XML 46 R29.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisitions and Divestitures (Tables)
12 Months Ended
Dec. 31, 2016
Power Transmission Solutions  
Business Acquisition [Line Items]  
Schedule of Preliminary Purchase Price Allocation
The purchase price allocation for PTS was as follows (in millions):
 
As of January 30, 2015
Current Assets
$
22.5

Trade Receivables
67.2

Inventories
108.8

Property, Plant and Equipment
184.4

Intangible Assets
648.2

Goodwill
564.3

Total Assets Acquired
1,595.4

Accounts Payable
57.2

Current Liabilities Assumed
32.3

Long-Term Liabilities Assumed
97.0

Net Assets Acquired
$
1,408.9

Components of Intangible Assets Included as Part of Acquisition
The components of Intangible Assets included as part of the PTS acquisition was as follows (in millions):
 
 
Weighted Average Amortization Period (Years)
 
Gross Value
Amortizable Intangible Assets
 
 
 
 
  Customer Relationships
 
17.0
 
$
462.8

  Technology
 
14.5
 
63.5

Intangible Assets Subject to Amortization
 
16.7
 
526.3

Non-Amortizable Intangible Assets
 
 
 
 
  Trade Names
 
-
 
121.9

Intangible Assets
 
 
 
$
648.2

Schedule of Pro Forma Financial Information
The pro forma financial information is presented for illustrative purposes only and is not necessarily indicative of the operating results that would have been achieved had the acquisition been completed as of the date indicated or the results that may be obtained in the future (in millions, except per share amounts):

 
 
Fiscal 2015
 
Fiscal 2014
Pro Forma Net Sales
 
$
3,558.3

 
$
3,864.4

Pro Forma Net Income Attributable to the Company
 
174.8

 
63.1

 
 
 
 
 
Basic Earnings Per Share as Reported
 
$
3.21

 
$
0.69

Pro Forma Basic Earnings Per Share
 
3.91

 
1.40

 
 
 
 
 
Diluted Earnings Per Share as Reported
 
$
3.18

 
$
0.69

Pro Forma Diluted Earnings Per Share
 
3.88

 
1.39

Benshaw [Member]  
Business Acquisition [Line Items]  
Schedule of Preliminary Purchase Price Allocation
The purchase price allocation for Benshaw was as follows (in millions):
 
As of June 30, 2014
Current Assets
$
0.5

Trade Receivables
10.4

Inventories
22.4

Property, Plant and Equipment
4.5

Intangible Assets, Subject to Amortization
14.6

Goodwill
4.7

Total Assets Acquired
57.1

Accounts Payable
3.7

Current Liabilities Assumed
2.2

Long-Term Liabilities Assumed
0.2

Net Assets Acquired
$
51.0

Hy-Bon [Member]  
Business Acquisition [Line Items]  
Schedule of Preliminary Purchase Price Allocation
The purchase price allocation for Hy-Bon was as follows (in millions):
 
As of February 7, 2014
Current Assets
$
1.7

Trade Receivables
11.5

Inventories
14.3

Property, Plant and Equipment
8.1

Intangible Assets, Subject to Amortization
13.4

Goodwill
40.6

Other Assets
0.1

Total Assets Acquired
89.7

Accounts Payable
5.5

Current Liabilities Assumed
5.1

Long-Term Liabilities Assumed
1.1

Net Assets Acquired
$
78.0



Benshaw, Hy-Bon, Cemp and RAM [Member]  
Business Acquisition [Line Items]  
Schedule of Pro Forma Financial Information
The pro forma financial information is presented for illustrative purposes only and is not necessarily indicative of the operating results that would have been achieved had the acquisitions been completed as of the date indicated or the results that may be obtained in the future (in millions, except per share amounts):

 
 
Fiscal 2014
 
Pro Forma Net Sales
 
$
3,291.2

 
Pro Forma Net Income Attributable to the Company
 
28.8

 
 
 
 
 
Basic Earnings Per Share as Reported
 
$
0.69

 
Pro Forma Basic Earnings Per Share
 
0.64

 
 
 
 
 
Diluted Earnings Per Share as Reported
 
$
0.69

 
Pro Forma Diluted Earnings Per Share
 
0.64