XML 35 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
ACQUISITIONS (Tables)
3 Months Ended
Jul. 28, 2018
Business Acquisition [Line Items]  
Schedule of Acquired Finite-Lived Intangible Assets by Major Class [Table Text Block]
The following table presents details of the intangible assets acquired:
(Dollars in Millions)
 
Fair Value at Date of Acquisition
 
Amortization Period
Customer Relationships and Agreements - Automotive
 
$
22.6

 
11.0 years
Customer Relationships and Agreements - Commercial
 
9.6

 
13.0 years
Trade Names
 
6.2

 
7.5 years
Technology Licenses
 
1.7

 
5.5 years
Total
 
$
40.1

 
 
The following table presents details of the intangible assets acquired:
(Dollars in Millions)
 
Fair Value at Date of Acquisition
 
Amortization Period
Customer Relationships and Agreements - Significant Customer
 
$
12.3

 
17.0 years
Customer Relationships and Agreements - All Other Customers
 
2.8

 
11.5 years
Technology Licenses
 
2.1

 
8.5 years
Trade Names
 
2.0

 
8.5 years
Total
 
$
19.2

 
 
Schedule of Assets Acquired and Liabilities Assumed
(Dollars in Millions)
 
 
Cash
 
$
4.9

Accounts Receivable
 
18.3

Inventory
 
13.0

Prepaid Expenses and Other Current Assets
 
0.3

Income Taxes Receivable
 
1.2

Intangible Assets
 
40.1

Goodwill
 
50.4

Pre-production Costs
 
0.8

Property, Plant and Equipment
 
13.2

Accounts Payable
 
(7.9
)
Salaries, Wages and Payroll Taxes
 
(0.8
)
Other Accrued Expenses
 
(2.9
)
Short-term Debt
 
(0.8
)
Long-term Debt
 
(3.4
)
Deferred Income Tax Liability
 
(12.8
)
Total Purchase Price
 
$
113.6

(Dollars in Millions)
 
 
Cash
 
$
1.3

Accounts Receivable
 
7.4

Inventory
 
3.5

Intangible Assets
 
19.2

Goodwill
 
6.8

Pre-Production Costs
 
2.3

Property, Plant and Equipment
 
23.8

Accounts Payable
 
(4.9
)
Salaries, Wages and Payroll Taxes
 
(0.8
)
Other Accrued Expenses
 
(0.7
)
Income Taxes Payable
 
(0.6
)
Short-term Debt
 
(3.2
)
Other Liabilities
 
(2.1
)
Long-term Debt
 
(20.6
)
Deferred Income Tax Liability
 
(7.9
)
Total Purchase Price
 
$
23.5

Unaudited Pro Forma Results
The following table presents the unaudited pro forma results for the three months ended July 29, 2017. The unaudited pro forma financial information combines the results of operations of Methode and Pacific Insight as though the companies had been combined as of the beginning of fiscal 2017. The pro forma information is presented for information purposes only and is not indicative of the results of operations that would have been achieved if the acquisition had taken place at such time. The unaudited pro forma results presented below primarily include amortization charges for acquired intangible assets, depreciation adjustments for property, plant and equipment that has been revalued, adjustments for certain acquisition-related charges and related tax effects.
 
 
(Unaudited)
 
 
Three Months Ended
(Dollars in Millions)
 
July 29,
2017
Revenues
 
$
224.7

Net Income
 
$
22.0