XML 48 R25.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions Acquisitions (Tables)
6 Months Ended
Jun. 29, 2013
Business Combinations [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed
The components of the preliminary purchase price allocation for Marazzi are as follows (in thousands):
 
Enterprise value
$
1,522,731

Assumed indebtedness
(901,773
)
Consideration transferred
$
620,958

 
 
Working capital
$
384,134

Property, plant and equipment, net
779,148

Tradenames
215,357

Customer relationships
21,792

Equity method investments
1,058

Goodwill
262,613

Other long term assets
16,114

Long-term debt, including current portion
(901,773
)
Other long-term liabilities
(72,143
)
Deferred tax liability
(79,132
)
Noncontrolling interest
(6,210
)
Consideration transferred
$
620,958

 
 
Business Acquisition, Pro Forma Information
The following unaudited pro forma consolidated results of operations have been prepared as if the Marazzi acquisition occurred as of January 1, 2012 (amounts in thousands, except per share data):

 
 
Three Months Ended
 
Six Months Ended
 
 
June 29, 2013
 
June 30, 2012
 
June 29, 2013
 
June 30, 2012
 
 
 
 
 
 
 
 
 
Net Sales:
 
 
 
 
 
 
 
 
As reported
 
$
1,976,299

 
1,469,793

 
3,463,114

 
2,878,828

Pro forma
 
$
1,976,299

 
1,760,068

 
3,725,595

 
3,422,020

 
 
 
 
 
 
 
 
 
Net earnings from continuing operations attributable to Mohawk Industries, Inc.:
 
 
 
 
 
 
 
 
As reported
 
$
85,933

 
73,188

 
136,428

 
113,565

Pro forma
 
$
100,741

 
84,956

 
159,150

 
113,755

 
 
 
 
 
 
 
 
 
Basic earnings per share from continuing operations attributable to Mohawk Industries, Inc.:
 
 
 
 
 
 
 
 
As reported
 
$
1.19

 
1.06

 
1.92

 
1.65

Pro forma
 
$
1.39

 
1.18

 
2.20

 
1.58

 
 
 
 
 
 
 
 
 
Diluted earnings per share from continuing operations attributable to Mohawk Industries, Inc.:
 
 
 
 
 
 
 
 
As reported
 
$
1.18

 
1.06

 
1.91

 
1.64

Pro forma
 
$
1.38

 
1.18

 
2.18

 
1.58