XML 21 R30.htm IDEA: XBRL DOCUMENT v2.4.0.6
ACQUISITIONS (Details)
3 Months Ended 3 Months Ended 3 Months Ended 3 Months Ended 12 Months Ended 3 Months Ended 12 Months Ended 12 Months Ended 3 Months Ended 3 Months Ended
Mar. 31, 2013
USD ($)
Mar. 31, 2012
USD ($)
Dec. 31, 2012
USD ($)
Mar. 31, 2012
Maximum [Member]
USD ($)
Mar. 31, 2013
Acquisition Date Fair Values [Member]
USD ($)
Mar. 31, 2013
Measurement Period Adjustments [Member]
USD ($)
Mar. 31, 2013
Acquisition Date Fair Values (As adjusted) [Member]
USD ($)
Mar. 31, 2013
Class A [Member]
USD ($)
Mar. 31, 2012
Class A [Member]
USD ($)
Mar. 31, 2013
Class B [Member]
USD ($)
Mar. 31, 2012
Class B [Member]
USD ($)
Mar. 31, 2013
GigaCom Interconnect [Member]
Mar. 09, 2012
GigaCom Interconnect [Member]
USD ($)
Mar. 09, 2012
GigaCom Interconnect [Member]
GBP (£)
Mar. 31, 2013
Fibreco [Member]
Dec. 31, 2012
Fibreco [Member]
USD ($)
Jul. 31, 2012
Fibreco [Member]
USD ($)
Jul. 31, 2012
Fibreco [Member]
GBP (£)
Mar. 31, 2013
Powerbox Italy [Member]
Dec. 31, 2012
Powerbox Italy [Member]
USD ($)
Sep. 12, 2012
Powerbox Italy [Member]
USD ($)
Dec. 31, 2012
Powerbox Italy [Member]
Class B [Member]
Sep. 12, 2012
Powerbox Italy [Member]
Class B [Member]
USD ($)
Mar. 31, 2013
TRP [Member]
USD ($)
Mar. 31, 2012
TRP [Member]
USD ($)
Mar. 29, 2013
TRP [Member]
USD ($)
Mar. 31, 2013
TRP [Member]
Class A [Member]
USD ($)
Mar. 31, 2012
TRP [Member]
Class A [Member]
USD ($)
Mar. 31, 2013
TRP [Member]
Class B [Member]
USD ($)
Mar. 31, 2012
TRP [Member]
Class B [Member]
USD ($)
Mar. 31, 2013
All Acquisitions [Member]
USD ($)
Acquired assets and liabilities [Line Items]                                                              
Revenues $ 63,028,000 $ 65,561,000                                                         $ 2,900,000
Net (loss) earnings (553,000) 876,000           (111,000) 143,000 (442,000) 733,000                                       800,000
Acquisition date                       Mar. 09, 2012     Jul. 31, 2012       Sep. 12, 2012         Mar. 29, 2013              
Acquisition of issued and outstanding capital stock (in hundredths)                         100.00% 100.00%     100.00% 100.00%     100.00%         100.00%          
Cash paid in exchange of net assets acquired         22,138,000 263,000 [1] 22,401,000           2,700,000 1,700,000     13,700,000 8,700,000     3,000,000         22,400,000          
Cash acquired from acquisition 8,388,000 0                           2,700,000       200,000                      
Number of restricted shares granted for acquisition (in shares)                                           30,000                  
Compensation expense of grant date fair value of restricted shares                                             600,000                
Acquisition-related costs 100,000     100,000                                       300,000              
Assets acquired [Abstract]                                                              
Cash and cash equivalents         2,991,000 0 [1] 2,991,000                                     8,388,000          
Accounts receivable         3,750,000 224,000 [1] 3,974,000                                     11,580,000          
Inventories         1,061,000 (16,000) [1] 1,045,000                                     6,258,000 [1]          
Other current assets         90,000 0 [1] 90,000                                     1,953,000          
Property, plant and equipment         502,000 248,000 [1] 750,000                                     4,693,000 [2]          
Intangible assets         30,000 10,358,000 [1] 10,388,000                                     0 [3]          
Other assets                                                   1,151,000          
Total identifiable assets         8,424,000 10,814,000 [1] 19,238,000                                     34,023,000          
Liabilities assumed [Abstract]                                                              
Accounts payable         (1,702,000) 0 [1] (1,702,000)                                     (8,565,000)          
Accrued expenses         (1,736,000) 0 [1] (1,736,000)                                     (4,003,000)          
Other current liabilities                                                   (25,000)          
Notes Payable         (216,000) 0 [1] (216,000)                                                
Income taxes payable         (264,000) (60,000) [1] (324,000)                                                
Deferred income tax liability, current         (70,000) 0 [1] (70,000)                                                
Deferred income tax liability, noncurrent         0 (2,297,000) [1] (2,297,000)                                                
Other long-term liabilities         (216,000) 0 [1] (216,000)                                                
Total liabilities assumed         (4,204,000) (2,357,000) [1] (6,561,000)                                     (12,593,000)          
Net identifiable assets acquired         4,220,000 8,457,000 [1] 12,677,000                                     21,430,000          
Goodwill         17,965,000 (8,241,000) [1] 9,724,000                                     8,278,000 [4]          
Fair value of net assets acquired         22,185,000 216,000 [1] 22,401,000                                     29,708,000          
Consideration transferred [Abstract]                                                              
Cash Paid         22,138,000 263,000 [1] 22,401,000           2,700,000 1,700,000     13,700,000 8,700,000     3,000,000         22,400,000          
Assumption of severance payment                                                   109,000          
Fair value of grant of license                                                   0 [5]          
Deferred consideration (7,199,000) (47,000) 0   47,000 (47,000) [1] 0                                     7,199,000          
Fair value of consideration transferred         22,185,000 216,000 [1] 22,401,000                                     22,509,000 [6]          
Total consideration paid/payable                                                   29,708,000          
Unaudited Pro forma Consolidated Results of Operations                                                              
Revenue                                               83,529,000 86,410,000            
Net earnings                                               $ 2,129,000 $ 2,720,000            
Earnings per common share - basic and diluted (in dollars per share)                                                     $ 0.18 $ 0.22 $ 0.19 $ 0.23  
[1] The determination of fair value related to the inventory acquired was still in progress as of the date of this filing. The amount above represents only the carrying value of the inventory on TRP's balance sheet as of the acquisition date.
[2] The appraisals related to machinery and equipment acquired were incomplete as of this filing date and as such, the amount noted above represents only the carrying value of those assets as of the acquisition date.
[3] The Company has identified certain intangible assets related to the TRP acquisition, including technology, license agreements and customer lists, which are being valued by a third-party appraiser. These appraisals were not complete as of the date of this filing.
[4] The amount of goodwill is provisional as of the filing date, as the fair value determination of inventory acquired, and appraisals related to property, plant and equipment and various intangible assets are still underway. As the final amount of goodwill has not yet been determined or allocated by segment, the Company is unable to determine at this time the portion of goodwill, if any, that will be deductible for tax purposes.
[5] As part of the consideration transferred, the Company granted Tyco a license related to three of the Company's patents. The valuation related to this license grant was not complete as of the date of this filing.
[6] Deferred consideration represents the Company's estimate of a working capital adjustment which is payable to the seller. Such adjustment must be agreed upon between the Company and the seller, and has not yet been finalized as of the date of this filing.