XML 39 R24.htm IDEA: XBRL DOCUMENT v2.4.0.8
ACQUISITIONS (Tables)
6 Months Ended
Jun. 30, 2014
Acquired assets and liabilities [Line Items]  
Unaudited pro forma consolidated results of operations information
The unaudited pro forma results are presented for illustrative purposes only and are not necessarily indicative of the results that would have actually been obtained if the acquisitions had occurred on the assumed dates, nor is the pro forma data intended to be a projection of results that may be obtained in the future (in thousands):
 
 
 
Three Months Ended
June 30,
  
Six Months Ended
June 30,
 
 
 
 201420132014
2013
 
 
  
  
  
 
Revenue
  
136,984
   
161,481
   
278,451
   
305,250
 
Net earnings
  
(3,336
)
  
1,382
   233   (5,977
Earnings per Class A common share - basic and diluted
  
(0.28
)
  
0.11
   
0.01
   
(0.51
)
Earnings per Class B common share - basic and diluted
  
(0.29
)
  
0.12
   
0.02
   
(0.53
)
Power Solutions [Member]
 
Acquired assets and liabilities [Line Items]  
Schedule of acquisition date fair values of assets acquired and liabilities assumed
While the initial accounting related to the acquisition of Power Solutions is not complete as of the filing date of this Quarterly Report on Form 10-Q, 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):

      
   
Acquisition-Date
  
   
Fair Values
  
Cash and cash equivalents
 $20,913  
Accounts receivable
  29,388  
Inventories
  33,156 
 (a)
Other current assets
  5,387  
Property, plant and equipment
  28,176 
 (b)
Intangible assets
  21,188 
 (c)
Other assets
  536  
     Total identifiable assets
  138,744  
       
Accounts payable
  (26,180) 
Accrued expenses
  (20,290) 
Income taxes payable
  223  
Deferred income tax liability, noncurrent
  860  
Other long-term liabilities
  (99) 
     Total liabilities assumed
  (45,486) 
     Net identifiable assets acquired
  93,258  
     Goodwill
  37,534 
 (d)
     Net assets acquired
 $130,792  
       
       
Cash paid
 $130,792  
Deferred consideration
  -  
     Fair value of consideration transferred
 $130,792  

(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 Power Solutions’ balance sheet as of the acquisition date.
(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 Power Solutions’ balance sheet as of the acquisition date.
(c)  
The Company has identified certain intangible assets related to the Power Solutions acquisition, including trademarks and trade names, developed technology and potential in-process research and development, license agreements, non-compete agreements, an investment in a 49%-owned joint venture and customer relationships, 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, various intangible assets and certain liabilities such as lease liabilities 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.
TRP and Array [Member]
 
Acquired assets and liabilities [Line Items]  
Schedule of acquisition date fair values of assets acquired and liabilities assumed
The purchase price allocations for TRP and Array were finalized during the first quarter of 2014.  The following table depicts the finalized 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 finalized)
  
2013
  
Adjustments
  
(As finalized)
  
(As finalized)
 
Cash
 $8,388  $-  $8,388  $-  $-  $-  $8,388 
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   (334)  1,619   83   345   428   2,047 
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   198   1,349   84   1,663   1,747   3,096 
     Total identifiable assets
  34,023   8,129   42,152   6,034   3,108   9,142   51,294 
                              
Accounts payable
  (8,565)  331   (8,234)  (677)  1   (676)  (8,910)
Accrued expenses
  (4,003)  (462)  (4,465)  (206)  (79)  (285)  (4,750)
Other current liabilities
  (25)  (734)  (759)  (214)  214   -   (759)
Noncurrent liabilities
  -   (586)  (586)  (643)  (1,105)  (1,748)  (2,334)
     Total liabilities assumed
  (12,593)  (1,451)  (14,044)  (1,740)  (969)  (2,709)  (16,753)
     Net identifiable assets acquired
  21,430   6,678   28,108   4,294   2,139   6,433   34,541 
     Goodwill
  8,278   (7,038)  1,240   5,666   (2,094)  3,572   4,812 
     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