XML 25 R33.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2013
Summary of Preliminary Estimated Fair Values of Assets Acquired and Liabilities Assumed

For the Napier, Transdyne, Turbonetics and Longwood acquisition, the following table summarizes the preliminary estimated fair values of the assets acquired and liabilities assumed at the date of the acquisition.  For the Winco acquisition, the following table summarizes the final fair values of the assets acquired and liabilities assumed at the date of the acquisition.

 

 

 

Longwood

 

 

Turbonetics

 

 

Transdyne

 

 

Napier

 

 

Winco

 

 

 

In thousands 

 

September 24,
2013
 

 

 

July 30,
2013
 

 

 

February 26,
2013
 

 

 

January 31,
2013
 

 

 

July 31,
2012

 

 

 

Current assets

 

$

18,162  

 

 

$

5,562  

 

 

$

1,062  

 

 

$

15,848  

 

 

$

1,584

 

 

 

Property, plant & equipment

 

 

14,838  

 

 

 

996  

 

 

 

83  

 

 

 

8,836  

 

 

 

47

 

 

 

Goodwill and other intangible assets

 

 

75,411  

 

 

 

18,135  

 

 

 

1,485  

 

 

 

106,030  

 

 

 

6,471

 

 

 

Other assets

 

 

187  

 

 

 

—  

 

 

 

—  

 

 

 

—  

 

 

 

1,825

 

 

 

Total assets acquired

 

 

108,598  

 

 

 

24,693  

 

 

 

2,630  

 

 

 

130,714  

 

 

 

9,927

 

 

 

Total liabilities assumed

 

 

(24,735

)

 

 

(1,510

)

 

 

(228

)

 

 

(18,373

)

 

 

(6,271

)

 

 

Net assets acquired

 

$

83,863  

 

 

$

23,183  

 

 

$

2,402  

 

 

$

112,341  

 

 

$

3,656

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 For the LH, Tec Tran and Mors Smitt acquisitions, the following table summarizes the final fair values of the assets acquired and liabilities assumed at the date of the acquisition.

 

 

 

LH Group

 

 

Tec Tran

 

 

Mors Smitt

 

In thousands

 

October 1,
2012

 

 

July 13,
2012

 

 

June 14,
2012

 

Current assets

 

$

19,126

 

 

$

1,955

 

 

$

23,649

 

Property, plant & equipment

 

 

5,874

 

 

 

116

 

 

 

10,389

 

Goodwill and other intangible assets

 

 

38,712

 

 

 

6,717

 

 

 

79,730

 

Other assets

 

 

—  

 

 

 

—  

 

 

 

944

 

Total assets acquired

 

 

63,712

 

 

 

8,788

 

 

 

114,712

 

Total liabilities assumed

 

 

(15,592

)

 

 

(470

)

 

 

(24,724

)

Net assets acquired

 

$

48,120

 

 

$

8,318

 

 

$

89,988

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro Forma Financial Information

The following unaudited pro forma financial information presents income statement results as if the acquisition of Winco, Mors Smitt, Tec Tran, LH, Napier, Transdyne, Turbonetics and Longwood had occurred January 1, 2012:

 

 

 

For the year ended
December 31,

 

In thousands, except per share

 

2013

 

 

2012

 

Net sales

 

$

2,629,417

 

 

$

2,622,843

 

Gross profit

 

 

777,139

 

 

 

759,368

 

Net income attributable to Wabtec shareholders

 

 

297,040

 

 

 

275,403

 

Diluted earnings per share

 

 

 

 

 

 

 

 

As reported

 

$

3.01

 

 

$

2.60

 

Pro forma

 

$

3.07

 

 

$

2.84