XML 46 R32.htm IDEA: XBRL DOCUMENT v3.10.0.1
ACQUISITION OF SUPREME INDUSTRIES, INC. (Tables)
12 Months Ended
Dec. 31, 2018
Business Combinations [Abstract]  
Purchase Price Allocation
The aggregate purchase price of $360.4 million was allocated to the opening balance sheet of Supreme at September 27, 2017, the date of acquisition, as follows (in thousands):
 
Acquisition
Date
Cash
$
36,878

Accounts receivable
25,196

Inventories
33,471

Prepaid expense and other
23,916

Property, plant, and equipment
59,891

Intangible assets
161,200

Goodwill
167,714

Other assets
127

Total assets acquired
508,393

Current portion of long-term debt
7,167

Accounts payable
10,546

Other accrued liabilities
55,518

Deferred income taxes
71,880

Long-term liabilities
2,918

Total liabilities assumed
148,029

Net assets acquired
$
360,364

 
 
Acquisition, net of cash acquired
$
323,486

Intangible Assets
Intangible assets of $161.2 million were recorded as a result of the acquisition and consist of the following (in thousands):
 
Amount
 
Useful Life
Tradename
$
20,000

 
20 years
Customer relationships
139,000

 
15 years
Backlog
2,200

 
Less than 1 year
 
$
161,200

 
 
Pro Forma Information
The following unaudited pro forma information is shown below as if the acquisition of Supreme had been completed as of the beginning of the earliest period presented (in thousands):
 
Year Ended December 31,
 
2017
 
2016
Sales
$
1,998,043

 
$
2,139,404

Net income
$
117,786

 
$
124,323