XML 42 R25.htm IDEA: XBRL DOCUMENT v3.3.1.900
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2015
Powertrain Integration, LLC [Member]  
Summary of Estimates of Fair Value of the Assets Acquired and the Liabilities Assumed as of the Acquisition Date

The purchase price for this acquisition had been provisionally allocated as of May 19, 2015, and deemed final as of December 31, 2015, to the assets acquired and liabilities assumed based on their estimated fair values as follows:

 

    May 19, 2015
(As initially
reported)
    Measurement
period
adjustment
    May 19, 2015
(As adjusted)
 

Assets acquired:

     

Accounts receivable

  $ 4,942      $ (11   $ 4,931   

Inventories

    1,890        —          1,890   

Prepaid expenses and other current assets

    23        —          23   

Property, plant & equipment

    315        (1     314   

Other non-current assets

    24        —          24   
 

 

 

   

 

 

   

 

 

 

Total tangible assets

    7,194        (12     7,182   
 

 

 

   

 

 

   

 

 

 

Intangible assets:

     

Intangible assets

    13,600        —          13,600   

Goodwill

    14,471        506        14,977   
 

 

 

   

 

 

   

 

 

 

Total assets acquired

    35,265        494        35,759   
 

 

 

   

 

 

   

 

 

 

Liabilities assumed:

     

Accounts payable

    5,951        —          5,951   

Accrued liabilities

    241        591        832   
 

 

 

   

 

 

   

 

 

 

Total liabilities assumed

    6,192        591        6,783   
 

 

 

   

 

 

   

 

 

 

Net assets acquired

  $ 29,073      $ (97   $ 28,976   
 

 

 

   

 

 

   

 

 

 

 

Cash paid at Powertrain Date of Acquisition

   $ 20,873   

Contingent consideration

     8,200   

Working capital adjustment

     (97
  

 

 

 

Aggregate consideration

   $ 28,976   
  

 

 

 
Estimated Useful Lives of Identifiable Intangible Assets

The identifiable intangible assets as a result of the acquisition are amortized over their respective estimated useful lives as follows:

 

     Asset
amount
     Estimated
life
 

Backlog

   $ 600         3 months   

Customer relationships

     13,000         12 years   
  

 

 

    

Total identifiable intangible assets

   $ 13,600      
  

 

 

    

Bi-Phase Technologies, LLC [Member]  
Summary of Estimates of Fair Value of the Assets Acquired and the Liabilities Assumed as of the Acquisition Date

The purchase price for this acquisition had been provisionally allocated at the Bi-Phase Date of Acquisition, and deemed final as of December 31, 2015, to the assets acquired and liabilities assumed based on their estimated fair values as follows:

 

     May 1, 2015 (Bi-Phase
Date of Acquisition)
 

Assets acquired:

  

Accounts receivable

   $ 212   

Inventories

     2,103   

Prepaid expenses

     4   

Property, plant & equipment

     113   

Other assets

     162   
  

 

 

 

Total tangible assets

     2,594   
  

 

 

 

Intangible assets:

  

Intangible assets

     860   

Goodwill

     1,217   
  

 

 

 

Total assets acquired

     4,671   
  

 

 

 

Liabilities assumed:

  

Accounts payable

     199   

Accrued liabilities

     47   
  

 

 

 

Total liabilities assumed

     246   
  

 

 

 

Net assets acquired

   $ 4,425   
  

 

 

 

Initial cash paid at Bi-Phase Date of Acquisition

   $ 3,619   

Contingent consideration

     540   

Working capital adjustment

     266   
  

 

 

 

Aggregate consideration

   $ 4,425   
  

 

 

 

Estimated Useful Lives of Identifiable Intangible Assets

The identifiable intangible assets as a result of the acquisition are amortized over their respective estimated useful lives as follows:

 


     Asset
amount
     Estimated
life
 

Developed technology

   $ 700         7 years   

Customer relationships

     160         15 years   
  

 

 

    

Total identifiable intangible assets

   $ 860      
  

 

 

