XML 90 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
ACQUISITIONS (Tables)
6 Months Ended
Jun. 30, 2013
ACQUISITIONS [Abstract]  
Schedule of acquisition date fair values of assets acquired and liabilities assumed
While the initial accounting related to the TRP acquisition is not complete as of the filing date of this Form 10-Q, the following table depicts the Company’s initial estimate of the acquisition date fair values of the consideration paid or payable and identifiable net assets acquired (in thousands):

        
Measurement
    
        
Period
  
March 29, 2013
 
   
March 29, 2013
    
Adjustments
  
(As adjusted)
 
Cash
 $8,388    $-  $8,388 
Accounts receivable
  11,580     (39)  11,541 
Inventories
  6,258 
(a)
  707   6,965 
Other current assets
  1,953     -   1,953 
Property, plant and equipment
  4,693 
(b)
  (165)  4,528 
Intangible assets
  - 
(c)
  -   - 
Other assets
  1,151     -   1,151 
Total identifiable assets
  34,023     503   34,526 
                
Accounts payable
  (8,565)    -   (8,565)
Accrued expenses
  (4,003)    (21)  (4,024)
Other current liabilities
  (25)    1   (24)
Total liabilities assumed
  (12,593)    (20)  (12,613)
Net identifiable assets acquired
  21,430     483   21,913 
Goodwill
  8,278 
(d)
  (85)  8,193 
Net assets acquired
 $29,708    $398  $30,106 
                
                
Cash paid
 $22,400    $6,920  $29,320 
Assumption of severance payment
  109     (109)  - 
Fair value of grant of license
  - 
(e)
  -   - 
Fair value of consideration transferred
  22,509     6,811   29,320 
Deferred consideration
  7,199 
(f)
  (6,413)  786 
Total consideration paid/payable
 $29,708    $398  $30,106 

(a)
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. The measurement period adjustment noted above for inventory relates to additional inventory received from TE, as well as inventory on customer consignments that was not previously accounted for.
(b)
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 on TRP’s balance sheet as of the acquisition date. The measurement period adjustment noted above for property, plant and equipment relates to equipment that could not be located upon a physical inventory of the assets acquired.
(c)
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.
(d)
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.
(e)
As part of the consideration paid or payable, 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.
(f)
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.
Unaudited pro forma consolidated results of operations information
The pro forma results noted below for the three and six months ended June 30, 2012 also include the effects of the 2012 Acquisitions discussed below (dollars in thousands except per share data):

   
Three Months Ended
  
Six Months Ended
 
   
June 30,
  
June 30,
 
   
2013
  
2012
  
2013
  
2012
 
              
Revenue
 $93,981  $95,066  $177,510  $181,461 
Net earnings
  2,427   4,474   4,575   7,254 
Earnings per Class A common share - basic and diluted
  0.20   0.36   0.38   0.58 
Earnings per Class B common share - basic and diluted
  0.22   0.38   0.41   0.62 
 
Estimated acquisition date fair values of the consideration transferred and identifiable net assets acquired
During the year ended December 31, 2012, the Company completed the purchase accounting related to the GigaCom and Fibreco acquisitions. The initial accounting related to the Bel Power Europe acquisition is not complete as of the filing date of this Form 10-Q; accordingly, the following table reflects the Company’s initial estimate of the acquisition date fair values of the consideration transferred and identifiable net assets acquired related to Bel Power Europe, together with the finalized acquisition date fair values of the consideration transferred and identifiable net assets acquired related to the GigaCom and Fibreco acquisitions (in thousands):

      
Measurement
  
Acquisition-Date
 
   
Acquisition-Date
  
Period
  
Fair Values
 
   
Fair Values
  
Adjustments
  
(As adjusted)
 
Cash and cash equivalents
 $2,991  $-  $2,991 
Accounts receivable
  3,750   3   3,753 
Inventories
  1,061   (16)  1,045 
Other current assets
  90   -   90 
Property, plant and equipment
  502   248   750 
Intangible assets
  30   10,358   10,388 
Total identifiable assets
  8,424   10,593   19,017 
              
Accounts payable
  (1,702)  -   (1,702)
Accrued expenses
  (1,736)  -   (1,736)
Notes payable
  (216)  -   (216)
Income taxes payable
  (264)  (60)  (324)
Deferred income tax liability, current
  (70)  -   (70)
Deferred income tax liability, noncurrent
  -   (2,297)  (2,297)
Other long-term liabilities
  (216)  -   (216)
Total liabilities assumed
  (4,204)  (2,357)  (6,561)
Net identifiable assets acquired
  4,220   8,236   12,456 
Goodwill
  17,965   (8,020)  9,945 
Net assets acquired
 $22,185  $216  $22,401 
              
              
Cash paid
 $22,138   263  $22,401 
Deferred consideration
  47   (47)  - 
Fair value of consideration transferred
 $22,185  $216  $22,401