Quarterly report pursuant to Section 13 or 15(d)

Acquisitions (Tables)

v2.4.0.8
Acquisitions (Tables)
6 Months Ended
Jun. 30, 2014
Summary of Preliminary Purchase Price Allocation to Assets Acquired

The following summarizes the purchase price allocation to the acquired assets::

 

(in thousands)

      

Customer revenue contracts

   $ 1,599   

Gain on bargain purchase

     (743
  

 

 

 

Preliminary purchase price

   $ 856   
  

 

 

 
Business Acquisition Proforma Information

The following pro forma information gives effect to all the acquisitions described above as if they had been consummated on January 1, 2013 (in thousands):

 

     Year ended December 31, 2013     Six months ended June 30, 2014  

Revenues

   $ 80,609      $ 36,147   

Operating Loss

     (14,527     (6,571

Net loss

     (24,398     (2,178
Value Lighting
 
Preliminary Values Assigned to Assets Acquired and Liabilities Assumed

The following amounts represent the preliminary determination of the fair value of identifiable assets acquired and liabilities assumed from the Value Lighting acquisition. The excess of the purchase price over the estimated fair value of the net tangible assets acquired was allocated to intangible assets of approximately $19.8 million and goodwill of approximately $17.0 million. The final determination of the fair value of certain assets and liabilities including income taxes and contingencies will be completed within the one-year measurement period from the date of acquisition as required by the FASB ASC Topic 805, “Business Combinations.”

 

(in thousands)

      

Cash

   $ 36   

Accounts receivable

     8,934   

Inventory

     9,162   

Goodwill

     16,959   

Customer relationships

     12,140   

Trade names

     4,930   

Backlog

     2,370   

Non-compete agreements

     260   

Other intangibles

     116   

Other assets

     2,987   
  

 

 

 

Assets acquired

     57,894   
  

 

 

 

Accounts payable

     8,919   

Accrued liabilities

     1,247   

Other current liabilities

     1,421   

Other liabilities

     1,000   

Deferred income tax liability

     5,993   
  

 

 

 

Liabilities assumed

     18,580   
  

 

 

 

Preliminary purchase price

   $ 39,314   
  

 

 

 
Relume Technologies Inc
 
Preliminary Values Assigned to Assets Acquired and Liabilities Assumed

The following amounts represent the preliminary determination of the fair value of identifiable assets acquired and liabilities assumed from the Relume acquisition. During the three months ended March 31, 2014, the Company recorded a provision for unfavorable unconditional purchase commitments for inventory components of $0.45 million and in accordance with the relevant standard, retroactively adjusted goodwill. The final determination of the fair value of certain assets and liabilities including income taxes and contingencies will be completed within the one-year measurement period from the date of acquisition as required by the FASB ASC Topic 805, “Business Combinations.”

 

(in thousands)

 

Cash

   $ 61   

Accounts receivable

     851   

Inventory

     1,935   

Goodwill

     8,624   

Technology

     2,020   

Trademarks

     1,200   

Customer relationships

     680   

Other assets

     838   
  

 

 

 

Assets acquired

     16,209   
  

 

 

 

Accounts payable

     2,574   

Accrued liabilities

     1,891   

Other current liabilities

     26   

Capital lease obligations

     110   
  

 

 

 

Liabilities assumed

     4,601   
  

 

 

 

Preliminary purchase price

   $ 11,608   
  

 

 

 
Tri-State LED, Inc.
 
Preliminary Values Assigned to Assets Acquired and Liabilities Assumed

The following amounts represent the preliminary determination of the fair value of identifiable assets acquired and liabilities assumed from the Tri-State acquisition. The purchase price is subject to adjustment based on the closing working capital; however, such adjustment is not expected to be material. The final determination of the fair value of certain assets and liabilities including income taxes and contingencies will be completed within the one-year measurement period from the date of acquisition as required by the FASB ASC Topic 805, “Business Combinations.”

 

(in thousands)

      

Accounts receivable

   $ 468   

Inventory

     310   

Goodwill

     2,786   

Customer relationships

     1,680   

Non-compete agreements

     480   

Other intangibles

     738   

Other assets

     38   
  

 

 

 

Assets acquired

     6,500   
  

 

 

 

Accounts payable

     440   

Accrued liabilities

     208   

Other current liabilities

     80   
  

 

 

 

Liabilities assumed

     728   
  

 

 

 

Preliminary purchase price

   $ 5,772