XML 41 R25.htm IDEA: XBRL DOCUMENT v2.4.1.9
DIVESTITURES AND BUSINESS COMBINATIONS (Tables)
12 Months Ended
Dec. 31, 2014
Summary of Results of Operations for KLX Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Period January 1, 2014

 

For the Years Ended December 31,

 

 

 

through December 16, 2014

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

    

$

1,611.2 

    

$

1,280.4 

    

$

1,171.0 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before income taxes

 

$

207.9 

 

$

267.5 

 

$

246.8 

 

Provision for income taxes

 

 

161.3 

 

 

96.8 

 

 

92.7 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings from discontinued operations, net of income taxes

 

$

46.6 

 

$

170.7 

 

$

154.1 

 

 

Schedule of Spinoff Costs

On December 16, 2014, we divested the following assets and liabilities in connection with the Spin-Off:

 

 

 

 

 

 

 

Assets

    

 

    

 

Cash and cash equivalents

 

$

460.0 

 

Accounts receivable

 

 

310.8 

 

Inventories

 

 

1,303.4 

 

Deferred income taxes

 

 

40.2 

 

Other current assets

 

 

52.3 

 

Property and equipment

 

 

323.1 

 

Goodwill

 

 

1,370.4 

 

Identifiable intangible assets

 

 

430.7 

 

Other assets

 

 

119.1 

 

 

 

 

4,410.0 

 

Liabilities

 

 

 

 

Accounts payable

 

 

167.1 

 

Accrued liabilities

 

 

182.4 

 

Long-term debt

 

 

1,200.0 

 

Deferred income taxes

 

 

121.1 

 

Other non-current liabilities

 

 

112.0 

 

 

 

 

1,782.6 

 

Net assets divested in the Spin-Off

 

$

2,627.4 

 

 

Energy Services  
Preliminary Estimates of Fair Values of Assets Acquired and Liabilities Assumed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other 2014

 

 

 

 

 

 

 

 

Wildcat

 

 

Vision

 

 

Cornell

 

 

acquisitions

 

 

2014

 

   

2013

Accounts receivable-trade

$

0.4 

 

$

10.8 

 

$

10.5 

 

$

15.1 

 

$

36.8 

 

$

14.8 

Inventories

 

1.3 

 

 

--

 

 

--

 

 

0.4 

 

 

1.7 

 

 

3.9 

Other current and non-current assets

 

--

 

 

2.4 

 

 

--

 

 

0.1 

 

 

2.5 

 

 

0.2 

Property and equipment

 

25.7 

 

 

44.1 

 

 

28.5 

 

 

40.3 

 

 

138.6 

 

 

35.5 

Goodwill

 

88.3 

 

 

89.9 

 

 

66.6 

 

 

61.1 

 

 

305.9 

 

 

28.0 

Identified intangibles

 

37.7 

 

 

30.0 

 

 

24.5 

 

 

39.0 

 

 

131.2 

 

 

42.6 

Accounts payable

 

--

 

 

(1.5)

 

 

(0.7)

 

 

(4.3)

 

 

(6.5)

 

 

(10.0)

Other current and non-current liabilities

 

--

 

 

(35.0)

 

 

(57.2)

 

 

(4.2)

 

 

(96.4)

 

 

(1.0)

Total purchase price

$

153.4 

 

$

140.7 

 

$

72.2 

 

$

147.5 

 

$

513.8 

 

$

114.0 

 

Manufacturing  
Consolidated Unaudited Pro Forma Revenues, Net Earnings and Diluted Net Earnings Per Share

 

 

 

 

 

 

 

 

 

    

Domestic 

    

Foreign

 

Accounts receivable-trade

 

$

12.5 

 

$

12.8 

 

Inventories

 

 

13.2 

 

 

7.6 

 

Other current and non-current assets

 

 

0.9 

 

 

0.5 

 

Property and equipment

 

 

6.5 

 

 

7.1 

 

Goodwill

 

 

197.4 

 

 

219.7 

 

Identified intangibles

 

 

46.8 

 

 

52.5 

 

Accounts payable

 

 

(4.2)

 

 

(3.7)

 

Other current and non-current liabilities

 

 

(16.8)

 

 

(21.2)

 

Total purchase price

 

$

256.3 

 

$

275.3