XML 41 R32.htm IDEA: XBRL DOCUMENT v2.4.0.8
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2013
ACQUISITIONS [Abstract]  
Schedule of acquisition date fair values of assets acquired and liabilities assumed
While the initial accounting related to the acquisitions of TRP and Array is not complete as of the filing date of this Annual Report on Form 10-K, the following table depicts the Company’s current estimate of the respective acquisition date fair values of the consideration paid and identifiable net assets acquired (in thousands):

   
TRP
  
Array
  
2013 Acquisitions
 
      
Measurement
  
March 29,
     
Measurement
  
August 20,
  
Acquisition-Date
 
   
March 29,
  
Period
  
2013
  
August 20,
  
Period
  
2013
  
Fair Values
 
   
2013
  
Adjustments
  
(As adjusted)
  
2013
  
Adjustments
  
(As adjusted)
  
(As adjusted)
 
Cash
 $8,388  $(29) $8,359  $-  $-  $-  $8,359 
Accounts receivable
  11,580   (39)  11,541   994   -   994   12,535 
Inventories
  6,258   1,097   7,355   2,588   (1,595)  993   8,348 
Other current assets
  1,953   (181)  1,772   83   345   428   2,200 
Property, plant and equipment
  4,693   1,097   5,790   2,285   1,225   3,510   9,300 
Intangible assets
  -   6,110   6,110   -   1,470   1,470   7,580 
Other assets
  1,151   84   1,235   84   1,663   1,747   2,982 
     Total identifiable assets
  34,023   8,139   42,162   6,034   3,108   9,142   51,304 
                              
Accounts payable
  (8,565)  331   (8,234)  (677)  1   (676)  (8,910)
Accrued expenses
  (4,003)  (219)  (4,222)  (206)  (79)  (285)  (4,507)
Other current liabilities
  (25)  (791)  (816)  (214)  214   -   (816)
Noncurrent liabilities
  -   (586)  (586)  (643)  (1,105)  (1,748)  (2,334)
     Total liabilities assumed
  (12,593)  (1,265)  (13,858)  (1,740)  (969)  (2,709)  (16,567)
     Net identifiable assets acquired
  21,430   6,874   28,304   4,294   2,139   6,433   34,737 
     Goodwill
  8,278   (7,234)  1,044   5,666   (2,094)  3,572   4,616 
     Net assets acquired
 $29,708  $(360) $29,348  $9,960  $45  $10,005  $39,353 
                              
                              
Cash paid
 $22,400  $6,948  $29,348  $9,960  $45  $10,005  $39,353 
Assumption of severance payment
  109   (109)  -   -   -   -   - 
     Fair value of consideration
                            
         transferred
  22,509   6,839   29,348   9,960   45   10,005   39,353 
     Deferred consideration
  7,199   (7,199)  -   -   -   -   - 
     Total consideration paid
 $29,708  $(360) $29,348  $9,960  $45  $10,005  $39,353 
Fair value of identifiable intangible assets
The preliminary fair value of identifiable intangible assets related to the 2013 Acquired Companies is shown in the table below (dollars in thousands).  For those intangible assets with finite lives, the acquisition-date fair values will be amortized over their respective estimated future lives utilizing the straight-line method.

 
Weighted-Average Life
 
Acquisition-Date Fair Value
 
Trademarks
Indefinite
 $40 
Technology
22 years
  1,540 
Customer relationships
17.5 years
  5,840 
Non-compete agreements
2 years
  160 
    Total identifiable intangible assets acquired
   $7,580 
Unaudited pro forma consolidated results of operations information
The 2012 unaudited pro forma net earnings were adjusted to include these charges (dollars in thousands except per share data):

   
Year Ended December 31,
 
   
2013
  
2012
 
        
Revenue
 $374,153  $376,921 
Net earnings
  17,774   8,800 
Earnings per Class A common share - basic and diluted
  1.48   0.69 
Earnings per Class B common share - basic and diluted
  1.58   0.76 
Estimated acquisition date fair values of the consideration transferred and identifiable net assets acquired
The following table reflects the finalized acquisition date fair values of the consideration transferred and identifiable net assets acquired related to the 2012 acquisitions (in thousands):

      
Measurement
  
Acquisition-Date
 
   
Acquisition-Date
  
Period
  
Fair Values
 
   
Fair Values
  
Adjustments
  
(As finalized)
 
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   263   765 
Intangible assets
  30   11,626   11,656 
     Total identifiable assets
  8,424   11,876   20,300 
              
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
  -   (2,700)  (2,700)
Other long-term liabilities
  (216)  -   (216)
     Total liabilities assumed
  (4,204)  (2,760)  (6,964)
     Net identifiable assets acquired
  4,220   9,116   13,336 
     Goodwill
  17,965   (8,900)  9,065 
     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 


 
The fair value of identifiable intangible assets related to the 2012 Acquired Companies is shown in the table below (dollars in thousands).  For those intangible assets with finite lives, the acquisition-date fair values will be amortized over their respective estimated future lives utilizing the straight-line method.

 
Weighted-Average Life
 
Acquisition-Date Fair Value
 
Trademarks
Indefinite
 $1,264 
Technology
20 years
  6,542 
Customer relationships
16 years
  3,292 
Non-compete agreements
2 years
  558 
    Total identifiable intangible assets acquired
   $11,656