XML 33 R22.htm IDEA: XBRL DOCUMENT v3.10.0.1
Note 2 - Acquisitions (Tables)
6 Months Ended
Jun. 30, 2018
Notes Tables  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
(in thousands)
 
Purchase Price
Allocation
 
Total purchase consideration:
       
Cash, net of cash acquired
  $
302,865
 
Cash settled stock options
   
3,622
 
Littelfuse stock
   
434,192
 
Converted stock options
   
38,109
 
Total purchase consideration
  $
778,788
 
Allocation of consideration to assets acquired and liabilities assumed:
       
Current assets, net
  $
155,959
 
Property, plant, and equipment
   
77,442
 
Intangible assets
   
212,720
 
Goodwill
   
382,317
 
Other non-current assets
   
31,570
 
Other non-current liabilities
   
(81,220
)
    $
778,788
 
(in thousands)
 
Purchase Price
Allocation
 
Total purchase consideration:
       
Cash
  $
24,340
 
Allocation of consideration to assets acquired and liabilities assumed:
       
Current assets, net
  $
4,635
 
Patented and unpatented technologies
   
1,090
 
Trademarks and tradenames
   
200
 
Non-compete agreement
   
50
 
Customer relationships
   
2,830
 
Goodwill
   
16,075
 
Current liabilities
   
(540
)
    $
24,340
 
(in thousands)
 
Purchase Price
Allocation
 
Total purchase consideration:
       
Original investment
  $
3,500
 
Cash, net of cash acquired
   
14,172
 
Non-cash, fair value of commitment to purchase non-controlling interest
   
9,000
 
Total purchase consideration
  $
26,672
 
Allocation of consideration to assets acquired and liabilities assumed:
       
Current assets, net
  $
891
 
Property, plant, and equipment
   
789
 
Patented and unpatented technologies
   
6,720
 
Non-compete agreement
   
140
 
Goodwill
   
20,641
 
Current liabilities
   
(639
)
Other non-current liabilities
   
(1,870
)
    $
26,672
 
Business Acquisition, Pro Forma Information [Table Text Block]
   
For the Three Months Ended
 
(in thousands, except per share amounts)
 
July 1
,
2017
 
Net sales
  $
396,897
 
Income before income taxes
   
40,312
 
Net income
   
37,442
 
Net income per share — basic
   
1.50
 
Net income per share — diluted
   
1.48
 
   
For the Six Months Ended
 
(in thousands
, except per share amounts
)
 
June 30,
2018
   
July 1,
2017
 
Net sales
  $
893,709
    $
765,710
 
Income before income taxes
   
134,227
     
51,546
 
Net income
   
106,247
     
55,043
 
Net income — basic
   
4.26
     
2.21
 
Net income — diluted
   
4.22
     
2.18
 
Business Acquisition, Pro Forma Information, Nonrecurring Adjustments [Table Text Block]
     
For the Three Months Ended
   
For the Six Months Ended
 
(in thousands)
 
July 1,
2017
   
June 30,
2018
   
July 1,
2017
 
Amortization
(a)
  $
(6,305
)   $
5,185
    $
(12,601
)
Depreciation
   
139
     
     
278
 
Transaction costs
(b)
   
     
9,976
     
(9,976
)
Amortization of inventory step-up
(c)
   
(14,771
)    
36,927
     
(36,927
)
Stock compensation
(d)
   
(767
)    
4,689
     
(5,780
)
Interest expense
(e)
   
(2,582
)    
     
(5,164
)
Income tax impact of above items
   
7,596
     
(13,329
)
   
22,896