XML 74 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
Business Combinations (Tables)
12 Months Ended
Dec. 31, 2013
Business Combinations [Abstract]  
Schedule of Preliminary Allocation of the Purchase Price
The below table shows the preliminary allocation of the purchase price as of September 30, 2013 and subsequent adjustments to the preliminary allocation as of December 31, 2013.

Net Assets Acquired
Fair Value as of September 30, 2013
Fair Value Adjustments
Other Adj
Fair Value as of December 31, 2013
 
 
 
 
 
Prepaid Service Agreement Costs (1)
$
3,383,000

$

$
(3,383,000
)
$

Personal Property
4,430,986

3,683,614


8,114,600

Real Property
1,060,000



1,060,000

HomeLink® Trade Names and Trademarks
47,000,000

5,000,000


52,000,000

HomeLink®Technology
166,000,000

14,000,000


180,000,000

Existing Customer Platforms
43,000,000



43,000,000

Exclusive Licensing Agreement
87,000,000

9,000,000


96,000,000

 
 
 
 


Accounts Receivable
7,719,302


3,400,145

11,119,447

Net Customer Tooling
956,665


26,741

983,406

 
 
 
 


Fair Value of Acquired Assets
360,549,953

31,683,614

43,886

392,277,453

 
 
 



Other adjustments


(1,492,398
)
(1,492,398
)
Goodwill
337,557,061

(31,683,614
)
1,492,398

307,365,845

 
 
 
 


Total Cash Consideration
$
698,107,014

$

$
43,886

$
698,150,900

(1) - The Company used the prepaid service agreement costs to offset payments due to the Seller in the quarter ended , December 31, 2013.
Schedule of Pro Forma Information
The following unaudited pro forma condensed consolidated statement of income for twelve month periods ended December 31, and 2012 include pro-forma adjustments to reflect the effect of the acquisition as if it had occurred on January 1, 2013. This unaudited pro forma consolidated statement of income is provided for informational purposes only and does not purport to be indicative of the results which would have actually been attained had the acquisition occurred on January 1, 2013 or that may be attained in the future. 
PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME
Twelve Months Ended December 31,
 
2013
2012
Net Sales
$
1,271,320

$
1,216,009

Net Income
253,678

205,023