XML 59 R68.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Details) (USD $)
 0 Months Ended 12 Months Ended
Dec. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Consideration paid        
Purchase holdback     $ 600,000  
Contingent note payable, at present value 692,000   692,000  
Recognized amounts of identifiable assets acquired:        
Goodwill 7,039,000 7,322,000 7,039,000 6,481,000
PAC
        
Acquisition        
Lease term prior to acquisition     2 years  
Consideration paid        
Cash     4,400,000  
Purchase holdback     600,000  
Contingent note payable, at present value 692,000   692,000  
Fair value of total consideration transferred     5,692,000  
Acquisition costs (professional fees) included in SG&A     57,000  
Recognized amounts of identifiable assets acquired:        
Cash 804,000   804,000  
Accounts receivable 1,375,000   1,375,000  
Inventory 737,000   737,000  
Other assets 54,000   54,000  
Fixed assets 793,000   793,000  
Goodwill 841,000   841,000  
Total identifiable net assets 6,193,000   6,193,000  
Accounts payable (312,000)   (312,000)  
Accrued Expenses (189,000)   (189,000)  
Net assets acquired 5,692,000   5,692,000  
Gross accounts receivable acquired 1,405,000   1,405,000  
Deemed uncollectible receivable 30,000   30,000  
Weighted average amortization period of intangible assets 5 years      
Contingent note payable to sellers, before discounts 800,000   800,000  
Note payable, repayment term 2 years      
Imputed interest rate to discount debt instrument issued in contingent consideration (as a percent) 2.00%      
Probability of payment (as a percent)   95.00% 90.00%  
Consolidated statement of operations        
Sales   10,253,000    
Operating income   438,000    
Unaudited pro forma condensed consolidated statement of operations        
Sales     141,274,000 137,617,000
Net income     11,559,000 10,948,000
Earnings Per Share:        
Basic (in dollars per share)     $ 1.73 $ 1.69
Diluted (in dollars per share)     $ 1.64 $ 1.56
PAC | Purchase price allocation
        
Recognized amounts of identifiable assets acquired:        
Fixed assets (24,000)   (24,000)  
Goodwill 284,000   284,000  
PAC | Non-compete
        
Recognized amounts of identifiable assets acquired:        
Intangible assets 312,000   312,000  
PAC | Customer list
        
Recognized amounts of identifiable assets acquired:        
Intangible assets 1,277,000   1,277,000  
PAC | Customer list | Purchase price allocation
        
Recognized amounts of identifiable assets acquired:        
Intangible assets $ (260,000)   $ (260,000)