XML 68 R32.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisitions and Divestitures (Tables)
12 Months Ended
Dec. 31, 2016
Business Combinations [Abstract]  
Acquisition and divestiture activity
The Company's acquisition and divestiture activities are summarized below:
 
Year Ended December 31,
 
2016
 
2015
 
2014
 
(in millions)
Acquisitions:
 
 
 
 
 
Purchase price
$

 
$
46.2

 
$
720.9

Net cash paid
$

 
$
46.2

 
$
714.4

Goodwill recorded
$

 
$

 
$
495.0

 
 
 
 
 
 
Divestitures:
 
 
 
 
 
Proceeds
$

 
$
51.3

 
$

Gain recognized
$

 
$
8.3

 
$

Goodwill charged off
$

 
$
17.3

 
$

Final purchase price allocation
The following table represents our final purchase price allocation using level three inputs (in millions):
Accounts receivable
$
29.4

Inventories
35.2

Property, plant, and equipment
70.5

Goodwill
410.2

Other assets
76.0

Accounts payable
(15.4
)
Accrued liabilities
(10.3
)
Total net assets acquired
$
595.6

Intangibles arising from the Meyer acquisition
Based on our final valuation, other assets include intangibles arising from the Meyer acquisition as follows (in millions):
 
 
 
Weighted average useful life
Customer relationships
$
35.3

 
10.5 years
Trademarks/trade names
34.1

 
Indefinite
Technology
5.6

 
5.0 years
 
$
75.0

 
 
Pro-forma operating results
The operating results of our 2014 acquisitions, as summarized in the following table, are included in the consolidated statements of operations from their date of acquisition, exclude transaction-related acquisition costs that are included in the Corporate segment, and include additional amortization expense resulting from the preliminary purchase price allocation:
 
Year Ended
December 31, 2014
 
(in millions)
Revenues
187.4

Operating profit
2.4


The following table represents the pro-forma consolidated operating results of the Company as if our 2014 acquisitions had been acquired on January 1, 2013. The pro-forma information should not be considered indicative of the results that would have occurred if the acquisitions had been completed on January 1, 2013, nor is such pro-forma information necessarily indicative of future results.
 
Year Ended December 31, 2014
 
Year Ended December 31, 2013
 
(in millions)
Revenues
$
6,369.8

 
$
4,830.8

Operating profit
$
1,274.4

 
$
834.1

Acquisition activity by segment
The aggregate purchase price related to our acquisition activity for the years ended December 31, 2016, 2015, and 2014 by segment follows:
 
Year ended December 31,
 
2016
 
2015
 
2014
 
(in millions)
Construction Products Group
$

 
$
46.2

 
$
6.1

Energy Equipment Group

 

 
714.8

 
$

 
$
46.2

 
$
720.9