    
Buck's Acquisition Company, LLC [Member]  
Summary of Estimates of Fair Value of the Assets Acquired and the Liabilities Assumed as of the Acquisition Date

The purchase price for this acquisition had been provisionally allocated at the Bucks Date of Acquisition, and deemed final as of December 31, 2015, to the assets acquired and liabilities assumed based on their estimated fair values as follows:

 

     March 18, 2015 (Buck’s
Date
of Acquisition)
 

Assets acquired:

  

Inventories

   $ 6,598   

Property, plant & equipment

     231   
  

 

 

 

Total tangible assets

     6,829   
  

 

 

 

Intangible assets:

  

Intangible assets

     1,380   

Goodwill

     1,526   
  

 

 

 

Total assets acquired

   $ 9,735   
  

 

 

 

Estimated Useful Lives of Identifiable Intangible Assets

The identifiable intangible asset as a result of the acquisition is amortized over its respective estimated useful life as follows:

 

     Asset
amount
     Estimated
life
 

Customer relationships

   $ 1,380         10 years   
  

 

 

    

Professional Power Products, Inc. [Member]  
Summary of Estimates of Fair Value of the Assets Acquired and the Liabilities Assumed as of the Acquisition Date

The purchase price for this acquisition allocated to the assets acquired and liabilities assumed based on their estimated fair values was as follows:

 

     April 1, 2014
(As initially
reported)
     Measurement
period
adjustment
     April 1, 2014
(As adjusted)
 

Assets acquired:

        

Cash

   $ 1,277       $ —         $ 1,277   

Accounts receivable

     3,989         —           3,989   

Inventories

     5,073         (120      4,953   

Prepaid expenses and other current assets

     243         —           243   

Property, plant & equipment

     2,596         —           2,596   
  

 

 

    

 

 

    

 

 

 

Total tangible assets

     13,178         (120      13,058   
  

 

 

    

 

 

    

 

 

 

Intangible assets:

        

Intangible assets

     23,500         —           23,500   

Goodwill

     22,372         1,174         23,546   
  

 

 

    

 

 

    

 

 

 

Total assets acquired

     59,050         1,054         60,104   
  

 

 

    

 

 

    

 

 

 

Liabilities assumed:

        

Accounts payable

     1,494         —           1,494   

Accrued liabilities

     3,257         1,054         4,311   
  

 

 

    

 

 

    

 

 

 

Total liabilities assumed

     4,751         1,054         5,805   
  

 

 

    

 

 

    

 

 

 

Net assets acquired

   $ 54,299       $ —         $ 54,299   
  

 

 

    

 

 

    

 

 

 

Summary of Initial Consideration Paid for Acquisitions

The following table provides a summary of the initial consideration for 3PI:

 

Fair value of assets acquired

   $ 60,104   

Less liabilities assumed

     (5,805 )
  

 

 

 

Net assets acquired

     54,299   

Less value of shares of Company common stock expected to be issued at date of acquisition

     (8,900 )

Less cash acquired

     (1,277 )
  

 

 

 

Cash paid

   $ 44,122   
  

 

 

 
Summary of Supplemental Pro Forma Information

The following supplemental pro forma information presents the financial results as if the Powertrain transaction had occurred on January 1, 2014 as follows:

     Year ended
(unaudited)
 
     December 31,
2015
     December 31,
2014
 

Net sales

   $ 402,718       $ 400,585   

Net income

     14,868       $ 26,320   

Earnings per share, basic

   $ 1.38       $ 2.46   

Earnings per share, diluted

   $ 0.50       $ 1.81   
 

The following supplemental unaudited pro forma information presents the financial results as if the 3PI transaction had occurred on January 1, 2013 as follows:

 

     Year ended
(unaudited)
 
     December 31,
2014
     December 31,
2013
 

Net sales

   $ 353,175       $ 278,117   

Net (loss) income

   $ 23,671       $ (16,557

(Loss) earnings per share, basic

   $ 2.21       $ (1.69

(Loss) earnings per share, diluted

   $ 1.57       $ (1.69