XML 48 R33.htm IDEA: XBRL DOCUMENT v3.6.0.2
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2016
Schedule of estimated useful lives of the assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years

 

Land improvements and buildings

 

15

-

40

 

Leasehold improvements

 

12

 

 

 

Machinery and equipment

 

3

-

20

 

Furniture and fixtures

 

3

-

12

 

Mobile equipment and other

 

3

-

10

 

 

Schedule of changes in deferred financing costs

 

 

 

 

 

 

 

 

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

Amortization of deferred financing costs

 

 

(148)

Balance at December 31, 2015

 

 

2,337

Deferred financing costs capitalized on new debt

 

 

2,320

Amortization of deferred financing costs

 

 

(624)

Balance at December 31, 2016

 

$

4,033

 

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 December
31, 2016

 

 

Fair Value
at December
31, 2015

Assets:

 

 

 

 

 

Other long-term assets (a)

$

3,458

 

$

2,500

 

 

 

 

 

 

Total Assets

$

3,458

 

$

2,500

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

Interest rate swaps (b)

 

1,985

 

 

1,501

Long term debt (c)

 

315,940

 

 

185,540

Earnout - Henderson (d)

 

636

 

 

761

Earnout - Trynex (e)

 

 -

 

 

1,606

Earnout - Dejana (f)

 

10,373

 

 

 -

 

 

 

 

 

 

Total Liabilities

$

328,934

 

$

189,408

(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)

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 on each swap using observable market credit spreads. Thus, inputs used to determine fair value of the interest rate swap are Level 2 inputs.  Interest rate swaps of $335 and $1,650 at December 31, 2016 are included in accrued expenses and other current liabilities and other long-term liabilities, respectively.  Interest rate swaps of $286 and $1,215 at December 31, 2015 are included in accrued expenses and other current liabilities and other long-term liabilities, respectively.

(c)

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.

(d)

Included in accrued expenses and other current liabilities and other long term liabilities in the amounts of $194 and $442, respectively, at December 31, 2016 is the fair value of an obligation for a portion of the potential earn out acquired in conjunction with the acquisition of Henderson. Included in accrued expenses and other current liabilities and other long term liabilities in the amounts of $319 and $442, respectively, at December 31, 2015 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,

 

 

 

 

 

 

 

2016

 

2015

Beginning Balance

  

$

761

 

$

600

Additions

 

 

 -

 

 

 -

Adjustments to fair value

 

 

 -

 

 

322

Payment to former owners

 

 

(125)

 

 

(161)

Ending balance

 

$

636

 

$

761

 

(e)

Included in accrued expenses and other current liabilities in the amount of $1,606 at December 31, 2015 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. 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,

 

 

 

 

 

 

 

2016

 

2015

 

 

 

 

 

 

 

Beginning Balance

  

$

1,606

 

$

1,987

Additions

 

 

 

 

Adjustments to fair value

 

 

 

 

(113)

Payments to former owners

 

 

(1,606)

 

 

(268)

Ending balance

 

$

 -

 

$

1,606

(f)

Included in Accrued expenses and other current liabilities and Other long term liabilities in the amounts of $5,487 and $4,886, respectively, at December 31, 2016 is the fair value of an obligation for a portion of the potential earn out incurred in conjunction with the acquisition of Dejana.   The carrying amount of the earn out approximates its fair value.  Fair value is based upon Level 3 inputs of a real options approach where gross sales were simulated in a risk-neutral framework using Geometric Brownian Motion, a well-accepted model of stock price behavior that is used in option pricing models such as the Black-Scholes option pricing model, using key inputs of forecasted future sales and financial performance as well as a risk adjusted expected growth rate adjusted appropriately based on its correlation with the market.  See reconciliation of liability included below: 

 

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

2016

 

Beginning Balance

  

$

 -

 

Additions

 

 

10,200

 

Adjustments to fair value

 

 

173

 

Payment to former owners

 

 

 -

 

Ending balance

 

$

10,373

 

 

 

 

 

 

 

Trynex  
Schedule of reconciliation of liability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

 

2016

 

2015

 

 

 

 

 

 

 

Beginning Balance

  

$

1,606

 

$

1,987

Additions

 

 

 

 

Adjustments to fair value

 

 

 

 

(113)

Payments to former owners

 

 

(1,606)

 

 

(268)

Ending balance

 

$

 -

 

$

1,606

 

Henderson  
Schedule of reconciliation of liability

 

 

 

 

 

 

 

 

 

December 31,

 

 

 

 

 

 

 

2016

 

2015

Beginning Balance

  

$

761

 

$

600

Additions

 

 

 -

 

 

 -

Adjustments to fair value

 

 

 -

 

 

322

Payment to former owners

 

 

(125)

 

 

(161)

Ending balance

 

$

636

 

$

761