XML 26 R31.htm IDEA: XBRL DOCUMENT v2.4.0.8
ACQUISITIONS (Details)
3 Months Ended 9 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 12 Months Ended 3 Months Ended 12 Months Ended 12 Months Ended 3 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 3 Months Ended 9 Months Ended 3 Months Ended 9 Months Ended
Sep. 30, 2013
USD ($)
Sep. 30, 2012
USD ($)
Sep. 30, 2013
USD ($)
Sep. 30, 2012
USD ($)
Sep. 30, 2013
Trademarks [Member]
USD ($)
Sep. 30, 2013
Technology [Member]
USD ($)
Sep. 30, 2013
Customer Relationships [Member]
USD ($)
Sep. 30, 2013
Non-compete Agreements [Member]
USD ($)
Sep. 30, 2013
Class A [Member]
USD ($)
Sep. 30, 2012
Class A [Member]
USD ($)
Sep. 30, 2013
Class A [Member]
USD ($)
Sep. 30, 2012
Class A [Member]
USD ($)
Sep. 30, 2013
Class B [Member]
USD ($)
Sep. 30, 2012
Class B [Member]
USD ($)
Sep. 30, 2013
Class B [Member]
USD ($)
Sep. 30, 2012
Class B [Member]
USD ($)
Sep. 30, 2013
GigaCom Interconnect [Member]
USD ($)
Sep. 30, 2012
GigaCom Interconnect [Member]
USD ($)
Sep. 30, 2013
GigaCom Interconnect [Member]
USD ($)
Sep. 30, 2012
GigaCom Interconnect [Member]
USD ($)
Mar. 09, 2012
GigaCom Interconnect [Member]
USD ($)
Mar. 09, 2012
GigaCom Interconnect [Member]
GBP (£)
Sep. 30, 2013
Fibreco [Member]
Dec. 31, 2012
Fibreco [Member]
USD ($)
Jul. 31, 2012
Fibreco [Member]
USD ($)
Jul. 31, 2012
Fibreco [Member]
GBP (£)
Sep. 30, 2013
Powerbox Italy [Member]
Dec. 31, 2012
Powerbox Italy [Member]
USD ($)
Sep. 12, 2012
Powerbox Italy [Member]
USD ($)
Dec. 31, 2012
Powerbox Italy [Member]
Class B [Member]
Sep. 12, 2012
Powerbox Italy [Member]
Class B [Member]
USD ($)
Sep. 30, 2013
TRP [Member]
USD ($)
Jun. 30, 2013
TRP [Member]
USD ($)
Mar. 29, 2013
TRP [Member]
USD ($)
Mar. 29, 2013
TRP [Member]
Measurement Period Adjustments [Member]
USD ($)
Mar. 29, 2013
TRP [Member]
Acquisition Date Fair Values (As adjusted) [Member]
USD ($)
Sep. 30, 2013
Fibreco and Bel Power Europe [Member]
USD ($)
Sep. 30, 2012
Fibreco and Bel Power Europe [Member]
USD ($)
Sep. 30, 2013
Fibreco and Bel Power Europe [Member]
USD ($)
Sep. 30, 2012
Fibreco and Bel Power Europe [Member]
USD ($)
Sep. 30, 2012
Fibreco and Bel Power Europe [Member]
Maximum [Member]
USD ($)
Sep. 30, 2012
Fibreco and Bel Power Europe [Member]
Maximum [Member]
USD ($)
Sep. 30, 2013
Array [Member]
USD ($)
Aug. 20, 2013
Array [Member]
USD ($)
Sep. 30, 2013
TRP and Array [Member]
Acquisition Date Fair Values (As adjusted) [Member]
USD ($)
Sep. 30, 2013
GigaCom, Fibreco and Bel Power Europe [Member]
Acquisition Date Fair Values [Member]
USD ($)
Sep. 30, 2013
GigaCom, Fibreco and Bel Power Europe [Member]
Measurement Period Adjustments [Member]
USD ($)
Sep. 30, 2013
GigaCom, Fibreco and Bel Power Europe [Member]
Acquisition Date Fair Values (As adjusted) [Member]
USD ($)
Sep. 30, 2013
2013 Acquired Companies [Member]
USD ($)
Sep. 30, 2013
2013 Acquired Companies [Member]
USD ($)
Sep. 30, 2013
2012 Acquired Companies [Member]
USD ($)
Sep. 30, 2012
2012 Acquired Companies [Member]
USD ($)
Sep. 30, 2013
2012 Acquired Companies [Member]
USD ($)
Sep. 30, 2012
2012 Acquired Companies [Member]
USD ($)
Acquired assets and liabilities [Line Items]                                                                                                            
Revenues $ 101,164,000 $ 76,059,000 $ 258,173,000 $ 214,842,000                                                                 $ 1,800,000 $ 900,000 $ 7,700,000 $ 900,000                 $ 26,400,000 $ 48,600,000        
Net (loss) earnings 7,836,000 2,491,000 9,689,000 4,804,000         1,424,000 426,000 1,744,000 811,000 6,412,000 2,065,000 7,945,000 3,993,000                                         100,000   700,000   100,000 100,000             4,600,000 8,700,000        
Acquisition date                                 Mar. 09, 2012           Jul. 31, 2012       Sep. 12, 2012         Mar. 29, 2013                     Aug. 20, 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                                         2,700,000 1,700,000     13,700,000 8,700,000     3,000,000         22,400,000 6,959,000 29,359,000             10,000,000 9,960,000 39,319,000 22,138,000 263,000 22,401,000            
Cash acquired from acquisition     8,388,000 2,991,000                                       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                                                                                                 100,000 600,000 100,000 600,000 600,000 100,000
Consideration paid for working capital adjustment                                                               100,000 6,800,000                                          
Research and development expense                                 200,000 100,000 700,000 300,000                                                                    
Assets acquired [Abstract]                                                                                                            
Cash and cash equivalents                                                                   8,388,000 0 8,388,000               0 8,388,000 2,991,000 0 2,991,000            
Accounts receivable                                                                   11,580,000 (39,000) 11,541,000               994,000 12,535,000 3,750,000 3,000 3,753,000            
Inventories                                                                   6,258,000 [1] 707,000 6,965,000               2,588,000 9,553,000 1,061,000 (16,000) 1,045,000            
Other current assets                                                                   1,953,000 0 1,953,000               83,000 2,036,000 90,000 0 90,000            
Property, plant and equipment                                                                   4,693,000 [2] (165,000) 4,528,000               2,285,000 6,813,000 502,000 263,000 765,000            
Intangible assets                                                                   0 [3] 0 0               0 0 30,000 11,626,000 11,656,000            
