XML 54 R32.htm IDEA: XBRL DOCUMENT v2.4.1.9
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2014
Schedule of estimated useful lives of the assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years

 

Land improvements and buildings

 

15 

-

40

 

Leasehold improvements

 

12 

 

 

 

Machinery and equipment

 

-

20

 

Furniture and fixtures

 

-

12

 

Mobile equipment and other

 

-

10

 

 

Schedule of changes in deferred financing costs

 

 

 

 

 

 

 

 

Balance at December 31, 2011

 

$

3,402 

Deferred financing costs capitalized on new debt

 

 

168 

Amortization of deferred financing costs

 

 

(776)

Balance at December 31, 2012

 

 

2,794 

Amortization of deferred financing costs

 

 

(578)

Balance at December 31, 2013

 

 

2,216 

Write-off of unamortized deferred financing costs

 

 

(701)

Deferred financing costs capitalized on new debt

 

 

1,549 

Amortization of deferred financing costs

 

 

(579)

Balance at December 31, 2014

 

$

2,485 

 

Schedule of financial assets and liabilities measured at fair value on a recurring basis and disclosure of the fair value of long-term debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value at 12/31/2014

 

 

Fair Value at 12/31/2013

Assets:

 

 

 

 

 

Other long-term assets (a)

$

1,725 

 

$

1,127 

 

 

 

 

 

 

Total Assets

$

1,725 

 

$

1,127 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

Long term debt (b)

 

187,160 

 

 

110,439 

Earnout - Henderson (c)

 

600 

 

 

 -

Earnout - Trynex (d)

 

1,987 

 

 

3,587 

Interest rate swap (e)

 

 -

 

 

282 

 

 

 

 

 

 

Total Liabilities

$

189,147 

 

$

114,308 

 

 

 


(a)

Included in other assets is the cash surrender value of insurance policies on various individuals that are associated with the Company. The carrying amounts of these insurance policies approximates their fair value.

(b)

The fair value of the Company’s long‑term debt, including current maturities, is estimated using discounted cash flows based on the Company’s current incremental borrowing rates for similar types of borrowing arrangements, which is a Level 2 input for all periods presented. Meanwhile, long‑term debt is recorded at carrying amount, net of discount, as disclosed on the face of the balance sheet.

(c)

Included in accrued expenses and other current liabilities and other long term liabilities in the amounts of $158 and $442, respectively, at December 31, 2014 is the fair value of an obligation for a portion of the potential earn out acquired in conjunction with the acquisition of Henderson. Fair value is based upon Level 3 discounted cash flow analysis using key inputs of forecasted future sales as well as a growth rate reduced by the market required rate of return. See reconciliation of liability included below:

 

 

 

 

 

 

 

December 31,

 

 

 

 

 

2014

 

 

 

 

Beginning Balance

  

$

 -

Additions

 

 

600 

Adjustments to fair value

 

 

 -

Ending balance

 

$

600 

 

(d)

Included in accrued expenses and other current liabilities and other long term liabilities in the amounts of $250 and $1,737, respectively, at December 31, 2014 is the fair value of an obligation for the potential earn out incurred in conjunction with the acquisition of substantially all of TrynEx Inc.’s (“TrynEx”) assets. Meanwhile, $3,587 was included in other long term liabilities at December 31, 2013.  Fair value is based upon Level 3 inputs of a monte carlo simulation analysis using key inputs of forecasted future sales and financial performance as well as a growth rate reduced by the market required rate of return. See reconciliation of liability included below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

 

2014

 

2013

 

 

 

 

 

 

 

Beginning Balance

  

$

3,587 

 

$

 -

Additions

 

 

 

 

3,587 

Adjustments to fair value

 

 

400 

 

 

 -

Payments to former owners

 

 

(2,000)

 

 

 -

Ending balance

 

$

1,987 

 

$

3,587 

(e)

 Interest rate swaps are included in accrued expenses and other current liabilities.  Valuation models are calibrated to initial trade price. Subsequent valuations are based on observable inputs to the valuation model (e.g. interest rates and credit spreads). Model inputs are changed only when corroborated by market data. A credit risk adjustment is made using observable market credit spreads. Thus, inputs used to determine fair value of the interest rate swap are Level 2 inputs.  In December 2014, the Company’s interest rate swap expired.

Schedule of the Company's product offerings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

 

2014

 

2013

 

2012

Equipment

$

254,234 

$

164,460 

$

123,308 

Parts and accessories

 

49,278 

 

29,860 

 

16,725 

Net Sales

$

303,511 

$

194,320 

$

140,033 

 

Trynex  
Schedule of reconciliation of liability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

 

2014

 

2013

 

 

 

 

 

 

 

Beginning Balance

  

$

3,587 

 

$

 -

Additions

 

 

 

 

3,587 

Adjustments to fair value

 

 

400 

 

 

 -

Payments to former owners

 

 

(2,000)

 

 

 -

Ending balance

 

$

1,987 

 

$

3,587 

 

Henderson  
Schedule of reconciliation of liability

 

 

 

 

 

 

December 31,

 

 

 

 

 

2014

 

 

 

 

Beginning Balance

  

$

 -

Additions

 

 

600 

Adjustments to fair value

 

 

 -

Ending balance

 

$

600