisition (in shares)       36,000                        
Goodwill on acquisition       $ 178,300                        
Intangible assets on acquisition       81,100                        
Nontax deductible goodwill or intangible assets       $ 154,600                        
Discount rate for valuation of acquired intangibles                           13.50%    
Impairment charges                 105,300       67,700      
Expected payment to resolve working capital dispute                             11,300  
Acquisition related costs                             7,300  
Required payment tax refund         4,000               $ 4,000 $ 4,000    
Federal portion of refund received         $ 3,600                      
Purchase price allocation [Abstract]                                
Cash                 2,538           2,538  
Accounts Receivable, net                 51,448           51,448  
Inventory                 6,472           6,472  
Property and equipment                 14,573           14,573  
Goodwill and intangibles [2]                 259,412           259,412  
Other assets                 1,791           1,791  
Assets acquired                 336,234           336,234  
Current liabilities assumed                 (26,690)           (26,690)  
Non-current liabilities assumed [3]                 (15,992)           (15,992)  
Net assets acquired                 293,552           293,552  
Machinery Tooling and Supply LLC [Member]                                
Business Acquisition [Line Items]                                
Purchase price     $ 14,600                          
Goodwill on acquisition     4,300                          
Intangible assets on acquisition     $ 4,100                          
Purchase price allocation [Abstract]                                
Cash                 806           806  
Accounts Receivable, net                 5,656           5,656  
Inventory                 2,522           2,522  
Property and equipment                 557           557  
Goodwill and intangibles [2]                 8,405           8,405  
Other assets                 59           59  
Assets acquired                 18,005           18,005  
Current liabilities assumed                 (3,336)           (3,336)  
Non-current liabilities assumed [3]                 0           0  
Net assets acquired                 $ 14,669           14,669  
Units Acquired in 2013 and 2014 [Member]                                
Pro Forma Information [Abstract]                                
Net sales                           1,263,000 1,541,000  
Net income (loss)                           $ (37,000) $ (44,000)  
Per share data [Abstract]                                
Basic earnings (loss) (in dollars per share)                           $ (2.60) $ (2.99)  
Diluted earnings (loss) (in dollars per share)                           $ (2.60) $ (2.99)  
Units Acquired in 2012 and 2013 [Member]                                
Pro Forma Information [Abstract]                                
Net sales                             $ 1,513,000 1,496,000
Net income (loss)                             $ (45,000) $ 71,000
Per share data [Abstract]                                
Basic earnings (loss) (in dollars per share)                             $ (3.08) $ 4.90
Diluted earnings (loss) (in dollars per share)                             $ (3.08) $ 4.64
[1] During the fourth quarter of 2014, DXP finalized its purchase accounting for customer relationships for the acquisition of B27 and amortized the customer relationships on an accelerated basis. The revision increased amortization expense by $1.0 million per quarter.
[2] The amounts in the table above have not been reduced by the $105.3 million, or the $67.7 million, of goodwill impairment charges for B27 recorded in the fourth quarter of 2014 and the second half of 2015, respectively.
[3] Includes deferred tax liability of $0.6 million and $16.0 million related to intangible assets acquired for 2015 and 2014, respectively.