Other assets                                                                   1,151,000 0 1,151,000               84,000 1,235,000                  
Total identifiable assets                                                                   34,023,000 503,000 34,526,000               6,034,000 40,560,000 8,424,000 11,876,000 20,300,000            
Liabilities assumed [Abstract]                                                                                                            
Accounts payable                                                                   (8,565,000) 0 (8,565,000)               (677,000) (9,242,000) (1,702,000) 0 (1,702,000)            
Accrued expenses                                                                   (4,003,000) 132,000 (3,871,000)               (206,000) (4,077,000) (1,736,000) 0 (1,736,000)            
Other current liabilities                                                                   (25,000) (671,000) (696,000)               214,000 (910,000)                  
Noncurrent liabilities                                                                   0 0 0               (643,000) (643,000)                  
Notes Payable                                                                                           (216,000) 0 (216,000)            
Income taxes payable                                                                                           (264,000) (60,000) (324,000)            
Deferred income tax liability, current                                                                                           (70,000) 0 (70,000)            
Deferred income tax liability, noncurrent                                                                                           0 (2,700,000) (2,700,000)            
Other long-term liabilities                                                                                           (216,000) 0 (216,000)            
Total liabilities assumed                                                                   (12,593,000) (539,000) (13,132,000)               (1,740,000) (14,229,000) (4,204,000) (2,760,000) (6,964,000)            
Net identifiable assets acquired                                                                   21,430,000 (36,000) 21,394,000               4,294,000 25,688,000 4,220,000 9,116,000 13,336,000            
Goodwill                                                                   8,278,000 [4] (313,000) 7,965,000               5,666,000 13,631,000 17,965,000 (8,900,000) 9,065,000            
Fair value of net assets acquired                                                                   29,708,000 (349,000) 29,359,000               9,960,000 39,319,000 22,185,000 216,000 22,401,000            
Consideration transferred [Abstract]                                                                                                            
Cash Paid                                         2,700,000 1,700,000     13,700,000 8,700,000     3,000,000         22,400,000 6,959,000 29,359,000             10,000,000 9,960,000 39,319,000 22,138,000 263,000 22,401,000            
Assumption of severance payment                                                                   109,000 (109,000) 0               0 0                  
Fair value of grant of license                                                                   0 [5] 0 0               0 0                  
Deferred consideration 0 (7,000) 0 (7,000)                                                           7,199,000 [6] (7,199,000) 0               0 0 47,000 (47,000) 0 100,000 100,000        
Fair value of consideration transferred                                                                   22,509,000 6,850,000 29,359,000               9,960,000 39,319,000 22,185,000 216,000 22,401,000            
Total consideration paid/payable                                                                   29,708,000 (349,000) 29,359,000               9,960,000 39,319,000                  
Unaudited Pro forma Consolidated Results of Operations [Abstract]                                                                                                            
Revenue 102,056,000 97,982,000 283,137,000 283,986,000                                                                                                    
Net earnings 7,882,000 5,295,000 12,606,000 12,578,000                                                                                                    
Earnings per common share - basic and diluted (in dollars per share)                 $ 0.66 $ 0.42 $ 1.05 $ 1.00 $ 0.70 $ 0.45 $ 1.12 $ 1.08                                                                            
Fair Value of Identifiable Intangible Assets [Abstract]                                                                                                            
Acquisition date fair value         1,264,000                                                                                                  
Acquisition date fair value           6,542,000 3,292,000 558,000                                                                                            
Weighted average life           20 years 16 years 2 years                                                                                            
Total identifiable intangible assets acquired $ 11,656,000   $ 11,656,000                                                                                                      
[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. 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.
[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 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.
[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] 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.
[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.