XML 108 R33.htm IDEA: XBRL DOCUMENT v3.20.1
Acquisitions (Tables)
12 Months Ended
Feb. 29, 2020
Business Acquisition [Line Items]  
Summary of Purchase Price

 

 

The purchase price of Wright was as follows (in thousands):

Ennis shares of common stock

 

$

16,218

 

Cash

 

 

22,653

 

Purchase price of Wright Business Graphics

 

$

38,871

 

 

Summary of Operating Information on a Pro Forma Basis The following table sets forth certain operating information on a pro forma basis as though the respective acquisition had occurred as of the beginning of the comparable prior period.  The following pro forma information for fiscal year 2020 includes Flesh and Integrated, fiscal year 2019 includes Flesh, Wright and Integrated, and fiscal year 2018 includes Wright.  The pro forma information includes the estimated impact of adjustments such as amortization of intangible assets, depreciation expense and interest expense and related tax effects (in thousands, except per share amounts).

 

 

 

Unaudited

 

 

Unaudited

 

 

Unaudited

 

 

 

2020

 

 

2019

 

 

2018

 

Pro forma net sales

 

$

449,841

 

 

$

474,124

 

 

$

427,174

 

Pro forma net earnings

 

 

37,379

 

 

 

38,474

 

 

 

35,694

 

Pro forma earnings per share  - diluted

 

 

1.44

 

 

 

1.49

 

 

 

1.40

 

 

The Flesh Company (Flesh) [Member]  
Business Acquisition [Line Items]  
Summary of Purchase Price Allocation

 

The following is a summary of the preliminary purchase price allocation for Flesh (in thousands):

 

Accounts receivable

 

$

2,480

 

Inventories

 

 

1,343

 

Other assets

 

 

191

 

Right-of-use asset

 

 

715

 

Property, plant & equipment

 

 

7,065

 

Customer lists

 

 

337

 

Trademarks

 

 

880

 

Non-compete

 

 

20

 

Accounts payable and accrued liabilities

 

 

(2,251

)

Operating lease liability

 

 

(700

)

Deferred income taxes

 

 

(206

)

 

 

$

9,874

 

 

Integrated Print & Graphics (Integrated) [Member]  
Business Acquisition [Line Items]  
Summary of Purchase Price Allocation

The following is a summary of the preliminary purchase price allocation for Integrated (in thousands):

 

Accounts receivable

 

$

1,971

 

Inventories

 

 

1,322

 

Other assets

 

 

72

 

Property, plant & equipment

 

 

3,828

 

Right-of-use asset

 

 

2,041

 

Customer lists

 

 

896

 

Trademarks

 

 

896

 

Non-compete

 

 

25

 

Goodwill

 

 

893

 

Accounts payable and accrued liabilities

 

 

(1,044

)

Operating lease liability

 

 

(2,041

)

 

 

$

8,859

 

 

Wright Business Graphics, Inc [Member]  
Business Acquisition [Line Items]  
Summary of Purchase Price Allocation

The following is a summary of the preliminary purchase price allocation for Wright (in thousands):

 

Accounts receivable

 

$

5,220

 

Prepaid expenses

 

 

427

 

Inventories

 

 

4,365

 

Other assets

 

 

88

 

Property, plant & equipment

 

 

10,331

 

Non-compete

 

 

447

 

Customer lists

 

 

12,900

 

Trade names

 

 

3,830

 

Goodwill

 

 

11,031

 

Accounts payable and accrued liabilities

 

 

(4,226

)

Deferred income taxes

 

 

(5,542

)

 

 

$

38,871