XML 35 R24.htm IDEA: XBRL DOCUMENT v3.4.0.3
Acquisitions and Dispositions (Tables)
3 Months Ended
Mar. 31, 2016
Business Acquisition [Line Items]  
Pro Forma Financial Information

The unaudited pro forma financial information is not intended to represent or be indicative of the Company’s consolidated results of operations or financial condition that would have been reported had these acquisitions been completed as of the beginning of the period presented and should not be taken as indicative of the Company’s future consolidated results of operations or financial condition.  Pro forma adjustments are tax-effected at the applicable statutory tax rates.

 

 

Three Months Ended March 31, 2015

 

Net sales

$

2,806.7

 

Net earnings attributable to RR Donnelley common shareholders

 

33.4

 

Net earnings per share attributable to RR Donnelley common shareholders:

 

 

 

Basic

$

0.16

 

Diluted

$

0.16

 

 

The following table outlines unaudited pro forma financial information for the three months ended March 31, 2015:

 

 

Three Months Ended March 31, 2015

 

Amortization of purchased intangibles

$

21.4

 

Restructuring, impairment and other charges

 

17.2

 

 

Pro Forma Adjustments Affecting Net Earnings (Loss)

Additionally, the pro forma adjustments affecting net earnings attributable to RR Donnelley common shareholders for the three months ended March 31, 2015 were as follows:

 

 

Three Months Ended March 31, 2015

 

Depreciation and amortization of purchased assets, pre-tax

$

2.4

 

Acquisition-related expenses, pre-tax

 

23.3

 

Restructuring, impairment and other charges, pre-tax

 

3.0

 

Other pro forma adjustments, pre-tax

 

0.8

 

Income taxes

 

(0.9

)

 

Courier Corporation  
Business Acquisition [Line Items]  
Schedule of Final Purchase Price Allocation for Acquisitions

Based on the valuations, the final purchase price allocation for the Courier acquisition as well as the purchase price allocation for three insignificant acquisitions was as follows:

 

Accounts receivable

$

36.2

 

Inventories

 

59.0

 

Prepaid expenses and other current assets

 

38.8

 

Property, plant and equipment

 

163.8

 

Other intangible assets

 

108.8

 

Other noncurrent assets

 

7.9

 

Goodwill

 

66.3

 

Accounts payable and accrued liabilities

 

(24.6

)

Other noncurrent liabilities

 

(10.5

)

Deferred taxes—net

 

(83.7

)

Total purchase price-net of cash acquired

 

362.0

 

Less: debt assumed

 

80.2

 

Less: settlement of accounts receivable for acquisition of a business

 

8.6

 

Less: value of common stock issued

 

155.2

 

Net cash paid

$

118.0

 

 

Fair Values, Valuation Techniques and Related Unobservable Inputs of Level Three

The fair values of other intangible assets, technology and goodwill associated with the acquisition of Courier were determined to be Level 3 under the fair value hierarchy.  The following table presents the fair value, valuation techniques and related unobservable inputs for these Level 3 measurements:

 

 

Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Range

 

Customer relationships

$

98.4

 

 

Excess earnings

 

Discount rate

Attrition rate

 

14.0% - 17.0%

0.0% - 7.5%

 

Trade names

 

10.1

 

 

Relief-from-royalty method

 

Discount rate

Royalty rate (pre-tax)

 

12.0%

0.3% - 1.0%

 

Technology

 

1.6

 

 

Relief-from-royalty method

 

Discount rate

Royalty rate (pre-tax)

 

11.0%

15.0%

 

Non-compete agreement

0.3

 

 

Excess earnings

 

Discount rate

 

 

17.0%